eBASE
3835.TeBASE Co.,Ltd. Price (3835.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
45,800,408
(0.3422)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
eBASE Co.,Ltd.Currency: JPY
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
700,936,000.00
+0% |
947,592,000.00
+35% |
800,070,000.00
-16% |
1,261,841,000.00
+58% |
2,655,991,000.00
+110% |
2,825,661,000.00
+6% |
2,782,676,000.00
-2% |
3,094,223,000.00
+11% |
3,567,475,000.00
+15% |
3,580,210,000.00
+0% |
3,828,590,000.00
+7% |
4,043,097,000.00
+6% |
4,441,416,000.00
+10% |
4,302,952,000.00
-3% |
4,352,215,000.00
+1% |
4,714,635,000.00
+8% |
5,192,122,000.00
+10% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 61,200,000.00 | 82,119,000.00 | 72,298,000.00 | 484,246,000.00 | 1,568,602,000.00 | 1,602,349,000.00 | 1,425,613,000.00 | 1,572,440,000.00 | 1,945,164,000.00 | 1,854,608,000.00 | 1,902,017,000.00 | 1,965,322,000.00 | 2,114,479,000.00 | 2,013,551,000.00 | 2,156,020,000.00 | 2,248,696,000.00 | 2,433,509,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
639,736,000.00
+0% |
865,473,000.00
+35% |
727,772,000.00
-16% |
777,595,000.00
+7% |
1,087,389,000.00
+40% |
1,223,312,000.00
+12% |
1,357,063,000.00
+11% |
1,521,783,000.00
+12% |
1,622,311,000.00
+7% |
1,725,602,000.00
+6% |
1,926,573,000.00
+12% |
2,077,775,000.00
+8% |
2,326,937,000.00
+12% |
2,289,401,000.00
-2% |
2,196,195,000.00
-4% |
2,465,939,000.00
+12% |
2,758,613,000.00
+12% |
||
| Gross Profit Ratio | (0.91%) | (0.91%) | (0.91%) | (0.62%) | (0.41%) | (0.43%) | (0.49%) | (0.49%) | (0.45%) | (0.48%) | (0.50%) | (0.51%) | (0.52%) | (0.53%) | (0.51%) | (0.52%) | (0.53%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 26,423,000.00 | 35,238,000.00 | 37,920,000.00 | 44,702,000.00 | 42,894,000.00 | 40,878,000.00 | 43,659,000.00 | 44,861,000.00 | 49,222,000.00 | 48,165,000.00 | 74,203,000.00 | 63,218,000.00 | 78,931,000.00 | 102,265,000.00 | 72,510,000.00 | 50,059,000.00 | 51,662,000.00 | ||
| General and Administrative | 139,962,000.00 | 146,837,000.00 | 172,065,000.00 | 169,186,000.00 | 186,755,000.00 | 181,544,000.00 | 188,654,000.00 | 193,481,000.00 | 197,897,000.00 | 202,455,000.00 | 90,064,000.00 | 79,594,000.00 | 76,915,000.00 | 49,145,000.00 | 54,362,000.00 | 58,740,000.00 | 65,250,000.00 | ||
| Selling, General & Admin... | 139,962,000.00 | 146,837,000.00 | 172,065,000.00 | 169,186,000.00 | 186,755,000.00 | 181,544,000.00 | 188,654,000.00 | 193,481,000.00 | 197,897,000.00 | 202,455,000.00 | 90,064,000.00 | 79,594,000.00 | 76,915,000.00 | 49,145,000.00 | 54,362,000.00 | 58,740,000.00 | 1,045,643,000.00 | ||
| Selling & Marketing Exp... | 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 | 0.00 | 0.00 | 0.00 | 980,393,000.00 | ||
