- JP-listed companies
- Income statement
【JP:7082】Income statement
Market cap
¥7.6B
P/E ratio
19.7x
| 2015/12 | 2016/12 | 2017/12 | 2018/12 | 2019/12 | 2020/12 | 2021/12 | 2022/12 | 2023/12 | 2024/12 | 2025/12 | |
| Revenue | 122 | 340 | 660 | 984 | 1,263 | 1,376 | 1,711 | 1,802 | 1,752 | 1,774 | 1,932 |
| Revenue growth (%) | - | ||||||||||
| Cost of revenue | - | - | - | 102 | 134 | 145 | 212 | 179 | 169 | 183 | 166 |
| Gross profit | - | - | - | 882 | 1,130 | 1,231 | 1,499 | 1,623 | 1,582 | 1,591 | 1,766 |
| Gross margin (%) | - | - | - | ||||||||
| Operating margin (%) | - | - | - | ||||||||
| Operating expenses | - | - | - | 873 | 1,041 | 923 | 1,122 | 1,162 | 1,073 | 1,031 | 1,217 |
| Operating income | - | - | - | 9 | 89 | 308 | 377 | 461 | 509 | 560 | 550 |
| Income before tax | -327 | -687 | -381 | 7 | 75 | 307 | 373 | 481 | 519 | 564 | 556 |
| Pretax margin (%) | -267.8 | -201.9 | -57.7 | 0.7 | 5.9 | 22.3 | 21.8 | 26.7 | 29.6 | 31.8 | 28.8 |
| Provision for income taxes | - | - | - | -12 | -21 | 40 | 10 | 64 | 78 | 91 | 75 |
| Effective tax rate (%) | - | - | - | ||||||||
| Net income | -327 | -689 | -412 | 19 | 96 | 255 | 363 | 407 | 433 | 472 | 472 |
| Net income margin (%) | |||||||||||
| Earnings per share | -88.69 | -153.63 | -81.93 | 3.94 | 18.91 | 45.74 | 65.25 | 75.23 | 84.73 | 95.48 | 47.71 |
| Diluted EPS | - | - | - | - | - | 43.99 | 63.45 | 74.4 | 83.84 | 95.1 | - |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per share | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | - | - | - | ||||||||
| EBITDA margin (%) | - | - | - |