First Time Loading...
M

Mercari Inc
TSE:4385

Watchlist Manager
Mercari Inc
TSE:4385
Watchlist
Price: 1 730.5 JPY -0.86% Market Closed
Updated: Apr 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

180.2B
+2%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+97%
5 Years
-
7 Years
-
10 Years
-
18.7B
+7%
Operating Income
Growth Rates:
1 Year
+382%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
16.4B
+6%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Mercari Inc

Revenue
180.2B JPY
Cost of Revenue
-56B JPY
Gross Profit
124.1B JPY
Operating Expenses
-105.4B JPY
Operating Income
18.7B JPY
Other Expenses
-2.3B JPY
Net Income
16.4B JPY

Income Statement
Mercari Inc

Rotate your device to view
Income Statement
Currency: JPY
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
46 996
N/A
51 683
+10%
55 679
+8%
60 888
+9%
67 655
+11%
76 275
+13%
83 883
+10%
91 495
+9%
99 826
+9%
106 115
+6%
117 593
+11%
129 093
+10%
138 915
+8%
147 049
+6%
153 444
+4%
160 143
+4%
165 261
+3%
172 064
+4%
176 306
+2%
180 165
+2%
Gross Profit
Cost of Revenue
(11 239)
(12 864)
(14 697)
(17 278)
(18 864)
(20 661)
(22 382)
(23 244)
(23 612)
(24 312)
(30 167)
(37 133)
(44 376)
(51 905)
(54 654)
(56 966)
(58 211)
(57 639)
(57 159)
(56 020)
Gross Profit
35 757
N/A
38 819
+9%
40 982
+6%
43 610
+6%
48 791
+12%
55 614
+14%
61 501
+11%
68 251
+11%
76 214
+12%
81 803
+7%
87 426
+7%
91 960
+5%
94 539
+3%
95 144
+1%
98 790
+4%
103 177
+4%
107 050
+4%
114 425
+7%
119 147
+4%
124 145
+4%
Operating Income
Operating Expenses
(44 528)
(50 968)
(58 022)
(66 129)
(75 239)
(74 922)
(74 549)
(73 409)
(73 702)
(76 619)
(81 800)
(89 920)
(95 569)
(98 859)
(100 235)
(99 286)
(94 550)
(97 402)
(101 637)
(105 397)
Selling, General & Administrative
(44 264)
(50 968)
(57 628)
(65 999)
(75 239)
(74 921)
(73 422)
(72 281)
(73 699)
(76 617)
(81 754)
(89 919)
(95 568)
(98 859)
(100 235)
(99 284)
(94 550)
(97 401)
(100 526)
(104 275)
Other Operating Expenses
(264)
0
(394)
(130)
0
(1)
(1 127)
(1 128)
(3)
(2)
(46)
(1)
(1)
0
0
(2)
0
(1)
(1 111)
(1 122)
Operating Income
(8 771)
N/A
(12 149)
-39%
(17 040)
-40%
(22 519)
-32%
(26 448)
-17%
(19 308)
+27%
(13 048)
+32%
(5 158)
+60%
2 512
N/A
5 184
+106%
5 626
+9%
2 040
-64%
(1 030)
N/A
(3 715)
-261%
(1 445)
+61%
3 891
N/A
12 500
+221%
17 023
+36%
17 510
+3%
18 748
+7%
Pre-Tax Income
Interest Income Expense
(48)
(46)
(68)
(17)
(82)
(163)
6 679
6 573
6 695
6 709
(133)
(61)
(171)
(197)
(151)
(169)
(93)
240
318
464
Non-Reccuring Items
(28)
(396)
0
0
(1 228)
(1 127)
0
0
(81)
(43)
0
(117)
(43)
(81)
(221)
(754)
(756)
(1 011)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(51)
(51)
(101)
(51)
0
(50)
0
0
Total Other Income
(230)
24
27
36
43
79
93
94
90
24
11
7
12
47
52
179
197
187
173
(19)
Pre-Tax Income
(9 077)
N/A
(12 567)
-38%
(17 081)
-36%
(22 500)
-32%
(27 715)
-23%
(20 519)
+26%
(6 276)
+69%
1 509
N/A
9 216
+511%
11 874
+29%
5 504
-54%
1 869
-66%
(1 283)
N/A
(3 997)
-212%
(1 866)
+53%
3 096
N/A
11 848
+283%
16 389
+38%
18 001
+10%
19 193
+7%
Net Income
Tax Provision
(1 870)
(1 197)
(909)
(1 009)
(923)
(2 440)
(5 277)
(6 230)
(6 503)
(6 349)
(4 324)
(3 116)
(4 290)
(3 642)
(5 347)
(6 909)
(6 848)
(3 474)
(2 637)
(2 829)
Income from Continuing Operations
(10 947)
(13 764)
(17 990)
(23 509)
(28 638)
(22 959)
(11 553)
(4 721)
2 713
5 525
1 180
(1 247)
(5 573)
(7 639)
(7 213)
(3 813)
5 000
12 915
15 364
16 364
Income to Minority Interest
0
0
0
121
8
186
179
162
300
195
140
128
11
70
175
175
194
155
106
54
Net Income (Common)
(10 948)
N/A
(13 764)
-26%
(17 990)
-31%
(23 387)
-30%
(28 630)
-22%
(22 772)
+20%
(11 373)
+50%
(4 558)
+60%
3 016
N/A
5 720
+90%
1 320
-77%
(1 119)
N/A
(5 564)
-397%
(7 569)
-36%
(7 038)
+7%
(3 639)
+48%
5 195
N/A
13 070
+152%
15 469
+18%
16 418
+6%
EPS (Diluted)
-74.41
N/A
-94.98
-28%
-118.32
-25%
-152.44
-29%
-185.08
-21%
-147.85
+20%
-70.1
+53%
-29.07
+59%
19.17
N/A
35.15
+83%
8.29
-76%
-7
N/A
-34.74
-396%
-47.33
-36%
-43.17
+9%
-22.27
+48%
32.17
N/A
77.36
+140%
91.01
+18%
96.38
+6%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 129,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.