Enigmo
3665.TEnigmo Inc. Price (3665.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
39,678,570
(2.6432)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Enigmo Inc.Currency: JPY
| YEAR | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
851,719,000.00
+0% |
1,439,710,000.00
+69% |
1,823,538,000.00
+27% |
2,285,971,000.00
+25% |
2,858,336,000.00
+25% |
4,147,824,000.00
+45% |
4,492,829,000.00
+8% |
5,283,572,000.00
+18% |
6,097,281,000.00
+15% |
7,077,484,000.00
+16% |
7,616,747,000.00
+8% |
6,868,805,000.00
-10% |
6,203,762,000.00
-10% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 202,220,000.00 | 309,716,000.00 | 360,691,000.00 | 400,593,000.00 | 490,055,000.00 | 663,988,000.00 | 804,873,000.00 | 915,323,000.00 | 1,106,723,000.00 | 1,327,328,000.00 | 1,472,946,000.00 | 1,416,916,000.00 | 1,341,601,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
649,499,000.00
+0% |
1,129,994,000.00
+74% |
1,462,847,000.00
+29% |
1,885,378,000.00
+29% |
2,368,281,000.00
+26% |
3,483,836,000.00
+47% |
3,687,956,000.00
+6% |
4,368,249,000.00
+18% |
4,990,558,000.00
+14% |
5,750,156,000.00
+15% |
6,143,801,000.00
+7% |
5,451,889,000.00
-11% |
4,862,161,000.00
-11% |
||||||
| Gross Profit Ratio | (0.76%) | (0.78%) | (0.80%) | (0.82%) | (0.83%) | (0.84%) | (0.82%) | (0.83%) | (0.82%) | (0.81%) | (0.81%) | (0.79%) | (0.78%) | ||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| General and Administrative | 444,254,000.00 | 532,026,000.00 | 610,764,000.00 | 689,299,000.00 | 942,611,000.00 | 1,158,157,000.00 | 1,137,027,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Selling, General & Admin... | 444,254,000.00 | 532,026,000.00 | 610,764,000.00 | 689,299,000.00 | 2,148,611,000.00 | 1,715,157,000.00 | 1,881,027,000.00 | 2,210,370,000.00 | 2,277,782,000.00 | 2,690,874,000.00 | 3,148,745,000.00 | 4,294,332,000.00 | 3,840,804,000.00 | ||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 1,206,000,000.00 | 557,000,000.00 | 744,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Depreciation and Amortiz... | 11,958,000.00 | 11,826,000.00 | 9,896,000.00 | 9,762,000.00 | 38,314,000.00 | 53,971,000.00 | 46,760,000.00 | 15,331,000.00 | 16,197,000.00 | 26,070,000.00 | 23,837,000.00 | 20,747,000.00 | 21,960,000.00 | ||||||
| Other Expenses | 1,674,000.00 | -6,365,000.00 | 465,000.00 | 172,000.00 | 144,000.00 | 71,000.00 | 206,000.00 | 26,000.00 | -6,003,000.00 | 2,000,000.00 | -3,608,000.00 | 7,503,000.00 | 0.00 | ||||||
| Total Operating Expenses | 444,254,000.00 | 532,026,000.00 | 610,764,000.00 | 689,299,000.00 | 2,148,610,000.00 | 1,715,157,000.00 | 2,112,978,000.00 | 2,224,428,000.00 | 2,297,983,000.00 | 2,716,938,000.00 | 3,172,582,000.00 | 4,315,079,000.00 | 3,862,654,000.00 | ||||||
| Cost and Exponses | 646,474,000.00 | 841,742,000.00 | 971,455,000.00 | 1,089,892,000.00 | 2,638,665,000.00 | 2,379,145,000.00 | 2,917,851,000.00 | 3,139,751,000.00 | 3,404,706,000.00 | 4,044,266,000.00 | 4,645,528,000.00 | 5,731,995,000.00 | 5,204,255,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
205,243,000.00
+0% |
597,966,000.00
+191% |
852,082,000.00
+42% |
1,196,078,000.00
+40% |
219,670,000.00
-82% |
1,768,678,000.00
+705% |
1,574,978,000.00
-11% |
2,143,820,000.00
+36% |
2,692,574,000.00
+26% |
3,033,218,000.00
+13% |
2,971,217,000.00
