- JP-listed companies
- Income statement
【JP:7172】Income statement
Market cap
¥120B
P/E ratio
9.2x
| 2011/08 | 2012/08 | 2013/12 | 2014/12 | 2015/12 | 2016/12 | 2017/12 | 2018/12 | 2019/12 | 2020/12 | 2021/12 | 2022/12 | 2023/12 | 2024/12 | 2025/12 | |
| Revenue | 40 | 112 | 520 | 1,049 | 2,806 | 5,913 | 8,569 | 15,227 | 16,647 | 17,707 | 14,105 | 18,045 | 21,818 | 31,129 | 38,738 |
| Revenue growth (%) | - | ||||||||||||||
| Cost of revenue | - | - | - | 141 | 945 | 2,156 | 2,189 | 3,470 | 4,911 | 6,383 | 5,445 | 11,018 | 9,631 | 10,296 | 9,597 |
| Gross profit | - | - | - | 908 | 1,860 | 3,757 | 6,380 | 11,757 | 11,737 | 11,323 | 8,659 | 7,027 | 12,187 | 20,833 | 29,140 |
| Gross margin (%) | - | - | - | ||||||||||||
| Operating margin (%) | - | - | - | ||||||||||||
| Operating expenses | - | - | - | 374 | 705 | 1,291 | 1,672 | 2,821 | 3,548 | 4,314 | 4,886 | 5,728 | 6,694 | 8,722 | 10,256 |
| Operating income | - | - | - | 535 | 1,156 | 2,465 | 4,707 | 8,936 | 8,188 | 7,009 | 3,773 | 1,298 | 5,492 | 12,110 | 18,884 |
| Income before tax | 9 | 15 | 266 | 682 | 1,267 | 2,241 | 4,176 | 7,405 | 7,184 | 6,064 | 4,704 | 5,897 | 3,668 | 11,635 | 16,625 |
| Pretax margin (%) | 21.6 | 13.1 | 51 | 65 | 45.2 | 37.9 | 48.7 | 48.6 | 43.2 | 34.2 | 33.3 | 32.7 | 16.8 | 37.4 | 42.9 |
| Provision for income taxes | - | - | - | 257 | 502 | 838 | 1,286 | 1,877 | 2,528 | 2,200 | 1,757 | 1,860 | 1,356 | 3,640 | 5,744 |
| Effective tax rate (%) | - | - | - | ||||||||||||
| Net income | 8 | 9 | 176 | 423 | 765 | 1,390 | 2,728 | 5,194 | 4,656 | 3,864 | 2,992 | 4,412 | 2,359 | 8,055 | 1,753 |
| Earnings per share | 39.68 | 47.04 | 23.83 | 40.33 | 68.96 | 118.15 | 107.12 | 180.03 | 153.11 | 128.13 | 97.03 | 146.14 | 78.12 | 133.19 | 174.13 |
| Diluted EPS | - | - | - | 38.84 | 66.19 | 113.07 | 102.93 | 175.23 | 150.19 | 127.05 | 96.77 | - | - | - | - |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Dividend per share | - | - | - | - | - | - | - | - | 22 | 32 | 32 | 32 | 32 | 27 | 87 |