1803.T/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In Million JPY. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
1,589,278.00 1,303,755.00 1,336,193.00 1,416,043.00 1,497,577.00 1,567,843.00 1,664,933.00 1,567,426.00 1,519,434.00 1,664,960.00 1,698,292.00 1,456,472.00 1,482,961.00 1,933,814.00 2,005,518.00
EPS
-8.73 13.83 1.82 7.52 18.09 42.56 75.61 126.11 108.31 127.04 128.31 101.17 64.09 66.29 23.57
Profit
93,755.00 91,647.00 86,663.00 83,043.00 95,774.00 122,999.00 175,375.00 209,620.00 203,417.00 216,646.00 225,670.00 190,417.00 139,676.00 161,003.00 94,984.00
Pre Tax
-2,136.00 20,365.00 13,586.00 14,447.00 30,269.00 55,682.00 93,605.00 137,098.00 128,326.00 143,219.00 141,349.00 110,843.00 64,705.00 75,344.00 33,522.00
ETR
-217.79 46.73 90.94 59.41 49.78 38.70 36.26 27.68 33.65 30.10 29.88 30.24 26.47 31.66 38.01
Net
-6,850.00 10,848.00 1,430.00 5,901.00 14,191.00 33,397.00 59,322.00 98,946.00 84,978.00 99,668.00 98,977.00 77,176.00 47,761.00 49,057.00 17,163.00
EBITDA
33,947.00 33,970.00 30,037.00 31,695.00 43,080.00 70,189.00 110,239.00 145,701.00 138,979.00 149,679.00 153,862.00 125,207.00 73,288.00 86,341.00 5,570.00
Operating Income
22,124.00 20,175.00 17,566.00 13,101.00 26,054.00 50,032.00 94,668.00 128,835.00 121,373.00 129,724.00 133,894.00 100,151.00 45,145.00 54,647.00 -24,686.00
Interest Income
732.00 980.00 825.00 1,188.00 1,061.00 1,299.00 1,231.00 1,033.00 1,088.00 1,233.00 1,078.00 1,118.00 673.00 955.00 2,514.00
Loss
-1,567,154.00 -1,283,580.00 -1,318,627.00 -1,402,940.00 -1,471,523.00 -1,517,810.00 -1,570,264.00 -1,438,590.00 -1,398,060.00 -1,535,235.00 -1,564,397.00 -1,356,320.00 -1,437,814.00 -1,879,165.00 -2,030,204.00
Cost of Revenue
-1,495,523.00 -1,212,108.00 -1,249,530.00 -1,333,000.00 -1,401,803.00 -1,444,844.00 -1,489,558.00 -1,357,806.00 -1,316,017.00 -1,448,314.00 -1,472,622.00 -1,266,055.00 -1,343,285.00 -1,772,811.00 -1,910,534.00
Operating Expenses
-71,631.00 -71,472.00 -69,097.00 -69,940.00 -69,720.00 -72,966.00 -80,706.00 -80,784.00 -82,043.00 -86,921.00 -91,775.00 -90,265.00 -94,529.00 -106,354.00 -119,670.00
Depreciation and Amortization
-10,413.00 -10,415.00 -9,440.00 -10,512.00 -10,237.00 -11,387.00 -11,568.00 -11,662.00 -12,399.00 -13,304.00 -13,633.00 -16,710.00 -20,213.00 -25,798.00 -30,256.00
Interest Expenses
-5,913.00 -4,739.00 -4,439.00 -3,854.00 -3,565.00 -3,327.00 -3,171.00 -2,842.00 -2,452.00 -2,418.00 -2,244.00 -3,033.00 -2,656.00 -3,997.00 -5,673.00
Other Expenses
-24,260.00 -190.00 -3,980.00 -1,345.00 -4,215.00 -5,650.00 -1,063.00 -8,262.00 -6,952.00 -13,493.00 -7,453.00 -10,689.00 -19,560.00 -20,694.00 -58,208.00
WA Shares Outstanding
784.00 784.00 784.00 784.00 784.00 784.00 784.00 784.00 784.00 784.00 771.00 762.00 745.00 740.00 728.00