Modec Inc
TSE:6269

Watchlist Manager
Modec Inc Logo
Modec Inc
TSE:6269
Watchlist
Price: 13 730 JPY -0.83% Market Closed
Market Cap: 938.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+39%
5Y
-99%
10Y
-99%
Operating Income
+
3Y
-
5Y
-
10Y
-95%
Net Income
+
3Y
-
5Y
-
10Y
-94%

Earnings Waterfall
Modec Inc

Revenue
4.4B USD
Cost of Revenue
-4B USD
Gross Profit
389.8m USD
Operating Expenses
-239.5m USD
Operating Income
150.2m USD
Other Expenses
91.3m USD
Net Income
241.5m USD

Income Statement
Modec Inc

Rotate your device to view
Income Statement
Currency: USD
Sep-2005 Mar-2006 Jun-2006 Sep-2006 Mar-2007 Jun-2007 Sep-2007 Mar-2008 Jun-2008 Sep-2008 Mar-2009 Jun-2009 Sep-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
Revenue
Interest Expense
0
5
0
0
6
0
0
4
0
0
2
0
0
2
0
3
6
5
7
7
8
7
6
6
6
7
7
7
7
7
7
7
7
6
8
10
12
13
14
13
13
13
13
13
12
12
11
9
8
9
8
8
9
8
8
7
7
0
5
0
5
0
0
0
18
0
0
0
30
0
0
0
36
0
0
Revenue
38 866
N/A
55 652
+43%
67 965
+22%
77 281
+14%
88 031
+14%
99 342
+13%
93 674
-6%
82 519
-12%
84 836
+3%
94 402
+11%
109 727
+16%
126 536
+15%
144 688
+14%
144 745
+0%
137 643
-5%
115 048
-16%
146 660
+27%
134 797
-8%
114 831
-15%
110 190
-4%
129 968
+18%
142 732
+10%
158 204
+11%
179 641
+14%
186 891
+4%
201 088
+8%
208 553
+4%
224 721
+8%
254 401
+13%
282 468
+11%
309 110
+9%
346 700
+12%
378 523
+9%
366 922
-3%
373 319
+2%
346 730
-7%
295 596
-15%
275 836
-7%
242 854
-12%
218 381
-10%
1 657
-99%
227 187
+13 610%
227 675
+0%
227 553
0%
1 452
-99%
187 804
+12 836%
202 306
+8%
211 046
+4%
1 685
-99%
233 217
+13 740%
257 494
+10%
274 470
+7%
2 526
-99%
355 118
+13 959%
340 662
-4%
343 349
+1%
2 737
-99%
153 365
+5 504%
78 470
-49%
5 720
-93%
3 900
-32%
3 438
-12%
3 164
-8%
2 908
-8%
2 740
-6%
2 820
+3%
2 953
+5%
3 234
+10%
3 575
+11%
3 653
+2%
3 864
+6%
4 084
+6%
4 186
+3%
4 237
+1%
4 383
+3%
Gross Profit
Cost of Revenue
(32 547)
(49 308)
(61 846)
(70 952)
(80 959)
(91 122)
(85 454)
(73 459)
(74 903)
(84 207)
(101 338)
(119 688)
(136 509)
(134 517)
(128 254)
(107 022)
(134 595)
(126 820)
(106 284)
(103 586)
(122 352)
(132 722)
(147 698)
(165 513)
(173 265)
(183 599)
(190 349)
(205 842)
(237 688)
(267 268)
(292 675)
(334 151)
(356 565)
(345 543)
(355 338)
(321 465)
(275 517)
(254 781)
(220 153)
(198 547)
(1 430)
(194 299)
(194 323)
(189 739)