-2% |
1,136,808,000.00
-62% |
999,507,000.00
-12% |
||||||
| Operating Income Ratio | (0.24%) | (0.42%) | (0.47%) | (0.52%) | (0.08%) | (0.43%) | (0.35%) | (0.41%) | (0.44%) | (0.43%) | (0.39%) | (0.17%) | (0.16%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 105,000.00 | 181,000.00 | 1,634,000.00 | 2,013,000.00 | 2,039,000.00 | 3,701,000.00 | 233,000.00 | 579,000.00 | 159,000.00 | 107,000.00 | 105,000.00 | 118,000.00 | 494,000.00 | ||||||
| Interest Expenses | 73,000.00 | 2,366,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 180,000.00 | 105,000.00 | 120,000.00 | 0.00 | ||||||
| Total Other Income/Exp... | -14,011,000.00 | -5,832,000.00 | -2,692,000.00 | -25,945,000.00 | -398,507,000.00 | -23,519,000.00 | -752,783,000.00 | -1,266,000.00 | -7,242,000.00 | 793,000.00 | -24,734,000.00 | -142,943,000.00 | 154,897,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 203,263,000.00 | 603,960,000.00 | 859,286,000.00 | 1,179,895,000.00 | -140,523,000.00 | 1,822,649,000.00 | 1,756,667,000.00 | 2,159,151,000.00 | 2,708,771,000.00 | 3,059,288,000.00 | 2,995,055,000.00 | 1,157,556,000.00 | 1,021,467,000.00 | ||||||
| EBITDA ratio | (0.26%) | (0.42%) | (0.48%) | (0.54%) | (0.23%) | (0.44%) | (0.46%) | (0.41%) | (0.44%) | (0.43%) | (0.40%) | (0.19%) | (0.16%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 191,232,000.00 | 592,134,000.00 | 849,390,000.00 | 1,170,133,000.00 | -178,837,000.00 | 1,745,160,000.00 | 1,118,037,000.00 | 2,142,554,000.00 | 2,685,332,000.00 | 3,034,011,000.00 | 2,946,483,000.00 | 993,865,000.00 | 1,154,404,000.00 | ||||||
| Income Before Tax Ratio | (0.22%) | (0.41%) | (0.47%) | (0.51%) | (-0.06%) | (0.42%) | (0.25%) | (0.41%) | (0.44%) | (0.43%) | (0.39%) | (0.14%) | (0.19%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -55,394,000.00 | 214,752,000.00 | 325,611,000.00 | 461,382,000.00 | 1,589,000.00 | 601,720,000.00 | 301,223,000.00 | 606,537,000.00 | 824,793,000.00 | 935,043,000.00 | 891,284,000.00 | 281,291,000.00 | 316,038,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | 246,627,000.00
+0% |
377,382,000.00
+53% |
523,778,000.00
+39% |
708,750,000.00
+35% |
-180,426,000.00
-125% |
1,143,440,000.00
-734% |
816,812,000.00
-29% |
1,536,017,000.00
+88% |
1,860,539,000.00
+21% |
2,098,968,000.00
+13% |
2,055,198,000.00
-2% |
712,574,000.00
-65% |
838,365,000.00
+18% |
||||||
| Net Income Ratio | (0.29%) | (0.26%) | (0.29%) | (0.31%) | (-0.06%) | (0.28%) | (0.18%) | (0.29%) | (0.31%) | (0.30%) | (0.27%) | (0.10%) | (0.14%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 8.32 | 10.95 | 12.97 | 16.82 | -4.24 | 27.46 | 19.62 | 36.89 | 44.68 | 50.41 | 49.35 | 17.48 | 21.13 | ||||||
| Diluted EPS | 8.32 | 9.17 | 11.67 | 16.54 | -4.24 | 27.46 | 19.62 | 36.89 | 44.68 | 50.38 | 49.33 | 17.48 | 21.13 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 29,625,280.00 | 34,478,570.00 | 40,379,366.00 | 42,133,944.00 | 42,541,494.00 | 41,642,000.00 | 41,636,358.00 | 41,642,000.00 | 41,641,961.00 | 41,641,960.00 | 41,641,960.00 | 40,755,811.00 | 39,678,570.00 | ||||||
| Diluted Share Outstanding | 29,625,280.00 | 41,158,469.00 | 44,882,434.00 | 42,863,623.00 | 42,541,494.00 | 41,642,000.00 | 41,636,358.00 | 41,642,000.00 | 41,641,961.00 | 41,660,999.00 | 41,662,620.00 | 40,755,811.00 | 39,678,570.00 | ||||||