Intelligent Wave Inc
TSE:4847

Watchlist Manager
Intelligent Wave Inc Logo
Intelligent Wave Inc
TSE:4847
Watchlist
Price: 970 JPY -0.1% Market Closed
Market Cap: ¥25.5B

Income Statement

Earnings Waterfall
Intelligent Wave Inc

Income Statement
Intelligent Wave Inc

Rotate your device to view
Income Statement
Currency: JPY
Mar-2007 Sep-2007 Dec-2007 Mar-2008 Sep-2008 Dec-2008 Mar-2009 Sep-2009 Dec-2009 Mar-2010 Jun-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
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
0
0
0
0
0
0
0
1
0
1
1
1
1
1
1
1
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
0
0
0
Revenue
4 845
N/A
5 624
+16%
4 791
-15%
4 746
-1%
3 755
-21%
4 247
+13%
3 929
-7%
3 480
-11%
3 336
-4%
3 315
-1%
4 957
+50%
5 004
+1%
4 849
-3%
5 044
+4%
4 763
-6%
5 159
+8%
5 221
+1%
5 226
+0%
5 242
+0%
5 059
-4%
5 390
+7%
5 865
+9%
5 871
+0%
6 238
+6%
6 250
+0%
6 420
+3%
6 558
+2%
6 706
+2%
6 347
-5%
5 823
-8%
6 160
+6%
6 065
-2%
6 312
+4%
6 745
+7%
7 207
+7%
7 529
+4%
8 004
+6%
8 377
+5%
8 470
+1%
9 138
+8%
9 369
+3%
10 242
+9%
10 604
+4%
10 620
+0%
10 951
+3%
10 464
-4%
10 443
0%
10 523
+1%
10 371
-1%
10 559
+2%
10 921
+3%
10 802
-1%
11 202
+4%
11 182
0%
11 188
+0%
11 141
0%
10 827
-3%
10 955
+1%
11 493
+5%
9 242
-20%
9 750
+5%
9 909
+2%
13 375
+35%
12 887
-4%
13 531
+5%
14 230
+5%
14 518
+2%
14 902
+3%
15 112
+1%
15 297
+1%
15 596
+2%
15 800
+1%
16 408
+4%
Gross Profit
Cost of Revenue
(3 033)
(3 868)
(3 243)
(3 308)
(2 417)
(2 691)
(2 550)
(2 420)
(2 252)
(2 178)
(3 120)
(3 186)
(3 075)
(3 267)
(3 121)
(3 393)
(3 518)
(3 624)
(3 867)
(4 273)
(4 941)
(5 427)
(5 397)
(5 423)
(5 033)
(5 102)
(5 217)
(5 000)
(4 702)
(4 217)
(4 381)
(4 346)
(4 519)
(4 810)
(5 213)
(5 526)
(5 906)
(6 179)
(6 337)
(6 797)
(7 127)
(8 092)
(8 381)
(8 422)
(8 553)
(7 746)
(7 637)
(7 621)
(7 428)
(7 812)
(7 940)
(7 854)
(8 165)
(8 069)
(8 031)
(7 953)
(7 563)
(7 442)
(7 794)
(8 674)
(9 074)
(9 249)
(9 105)
(8 797)
(9 182)
(9 602)
(9 810)
(10 170)
(10 373)
(10 535)
(10 930)
(11 179)
(11 659)
Gross Profit
1 812
N/A
1 756
-3%
1 549
-12%
1 438
-7%
1 338
-7%
1 557
+16%
1 378
-11%
1 060
-23%
1 084
+2%
1 137
+5%
1 837
+62%
1 819
-1%
1 774
-2%
1 777
+0%
1 642
-8%
1 766
+8%
1 704
-4%
1 602
-6%
1 374
-14%
785
-43%
449
-43%
437
-2%
473
+8%
815
+72%
1 217
+49%
1 318
+8%
1 342
+2%
1 706
+27%
1 645
-4%
1 607
-2%
1 779
+11%
1 719
-3%
1 793
+4%
