L

Laox Co Ltd
TSE:8202

Watchlist Manager
Laox Co Ltd
TSE:8202
Watchlist
Price: 151 JPY Market Closed
Market Cap: 14.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+0%
5Y
-38%
10Y
-35%
Operating Income
+
3Y
+89%
5Y
+95%
10Y
-
Net Income
+
3Y
+91%
5Y
+98%
10Y
-

Earnings Waterfall
Laox Co Ltd

Revenue
58B JPY
Cost of Revenue
-38.5B JPY
Gross Profit
19.5B JPY
Operating Expenses
-19.6B JPY
Operating Income
-133m JPY
Other Expenses
-248m JPY
Net Income
-381m JPY

Income Statement
Laox Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 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 Sep-2025
Revenue
Interest Expense
171
0
0
133
0
0
45
0
0
40
0
0
9
0
0
7
14
15
16
11
6
5
5
4
2
2
2
2
3
2
4
5
4
6
5
5
6
8
11
13
16
21
25
30
37
41
47
58
82
109
128
147
151
166
169
162
154
146
143
131
121
89
65
53
34
23
16
10
12
13
13
13
12
14
13
0
0
Revenue
96 144
N/A
90 125
-6%
81 174
-10%
75 101
-7%
69 426
-8%
64 476
-7%
58 137
-10%
52 821
-9%
46 466
-12%
43 492
-6%
39 945
-8%
34 937
-13%
25 790
-26%
16 148
-37%
7 729
-52%
7 689
-1%
8 629
+12%
9 432
+9%
11 936
+27%
10 776
-10%
9 883
-8%
10 067
+2%
11 143
+11%
14 541
+30%
18 726
+29%
22 949
+23%
26 074
+14%
28 984
+11%
30 717
+6%
33 151
+8%
35 876
+8%
38 538
+7%
42 961
+11%
50 196
+17%
58 978
+17%
75 134
+27%
89 694
+19%
92 694
+3%
93 158
+1%
82 588
-11%
69 523
-16%
62 764
-10%
58 835
-6%
55 855
-5%
60 515
+8%
64 292
+6%
66 198
+3%
82 377
+24%
97 487
+18%
117 995
+21%
130 198
+10%
132 439
+2%
132 413
0%
129 520
-2%
122 568
-5%
106 781
-13%
93 339
-13%
82 988
-11%
76 353
-8%
75 852
-1%
72 549
-4%
68 149
-6%
64 897
-5%
61 465
-5%
57 875
-6%
55 127
-5%
52 907
-4%
54 686
+3%
56 895
+4%
60 187
+6%
63 158
+5%
64 251
+2%
63 571
-1%
61 517
-3%
60 224
-2%
58 591
-3%
57 961
-1%
Gross Profit
Cost of Revenue
(78 249)
(73 620)
(65 446)
(60 873)
(55 143)
(51 890)
(46 536)
(43 766)
(38 234)
(36 220)
(33 119)
(28 973)
(21 190)
(13 131)
(6 137)
(6 022)
(6 670)
(7 259)
(9 245)
(8 493)
(7 853)
(8 026)
(8 849)
(11 258)
(14 445)
(18 466)
(21 380)
(23 916)
(25 703)
(26 759)
(27 984)
(29 383)
(31 379)
(36 722)
(42 034)
(51 890)
(60 600)
(60 368)
(60 197)
(52 824)
(44 155)
(39 678)
(36 752)
(34 326)
(36 538)
(37 999)
(39 365)
(50 884)
(63 407)
(80 259)
(90 216)
(92 760)
(93 205)
(92 483)
(88 685)
(79 035)
(69 949)
(63 699)
(58 869)
(58 623)
(56 453)
(52 460)
(48 982)
(45 890)
(43 201)
(40 445)
(39 393)
