i-mobile
6535.Ti-mobile Co.,Ltd. Price (6535.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
57,652,201
(4.5495)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
i-mobile Co.,Ltd.Currency: JPY
| YEAR | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
10,007,512,000.00
+0% |
15,063,545,000.00
+51% |
14,749,992,000.00
-2% |
15,688,681,000.00
+6% |
17,981,446,000.00
+15% |
21,138,951,000.00
+18% |
14,901,589,000.00
-30% |
17,833,542,000.00
+20% |
13,933,000,000.00
-22% |
16,426,000,000.00
+18% |
18,735,000,000.00
+14% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 7,031,772,000.00 | 10,628,254,000.00 | 10,446,000,000.00 | 10,757,745,000.00 | 12,160,452,000.00 | 10,936,316,000.00 | 7,608,743,000.00 | 6,196,963,000.00 | 14,000,000.00 | 25,000,000.00 | 32,000,000.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,975,740,000.00
+0% |
4,435,291,000.00
+49% |
4,303,992,000.00
-3% |
4,930,936,000.00
+15% |
5,820,994,000.00
+18% |
10,202,635,000.00
+75% |
7,292,846,000.00
-29% |
11,636,579,000.00
+60% |
13,919,000,000.00
+20% |
16,401,000,000.00
+18% |
18,703,000,000.00
+14% |
||||||||
| Gross Profit Ratio | (0.30%) | (0.29%) | (0.29%) | (0.31%) | (0.32%) | (0.48%) | (0.49%) | (0.65%) | (1.00%) | (1.00%) | (1.00%) | ||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 19,684,000.00 | 45,852,000.00 | 23,305,000.00 | 29,770,000.00 | 28,166,000.00 | 26,000,000.00 | 44,000,000.00 | 41,000,000.00 | 29,000,000.00 | ||||||||
| General and Administrative | 0.00 | 0.00 | 242,000,000.00 | 2,093,764,000.00 | 3,148,763,000.00 | 3,130,959,000.00 | 2,664,996,000.00 | 2,370,000,000.00 | 2,747,000,000.00 | 3,072,000,000.00 | 3,736,000,000.00 | ||||||||
| Selling, General & Admin... | 1,148,000,000.00 | 1,644,000,000.00 | 2,137,737,999.00 | 2,425,764,000.00 | 3,575,763,000.00 | 6,933,959,000.00 | 5,080,996,000.00 | 7,629,000,000.00 | 9,707,000,000.00 | 11,332,000,000.00 | 15,153,000,000.00 | ||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 452,000,000.00 | 332,000,000.00 | 427,000,000.00 | 3,803,000,000.00 | 2,416,000,000.00 | 5,259,000,000.00 | 6,960,000,000.00 | 8,260,000,000.00 | 10,952,000,000.00 | ||||||||
| Depreciation and Amortiz... | 38,091,000.00 | 246,644,000.00 | 103,814,000.00 | 165,706,000.00 | 279,050,000.00 | 173,052,000.00 | 176,106,000.00 | 156,000,000.00 | 170,000,000.00 | 184,000,000.00 | 249,000,000.00 | ||||||||
| Other Expenses | 1,148,057,000.00 | 1,644,563,000.00 | 2,157,421,000.00 | 2,571,220,000.00 | 3,702,168,000.00 | 7,041,999,000.00 | 5,046,738,000.00 | 8,254,195,000.00 | 10,125,000,000.00 | -63,000,000.00 | -28,000,000.00 | ||||||||
| Total Operating Expenses | 1,148,057,000.00 | 1,644,563,000.00 | 2,157,421,000.00 | 2,571,220,000.00 | 3,702,168,000.00 | 7,041,999,000.00 | 5,046,738,000.00 | 8,254,195,000.00 | 10,125,000,000.00 | 12,875,000,000.00 | 15,154,000,000.00 | ||||||||
| Cost and Exponses | 8,179,829,000.00 | 12,272,817,000.00 | 12,603,421,000.00 | 13,328,965,000.00 | 15,862,620,000.00 | 17,978,315,000.00 | 12,655,481,000.00 | 14,451,158,000.00 | 10,139,000,000.00 | 12,900,000,000.00 | 15,186,000,000.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,827,683,000.00
