Watchlist Manager

Watchlist

Price: 1 656 JPY 0.42% Market Closed

Market Cap: ¥67B

	Intage Holdings Inc TSE:4326	JP
T	Transaction Media Networks Inc TSE:5258	JP
T	Technopack Polymers Ltd BSE:543656	IN

Income Statement

Currency: JPY

	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	5	0	0	9	0	0	8	0	0	8	0	0	10	23	34	47	48	49	52	51	55	56	56	57	53	52	51	51	54	46	38	29	20	18	15	20	23	28	30	26	23	20	22	18	17	14	16	19	0	22	20	23	41	28	25	23	21	19	18	17	17	18	20	22	21	22	21	21	20	17	14	11	0	0	0
Revenue	20 250 N/A	20 740 +2%	21 363 +3%	22 032 +3%	22 364 +2%	23 158 +4%	23 500 +1%	24 353 +4%	24 184 -1%	24 095 0%	23 632 -2%	24 226 +3%	24 790 +2%	25 513 +3%	25 799 +1%	36 538 +42%	36 033 -1%	36 097 +0%	36 662 +2%	36 659 0%	37 573 +2%	38 207 +2%	38 883 +2%	39 931 +3%	40 308 +1%	40 288 0%	40 675 +1%	42 509 +5%	42 962 +1%	43 342 +1%	43 756 +1%	43 926 +0%	44 075 +0%	44 931 +2%	45 543 +1%	45 481 0%	46 010 +1%	46 585 +1%	46 732 +0%	47 988 +3%	48 567 +1%	49 481 +2%	50 023 +1%	50 500 +1%	50 540 +0%	50 641 +0%	52 421 +4%	53 986 +3%	54 839 +2%	56 053 +2%	55 942 0%	56 205 +0%	66 881 +19%	54 447 -19%	55 294 +2%	55 798 +1%	57 559 +3%	58 649 +2%	59 360 +1%	59 457 +0%	60 233 +1%	60 547 +1%	61 062 +1%	61 101 +0%	61 387 +0%	61 575 +0%	62 166 +1%	61 847 -1%	63 279 +2%	64 030 +1%	64 567 +1%	65 877 +2%	65 571 0%	64 875 -1%	65 232 +1%
Gross Profit
Cost of Revenue	(14 390)	(14 559)	(14 979)	(15 475)	(15 500)	(15 806)	(15 899)	(16 508)	(16 598)	(16 511)	(16 373)	(16 769)	(17 098)	(17 910)	(18 196)	(26 022)	(25 910)	(25 667)	(25 828)	(25 875)	(26 955)	(27 628)	(28 392)	(29 122)	(29 299)	(29 565)	(29 822)	(31 107)	(31 351)	(31 111)	(31 249)	(31 724)	(31 937)	(33 037)	(33 592)	(33 258)	(33 449)	(33 755)	(33 765)	(34 603)	(34 933)	(35 371)	(35 552)	(35 732)	(35 807)	(35 744)	(37 108)	(37 892)	(38 384)	(39 218)	(39 241)	(39 637)	(47 972)	(39 299)	(39 269)	(38 896)	(39 359)	(39 403)	(39 555)	(39 216)	(39 844)	(40 050)	(40 372)	(40 391)	(40 088)	(40 342)	(40 701)	(40 447)	(41 280)	(41 460)	(41 508)	(41 757)	(41 063)	(40 034)	(39 794)
Gross Profit	5 861 N/A	6 182 +5%	6 385 +3%	6 558 +3%	6 864 +5%	7 352 +7%	7 600 +3%	7 845 +3%	7 586 -3%	7 584 0%	7 260 -4%	7 458 +3%	7 693 +3%	7 603 -1%	7 604 +0%	10 516 +38%	10 125 -4%	10 432 +3%	10 834 +4%	10 784 0%	10 617 -2%	10 578 0%	10 490 -1%	10 809 +3%	11 008 +2%	10 722 -3%	10 853 +1%	11 401 +5%	11 610 +2%	12 230 +5%	12 506 +2%	12 202 -2%	12 138 -1%	11 894 -2%	11 951 +0%	12 223 +2%	12 561 +3%	12 830 +2%	12 967 +1%	13 385 +3%	13 634 +2%	14 111 +3%	14 472 +3%	14 768 +2%	14 734 0%	14 896 +1%	15 313 +3%	16 095 +5%	16 454 +2%	16 834 +2%	16 701 -1%	16 568 -1%	18 909 +14%	15 148 -20%	16 025 +6%	16 903 +5%	18 200 +8%	19 246 +6%	19 805 +3%	20 242 +2%	20 389 +1%	20 496 +1%	20 690 +1%	20 710 +0%	21 299 +3%	21 233 0%	21 465 +1%	21 399 0%	21 999 +3%	22 570 +3%	23 059 +2%	24 119 +5%	24 508 +2%	24 841 +1%	25 438 +2%