(40 135)
(40 975)
(42 063)
(43 324)
(43 252)
(42 588)
(41 115)
(40 289)
(39 190)
(38 452)
Gross Profit
17 895
N/A
16 504
-8%
15 728
-5%
14 228
-10%
14 284
+0%
12 586
-12%
11 601
-8%
9 054
-22%
8 232
-9%
7 272
-12%
6 827
-6%
5 964
-13%
4 600
-23%
3 017
-34%
1 592
-47%
1 667
+5%
1 959
+18%
2 173
+11%
2 691
+24%
2 283
-15%
2 030
-11%
2 041
+1%
2 293
+12%
3 282
+43%
4 280
+30%
4 483
+5%
4 694
+5%
5 068
+8%
5 014
-1%
6 392
+27%
7 893
+23%
9 155
+16%
11 582
+27%
13 474
+16%
16 944
+26%
23 245
+37%
29 095
+25%
32 326
+11%
32 960
+2%
29 764
-10%
25 368
-15%
23 086
-9%
22 084
-4%
21 529
-3%
23 977
+11%
26 292
+10%
26 835
+2%
31 495
+17%
34 082
+8%
37 736
+11%
39 982
+6%
39 679
-1%
39 208
-1%
37 037
-6%
33 883
-9%
27 746
-18%
23 390
-16%
19 289
-18%
17 484
-9%
17 229
-1%
16 096
-7%
15 689
-3%
15 915
+1%
15 575
-2%
14 674
-6%
14 682
+0%
13 514
-8%
14 551
+8%
15 920
+9%
18 124
+14%
19 834
+9%
20 999
+6%
20 983
0%
20 402
-3%
19 935
-2%
19 401
-3%
19 509
+1%
Operating Income
Operating Expenses
(18 256)
(17 296)
(15 856)
(14 851)
(15 098)
(14 603)
(14 233)
(12 613)
(12 149)
(11 521)
(11 084)
(10 381)
(8 492)
(5 897)
(3 510)
(2 600)
(2 444)
(1 845)
(3 326)
(3 297)
(3 291)
(2 848)
(3 579)
(4 226)
(5 398)
(5 914)
(6 718)
(7 237)
(7 560)
(8 057)
(9 824)
(9 264)
(10 180)
(11 738)
(13 425)
(16 783)
(20 769)
(23 740)
(25 818)
(25 668)
(24 122)
(24 042)
(23 783)
(23 992)
(25 406)
(26 155)
(27 239)
(31 153)
(34 991)
(38 679)
(41 246)
(42 137)
(41 529)
(40 140)
(37 246)
(31 275)
(26 328)
(22 648)
(20 645)
(20 078)
(19 128)
(18 535)
(17 456)
(16 610)
(15 838)
(14 633)
(14 190)
(15 187)
(16 685)
(17 840)
(19 665)
(20 313)
(20 155)
(20 260)
(19 938)
(19 546)
(19 642)
Selling, General & Administrative
(18 267)
(17 421)
(15 880)
(14 872)
(14 706)
(14 627)
(14 257)
(13 463)
(12 173)
(11 473)
(11 095)
(10 215)
(8 378)
(5 832)
(3 475)
(2 560)
(2 396)
(1 789)
(3 236)
(3 203)
(3 187)
(2 740)
(3 432)
(4 046)
(5 166)
(5 630)
(6 411)
(6 855)
(7 108)
(7 544)
(7 971)
(8 761)
(9 749)
(11 296)
(13 006)
(16 350)
(20 275)
(23 218)
(25 209)
(24 968)
(23 328)
(23 184)
(22 870)
(23 015)
(24 372)
(24 985)
(26 055)
(29 708)
(33 253)
(38 678)
(40 142)
(41 554)
(41 528)
(40 140)
(37 246)
(31 276)
(26 328)
(22 648)
(20 645)
(20 076)
(19 128)
(18 535)
(17 456)
(16 612)
(15 838)
(14 631)
(14 189)
(15 184)
(16 683)
(17 839)
(19 664)
(20 312)
(20 154)
(20 259)
