First Time Loading...

Imagica Group Inc
TSE:6879

Watchlist Manager
Imagica Group Inc Logo
Imagica Group Inc
TSE:6879
Watchlist
Price: 609 JPY -2.56% Market Closed
Updated: Apr 20, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

97.4B
-2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+14%
5 Years
+8%
7 Years
+17%
10 Years
+96%
3.4B
-2%
Operating Income
Growth Rates:
1 Year
-21%
3 Years
-
5 Years
+3 770%
7 Years
+166%
10 Years
+82%
3.5B
-6%
Net Income
Growth Rates:
1 Year
+74%
3 Years
-
5 Years
+718%
7 Years
-
10 Years
+188%

Earnings Waterfall
Imagica Group Inc

Revenue
97.4B JPY
Cost of Revenue
-69.4B JPY
Gross Profit
28B JPY
Operating Expenses
-24.7B JPY
Operating Income
3.4B JPY
Other Expenses
183.2m JPY
Net Income
3.5B JPY

Income Statement
Imagica Group Inc

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
49 676
N/A
51 526
+4%
52 632
+2%
53 737
+2%
54 445
+1%
55 651
+2%
55 225
-1%
59 666
+8%
63 990
+7%
70 036
+9%
77 406
+11%
79 883
+3%
83 179
+4%
87 586
+5%
89 685
+2%
90 236
+1%
91 499
+1%
91 352
0%
89 640
-2%
90 993
+2%
90 275
-1%
90 212
0%
92 599
+3%
95 730
+3%
94 230
-2%
94 091
0%
89 199
-5%
82 504
-8%
85 355
+3%
86 727
+2%
85 286
-2%
84 738
-1%
83 675
-1%
80 184
-4%
84 632
+6%
87 927
+4%
92 766
+6%
94 148
+1%
98 083
+4%
99 245
+1%
97 406
-2%
Gross Profit
Cost of Revenue
(35 814)
(36 828)
(37 708)
(38 454)
(38 849)
(40 125)
(39 362)
(42 061)
(44 622)
(48 537)
(53 649)
(55 650)
(58 764)
(62 381)
(64 610)
(65 436)
(66 847)
(67 229)
(66 659)
(67 907)
(67 319)
(66 595)
(68 832)
(71 255)
(69 953)
(70 322)
(66 966)
(62 471)
(65 574)
(66 144)
(63 675)
(61 918)
(59 634)
(56 797)
(60 136)
(62 307)
(66 573)
(67 424)
(70 644)
(71 748)
(69 371)
Gross Profit
13 861
N/A
14 698
+6%
14 924
+2%
15 283
+2%
15 596
+2%
15 526
0%
15 863
+2%
17 606
+11%
19 369
+10%
21 500
+11%
23 759
+11%
24 234
+2%
24 416
+1%
25 205
+3%
25 074
-1%
24 799
-1%
24 651
-1%
24 122
-2%
22 981
-5%
23 085
+0%
22 955
-1%
23 617
+3%
23 765
+1%
24 475
+3%
24 277
-1%
23 769
-2%
22 232
-6%
20 033
-10%
19 781
-1%
20 583
+4%
21 611
+5%
22 820
+6%
24 041
+5%
23 387
-3%
24 495
+5%
25 621
+5%
26 193
+2%
26 723
+2%
27 440
+3%
27 496
+0%
28 034
+2%
Operating Income
Operating Expenses
(12 021)
(12 651)
(12 875)
(12 968)
(13 005)
(13 779)
(13 953)
(16 896)
(19 304)
(20 846)
(23 590)
(23 195)
(23 158)
(23 418)
(22 604)
(22 108)
(21 930)
(21 698)
(22 079)
(22 504)
(22 870)
(24 981)
(22 645)
(22 562)
(22 302)
(22 417)
(22 068)
(21 585)
(21 157)
(21 668)
(21 083)
(20 844)
(20 818)
(19 969)
(20 550)
(21 223)
(21 973)
(22 855)
(23 497)
(24 072)
(24 682)
Selling, General & Administrative
(12 022)
(11 377)
(12 875)
(12 967)
(13 004)
(12 395)
(13 953)
(16 897)
(19 305)
(19 379)
(23 589)
(23 194)
(23 157)
(21 805)
(22 604)
(22 108)
(21 930)
(20 016)
(22 079)
(22 503)
(22 869)
(20 929)
(22 644)
(22 562)
(22 302)
(20 569)
(22 068)
(21 585)
(21 157)
(19 957)
(21 083)
(20 844)
(20 818)
(18 225)
(20 550)
(21 223)
(21 973)
(21 274)
(23 497)
(24 072)
(24 682)
Research & Development
0
(1 273)
0
0
0
(1 384)
0
0
0
0
0
0
0
(1 612)
0
0
0
(1 683)
0
0
0
(1 761)
0
0
0
(1 848)
0
0
0
(1 710)
0
0
0
(1 744)
0
0
0
(1 580)
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
(2 290)
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
(1 467)
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
Operating Income
1 839
N/A
2 048
+11%
2 048
N/A
2 314
+13%
2 591
+12%
1 748
-33%
1 909
+9%
708
-63%
63
-91%
654
+938%
168
-74%
1 039
+518%
1 258
+21%
1 788
+42%
2 470
+38%
2 691
