IDOM Inc
TSE:7599

Watchlist Manager
IDOM Inc Logo
IDOM Inc
TSE:7599
Watchlist
Price: 1 239 JPY -1.2% Market Closed
Market Cap: 132.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+14%
5Y
+44%
10Y
+195%
Operating Income
+
3Y
+4%
5Y
+115%
10Y
+174%
Net Income
+
3Y
-7%
5Y
+334%
10Y
+188%

Earnings Waterfall
IDOM Inc

Revenue
520.1B JPY
Cost of Revenue
-430.9B JPY
Gross Profit
89.2B JPY
Operating Expenses
-70.9B JPY
Operating Income
18.3B JPY
Other Expenses
-6.2B JPY
Net Income
12.1B JPY

Income Statement
IDOM Inc

Rotate your device to view
Income Statement
Currency: JPY
May-2005 Aug-2005 Nov-2005 May-2006 Aug-2006 Nov-2006 May-2007 Aug-2007 Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
40
0
0
40
79
128
176
182
186
171
159
140
124
112
98
93
86
75
63
51
41
40
42
56
65
131
212
301
404
443
473
608
648
693
734
653
666
671
868
1 041
1 202
1 385
1 377
1 284
1 248
1 118
1 040
1 025
957
952
917
956
827
716
571
387
367
348
350
359
394
453
652
0
0
Revenue
123 249
N/A
131 658
+7%
133 219
+1%
133 748
+0%
134 435
+1%
135 224
+1%
133 646
-1%
134 451
+1%
138 549
+3%
142 033
+3%
142 334
+0%
131 162
-8%
122 456
-7%
115 955
-5%
116 309
+0%
119 645
+3%
113 373
-5%
108 665
-4%
142 038
+31%
138 351
-3%
139 487
+1%
136 717
-2%
132 881
-3%
134 496
+1%
133 864
0%
138 707
+4%
143 417
+3%
150 391
+5%
155 519
+3%
162 885
+5%
169 398
+4%
162 514
-4%
160 628
-1%
158 384
-1%
155 681
-2%
167 334
+7%
176 074
+5%
190 140
+8%
210 085
+10%
225 779
+7%
239 305
+6%
249 036
+4%
251 516
+1%
256 454
+2%
262 740
+2%
264 821
+1%
276 157
+4%
276 438
+0%
284 626
+3%
287 953
+1%
309 410
+7%
328 205
+6%
344 749
+5%
365 850
+6%
361 684
-1%
355 202
-2%
360 517
+1%
371 192
+3%
380 564
+3%
413 853
+9%
430 230
+4%
443 102
+3%
459 532
+4%
478 120
+4%
457 235
-4%
439 160
-4%
416 514
-5%
386 171
-7%
394 732
+2%
399 976
+1%
419 852
+5%
439 152
+5%
465 807
+6%
492 657
+6%
496 678
+1%
510 652
+3%
520 134
+2%
Gross Profit
Cost of Revenue
(93 016)
(100 013)
(101 909)
(102 906)
(103 372)
(104 391)
(102 665)
(103 022)
(106 264)
(109 453)
(109 968)
(100 274)
(91 017)
(83 548)
(83 558)
(88 547)
(84 781)
(81 097)
(105 565)
(101 795)
(103 493)
(102 355)
(99 892)
(103 173)
(102 947)
(106 692)
(109 527)
(115 184)
(119 528)
(126 220)
(132 843)
(125 620)
(123 034)
(119 838)
(116 605)
(125 918)
(132 350)
(142 987)
(158 474)
(170 892)
(181 440)
(188 941)
(190 383)
(194 240)
(199 498)
(200 645)
(210 298)
(211 361)
(220 415)
(222 504)
(244 707)
(261 124)
(273 414)
(293 496)
