Biprogy Inc
TSE:8056

Watchlist Manager
Biprogy Inc Logo
Biprogy Inc
TSE:8056
Watchlist
Price: 5 446 JPY 0.44% Market Closed
Market Cap: 498.6B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+29%
5Y
+31%
10Y
+52%
Operating Income
+
3Y
+50%
5Y
+53%
10Y
+254%
Net Income
+
3Y
+34%
5Y
+49%
10Y
+263%

Earnings Waterfall
Biprogy Inc

Revenue
412.5B JPY
Cost of Revenue
-304.5B JPY
Gross Profit
108B JPY
Operating Expenses
-68.3B JPY
Operating Income
39.7B JPY
Other Expenses
-11.8B JPY
Net Income
27.9B JPY

Income Statement
Biprogy Inc

Rotate your device to view
Income Statement
Currency: JPY
Sep-2005 Dec-2005 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
0
0
131
0
0
243
0
0
313
0
0
275
0
0
257
499
730
959
919
882
849
816
777
737
697
651
594
542
486
518
500
491
493
400
361
322
283
249
238
226
208
194
174
154
138
126
117
111
102
98
92
83
89
86
0
0
0
166
0
0
0
159
0
0
0
146
0
0
0
148
0
0
0
307
0
Revenue
189 171
N/A
190 821
+1%
196 359
+3%
192 819
-2%
194 497
+1%
197 175
+1%
210 330
+7%
216 405
+3%
216 776
+0%
210 936
-3%
212 946
+1%
211 169
-1%
191 925
-9%
180 888
-6%
178 124
-2%
171 549
-4%
172 848
+1%
252 989
+46%
250 277
-1%
253 508
+1%
252 043
-1%
255 122
+1%
258 416
+1%
262 644
+2%
264 243
+1%
269 170
+2%
271 427
+1%
272 722
+0%
278 773
+2%
282 690
+1%
278 819
-1%
276 466
-1%
272 020
-2%
269 154
-1%
270 779
+1%
275 563
+2%
278 087
+1%
278 039
0%
281 734
+1%
277 180
-2%
277 333
+0%
282 249
+2%
282 253
+0%
286 667
+2%
290 633
+1%
286 977
-1%
287 860
+0%
288 931
+0%
289 296
+0%
299 029
+3%
307 153
+3%
314 934
+3%
319 044
+1%
311 554
-2%
314 283
+1%
306 818
-2%
310 609
+1%
308 426
-1%
308 161
0%
309 349
+0%
308 310
0%
317 600
+3%
320 497
+1%
326 466
+2%
329 733
+1%
339 898
+3%
349 234
+3%
358 093
+3%
368 796
+3%
370 142
+0%
378 639
+2%
383 196
+1%
390 532
+2%
404 010
+3%
412 502
+2%
Gross Profit
Cost of Revenue
(145 887)
(149 028)
(154 973)
(154 092)
(156 435)
(156 557)
(162 839)
(164 276)
(165 299)
(159 133)
(160 433)
(158 960)
(142 710)
(136 595)
(133 708)
(129 283)
(129 195)
(187 108)
(183 662)
(187 978)
(187 683)
(191 561)
(194 457)
(198 272)
(197 805)
(205 624)
(207 529)
(211 489)
(218 311)
(219 079)
(216 167)
(212 042)
(206 933)
(205 712)
(207 924)
(212 453)
(213 278)
(213 428)
(216 032)
(211 446)
(212 055)
(215 521)
(215 408)
(218 589)
(221 685)
(218 174)
(218 821)
(218 440)
(217 833)
(225 859)
(232 250)
(238 199)
(240 335)
(231 754)
(233 616)
(227 078)
(230 766)
(229 209)
(227 867)
(228 460)
