Digital Garage Inc
TSE:4819

Watchlist Manager
Digital Garage Inc Logo
Digital Garage Inc
TSE:4819
Watchlist
Price: 2 916 JPY -0.03% Market Closed
Market Cap: 139.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-40%
5Y
+11%
10Y
-11%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Digital Garage Inc

Revenue
33.8B JPY
Cost of Revenue
-13.2B JPY
Gross Profit
20.6B JPY
Operating Expenses
-26.9B JPY
Operating Income
-6.3B JPY
Other Expenses
-4.8B JPY
Net Income
-11B JPY

Income Statement
Digital Garage Inc

Rotate your device to view
Income Statement
Currency: JPY
Sep-2004 Dec-2004 Mar-2005 Sep-2005 Dec-2005 Mar-2006 Sep-2006 Dec-2006 Mar-2007 Sep-2007 Dec-2007 Mar-2008 Sep-2008 Dec-2008 Mar-2009 Sep-2009 Dec-2009 Mar-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
Revenue
Interest Expense
20
0
0
29
0
0
32
0
0
53
0
0
57
0
0
29
0
0
13
24
34
44
40
32
25
50
88
105
121
102
76
76
79
88
91
93
97
98
103
103
95
86
79
72
57
77
76
77
138
0
0
0
235
0
0
0
249
0
0
0
238
0
0
0
242
0
0
0
269
0
0
0
232
0
0
0
0
0
Revenue
3 470
N/A
4 176
+20%
5 219
+25%
6 026
+15%
6 567
+9%
8 792
+34%
11 210
+28%
12 097
+8%
11 489
-5%
17 745
+54%
22 981
+30%
29 853
+30%
28 760
-4%
28 812
+0%
26 725
-7%
19 176
-28%
12 528
-35%
5 922
-53%
6 265
+6%
7 051
+13%
7 695
+9%
11 067
+44%
12 250
+11%
12 382
+1%
14 874
+20%
14 904
+0%
16 792
+13%
22 452
+34%
23 731
+6%
27 965
+18%
29 930
+7%
29 741
-1%
31 530
+6%
33 752
+7%
34 605
+3%
36 015
+4%
36 121
+0%
38 087
+5%
40 296
+6%
40 043
-1%
43 297
+8%
43 763
+1%
44 984
+3%
47 736
+6%
36 452
-24%
49 554
+36%
53 612
+8%
56 555
+5%
19 148
-66%
13 100
-32%
5 883
-55%
(2 569)
N/A
28 803
N/A
28 346
-2%
29 997
+6%
30 791
+3%
30 707
0%
30 561
0%
31 780
+4%
32 600
+3%
35 976
+10%
39 423
+10%
44 056
+12%
46 296
+5%
53 099
+15%
56 737
+7%
39 678
-30%
35 203
-11%
25 128
-29%
22 511
-10%
31 248
+39%
29 837
-5%
31 378
+5%
30 887
-2%
31 477
+2%
35 009
+11%
32 201
-8%
33 829
+5%
Gross Profit
Cost of Revenue
(2 015)
(2 507)
(3 069)
(3 680)
(3 865)
(4 782)
(5 681)
(6 133)
(6 210)
(11 806)
(15 954)
(20 976)
(19 632)
(19 145)
(17 774)
(12 994)
(8 911)
(4 588)
(4 892)
(5 490)
(6 021)
(8 282)
(8 898)
(9 215)
(9 891)
(10 320)
(12 768)
(16 861)
(19 129)
(21 533)
(23 156)
(22 928)
(24 334)
(25 535)
(25 569)
(25 860)
(25 492)
(25 847)
(27 048)
(27 969)
(30 170)
(32 273)
(34 365)
(36 665)
(29 839)
(40 433)
(43 770)
(45 879)
(7 187)
945
10 862
20 419
(10 401)
(10 678)
(11 025)
(11 566)
(12 036)
(12 060)