(1 263)
(165 021)
(170 614)
(184 832)
(1 483)
(207 164)
(243 426)
(268 647)
(2 469)
(360 211)
(343 450)
(337 762)
(2 806)
(146 148)
(73 913)
(5 763)
(4 125)
(3 706)
(3 378)
(3 086)
(2 672)
(2 730)
(2 854)
(3 097)
(3 325)
(3 352)
(3 502)
(3 677)
(3 794)
(3 837)
(3 993)
Gross Profit
6 319
N/A
6 344
+0%
6 119
-4%
6 329
+3%
7 072
+12%
8 220
+16%
8 220
N/A
9 061
+10%
9 934
+10%
10 196
+3%
8 389
-18%
6 848
-18%
8 179
+19%
10 228
+25%
9 389
-8%
8 026
-15%
12 065
+50%
7 977
-34%
8 547
+7%
6 604
-23%
7 616
+15%
10 010
+31%
10 506
+5%
14 128
+34%
13 626
-4%
17 489
+28%
18 204
+4%
18 879
+4%
16 713
-11%
15 200
-9%
16 435
+8%
12 549
-24%
21 958
+75%
21 379
-3%
17 981
-16%
25 265
+41%
20 079
-21%
21 055
+5%
22 701
+8%
19 834
-13%
227
-99%
32 888
+14 370%
33 352
+1%
37 814
+13%
188
-100%
22 783
+11 996%
31 692
+39%
26 214
-17%
202
-99%
26 053
+12 819%
14 068
-46%
5 823
-59%
57
-99%
(5 093)
N/A
(2 788)
+45%
5 587
N/A
(70)
N/A
7 217
N/A
4 557
-37%
(43)
N/A
(226)
-422%
(268)
-19%
(214)
+20%
(179)
+16%
68
N/A
90
+32%
99
+10%
137
+38%
250
+83%
301
+20%
362
+20%
407
+12%
393
-3%
400
+2%
390
-3%
Operating Income
Operating Expenses
(3 203)
(3 514)
(3 828)
(4 200)
(4 957)
(6 245)
(7 105)
(7 624)
(8 293)
(8 737)
(8 134)
(6 532)
(5 640)
(5 668)
(5 307)
(5 828)
(8 501)
(8 510)
(8 909)
(7 947)
(7 322)
(7 399)
(7 842)
(8 497)
(10 156)
(11 060)
(12 570)
(13 660)
(13 009)
(13 182)
(12 214)
(11 886)
(13 392)
(13 597)
(14 742)
(14 833)
(15 004)
(14 654)
(13 123)
(12 804)
(97)
(14 321)
(14 935)
(15 013)
(101)
(12 283)
(12 143)
(12 262)
(88)
(12 254)
(12 280)
(11 652)
(94)
(12 044)
(11 847)
(12 221)
(130)
(3 906)
(1 212)
(228)
(124)
(133)
(136)
(133)
(120)
(118)
(133)
(150)
(186)
(191)
(201)
(209)
(224)
(235)
(240)
Selling, General & Administrative
(3 203)
(3 515)
(3 809)
(4 202)
(4 958)
(5 970)
(7 104)
(7 624)
(8 656)
(8 738)
(8 134)
(6 532)
(5 640)
(5 668)
(5 307)
(5 828)
(7 687)
(8 510)
(8 909)
(8 258)
(6 253)
(7 399)
(7 843)
(8 498)
(8 684)
(11 060)
(12 569)
(13 659)
(11 252)
(13 183)
(12 214)
(11 887)
(11 795)
(13 595)
(14 743)
(14 831)
(13 538)
(14 653)
(13 120)
(12 803)
(87)
(14 321)
(14 935)
(15 013)
(94)
(12 282)
(12 143)
(12 493)
(81)
(12 252)
(12 278)
(11 652)
(77)
(12 044)
(11 846)
(12 219)
(110)
(5 988)
(3 319)
(213)
(112)
(155)
(156)
(155)
(117)
(151)
(157)
(171)
(150)
