First Time Loading...
M

Mediaseek Inc
TSE:4824

Watchlist Manager
Mediaseek Inc
TSE:4824
Watchlist
Price: 318 JPY 4.95% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

928.8m
+2%
Revenue
Growth Rates:
1 Year
+8%
3 Years
-63%
5 Years
-46%
7 Years
-31%
10 Years
-38%
51.4m
-12%
Operating Income
Growth Rates:
1 Year
-
3 Years
-73%
5 Years
-
7 Years
-
10 Years
+491%
74.5m
+2%
Net Income
Growth Rates:
1 Year
+927%
3 Years
-29%
5 Years
-
7 Years
-
10 Years
+100%

Earnings Waterfall
Mediaseek Inc

Revenue
928.8m JPY
Cost of Revenue
-555.1m JPY
Gross Profit
373.7m JPY
Operating Expenses
-322.3m JPY
Operating Income
51.4m JPY
Other Expenses
23.1m JPY
Net Income
74.5m JPY

Income Statement
Mediaseek Inc

Rotate your device to view
Income Statement
Currency: JPY
Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024
Revenue
Revenue
1 505
N/A
1 536
+2%
1 472
-4%
1 396
-5%
1 263
-9%
1 209
-4%
1 208
0%
1 306
+8%
1 357
+4%
1 360
+0%
1 363
+0%
1 334
-2%
1 356
+2%
1 459
+8%
1 528
+5%
1 552
+2%
1 547
0%
1 492
-4%
1 502
+1%
1 603
+7%
1 724
+7%
1 790
+4%
1 857
+4%
1 906
+3%
2 011
+5%
2 179
+8%
2 305
+6%
2 420
+5%
2 513
+4%
2 145
-15%
1 779
-17%
1 385
-22%
923
-33%
949
+3%
887
-7%
851
-4%
859
+1%
824
-4%
870
+6%
909
+4%
929
+2%
Gross Profit
Cost of Revenue
(909)
(980)
(1 011)
(991)
(963)
(950)
(940)
(943)
(933)
(894)
(880)
(913)
(937)
(1 008)
(1 112)
(1 155)
(1 214)
(1 228)
(1 229)
(1 276)
(1 340)
(1 412)
(1 480)
(1 514)
(1 592)
(1 680)
(1 758)
(1 817)
(1 821)
(1 511)
(1 212)
(906)
(572)
(588)
(548)
(547)
(551)
(524)
(532)
(536)
(555)
Gross Profit
596
N/A
556
-7%
461
-17%
404
-12%
300
-26%
259
-14%
269
+4%
364
+35%
424
+16%
466
+10%
483
+4%
421
-13%
418
-1%
451
+8%
416
-8%
397
-4%
333
-16%
265
-21%
273
+3%
327
+20%
383
+17%
378
-1%
376
-1%
392
+4%
418
+7%
499
+19%
547
+10%
603
+10%
692
+15%
634
-8%
567
-11%
479
-16%
351
-27%
361
+3%
339
-6%
304
-10%
307
+1%
301
-2%
339
+13%
373
+10%
374
+0%
Operating Income
Operating Expenses
(587)
(547)
(530)
(524)
(516)
(507)
(474)
(472)
(474)
(476)
(477)
(450)
(433)
(422)
(430)
(476)
(461)
(455)
(446)
(457)
(480)
(496)
(505)
(518)
(518)
(519)
(507)
(524)
(501)
(443)
(400)
(310)
(295)
(299)
(298)
(375)
(373)
(294)
(297)
(315)
(322)
Selling, General & Administrative
(587)
(547)
(530)
(524)
(516)
(507)
(474)
(472)
(474)
(476)
(466)
(449)
(433)
(422)
(426)
(442)
(447)
(445)
(446)
(457)
(479)
(496)
(505)
(509)
(518)
(519)
(507)
(507)
(501)
(443)
(400)
(349)
(295)
(299)
(298)
(292)
(293)
(294)
(297)
(317)
(324)
Research & Development
0
0
0
0
0
0
0
0
0
0
(12)
0
0
0
(4)
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
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
(35)
(14)
(10)
0
0
0
(0)
0
(9)
(0)
0
0
(17)
(0)
(0)
0
39
0
0
(0)
(83)
(80)
0
(0)
(0)
(0)
Operating Income
9
N/A
9
+7%
(69)
N/A
(120)
-76%
(216)
-79%
(248)
-15%
(205)