(226 630)
(234 462)
(236 802)
(240 905)
(243 297)
(250 547)
(257 708)
(263 967)
(272 448)
(272 968)
(280 230)
(283 520)
(289 355)
(298 179)
(304 520)
Gross Profit
43 284
N/A
41 793
-3%
41 386
-1%
38 727
-6%
38 062
-2%
40 618
+7%
47 491
+17%
52 129
+10%
51 477
-1%
51 803
+1%
52 513
+1%
52 209
-1%
49 215
-6%
44 293
-10%
44 416
+0%
42 266
-5%
43 653
+3%
65 881
+51%
66 615
+1%
65 530
-2%
64 360
-2%
63 561
-1%
63 959
+1%
64 372
+1%
66 438
+3%
63 546
-4%
63 898
+1%
61 233
-4%
60 462
-1%
63 611
+5%
62 652
-2%
64 424
+3%
65 087
+1%
63 442
-3%
62 855
-1%
63 110
+0%
64 809
+3%
64 611
0%
65 702
+2%
65 734
+0%
65 278
-1%
66 728
+2%
66 845
+0%
68 078
+2%
68 948
+1%
68 803
0%
69 039
+0%
70 491
+2%
71 463
+1%
73 170
+2%
74 903
+2%
76 735
+2%
78 709
+3%
79 800
+1%
80 667
+1%
79 740
-1%
79 843
+0%
79 217
-1%
80 294
+1%
80 889
+1%
81 680
+1%
83 138
+2%
83 695
+1%
85 561
+2%
86 436
+1%
89 351
+3%
91 526
+2%
94 126
+3%
96 348
+2%
97 174
+1%
98 409
+1%
99 676
+1%
101 177
+2%
105 831
+5%
107 982
+2%
Operating Income
Operating Expenses
(45 696)
(45 831)
(43 648)
(42 454)
(41 102)
(44 873)
(54 163)
(50 305)
(49 947)
(43 024)
(48 307)
(48 137)
(47 725)
(47 461)
(46 477)
(45 463)
(45 221)
(61 194)
(58 097)
(58 378)
(56 404)
(56 251)
(55 125)
(54 802)
(54 103)
(55 235)
(55 082)
(54 775)
(54 313)
(54 037)
(54 040)
(53 899)
(53 634)
(52 518)
(51 639)
(51 258)
(50 872)
(52 086)
(52 672)
(52 511)
(52 904)
(52 414)
(52 341)
(52 052)
(52 670)
(52 471)
(52 675)
(52 735)
(52 459)
(52 548)
(52 671)
(53 210)
(53 683)
(53 661)
(54 701)
(54 062)
(53 589)
(53 863)
(55 170)
(54 967)
(55 619)
(56 294)
(57 279)
(58 552)
(59 434)
(59 912)
(61 438)
(62 175)
(62 845)
(63 393)
(64 611)
(65 458)
(67 230)
(67 300)
(68 323)
Selling, General & Administrative
(46 000)
(45 831)
(43 648)
(40 555)
(41 102)
(44 873)
(47 839)
(50 305)
(48 875)
(49 005)
(44 976)
(44 643)
(44 500)
(44 127)
(43 151)
(41 640)
(41 079)
(53 829)
(53 800)
(55 479)
(55 022)
(51 339)
(55 124)
(54 801)
(54 102)
(50 373)
(55 081)
(54 774)
(54 311)
(49 377)
(54 040)
(53 898)
(53 634)
(48 180)
(51 636)
(51 257)
(50 871)
(48 049)
(52 672)
(52 511)
(52 903)
(48 959)
(52 340)
(52 050)
(52 669)
(49 472)
(52 674)
(52 734)
(52 458)
(48 589)
(52 671)
(53 209)
(53 682)
(49 147)
(53 136)
(52 792)
(52 772)
(49 071)
(54 870)
(54 679)
(55 288)
(52 345)
(56 950)
(58 130)
(59 109)
(56 002)
(61 073)
(61 740)
(62 532)
(58 826)
(64 035)
(65 101)
(66 723)
(62 184)
(68 047)
Research & Development
0
0