(11 913)
(11 519)
(10 697)
(10 464)
(10 252)
(10 455)
(10 513)
(10 603)
(10 481)
(10 240)
(10 094)
(10 154)
(10 197)
(10 367)
(10 676)
(10 888)
(11 692)
(12 259)
(12 948)
(13 190)
Gross Profit
1 455
N/A
1 669
+15%
2 149
+29%
2 346
+9%
2 702
+15%
4 010
+48%
5 528
+38%
5 964
+8%
5 280
-11%
5 940
+13%
7 027
+18%
8 878
+26%
9 129
+3%
9 667
+6%
8 949
-7%
6 179
-31%
3 615
-41%
1 333
-63%
1 373
+3%
1 561
+14%
1 674
+7%
2 785
+66%
3 351
+20%
3 166
-6%
4 982
+57%
4 584
-8%
4 024
-12%
5 591
+39%
4 602
-18%
6 432
+40%
6 775
+5%
6 814
+1%
7 197
+6%
8 217
+14%
9 035
+10%
10 154
+12%
10 628
+5%
12 240
+15%
13 248
+8%
12 074
-9%
13 127
+9%
11 490
-12%
10 619
-8%
11 071
+4%
6 613
-40%
9 121
+38%
9 842
+8%
10 676
+8%
11 961
+12%
14 045
+17%
16 745
+19%
17 850
+7%
18 402
+3%
17 668
-4%
18 972
+7%
19 225
+1%
18 671
-3%
18 501
-1%
19 867
+7%
21 081
+6%
25 279
+20%
28 959
+15%
33 804
+17%
35 841
+6%
42 586
+19%
46 134
+8%
29 197
-37%
24 963
-15%
15 034
-40%
12 357
-18%
21 051
+70%
19 470
-8%
20 702
+6%
19 999
-3%
19 785
-1%
22 750
+15%
19 253
-15%
20 639
+7%
Operating Income
Operating Expenses
(1 497)
(1 764)
(1 977)
(2 372)
(2 621)
(2 933)
(3 259)
(3 712)
(4 076)
(5 638)
(7 019)
(8 371)
(8 278)
(8 288)
(8 524)
(6 432)
(4 326)
(2 037)
(2 043)
(2 000)
(1 977)
(2 650)
(2 575)
(2 547)
(2 531)
(2 962)
(2 891)
(3 800)
(4 369)
(5 109)
(5 316)
(5 152)
(5 312)
(5 609)
(6 125)
(6 623)
(7 010)
(7 431)
(7 404)
(7 376)
(7 412)
(7 289)
(7 431)
(7 590)
(5 889)
(7 933)
(8 114)
(8 666)
(8 764)
(8 942)
(9 705)
(9 194)
(10 812)
(9 919)
(9 938)
(10 803)
(13 316)
(13 216)
(13 903)
(14 265)
(14 078)
(12 555)
(12 789)
(13 127)
(14 502)
(16 374)
(16 674)
(14 213)
(16 058)
(14 001)
(14 264)
(17 556)
(17 492)
(20 166)
(25 215)
(26 036)
(20 987)
(26 894)
Selling, General & Administrative
(1 498)
(1 717)
(1 977)
(2 372)
(2 471)
(2 932)
(3 251)
(3 658)
(4 069)
(5 638)
(6 984)
(8 373)
(8 280)
(8 652)
(8 523)
(6 430)
(4 324)
(2 036)
(2 043)
(2 001)
(1 979)
(2 376)
(2 576)
(2 547)
(2 530)
(2 656)
(2 891)
(3 799)
(4 368)
(4 032)
(5 314)
(5 151)
(5 311)
(4 685)
(6 124)
(6 621)
(7 008)
(6 461)
(7 402)
(7 375)
(7 412)
(6 620)
(7 431)
(7 590)
(5 301)
(7 931)
(8 112)
(8 664)
(8 274)
(8 813)
(9 610)
(9 882)
(10 282)
(11 664)
(11 888)
(12 180)
(12 787)
(14 524)
(14 974)
(15 253)
(12 338)
(14 388)
(14 631)
(14 927)
(12 899)
(15 273)
(15 554)
(15 850)
(14 203)
(16 585)
(16 876)
(17 453)
(15 795)
(18 331)
(19 567)
(20 469)
(19 396)