(19 936)
(19 544)
(19 642)
Depreciation & Amortization
11
126
24
21
(392)
24
24
851
24
(48)
10
(166)
(115)
(66)
(35)
(39)
(47)
(56)
(90)
(95)
(105)
(108)
(147)
(178)
(230)
(283)
(307)
(384)
(453)
(513)
(542)
(502)
(432)
(442)
(420)
(435)
(496)
(522)
(610)
(702)
(795)
(858)
(915)
(978)
(1 034)
(1 170)
(1 184)
(1 445)
(1 157)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 311)
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
(0)
0
0
(582)
(1)
(1 105)
(584)
0
0
0
1
0
0
0
(2)
0
0
0
2
0
(2)
(1)
(3)
0
(1)
(1)
(1)
(1)
(1)
(2)
(2)
0
Operating Income
(361)
N/A
(790)
-119%
(128)
+84%
(623)
-387%
(816)
-31%
(2 017)
-147%
(2 632)
-30%
(3 557)
-35%
(3 917)
-10%
(4 249)
-8%
(4 258)
0%
(4 416)
-4%
(3 892)
+12%
(2 880)
+26%
(1 918)
+33%
(932)
+51%
(484)
+48%
328
N/A
(634)
N/A
(1 013)
-60%
(1 260)
-24%
(808)
+36%
(1 285)
-59%
(943)
+27%
(1 117)
-18%
(1 431)
-28%
(2 024)
-41%
(2 169)
-7%
(2 546)
-17%
(1 665)
+35%
(1 932)
-16%
(109)
+94%
1 402
N/A
1 736
+24%
3 519
+103%
6 461
+84%
8 325
+29%
8 586
+3%
7 143
-17%
4 096
-43%
1 246
-70%
(956)
N/A
(1 700)
-78%
(2 463)
-45%
(1 428)
+42%
137
N/A
(405)
N/A
341
N/A
(912)
N/A
(943)
-3%
(1 265)
-34%
(2 459)
-94%
(2 321)
+6%
(3 103)
-34%
(3 363)
-8%
(3 529)
-5%
(2 938)
+17%
(3 359)
-14%
(3 161)
+6%
(2 849)
+10%
(3 032)
-6%
(2 846)
+6%
(1 541)
+46%
(1 035)
+33%
(1 164)
-12%
49
N/A
(676)
N/A
(636)
+6%
(765)
-20%
284
N/A
169
-40%
686
+306%
828
+21%
142
-83%
(3)
N/A
(145)
-4 733%
(133)
+8%
Pre-Tax Income
Interest Income Expense
(446)
(386)
(318)
(363)
(385)
(460)
(352)
119
(87)
(72)
(442)
(93)
(70)
(45)
(19)
(6)
11
20
23
17
8
11
(14)
(38)
(38)
1
23
37
43
4
(8)
(18)
18
42
62
108
78
114
123
52
52
84
82
175
(116)
(75)
(297)
(204)
457
267
506
250
(117)
(74)
(65)
(37)
(17)
(77)
309
421
426
743
530
678
616
125
(12)
(66)
52
161
227
183
(129)
229
(8)
(149)
144
Non-Reccuring Items
(175)
(10 118)
(9 701)
(8 468)
(777)
(213)
(1 485)
(2 784)
(730)
(1 857)
1 349
(2 926)
(2 932)
(1 912)
(787)
513
(289)
(386)
(100)
(213)
(214)
(873)
(113)
(157)
(159)
(267)
(271)
(281)
(308)
(1 317)
0
(1 425)
(1 667)
(510)
(413)
(362)
50
51
(461)
(477)
(19)
(521)
(116)
(116)
(716)
146
214
1 458
929
315
(200)
(2 107)
(1 727)
(3 636)
(3 740)
(13 905)
(13 617)
(13 296)
(12 869)
(3 135)
(3 898)
(5 765)
(5 492)
(4 568)
(4 002)
(417)
(647)
2 520
2 406
1 532
1 466
(957)
(835)
334
292
(327)
(335)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
