- JP-listed companies
- Income statement
【JP:3416】Income statement
Market cap
¥2B
P/E ratio
14.5x
| 2011/12 | 2012/12 | 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 | 320 | 542 | 782 | 1,069 | 1,388 | 1,758 | 2,232 | 2,514 | 2,759 | 2,625 | 2,813 | 2,787 | 2,622 | 2,882 | 2,663 |
| Revenue growth (%) | - | ||||||||||||||
| Cost of revenue | - | - | - | 488 | 608 | 740 | 935 | 998 | 1,052 | 972 | 1,008 | 933 | 908 | 978 | 1,175 |
| Gross profit | - | - | - | 581 | 781 | 1,018 | 1,297 | 1,517 | 1,707 | 1,653 | 1,805 | 1,854 | 1,713 | 1,904 | 1,488 |
| Gross margin (%) | - | - | - | ||||||||||||
| Operating margin (%) | - | - | - | ||||||||||||
| Operating expenses | - | - | - | 483 | 642 | 862 | 1,279 | 1,406 | 1,546 | 1,614 | 1,681 | 1,676 | 1,378 | 1,330 | 1,337 |
| Operating income | - | - | - | 98 | 138 | 155 | 17 | 110 | 161 | 39 | 125 | 178 | 335 | 574 | 151 |
| Income before tax | -28 | -54 | -46 | 98 | 120 | 156 | 23 | 107 | 155 | 26 | 117 | 187 | 302 | 567 | 142 |
| Pretax margin (%) | -8.8 | -10 | -5.9 | 9.2 | 8.7 | 8.9 | 1 | 4.3 | 5.6 | 1 | 4.1 | 6.7 | 11.5 | 19.7 | 5.3 |
| Provision for income taxes | - | - | - | 8 | 9 | 32 | 29 | 64 | 64 | 18 | -68 | 66 | 85 | 177 | 52 |
| Effective tax rate (%) | - | - | - | ||||||||||||
| Net income | -25 | -55 | -47 | 91 | 112 | 101 | -6 | 21 | 90 | -113 | 184 | 122 | 262 | 393 | 98 |
| Earnings per share | -2,949.67 | -6,030.36 | -25.52 | 46.87 | 53.75 | 45.22 | -2.7 | 9.36 | 40.21 | -50.12 | 81.2 | 55.07 | 125.29 | 211.02 | 53.44 |
| Diluted EPS | - | - | - | - | 51.54 | 44.35 | - | 9.12 | 39.64 | - | 80.71 | 54.91 | 125.22 | 210.32 | - |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Dividend per share | - | - | - | - | - | - | - | - | - | - | - | - | - | 45 | 45 |