INTAGE
4326.TINTAGE HOLDINGS Inc. Price (4326.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
38,437,000
(2.9638)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
INTAGE HOLDINGS Inc.Currency: JPY
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
33,104,564,000.00
+0% |
34,345,787,000.00
+4% |
34,526,393,000.00
+1% |
36,538,189,000.00
+6% |
36,658,873,000.00
+0% |
39,930,705,000.00
+9% |
42,508,819,000.00
+6% |
43,925,553,000.00
+3% |
45,481,021,000.00
+4% |
47,987,819,000.00
+6% |
50,499,807,000.00
+5% |
53,986,198,000.00
+7% |
56,204,803,000.00
+4% |
57,558,996,000.00
+2% |
60,232,755,000.00
+5% |
61,387,014,000.00
+2% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 22,755,051,000.00 | 23,870,281,000.00 | 24,138,872,000.00 | 26,021,695,000.00 | 25,874,829,000.00 | 29,121,697,000.00 | 31,107,494,000.00 | 31,723,700,000.00 | 33,257,560,000.00 | 34,603,232,000.00 | 35,732,307,000.00 | 37,891,500,000.00 | 39,636,924,000.00 | 39,358,905,000.00 | 39,843,841,000.00 | 40,088,291,000.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
10,349,513,000.00
+0% |
10,475,506,000.00
+1% |
10,387,521,000.00
-1% |
10,516,494,000.00
+1% |
10,784,044,000.00
+3% |
10,809,008,000.00
+0% |
11,401,325,000.00
+5% |
12,201,853,000.00
+7% |
12,223,461,000.00
+0% |
13,384,587,000.00
+9% |
14,767,500,000.00
+10% |
16,094,698,000.00
+9% |
16,567,879,000.00
+3% |
18,200,091,000.00
+10% |
20,388,914,000.00
+12% |
21,298,723,000.00
+4% |
|||
| Gross Profit Ratio | (0.31%) | (0.31%) | (0.30%) | (0.29%) | (0.29%) | (0.27%) | (0.27%) | (0.28%) | (0.27%) | (0.28%) | (0.29%) | (0.30%) | (0.29%) | (0.32%) | (0.34%) | (0.35%) | |||
| 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 | 0.00 | 0.00 | 0.00 | |||
| General and Administrative | 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 | |||
| Selling, General & Admin... | 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 | |||
| 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 | |||
| Depreciation and Amortiz... | 1,020,277,000.00 | 1,223,932,000.00 | 1,286,214,000.00 | 1,580,465,000.00 | 1,716,952,000.00 | 1,726,061,000.00 | 1,650,718,000.00 | 1,560,647,000.00 | 1,653,840,000.00 | 1,534,113,000.00 | 1,422,643,000.00 | 1,402,837,000.00 | 1,308,835,000.00 | 1,702,384,000.00 | 1,955,770,000.00 | 1,462,102,000.00 | |||
| Other Expenses | 39,479,000.00 | 70,919,000.00 | 31,930,000.00 | 44,816,000.00 | 62,592,000.00 | 61,358,000.00 | 69,594,000.00 | 77,597,000.00 | 56,021,000.00 | 65,260,000.00 | 39,164,000.00 | -75,077,000.00 | -73,293,000.00 | 13,778,962,000.00 | 15,739,643,000.00 | 79,099,000.00 | |||
| Total Operating Expenses | 7,034,793,000.00 | 7,154,845,000.00 | 7,131,184,000.00 | 7,051,249,000.00 | 7,898,615,000.00 | 7,499,962,000.00 | 7,895,468,000.00 | 8,630,793,000.00 | 8,340,148,000.00 | 9,115,628,000.00 | 10,743,517,000.00 | 11,826,078,000.00 | 12,013,297,000.00 | 13,778,962,000.00 | 15,739,643,000.00 | 17,513,400,000.00 | |||
| Cost and Exponses | 29,789,844,000.00 | 31,025,126,000.00 | 31,270,056,000.00 | 33,072,944,000.00 | 33,773,444,000.00 | 36,621,659,000.00 | 39,002,962,000.00 | 40,354,493,000.00 | 41,597,708,000.00 | 43,718,860,000.00 | 46,475,824,000.00 | 49,717,578,000.00 | 51,650,221,000.00 | 53,137,867,000.00 | 55,583,484,000.00 | 57,601,691,000.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
3,314,720,000.00
+0% |
3,320,659,000.00
+0% |
3,256,336,000.00
-2% |
3,465,244,000.00
+6% |
2,885,428,000.00
-17% |
3,309,045,000.00
+15% |
3,505,855,000.00
+6% |
3,571,059,000.00
+2% |
3,883,312,000.00
+9% |
4,268,958,000.00
+10% |
4,023,981,000.00
-6% |
4,268,619,000.00
+6% |
4,554,582,000.00
+7% |
4,421,128,000.00
-3% |
4,649,271,000.00
+5% |
3,785,323,000.00
-19% |
|||