(22 618)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(30)
0
0
0
(53)
0
0
0
(38)
0
0
0
(59)
0
0
0
(79)
0
0
0
0
0
0
(115)
0
0
0
(252)
0
0
0
(284)
0
0
0
(258)
0
0
0
(291)
0
0
0
(229)
0
0
0
(238)
0
0
0
(419)
0
0
0
(461)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(244)
0
0
0
(253)
0
0
0
(1 040)
0
0
0
(864)
0
0
0
(891)
0
0
0
(612)
0
0
(474)
0
0
0
(816)
0
0
0
(991)
0
0
0
(1 269)
0
0
0
(2 175)
0
0
0
(2 006)
0
0
0
(2 046)
0
0
0
(1 995)
0
0
0
(2 092)
0
Other Operating Expenses
0
(47)
0
0
(150)
0
(7)
(54)
(7)
0
(35)
0
0
364
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
(57)
(1)
(1)
(0)
(2)
(2)
0
578
(129)
(95)
688
745
1 745
1 950
1 377
998
1 308
1 071
988
726
1 833
1 842
1 800
632
(1 101)
(1 120)
1 637
429
2 584
2 612
(103)
717
(1 835)
(5 648)
(5 567)
962
(4 276)
Operating Income
(42)
N/A
(95)
-126%
173
N/A
(25)
N/A
83
N/A
1 079
+1 200%
2 271
+110%
2 253
-1%
1 205
-47%
303
-75%
9
-97%
506
+5 522%
850
+68%
1 378
+62%
426
-69%
(251)
N/A
(709)
-182%
(703)
+1%
(671)
+5%
(440)
+34%
(305)
+31%
135
N/A
776
+475%
619
-20%
2 451
+296%
1 622
-34%
1 132
-30%
1 791
+58%
235
-87%
1 323
+463%
1 461
+10%
1 663
+14%
1 885
+13%
2 608
+38%
2 911
+12%
3 533
+21%
3 620
+2%
4 810
+33%
5 846
+22%
4 699
-20%
5 716
+22%
4 202
-26%
3 188
-24%
3 481
+9%
724
-79%
1 188
+64%
1 728
+45%
2 010
+16%
3 197
+59%
5 103
+60%
7 040
+38%
8 656
+23%
7 590
-12%
7 749
+2%
9 034
+17%
8 422
-7%
5 355
-36%
5 285
-1%
5 964
+13%
6 816
+14%
11 201
+64%
16 404
+46%
21 015
+28%
22 714
+8%
28 084
+24%
29 760
+6%
12 523
-58%
10 750
-14%
(1 024)
N/A
(1 644)
-61%
6 787
N/A
1 914
-72%
3 210
+68%
(167)
N/A
(5 430)
-3 151%
(3 286)
+39%
(1 734)
+47%
(6 255)
-261%
Pre-Tax Income
Interest Income Expense
497
215
28
34
9
(150)
(41)
(137)
105
89
524
281
350
(50)
(31)
26
176
341
504
564
603
848
789
825
1 085
1 048
1 328
1 384
1 475
1 970
1 877
2 594
2 486
1 912
2 779
2 697
2 841
3 092
2 780
2 425
2 177
1 650
3 894
4 065
4 346
5 687
3 680
3 630
3 942
3 419
3 838
3 944
4 717
4 498
4 314
4 809
3 434
2 909
2 753
2 163
2 289
2 382
14 691
15 921
18 660
21 963
(1 197)
(10 894)
(14 948)
(17 264)
(5 762)
2 197
5 492
5 030
(9 070)
(4 157)
(7 316)
(10 065)
Non-Reccuring Items
(5)
106
105
61
(42)
(42)
(3)
(11)
(11)
(7)
(6)
2
(260)
(471)
(2 273)
(2 014)
(1 795)
(1 768)
(1 773)
(1 824)
(36)
(36)
(22)
27
(2)
(217)
(227)
(227)
(275)
(150)
(165)
(170)
(99)
372
26
2 191
2 220
1 615
1 619
(509)
(507)
147
1 305
1 296
(72)
316
412
409
(230)
0
0
0
(36)
0
0
0
(65)
0
0
0
(231)
0
0
0
(1 243)