| Depreciation and Amortiz... | 6,429,000.00 | 6,465,000.00 | 8,639,000.00 | 10,829,000.00 | 21,500,000.00 | 21,172,000.00 | 23,130,000.00 | 23,817,000.00 | 19,364,000.00 | 11,771,000.00 | 15,990,000.00 | 21,809,000.00 | 24,005,000.00 | 27,855,000.00 | 30,165,000.00 | 32,740,000.00 | 45,620,000.00 | ||
| Other Expenses | 77,000.00 | 116,000.00 | 20,000.00 | 1,767,000.00 | 24,578,000.00 | 5,668,000.00 | 326,000.00 | 628,000.00 | -14,418,000.00 | -17,823,000.00 | -7,981,000.00 | -926,000.00 | -710,000.00 | -776,000.00 | -791,000.00 | 1,377,000.00 | 10,046,000.00 | ||
| Total Operating Expenses | 358,157,000.00 | 391,922,000.00 | 456,992,000.00 | 512,527,000.00 | 642,028,000.00 | 648,382,000.00 | 716,014,000.00 | 746,217,000.00 | 760,058,000.00 | 725,349,000.00 | 968,440,000.00 | 978,091,000.00 | 1,035,018,000.00 | 1,077,941,000.00 | 1,114,489,000.00 | 1,100,139,000.00 | 1,107,351,000.00 | ||
| Cost and Exponses | 419,357,000.00 | 474,041,000.00 | 529,290,000.00 | 996,773,000.00 | 2,210,630,000.00 | 2,250,731,000.00 | 2,141,627,000.00 | 2,318,657,000.00 | 2,705,222,000.00 | 2,579,957,000.00 | 2,870,457,000.00 | 2,943,413,000.00 | 3,149,497,000.00 | 3,091,492,000.00 | 3,270,509,000.00 | 3,348,835,000.00 | 3,540,860,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
206,595,000.00
+0% |
387,739,000.00
+88% |
192,371,000.00
-50% |
174,216,000.00
-9% |
315,269,000.00
+81% |
444,870,000.00
+41% |
508,185,000.00
+14% |
621,596,000.00
+22% |
697,423,000.00
+12% |
828,386,000.00
+19% |
958,128,000.00
+16% |
1,099,679,000.00
+15% |
1,291,914,000.00
+17% |
1,211,455,000.00
-6% |
1,081,701,000.00
-11% |
1,365,794,000.00
+26% |
1,651,262,000.00
+21% |
||
| Operating Income Ratio | (0.29%) | (0.41%) | (0.24%) | (0.14%) | (0.12%) | (0.16%) | (0.18%) | (0.20%) | (0.20%) | (0.23%) | (0.25%) | (0.27%) | (0.29%) | (0.28%) | (0.25%) | (0.29%) | (0.32%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,731,000.00 | 2,996,000.00 | 2,005,000.00 | 4,213,000.00 | 3,561,000.00 | 2,803,000.00 | 5,123,000.00 | 8,095,000.00 | 6,613,000.00 | 5,218,000.00 | 6,978,000.00 | 14,164,000.00 | 17,730,000.00 | 16,913,000.00 | 14,923,000.00 | 14,163,000.00 | 7,942,000.00 | ||
| Interest Expenses | 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 | 0.00 | 14,923,000.00 | 0.00 | 0.00 | ||
| Total Other Income/Exp... | -3,041,000.00 | -11,716,000.00 | 2,026,000.00 | 5,982,000.00 | 28,139,000.00 | 3,824,000.00 | 5,528,000.00 | 7,878,000.00 | -4,592,000.00 | -12,604,000.00 | 19,694,000.00 | 32,014,000.00 | 665,000.00 | 27,016,000.00 | 6,120,000.00 | -58,786,000.00 | 11,464,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 288,008,000.00 | 480,016,000.00 | 203,036,000.00 | 191,027,000.00 | 364,908,000.00 | 469,866,000.00 | 536,843,000.00 | 653,291,000.00 | 712,195,000.00 | 827,553,000.00 | 993,684,000.00 | 1,153,502,000.00 | 1,316,584,000.00 | 1,266,325,000.00 | 1,117,986,000.00 | 1,339,749,000.00 | 1,697,000,000.00 | ||