1
18
80
23
(712)
(70)
(44)
0
(30)
(30)
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
9
0
0
75
275
349
347
273
(16)
7
213
195
145
0
(23)
(5)
1
0
0
0
13
0
0
0
0
1
0
0
Total Other Income
626
970
795
700
1 708
506
448
1 299
402
357
(1 830)
242
210
108
67
35
710
39
38
30
17
13
13
13
40
47
53
44
10
4
(8)
(1)
(3)
0
(60)
(80)
(87)
(64)
(88)
(79)
(88)
(141)
(210)
(188)
(181)
(15)
162
123
124
(665)
(720)
(860)
(884)
(508)
(545)
(463)
(466)
(8)
(46)
81
114
(47)
181
(63)
(60)
316
284
299
354
110
124
142
93
(31)
(34)
(44)
(48)
Pre-Tax Income
(356)
N/A
(10 324)
-2 800%
(9 352)
+9%
(8 754)
+6%
(270)
+97%
(2 184)
-709%
(4 021)
-84%
(4 923)
-22%
(4 332)
+12%
(5 820)
-34%
(5 163)
+11%
(7 113)
-38%
(6 660)
+6%
(5 440)
+18%
(2 726)
+50%
(433)
+84%
(52)
+88%
(29)
+44%
(701)
-2 317%
(1 178)
-68%
(1 449)
-23%
(1 656)
-14%
(1 400)
+15%
(1 125)
+20%
(1 274)
-13%
(1 650)
-30%
(2 219)
-34%
(2 367)
-7%
(2 799)
-18%
(2 974)
-6%
(1 948)
+34%
(1 554)
+20%
(251)
+84%
1 268
N/A
3 107
+145%
6 127
+97%
8 366
+37%
8 688
+4%
6 717
-23%
3 592
-47%
1 191
-67%
(1 533)
N/A
(1 943)
-27%
(2 590)
-33%
(2 439)
+6%
194
N/A
(324)
N/A
1 719
N/A
599
-65%
(1 017)
N/A
(1 679)
-65%
(5 176)
-208%
(4 974)
+4%
(7 046)
-42%
(7 364)
-5%
(17 587)
-139%
(16 765)
+5%
(16 756)
+0%
(15 760)
+6%
(5 269)
+67%
(6 195)
-18%
(7 770)
-25%
(6 322)
+19%
(5 011)
+21%
(4 615)
+8%
74
N/A
(1 050)
N/A
2 118
N/A
2 047
-3%
2 100
+3%
1 986
-5%
54
-97%
(43)
N/A
674
N/A
248
-63%
(665)
N/A
(372)
+44%
Net Income
Tax Provision
(113)
(35)
(4)
10
(26)
(24)
(27)
307
304
306
(33)
(34)
(32)
(22)
(13)
(30)
(30)
(21)
(78)
(57)
(55)
(62)
13
26
222
294
397
358
371
(271)
(417)
(448)
(636)
(25)
(132)
(343)
(543)
(609)
(823)
(591)
(362)
(234)
106
132
31
34
72
85
81
(16)
169
463
362
(1 151)
(1 341)
(1 378)
(1 257)
139
297
35
52
621
454
477
518
(7)
(5)
(35)
(52)
(56)
(80)
(71)
(71)
(3)
(9)
(6)
(7)
Income from Continuing Operations
(469)
(10 359)
(9 356)
(8 744)
(296)
(2 208)
(4 048)
(4 616)
(4 028)
(5 514)
(5 196)
(7 147)
(6 692)
(5 462)
(2 740)
(465)
(84)
(50)
(780)
(1 235)
(1 504)
(1 718)
(1 386)
(1 099)
(1 053)
(1 356)
(1 825)
(2 011)
(2 429)
(3 245)
(2 365)
(2 002)
(887)
1 243
2 975
5 784
7 823
8 079
5 894
3 001
828
(1 767)
(1 839)
(2 460)
(2 409)
228
(254)
1 802
678
(1 033)
(1 510)
(4 713)
(4 612)
(8 197)
(8 705)
(18 965)
(18 022)
(16 617)
(15 463)
(5 234)
(6 143)
(7 149)