1 935
+8%
1 993
+3%
2 004
+1%
2 098
+5%
2 198
+5%
2 132
-3%
2 341
+10%
2 242
-4%
2 150
-4%
2 223
+3%
2 198
-1%
2 397
+9%
2 718
+13%
2 807
+3%
2 903
+3%
2 943
+1%
2 747
-7%
2 981
+8%
2 948
-1%
3 037
+3%
3 114
+3%
3 157
+1%
3 187
+1%
3 264
+2%
3 514
+8%
3 699
+5%
4 214
+14%
4 322
+3%
4 307
0%
4 270
-1%
4 090
-4%
4 350
+6%
4 628
+6%
4 708
+2%
4 732
+1%
4 739
+0%
4 763
+0%
4 666
-2%
4 621
-1%
4 749
+3%
Operating Income
Operating Expenses
(1 515)
(1 539)
(1 556)
(1 458)
(1 463)
(1 327)
(1 343)
(1 204)
(1 086)
(1 020)
(1 522)
(1 469)
(1 473)
(1 449)
(1 398)
(1 330)
(1 292)
(1 269)
(1 243)
(1 209)
(1 181)
(1 154)
(1 152)
(1 166)
(1 181)
(1 193)
(1 196)
(1 196)
(1 213)
(1 231)
(1 295)
(1 510)
(1 290)
(1 304)
(1 279)
(1 286)
(1 339)
(1 391)
(1 430)
(1 548)
(1 597)
(1 603)
(1 675)
(1 708)
(1 771)
(1 862)
(1 885)
(1 910)
(1 922)
(1 915)
(1 944)
(1 919)
(1 963)
(1 984)
(2 026)
(2 069)
(2 065)
(2 118)
(2 179)
0
685
568
(2 713)
(2 754)
(2 744)
(2 711)
(2 677)
(2 661)
(2 703)
(2 783)
(2 818)
(2 871)
(2 882)
Selling, General & Administrative
(1 515)
(1 539)
(1 493)
(1 458)
(1 339)
(1 185)
(1 093)
(1 063)
(1 021)
(990)
(1 389)
(1 387)
(1 373)
(1 357)
(1 245)
(1 304)
(1 288)
(1 268)
(1 206)
(1 209)
(1 181)
(1 154)
(1 125)
(1 150)
(1 164)
(1 193)
(1 155)
(1 196)
(1 213)
(1 231)
(1 263)
(1 295)
(1 290)
(1 304)
(1 252)
(1 286)
(1 339)
(1 391)
(1 409)
(1 548)
(1 597)
(1 603)
(1 640)
(1 708)
(1 771)
(1 861)
(1 821)
(1 910)
(1 922)
(1 915)
(1 874)
(1 919)
(1 963)
(1 984)
(1 905)
(2 065)
(2 060)
(2 118)
(2 122)
(2 337)
(2 478)
(2 595)
(2 636)
(2 754)
(2 744)
(2 711)
(2 595)
(2 661)
(2 703)
(2 783)
(2 729)
(2 871)
(2 882)
Research & Development
0
0
0
0
(124)
(205)
(251)
(141)
(65)
(30)
(71)
(82)
(100)
(92)
(52)
0
0
0
(13)
0
0
0
(9)
0
0
0
(24)
0
0
0
(14)
0
0
0
(9)
0
0
0
(5)
0
0
0
(6)
0
0
0
(32)
0
0
0
(32)
0
0
0
(80)
0
0
0
(17)
0
0
0
(35)
0
0
0
(20)
0
0
0
(40)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
(62)
0
0
0
(101)
0
0
0
(24)
0
0
0
(17)
0
0
0
(17)
0
0
0
(18)
0
0
0
(18)
0
0
0
(16)
0
0
0
(29)
0
0
0
(32)
0
0
0
(39)
0
0
0
(40)
0
0
0
(41)
0
0
0
(42)
0
0
0
(63)
0
0
0
(50)
0
0
Other Operating Expenses
0
0
(63)
0
0
64
0
0
0
0
0
0
0
0
0
(27)
(3)
0
0
0
0
0
0
(16)
(17)
0
0
0
0
0
(0)
(215)
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
(0)
(0)
0
0
(0)
(5)
(5)
(0)
(0)
(0)
3 163
3 163
(0)
(0)
0
(0)
(0)
0
(0)
(0)
0
0
0
Operating Income