(193)
(203)
(209)
(187)
(235)
(240)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(814)
0
0
0
(323)
0
0
0
(595)
0
0
0
(708)
0
0
0
(150)
0
0
0
(103)
0
0
0
(2)
0
0
0
(1)
0
0
0
(1)
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
(746)
0
0
0
(876)
0
0
0
(1 049)
0
0
0
(1 446)
0
0
0
(1 362)
0
0
0
(8)
0
0
0
(7)
0
0
0
(6)
0
0
0
(15)
0
0
0
(31)
0
0
0
(34)
0
0
0
(36)
0
0
0
(38)
0
0
0
(37)
0
0
Other Operating Expenses
0
0
(19)
0
0
(275)
0
0
363
0
0
0
0
0
0
0
0
0
0
311
0
0
1
0
(1)
0
(1)
(1)
0
0
0
1
(1)
(2)
1
(2)
(1)
(1)
(3)
(1)
0
0
0
0
(0)
(1)
0
231
(0)
(2)
(2)
0
(0)
0
(1)
(2)
11
2 082
2 107
(14)
22
22
20
23
33
34
24
20
2
3
2
(0)
0
(0)
0
Operating Income
3 115
N/A
2 829
-9%
2 290
-19%
2 129
-7%
2 115
-1%
1 975
-7%
1 115
-44%
1 436
+29%
1 640
+14%
1 458
-11%
255
-83%
316
+24%
2 539
+703%
4 560
+80%
4 082
-10%
2 198
-46%
3 564
+62%
(533)
N/A
(362)
+32%
(1 343)
-271%
294
N/A
2 611
+788%
2 664
+2%
5 631
+111%
3 470
-38%
6 429
+85%
5 634
-12%
5 219
-7%
3 704
-29%
2 018
-46%
4 221
+109%
663
-84%
8 566
+1 192%
7 782
-9%
3 239
-58%
10 432
+222%
5 075
-51%
6 401
+26%
9 578
+50%
7 030
-27%
130
-98%
18 567
+14 202%
18 417
-1%
22 801
+24%
87
-100%
10 500
+11 978%
19 549
+86%
13 952
-29%
113
-99%
13 799
+12 073%
1 788
-87%
(5 829)
N/A
(37)
+99%
(17 137)
-46 518%
(14 635)
+15%
(6 634)
+55%
(200)
+97%
3 310
N/A
3 345
+1%
(271)
N/A
(350)
-29%
(401)
-15%
(350)
+13%
(311)
+11%
(52)
+83%
(27)
+47%
(34)
-25%
(13)
+62%
64
N/A
110
+72%
161
+46%
197
+22%
169
-14%
165
-2%
150
-9%
Pre-Tax Income
Interest Income Expense
754
675
554
590
706
911
41
(314)
546
1 494
1 907
2 565
2 248
2 540
1 011
1 492
1 930
4 100
6 042
5 903
4 986
4 902
2 330
2 257
5 991
6 030
8 721
10 098
11 190
8 368
7 262
8 460
9 016
6 990
9 292
7 468
5 307
7 018
2 498
3 327
75
10 321
14 606
16 121
92
10 795
10 715
11 114
106
17 306
15 813
13 268
45
4 814
4 370
5 027
93
3 341
2 176
144
76
(14)
(28)
8
135
123
119
131
157
166
180
173
186
133
172
Non-Reccuring Items
0
0
0
0
(43)
(45)
(42)
(1)
1
(2)
0
237
(425)
(557)
(523)
(259)
425
144
(87)
0
(970)
(630)
(623)
(650)
(452)
47
0
101
(4 121)
(4 536)
(4 702)
(5 018)
(2 027)
(428)
(588)
3 728
4 076
4 095
6 156
2 135
(9)
(2 047)
(3 724)
(3 773)
2
1 011
236
0
0
(1 029)
(122)
(50)
(127)
(17 210)
(17 414)
(15 364)
(9)
0
0
0
(70)
0
0
0
(19)
0
0
0
0
0
0
0