(287 724)
(284 205)
(289 391)
(299 230)
(307 754)
(334 016)
(348 917)
(360 017)
(373 519)
(391 453)
(375 420)
(361 191)
(341 964)
(316 908)
(323 547)
(328 353)
(346 519)
(361 418)
(383 077)
(406 147)
(408 002)
(421 231)
(430 926)
Gross Profit
30 232
N/A
31 645
+5%
31 310
-1%
30 842
-1%
31 063
+1%
30 833
-1%
30 981
+0%
31 429
+1%
32 285
+3%
32 580
+1%
32 366
-1%
30 888
-5%
31 439
+2%
32 407
+3%
32 751
+1%
31 098
-5%
28 592
-8%
27 568
-4%
36 473
+32%
36 556
+0%
35 994
-2%
34 362
-5%
32 989
-4%
31 323
-5%
30 917
-1%
32 015
+4%
33 890
+6%
35 207
+4%
35 991
+2%
36 665
+2%
36 555
0%
36 894
+1%
37 594
+2%
38 546
+3%
39 076
+1%
41 416
+6%
43 724
+6%
47 153
+8%
51 611
+9%
54 887
+6%
57 865
+5%
60 095
+4%
61 133
+2%
62 214
+2%
63 242
+2%
64 176
+1%
65 859
+3%
65 077
-1%
64 211
-1%
65 449
+2%
64 703
-1%
67 081
+4%
71 335
+6%
72 354
+1%
73 960
+2%
70 997
-4%
71 126
+0%
71 962
+1%
72 810
+1%
79 837
+10%
81 313
+2%
83 085
+2%
86 013
+4%
86 667
+1%
81 815
-6%
77 969
-5%
74 550
-4%
69 263
-7%
71 185
+3%
71 623
+1%
73 333
+2%
77 734
+6%
82 730
+6%
86 510
+5%
88 676
+3%
89 421
+1%
89 208
0%
Operating Income
Operating Expenses
(22 483)
(24 548)
(25 390)
(25 023)
(24 170)
(23 113)
(23 028)
(23 419)
(24 806)
(26 194)
(26 831)
(27 184)
(26 239)
(26 234)
(25 796)
(25 214)
(23 205)
(21 549)
(28 463)
(27 316)
(27 026)
(26 652)
(26 739)
(27 275)
(27 745)
(28 164)
(28 813)
(28 931)
(28 946)
(28 995)
(29 461)
(30 220)
(31 330)
(32 738)
(33 751)
(35 527)
(37 047)
(39 855)
(44 069)
(48 140)
(52 230)
(55 130)
(56 635)
(57 718)
(58 388)
(58 496)
(59 080)
(59 163)
(59 515)
(61 039)
(61 303)
(62 549)
(63 756)
(64 061)
(64 869)
(63 569)
(62 606)
(61 983)
(62 239)
(64 029)
(65 355)
(66 370)
(67 528)
(68 010)
(64 154)
(60 129)
(55 866)
(53 064)
(54 019)
(56 225)
(57 216)
(59 939)
(63 628)
(66 164)
(68 786)
(70 080)
(70 908)
Selling, General & Administrative
(22 483)
(24 549)
(25 390)
(25 023)
(23 083)
(23 113)
(23 028)
(23 437)
(24 806)
(26 194)
(26 787)
(27 184)
(25 826)
(26 528)
(24 560)
(24 083)
(22 170)
(20 637)
(27 269)
(26 157)
(25 893)
(25 508)
(25 542)
(26 079)
(26 550)
(26 981)
(27 627)
(27 721)
(27 713)
(27 718)
(28 106)
(28 820)
(29 840)
(31 170)
(32 107)
(33 727)
(35 103)
(37 698)
(41 618)
(45 487)
(49 403)
(52 187)
(53 670)
(54 713)
(55 338)
(56 190)
(56 036)
(57 681)
(58 056)
(58 828)
(58 271)
(59 518)
(60 665)
(60 901)
(61 728)
(61 151)
(60 983)
(61 182)
(59 288)
(64 027)
(65 354)
(66 369)
(64 731)
(68 010)
(64 155)
(60 129)
(53 284)
