J-Stream Inc
TSE:4308
J-Stream Inc
TSE:4308
Price:
376 JPY
-0.79%
Market Closed
Updated:
May 3, 2024
Income Statement
Earnings Waterfall
J-Stream Inc
J-Stream Inc
|
Revenue
|
11.6B
JPY
|
|
Cost of Revenue
|
-7.4B
JPY
|
|
Gross Profit
|
4.2B
JPY
|
|
Operating Expenses
|
-3.4B
JPY
|
|
Operating Income
|
831.3m
JPY
|
|
Other Expenses
|
-491.5m
JPY
|
|
Net Income
|
339.7m
JPY
|
Income Statement
J-Stream Inc
J-Stream Inc
Currency: JPY
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
4 524
N/A
|
4 553
+1%
|
4 633
+2%
|
4 803
+4%
|
4 891
+2%
|
4 864
-1%
|
4 867
+0%
|
4 863
0%
|
4 788
-2%
|
4 955
+4%
|
5 056
+2%
|
5 216
+3%
|
5 446
+4%
|
5 522
+1%
|
5 685
+3%
|
5 687
+0%
|
5 760
+1%
|
6 102
+6%
|
6 283
+3%
|
6 664
+6%
|
6 801
+2%
|
6 781
0%
|
6 847
+1%
|
7 069
+3%
|
7 800
+10%
|
8 443
+8%
|
9 150
+8%
|
10 462
+14%
|
11 858
+13%
|
12 970
+9%
|
13 834
+7%
|
13 616
-2%
|
12 997
-5%
|
12 409
-5%
|
12 122
-2%
|
12 028
-1%
|
12 408
+3%
|
12 501
+1%
|
12 428
-1%
|
12 179
-2%
|
11 581
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 775)
|
(2 719)
|
(2 757)
|
(2 827)
|
(2 860)
|
(2 847)
|
(2 835)
|
(2 830)
|
(2 770)
|
(2 843)
|
(2 881)
|
(2 991)
|
(3 125)
|
(3 189)
|
(3 293)
|
(3 321)
|
(3 424)
|
(3 662)
|
(3 864)
|
(4 220)
|
(4 340)
|
(4 375)
|
(4 439)
|
(4 544)
|
(5 078)
|
(5 526)
|
(5 919)
|
(6 583)
|
(7 143)
|
(7 606)
|
(7 929)
|
(7 768)
|
(7 397)
|
(7 094)
|
(6 983)
|
(6 943)
|
(7 331)
|
(7 514)
|
(7 654)
|
(7 687)
|
(7 373)
|
|
| Gross Profit |
1 749
N/A
|
1 833
+5%
|
1 876
+2%
|
1 976
+5%
|
2 030
+3%
|
2 017
-1%
|
2 032
+1%
|
2 033
+0%
|
2 018
-1%
|
2 112
+5%
|
2 175
+3%
|
2 225
+2%
|
2 322
+4%
|
2 332
+0%
|
2 392
+3%
|
2 366
-1%
|
2 336
-1%
|
2 439
+4%
|
2 419
-1%
|
2 444
+1%
|
2 460
+1%
|
2 406
-2%
|
2 408
+0%
|
2 525
+5%
|
2 722
+8%
|
2 916
+7%
|
3 231
+11%
|
3 878
+20%
|
4 715
+22%
|
5 364
+14%
|
5 905
+10%
|
5 848
-1%
|
5 600
-4%
|
5 315
-5%
|
5 139
-3%
|
5 084
-1%
|
5 077
0%
|
4 987
-2%
|
4 774
-4%
|
4 493
-6%
|
4 209
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 507)
|
(1 540)
|
(1 560)
|
(1 581)
|
(1 644)
|
(1 669)
|
(1 723)
|
(1 772)
|
(1 783)
|
(1 807)
|
(1 858)
|
(1 889)
|
(1 938)
|
(1 998)
|
(2 012)
|
(2 013)
|
(2 041)
|
(2 082)
|
(2 111)
|
(2 132)
|
(2 129)
|
(2 093)
|
(2 092)
|
(2 161)
|
(2 260)