+0% |
2,790,727,000.00
+53% |
2,146,570,000.00
-23% |
2,359,715,000.00
+10% |
2,118,825,000.00
-10% |
3,160,635,000.00
+49% |
2,246,107,000.00
-29% |
3,382,383,000.00
+51% |
3,793,000,000.00
+12% |
3,525,000,000.00
-7% |
3,549,000,000.00
+1% |
||||||||
| Operating Income Ratio | (0.18%) | (0.19%) | (0.15%) | (0.15%) | (0.12%) | (0.15%) | (0.15%) | (0.19%) | (0.27%) | (0.21%) | (0.19%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 201,000.00 | 490,000.00 | 844,000.00 | 132,000.00 | 153,000.00 | 2,368,000.00 | 12,051,000.00 | 375,000.00 | 49,000,000.00 | 10,000,000.00 | 0.00 | ||||||||
| Interest Expenses | 0.00 | 16,854,000.00 | 1,000.00 | 0.00 | 2,315,000.00 | 1,374,000.00 | 8,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| Total Other Income/Exp... | 5,050,000.00 | 90,194,000.00 | -18,340,000.00 | -59,966,000.00 | -331,021,000.00 | -858,635,000.00 | -84,223,000.00 | -64,192,000.00 | 49,000,000.00 | -115,000,000.00 | -103,000,000.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,865,774,000.00 | 3,037,371,000.00 | 2,232,045,000.00 | 2,525,421,000.00 | 2,069,171,000.00 | 2,476,430,000.00 | 2,337,992,000.00 | 3,538,000,000.00 | 3,963,000,000.00 | 3,710,000,000.00 | 3,799,000,000.00 | ||||||||
| EBITDA ratio | (0.19%) | (0.20%) | (0.15%) | (0.16%) | (0.13%) | (0.16%) | (0.16%) | (0.20%) | (0.28%) | (0.23%) | (0.20%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,832,733,000.00 | 2,880,921,000.00 | 2,128,230,000.00 | 2,299,750,000.00 | 1,787,804,000.00 | 2,302,000,000.00 | 2,161,884,000.00 | 3,317,808,000.00 | 3,842,000,000.00 | 3,410,000,000.00 | 3,446,000,000.00 | ||||||||
| Income Before Tax Ratio | (0.18%) | (0.19%) | (0.14%) | (0.15%) | (0.10%) | (0.11%) | (0.15%) | (0.19%) | (0.28%) | (0.21%) | (0.18%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 700,355,000.00 | 1,051,157,000.00 | 702,368,000.00 | 735,389,000.00 | 687,382,000.00 | 1,019,737,000.00 | 472,241,000.00 | 1,017,846,000.00 | 1,163,000,000.00 | 1,006,000,000.00 | 1,025,000,000.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | 1,132,377,000.00
+0% |
1,829,763,000.00
+62% |
1,427,910,000.00
-22% |
1,539,275,000.00
+8% |
1,165,641,000.00
-24% |
1,367,614,000.00
+17% |
1,727,854,000.00
+26% |
2,299,000,000.00
+33% |
2,678,000,000.00
+16% |
2,404,000,000.00
-10% |
2,420,000,000.00
+1% |
||||||||
| Net Income Ratio | (0.11%) | (0.12%) | (0.10%) | (0.10%) | (0.06%) | (0.06%) | (0.12%) | (0.13%) | (0.19%) | (0.15%) | (0.13%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 20.96 | 33.87 | 26.43 | 25.01 | 15.86 | 18.83 | 25.54 | 35.78 | 41.67 | 39.92 | 42.12 | ||||||||
| Diluted EPS | 20.96 | 33.87 | 26.43 | 21.51 | 15.85 | 18.82 | 25.32 | 35.43 | 41.53 | 39.80 | 41.98 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 54,000,002.00 | 54,000,000.00 | 54,000,001.00 | 71,537,145.00 | 73,501,581.00 | 72,622,760.00 | 68,215,841.00 | 64,882,471.00 | 64,478,383.00 | 60,397,003.00 | 57,455,955.00 | ||||||||
| Diluted Share Outstanding | 54,000,000.00 | 54,000,000.00 | 54,000,000.00 | 71,550,306.00 | 73,548,684.00 | 72,652,332.00 | 68,252,646.00 | 64,911,609.00 | 64,497,147.00 | 60,400,116.00 | 57,652,201.00 | ||||||||