+9%
2 722
+1%
2 424
-11%
903
-63%
583
-35%
87
-85%
(1 364)
N/A
1 122
N/A
1 913
+71%
1 975
+3%
1 352
-32%
165
-88%
(1 552)
N/A
(1 376)
+11%
(1 085)
+21%
528
N/A
1 976
+274%
3 223
+63%
3 418
+6%
3 945
+15%
4 398
+11%
4 220
-4%
3 869
-8%
3 943
+2%
3 425
-13%
3 352
-2%
Pre-Tax Income
Interest Income Expense
15
84
27
20
23
51
28
(37)
(48)
87
(74)
(71)
233
56
68
167
(138)
(154)
(147)
141
94
138
(52)
(673)
(763)
(865)
(793)
(754)
(641)
(353)
(317)
312
314
272
361
(113)
(327)
1 390
151
218
287
Non-Reccuring Items
(154)
91
45
25
28
(185)
(98)
(82)
(121)
(4 532)
(4 332)
(4 562)
(4 547)
(307)
(546)
(333)
(430)
(250)
(221)
(216)
(107)
(265)
(2 832)
(2 817)
(2 799)
(350)
(395)
(294)
1 761
(41)
4 981
4 674
2 297
(1 573)
(1 650)
(1 279)
(844)
2 298
3 821
3 882
3 720
Gain/Loss on Disposition of Assets
216
217
(3)
(3)
(1)
(3)
(4)
(4)
(4)
0
(8)
(4)
280
286
2 464
2 460
2 183
2 183
6
(18)
(22)
(299)
1 644
1 670
1 669
1 651
4
1
0
4 940
360
360
423
423
67
71
140
7
138
134
149
Total Other Income
77
46
10
7
18
(35)
(1)
7
10
19
48
139
167
171
184
103
102
154
164
203
206
94
88
(8)
(63)
(40)
(70)
(14)
18
94
102
712
712
659
635
(13)
(16)
(45)
(85)
(113)
(98)
Pre-Tax Income
1 992
N/A
2 485
+25%
2 126
-14%
2 363
+11%
2 659
+13%
1 575
-41%
1 836
+17%
594
-68%
(98)
N/A
(3 772)
-3 749%
(4 198)
-11%
(3 461)
+18%
(2 611)
+25%
1 993
N/A
4 638
+133%
5 087
+10%
4 437
-13%
4 357
-2%
705
-84%
693
-2%
259
-63%
(1 696)
N/A
(31)
+98%
85
N/A
20
-77%
1 747
+8 624%
(1 090)
N/A
(2 613)
-140%
(238)
+91%
3 555
N/A
5 656
+59%
8 035
+42%
6 970
-13%
3 198
-54%
3 357
+5%
3 063
-9%
3 173
+4%
7 520
+137%
7 966
+6%
7 545
-5%
7 410
-2%
Net Income
Tax Provision
(747)
(910)
(903)
(952)
(1 041)
(627)
(606)
(572)
(440)
(704)
(765)
(771)
(1 026)
(855)
(1 883)
(2 064)
(1 752)
(1 606)
(427)
(318)
(461)
(1 130)
(1 797)
(1 873)
(1 605)
(1 637)
(315)
(175)
(1 137)
(646)
(873)
(891)
(325)
(333)
(874)
(1 073)
(991)
(2 330)
(2 347)
(2 352)
(2 461)
Income from Continuing Operations
1 244
1 575
1 223
1 410
1 617
949
1 228
20
(540)
(4 477)
(4 963)
(4 230)
(3 634)
1 138
2 757
3 024
2 685
2 751
278
375
(202)
(2 826)
(1 827)
(1 788)
(1 585)
110
(1 405)
(2 787)
(1 376)
2 909
4 783
7 144
6 645
2 865
2 483
1 990
2 182
5 189
5 619
5 193
4 949
Income to Minority Interest
(18)
(36)
(33)
(32)
(32)
297
286
741
1 049
2 921
3 039
2 913
2 651
569
540
262
290
187
480
542
634
816
941
807
697
554
269
634
561
546
384
(42)
(67)
(135)
(200)
(155)
(149)
(1 325)
(1 502)
(1 428)
(1 413)
Net Income (Common)
1 226
N/A
1 539
+26%
1 190
-23%
1 379
+16%
1 586
+15%
1 246
-21%
1 516
+22%
763
-50%
512
-33%
(1 555)
N/A
(1 922)
-24%
(1 316)
+32%
(984)
+25%
1 708
N/A
3 296
+93%
3 286
0%
2 977
-9%
2 938
-1%
760
-74%
918
+21%
432
-53%
(2 010)
N/A
(886)
+56%
(981)
-11%
(887)
+10%
664
N/A
(1 136)
N/A
(2 153)
-90%
(814)
+62%
3 455
N/A
5 167
+50%
7 101
+37%
6 578
-7%
2 730
-59%
2 284
-16%
1 835
-20%
2 033
+11%
3 864
+90%
4 117
+7%
3 765
-9%
3 536
-6%
EPS (Diluted)
29.19
N/A
36.64
+26%
27.04
-26%
30.64
+13%
35.24
+15%
28.07
-20%
33.68
+20%
16.95
-50%
11.37
-33%
-34.93
N/A
-42.71
-22%
-29.24
+32%
-21.86
+25%
38.35
N/A
73.24
+91%
73.02
0%
66.15
-9%
65.98
0%
17.27
-74%
20.86
+21%
9.81
-53%
-45.55
N/A
-20.13
+56%
-22.26
-11%
-20.1
+10%
15.05
N/A
-25.65
N/A
-48.55
-89%
-18.34
+62%
77.89
N/A
116.4
+49%
159.98
+37%
148.16
-7%
61.49
-58%
51.44
-16%
41.19
-20%
45.58
+11%
86.79
+90%
92.36
+6%
85.16
-8%
79.99
-6%

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 129,400+ 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.