|
(2 369)
|
(2 448)
|
(2 539)
|
(2 715)
|
(3 022)
|
(3 239)
|
(3 369)
|
(3 371)
|
(3 260)
|
(3 271)
|
(3 328)
|
(3 329)
|
(3 324)
|
(3 497)
|
(3 515)
|
(3 377)
|
|
| Selling, General & Administrative |
(1 527)
|
(1 553)
|
(1 558)
|
(1 581)
|
(1 644)
|
(1 669)
|
(1 722)
|
(1 772)
|
(1 783)
|
(1 807)
|
(1 858)
|
(1 889)
|
(1 938)
|
(1 998)
|
(2 012)
|
(2 013)
|
(2 041)
|
(2 082)
|
(2 111)
|
(2 132)
|
(2 129)
|
(2 093)
|
(2 092)
|
(2 161)
|
(2 260)
|
(2 369)
|
(2 448)
|
(2 539)
|
(2 715)
|
(3 022)
|
(3 239)
|
(3 369)
|
(3 371)
|
(3 260)
|
(3 270)
|
(3 328)
|
(3 329)
|
(3 324)
|
(3 290)
|
(3 308)
|
(3 377)
|
|
| Depreciation & Amortization |
20
|
13
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(8)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(207)
|
(207)
|
0
|
|
| Operating Income |
242
N/A
|
293
+21%
|
317
+8%
|
395
+25%
|
386
-2%
|
348
-10%
|
309
-11%
|
261
-16%
|
234
-10%
|
306
+30%
|
316
+3%
|
336
+6%
|
384
+14%
|
334
-13%
|
380
+14%
|
353
-7%
|
295
-16%
|
357
+21%
|
308
-14%
|
312
+1%
|
331
+6%
|
313
-5%
|
315
+1%
|
364
+15%
|
462
+27%
|
547
+19%
|
783
+43%
|
1 340
+71%
|
2 000
+49%
|
2 342
+17%
|
2 666
+14%
|
2 479
-7%
|
2 229
-10%
|
2 055
-8%
|
1 868
-9%
|
1 757
-6%
|
1 748
0%
|
1 663
-5%
|
1 277
-23%
|
978
-23%
|
831
-15%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
90
|
95
|
65
|
64
|
6
|
3
|
3
|
6
|
5
|
(0)
|
1
|
1
|
1
|
5
|
5
|
5
|
5
|
6
|
1
|
(3)
|
(4)
|
(0)
|
5
|
8
|
8
|
8
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(9)
|
(18)
|
(17)
|
(9)
|
(3)
|
9
|
15
|
|
| Non-Reccuring Items |
(1)
|
(8)
|
0
|
(8)
|
(8)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(32)
|
(33)
|
(33)
|
(33)
|
(2)
|
(1)
|
(48)
|
(48)
|
(115)
|
(115)
|
(68)
|
(70)
|
(16)
|
(16)
|
(16)
|
(15)
|
(1)
|
0
|
(0)
|
(0)
|
(207)
|
0
|
0
|
(207)
|
|
| Total Other Income |
2
|
26
|
27
|
26
|
26
|
4
|
4
|
2
|
2
|
2
|
0
|
4
|
5
|
9
|
10
|
10
|
9
|
5
|
5
|
5
|
7
|
6
|
12
|
14
|
16
|
7
|
7
|
11
|
12
|
11
|
12
|
6
|
3
|
5
|
3
|
4
|
2
|
(1)
|
2
|
6
|
7
|
|
| Pre-Tax Income |
333
N/A
|
406
+22%
|
408
+0%
|
478
+17%
|
411
-14%
|
355
-14%
|
316
-11%
|
268
-15%
|
241
-10%
|
307
+27%
|
317
+3%
|
337
+6%
|
386
+15%
|
344
-11%
|
392
+14%
|
367
-7%
|
307
-16%
|
336
+10%
|
281
-17%
|
280
0%
|
301
+7%
|
317
+5%
|
332
+5%
|
