Agile
6573.TAgile Media Network Inc. Price (6573.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
24,153,504
(32.9938)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Agile Media Network Inc.Currency: JPY
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
498,617,000.00
+0% |
554,679,000.00
+11% |
734,596,000.00
+32% |
910,357,000.00
+24% |
847,025,000.00
-7% |
667,349,000.00
-21% |
632,900,000.00
-5% |
447,185,000.00
-29% |
289,350,000.00
-35% |
455,000,000.00
+57% |
|||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 233,734,000.00 | 271,147,000.00 | 349,583,000.00 | 420,758,000.00 | 372,202,000.00 | 350,978,000.00 | 228,485,000.00 | 176,999,000.00 | 165,782,000.00 | 417,000,000.00 | |||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
264,883,000.00
+0% |
283,532,000.00
+7% |
385,013,000.00
+36% |
489,599,000.00
+27% |
474,823,000.00
-3% |
316,371,000.00
-33% |
404,415,000.00
+28% |
270,186,000.00
-33% |
123,568,000.00
-54% |
38,000,000.00
-69% |
|||||||||
| Gross Profit Ratio | (0.53%) | (0.51%) | (0.52%) | (0.54%) | (0.56%) | (0.47%) | (0.64%) | (0.60%) | (0.43%) | (0.08%) | |||||||||
| 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 | |||||||||
| General and Administrative | 232,209,000.00 | 262,098,000.00 | 0.00 | 0.00 | 57,000,000.00 | 64,000,000.00 | 45,000,000.00 | 48,000,000.00 | 47,000,000.00 | 0.00 | |||||||||
| Selling, General & Admin... | 232,209,000.00 | 262,098,000.00 | 301,823,000.00 | 377,878,000.00 | 613,512,000.00 | 544,535,000.00 | 510,583,000.00 | 493,220,000.00 | 550,942,000.00 | 340,000,000.00 | |||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 556,512,000.00 | 480,535,000.00 | 465,583,000.00 | 445,220,000.00 | 482,000,000.00 | 0.00 | |||||||||
| Depreciation and Amortiz... | 7,172,000.00 | 12,744,000.00 | 16,405,000.00 | 25,744,000.00 | 47,470,000.00 | 12,909,000.00 | 10,294,000.00 | 10,000,000.00 | 26,888,000.00 | 5,000,000.00 | |||||||||
| Other Expenses | 163,000.00 | -294,000.00 | 1,216,000.00 | -9,517,000.00 | 613,512,000.00 | 580,798,000.00 | 510,583,000.00 | 493,220,000.00 | 0.00 | -1,000,000.00 | |||||||||
| Total Operating Expenses | 232,209,000.00 | 262,098,000.00 | 318,637,000.00 | 399,104,000.00 | 613,512,000.00 | 580,798,000.00 | 510,583,000.00 | 493,220,000.00 | 550,942,000.00 | 339,000,000.00 | |||||||||
| Cost and Exponses | 465,943,000.00 | 533,245,000.00 | 668,220,000.00 | 819,862,000.00 | 985,714,000.00 | 931,776,000.00 | 739,068,000.00 | 670,219,000.00 | 716,724,000.00 | 756,000,000.00 | |||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
32,673,000.00
+0% |
21,434,000.00
-34% |
66,376,000.00
+210% |
90,494,000.00
+36% |
-138,690,000.00
-253% |
-264,427,000.00
+91% |
-106,169,000.00
-60% |
-223,035,000.00
+110% |
-427,374,000.00
+92% |
-301,000,000.00
-30% |
|||||||||
| Operating Income Ratio | (0.07%) | (0.04%) | (0.09%) | (0.10%) | (-0.16%) | (-0.40%) | (-0.17%) | (-0.50%) | (-1.48%) | (-0.66%) | |||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 27,000.00 | 13,000.00 | 1,000.00 | 2,000.00 | 101,000.00 | 8,000.00 | 535,000.00 | 6,000.00 | 491,000.00 | 0.00 | |||||||||
| Interest Expenses | 27,000.00 | 250,000.00 | 1,000.00 | 1,382,000.00 | 672,000.00 | 3,376,000.00 | 3,681,000.00 | 7,300,000.00 | 2,195,000.00 | 0.00 | |||||||||
| Total Other Income/Exp... | 192,000.00 | -531,000.00 | 8,383,000.00 | -10,897,000.00 | -26,046,000.00 | -74,411,000.00 | -633,058,000.00 | -5,092,000.00 | -68,748,000.00 | -31,000,000.00 | |||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 40,036,000.00 | 34,178,000.00 | 82,781,000.00 | -11,623,000.00 | -116,593,000.00 | -322,552,000.00 | -725,250,000.00 | -213,000,000.00 | -467,036,000.00 | -297,000,000.00 | |||||||||
| EBITDA ratio | (0.08%) | (0.06%) | (0.11%) | (0.13%) | (-0.11%) | (-0.29%) | (-0.13%) | (-0.44%) | (-1.61%) | (-0.65%) | |||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 32,865,000.00 | 20,903,000.00 | 67,593,000.00 | 79,597,000.00 | -164,735,000.00 | -300,977,000.00 | -739,226,000.00 | -228,127,000.00 | -496,122,000.00 | -332,000,000.00 | |||||||||
| Income Before Tax Ratio | (0.07%) | (0.04%) | (0.09%) | (0.09%) | (-0.19%) | (-0.45%) | (-1.17%) | (-0.51%) | (-1.71%) | (-0.73%) | |||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -12,758,000.00 | 9,671,000.00 | 3,802,000.00 | -362,000.00 | 28,224,000.00 | 6,566,000.00 | 1,542,000.00 | 3,674,000.00 | 5,707,000.00 | 1,000,000.00 | |||||||||
| Net Income | |||||||||||||||||||
| Net Income | 45,623,000.00
+0% |
11,232,000.00
-75% |
63,791,000.00
+468% |
79,959,000.00
+25% |
-192,959,000.00
-341% |
-307,543,000.00
+59% |
-740,768,000.00
+141% |
-231,801,000.00
-69% |
-491,496,000.00
+112% |
-337,000,000.00
-31% |
|||||||||
| Net Income Ratio | (0.09%) | (0.02%) | (0.09%) | (0.09%) | (-0.23%) | (-0.46%) | (-1.17%) | (-0.52%) | (-1.70%) | (-0.74%) | |||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 23.25 | 5.72 | 32.51 | 38.35 | -30.99 | -44.97 | -99.25 | -25.67 | -27.06 | -13.95 | |||||||||
| Diluted EPS | 23.25 | 5.72 | 32.51 | 38.35 | -30.99 | -44.97 | -99.25 | -25.67 | -27.06 | -13.95 | |||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 1,962,000.00 | 1,962,000.00 | 1,962,000.00 | 2,084,980.00 | 6,226,137.00 | 6,839,607.00 | 7,463,767.00 | 9,031,347.00 | 18,161,370.00 | 24,153,505.00 | |||||||||
| Diluted Share Outstanding | 1,962,000.00 | 1,962,000.00 | 1,962,000.00 | 2,084,980.00 | 6,226,137.00 | 6,839,607.00 | 7,463,767.00 | 9,031,347.00 | 18,161,370.00 | 24,153,504.00 | |||||||||