(39)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
(64)
(65)
68
140
224
(360)
(548)
(556)
(639)
65
0
0
0
0
0
0
0
(39)
0
0
0
0
0
0
0
0
0
0
0
0
0
492
491
4
0
0
0
0
0
376
377
2
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
169
183
119
85
30
45
8
(17)
9
(148)
(120)
(166)
575
570
658
376
270
304
278
112
162
(783)
(595)
(884)
287
2 366
2 823
3 008
925
1 117
313
310
754
650
861
1 024
371
591
852
676
4
726
899
642
6
906
(57)
(490)
(1)
(642)
(773)
(125)
(2)
97
74
345
1
504
236
1
(0)
0
0
0
(9)
0
0
(0)
(7)
0
0
0
(8)
0
(0)
Pre-Tax Income
4 038
N/A
3 688
-9%
2 964
-20%
2 806
-5%
2 809
+0%
2 887
+3%
1 122
-61%
1 104
-2%
2 197
+99%
2 803
+28%
2 043
-27%
2 888
+41%
4 872
+69%
7 181
+47%
5 368
-25%
4 031
-25%
5 829
+45%
3 467
-41%
5 315
+53%
4 033
-24%
4 537
+12%
6 100
+34%
3 776
-38%
6 354
+68%
9 296
+46%
14 872
+60%
17 178
+16%
18 426
+7%
11 659
-37%
6 967
-40%
7 094
+2%
4 415
-38%
16 309
+269%
14 994
-8%
12 804
-15%
22 652
+77%
14 829
-35%
18 105
+22%
19 084
+5%
13 168
-31%
200
-98%
27 567
+13 675%
30 690
+11%
36 282
+18%
190
-99%
23 212
+12 096%
30 442
+31%
24 576
-19%
219
-99%
29 434
+13 369%
17 082
-42%
7 641
-55%
(118)
N/A
(29 436)
-24 816%
(27 605)
+6%
(16 626)
+40%
(116)
+99%
7 155
N/A
5 757
-20%
(126)
N/A
(344)
-172%
(415)
-21%
(377)
+9%
(303)
+20%
55
N/A
96
+75%
85
-11%
118
+39%
215
+82%
276
+29%
342
+24%
371
+8%
308
-17%
298
-3%
323
+8%
Net Income
Tax Provision
(1 076)
(1 161)
(576)
(950)
(912)
(901)
(219)
(88)
(805)
(717)
(411)
(442)
(1 321)
(2 167)
(1 711)
(1 041)
(2 336)
(1 061)
(1 651)
(1 038)
(1 249)
(2 393)
(2 057)
(3 055)
(3 437)
(5 305)
(5 569)
(6 571)
(4 931)
(3 349)
(4 983)
(4 955)
(9 111)
(9 516)
(7 735)
(9 330)
(8 566)
(8 061)
(7 874)
(5 543)
(59)
(9 064)
(9 418)
(11 877)
(37)
(4 440)
(6 072)
(4 806)
(47)
(6 060)
(4 098)
(2 417)
(16)
(436)
(959)
(2 071)
(18)
(2 239)
(1 315)
(32)
(16)
(9)
(23)
(20)
(14)
(29)
(22)
(34)
(89)
(88)
(104)
(95)
(45)
(43)
(43)
Income from Continuing Operations
2 963
2 529
2 389
1 855
1 896
1 985
903
1 015
1 391
2 085
1 632
2 446
3 551
5 014
3 657
2 990
3 493
2 406
3 664
2 995
3 288
3 707
1 719
3 299
5 859
9 567
11 609
11 855
6 728
3 618
2 111
(540)
7 198
5 478
5 069
13 322
6 263
10 044
11 210
7 625
141
18 503
21 272
24 405
153
18 772
24 370
19 770
171
23 374
12 984
5 224
(134)
(29 872)
(28 564)
(18 697)
(134)
4 916
4 442
(158)
