DesignOne
6048.TDesignOne Japan, Inc. Price (6048.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
14,755,025
(0.0624)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
DesignOne Japan, Inc.Currency: JPY
| YEAR | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
545,186,000.00
+0% |
919,933,000.00
+69% |
1,491,079,000.00
+62% |
2,111,074,000.00
+42% |
2,444,421,000.00
+16% |
2,181,144,000.00
-11% |
1,924,103,000.00
-12% |
1,835,887,000.00
-5% |
2,250,991,000.00
+23% |
2,428,748,000.00
+8% |
2,264,846,000.00
-7% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 35,567,000.00 | 67,447,000.00 | 115,839,000.00 | 196,040,000.00 | 252,240,000.00 | 226,159,000.00 | 222,227,000.00 | 244,263,000.00 | 535,146,000.00 | 652,768,000.00 | 795,918,000.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
509,619,000.00
+0% |
852,486,000.00
+67% |
1,375,240,000.00
+61% |
1,915,034,000.00
+39% |
2,192,181,000.00
+14% |
1,954,985,000.00
-11% |
1,701,876,000.00
-13% |
1,591,624,000.00
-6% |
1,715,845,000.00
+8% |
1,775,980,000.00
+4% |
1,468,928,000.00
-17% |
||||||||
| Gross Profit Ratio | (0.93%) | (0.93%) | (0.92%) | (0.91%) | (0.90%) | (0.90%) | (0.88%) | (0.87%) | (0.76%) | (0.73%) | (0.65%) | ||||||||
| 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 | ||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 45,000,000.00 | 47,000,000.00 | 55,000,000.00 | 72,000,000.00 | 78,000,000.00 | 76,000,000.00 | ||||||||
| Selling, General & Admin... | 0.00 | 0.00 | 871,626,000.00 | 1,261,946,000.00 | 1,502,772,000.00 | 1,514,632,000.00 | 1,465,735,000.00 | 1,401,107,000.00 | 1,572,600,000.00 | 1,712,644,000.00 | 1,635,000,000.00 | ||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 228,000,000.00 | 249,000,000.00 | 295,000,000.00 | 346,000,000.00 | 391,000,000.00 | 374,000,000.00 | ||||||||
| Depreciation and Amortiz... | 1,202,000.00 | 2,995,000.00 | 8,489,000.00 | 22,388,000.00 | 19,507,000.00 | 15,781,000.00 | 33,655,000.00 | 54,693,000.00 | 48,761,000.00 | 46,914,000.00 | 49,941,000.00 | ||||||||
| Other Expenses | 1,611,000.00 | -9,463,000.00 | 7,722,000.00 | 11,691,000.00 | 11,391,000.00 | 1,530,180,000.00 | 1,499,263,000.00 | 1,455,766,000.00 | 1,591,001,000.00 | 37,452,000.00 | 40,762,000.00 | ||||||||
| Total Operating Expenses | 347,048,000.00 | 497,892,000.00 | 882,114,000.00 | 1,283,304,000.00 | 1,521,585,000.00 | 1,530,180,000.00 | 1,499,263,000.00 | 1,455,766,000.00 | 1,591,001,000.00 | 1,750,554,000.00 | 1,675,762,000.00 | ||||||||
| Cost and Exponses | 382,615,000.00 | 565,339,000.00 | 997,953,000.00 | 1,479,344,000.00 | 1,773,825,000.00 | 1,756,339,000.00 | 1,721,490,000.00 | 1,700,029,000.00 | 2,126,147,000.00 | 2,403,322,000.00 | 2,471,680,000.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
162,570,000.00
+0% |
354,593,000.00
+118% |
493,125,000.00
+39% |
631,729,000.00
+28% |
670,595,000.00
+6% |
424,804,000.00
-37% |
202,613,000.00
-52% |
135,857,000.00
-33% |
