INCLUSIVE
7078.TINCLUSIVE Inc. Price (7078.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
10,136,286
(3.7777)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
INCLUSIVE Inc.Currency: JPY
| YEAR | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,504,000,000.00
+0% |
1,376,613,000.00
-8% |
1,743,880,000.00
+27% |
4,804,631,000.00
+176% |
5,359,166,000.00
+12% |
||||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 679,000,000.00 | 695,254,000.00 | 927,082,000.00 | 2,885,605,000.00 | 3,137,189,000.00 | ||||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
825,000,000.00
+0% |
681,359,000.00
-17% |
816,798,000.00
+20% |
1,919,026,000.00
+135% |
2,221,977,000.00
+16% |
||||||||||||||
| Gross Profit Ratio | (0.55%) | (0.49%) | (0.47%) | (0.40%) | (0.41%) | ||||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 11,000,000.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||
| General and Administrative | 97,000,000.00 | 103,000,000.00 | 132,000,000.00 | 251,000,000.00 | 251,000,000.00 | ||||||||||||||
| Selling, General & Admin... | 558,000,000.00 | 649,000,000.00 | 859,000,000.00 | 2,273,000,000.00 | 2,316,802,000.00 | ||||||||||||||
| Selling & Marketing Exp... | 461,000,000.00 | 546,000,000.00 | 727,000,000.00 | 2,022,000,000.00 | 2,065,000,000.00 | ||||||||||||||
| Depreciation and Amortiz... | 9,000,000.00 | 27,274,000.00 | 100,397,000.00 | 308,070,000.00 | 258,682,000.00 | ||||||||||||||
| Other Expenses | 0.00 | 11,262,000.00 | 14,046,000.00 | 18,408,000.00 | 0.00 | ||||||||||||||
| Total Operating Expenses | 567,000,000.00 | 649,538,000.00 | 861,354,000.00 | 2,273,523,000.00 | 2,316,802,000.00 | ||||||||||||||
| Cost and Exponses | 1,246,000,000.00 | 1,344,792,000.00 | 1,788,436,000.00 | 5,159,128,000.00 | 5,453,991,000.00 | ||||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
267,000,000.00
+0% |
31,820,000.00
-88% |
-44,555,000.00
-240% |
-354,496,000.00
+696% |
-94,826,000.00
-73% |
||||||||||||||
| Operating Income Ratio | (0.18%) | (0.02%) | (-0.03%) | (-0.07%) | (-0.02%) | ||||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||
| Interest Expenses | 406,000.00 | 2,177,000.00 | 3,501,000.00 | 7,238,000.00 | 7,680,000.00 | ||||||||||||||
| Total Other Income/Exp... | -9,000,000.00 | 10,684,000.00 | -46,670,000.00 | -453,959,000.00 | 477,441,000.00 | ||||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 276,000,000.00 | 71,957,000.00 | 12,673,000.00 | -493,149,000.00 | 648,978,000.00 | ||||||||||||||
| EBITDA ratio | (0.18%) | (0.05%) | (0.04%) | (-0.01%) | (0.12%) | ||||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 258,000,000.00 | 42,504,000.00 | -91,225,000.00 | -808,455,000.00 | 382,615,000.00 | ||||||||||||||
| Income Before Tax Ratio | (0.17%) | (0.03%) | (-0.05%) | (-0.17%) | (0.07%) | ||||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 91,000,000.00 | 19,675,000.00 | 17,510,000.00 | 100,245,000.00 | 66,422,000.00 | ||||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 167,000,000.00
+0% |
22,829,000.00
-86% |
-115,904,000.00
-608% |
-871,220,000.00
+652% |
313,567,000.00
-136% |
||||||||||||||
| Net Income Ratio | (0.11%) | (0.02%) | (-0.07%) | (-0.18%) | (0.06%) | ||||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 8.29 | 3.12 | -14.72 | -89.20 | 31.38 | ||||||||||||||
| Diluted EPS | 8.29 | 3.07 | -14.72 | -89.20 | 30.94 | ||||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 20,153,625.00 | 7,306,485.00 | 7,875,209.00 | 9,767,310.00 | 9,991,783.00 | ||||||||||||||
| Diluted Share Outstanding | 20,153,625.00 | 7,436,156.00 | 7,875,209.00 | 9,767,310.00 | 10,136,286.00 | ||||||||||||||