(360)
(424)
(401)
(323)
41
67
63
85
126
188
238
276
263
255
279
Income to Minority Interest
(430)
(227)
(289)
(70)
(52)
(99)
34
(164)
(189)
(329)
(223)
(246)
(417)
(595)
(642)
(578)
(759)
(251)
(64)
(274)
(219)
(579)
(798)
(666)
(727)
(1 107)
(1 199)
(1 620)
(1 805)
(1 641)
(1 863)
(1 596)
(1 775)
(1 557)
(949)
(1 261)
(438)
(431)
(757)
(418)
10
1 533
1 662
1 548
(5)
(705)
(1 033)
(532)
(5)
(678)
(494)
(702)
(4)
(378)
(115)
45
2
22
82
(0)
(4)
(3)
(3)
(1)
(4)
(10)
(17)
(24)
(29)
(32)
(41)
(44)
(43)
(42)
(38)
Net Income (Common)
2 532
N/A
2 301
-9%
2 099
-9%
1 785
-15%
1 844
+3%
1 886
+2%
937
-50%
851
-9%
1 202
+41%
1 756
+46%
1 408
-20%
2 200
+56%
3 130
+42%
4 414
+41%
3 010
-32%
2 410
-20%
2 735
+13%
2 158
-21%
3 600
+67%
2 722
-24%
3 067
+13%
3 124
+2%
920
-71%
2 632
+186%
5 130
+95%
8 459
+65%
10 409
+23%
10 234
-2%
4 922
-52%
1 976
-60%
246
-88%
(2 138)
N/A
5 422
N/A
3 922
-28%
4 120
+5%
12 060
+193%
5 824
-52%
9 610
+65%
10 452
+9%
7 206
-31%
151
-98%
20 037
+13 135%
22 933
+14%
25 953
+13%
148
-99%
18 065
+12 129%
23 335
+29%
19 237
-18%
166
-99%
22 696
+13 553%
12 490
-45%
4 523
-64%
(138)
N/A
(30 249)
-21 755%
(28 678)
+5%
(18 654)
+35%
(132)
+99%
4 936
N/A
4 523
-8%
(159)
N/A
(364)
-129%
(428)
-18%
(404)
+6%
(324)
+20%
37
N/A
57
+53%
46
-19%
60
+31%
97
+60%
156
+62%
197
+26%
232
+18%
220
-5%
214
-3%
241
+13%
EPS (Diluted)
74.46
N/A
62.18
-16%
55.23
-11%
48.24
-13%
49.83
+3%
49.63
0%
25.32
-49%
23
-9%
31.63
+38%
47.45
+50%
38.05
-20%
57.89
+52%
84.59
+46%
119.29
+41%
65.43
-45%
52.39
-20%
62.15
+19%
46.91
-25%
78.26
+67%
59.17
-24%
66.67
+13%
67.91
+2%
20
-71%
57.21
+186%
111.52
+95%
183.89
+65%
226.28
+23%
222.47
-2%
107
-52%
42.95
-60%
4.55
-89%
-38.17
N/A
102.3
N/A
70.03
-32%
73.57
+5%
215.35
+193%
103.25
-52%
171.6
+66%
186.64
+9%
128.67
-31%
2.68
-98%
357.8
+13 251%
409.51
+14%
463.44
+13%
2.62
-99%
322.58
+12 212%
416.69
+29%
343.51
-18%
2.95
-99%
402.7
+13 551%
221.66
-45%
80.27
-64%
-2.46
N/A
-536.83
-21 722%
-508.91
+5%
-331.02
+35%
-2.34
+99%
87.55
N/A
80.22
-8%
-2.82
N/A
-6.46
-129%
-7.59
-17%
-7.17
+6%
-5.75
+20%
0.66
N/A
1.01
+53%
0.82
-19%
0.88
+7%
1.55
+76%
2.28
+47%
2.88
+26%
3.39
+18%
3.23
-5%
3.12
-3%
3.53
+13%

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 301,000+ 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.