0
0
0
0
0
0
(1 072)
(2 242)
(3 331)
(3 494)
(3 225)
(3 334)
(3 326)
(3 823)
(4 142)
(5 524)
0
0
0
(4 912)
0
0
0
(4 861)
0
0
0
(4 659)
0
0
0
(4 337)
0
0
0
0
0
0
0
(3 454)
0
0
0
(2 998)
0
0
0
(3 958)
0
0
0
(4 512)
0
0
0
(4 952)
0
0
0
(4 121)
0
0
0
(3 953)
0
0
0
(4 534)
0
0
0
(5 226)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 841)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
304
0
0
(1 899)
0
0
(6 324)
0
0
8 223
0
0
0
0
0
0
0
0
(4 297)
(2 899)
(1 382)
0
(1)
0
0
(1)
(1)
(1)
(2)
(1)
0
(1)
0
(1)
(3)
(1)
0
(4 037)
0
0
(1)
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
0
(1)
(1)
(2)
(1 565)
(1 270)
(817)
160
(300)
(288)
(331)
172
(329)
(422)
(325)
43
(365)
(435)
(313)
(33)
(576)
(357)
(507)
110
(276)
Operating Income
(2 412)
N/A
(4 038)
-67%
(2 262)
+44%
(3 727)
-65%
(3 040)
+18%
(4 255)
-40%
(6 672)
-57%
1 824
N/A
1 530
-16%
8 779
+474%
4 206
-52%
4 072
-3%
1 490
-63%
(3 168)
N/A
(2 061)
+35%
(3 197)
-55%
(1 568)
+51%
4 687
N/A
8 518
+82%
7 152
-16%
7 956
+11%
7 310
-8%
8 834
+21%
9 570
+8%
12 335
+29%
8 311
-33%
8 816
+6%
6 458
-27%
6 149
-5%
9 574
+56%
8 612
-10%
10 525
+22%
11 453
+9%
10 924
-5%
11 216
+3%
11 852
+6%
13 937
+18%
12 525
-10%
13 030
+4%
13 223
+1%
12 374
-6%
14 314
+16%
14 504
+1%
16 026
+10%
16 278
+2%
16 332
+0%
16 364
+0%
17 756
+9%
19 004
+7%
20 622
+9%
22 232
+8%
23 525
+6%
25 026
+6%
26 139
+4%
25 966
-1%
25 678
-1%
26 254
+2%
25 354
-3%
25 124
-1%
25 922
+3%
26 061
+1%
26 844
+3%
26 416
-2%
27 009
+2%
27 002
0%
29 439
+9%
30 088
+2%
31 951
+6%
33 503
+5%
33 781
+1%
33 798
+0%
34 218
+1%
33 947
-1%
38 531
+14%
39 659
+3%
Pre-Tax Income
Interest Income Expense
(504)
(181)
(187)
141
79
63
173
(484)
(491)
(1 087)
(495)
(572)
(497)
(411)
(439)
(462)
(478)
606
(605)
(567)
(548)
(434)
(348)
(301)
(267)
(52)
(169)
4
348
445
540
433
1 381
1 397
1 860
2 323
1 159
759
523
154
151
345
273
187
183
162
202
251
321
(241)
(192)
(235)
(173)
81
(143)
(370)
(442)
(70)
157
979
1 320
1 098
3 843
3 546
2 393
767
572
611
1 031
386
1 058
(267)
1 314
1 197
522
Non-Reccuring Items
(238)
(46)
(61)
(187)
(284)
56
(489)
(6 041)
(6 461)
(5 465)
(282)
(340)
(1 131)
(803)
(1 714)
(1 299)
(1 077)
(1 346)
(1 117)
(1 260)
(2 008)
(6 412)
(6 545)
(11 530)
(10 639)
(5 648)
(5 917)
(445)
(733)
(1 894)
(1 310)
(1 496)
(1 135)
(1 092)
(1 264)
(1 102)
(2 053)
(882)
(920)
(1 044)
(624)
(1 041)
(794)
(1 175)
(916)
(1 204)
(1 381)
(1 184)
(1 291)
(1 146)
(1 141)
(1 254)
(1 623)
(1 729)
0
0
0
(513)
0
