sinops
4428.Tsinops Inc. Price (4428.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
6,222,000
(0.0181)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
sinops Inc.Currency: JPY
| YEAR | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,081,000,000.00
+0% |
909,828,000.00
-16% |
1,201,955,000.00
+32% |
1,455,177,000.00
+21% |
1,728,828,000.00
+19% |
1,776,000,000.00
+3% |
|||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 429,000,000.00 | 515,969,000.00 | 635,637,000.00 | 753,419,000.00 | 874,064,000.00 | 1,050,000,000.00 | |||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
652,000,000.00
+0% |
393,859,000.00
-40% |
566,318,000.00
+44% |
701,758,000.00
+24% |
854,764,000.00
+22% |
726,000,000.00
-15% |
|||||||||||||
| Gross Profit Ratio | (0.60%) | (0.43%) | (0.47%) | (0.48%) | (0.49%) | (0.41%) | |||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 19,000,000.00 | 12,000,000.00 | 14,000,000.00 | 23,000,000.00 | 96,250,000.00 | 0.00 | |||||||||||||
| General and Administrative | 82,000,000.00 | 74,000,000.00 | 85,000,000.00 | 93,000,000.00 | 86,000,000.00 | 0.00 | |||||||||||||
| Selling, General & Admin... | 348,000,000.00 | 368,000,000.00 | 422,000,000.00 | 476,000,000.00 | 488,000,000.00 | 571,000,000.00 | |||||||||||||
| Selling & Marketing Exp... | 266,000,000.00 | 294,000,000.00 | 337,000,000.00 | 383,000,000.00 | 402,000,000.00 | 0.00 | |||||||||||||
| Depreciation and Amortiz... | 36,000,000.00 | 70,456,000.00 | 84,926,000.00 | 83,252,000.00 | 84,000,000.00 | 120,000,000.00 | |||||||||||||
| Other Expenses | 0.00 | -11,892,000.00 | 14,185,000.00 | 281,000.00 | 0.00 | 1,000,000.00 | |||||||||||||
| Total Operating Expenses | 352,000,000.00 | 370,926,000.00 | 423,431,000.00 | 477,219,000.00 | 584,012,000.00 | 572,000,000.00 | |||||||||||||
| Cost and Exponses | 781,000,000.00 | 886,895,000.00 | 1,059,068,000.00 | 1,230,638,000.00 | 1,458,000,000.00 | 1,622,000,000.00 | |||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
302,000,000.00
+0% |
22,932,000.00
-92% |
142,886,000.00
+523% |
224,538,000.00
+57% |
270,751,000.00
+21% |
154,000,000.00
-43% |
|||||||||||||
| Operating Income Ratio | (0.28%) | (0.03%) | (0.12%) | (0.15%) | (0.16%) | (0.09%) | |||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 7,000.00 | 8,000.00 | 11,000.00 | 17,000.00 | 480,000.00 | 0.00 | |||||||||||||
| Interest Expenses | 89,000.00 | 183,000.00 | 661,000.00 | 461,000.00 | 28,000.00 | 0.00 | |||||||||||||
| Total Other Income/Exp... | -2,000,000.00 | -11,255,000.00 | 9,091,000.00 | -316,000.00 | -902,000.00 | -4,000,000.00 | |||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 338,000,000.00 | 82,314,000.00 | 237,567,000.00 | 307,937,000.00 | 354,000,000.00 | 275,000,000.00 | |||||||||||||
| EBITDA ratio | (0.31%) | (0.09%) | (0.20%) | (0.21%) | (0.20%) | (0.15%) | |||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 300,000,000.00 | 11,677,000.00 | 151,977,000.00 | 224,222,000.00 | 269,849,000.00 | 150,000,000.00 | |||||||||||||
| Income Before Tax Ratio | (0.28%) | (0.01%) | (0.13%) | (0.15%) | (0.16%) | (0.08%) | |||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 108,000,000.00 | 3,640,000.00 | 50,678,000.00 | 70,725,000.00 | 63,626,000.00 | 42,000,000.00 | |||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 192,000,000.00
+0% |
8,036,000.00
-96% |
101,299,000.00
+1,161% |
153,496,000.00
+52% |
206,222,000.00
+34% |
108,000,000.00
-48% |
|||||||||||||
| Net Income Ratio | (0.18%) | (0.01%) | (0.08%) | (0.11%) | (0.12%) | (0.06%) | |||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 32.03 | 1.32 | 16.48 | 24.91 | 33.28 | 17.36 | |||||||||||||
| Diluted EPS | 30.95 | 1.29 | 16.20 | 24.69 | 33.15 | 17.36 | |||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 5,993,610.00 | 6,073,666.00 | 6,147,428.00 | 6,161,728.00 | 6,197,356.00 | 6,222,000.00 | |||||||||||||
| Diluted Share Outstanding | 6,203,251.00 | 6,229,457.00 | 6,253,025.00 | 6,216,930.00 | 6,220,875.00 | 6,222,000.00 | |||||||||||||