Watchlist Manager

Watchlist

Price: 999 999.9999 JPY Market Closed

Market Cap: ¥35.1B

	Imagica Group Inc TSE:6879	JP
M	Media Chinese International Ltd KLSE:MEDIAC	HK

Income Statement

Currency: JPY

	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	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	4	0	0	5	0	0	4	0	0	3	0	0	3	6	9	11	19	26	33	41	33	25	18	11	12	13	12	12	11	10	10	12	21	44	68	84	106	115	126	146	150	155	157	177	209	255	302	328	342	343	342	337	333	320	309	340	313	289	265	205	203	217	243	290	329	359	384	409	445	500	547	570	0
Revenue	5 048 N/A	5 165 +2%	5 073 -2%	5 556 +10%	5 930 +7%	6 025 +2%	5 809 -4%	5 603 -4%	5 264 -6%	4 649 -12%	4 350 -6%	4 357 +0%	4 505 +3%	4 400 -2%	4 405 +0%	6 234 +42%	15 651 +151%	26 671 +70%	38 427 +44%	50 865 +32%	52 083 +2%	52 424 +1%	50 665 -3%	49 919 -1%	48 724 -2%	48 515 0%	49 676 +2%	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%	99 685 +2%	95 948 -4%	95 718 0%	94 763 -1%	96 910 +2%	99 109 +2%
Gross Profit
Cost of Revenue	(2 408)	(2 422)	(2 334)	(2 605)	(2 816)	(2 735)	(2 488)	(2 285)	(2 299)	(2 004)	(1 909)	(1 775)	(1 895)	(1 845)	(1 865)	(2 613)	(9 614)	(17 806)	(26 881)	(36 518)	(37 842)	(38 521)	(36 829)	(36 431)	(35 213)	(34 978)	(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)	(71 098)	(67 685)	(67 269)	(66 633)	(67 818)	(69 320)
Gross Profit	2 639 N/A	2 742 +4%	2 738 0%	2 949 +8%	3 112 +6%	3 289 +6%	3 321 +1%	3 319 0%	2 966 -11%	2 646 -11%	2 440 -8%	2 580 +6%	2 608 +1%	2 554 -2%	2 540 -1%	3 621 +43%	6 038 +67%	8 866 +47%	11 547 +30%	14 347 +24%	14 239 -1%	13 901 -2%	13 834 0%	13 489 -2%	13 510 +0%	13 536 +0%	13 861 +2%	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%	28 587 +2%	28 263 -1%	28 449 +1%	28 130 -1%	29 092 +3%	29 789 +2%
Operating Income
Operating Expenses	(2 120)	(2 194)	(2 295)	(2 300)	(2 350)	(2 318)	(2 295)	(2 193)	(2 215)	(2 275)	(2 361)	(2 390)	(2 385)	(2 336)	(2 375)	(3 325)	(5 378)	(7 308)	(9 266)	(11 412)	(11 478)	(11 539)	(11 679)	(11 476)	(11 556)	(11 797)	(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)	(24 663)	(25 229)	(25 914)	(25 943)	(26 613)	(26 545)
Selling, General & Administrative	(2 122)	(2 065)	(2 295)	(2 299)	(2 349)	(2 318)	(2 088)	(2 343)	(1 518)	(1 543)	(1 514)	(1 538)	(1 548)	(1 586)	(1 618)	(2 169)	(4 492)	(6 673)	(8 909)	(10 224)	(11 477)	(11 538)	(11 678)	(10 341)	(11 557)	(11 798)	(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)	(23 071)	(25 229)	(25 914)	(25 943)	(25 118)	(26 545)
Research & Development	0	0	0	0	0	0	(209)	(432)	(697)	(731)	(846)	(852)	(837)	(751)	(758)	(1 115)	0	0	0	(1 187)	0	0	0	(1 135)	0	0	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	(1 592)	0	0	0	(1 495)	0
Depreciation & Amortization	2	2	0	0	1	1	0	0	0	0	0	0	0	0	0	(41)	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	(2 290)	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	(131)	0	0	0	0	0	582	0	0	0	0	0	0	0	0	(886)	(635)	(357)	0	0	0	0	0	0	0	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	(0)	0	0	(0)	(0)	(0)
Operating Income	519 N/A	549 +6%	444 -19%	651 +47%	764 +17%	971 +27%	1 025 +6%	1 124 +10%	750 -33%	370 -51%	80 -78%	191 +139%	224 +17%	217 -3%	164 -24%	296 +80%	657 +122%	1 556 +137%	2 279 +46%	2 935 +29%	2 763 -6%	2 364 -14%	2 157 -9%	2 013 -7%	1 954 -3%	1 739 -11%	1 839 +6%	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%	3 924 +17%	3 034 -23%	2 535 -16%	2 188 -14%	2 479 +13%	3 244 +31%
Pre-Tax Income
Interest Income Expense	5	3	(86)	(56)	(48)	(22)	9	26	164	67	77	(44)	(21)	(37)	(16)	(41)	13	(1)	(17)	(12)	19	22	3	(31)	18	33	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	138	(217)	(312)	100	(474)	(293)
Non-Reccuring Items	(2)	(1)	0	2	(5)	(4)	(6)	(12)	(20)	(22)	(23)	(17)	(29)	(15)	(13)	(13)	161	102	(28)	(276)	(976)	(1 106)	(1 168)	(1 103)	(520)	(338)	(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	189	190	(123)	(77)	(4 051)	(4 013)
Gain/Loss on Disposition of Assets	1	1	1	0	0	0	3	3	3	7	10	10	3	1	4	3	11	6	6	8	4	8	5	1	220	220	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	192	192	192	44	1	7
Total Other Income	16	19	53	57	58	26	25	24	25	28	32	32	27	22	20	27	6	3	18	57	85	133	116	114	132	91	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)	(44)	27	(219)	(246)	(73)	(381)
Pre-Tax Income	539 N/A	571 +6%	412 -28%	654 +59%	769 +18%	971 +26%	1 055 +9%	1 165 +10%	922 -21%	451 -51%	176 -61%	172 -2%	205 +19%	189 -8%	159 -16%	272 +71%	847 +211%	1 665 +97%	2 258 +36%	2 712 +20%	1 894 -30%	1 420 -25%	1 111 -22%	995 -10%	1 802 +81%	1 743 -3%	1 992 +14%	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%	4 399 -41%	3 226 -27%	2 072 -36%	2 010 -3%	(2 118) N/A	(1 436) +32%
Net Income
Tax Provision	(172)	(206)	(163)	(251)	(293)	(318)	(348)	(393)	(342)	(218)	(117)	(111)	(112)	(96)	(89)	(146)	(383)	(616)	(925)	(497)	(157)	(2)	194	(444)	(604)	(674)	(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)	(1 867)	(1 773)	(1 397)	(1 388)	(1 702)	(2 022)
Income from Continuing Operations	365	364	249	403	476	653	708	773	581	233	59	61	93	92	70	126	465	1 050	1 333	2 215	1 736	1 418	1 305	551	1 197	1 068	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	2 533	1 453	675	622	(3 820)	(3 458)
Income to Minority Interest	(11)	(13)	(5)	(2)	(2)	(5)	(9)	(19)	(16)	(11)	8	1	(9)	(20)	(10)	(5)	20	25	27	7	(15)	(34)	(52)	(32)	(28)	(18)	(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)	(160)	94	42	74	103	25
Net Income (Common)	354 N/A	350 -1%	244 -30%	401 +64%	475 +18%	648 +36%	699 +8%	754 +8%	565 -25%	222 -61%	67 -70%	63 -6%	85 +35%	73 -14%	59 -19%	121 +105%	484 +300%	1 074 +122%	1 360 +27%	2 222 +63%	1 721 -23%	1 384 -20%	1 253 -9%	519 -59%	1 169 +125%	1 050 -10%	1 226 +17%	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%	2 373 -33%	1 548 -35%	718 -54%	697 -3%	(3 717) N/A	(3 433) +8%
EPS (Diluted)	50.57 N/A	50 -1%	34.85 -30%	57.28 +64%	67.85 +18%	92.57 +36%	99.85 +8%	107.71 +8%	80.71 -25%	31.71 -61%	9.57 -70%	9 -6%	12.14 +35%	10.42 -14%	8.42 -19%	17.28 +105%	12.41 -28%	27.53 +122%	34.87 +27%	56.97 +63%	44.12 -23%	35.48 -20%	31.32 -12%	12.97 -59%	27.83 +115%	25 -10%	29.19 +17%	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%	53.57 -33%	35.01 -35%	16.2 -54%	15.74 -3%	-83.97 N/A	-77.5 +8%

Income Statement Balance Sheet Cash Flow Statement

Imagica Group Inc
TSE:6879

Income Statement

Earnings Waterfall
Imagica Group Inc

Income Statement
Imagica Group Inc

See Also

Company

Help

Tools

Stocks

Imagica Group Inc TSE:6879

Income Statement

Earnings Waterfall Imagica Group Inc

Income Statement Imagica Group Inc

See Also

Company

Help

Tools

Stocks

Imagica Group Inc
TSE:6879

Earnings Waterfall
Imagica Group Inc

Income Statement
Imagica Group Inc