0
0
1 635
0
0
0
(206)
(53)
0
0
(15)
0
0
0
(916)
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(42)
(59)
(59)
(60)
(52)
(49)
(13)
(4)
(100)
(103)
0
0
(112)
(18)
(23)
(30)
(36)
(30)
(50)
(54)
(95)
(90)
(66)
(103)
(123)
(122)
(126)
(79)
0
(207)
(226)
(228)
(53)
44
80
19
36
0
0
0
(13)
0
0
0
(23)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
275
14
217
34
134
(107)
103
407
405
379
27
39
157
254
271
214
67
(7)
(64)
(188)
(31)
237
347
397
315
62
209
191
118
128
103
(28)
61
119
143
(787)
(758)
(683)
(706)
297
145
(12)
27
102
294
205
110
208
158
268
629
515
763
737
341
296
36
(48)
(1)
(2)
0
(2)
(2)
0
0
1
0
0
0
12
1
2
0
(23)
0
Pre-Tax Income
(2 879)
N/A
(4 251)
-48%
(2 293)
+46%
(3 739)
-63%
(3 111)
+17%
(4 243)
-36%
(6 885)
-62%
(4 294)
+38%
(5 017)
-17%
2 564
N/A
3 397
+32%
3 140
-8%
(41)
N/A
(4 180)
-10 095%
(3 992)
+4%
(4 757)
-19%
(3 060)
+36%
3 840
N/A
6 629
+73%
5 137
-23%
5 369
+5%
589
-89%
2 270
+285%
(1 887)
N/A
1 714
N/A
2 637
+54%
2 909
+10%
6 158
+112%
5 828
-5%
8 158
+40%
7 855
-4%
9 368
+19%
11 657
+24%
11 225
-4%
11 833
+5%
12 160
+3%
12 206
+0%
11 719
-4%
11 720
+0%
12 404
+6%
11 818
-5%
13 553
+15%
14 054
+4%
15 220
+8%
15 858
+4%
15 531
-2%
15 295
-2%
17 031
+11%
18 192
+7%
19 490
+7%
21 528
+10%
22 551
+5%
23 993
+6%
25 205
+5%
26 164
+4%
25 604
-2%
25 848
+1%
24 723
-4%
25 280
+2%
26 899
+6%
27 379
+2%
29 575
+8%
30 257
+2%
30 555
+1%
29 395
-4%
30 001
+2%
30 607
+2%
32 561
+6%
34 533
+6%
34 164
-1%
34 857
+2%
33 953
-3%
35 263
+4%
38 789
+10%
40 182
+4%
Net Income
Tax Provision
1 018
1 511
719
1 562
1 156
1 635
(205)
(1 222)
(1 181)
(2 058)
(2 526)
(2 689)
(1 089)
526
563
1 064
414
(1 362)
(2 143)
(1 445)
(12 570)
(13 044)
(13 748)
(13 778)
(3 827)
(1 268)
(1 451)
(656)
(778)
(1 829)
(1 527)
(2 685)
(3 036)
(3 922)
(4 104)
(4 343)
(4 390)
(2 760)
(2 709)
(2 430)
(2 217)
(3 255)
(3 313)
(3 694)
(3 880)
(3 465)
(3 175)
(3 498)
(3 834)
(5 057)
(5 867)
(6 421)
(6 873)
(6 924)
(7 401)
(7 285)
(7 524)
(7 956)
(8 111)
(8 593)
(8 720)
(8 915)
(9 228)
(9 280)
(8 888)
(9 661)
(9 740)
(9 411)
(9 528)
(8 662)
(8 879)
(9 558)
(10 485)
(11 526)
(11 965)
Income from Continuing Operations
(1 861)
(2 740)
(1 574)
(2 177)
(1 955)
(2 608)
(7 090)
(5 516)
(6 198)
506
871
451
(1 130)
(3 654)
(3 429)
(3 693)
(2 646)
2 478
4 486
3 692
(7 201)
(12 455)
(11 478)
(15 665)
(2 113)
1 369
1 458
5 502
5 050
6 329
6 328
6 683
8 621
7 303
7 729
7 817
7 816
8 959
9 011
9 974
9 601
10 298
10 741
11 526
11 978
