Watchlist Manager

Watchlist

Price: 2 373 JPY 0.68%

Market Cap: ¥113.2B

	Digital Garage Inc TSE:4819	JP
	Manappuram Finance Ltd NSE:MANAPPURAM	IN
U	unerry Inc TSE:5034	JP
	Invinity Energy Systems PLC LSE:IES	JE
	TBK Co Ltd TSE:7277	JP
	Mills Locacao Servicos E Logistica SA BOVESPA:MILS3	BR
R	Rebase Inc TSE:5138	JP

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	Sep-2025	Dec-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	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%	34 346 +2%	36 698 +7%
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)	(13 140)	(13 333)
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%	21 206 +3%	23 365 +10%
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)	(23 247)	(23 523)
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)	(22 883)	(23 112)
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	0	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	0	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)	(364)	(411)
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%	(2 041) +67%	(158) +92%
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)	5 758	2 092
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	0	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	0	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	13	0
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%	3 730 N/A	1 935 -48%
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	(803)	(397)
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)	2 927	1 538
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	304	396
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%	3 233 N/A	1 934 -40%
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%	70.46 N/A	42.12 -40%

Income Statement Balance Sheet Cash Flow Statement

Digital Garage Inc
TSE:4819

Income Statement

Earnings Waterfall
Digital Garage Inc

Income Statement
Digital Garage Inc

See Also

Company

Help

Tools

Stocks

Digital Garage Inc TSE:4819

Income Statement

Earnings Waterfall Digital Garage Inc

Income Statement Digital Garage Inc

See Also

Company

Help

Tools

Stocks

Digital Garage Inc
TSE:4819

Earnings Waterfall
Digital Garage Inc

Income Statement
Digital Garage Inc