Impact
6067.TImpact HD Inc. Price (6067.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,025,000,000
(3.1191)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Impact HD Inc.Currency: JPY
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
944,927,937,000.00
+0% |
1,053,834,658,000.00
+12% |
1,247,515,236,000.00
+18% |
1,611,090,059,500.00
+29% |
1,976,467,930,000.00
+23% |
1,867,278,972,000.00
-6% |
2,067,056,010,500.00
+11% |
2,082,965,915,000.00
+1% |
2,710,276,283,000.00
+30% |
3,144,110,947,100.00
+16% |
2,952,770,097,900.00
-6% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 618,272,136,000.00 | 693,940,735,500.00 | 821,722,819,500.00 | 1,060,251,926,999.00 | 1,301,320,108,000.00 | 1,231,504,014,000.00 | 1,357,169,950,500.00 | 1,372,952,802,200.00 | 1,790,103,532,100.00 | 2,086,790,097,500.00 | 1,962,691,762,500.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
326,655,801,000.00
+0% |
359,893,922,500.00
+10% |
425,792,416,500.00
+18% |
550,838,132,501.00
+29% |
675,147,822,000.00
+23% |
635,774,958,000.00
-6% |
709,886,060,000.00
+12% |
710,013,112,800.00
+0% |
920,172,750,900.00
+30% |
1,057,320,849,600.00
+15% |
990,078,335,400.00
-6% |
||||||||
| Gross Profit Ratio | (0.35%) | (0.34%) | (0.34%) | (0.34%) | (0.34%) | (0.34%) | (0.34%) | (0.34%) | (0.34%) | (0.34%) | (0.34%) | ||||||||
| 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 | 197,533,093,500.00 | 205,533,326,500.00 | 233,241,673,500.00 | 292,336,431,000.00 | 341,470,642,000.00 | 315,833,368,500.00 | 355,172,272,000.00 | 355,951,426,400.00 | 482,889,131,400.00 | 506,736,908,600.00 | 472,715,600,700.00 | ||||||||
| Selling, General & Admin... | 206,962,906,500.00 | 215,575,323,000.00 | 244,625,535,000.00 | 305,786,600,500.00 | 357,956,008,000.00 | 330,582,252,000.00 | 372,766,595,500.00 | 373,034,676,000.00 | 501,537,539,100.00 | 528,452,421,800.00 | 493,069,441,200.00 | ||||||||
| Selling & Marketing Exp... | 9,429,813,000.00 | 10,041,996,500.00 | 11,383,861,500.00 | 13,450,169,500.00 | 16,485,366,000.00 | 14,748,883,500.00 | 17,594,323,500.00 | 17,083,249,600.00 | 18,648,407,700.00 | 21,715,513,200.00 | 20,353,840,500.00 | ||||||||
| Depreciation and Amortiz... | 21,286,602,000.00 | 23,493,725,500.00 | 26,787,321,000.00 | 33,907,531,500.00 | 41,223,862,000.00 | 38,158,341,000.00 | 41,110,732,000.00 | 43,388,430,400.00 | 51,678,040,700.00 | 59,530,458,600.00 | 55,808,917,500.00 | ||||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| Total Operating Expenses | 227,642,764,500.00 | 237,330,753,500.00 | 268,773,120,000.00 | 336,545,445,500.00 | 394,604,084,000.00 | 364,095,712,499.00 | 413,514,361,000.00 | 410,621,604,600.00 | 545,194,097,499.00 | 578,081,937,600.00 | 539,123,522,700.00 | ||||||||
| Cost and Exponses | 845,914,900,500.00 | 931,271,489,000.00 | 1,090,495,939,500.00 | 1,396,797,372,499.00 | 1,695,924,192,000.00 | 1,595,599,726,499.00 | 1,770,684,311,500.00 | 1,783,574,406,800.00 | 2,335,297,629,599.00 | 2,664,872,035,100.00 | 2,501,815,285,200.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
99,872,590,500.00
+0% |
122,563,169,000.00
+23% |
156,569,341,500.00
+28% |
214,292,687,000.00
+37% |
280,543,738,000.00
+31% |
271,679,245,500.00
-3% |