Operating Income
Operating Expenses	(4 265)	(4 428)	(4 399)	(4 593)	(4 842)	(5 143)	(5 195)	(5 450)	(5 484)	(5 563)	(5 415)	(5 330)	(5 268)	(5 219)	(5 242)	(7 051)	(7 344)	(7 667)	(7 814)	(7 899)	(7 718)	(7 510)	(7 413)	(7 500)	(7 612)	(7 590)	(7 729)	(7 895)	(8 065)	(8 286)	(8 351)	(8 631)	(9 123)	(8 321)	(8 285)	(8 340)	(8 720)	(8 902)	(8 938)	(9 116)	(9 606)	(10 063)	(10 728)	(10 744)	(10 898)	(10 931)	(11 369)	(11 826)	(12 235)	(12 558)	(12 358)	(12 013)	(15 129)	(13 186)	(12 728)	(13 233)	(13 779)	(14 217)	(14 649)	(15 227)	(15 740)	(16 515)	(16 699)	(17 067)	(17 513)	(17 877)	(18 126)	(18 352)	(18 709)	(19 130)	(19 518)	(19 870)	(20 267)	(20 941)	(20 615)
Selling, General & Administrative	(4 265)	(4 394)	(4 399)	(4 593)	(4 744)	(5 142)	(5 102)	(5 382)	(5 206)	(5 303)	(5 196)	(5 113)	(5 029)	(4 956)	(4 956)	(6 667)	(7 058)	(7 476)	(7 717)	(7 523)	(7 719)	(7 511)	(7 415)	(7 220)	(7 612)	(7 590)	(7 729)	(7 690)	(8 065)	(8 286)	(8 351)	(8 440)	(8 436)	(8 322)	(8 286)	(8 340)	(8 587)	(8 892)	(8 938)	(9 116)	(9 488)	(9 945)	(10 610)	(10 744)	(10 897)	(10 930)	(11 399)	(11 826)	(12 245)	(12 587)	(12 355)	(12 013)	(15 129)	(12 291)	(12 728)	(13 233)	(13 779)	(14 217)	(14 649)	(15 227)	(15 740)	(16 163)	(16 699)	(17 067)	(17 513)	(17 823)	(18 126)	(18 352)	(18 709)	(19 291)	(19 518)	(19 870)	(20 267)	(20 214)	(20 615)
Research & Development	0	0	0	0	0	0	(22)	(62)	(65)	(46)	(6)	(4)	(4)	(6)	(7)	(9)	0	0	0	(49)	0	0	0	(21)	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	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	(71)	(142)	(213)	(213)	(213)	(213)	(236)	(259)	(282)	(376)	0	0	0	(327)	0	0	0	(259)	0	0	0	(206)	0	0	0	(190)	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	0	0	0	0	0
Other Operating Expenses	0	(34)	0	0	(98)	0	0	136	0	0	0	0	0	0	3	0	(286)	(191)	(97)	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(687)	0	0	(0)	(133)	(10)	0	(0)	(118)	(118)	(118)	(0)	0	0	30	(0)	11	29	(2)	0	(0)	(894)	(0)	0	(0)	(0)	(0)	(0)	0	(352)	0	0	0	(54)	0	0	0	161	(0)	0	0	(727)	0
Operating Income	1 595 N/A	1 754 +10%	1 986 +13%	1 965 -1%	2 022 +3%	2 209 +9%	2 405 +9%	2 394 0%	2 101 -12%	2 021 -4%	1 844 -9%	2 127 +15%	2 424 +14%	2 384 -2%	2 361 -1%	3 465 +47%	2 779 -20%	2 762 -1%	3 019 +9%	2 885 -4%	2 899 +0%	3 069 +6%	3 077 +0%	3 309 +8%	3 397 +3%	3 133 -8%	3 125 0%	3 506 +12%	3 545 +1%	3 944 +11%	4 155 +5%	3 571 -14%	3 015 -16%	3 573 +19%	3 666 +3%	3 883 +6%	3 841 -1%	3 928 +2%	4 029 +3%	4 269 +6%	4 027 -6%	4 047 +0%	3 743 -8%	4 024 +8%	3 836 -5%	3 965 +3%	3 944 -1%	4 269 +8%	4 219 -1%	4 276 +1%	4 343 +2%	4 555 +5%	3 780 -17%	1 962 -48%	3 297 +68%	3 670 +11%	4 421 +20%	5 030 +14%	5 156 +3%	5 015 -3%	4 649 -7%	3 981 -14%	3 991 +0%	3 643 -9%	3 785 +4%	3 357 -11%	3 339 -1%	3 048 -9%	3 290 +8%	3 440 +5%	3 541 +3%	4 249 +20%	4 241 0%	3 899 -8%	4 823 +24%