12 066
12 120
13 533
14 358
14 433
15 661
16 130
17 120
18 281
18 763
18 319
18 324
16 767
17 169
18 306
18 659
20 660
21 029
21 275
20 507
20 340
20 867
23 150
25 005
25 502
25 978
24 395
24 778
27 263
28 217
Income to Minority Interest
(23)
(59)
(101)
(114)
(113)
43
84
119
113
132
214
291
307
346
291
253
127
96
(58)
(58)
(68)
(44)
(45)
(56)
(54)
(118)
(112)
(77)
(71)
(24)
(29)
(57)
(62)
(56)
(47)
(38)
(32)
(38)
(40)
(36)
(24)
(36)
(43)
(51)
(73)
(116)
(102)
(115)
(170)
(195)
(189)
(157)
(25)
(98)
(74)
(52)
(116)
(127)
(160)
(304)
(286)
(169)
(139)
(48)
(88)
(137)
(216)
(232)
(215)
(255)
(204)
(205)
(232)
(297)
(316)
Net Income (Common)
(1 885)
N/A
(2 799)
-48%
(1 675)
+40%
(2 288)
-37%
(2 068)
+10%
(2 562)
-24%
(7 007)
-173%
(5 396)
+23%
(6 087)
-13%
636
N/A
1 085
+71%
742
-32%
(820)
N/A
(3 307)
-303%
(3 135)
+5%
(3 436)
-10%
(2 514)
+27%
2 574
N/A
4 425
+72%
3 628
-18%
(7 276)
N/A
(12 498)
-72%
(11 523)
+8%
(15 719)
-36%
(2 166)
+86%
1 250
N/A
1 345
+8%
5 426
+303%
4 977
-8%
6 305
+27%
6 299
0%
6 624
+5%
8 559
+29%
7 246
-15%
7 682
+6%
7 779
+1%
7 784
+0%
8 920
+15%
8 970
+1%
9 936
+11%
9 577
-4%
10 261
+7%
10 696
+4%
11 474
+7%
11 903
+4%
11 949
+0%
12 018
+1%
13 417
+12%
14 187
+6%
14 238
+0%
15 472
+9%
15 974
+3%
17 096
+7%
18 182
+6%
18 687
+3%
18 265
-2%
18 205
0%
16 639
-9%
17 007
+2%
18 000
+6%
18 373
+2%
20 490
+12%
20 892
+2%
21 227
+2%
20 418
-4%
20 203
-1%
20 648
+2%
22 916
+11%
24 787
+8%
25 246
+2%
25 771
+2%
24 188
-6%
24 546
+1%
26 965
+10%
27 900
+3%
EPS (Diluted)
-17.63
N/A
-26.65
-51%
-17.63
+34%
-23.34
-32%
-22
+6%
-26.67
-21%
-72.23
-171%
-56.2
+22%
-63.4
-13%
6.55
N/A
11.29
+72%
7.72
-32%
-8.45
N/A
-34.44
-308%
-32.65
+5%
-35.79
-10%
-26.74
+25%
27.09
N/A
47.07
+74%
38.59
-18%
-77.4
N/A
-132.95
-72%
-122.58
+8%
-167.22
-36%
-23.05
+86%
13.3
N/A
13.72
+3%
50.24
+266%
46.08
-8%
60.04
+30%
56.74
-5%
63.69
+12%
79.25
+24%
67.17
-15%
71.12
+6%
72.02
+1%
72.07
+0%
82.71
+15%
83.05
+0%
91.99
+11%
88.67
-4%
96.05
+8%
105.9
+10%
113.6
+7%
117.85
+4%
118.69
+1%
118.99
+0%
132.84
+12%
141.38
+6%
141.39
+0%
153.66
+9%
158.6
+3%
169.74
+7%
180.52
+6%
185.55
+3%
181.32
-2%
180.72
0%
165.17
-9%
168.83
+2%
178.66
+6%
182.36
+2%
203.38
+12%
207.36
+2%
210.64
+2%
202.6
-4%
200.48
-1%
204.89
+2%
227.34
+11%
245.88
+8%
250.46
+2%
256.26
+2%
245.57
-4%
249.7
+2%
272.02
+9%
284.47
+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 302,600+ 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.