Jedat Inc. (3841) Income statement

Market cap

¥4.6B

P/E ratio

20.6x

G-Dat develops specialized CAD software for designing electronic components like semiconductors and displays, serving manufacturers and design companies globally through direct sales and distributors.

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/03	2013/03	2014/03	2015/03	2016/03	2017/03	2018/03	2019/03	2020/03	2021/03	2022/03	2023/03	2024/03	2025/03
Revenue	1,332	1,200	1,376	1,519	1,587	1,695	1,865	1,884	1,894	1,815	1,973	2,018	2,061	2,063
Revenue growth (%)	-
Cost of revenue	-	-	-	453	489	581	738	769	797	679	709	713	773	757
Gross profit	-	-	-	1,066	1,098	1,114	1,126	1,115	1,097	1,137	1,264	1,305	1,288	1,306
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	940	945	940	1,008	998	967	1,003	1,045	1,038	986	1,049
Operating income	-	-	-	126	154	175	119	116	130	134	219	267	302	257
Income before tax	-10	18	128	184	153	187	128	125	135	151	276	317	374	290
Pretax margin (%)	-0.7	1.5	9.3	12.1	9.7	11	6.9	6.6	7.2	8.3	14	15.7	18.1	14.1
Provision for income taxes	-	-	-	-12	15	9	35	37	42	49	107	51	45	77
Effective tax rate (%)	-	-	-
Net income	-242	15	257	211	112	179	93	89	93	101	169	266	329	213
Net income margin (%)
Earnings per share	-119.64	7.26	54.5	110.11	50.82	93.04	48.35	46.09	48.42	52.81	44.04	69.22	85.39	55.45
Diluted EPS	-	-	-	-	-	-	48.29	46.09	48.41	52.79	44.01	69.21	-	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-					-	-
Dividend per share	-	-	-	-	-	-	-	-	20	20	40	25	40	40
EBITDA	-	-	-
EBITDA margin (%)	-	-	-