N
Nadex Co Ltd
TSE:7435
Nadex Co Ltd
TSE:7435
Price:
1 068 JPY
-0.28%
Market Closed
Updated:
May 2, 2024
Income Statement
Earnings Waterfall
Nadex Co Ltd
Nadex Co Ltd
|
Revenue
|
33.3B
JPY
|
|
Cost of Revenue
|
-26.6B
JPY
|
|
Gross Profit
|
6.7B
JPY
|
|
Operating Expenses
|
-5.8B
JPY
|
|
Operating Income
|
879.8m
JPY
|
|
Other Expenses
|
-82.7m
JPY
|
|
Net Income
|
797.1m
JPY
|
Income Statement
Nadex Co Ltd
Nadex Co Ltd
Currency: JPY
| Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
21 666
N/A
|
22 964
+6%
|
24 679
+7%
|
27 011
+9%
|
28 937
+7%
|
31 410
+9%
|
31 339
0%
|
31 101
-1%
|
29 789
-4%
|
30 278
+2%
|
30 723
+1%
|
30 820
+0%
|
32 802
+6%
|
30 951
-6%
|
30 748
-1%
|
33 745
+10%
|
33 357
-1%
|
34 284
+3%
|
36 219
+6%
|
33 896
-6%
|
32 595
-4%
|
32 913
+1%
|
31 640
-4%
|
31 307
-1%
|
32 019
+2%
|
31 379
-2%
|
30 729
-2%
|
31 761
+3%
|
31 974
+1%
|
30 736
-4%
|
31 347
+2%
|
32 517
+4%
|
32 714
+1%
|
34 612
+6%
|
34 797
+1%
|
35 336
+2%
|
35 725
+1%
|
36 195
+1%
|
36 675
+1%
|
34 261
-7%
|
33 318
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(17 952)
|
(18 990)
|
(20 272)
|
(21 844)
|
(22 943)
|
(24 801)
|
(24 685)
|
(24 817)
|
(24 056)
|
(24 718)
|
(25 306)
|
(25 133)
|
(26 676)
|
(24 623)
|
(24 266)
|
(26 576)
|
(26 266)
|
(27 309)
|
(29 040)
|
(27 396)
|
(26 432)
|
(26 568)
|
(25 581)
|
(25 240)
|
(25 900)
|
(25 360)
|
(24 808)
|
(25 690)
|
(25 872)
|
(24 889)
|
(25 245)
|
(26 274)
|
(26 439)
|
(27 996)
|
(27 971)
|
(28 205)
|
(28 352)
|
(28 541)
|
(29 077)
|
(27 271)
|
(26 646)
|
|
| Gross Profit |
3 714
N/A
|
3 974
+7%
|
4 407
+11%
|
5 167
+17%
|
5 994
+16%
|
6 608
+10%
|
6 655
+1%
|
6 285
-6%
|
5 735
-9%
|
5 560
-3%
|
5 419
-3%
|
5 689
+5%
|
6 128
+8%
|
6 328
+3%
|
6 484
+2%
|
7 170
+11%
|
7 091
-1%
|
6 975
-2%
|
7 178
+3%
|
6 499
-9%
|
6 163
-5%
|
6 345
+3%
|
6 059
-5%
|
6 067
+0%
|
6 119
+1%
|
6 019
-2%
|
5 922
-2%
|
6 071
+3%
|
6 103
+1%
|
5 846
-4%
|
6 102
+4%
|
6 243
+2%
|
6 275
+1%
|
6 616
+5%
|
6 826
+3%
|
7 131
+4%
|
7 372
+3%
|
7 654
+4%
|
7 598
-1%
|
6 990
-8%
|
6 672
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 756)
|
(3 182)
|
(3 485)
|
(3 853)
|
(4 184)
|
(4 469)
|
(4 598)
|
(4 555)
|
(4 503)
|
(4 363)
|
(4 352)
|
(4 414)
|
(4 501)
|
(4 622)
|
(4 662)
|
(4 866)
|
(4 857)
|
(4 944)
|
(5 052)
|
(4 805)
|
(4 802)
|
(4 783)
|
(4 728)
|
(4 824)
|
(4 942)
|
(5 085)
|
(5 234)
|
(5 358)
|
(5 418)
|
(5 219)
|
(5 250)
|
(5 294)
|
(5 292)
|
(5 440)
|
(5 548)
|
(5 604)
|
(5 673)
|
(5 720)
|
(5 770)
|
(5 715)
|
(5 793)
|
|
| Selling, General & Administrative |
(2 756)
|
(2 827)
|
(3 485)
|
(3 852)
|
