W-Scope Corp
TSE:6619

Watchlist Manager
W-Scope Corp Logo
W-Scope Corp
TSE:6619
Watchlist
Price: 157 JPY 1.95% Market Closed
Market Cap: 8.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-
5Y
-
10Y
-
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
W-Scope Corp

Revenue
3B JPY
Cost of Revenue
-8.3B JPY
Gross Profit
-5.2B JPY
Operating Expenses
-959m JPY
Operating Income
-6.2B JPY
Other Expenses
-6.4B JPY
Net Income
-12.6B JPY

Income Statement
W-Scope Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
42
34
31
29
23
18
13
10
9
10
11
13
14
14
18
23
29
37
41
43
51
62
84
120
150
179
203
228
271
392
538
1 022
1 483
1 758
1 999
1 892
1 630
1 664
1 472
1 166
1 019
707
358
448
393
404
497
471
491
385
367
0
0
0
Revenue
3 536
N/A
2 943
-17%
2 325
-21%
2 122
-9%
1 731
-18%
2 091
+21%
2 718
+30%
3 265
+20%
3 672
+12%
4 002
+9%
4 522
+13%
4 941
+9%
5 692
+15%
6 808
+20%
7 448
+9%
8 340
+12%
8 773
+5%
8 715
-1%
9 048
+4%
9 049
+0%
9 058
+0%
9 327
+3%
9 517
+2%
9 503
0%
9 254
-3%
8 861
-4%
8 731
-1%
9 196
+5%
10 302
+12%
11 278
+9%
13 167
+17%
15 086
+15%
14 289
-5%
16 190
+13%
18 479
+14%
20 046
+8%
24 245
+21%
26 961
+11%
29 966
+11%
32 778
+9%
37 478
+14%
42 081
+12%
45 100
+7%
47 725
+6%
48 422
+1%
48 921
+1%
48 043
-2%
50 990
+6%
53 585
+5%
42 478
-21%
31 047
-27%
17 332
-44%
3 435
-80%
3 041
-11%
Gross Profit
Cost of Revenue
(1 573)
(1 359)
(1 341)
(1 528)
(1 533)
(1 766)
(2 115)
(2 389)
(2 693)
(3 017)
(3 392)
(3 578)
(3 929)
(4 393)
(4 504)
(4 701)
(4 895)
(5 215)
(5 652)
(6 008)
(6 680)
(7 366)
(7 918)
(8 354)
(8 537)
(8 694)
(9 783)
(11 342)
(13 031)
(13 956)
(14 920)
(15 904)
(15 100)
(17 789)
(19 510)
(20 519)
(23 389)
(23 578)
(25 265)
(27 854)
(30 283)
(33 247)
(35 187)
(36 876)
(38 470)
(40 561)
(41 715)
(45 196)
(48 418)
(38 742)
(29 959)
(18 772)
(7 397)
(8 276)
Gross Profit
1 964
N/A
1 584
-19%
984
-38%
594
-40%
198
-67%
325
+64%
603
+85%
876
+45%
980
+12%
985
+1%
1 130
+15%
1 363
+21%
1 764
+29%
2 415
+37%
2 944
+22%
3 639
+24%
3 877
+7%
3 500
-10%
3 396
-3%
3 041
-10%
2 378
-22%
1 961
-18%
1 599
-18%
1 149
-28%
717
-38%
167
-77%
(1 052)
N/A
(2 146)
-104%
(2 729)
-27%
(2 678)
+2%
(1 753)
+35%
(818)
+53%
(811)
+1%
(1 599)
-97%
(1 031)
+36%
(473)
+54%
856
N/A
3 383
+295%
4 701
+39%
4 924
+5%
7 195
+46%
8 834
+23%
9 913
+12%
10 849
+9%
9 952
-8%
8 360
-16%
6 328
-24%
5 794
-8%
5 167
-11%
3 736
-28%
1 088
-71%
(1 440)
N/A
(3 962)
-175%
(5 235)
-32%
Operating Income
Operating Expenses
(553)
(559)
(591)
(650)
(659)
(706)
(750)
(752)
(749)
(785)
(979)
(1 002)
(1 061)
(1 083)
(961)
(1 002)
(1 051)
(1 046)
(1 026)
(1 098)
(1 134)
(1 207)
(1 325)
(1 431)
(1 673)
(1 857)
(2 296)
(2 344)
(2 159)
(2 145)
(1 533)
(1 517)
(1 859)
(1 830)