301,395,919,500.00
+11% |
299,391,508,200.00
-1% |
374,978,653,400.00
+25% |
479,238,912,000.00
+28% |
450,954,812,700.00
-6% |
||||||||
| Operating Income Ratio | (0.11%) | (0.12%) | (0.13%) | (0.13%) | (0.14%) | (0.15%) | (0.15%) | (0.14%) | (0.14%) | (0.15%) | (0.15%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 7,735,986,000.00 | 9,346,678,500.00 | 7,394,260,500.00 | 13,704,976,500.00 | 19,556,784,000.00 | 18,190,906,500.00 | 18,301,153,000.00 | 21,316,267,200.00 | 26,669,890,000.00 | 27,102,790,900.00 | 29,302,026,600.00 | ||||||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| Total Other Income/Exp... | -8,595,540,000.00 | 104,050,490,500.00 | 139,186,036,000.00 | 188,813,710,500.00 | 247,559,954,000.00 | 238,807,339,000.00 | 262,293,546,000.00 | 262,232,241,000.00 | 330,030,763,400.00 | 429,096,121,100.00 | 397,613,786,100.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 121,159,192,500.00 | 146,056,894,500.00 | 183,356,662,500.00 | 248,200,218,500.00 | 321,767,600,000.00 | 309,837,586,500.00 | 342,506,651,500.00 | 342,779,938,600.00 | 426,656,694,100.00 | 538,769,370,600.00 | 506,763,730,200.00 | ||||||||
| EBITDA ratio | (0.13%) | (0.14%) | (0.15%) | (0.15%) | (0.16%) | (0.17%) | (0.17%) | (0.16%) | (0.16%) | (0.17%) | (0.17%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 91,277,050,500.00 | 113,216,490,500.00 | 149,625,036,000.00 | 200,587,710,500.00 | 260,986,954,000.00 | 253,488,339,000.00 | 278,070,546,000.00 | 278,075,241,000.00 | 348,308,763,400.00 | 452,136,121,100.00 | 421,652,786,100.00 | ||||||||
| Income Before Tax Ratio | (0.10%) | (0.11%) | (0.12%) | (0.12%) | (0.13%) | (0.14%) | (0.13%) | (0.13%) | (0.13%) | (0.14%) | (0.14%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 33,952,383,000.00 | 41,210,963,000.00 | 54,459,553,500.00 | 73,020,406,000.00 | 94,733,396,000.00 | 93,785,874,000.00 | 65,620,522,500.00 | 65,630,670,199.00 | 84,358,913,600.00 | 110,324,791,200.00 | 100,774,959,600.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | 57,324,667,500.00
+0% |
72,005,527,500.00
+26% |
95,165,482,500.00
+32% |
127,567,304,500.00
+34% |
166,253,558,000.00
+30% |
159,702,465,000.00
-4% |
212,450,023,500.00
+33% |
212,444,570,800.00
0% |
263,949,849,800.00
+24% |
341,811,329,900.00
+29% |
320,877,826,500.00
-6% |
||||||||
| Net Income Ratio | (0.06%) | (0.07%) | (0.08%) | (0.08%) | (0.08%) | (0.09%) | (0.10%) | (0.10%) | (0.10%) | (0.11%) | (0.11%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 37.92 | 50.28 | 70.64 | 99.37 | 134.77 | 134.91 | 185.87 | 193.66 | 244.85 | 323.07 | 313.05 | ||||||||
| Diluted EPS | 37.94 | 50.21 | 70.70 | 99.43 | 134.73 | 134.88 | 185.87 | 193.66 | 244.85 | 323.07 | 313.05 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 1,511,000,000.00 | 1,432,180,851.00 | 1,346,000,000.00 | 1,283,000,000.00 | 1,233,643,410.00 | 1,183,813,443.00 | 1,142,959,917.00 | 1,096,780,487.00 | 1,077,554,438.00 | 1,058,000,000.00 | 1,024,865,188.00 | ||||||||
| Diluted Share Outstanding | 1,511,666,666.00 | 1,434,000,000.00 | 1,347,133,757.00 | 1,283,699,633.00 | 1,234,000,000.00 | 1,184,000,000.00 | 1,143,000,000.00 | 1,097,000,000.00 | 1,078,000,000.00 | 1,058,000,000.00 | 1,025,000,000.00 | ||||||||