- JP-listed companies
- Income statement
【JP:5028】Income statement
Market cap
¥3B
P/E ratio
23.7x
| 2017/03 | 2018/03 | 2019/03 | 2020/03 | 2021/03 | 2022/03 | 2022/12 | 2023/03 | 2023/12 | 2024/12 | 2025/12 | |
| Revenue | 65 | 133 | 267 | 272 | 495 | 738 | - | 906 | 681 | 1,141 | 1,436 |
| Revenue growth (%) | - | - | |||||||||
| Cost of revenue | - | - | - | - | - | - | - | - | - | - | 858 |
| Gross profit | - | - | - | 183 | 332 | 466 | - | 572 | 333 | 538 | 578 |
| Gross margin (%) | - | - | - | - | |||||||
| Operating margin (%) | - | - | - | - | |||||||
| Operating expenses | - | - | - | 170 | 285 | 311 | - | 348 | 296 | 378 | 407 |
| Operating income | - | - | - | 13 | 47 | 154 | - | 224 | 37 | 160 | 171 |
| Income before tax | 12 | 6 | 43 | 13 | 47 | 146 | - | 215 | 35 | 159 | 171 |
| Pretax margin (%) | 18.6 | 4.5 | 16 | 4.9 | 9.5 | 19.8 | - | 23.7 | 5.1 | 14 | 11.9 |
| Provision for income taxes | - | - | - | 6 | 15 | 47 | - | 59 | 10 | 43 | 47 |
| Effective tax rate (%) | - | - | - | - | |||||||
| Net income | 9 | 3 | 20 | 8 | 31 | 104 | - | 156 | 25 | 117 | 122 |
| Net income margin (%) | - | ||||||||||
| Earnings per share | 8.79 | 2.42 | 17.44 | 3.1 | 10.72 | 34.78 | - | 49.36 | 2.54 | 12.44 | 12.85 |
| Diluted EPS | - | - | - | - | - | - | - | 45.77 | 2.44 | 11.99 | - |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per share | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | |||||||
| EBITDA margin (%) | - | - | - | - |