(53 064)
(54 018)
(56 224)
(54 722)
(59 940)
(63 628)
(66 163)
(66 279)
(70 079)
(70 906)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(413)
(819)
(1 236)
(1 131)
(1 035)
(912)
(1 194)
(1 159)
(1 133)
(1 144)
(1 197)
(1 196)
(1 195)
(1 183)
(1 185)
(1 210)
(1 232)
(1 276)
(1 354)
(1 398)
(1 489)
(1 566)
(1 643)
(1 798)
(1 943)
(2 156)
(2 449)
(2 651)
(2 825)
(2 942)
(2 964)
(3 005)
(3 049)
0
(3 044)
(1 481)
(1 458)
(2 212)
(3 030)
(3 030)
(3 090)
(3 156)
(3 140)
0
0
0
(2 951)
0
0
0
(2 797)
0
0
0
(2 581)
0
0
0
(2 494)
0
0
0
(2 506)
0
0
Other Operating Expenses
0
0
0
0
(1 087)
0
0
18
0
0
(44)
0
0
1 113
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
0
(1)
(2)
(1)
(2)
(1)
(2)
(1)
(1)
(2)
(2)
(2)
(1)
(1)
0
0
(2 306)
0
(1)
0
1
(2)
(1)
(1)
(4)
(1)
(2 418)
(1 623)
(801)
0
(2)
0
(1)
0
0
1
0
(1)
0
(1)
0
0
0
0
(1)
(1)
0
(2)
Operating Income
7 750
N/A
7 097
-8%
5 920
-17%
5 819
-2%
6 893
+18%
7 720
+12%
7 953
+3%
8 010
+1%
7 479
-7%
6 386
-15%
5 535
-13%
3 704
-33%
5 200
+40%
6 173
+19%
6 955
+13%
5 884
-15%
5 387
-8%
6 019
+12%
8 010
+33%
9 240
+15%
8 968
-3%
7 710
-14%
6 250
-19%
4 048
-35%
3 172
-22%
3 851
+21%
5 077
+32%
6 276
+24%
7 045
+12%
7 670
+9%
7 094
-8%
6 674
-6%
6 264
-6%
5 808
-7%
5 325
-8%
5 889
+11%
6 677
+13%
7 298
+9%
7 542
+3%
6 747
-11%
5 635
-16%
4 965
-12%
4 498
-9%
4 496
0%
4 854
+8%
5 680
+17%
6 779
+19%
5 914
-13%
4 696
-21%
4 410
-6%
3 400
-23%
4 532
+33%
7 579
+67%
8 293
+9%
9 091
+10%
7 428
-18%
8 520
+15%
9 979
+17%
10 571
+6%
15 808
+50%
15 958
+1%
16 715
+5%
18 485
+11%
18 657
+1%
17 661
-5%
17 840
+1%
18 684
+5%
16 199
-13%
17 166
+6%
15 398
-10%
16 117
+5%
17 795
+10%
19 102
+7%
20 346
+7%
19 890
-2%
19 341
-3%
18 300
-5%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
(270)
(284)
(298)
(68)
1 044
1 012
1 091
1 022
(93)
(52)
11
(17)
3
23
47
40
51
29
12
(5)
(23)
(20)
(23)
(38)
(49)
213
(739)
(524)
(637)
(823)
(401)
(664)
(651)
(956)
(945)
(879)
(1 021)
(885)
(1 344)
(1 642)
(1 853)
(2 021)
(2 255)
(2 071)
(2 090)
(1 684)
(942)
(747)
(560)
(1 018)
(1 050)
(1 082)
(905)
(670)
(535)
(382)
(344)
(299)
(292)
(331)
(419)
(431)
(587)
(709)
(881)
Non-Reccuring Items
89
(170)
(316)
736
817
586
(405)
(425)
(124)
(566)
(652)
(883)
(949)
(1 002)
(987)
(614)
(919)
(646)
(762)
(1 095)
303
196
295
649
(201)
(127)
(80)
11
62
(22)
(130)
(173)
(206)
(247)
(188)
(168)
(156)
(96)
(225)
(358)
(445)
(543)
(483)
(451)
(397)
(352)
(576)
(638)
(594)
(663)
(595)
(654)
(764)
(1 050)
(3 006)
(3 303)