0
0
0
(606)
0
0
0
(2 392)
0
0
0
(1 549)
0
Gain/Loss on Disposition of Assets
(12)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
0
(4)
0
0
0
0
0
17
1 025
1 133
0
1 115
0
0
0
0
0
24
0
0
0
0
(3)
(3)
383
0
0
798
1 467
0
0
0
1 152
0
0
0
1 283
0
0
0
1 104
0
0
0
0
0
0
0
2 719
0
0
0
1
0
0
0
527
0
Total Other Income
(50)
(54)
(56)
(19)
1
27
14
8
(15)
(19)
(30)
(45)
(56)
(72)
(200)
(154)
(129)
25
7
3
22
16
(19)
(29)
6
82
32
248
234
(60)
1 300
(187)
(107)
144
(68)
162
49
(292)
(258)
(256)
(67)
1 577
385
632
448
457
355
90
0
1 418
1 404
537
1
0
0
0
1
0
2
0
(46)
0
0
0
(108)
0
0
0
(22)
0
0
2
(13)
0
2
13
(144)
15
Pre-Tax Income
387
N/A
170
-56%
249
+46%
51
-80%
50
-2%
912
+1 724%
2 239
+146%
2 112
-6%
1 283
-39%
365
-72%
496
+36%
744
+50%
884
+19%
786
-11%
(2 077)
N/A
(2 392)
-15%
(2 458)
-3%
(2 106)
+14%
(1 934)
+8%
(1 686)
+13%
284
N/A
959
+238%
1 524
+59%
1 443
-5%
3 541
+145%
2 535
-28%
2 265
-11%
3 211
+42%
2 692
-16%
4 215
+57%
4 473
+6%
5 015
+12%
4 165
-17%
5 035
+21%
5 650
+12%
8 583
+52%
8 730
+2%
9 249
+6%
9 987
+8%
6 359
-36%
7 319
+15%
7 575
+3%
8 770
+16%
9 471
+8%
5 830
-38%
7 648
+31%
6 175
-19%
6 937
+12%
8 376
+21%
9 940
+19%
12 282
+24%
13 137
+7%
13 424
+2%
12 247
-9%
13 349
+9%
13 232
-1%
10 008
-24%
8 195
-18%
8 719
+6%
8 981
+3%
14 317
+59%
18 786
+31%
35 705
+90%
38 634
+8%
45 393
+17%
51 722
+14%
11 325
-78%
(144)
N/A
(13 881)
-9 540%
(18 906)
-36%
1 027
N/A
4 113
+300%
6 298
+53%
4 863
-23%
(14 498)
N/A
(7 430)
+49%
(10 216)
-37%
(16 305)
-60%
Net Income
Tax Provision
(172)
(205)
(211)
(169)
(26)
(468)
(910)
(1 147)
(791)
(489)
(894)
(1 032)
(1 335)
(1 195)
(630)
(238)
190
(20)
(3)
(26)
(3)
(48)
(111)
(73)
(540)
(410)
(476)
(821)
(760)
(1 510)
(1 560)
(1 745)
(1 628)
(1 887)
(2 014)
(3 180)
(3 201)
(3 855)
(4 294)
(2 872)
(2 992)
(2 385)
(2 096)
(2 384)
(1 526)
(2 093)
(2 064)
(2 261)
(1 857)
(2 367)
(3 268)
(3 456)
(4 088)
(3 611)
(3 768)
(3 678)
(2 677)
(2 327)
(2 744)
(3 011)
(4 798)
(6 111)
(11 662)
(12 574)
(15 244)
(17 465)
(4 025)
(470)
4 566
6 200
(430)
(1 080)
(747)
(190)
5 897
3 404
2 740
4 913
Income from Continuing Operations
216
(34)
39
(118)
24
444
1 329
965
493
(123)
(396)
(288)
(451)
(411)
(2 708)
(2 631)
(2 267)
(2 125)
(1 936)
(1 712)
282
911
1 414
1 371
3 002
2 126
1 790
2 390
1 931
2 705
2 912
3 270
2 537
3 148
3 635
5 402
5 528
5 394
5 692
3 485
4 325
5 189
6 673
7 087
4 304
5 555
4 111
4 676
6 519
7 573
9 014
9 681
9 336
8 636
9 581
9 554
7 331
5 868
5 975