(1 806)
(6 814)
(6 978)
(2 444)
(2 803)
(2 749)
(2 435)
(2 131)
(2 084)
(2 203)
(2 147)
(2 131)
(2 463)
(2 718)
(3 050)
(2 731)
(2 096)
(1 617)
(984)
(959)
Selling, General & Administrative
(553)
(559)
(591)
(651)
(659)
(706)
(750)
(752)
(749)
(785)
(760)
(820)
(879)
(902)
(923)
(1 002)
(1 051)
(1 046)
(979)
(1 097)
(1 133)
(1 206)
(1 278)
(1 431)
(1 674)
(1 858)
(2 205)
(2 346)
(2 158)
(2 144)
(1 451)
(1 518)
(1 860)
(1 831)
(1 725)
(1 836)
(2 000)
(2 442)
(2 672)
(2 747)
(2 433)
(2 130)
(1 917)
(2 203)
(2 147)
(2 131)
(2 376)
(2 630)
(2 962)
(2 643)
(2 055)
(1 616)
(984)
(959)
Research & Development
0
0
0
0
0
0
0
0
0
0
(38)
0
0
0
(38)
0
0
0
(47)
0
0
0
(46)
0
0
0
(91)
0
0
0
(83)
0
0
0
(80)
0
0
0
(130)
0
0
0
(167)
0
0
0
(86)
0
0
0
(40)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
(181)
(181)
(181)
(181)
(0)
0
0
0
(0)
(1)
0
(1)
(1)
0
1
1
0
0
(1)
(1)
1
1
1
0
(1)
(4 978)
(4 978)
(2)
(1)
(2)
0
0
0
0
0
0
(1)
(88)
(88)
(88)
(1)
0
0
0
Operating Income
1 411
N/A
1 025
-27%
393
-62%
(57)
N/A
(461)
-713%
(382)
+17%
(147)
+61%
124
N/A
231
+86%
200
-13%
151
-24%
361
+139%
703
+95%
1 332
+90%
1 983
+49%
2 637
+33%
2 826
+7%
2 454
-13%
2 371
-3%
1 943
-18%
1 244
-36%
754
-39%
274
-64%
(282)
N/A
(956)
-239%
(1 690)
-77%
(3 348)
-98%
(4 490)
-34%
(4 888)
-9%
(4 823)
+1%
(3 286)
+32%
(2 335)
+29%
(2 670)
-14%
(3 429)
-28%
(2 837)
+17%
(7 287)
-157%
(6 122)
+16%
939
N/A
1 898
+102%
2 175
+15%
4 760
+119%
6 703
+41%
7 829
+17%
8 646
+10%
7 805
-10%
6 229
-20%
3 865
-38%
3 076
-20%
2 117
-31%
1 005
-53%
(1 008)
N/A
(3 057)
-203%
(4 946)
-62%
(6 194)
-25%
Pre-Tax Income
Interest Income Expense
(68)
(39)
(20)
(25)
(10)
55
154
85
84
167
219
263
293
139
(31)
(146)
(130)
(272)
87
7
(93)
19
(483)
(367)
(36)
(31)
14
7
(573)
(832)
(757)
(1 457)
(1 631)
(1 749)
(2 513)
(2 010)
(1 878)
(1 623)
(1 011)
(623)
351
1 579
165
702
(179)
(861)
277
35
575
(613)
(2 268)
(4 117)
(5 677)
(6 635)
Non-Reccuring Items
0
0
0
0
0
0
(7)
0
0
0
0
0
0
0
0
0
0
0
0
8
8
8
8
8
10
10
10
0
0
0
43
0
0
0
(7 743)
0
0
(8 537)
(4 947)
(4 963)
(4 964)
(1 404)
(17)
132
40
(47)
0
(174)
(82)
5
(82)
0
0
0
Gain/Loss on Disposition of Assets
16
15
13
12
24
27
32
41
39
49
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
927
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(12)
(13)
15
38
58
69
88
76
49
40
143
133
176
143
103
153
60
11
22
12
61
159
102
69
88
42
30
15
15
39
50
142
239
250
294
(2 446)
(2 510)
(2 520)
193
1 061
1 028
1 085
317
328
347
449
458
544
505
372
119
158
221
267
Pre-Tax Income
1 347
N/A
988
-27%
400
-59%
(31)
N/A
(388)
-1 137%
(231)
+41%
120
N/A
326
+172%
403
+24%
457
+13%
514
+12%
757
+47%
1 172
+55%
1 614
+38%
2 054
+27%
2 645
+29%
2 757
+4%
2 193
-20%
2 480
+13%
1 970
-21%