297
N/A
217
-27%
(7)
N/A
(20)
-182%
(125)
-515%
230
N/A
35
-85%
(144)
N/A
(2)
+98%
116
N/A
315
+171%
350
+11%
301
-14%
328
+9%
244
-26%
436
+79%
412
-5%
334
-19%
132
-60%
(424)
N/A
(732)
-73%
(717)
+2%
(678)
+5%
(351)
+48%
37
N/A
125
+237%
145
+16%
511
+252%
433
-15%
376
-13%
484
+29%
209
-57%
503
+140%
631
+25%
714
+13%
718
+0%
760
+6%
807
+6%
703
-13%
793
+13%
645
-19%
547
-15%
548
+0%
489
-11%
626
+28%
856
+37%
922
+8%
992
+8%
1 021
+3%
832
-19%
1 036
+25%
1 030
-1%
1 073
+4%
1 129
+5%
1 131
+0%
1 118
-1%
1 199
+7%
1 396
+16%
1 520
+9%
1 393
-8%
1 361
-2%
1 229
-10%
1 557
+27%
1 337
-14%
1 605
+20%
1 917
+19%
2 031
+6%
2 071
+2%
2 036
-2%
1 980
-3%
1 848
-7%
1 750
-5%
1 866
+7%
Pre-Tax Income
Interest Income Expense
0
0
0
0
30
3
6
(8)
140
138
162
143
23
19
19
23
24
26
25
14
18
23
154
159
165
165
36
31
23
29
305
315
313
307
12
6
8
5
12
12
15
15
26
26
24
24
25
24
39
40
45
45
45
45
44
43
23
23
43
18
38
39
47
48
50
51
54
49
56
48
49
56
51
Non-Reccuring Items
18
16
(54)
(114)
(137)
(6)
(3)
8
(45)
(8)
(59)
(127)
(120)
(122)
(5)
(58)
(56)
(59)
15
1
1
5
(16)
0
0
(16)
0
(0)
(1)
(1)
(215)
0
(231)
(232)
(15)
(15)
2
2
(0)
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
(5)
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(17)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
0
0
(20)
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
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
Total Other Income
23
25
6
21
16
8
24
25
28
6
6
5
3
2
2
2
1
1
3
3
4
4
5
5
4
7
3
3
1
(1)
(2)
(3)
3
3
4
4
22
36
52
52
29
15
0
9
8
8
7
(0)
(29)
(5)
(7)
(12)
18
(4)
(4)
2
24
21
(7)
17
0
(0)
(0)
(2)
(16)
(18)
(12)
(3)
9
1
(7)
(12)
(13)
Pre-Tax Income
338
N/A
258
-24%
(55)
N/A
(114)
-108%
(215)
-89%
235
N/A
62
-74%
(119)
N/A
121
N/A
251
+108%
424
+69%
370
-13%
208
-44%
229
+10%
260
+14%
404
+55%
381
-6%
302
-21%
155
-49%
(405)
N/A
(709)
-75%
(684)
+3%
(536)
+22%
(187)
+65%
206
N/A
281
+36%
185
-34%
544
+194%
457
-16%
403
-12%
572
+42%
521
-9%
588
+13%
708
+20%
716
+1%
713
0%
791
+11%
851
+8%
766
-10%
857
+12%
689
-20%
576
-16%
573
0%
524
-9%
658
+26%
889
+35%
954
+7%
1 016
+7%
1 032
+2%
866
-16%
1 075
+24%
1 062
-1%
1 136
+7%
1 166
+3%
1 167
+0%
1 163
0%
1 245
+7%
1 440
+16%
1 556
+8%
0
N/A
1 400
N/A
1 268
-9%
1 603
+26%
1 383
-14%
1 639
+19%
1 949
+19%
2 073
+6%
2 117
+2%
2 101
-1%
2 030
-3%
1 890
-7%
1 791
-5%
1 888
+5%