| EBITDA ratio | (0.52%) | (0.61%) | (0.45%) | (0.29%) | (0.22%) | (0.26%) | (0.29%) | (0.31%) | (0.29%) | (0.33%) | (0.25%) | (0.28%) | (0.30%) | (0.29%) | (0.26%) | (0.31%) | (0.33%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 203,554,000.00 | 376,023,000.00 | 194,397,000.00 | 180,198,000.00 | 343,408,000.00 | 448,694,000.00 | 513,713,000.00 | 629,474,000.00 | 692,831,000.00 | 815,782,000.00 | 977,694,000.00 | 1,131,693,000.00 | 1,292,579,000.00 | 1,238,471,000.00 | 1,087,821,000.00 | 1,307,008,000.00 | 1,662,726,000.00 | ||
| Income Before Tax Ratio | (0.29%) | (0.40%) | (0.24%) | (0.14%) | (0.13%) | (0.16%) | (0.18%) | (0.20%) | (0.19%) | (0.23%) | (0.26%) | (0.28%) | (0.29%) | (0.29%) | (0.25%) | (0.28%) | (0.32%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 85,699,000.00 | 156,407,000.00 | 68,538,000.00 | 70,026,000.00 | 138,738,000.00 | 167,457,000.00 | 186,664,000.00 | 214,764,000.00 | 218,002,000.00 | 248,804,000.00 | 288,819,000.00 | 347,063,000.00 | 388,318,000.00 | 368,681,000.00 | 343,773,000.00 | 416,211,000.00 | 518,032,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 118,526,000.00
+0% |
219,294,000.00
+85% |
125,150,000.00
-43% |
109,525,000.00
-12% |
203,977,000.00
+86% |
280,490,000.00
+38% |
326,662,000.00
+16% |
414,709,000.00
+27% |
474,829,000.00
+14% |
566,978,000.00
+19% |
688,874,000.00
+21% |
784,630,000.00
+14% |
904,260,000.00
+15% |
869,790,000.00
-4% |
744,047,000.00
-14% |
890,797,000.00
+20% |
1,144,693,000.00
+29% |
||
| Net Income Ratio | (0.17%) | (0.23%) | (0.16%) | (0.09%) | (0.08%) | (0.10%) | (0.12%) | (0.13%) | (0.13%) | (0.16%) | (0.18%) | (0.19%) | (0.20%) | (0.20%) | (0.17%) | (0.19%) | (0.22%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 2.63 | 4.79 | 2.69 | 2.35 | 4.39 | 6.05 | 7.05 | 9.07 | 10.44 | 12.45 | 15.07 | 17.09 | 19.67 | 18.90 | 16.16 | 19.43 | 25.01 | ||
| Diluted EPS | 2.52 | 4.70 | 2.69 | 2.35 | 4.39 | 6.04 | 7.03 | 9.07 | 10.41 | 12.42 | 14.99 | 17.02 | 19.59 | 18.83 | 16.11 | 19.38 | 24.99 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 44,992,000.00 | 45,801,600.00 | 46,499,200.00 | 46,550,400.00 | 46,428,800.00 | 46,348,800.00 | 46,319,368.00 | 45,704,528.00 | 45,490,016.00 | 45,530,672.00 | 45,713,360.00 | 45,905,400.00 | 45,975,288.00 | 46,028,437.00 | 46,055,746.00 | 45,851,153.00 | 45,778,311.00 | ||
| Diluted Share Outstanding | 47,014,363.00 | 46,700,620.00 | 46,563,110.00 | 46,553,515.00 | 46,428,800.00 | 46,419,528.00 | 46,442,083.00 | 45,748,373.00 | 45,623,733.00 | 45,668,788.00 | 45,940,247.00 | 46,100,470.00 | 46,152,424.00 | 46,186,220.00 | 46,178,375.00 | 45,957,688.00 | 45,800,408.00 | ||