179,422,000.00
+32% |
25,424,000.00
-86% |
-206,834,000.00
-914% |
||||||||
| Operating Income Ratio | (0.30%) | (0.39%) | (0.33%) | (0.30%) | (0.27%) | (0.19%) | (0.11%) | (0.07%) | (0.08%) | (0.01%) | (-0.09%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 42,000.00 | 297,000.00 | 847,000.00 | 1,106,000.00 | 3,599,000.00 | 1,640,000.00 | 1,813,000.00 | 3,081,000.00 | 6,175,000.00 | 14,339,000.00 | 14,414,000.00 | ||||||||
| Interest Expenses | 65,000.00 | 4,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 32,000.00 | 490,000.00 | 1,538,000.00 | 1,525,000.00 | 2,872,000.00 | ||||||||
| Total Other Income/Exp... | 1,589,000.00 | -9,171,000.00 | 8,587,000.00 | -17,512,000.00 | -47,938,000.00 | -43,485,000.00 | 10,410,000.00 | 51,326,000.00 | -127,786,000.00 | 15,774,000.00 | -85,246,000.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 165,426,000.00 | 348,480,000.00 | 510,199,000.00 | 636,606,000.00 | 642,164,000.00 | 397,102,000.00 | 246,710,000.00 | 242,364,000.00 | 47,357,000.00 | 89,640,000.00 | -239,259,000.00 | ||||||||
| EBITDA ratio | (0.30%) | (0.38%) | (0.34%) | (0.32%) | (0.31%) | (0.23%) | (0.13%) | (0.12%) | (0.10%) | (0.05%) | (-0.11%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 164,159,000.00 | 345,422,000.00 | 501,712,000.00 | 614,217,000.00 | 622,657,000.00 | 381,319,000.00 | 213,023,000.00 | 187,183,000.00 | -2,943,000.00 | 41,198,000.00 | -292,080,000.00 | ||||||||
| Income Before Tax Ratio | (0.30%) | (0.38%) | (0.34%) | (0.29%) | (0.25%) | (0.17%) | (0.11%) | (0.10%) | (0.00%) | (0.02%) | (-0.13%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 64,550,000.00 | 134,788,000.00 | 188,156,000.00 | 217,698,000.00 | 227,444,000.00 | 177,288,000.00 | 60,095,000.00 | 97,818,000.00 | 85,467,000.00 | 68,975,000.00 | 18,510,000.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | 99,609,000.00
+0% |
210,634,000.00
+111% |
313,555,000.00
+49% |
396,519,000.00
+26% |
395,212,000.00
0% |
204,031,000.00
-48% |
152,603,000.00
-25% |
87,635,000.00
-43% |
-88,410,000.00
-201% |
-27,777,000.00
-69% |
-310,591,000.00
+1,018% |
||||||||
| Net Income Ratio | (0.18%) | (0.23%) | (0.21%) | (0.19%) | (0.16%) | (0.09%) | (0.08%) | (0.05%) | (-0.04%) | (-0.01%) | (-0.14%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 8.30 | 16.24 | 20.99 | 26.36 | 26.18 | 13.50 | 10.11 | 5.93 | -6.00 | -1.88 | -21.05 | ||||||||
| Diluted EPS | 8.30 | 15.95 | 20.65 | 26.15 | 26.02 | 13.43 | 10.06 | 5.92 | -6.00 | -1.88 | -21.05 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 12,000,000.00 | 12,972,000.00 | 14,939,981.00 | 15,044,199.00 | 15,093,795.00 | 15,111,943.00 | 15,095,508.00 | 14,767,868.00 | 14,744,185.00 | 14,745,823.00 | 14,755,025.00 | ||||||||
| Diluted Share Outstanding | 12,000,000.00 | 13,210,034.00 | 15,184,262.00 | 15,163,250.00 | 15,188,778.00 | 15,195,359.00 | 15,174,817.00 | 14,806,417.00 | 14,744,185.00 | 14,745,823.00 | 14,755,025.00 | ||||||||