1 220
-38%
940
-23%
(99)
N/A
(572)
-478%
(894)
-56%
(1 670)
-87%
(3 294)
-97%
(4 469)
-36%
(5 447)
-22%
(5 616)
-3%
(3 950)
+30%
(3 650)
+8%
(4 062)
-11%
(4 928)
-21%
(12 799)
-160%
(11 743)
+8%
(10 510)
+10%
(11 741)
-12%
(2 940)
+75%
(2 350)
+20%
1 175
N/A
7 963
+578%
8 294
+4%
9 808
+18%
8 013
-18%
5 770
-28%
4 600
-20%
3 481
-24%
3 115
-11%
769
-75%
(3 239)
N/A
(7 016)
-117%
(10 402)
-48%
(12 562)
-21%
Net Income
Tax Provision
(55)
(67)
(32)
3
26
18
18
83
58
31
15
(97)
(140)
(190)
(225)
(398)
(481)
(437)
(535)
(390)
(226)
(131)
(20)
87
115
179
432
580
640
904
433
424
325
208
1 624
1 405
1 609
1 487
(216)
(248)
(451)
(1 239)
(736)
(972)
(1 202)
(388)
(95)
221
398
234
(25)
(54)
(19)
(21)
Income from Continuing Operations
1 292
921
368
(29)
(362)
(212)
138
409
461
487
529
660
1 032
1 424
1 830
2 247
2 276
1 756
1 945
1 579
994
809
(119)
(485)
(779)
(1 491)
(2 862)
(3 889)
(4 807)
(4 712)
(3 517)
(3 226)
(3 737)
(4 720)
(11 175)
(10 338)
(8 901)
(10 254)
(3 156)
(2 598)
724
6 724
7 558
8 836
6 811
5 382
4 505
3 702
3 513
1 003
(3 264)
(7 070)
(10 421)
(12 583)
Income to Minority Interest
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
213
(13)
(1 190)
(2 491)
(3 144)
(4 348)
(4 051)
(3 860)
(3 565)
(2 372)
(1 702)
(592)
(447)
0
0
0
Net Income (Common)
1 292
N/A
921
-29%
368
-60%
(29)
N/A
(362)
-1 167%
(212)
+41%
138
N/A
409
+197%
461
+13%
487
+6%
529
+8%
660
+25%
1 032
+56%
1 424
+38%
1 830
+29%
2 247
+23%
2 276
+1%
1 756
-23%
1 945
+11%
1 578
-19%
994
-37%
810
-19%
(119)
N/A
(484)
-307%
(778)
-61%
(1 491)
-92%
(2 861)
-92%
(3 888)
-36%
(4 807)
-24%
(4 712)
+2%
(3 517)
+25%
(3 225)
+8%
(3 736)
-16%
(4 720)
-26%
(11 174)
-137%
(10 338)
+7%
(8 901)
+14%
(10 253)
-15%
(2 943)
+71%
(2 612)
+11%
(467)
+82%
4 233
N/A
4 413
+4%
4 487
+2%
2 759
-39%
1 520
-45%
939
-38%
1 330
+42%
1 809
+36%
410
-77%
(3 713)
N/A
(7 283)
-96%
(10 422)
-43%
(12 585)
-21%
EPS (Diluted)
44.39
N/A
32.09
-28%
12.76
-60%
-1.01
N/A
-12.8
-1 167%
-7.5
+41%
4.85
N/A
14.23
+193%
16.12
+13%
16.98
+5%
18.44
+9%
22.98
+25%
35.57
+55%
47.77
+34%
62.08
+30%
75.13
+21%
73.41
-2%
53.38
-27%
61.46
+15%
48.26
-21%
31.97
-34%
25.95
-19%
-3.82
N/A
-15.53
-307%
-24.85
-60%
-21.08
+15%
-91.51
-334%
-124.21
-36%
-153.38
-23%
-147.85
+4%
-108.34
+27%
-88.67
+18%
-102.72
-16%
-129.77
-26%
-299.26
-131%
-227.45
+24%
-166.95
+27%
-188.07
-13%
-56.66
+70%
-47.26
+17%
-8.37
+82%
74.1
N/A
78.51
+6%
79.95
+2%
49.62
-38%
27.31
-45%
16.92
-38%
24.09
+42%
32.79
+36%
7.46
-77%
-67.6
N/A
-132.59
-96%
-189.75
-43%
-229.13
-21%

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 307,900+ 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

© 2026 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.