338
+2%
|
437
+29%
|
447
+2%
|
673
+51%
|
1 279
+90%
|
1 939
+52%
|
2 334
+20%
|
2 658
+14%
|
2 465
-7%
|
2 212
-10%
|
2 051
-7%
|
1 863
-9%
|
1 743
-6%
|
1 733
-1%
|
1 446
-17%
|
1 276
-12%
|
992
-22%
|
646
-35%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(24)
|
(26)
|
(23)
|
(15)
|
(31)
|
(44)
|
(47)
|
(76)
|
(81)
|
(109)
|
(112)
|
(123)
|
(139)
|
(121)
|
(43)
|
(20)
|
(30)
|
(51)
|
(123)
|
(127)
|
(107)
|
(99)
|
(121)
|
(140)
|
(180)
|
(208)
|
(274)
|
(452)
|
(639)
|
(708)
|
(791)
|
(744)
|
(688)
|
(660)
|
(613)
|
(584)
|
(568)
|
(496)
|
(453)
|
(353)
|
(240)
|
|
| Income from Continuing Operations |
309
|
380
|
385
|
463
|
380
|
310
|
270
|
192
|
160
|
198
|
205
|
214
|
248
|
223
|
349
|
346
|
277
|
286
|
157
|
154
|
194
|
218
|
211
|
198
|
257
|
238
|
399
|
827
|
1 300
|
1 626
|
1 867
|
1 721
|
1 523
|
1 392
|
1 249
|
1 159
|
1 165
|
950
|
823
|
640
|
407
|
|
| Income to Minority Interest |
(20)
|
(25)
|
(26)
|
(27)
|
(29)
|
(24)
|
(25)
|
(22)
|
(17)
|
(17)
|
(15)
|
(16)
|
(16)
|
(17)
|
(11)
|
(8)
|
(0)
|
2
|
(1)
|
(7)
|
(16)
|
(23)
|
(22)
|
(12)
|
(6)
|
11
|
9
|
(14)
|
(44)
|
(77)
|
(103)
|
(98)
|
(87)
|
(82)
|
(75)
|
(72)
|
(77)
|
(77)
|
(76)
|
(75)
|
(67)
|
|
| Net Income (Common) |
289
N/A
|
355
+23%
|
359
+1%
|
436
+21%
|
351
-19%
|
287
-18%
|
245
-15%
|
170
-31%
|
142
-16%
|
181
+27%
|
190
+5%
|
198
+5%
|
231
+17%
|
206
-11%
|
338
+64%
|
338
0%
|
277
-18%
|
288
+4%
|
156
-46%
|
146
-6%
|
178
+22%
|
196
+10%
|
189
-4%
|
186
-1%
|
251
+35%
|
249
-1%
|
408
+64%
|
813
+99%
|
1 256
+55%
|
1 549
+23%
|
1 764
+14%
|
1 623
-8%
|
1 436
-12%
|
1 309
-9%
|
1 175
-10%
|
1 087
-7%
|
1 088
+0%
|
873
-20%
|
747
-14%
|
565
-24%
|
340
-40%
|
|
| EPS (Diluted) |
24.88
N/A
|
30.56
+23%
|
30.92
+1%
|
37.55
+21%
|
30.25
-19%
|
24.65
-19%
|
21.12
-14%
|
14.68
-30%
|
12.26
-16%
|
15.52
+27%
|
16.33
+5%
|
17.08
+5%
|
19.93
+17%
|
8.87
-55%
|
29.14
+229%
|
29.12
0%
|
23.84
-18%
|
12.37
-48%
|
13.48
+9%
|
12.61
-6%
|
15.3
+21%
|
8.41
-45%
|
16.22
+93%
|
16
-1%
|
21.53
+35%
|
10.71
-50%
|
17.53
+64%
|
34.94
+99%
|
51.67
+48%
|
64.74
+25%
|
70.92
+10%
|
65.27
-8%
|
57.75
-12%
|
52.66
-9%
|
47.24
-10%
|
43.71
-7%
|
43.77
+0%
|
35.11
-20%
|
30.05
-14%
|
22.74
-24%
|
13.66
-40%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