(4 184)
|
(4 065)
|
(4 570)
|
(4 554)
|
(4 502)
|
(3 939)
|
(4 340)
|
(4 403)
|
(4 503)
|
(4 622)
|
(4 664)
|
(4 868)
|
(4 858)
|
(4 540)
|
(4 999)
|
(4 805)
|
(4 749)
|
(4 438)
|
(4 723)
|
(4 824)
|
(4 937)
|
(4 704)
|
(5 234)
|
(5 358)
|
(5 418)
|
(4 872)
|
(5 250)
|
(5 294)
|
(5 292)
|
(5 063)
|
(5 548)
|
(5 604)
|
(5 673)
|
(5 364)
|
(5 770)
|
(5 715)
|
(5 793)
|
|
| Research & Development |
0
|
(365)
|
0
|
0
|
0
|
(404)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(404)
|
0
|
0
|
0
|
(345)
|
0
|
0
|
0
|
(381)
|
0
|
0
|
0
|
(348)
|
0
|
0
|
0
|
(377)
|
0
|
0
|
0
|
(355)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
10
|
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
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
(28)
|
0
|
0
|
(423)
|
(12)
|
(11)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(53)
|
0
|
(53)
|
(0)
|
(5)
|
0
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Operating Income |
957
N/A
|
792
-17%
|
922
+16%
|
1 314
+43%
|
1 810
+38%
|
2 139
+18%
|
2 057
-4%
|
1 731
-16%
|
1 233
-29%
|
1 197
-3%
|
1 067
-11%
|
1 273
+19%
|
1 624
+28%
|
1 706
+5%
|
1 819
+7%
|
2 302
+27%
|
2 234
-3%
|
2 031
-9%
|
2 128
+5%
|
1 697
-20%
|
1 362
-20%
|
1 563
+15%
|
1 331
-15%
|
1 242
-7%
|
1 178
-5%
|
934
-21%
|
687
-26%
|
713
+4%
|
685
-4%
|
627
-8%
|
851
+36%
|
949
+12%
|
983
+4%
|
1 176
+20%
|
1 278
+9%
|
1 527
+19%
|
1 699
+11%
|
1 934
+14%
|
1 828
-5%
|
1 275
-30%
|
880
-31%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
324
|
141
|
108
|
154
|
154
|
128
|
197
|
69
|
(15)
|
(103)
|
(326)
|
(315)
|
(223)
|
(111)
|
35
|
88
|
22
|
38
|
6
|
(24)
|
(46)
|
(23)
|
(31)
|
(13)
|
35
|
(60)
|
(39)
|
3
|
(25)
|
28
|
52
|
16
|
31
|
58
|
56
|
109
|
51
|
24
|
87
|
45
|
105
|
|
| Non-Reccuring Items |
(23)
|
(7)
|
(8)
|
(1)
|
(1)
|
(28)
|
0
|
(28)
|
(28)
|
(12)
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
(53)
|
0
|
(53)
|
0
|
(5)
|
0
|
(5)
|
0
|
(1)
|
0
|
(1)
|
(0)
|
0
|
(5)
|
(24)
|
(33)
|
46
|
(1)
|
(282)
|
(244)
|
(283)
|
(288)
|
(2)
|
(34)
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
2
|
(2)
|
(2)
|
(4)
|
7
|
(3)
|
(3)
|
(1)
|
0
|
20
|
9
|
11
|
(3)
|
31
|
41
|
39
|
44
|
(2)
|
(2)
|
(2)
|
14
|
14
|
15
|
15
|
5
|
26
|
20
|
0
|
11
|
(5)
|
(0)
|
1
|
2
|
2
|
195
|
173
|
162
|
158
|
(38)
|
(18)
|
|
| Total Other Income |
33
|
22
|
38
|
35
|
58
|
118
|
138
|
172
|
145
|
103
|
65
|
113
|
125
|
149
|
161
|
89
|
134
|
76
|
74
|
74
|
64
|
62
|
74
|
58
|
36
|
102
|
117
|
162
|
198
|
231
|
259
|
248
|
231
|
173
|
175
|
168
|
178
|
113
|
125
|
111
|
126
|
|
| Pre-Tax Income |
1 290
N/A
|
950
-26%