| Operating Income Ratio | (0.10%) | (0.10%) | (0.09%) | (0.09%) | (0.08%) | (0.08%) | (0.08%) | (0.08%) | (0.09%) | (0.09%) | (0.08%) | (0.08%) | (0.08%) | (0.08%) | (0.08%) | (0.06%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 3,599,000.00 | 4,046,000.00 | 1,963,000.00 | 1,668,000.00 | 1,955,000.00 | 4,679,000.00 | 6,413,000.00 | 4,222,000.00 | 6,196,000.00 | 6,893,000.00 | 11,432,000.00 | 6,174,000.00 | 2,620,000.00 | 3,986,000.00 | 4,057,000.00 | 13,204,000.00 | |||
| Interest Expenses | 44,467,000.00 | 46,664,000.00 | 45,106,000.00 | 47,425,000.00 | 51,224,000.00 | 56,661,000.00 | 51,398,000.00 | 29,143,000.00 | 20,219,000.00 | 26,447,000.00 | 17,827,000.00 | 18,990,000.00 | 34,183,000.00 | 20,969,000.00 | 17,170,000.00 | 21,420,000.00 | |||
| Total Other Income/Exp... | -6,213,000.00 | -116,635,000.00 | -180,608,000.00 | -17,967,000.00 | -45,857,000.00 | -704,965,000.00 | -175,995,000.00 | 1,516,199,000.00 | -67,456,000.00 | 4,755,000.00 | 277,896,000.00 | -73,251,000.00 | 64,094,000.00 | 615,805,000.00 | 234,284,000.00 | 479,433,000.00 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | 4,378,074,000.00 | 4,619,555,000.00 | 4,560,344,000.00 | 5,068,177,000.00 | 4,641,954,000.00 | 5,006,650,000.00 | 5,100,116,000.00 | 5,049,295,000.00 | 5,501,213,000.00 | 5,986,465,000.00 | 5,880,361,000.00 | 5,870,549,000.00 | 5,998,227,000.00 | 6,123,512,000.00 | 6,605,041,000.00 | 5,611,670,000.00 | |||
| EBITDA ratio | (0.13%) | (0.13%) | (0.13%) | (0.14%) | (0.13%) | (0.13%) | (0.12%) | (0.11%) | (0.12%) | (0.12%) | (0.12%) | (0.11%) | (0.11%) | (0.11%) | (0.11%) | (0.09%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 3,308,507,000.00 | 3,204,026,000.00 | 3,075,729,000.00 | 3,447,278,000.00 | 2,839,572,000.00 | 2,604,081,000.00 | 3,329,862,000.00 | 5,087,259,000.00 | 3,815,857,000.00 | 4,273,714,000.00 | 4,301,878,000.00 | 4,195,369,000.00 | 4,618,676,000.00 | 5,036,933,000.00 | 4,883,555,000.00 | 4,264,756,000.00 | |||
| Income Before Tax Ratio | (0.10%) | (0.09%) | (0.09%) | (0.09%) | (0.08%) | (0.07%) | (0.08%) | (0.12%) | (0.08%) | (0.09%) | (0.09%) | (0.08%) | (0.08%) | (0.09%) | (0.08%) | (0.07%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 1,470,639,000.00 | 1,472,739,000.00 | 1,392,165,000.00 | 1,532,698,000.00 | 1,514,339,000.00 | 1,350,824,000.00 | 1,698,967,000.00 | 2,607,240,000.00 | 1,485,526,000.00 | 1,388,686,000.00 | 1,294,562,000.00 | 1,417,114,000.00 | 1,500,028,000.00 | 1,753,312,000.00 | 1,645,554,000.00 | 884,772,000.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | 1,765,611,000.00
+0% |
1,728,523,000.00
-2% |
1,679,865,000.00
-3% |
1,915,908,000.00
+14% |
1,325,978,000.00
-31% |
1,249,985,000.00
-6% |
1,642,453,000.00
+31% |
2,463,183,000.00
+50% |
2,326,462,000.00
-6% |
2,871,670,000.00
+23% |
3,050,644,000.00
+6% |
2,859,122,000.00
-6% |
3,130,607,000.00
+9% |
3,372,226,000.00
+8% |
3,418,793,000.00
+1% |
3,505,760,000.00
+3% |
|||
| Net Income Ratio | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (0.04%) | (0.03%) | (0.04%) | (0.06%) | (0.05%) | (0.06%) | (0.06%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 42.53 | 42.17 | 41.08 | 47.63 | 32.96 | 31.08 | 40.83 | 61.52 | 58.28 | 71.91 | 76.08 | 69.47 | 78.00 | 84.40 | 86.31 | 91.21 | |||
| Diluted EPS | 42.53 | 42.17 | 41.08 | 47.63 | 32.96 | 31.08 | 40.83 | 61.52 | 58.28 | 71.91 | 75.94 | 69.13 | 78.00 | 84.40 | 86.31 | 91.21 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 41,520,000.00 | 40,984,000.00 | 40,892,000.00 | 40,224,000.00 | 40,224,000.00 | 40,224,000.00 | 40,224,000.00 | 40,040,000.00 | 39,920,000.00 | 39,932,000.00 | 40,098,000.00 | 41,156,211.00 | 40,096,000.00 | 39,952,000.00 | 39,611,000.00 | 38,437,000.00 | |||
| Diluted Share Outstanding | 41,520,000.00 | 40,984,000.00 | 40,892,000.00 | 40,224,000.00 | 40,224,000.00 | 40,226,000.00 | 40,224,000.00 | 40,040,000.00 | 39,920,000.00 | 39,933,000.00 | 40,171,767.00 | 41,358,629.00 | 40,135,987.00 | 39,952,000.00 | 39,611,000.00 | 38,437,000.00 | |||