i3 Systems Inc
TSE:4495
i3 Systems Inc
TSE:4495
Price:
2 222
JPY
1.93%
Market Closed
Market Cap:
¥11.8B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
i3 Systems Inc
TSE:4495
|
JP |
|
T
|
Telsys Ltd
TASE:TLSY
|
IL |
|
Cross Marketing Group Inc
TSE:3675
|
JP |
|
G
|
GFL Environmental Inc
NYSE:GFL
|
CA |
|
Look Holdings Inc
TSE:8029
|
JP |
|
N
|
Nippon Yusen KK
OTC:NPNYY
|
JP |
|
B
|
Bright Dairy and Food Co Ltd
SSE:600597
|
CN |
|
Ansal Buildwell Ltd
BSE:523007
|
IN |
|
Hyloris Pharmaceuticals SA
XBRU:HYL
|
BE |
Income Statement
Earnings Waterfall
i3 Systems Inc
i3 Systems Inc
Income Statement
i3 Systems Inc
i3 Systems Inc
Currency: JPY
| 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 | |||||||||||||||||||||||
| Revenue |
2 099
N/A
|
1 804
-14%
|
1 894
+5%
|
2 029
+7%
|
2 170
+7%
|
2 897
+33%
|
2 999
+3%
|
2 454
-18%
|
3 112
+27%
|
2 564
-18%
|
2 619
+2%
|
2 665
+2%
|
2 704
+1%
|
2 776
+3%
|
2 852
+3%
|
2 949
+3%
|
3 156
+7%
|
3 240
+3%
|
3 494
+8%
|
3 750
+7%
|
3 903
+4%
|
4 161
+7%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(457)
|
(420)
|
(461)
|
(446)
|
(414)
|
(469)
|
(443)
|
(370)
|
(493)
|
(480)
|
(541)
|
(614)
|
(681)
|
(693)
|
(739)
|
(761)
|
(863)
|
(895)
|
(979)
|
(1 053)
|
(991)
|
(1 021)
|
|
| Gross Profit |
1 643
N/A
|
1 385
-16%
|
1 433
+3%
|
1 583
+10%
|
1 756
+11%
|
2 428
+38%
|
2 556
+5%
|
2 085
-18%
|
2 619
+26%
|
2 084
-20%
|
2 078
0%
|
2 052
-1%
|
2 023
-1%
|
2 083
+3%
|
2 113
+1%
|
2 188
+4%
|
2 293
+5%
|
2 345
+2%
|
2 515
+7%
|
2 697
+7%
|
2 912
+8%
|
3 140
+8%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(1 093)
|
(943)
|
(994)
|
(1 013)
|
(1 094)
|
(1 430)
|
(1 479)
|
(1 258)
|
(1 636)
|
(1 407)
|
(1 437)
|
(1 433)
|
(1 433)
|
(1 443)
|
(1 456)
|
(1 495)
|
(1 529)
|
(1 562)
|
(1 651)
|
(1 792)
|
(1 889)
|
(1 975)
|
|
| Selling, General & Administrative |
(1 091)
|
(943)
|
(994)
|
(974)
|
(1 094)
|
(1 430)
|
(1 479)
|
(1 258)
|
(1 626)
|
(1 398)
|
(1 427)
|
(1 415)
|
(1 433)
|
(1 443)
|
(1 453)
|
(1 482)
|
(1 526)
|
(1 562)
|
(1 651)
|
(1 776)
|
(1 877)
|
(1 975)
|
|
| Research & Development |
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(3)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(9)
|
(9)
|
(9)
|
(0)
|
0
|
(0)
|
(2)
|
(0)
|
(2)
|
0
|
(0)
|
(0)
|
(13)
|
(0)
|
|
| Operating Income |
549
N/A
|
442
-20%
|
439
-1%
|
570
+30%
|
662
+16%
|
998
+51%
|
1 077
+8%
|
827
-23%
|
984
+19%
|
677
-31%
|
642
-5%
|
619
-4%
|
590
-5%
|
640
+8%
|
657
+3%
|
692
+5%
|
764
+10%
|
783
+2%
|
864
+10%
|
905
+5%
|
1 023
+13%
|
1 166
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(7)
|
0
|
0
|
(16)
|
(22)
|
(24)
|
(24)
|
(18)
|
(15)
|
(11)
|
(12)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
(5)
|
(13)
|
0
|
(9)
|
|
| Total Other Income |
(20)
|
(19)
|
(13)
|
(10)
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(8)
|
(7)
|
(6)
|
0
|
4
|
4
|
3
|
0
|
(1)
|
(1)
|
|
| Pre-Tax Income |
529
N/A
|
423
-20%
|
425
+1%
|
560
+32%
|
663
+18%
|
999
+51%
|
1 078
+8%
|
818
-24%
|
983
+20%
|
676
-31%
|
639
-5%
|
610
-5%
|
582
-5%
|
630
+8%
|
635
+1%
|
668
+5%
|
744
+11%
|
759
+2%
|
844
+11%
|
878
+4%
|
1 011
+15%
|
1 144
+13%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(121)
|
(130)
|
(155)
|
(140)
|
(171)
|
(275)
|
(301)
|
(278)
|
(331)
|
(238)
|
(228)
|
(170)
|
(161)
|
(179)
|
(188)
|
(206)
|
(226)
|
(238)
|
(271)
|
(300)
|
(354)
|
(394)
|
|
| Income from Continuing Operations |
408
|
293
|
270
|
420
|
492
|
724
|
778
|
539
|
652
|
437
|
411
|
440
|
421
|
450
|
447
|
463
|
518
|
521
|
573
|
578
|
657
|
750
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(8)
|
(19)
|
(33)
|
(39)
|
|
| Net Income (Common) |
408
N/A
|
293
-28%
|
270
-8%
|
420
+55%
|
492
+17%
|
724
+47%
|
778
+7%
|
540
-31%
|
652
+21%
|
437
-33%
|
411
-6%
|
440
+7%
|
421
-4%
|
451
+7%
|
448
-1%
|
463
+3%
|
518
+12%
|
522
+1%
|
565
+8%
|
559
-1%
|
624
+12%
|
711
+14%
|
|
| EPS (Diluted) |
77.08
N/A
|
54.76
-29%
|
50.53
-8%
|
78.81
+56%
|
91.95
+17%
|
135.34
+47%
|
145.27
+7%
|
100.85
-31%
|
121.94
+21%
|
81.85
-33%
|
77.04
-6%
|
82.36
+7%
|
78.84
-4%
|
84.35
+7%
|
83.82
-1%
|
87.13
+4%
|
100.7
+16%
|
101.35
+1%
|
109.73
+8%
|
108.66
-1%
|
126.19
+16%
|
143.54
+14%
|
|
Switch to:
Switch to:
See Also
Discover More
