Makuake Inc
TSE:4479
Income Statement
Earnings Waterfall
Makuake Inc
Revenue
|
3.9B
JPY
|
Cost of Revenue
|
-841m
JPY
|
Gross Profit
|
3.1B
JPY
|
Operating Expenses
|
-3.4B
JPY
|
Operating Income
|
-340.9m
JPY
|
Other Expenses
|
29.7m
JPY
|
Net Income
|
-311.2m
JPY
|
Income Statement
Makuake Inc
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 |
2 466
N/A
|
2 520
+2%
|
3 225
+28%
|
3 699
+15%
|
4 204
+14%
|
4 466
+6%
|
4 621
+3%
|
4 781
+3%
|
4 764
0%
|
4 615
-3%
|
4 207
-9%
|
3 963
-6%
|
3 753
-5%
|
3 660
-2%
|
3 810
+4%
|
3 932
+3%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(480)
|
(461)
|
(569)
|
(655)
|
(709)
|
(754)
|
(816)
|
(858)
|
(907)
|
(908)
|
(848)
|
(782)
|
(721)
|
(731)
|
(751)
|
(841)
|
|
Gross Profit |
1 986
N/A
|
2 059
+4%
|
2 656
+29%
|
3 044
+15%
|
3 494
+15%
|
3 711
+6%
|
3 806
+3%
|
3 924
+3%
|
3 857
-2%
|
3 707
-4%
|
3 359
-9%
|
3 180
-5%
|
3 032
-5%
|
2 929
-3%
|
3 059
+4%
|
3 091
+1%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(1 622)
|
(1 460)
|
(2 146)
|
(2 486)
|
(3 162)
|
(3 532)
|
(3 477)
|
(3 709)
|
(3 610)
|
(3 670)
|
(3 683)
|
(4 788)
|
(4 776)
|
(4 683)
|
(3 549)
|
(3 432)
|
|
Selling, General & Administrative |
(1 622)
|
(1 460)
|
(2 137)
|
(2 484)
|
(3 160)
|
(3 531)
|
(3 466)
|
(3 708)
|
(3 609)
|
(3 668)
|
(3 668)
|
(3 729)
|
(3 717)
|
(3 624)
|
(3 546)
|
(3 410)
|
|
Depreciation & Amortization |
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(2)
|
0
|
|
Other Operating Expenses |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1 059)
|
(1 059)
|
(1 059)
|
0
|
(21)
|
|
Operating Income |
365
N/A
|
599
+64%
|
510
-15%
|
558
+9%
|
332
-40%
|
179
-46%
|
329
+84%
|
214
-35%
|
247
+15%
|
37
-85%
|
(324)
N/A
|
(1 608)
-396%
|
(1 744)
-8%
|
(1 754)
-1%
|
(489)
+72%
|
(341)
+30%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
98
|
98
|
98
|
98
|
0
|
0
|
0
|
0
|
0
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1 059)
|
0
|
0
|
0
|
(21)
|
0
|
|
Total Other Income |
4
|
(0)
|
3
|
3
|
2
|
3
|
(2)
|
(2)
|
21
|
22
|
21
|
24
|
4
|
4
|
7
|
5
|
|
Pre-Tax Income |
368
N/A
|
599
+63%
|
512
-14%
|
561
+10%
|
334
-40%
|
182
-46%
|
326
+79%
|
310
-5%
|
365
+18%
|
156
-57%
|
(1 264)
N/A
|
(1 584)
-25%
|
(1 740)
-10%
|
(1 749)
-1%
|
(504)
+71%
|
(336)
+33%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(114)
|
(196)
|
(142)
|
(157)
|
(89)
|
(38)
|
(79)
|
(79)
|
(97)
|
(33)
|
(83)
|
(40)
|
(49)
|
(68)
|
13
|
25
|
|
Income from Continuing Operations |
254
|
403
|
370
|
403
|
246
|
144
|
247
|
231
|
268
|
124
|
(1 347)
|
(1 624)
|
(1 789)
|
(1 817)
|
(491)
|
(311)
|
|
Net Income (Common) |
254
N/A
|
403
+59%
|
370
-8%
|
403
+9%
|
246
-39%
|
144
-41%
|
247
+71%
|
231
-6%
|
268
+16%
|
124
-54%
|
(1 347)
N/A
|
(1 624)
-21%
|
(1 789)
-10%
|
(1 817)
-2%
|
(491)
+73%
|
(311)
+37%
|
|
EPS (Diluted) |
20.82
N/A
|
32.83
+58%
|
30.88
-6%
|
32.78
+6%
|
20.62
-37%
|
11.25
-45%
|
19.58
+74%
|
18.1
-8%
|
21.35
+18%
|
9.86
-54%
|
-107.55
N/A
|
-129.2
-20%
|
-142.32
-10%
|
-143.97
-1%
|
-38.98
+73%
|
-24.57
+37%
|