+17%
(108)
+47%
(50)
+54%
(10)
+80%
6
N/A
(28)
N/A
(15)
+47%
29
N/A
(14)
N/A
(79)
-452%
(127)
-61%
(190)
-50%
(173)
+9%
(130)
+25%
(96)
+26%
(118)
-23%
(128)
-9%
(126)
+2%
(100)
+21%
(20)
+80%
40
N/A
78
+97%
190
+143%
191
+0%
167
-13%
169
+1%
57
-67%
62
+10%
41
-34%
(71)
N/A
(65)
+8%
7
N/A
42
+490%
58
+40%
51
-12%
Pre-Tax Income
Interest Income Expense
68
58
21
28
55
162
201
194
203
88
83
86
66
74
129
129
118
137
46
48
61
49
50
45
115
93
67
68
(14)
29
21
27
36
14
106
110
132
134
75
82
52
Non-Reccuring Items
14
4
(20)
2
(1)
(4)
23
2
(3)
(4)
(42)
(9)
(29)
(31)
(37)
0
0
0
(10)
(9)
(9)
(13)
(9)
0
(78)
(4)
(17)
0
51
(14)
39
0
37
29
(83)
0
0
(83)
(40)
0
0
Gain/Loss on Disposition of Assets
(1)
(1)
(1)
0
0
0
0
0
0
45
45
46
46
0
8
7
7
7
0
0
0
0
(2)
(2)
(2)
(2)
0
0
0
0
419
0
0
0
(0)
0
0
0
0
0
0
Total Other Income
2
1
12
14
21
18
11
11
11
9
8
(27)
(30)
(30)
10
11
7
13
10
9
7
3
(1)
11
9
5
7
4
5
10
14
427
430
431
8
5
(42)
(40)
2
(39)
4
Pre-Tax Income
92
N/A
71
-23%
(58)
N/A
(78)
-35%
(141)
-81%
(71)
+49%
30
N/A
98
+230%
161
+65%
129
-20%
101
-21%
68
-33%
37
-46%
43
+17%
96
+124%
68
-29%
4
-94%
(34)
N/A
(128)
-278%
(82)
+36%
(38)
+54%
(80)
-112%
(90)
-13%
(71)
+21%
(55)
+23%
72
N/A
96
+33%
150
+57%
234
+55%
217
-7%
661
+205%
622
-6%
560
-10%
536
-4%
72
-87%
44
-39%
25
-44%
18
-28%
78
+343%
101
+30%
107
+6%
Net Income
Tax Provision
(28)
(24)
(27)
(15)
6
10
4
(16)
(37)
(42)
(37)
(40)
(36)
(16)
(36)
(20)
(8)
(23)
5
5
6
4
(2)
(3)
(7)
(17)
1
(24)
(47)
(39)
(134)
(114)
(89)
(88)
(17)
(16)
(18)
(18)
(18)
(29)
(33)
Income from Continuing Operations
64
47
(85)
(93)
(135)
(61)
33
82
124
87
64
28
1
27
59
48
(4)
(56)
(122)
(77)
(32)
(76)
(92)
(74)
(62)
55
97
126
186
178
526
509
471
448
54
27
7
(1)
60
73
75
Income to Minority Interest
(27)
(27)
(25)
(15)
2
23
21
5
(8)
(24)
(18)
(10)
(9)
(9)
0
9
34
47
33
13
(8)
(17)
(3)
(8)
(15)
(29)
(62)
(68)
(81)
(71)
(50)
(23)
1
1
1
1
1
1
0
0
(0)
Net Income (Common)
37
N/A
20
-46%
(110)
N/A
(108)
+2%
(133)
-23%
(39)
+71%
54
N/A
87
+61%
117
+34%
63
-46%
46
-26%
18
-61%
(8)
N/A
18
N/A
60
+227%
57
-5%
31
-46%
(9)
N/A
(89)
-865%
(64)
+28%
(40)
+37%
(93)
-134%
(95)
-2%
(82)
+14%
(76)
+7%
26
N/A
35
+36%
58
+65%
106
+82%
107
+1%
476
+345%
486
+2%
472
-3%
449
-5%
55
-88%
28
-49%
7
-74%
(0)
N/A
60
N/A
73
+21%
75
+2%
EPS (Diluted)
3.83
N/A
2.08
-46%
-11.38
N/A
-11.11
+2%
-13.68
-23%
-3.98
+71%
5.58
N/A
8.98
+61%
12.03
+34%
6.47
-46%
4.75
-27%
1.88
-60%
-0.8
N/A
1.88
N/A
6.14
+227%
5.83
-5%
3.16
-46%
-0.95
N/A
-9.12
-860%
-6.55
+28%
-4.1
+37%
-9.58
-134%
-9.79
-2%
-8.39
+14%
-7.83
+7%
2.65
N/A
3.6
+36%
5.94
+65%
10.83
+82%
10.98
+1%
48.87
+345%
49.86
+2%
48.42
-3%
46.09
-5%
5.67
-88%
2.87
-49%
0.74
-74%
-0.02
N/A
6.19
N/A
7.49
+21%
7.65
+2%

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 131,700+ 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.