I
Intloop Inc
TSE:9556
Intloop Inc
TSE:9556
Price:
1 884
JPY
4.67%
Market Closed
Market Cap:
¥17.7B
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
|
I
|
Intloop Inc
TSE:9556
|
JP |
|
B
|
Banco BTG Pactual SA
BOVESPA:BPAC3
|
BR |
|
K2A Knaust & Andersson Fastigheter AB (publ)
STO:K2A PREF
|
SE |
|
Melodiol Global Health Ltd
ASX:ME1
|
AU |
|
Xinyi Electric Storage Holdings Ltd
HKEX:8328
|
HK |
|
Tencent Holdings Ltd
HKEX:700
|
CN |
|
Sinocelltech Group Ltd
SSE:688520
|
CN |
|
Greenlam Industries Ltd
NSE:GREENLAM
|
IN |
|
Energy Transfer LP
NYSE:ET
|
US |
Income Statement
Earnings Waterfall
Intloop Inc
Intloop Inc
Income Statement
Intloop Inc
Intloop Inc
Currency: JPY
| Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
2
|
2
|
3
|
3
|
8
|
14
|
22
|
28
|
30
|
0
|
0
|
0
|
0
|
|
| Revenue |
21 445
N/A
|
16 769
-22%
|
17 823
+6%
|
18 716
+5%
|
21 277
+14%
|
24 343
+14%
|
27 078
+11%
|
30 163
+11%
|
31 333
+4%
|
32 263
+3%
|
33 552
+4%
|
35 221
+5%
|
36 875
+5%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(16 456)
|
(12 943)
|
(13 750)
|
(14 402)
|
(16 285)
|
(18 558)
|
(20 417)
|
(22 549)
|
(23 188)
|
(23 584)
|
(24 368)
|
(25 352)
|
(26 337)
|
|
| Gross Profit |
4 989
N/A
|
3 827
-23%
|
4 074
+6%
|
4 314
+6%
|
4 992
+16%
|
5 785
+16%
|
6 661
+15%
|
7 614
+14%
|
8 145
+7%
|
8 679
+7%
|
9 184
+6%
|
9 869
+7%
|
10 538
+7%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(3 645)
|
(2 841)
|
(2 968)
|
(3 372)
|
(3 884)
|
(4 487)
|
(5 154)
|
(5 777)
|
(6 125)
|
(6 624)
|
(6 998)
|
(7 477)
|
(8 418)
|
|
| Selling, General & Administrative |
(3 645)
|
(2 841)
|
(2 828)
|
(3 372)
|
(3 884)
|
(4 487)
|
(5 112)
|
(5 777)
|
(6 125)
|
(6 624)
|
(6 998)
|
(7 492)
|
(8 418)
|
|
| Research & Development |
0
|
0
|
(126)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
15
|
(0)
|
|
| Operating Income |
1 344
N/A
|
986
-27%
|
1 106
+12%
|
942
-15%
|
1 107
+18%
|
1 298
+17%
|
1 507
+16%
|
1 837
+22%
|
2 019
+10%
|
2 056
+2%
|
2 186
+6%
|
2 392
+9%
|
2 120
-11%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(5)
|
(0)
|
2
|
3
|
(1)
|
(5)
|
(14)
|
(22)
|
(30)
|
(30)
|
(31)
|
(32)
|
(31)
|
|
| Non-Reccuring Items |
(3)
|
(3)
|
(3)
|
(67)
|
(64)
|
(92)
|
(102)
|
(83)
|
(93)
|
(65)
|
(31)
|
0
|
20
|
|
| Total Other Income |
(15)
|
(18)
|
1
|
5
|
4
|
33
|
43
|
44
|
65
|
71
|
62
|
62
|
71
|
|
| Pre-Tax Income |
1 320
N/A
|
964
-27%
|
1 106
+15%
|
883
-20%
|
1 047
+19%
|
1 233
+18%
|
1 433
+16%
|
1 776
+24%
|
1 962
+10%
|
2 032
+4%
|
2 187
+8%
|
2 422
+11%
|
2 180
-10%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(438)
|
(322)
|
(311)
|
(238)
|
(312)
|
(386)
|
(492)
|
(631)
|
(683)
|
(704)
|
(669)
|
(745)
|
(691)
|
|
| Income from Continuing Operations |
882
|
643
|
795
|
645
|
735
|
848
|
942
|
1 145
|
1 279
|
1 327
|
1 518
|
1 678
|
1 489
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(25)
|
(30)
|
(40)
|
(79)
|
(84)
|
(108)
|
(150)
|
(176)
|
(231)
|
|
| Net Income (Common) |
882
N/A
|
643
-27%
|
795
+24%
|
645
-19%
|
709
+10%
|
818
+15%
|
902
+10%
|
1 067
+18%
|
1 195
+12%
|
1 219
+2%
|
1 368
+12%
|
1 502
+10%
|
1 258
-16%
|
|
| EPS (Diluted) |
91.49
N/A
|
68.17
-25%
|
84.34
+24%
|
68.47
-19%
|
75.3
+10%
|
86.81
+15%
|
95.74
+10%
|
109.82
+15%
|
124.86
+14%
|
126.85
+2%
|
142.16
+12%
|
154.17
+8%
|
121.82
-21%
|
|
Switch to:
Switch to:
See Also
Discover More