Pre-Tax Income
Interest Income Expense	(14)	(14)	(16)	(13)	(12)	1	(5)	(4)	(6)	(19)	(11)	(37)	(31)	(60)	(49)	(47)	(51)	(50)	(57)	(50)	(103)	(82)	(79)	(142)	(99)	(151)	(162)	(151)	(161)	(155)	(124)	(155)	(112)	(54)	(43)	46	(12)	(9)	58	104	322	295	259	237	82	59	12	148	40	72	79	137	53	683	714	906	972	581	705	507	626	797	688	715	681	426	333	294	297	90	161	(74)	166	268	254
Non-Reccuring Items	(155)	(90)	60	42	(17)	(16)	(9)	(12)	(25)	(100)	(124)	(157)	(83)	(6)	41	7	(9)	(56)	(58)	(34)	(111)	(116)	(79)	(663)	(567)	(563)	(607)	(55)	(651)	(652)	(607)	(1 284)	0	(807)	(853)	(132)	0	0	0	(136)	0	0	0	(20)	(40)	(58)	(58)	(222)	0	0	0	0	(894)	0	(1 057)	(1 057)	(464)	(485)	(467)	(470)	(437)	0	(212)	(217)	(50)	0	(106)	(131)	161	0	12	30	(727)	0	(961)
Gain/Loss on Disposition of Assets	0	0	0	(3)	3	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	44	30	30	30	(14)	2 912	2 912	2 912	2 912	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	76	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	76	76	0	0	0	0	1 588	1 588	1 588	1 473	0	0
Total Other Income	3	9	(2)	(2)	(4)	22	30	23	18	17	14	20	21	29	24	23	15	24	29	38	51	50	60	57	42	54	40	43	61	51	57	44	39	19	10	18	48	55	68	37	15	31	9	60	22	34	(15)	(75)	(161)	(215)	(183)	(73)	2	44	121	170	109	97	37	(18)	45	38	(49)	(271)	(228)	(189)	(77)	104	39	50	28	87	106	(34)	(12)
Pre-Tax Income	1 431 N/A	1 659 +16%	2 027 +22%	1 989 -2%	1 992 +0%	2 219 +11%	2 421 +9%	2 402 -1%	2 090 -13%	1 920 -8%	1 723 -10%	1 951 +13%	2 331 +19%	2 345 +1%	2 375 +1%	3 447 +45%	2 733 -21%	2 680 -2%	2 934 +9%	2 840 -3%	2 737 -4%	2 921 +7%	2 980 +2%	2 604 -13%	2 803 +8%	2 503 -11%	2 425 -3%	3 330 +37%	5 705 +71%	6 099 +7%	6 392 +5%	5 087 -20%	2 944 -42%	2 731 -7%	2 780 +2%	3 816 +37%	3 879 +2%	3 975 +2%	4 157 +5%	4 274 +3%	4 365 +2%	4 373 +0%	4 010 -8%	4 302 +7%	3 899 -9%	4 000 +3%	3 883 -3%	4 195 +8%	4 098 -2%	4 133 +1%	4 239 +3%	4 619 +9%	2 940 -36%	2 689 -9%	3 076 +14%	3 688 +20%	5 037 +37%	5 222 +4%	5 431 +4%	5 033 -7%	4 884 -3%	4 816 -1%	4 419 -8%	3 947 -11%	4 265 +8%	3 594 -16%	3 490 -3%	3 315 -5%	3 787 +14%	5 168 +36%	5 330 +3%	5 881 +10%	5 259 -11%	4 133 -21%	4 105 -1%
Net Income
Tax Provision	(610)	(708)	(858)	(851)	(892)	(1 008)	(1 130)	(1 106)	(981)	(875)	(819)	(903)	(1 071)	(1 083)	(1 106)	(1 533)	(1 203)	(1 180)	(1 447)	(1 514)	(1 499)	(1 529)	(1 355)	(1 351)	(1 481)	(1 397)	(1 437)	(1 699)	(2 595)	(2 715)	(2 728)	(2 607)	(1 739)	(1 661)	(1 598)	(1 486)	(1 488)	(1 446)	(1 493)	(1 389)	(1 394)	(1 433)	(1 309)	(1 295)	(1 188)	(1 200)	(1 160)	(1 417)	(1 394)	(1 417)	(1 465)	(1 500)	(1 292)	(1 154)	(1 333)	(1 422)	(1 753)	(1 784)	(1 824)	(1 778)	(1 646)	(1 655)	(1 518)	(767)	(885)	(699)	(636)	(1 171)	(1 322)	(1 732)	(1 875)	(2 036)	(1 758)	(1 467)	(1 387)