|
1 059
+11%
|
1 501
+42%
|
2 017
+34%
|
2 364
+17%
|
2 388
+1%
|
1 941
-19%
|
1 334
-31%
|
1 186
-11%
|
826
-30%
|
1 081
+31%
|
1 526
+41%
|
1 741
+14%
|
2 046
+18%
|
2 519
+23%
|
2 428
-4%
|
2 136
-12%
|
2 205
+3%
|
1 691
-23%
|
1 377
-19%
|
1 610
+17%
|
1 388
-14%
|
1 298
-6%
|
1 263
-3%
|
981
-22%
|
791
-19%
|
898
+14%
|
857
-5%
|
897
+5%
|
1 153
+28%
|
1 189
+3%
|
1 213
+2%
|
1 456
+20%
|
1 510
+4%
|
1 717
+14%
|
1 857
+8%
|
1 949
+5%
|
1 910
-2%
|
1 391
-27%
|
1 058
-24%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(267)
|
(227)
|
(296)
|
(530)
|
(740)
|
(958)
|
(957)
|
(826)
|
(620)
|
(473)
|
(385)
|
(362)
|
(517)
|
(503)
|
(598)
|
(813)
|
(730)
|
(675)
|
(680)
|
(510)
|
(437)
|
(473)
|
(413)
|
(356)
|
(344)
|
(338)
|
(299)
|
(353)
|
(329)
|
(340)
|
(406)
|
(419)
|
(437)
|
(438)
|
(427)
|
(569)
|
(610)
|
(613)
|
(552)
|
(337)
|
(261)
|
|
| Income from Continuing Operations |
1 025
|
723
|
764
|
972
|
1 278
|
1 406
|
1 432
|
1 115
|
714
|
713
|
442
|
720
|
1 010
|
1 238
|
1 447
|
1 706
|
1 697
|
1 462
|
1 525
|
1 181
|
940
|
1 137
|
976
|
942
|
919
|
643
|
491
|
545
|
528
|
557
|
747
|
770
|
776
|
1 017
|
1 083
|
1 148
|
1 248
|
1 336
|
1 358
|
1 054
|
797
|
|
| Income to Minority Interest |
(4)
|
(4)
|
(4)
|
(12)
|
(12)
|
(13)
|
(12)
|
(5)
|
4
|
7
|
9
|
10
|
(2)
|
(5)
|
(1)
|
(6)
|
(3)
|
(5)
|
(6)
|
(7)
|
(33)
|
(30)
|
(48)
|
(53)
|
(64)
|
(69)
|
(45)
|
(35)
|
(2)
|
3
|
(5)
|
(4)
|
(5)
|
(12)
|
(15)
|
(20)
|
(14)
|
(5)
|
(1)
|
2
|
(0)
|
|
| Net Income (Common) |
1 018
N/A
|
719
-29%
|
758
+5%
|
959
+27%
|
1 266
+32%
|
1 393
+10%
|
1 420
+2%
|
1 109
-22%
|
717
-35%
|
719
+0%
|
450
-37%
|
730
+62%
|
1 008
+38%
|
1 233
+22%
|
1 446
+17%
|
1 700
+18%
|
1 694
0%
|
1 457
-14%
|
1 517
+4%
|
1 172
-23%
|
905
-23%
|
1 107
+22%
|
928
-16%
|
889
-4%
|
856
-4%
|
574
-33%
|
446
-22%
|
510
+14%
|
526
+3%
|
560
+6%
|
742
+32%
|
766
+3%
|
771
+1%
|
1 005
+30%
|
1 068
+6%
|
1 128
+6%
|
1 234
+9%
|
1 331
+8%
|
1 357
+2%
|
1 056
-22%
|
797
-24%
|
|
| EPS (Diluted) |
113.11
N/A
|
79.88
-29%
|
84.22
+5%
|
106.55
+27%
|
140.66
+32%
|
149.49
+6%
|
157.77
+6%
|
123.22
-22%
|
79.66
-35%
|
77.22
-3%
|
50
-35%
|
81.11
+62%
|
112
+38%
|
132.31
+18%
|
160.66
+21%
|
188.88
+18%
|
188.22
0%
|
157.74
-16%
|
168.55
+7%
|
126.93
-25%
|
97.97
-23%
|
119.88
+22%
|
100.46
-16%
|
96.12
-4%
|
92.43
-4%
|
62.06
-33%
|
48.25
-22%
|
55
+14%
|
56.69
+3%
|
60.4
+7%
|
79.93
+32%
|
82.43
+3%
|
82.82
+0%
|
108.14
+31%
|
114.77
+6%
|
121.05
+5%
|
132.33
+9%
|
142.86
+8%
|
145.71
+2%
|
115.72
-21%
|
89.71
-22%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