(5 868)
(4 534)
(4 097)
67
(1 055)
2 083
1 995
2 044
1 906
(17)
(114)
671
239
(671)
(379)
Income to Minority Interest
35
189
144
113
(1)
55
82
104
110
401
389
363
30
(2)
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
(51)
(51)
(40)
(41)
(42)
3
91
106
325
336
234
178
(25)
(40)
(36)
8
38
(1)
(2)
(4)
2
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(435)
N/A
(10 171)
-2 238%
(9 210)
+9%
(8 629)
+6%
(295)
+97%
(2 154)
-630%
(3 969)
-84%
(4 513)
-14%
(3 917)
+13%
(5 110)
-30%
(4 807)
+6%
(6 786)
-41%
(6 664)
+2%
(5 465)
+18%
(2 740)
+50%
(465)
+83%
(84)
+82%
(50)
+40%
(780)
-1 460%
(1 235)
-58%
(1 504)
-22%
(1 718)
-14%
(1 386)
+19%
(1 099)
+21%
(1 053)
+4%
(1 356)
-29%
(1 825)
-35%
(2 011)
-10%
(2 429)
-21%
(3 245)
-34%
(2 365)
+27%
(2 002)
+15%
(887)
+56%
1 243
N/A
2 975
+139%
5 784
+94%
7 823
+35%
8 079
+3%
5 894
-27%
3 001
-49%
828
-72%
(1 767)
N/A
(1 839)
-4%
(2 460)
-34%
(2 409)
+2%
178
N/A
(304)
N/A
1 763
N/A
638
-64%
(1 077)
N/A
(1 508)
-40%
(4 623)
-207%
(4 507)
+3%
(7 872)
-75%
(8 369)
-6%
(18 730)
-124%
(17 844)
+5%
(16 641)
+7%
(15 502)
+7%
(5 270)
+66%
(6 134)
-16%
(7 110)
-16%
(5 868)
+17%
(4 535)
+23%
(4 099)
+10%
69
N/A
(1 055)
N/A
2 082
N/A
1 993
-4%
2 043
+3%
1 904
-7%
(19)
N/A
(114)
-500%
670
N/A
237
-65%
(671)
N/A
(381)
+43%
EPS (Diluted)
-62.14
N/A
-1 453
-2 238%
-1 315.71
+9%
-1 232.71
+6%
-42.14
+97%
-307.71
-630%
-567
-84%
-644.71
-14%
-559.57
+13%
-851.66
-52%
-801.16
+6%
-1 131
-41%
-1 110.66
+2%
-321.47
+71%
-114.16
+64%
-16.6
+85%
-3.11
+81%
-1.86
+40%
-26.89
-1 346%
-42.58
-58%
-39.57
+7%
-45.21
-14%
-25.66
+43%
-20.35
+21%
-19.5
+4%
-25.11
-29%
-33.79
-35%
-37.24
-10%
-44.98
-21%
-60.09
-34%
-43.79
+27%
-37.07
+15%
-16.42
+56%
22.81
N/A
54.09
+137%
87.63
+62%
116.76
+33%
126.73
+9%
89.3
-30%
46.16
-48%
12.93
-72%
-27.27
N/A
-28.73
-5%
-38.43
-34%
-37.64
+2%
2.76
N/A
-4.75
N/A
27.54
N/A
9.9
-64%
-16.71
N/A
-23.38
-40%
-71.7
-207%
-69.91
+2%
-118.57
-70%
-91.54
+23%
-204.88
-124%
-195.19
+5%
-182.04
+7%
-169.58
+7%
-57.65
+66%
-67.1
-16%
-77.78
-16%
-64.19
+17%
-49.61
+23%
-44.84
+10%
0.75
N/A
-11.54
N/A
22.78
N/A
21.8
-4%
22.35
+3%
20.83
-7%
-0.21
N/A
-1.25
-495%
7.33
N/A
2.59
-65%
-7.34
N/A
-4.17
+43%

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 308,000+ 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

© 2026 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.