Net Income
Tax Provision
(196)
(195)
(102)
(78)
15
(120)
(23)
42
(66)
(136)
(212)
(205)
(119)
(115)
(131)
(174)
(9)
39
115
329
(31)
(15)
187
(23)
208
132
(98)
(151)
(53)
(47)
(101)
(77)
(217)
(239)
(237)
(247)
(266)
(252)
(219)
(247)
(204)
(196)
(196)
(181)
(205)
(283)
(270)
(289)
(316)
(251)
(313)
(308)
(325)
(331)
(326)
(323)
(352)
(411)
(500)
(614)
(605)
(571)
(438)
(367)
(447)
(538)
(652)
(664)
(654)
(612)
(541)
(510)
(542)
Income from Continuing Operations
142
63
(156)
(191)
(201)
115
39
(77)
55
115
212
165
89
114
129
230
372
341
270
(76)
(739)
(699)
(349)
(210)
414
412
87
393
404
355
471
444
371
469
479
465
525
598
547
610
485
379
377
342
453
606
684
727
716
615
762
754
811
834
841
840
893
1 029
1 056
0
951
853
1 165
1 016
1 192
1 412
1 421
1 454
1 447
1 418
1 350
1 281
1 345
Income to Minority Interest
45
56
63
48
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
187
N/A
119
-36%
(94)
N/A
(143)
-53%
(178)
-24%
117
N/A
39
-67%
(77)
N/A
55
N/A
115
+111%
212
+84%
165
-22%
89
-46%
114
+28%
129
+13%
230
+78%
372
+62%
341
-8%
270
-21%
(76)
N/A
(739)
-877%
(699)
+5%
(349)
+50%
(210)
+40%
414
N/A
412
0%
87
-79%
393
+351%
404
+3%
355
-12%
471
+33%
444
-6%
371
-16%
469
+26%
479
+2%
465
-3%
525
+13%
598
+14%
547
-9%
610
+12%
485
-21%
379
-22%
377
0%
342
-9%
453
+32%
606
+34%
684
+13%
727
+6%
716
-1%
615
-14%
762
+24%
754
-1%
811
+7%
834
+3%
841
+1%
840
0%
893
+6%
1 029
+15%
1 056
+3%
0
N/A
951
N/A
853
-10%
1 165
+37%
1 016
-13%
1 192
+17%
1 412
+18%
1 421
+1%
1 454
+2%
1 447
0%
1 418
-2%
1 350
-5%
1 281
-5%
1 345
+5%
EPS (Diluted)
7.44
N/A
4.82
-35%
-3.76
N/A
-5.81
-55%
-7.22
-24%
4.68
N/A
1.56
-67%
-3.11
N/A
2.21
N/A
4.66
+111%
8.46
+82%
6.27
-26%
3.39
-46%
4.33
+28%
4.96
+15%
8.74
+76%
14.15
+62%
12.95
-8%
10.38
-20%
-2.87
N/A
-28.11
-879%
-26.58
+5%
-13.42
+50%
-7.97
+41%
15.73
N/A
15.68
0%
3.34
-79%
14.93
+347%
15.36
+3%
13.5
-12%
17.89
+33%
16.87
-6%
14.11
-16%
17.84
+26%
18.18
+2%
17.69
-3%
19.95
+13%
22.74
+14%
20.78
-9%
23.2
+12%
18.5
-20%
14.42
-22%
14.36
0%
13.02
-9%
17.22
+32%
23.03
+34%
25.99
+13%
27.63
+6%
27.34
-1%
23.4
-14%
29
+24%
28.69
-1%
30.82
+7%
31.73
+3%
31.98
+1%
31.96
0%
33.97
+6%
39.14
+15%
40.16
+3%
0
N/A
36.18
N/A
32.46
-10%
44.34
+37%
38.66
-13%
45.44
+18%
53.91
+19%
54.19
+1%
55.52
+2%
55.25
0%
54.16
-2%
51.55
-5%
48.93
-5%
51.38
+5%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett