NexTone Inc
TSE:7094
NexTone Inc
TSE:7094
Price:
1 538
JPY
0.72%
Market Cap:
¥15.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
NexTone Inc
TSE:7094
|
JP |
|
Keboda Technology Co Ltd
SSE:603786
|
CN |
|
Touchwood Entertainment Ltd
NSE:TOUCHWOOD
|
IN |
|
Zhong Yang Technology Co Ltd
TWSE:6668
|
TW |
Income Statement
Earnings Waterfall
NexTone Inc
NexTone Inc
Income Statement
NexTone Inc
NexTone Inc
Currency: JPY
| 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 | |||||||||||||||||||||||||
| Revenue |
4 345
N/A
|
4 785
+10%
|
4 941
+3%
|
5 675
+15%
|
6 123
+8%
|
6 525
+7%
|
6 926
+6%
|
7 172
+4%
|
7 489
+4%
|
7 802
+4%
|
8 186
+5%
|
8 342
+2%
|
8 815
+6%
|
9 040
+3%
|
9 108
+1%
|
11 147
+22%
|
13 434
+21%
|
16 018
+19%
|
18 411
+15%
|
18 941
+3%
|
19 412
+2%
|
19 954
+3%
|
20 264
+2%
|
20 466
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(3 160)
|
(3 467)
|
(3 582)
|
(4 188)
|
(4 486)
|
(4 798)
|
(5 058)
|
(5 258)
|
(5 445)
|
(5 676)
|
(5 947)
|
(6 011)
|
(6 408)
|
(6 578)
|
(6 624)
|
(8 204)
|
(9 932)
|
(11 946)
|
(13 849)
|
(14 235)
|
(14 584)
|
(14 980)
|
(15 138)
|
(15 252)
|
|
| Gross Profit |
1 186
N/A
|
1 318
+11%
|
1 359
+3%
|
1 487
+9%
|
1 637
+10%
|
1 727
+6%
|
1 868
+8%
|
1 914
+2%
|
2 044
+7%
|
2 126
+4%
|
2 239
+5%
|
2 331
+4%
|
2 407
+3%
|
2 462
+2%
|
2 484
+1%
|
2 944
+19%
|
3 502
+19%
|
4 072
+16%
|
4 562
+12%
|
4 705
+3%
|
4 828
+3%
|
4 974
+3%
|
5 126
+3%
|
5 214
+2%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(880)
|
(951)
|
(968)
|
(1 033)
|
(1 097)
|
(1 164)
|
(1 247)
|
(1 320)
|
(1 336)
|
(1 466)
|
(1 506)
|
(1 552)
|
(1 567)
|
(1 503)
|
(1 527)
|
(2 114)
|
(2 845)
|
(3 405)
|
(3 966)
|
(3 984)
|
(3 823)
|
(4 023)
|
(3 912)
|
(3 904)
|
|
| Selling, General & Administrative |
(880)
|
(951)
|
(968)
|
(1 033)
|
(1 097)
|
(1 164)
|
(1 247)
|
(1 320)
|
(1 336)
|
(1 466)
|
(1 506)
|
(1 552)
|
(1 567)
|
(1 503)
|
(1 527)
|
(2 114)
|
(2 845)
|
(3 404)
|
(3 966)
|
(3 984)
|
(3 822)
|
(3 868)
|
(3 909)
|
(3 902)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(155)
|
(3)
|
(2)
|
|
| Operating Income |
306
N/A
|
367
+20%
|
391
+7%
|
454
+16%
|
539
+19%
|
563
+4%
|
621
+10%
|
595
-4%
|
709
+19%
|
660
-7%
|
733
+11%
|
779
+6%
|
840
+8%
|
959
+14%
|
957
0%
|
830
-13%
|
657
-21%
|
667
+2%
|
596
-11%
|
721
+21%
|
1 005
+39%
|
951
-5%
|
1 214
+28%
|
1 310
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
2
|
2
|
0
|
(0)
|
0
|
0
|
2
|
2
|
1
|
1
|
29
|
28
|
38
|
39
|
|
| Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
32
|
27
|
27
|
(83)
|
(159)
|
0
|
(154)
|
(119)
|
|
| Gain/Loss on Disposition of Assets |
9
|
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 |
(11)
|
(11)
|
(11)
|
(9)
|
1
|
1
|
2
|
5
|
4
|
4
|
4
|
1
|
1
|
1
|
0
|
0
|
4
|
20
|
23
|
24
|
20
|
4
|
4
|
10
|
|
| Pre-Tax Income |
304
N/A
|
356
+17%
|
380
+7%
|
445
+17%
|
540
+21%
|
563
+4%
|
622
+10%
|
599
-4%
|
713
+19%
|
666
-7%
|
739
+11%
|
782
+6%
|
841
+8%
|
960
+14%
|
957
0%
|
905
-5%
|
695
-23%
|
715
+3%
|
646
-10%
|
663
+3%
|
895
+35%
|
983
+10%
|
1 102
+12%
|
1 240
+13%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(113)
|
(129)
|
(137)
|
(157)
|
(163)
|
(170)
|
(188)
|
(180)
|
(231)
|
(216)
|
(242)
|
(256)
|
(210)
|
(248)
|
(247)
|
(246)
|
(265)
|
(307)
|
(316)
|
(341)
|
(347)
|
(337)
|
(360)
|
(358)
|
|
| Income from Continuing Operations |
191
|
227
|
243
|
288
|
377
|
394
|
435
|
419
|
483
|
449
|
497
|
526
|
631
|
712
|
711
|
658
|
430
|
409
|
330
|
322
|
548
|
646
|
742
|
882
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
101
|
141
|
194
|
231
|
145
|
93
|
35
|
(46)
|
|
| Net Income (Common) |
191
N/A
|
227
+19%
|
243
+7%
|
288
+18%
|
377
+31%
|
394
+4%
|
435
+10%
|
419
-4%
|
483
+15%
|
449
-7%
|
497
+11%
|
526
+6%
|
631
+20%
|
712
+13%
|
711
0%
|
675
-5%
|
531
-21%
|
550
+3%
|
524
-5%
|
552
+5%
|
692
+25%
|
737
+7%
|
775
+5%
|
835
+8%
|
|
| EPS (Diluted) |
22.25
N/A
|
22.99
+3%
|
24.55
+7%
|
31.19
+27%
|
38
+22%
|
39.41
+4%
|
43.19
+10%
|
41.63
-4%
|
48.58
+17%
|
45.61
-6%
|
50.42
+11%
|
53.38
+6%
|
64.05
+20%
|
72.25
+13%
|
72.14
0%
|
68.64
-5%
|
54.07
-21%
|
56.38
+4%
|
53.75
-5%
|
56.55
+5%
|
70.93
+25%
|
75.52
+6%
|
79.36
+5%
|
85.47
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