(3 093)
(2 702)
(5 119)
(5 443)
(5 764)
(5 780)
(1 558)
(705)
(432)
(417)
(243)
(211)
(359)
(316)
(177)
(289)
(186)
(194)
(539)
(646)
(665)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(66)
(66)
(72)
(6)
(1 039)
(1 025)
(2 473)
0
(1 431)
0
(16)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
11
11
15
4
4
4
0
0
0
0
0
0
0
57
57
0
0
0
0
0
15
(286)
(253)
(199)
581
882
849
0
0
14
14
14
14
0
0
0
0
Total Other Income
(21)
5
(37)
(54)
(109)
(61)
(6)
25
(17)
(235)
37
(217)
(23)
(256)
60
28
(10)
(16)
(122)
(2 458)
27
(1 405)
57
129
186
191
128
101
96
87
95
127
61
68
43
4
2
24
32
(233)
(186)
(250)
63
59
(31)
4
(37)
(37)
(17)
(10)
17
37
89
34
30
56
5
(12)
14
46
109
142
126
127
75
44
(3)
767
(39)
(53)
2
(20)
(170)
(162)
(188)
(249)
(154)
Pre-Tax Income
7 817
N/A
6 932
-11%
5 567
-20%
6 501
+17%
7 601
+17%
8 245
+8%
7 542
-9%
7 610
+1%
7 338
-4%
5 585
-24%
4 920
-12%
2 604
-47%
3 892
+49%
4 564
+17%
5 658
+24%
5 224
-8%
4 463
-15%
5 344
+20%
5 744
+7%
6 709
+17%
7 774
+16%
6 449
-17%
6 597
+2%
4 809
-27%
3 160
-34%
3 938
+25%
5 172
+31%
6 428
+24%
7 254
+13%
7 764
+7%
7 071
-9%
6 623
-6%
6 096
-8%
5 609
-8%
5 157
-8%
5 687
+10%
6 474
+14%
7 439
+15%
6 610
-11%
5 643
-15%
4 378
-22%
3 360
-23%
3 692
+10%
3 444
-7%
3 779
+10%
4 380
+16%
5 221
+19%
4 360
-16%
3 064
-30%
2 852
-7%
1 478
-48%
2 273
+54%
5 051
+122%
5 313
+5%
3 917
-26%
2 110
-46%
3 342
+58%
5 581
+67%
4 524
-19%
9 664
+114%
9 758
+1%
9 773
+0%
15 750
+61%
16 798
+7%
16 980
+1%
17 679
+4%
18 752
+6%
16 373
-13%
16 424
+0%
14 744
-10%
15 664
+6%
17 169
+10%
18 341
+7%
19 559
+7%
18 576
-5%
17 737
-5%
16 600
-6%
Net Income
Tax Provision
(3 506)
(3 368)
(2 763)
(2 806)
(3 102)
(3 311)
(3 220)
(3 270)
(3 135)
(2 598)
(2 431)
(1 545)
(2 109)
(2 257)
(2 635)
(2 565)
28
(168)
(603)
(615)
(3 359)
(2 860)
(2 810)
(2 207)
(1 522)
(1 825)
(2 191)
(2 568)
(2 844)
(3 029)
(2 711)
(2 580)
(2 388)
(2 190)
(1 871)
(2 063)
(2 271)
(2 671)
(2 469)
(2 057)
(1 748)
(1 419)
(1 699)
(1 783)
(1 867)
(1 917)
(2 005)
(1 668)
(1 440)
(1 186)
(1 116)
(1 351)
(1 966)
(2 316)
(327)
188
(357)
(43)
(2 603)
(3 929)
(3 671)
(4 221)
(4 319)
(2 718)
(3 563)
(4 128)
(4 480)
(5 841)
(5 044)
(4 566)
(4 308)
(4 787)
(5 376)
(5 725)
(5 163)
(4 763)
(4 256)
Income from Continuing Operations
4 311
3 564
2 804
3 695
4 499
4 934
4 322
4 340
4 203
2 987
2 489
1 059
1 783
2 307
3 023
2 659
4 491
5 176
5 141
6 094
4 415
3 589
3 787
2 602
1 638
2 113
2 981
3 860
4 410
4 735
4 360
4 043
3 708
3 419
3 286