Income from Continuing Operations	821	952	1 170	1 139	1 100	1 212	1 292	1 297	1 108	1 044	904	1 049	1 261	1 262	1 269	1 915	1 530	1 499	1 486	1 325	1 238	1 393	1 626	1 253	1 322	1 107	989	1 631	3 110	3 383	3 663	2 480	1 204	1 068	1 180	2 330	2 390	2 529	2 663	2 885	2 970	2 939	2 701	3 007	2 711	2 800	2 723	2 778	2 705	2 715	2 774	3 119	1 649	1 535	1 742	2 267	3 284	3 438	3 607	3 255	3 238	3 161	2 901	3 179	3 380	2 895	2 854	2 144	2 465	3 435	3 456	3 845	3 501	2 666	2 718
Income to Minority Interest	(21)	(41)	(44)	(45)	(48)	(36)	(44)	(19)	(9)	(5)	(2)	2	3	5	2	1	2	0	0	1	1	0	1	(3)	(4)	7	31	12	(2)	(19)	(33)	(17)	1	13	9	(4)	3	8	24	(13)	(10)	26	35	43	66	52	54	81	70	48	10	12	35	41	51	58	89	111	133	135	181	255	278	306	126	69	16	(11)	(8)	4	4	2	4	(1)	(10)
Net Income (Common)	799 N/A	910 +14%	1 126 +24%	1 094 -3%	1 053 -4%	1 176 +12%	1 248 +6%	1 278 +2%	1 099 -14%	1 038 -6%	900 -13%	1 050 +17%	1 264 +20%	1 268 +0%	1 272 +0%	1 916 +51%	1 533 -20%	1 501 -2%	1 487 -1%	1 326 -11%	1 240 -6%	1 393 +12%	1 627 +17%	1 250 -23%	1 319 +6%	1 115 -15%	1 021 -8%	1 642 +61%	3 109 +89%	3 365 +8%	3 631 +8%	2 463 -32%	1 205 -51%	1 082 -10%	1 190 +10%	2 326 +96%	2 394 +3%	2 537 +6%	2 687 +6%	2 872 +7%	2 960 +3%	2 966 +0%	2 736 -8%	3 051 +12%	2 777 -9%	2 851 +3%	2 777 -3%	2 859 +3%	2 775 -3%	2 763 0%	2 783 +1%	3 131 +12%	1 684 -46%	1 576 -6%	1 793 +14%	2 324 +30%	3 372 +45%	3 550 +5%	3 740 +5%	3 391 -9%	3 419 +1%	3 417 0%	3 179 -7%	3 485 +10%	3 506 +1%	2 964 -15%	2 870 -3%	2 132 -26%	2 457 +15%	3 439 +40%	3 459 +1%	3 847 +11%	3 505 -9%	2 665 -24%	2 708 +2%
EPS (Diluted)	19.48 N/A	21.66 +11%	27.46 +27%	26.68 -3%	25.07 -6%	28 +12%	30.43 +9%	31.17 +2%	26.8 -14%	25.31 -6%	21.95 -13%	25.6 +17%	31.6 +23%	31.7 +0%	31.8 +0%	47.9 +51%	38.32 -20%	37.52 -2%	37.17 -1%	33.15 -11%	31 -6%	34.82 +12%	40.67 +17%	31.25 -23%	32.97 +6%	27.87 -15%	25.52 -8%	41.05 +61%	77.72 +89%	84.12 +8%	90.77 +8%	61.52 -32%	30.12 -51%	27.05 -10%	29.75 +10%	58.28 +96%	59.85 +3%	63.42 +6%	67.17 +6%	71.91 +7%	74 +3%	74.15 +0%	68.4 -8%	75.94 +11%	67.73 -11%	69.53 +3%	67.09 -4%	69.13 +3%	68.3 -1%	68.99 +1%	69.7 +1%	78.39 +12%	41.99 -46%	39.47 -6%	44.9 +14%	58.16 +30%	84.41 +45%	88.92 +5%	94.16 +6%	85.8 -9%	86.31 +1%	87.22 +1%	82.73 -5%	91.51 +11%	91.21 0%	77.85 -15%	75.31 -3%	55.94 -26%	64.47 +15%	90.21 +40%	90.61 +0%	100.73 +11%	91.83 -9%	69.79 -24%	70.86 +2%

Income Statement Balance Sheet Cash Flow Statement

Intage Holdings Inc
TSE:4326

Income Statement

Earnings Waterfall
Intage Holdings Inc

Income Statement
Intage Holdings Inc

See Also

Company

Help

Tools

Stocks

Intage Holdings Inc TSE:4326

Income Statement

Earnings Waterfall Intage Holdings Inc

Income Statement Intage Holdings Inc

See Also

Company

Help

Tools

Stocks

Intage Holdings Inc
TSE:4326

Earnings Waterfall
Intage Holdings Inc

Income Statement
Intage Holdings Inc