Rankings Pricing

JP-listed companies
Income statement

JP:3418

Market cap

¥11.6B

P/E ratio

25.8x

Summary Financials History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/07	2012/07	2013/07	2014/07	2015/07	2016/07	2017/07	2018/07	2019/07	2020/07	2021/07	2022/07	2023/07	2024/07	2025/07
Revenue	3,031	3,640	5,185	5,950	6,642	8,468	9,825	11,185	11,512	9,433	8,046	9,969	13,363	13,452	14,336
Revenue growth (%)	-
Cost of revenue	-	-	-	1,746	1,916	2,372	2,785	3,166	3,129	2,578	2,280	3,029	3,767	3,544	3,677
Gross profit	-	-	-	4,204	4,726	6,096	7,039	8,019	8,383	6,856	5,766	6,941	9,596	9,909	10,660
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating income	-	-	-	237	396	578	605	425	509	-893	-1,212	-447	1,161	647	638
Operating expenses	-	-	-	3,967	4,331	5,517	6,434	7,594	7,874	7,749	6,978	7,388	8,435	9,261	10,021
Income before tax	33	88	275	252	481	589	624	426	505	-841	-622	1,185	1,098	646	621
Pretax margin (%)	1.1	2.4	5.3	4.2	7.2	7	6.3	3.8	4.4	-8.9	-7.7	11.9	8.2	4.8	4.3
Provision for income taxes	-	-	-	93	176	230	208	199	210	-285	176	124	347	38	184
Effective tax rate (%)	-	-	-
Net income	-21	37	120	169	296	357	384	226	304	-919	359	126	676	541	366
Net income margin (%)
Earnings per share	-5,679.38	10,090.75	65.76	92.74	162.55	88.52	92.01	52.71	35.12	-106.9	41.73	14.39	76.04	60.77	41.44
Diluted EPS	-5,679.38	10,090.75	65.76	92.74	162.55	84.56	88.07	50.8	34.02	-106.9	40.65	14.39	76.04	60.77	41.44
Dividend payout ratio (%)	-	-	-	-	-
Dividend per share	-	-	-	-	-	10	15	15	10	7.5	7.5	7.5	10	7.5	7.5
EBITDA	-	-	-
EBITDA margin (%)	-	-	-

Raw aggregated data