5 970
9 519
12 675
24 043
26 060
30 149
34 257
7 300
(614)
(9 315)
(12 706)
597
3 033
5 551
4 673
(8 601)
(4 026)
(7 476)
(11 392)
Income to Minority Interest
(110)
(150)
(215)
(193)
(328)
(308)
(386)
(327)
(492)
(459)
(555)
(533)
(745)
(782)
(856)
(558)
(289)
2
(3)
(5)
(7)
(10)
(12)
(17)
(17)
(19)
(2)
20
26
11
(20)
(41)
(156)
(301)
(405)
(475)
(477)
(312)
(186)
(114)
(15)
(24)
(27)
(28)
(5)
1
(10)
(25)
75
47
32
86
(19)
10
62
60
89
152
178
218
267
230
234
233
181
195
183
182
264
279
314
287
255
207
209
175
286
359
Net Income (Common)
106
N/A
(184)
N/A
(177)
+4%
(312)
-76%
(305)
+2%
136
N/A
943
+593%
638
-32%
0
N/A
(583)
N/A
(952)
-63%
(821)
+14%
(1 196)
-46%
(1 193)
+0%
(3 564)
-199%
(3 189)
+11%
(2 556)
+20%
(2 123)
+17%
(1 939)
+9%
(1 717)
+11%
275
N/A
901
+228%
1 402
+56%
1 354
-3%
2 984
+120%
2 106
-29%
1 787
-15%
2 409
+35%
1 957
-19%
2 716
+39%
2 891
+6%
3 228
+12%
2 380
-26%
2 847
+20%
3 231
+13%
4 928
+53%
5 052
+3%
5 081
+1%
5 506
+8%
3 372
-39%
4 312
+28%
5 165
+20%
6 647
+29%
7 059
+6%
4 299
-39%
5 555
+29%
4 100
-26%
4 650
+13%
6 412
+38%
8 258
+29%
9 647
+17%
10 042
+4%
9 771
-3%
8 282
-15%
9 317
+12%
9 613
+3%
7 420
-23%
6 019
-19%
6 151
+2%
6 188
+1%
9 786
+58%
12 905
+32%
24 278
+88%
26 293
+8%
30 330
+15%
34 453
+14%
7 483
-78%
(433)
N/A
(9 051)
-1 990%
(12 429)
-37%
910
N/A
3 319
+265%
5 806
+75%
4 880
-16%
(8 393)
N/A
(3 850)
+54%
(7 190)
-87%
(11 033)
-53%
EPS (Diluted)
3.65
N/A
-6.13
N/A
-5.7
+7%
-10.06
-76%
-9.53
+5%
3.09
N/A
29.46
+853%
19.93
-32%
0
N/A
-18.21
N/A
-29.75
-63%
-25.65
+14%
-37.37
-46%
-33.13
+11%
-96.32
-191%
-86.18
+11%
-69.08
+20%
-57.37
+17%
-52.4
+9%
-46.4
+11%
7.44
N/A
24.37
+228%
33.38
+37%
30.77
-8%
67.81
+120%
48.97
-28%
40.61
-17%
54.75
+35%
42.54
-22%
60.35
+42%
61.51
+2%
68.68
+12%
50.63
-26%
60.57
+20%
68.74
+13%
104.85
+53%
107.48
+3%
107.86
+0%
117.14
+9%
71.74
-39%
91.74
+28%
109.46
+19%
141.42
+29%
150.19
+6%
90.89
-39%
118.19
+30%
87.23
-26%
96.87
+11%
134.98
+39%
172.04
+27%
200.97
+17%
197.35
-2%
197.92
+0%
162.69
-18%
182.81
+12%
188.53
+3%
145.59
-23%
129.44
-11%
120.44
-7%
121.07
+1%
191.59
+58%
252.37
+32%
474.2
+88%
513.35
+8%
590.11
+15%
660.36
+12%
158.43
-76%
-9.2
N/A
-193.12
-1 999%
-243.33
-26%
19.91
N/A
73.95
+271%
125.32
+69%
103.2
-18%
-181.36
N/A
-84.03
+54%
-155.29
-85%
-240.7
-55%

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
Follow us
Join more than 301,400+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.