3 624
4 203
4 768
4 141
3 586
2 630
1 941
1 993
1 661
1 912
2 463
3 216
2 692
1 624
1 666
362
922
3 085
2 997
3 590
2 298
2 985
5 538
1 921
5 735
6 087
5 552
11 431
14 080
13 417
13 551
14 272
10 532
11 380
10 178
11 356
12 382
12 965
13 834
13 413
12 974
12 344
Income to Minority Interest
(58)
(20)
(7)
8
(17)
(18)
(16)
(39)
(46)
7
5
183
128
164
(3)
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(26)
(28)
9
23
140
254
312
354
343
363
283
235
193
19
52
18
(47)
(44)
(112)
(187)
(363)
(435)
(582)
(665)
(554)
(635)
(660)
(416)
(273)
(67)
165
131
43
87
93
140
174
33
(150)
(219)
Net Income (Common)
4 254
N/A
3 543
-17%
2 795
-21%
3 699
+32%
4 482
+21%
4 912
+10%
4 302
-12%
4 299
0%
4 156
-3%
2 992
-28%
2 491
-17%
1 242
-50%
1 911
+54%
2 470
+29%
3 019
+22%
2 659
-12%
4 487
+69%
5 174
+15%
5 140
-1%
6 094
+19%
4 411
-28%
3 585
-19%
3 785
+6%
2 605
-31%
1 645
-37%
2 119
+29%
2 980
+41%
3 859
+29%
4 410
+14%
4 735
+7%
4 360
-8%
4 043
-7%
3 707
-8%
3 418
-8%
3 286
-4%
3 624
+10%
4 204
+16%
4 742
+13%
4 111
-13%
3 595
-13%
2 650
-26%
2 080
-22%
2 247
+8%
1 972
-12%
2 266
+15%
2 806
+24%
3 578
+28%
2 975
-17%
1 859
-38%
1 858
0%
381
-79%
974
+156%
3 103
+219%
2 949
-5%
3 545
+20%
2 184
-38%
2 796
+28%
5 174
+85%
1 484
-71%
5 150
+247%
5 420
+5%
4 996
-8%
10 794
+116%
13 419
+24%
12 999
-3%
13 275
+2%
14 205
+7%
10 696
-25%
11 512
+8%
10 223
-11%
11 442
+12%
12 475
+9%
13 104
+5%
14 006
+7%
13 447
-4%
12 824
-5%
12 125
-5%
EPS (Diluted)
41.7
N/A
34.73
-17%
27.95
-20%
37.36
+34%
45.27
+21%
50.12
+11%
43.89
-12%
44.31
+1%
43.29
-2%
31.16
-28%
25.68
-18%
13.21
-49%
21
+59%
26.84
+28%
33.19
+24%
29.2
-12%
49.3
+69%
55.04
+12%
54.68
-1%
60.33
+10%
43.67
-28%
35.49
-19%
37.47
+6%
25.79
-31%
16.28
-37%
20.98
+29%
29.5
+41%
38.2
+29%
43.66
+14%
46.88
+7%
43.16
-8%
40.02
-7%
36.7
-8%
33.84
-8%
32.41
-4%
35.88
+11%
41.62
+16%
46.95
+13%
40.54
-14%
35.59
-12%
26.23
-26%
20.59
-22%
22.15
+8%
19.52
-12%
22.43
+15%
27.78
+24%
35.28
+27%
29.45
-17%
18.4
-38%
18.31
0%
3.76
-79%
9.6
+155%
30.6
+219%
29.08
-5%
34.96
+20%
21.64
-38%
27.84
+29%
51.52
+85%
14.76
-71%
51.29
+247%
53.98
+5%
49.76
-8%
107.5
+116%
133.65
+24%
129.46
-3%
132.21
+2%
141.47
+7%
106.53
-25%
114.65
+8%
101.82
-11%
113.96
+12%
124.27
+9%
130.47
+5%
139.49
+7%
133.92
-4%
127.71
-5%
120.76
-5%

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 301,400+ 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

© 2025 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.