Macbee
7095.TMacbee Planet,Inc. Price (7095.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
58,678,600
(334.6265)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Macbee Planet,Inc.Currency: JPY
| YEAR | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
3,361,812,000.00
+0% |
4,685,217,000.00
+39% |
6,466,028,000.00
+38% |
9,779,066,000.00
+51% |
14,425,397,000.00
+48% |
19,589,076,000.00
+36% |
39,405,000,000.00
+101% |
||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,884,656,000.00 | 3,960,036,000.00 | 5,292,494,000.00 | 8,181,197,000.00 | 11,775,435,000.00 | 15,521,348,000.00 | 31,847,000,000.00 | ||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
477,156,000.00
+0% |
725,181,000.00
+52% |
1,173,534,000.00
+62% |
1,597,869,000.00
+36% |
2,649,962,000.00
+66% |
4,067,728,000.00
+54% |
7,558,000,000.00
+86% |
||||||||||||
| Gross Profit Ratio | (0.14%) | (0.15%) | (0.18%) | (0.16%) | (0.18%) | (0.21%) | (0.19%) | ||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 4,870,000.00 | 0.00 | 0.00 | 22,000,000.00 | 9,000,000.00 | 167,000,000.00 | ||||||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 81,000,000.00 | 135,000,000.00 | 0.00 | 0.00 | ||||||||||||
| Selling, General & Admin... | 361,784,000.00 | 516,807,000.00 | 791,385,000.00 | 812,000,000.00 | 1,287,000,000.00 | 1,739,000,000.00 | 3,720,000,000.00 | ||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 731,000,000.00 | 1,152,000,000.00 | 0.00 | 0.00 | ||||||||||||
| Depreciation and Amortiz... | 4,781,000.00 | 5,242,000.00 | 8,407,000.00 | 12,783,000.00 | 153,467,000.00 | 199,000,000.00 | 508,000,000.00 | ||||||||||||
| Other Expenses | 56,000.00 | -24,000.00 | 293,000.00 | 622,000.00 | 69,000.00 | 2,401,000.00 | 0.00 | ||||||||||||
| Total Operating Expenses | 366,565,000.00 | 526,630,000.00 | 799,264,000.00 | 812,172,000.00 | 1,412,239,000.00 | 1,905,096,000.00 | 3,887,000,000.00 | ||||||||||||
| Cost and Exponses | 3,251,221,000.00 | 4,486,666,000.00 | 6,091,758,000.00 | 8,993,369,000.00 | 13,187,674,000.00 | 17,426,444,000.00 | 35,735,000,000.00 | ||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
110,590,000.00
+0% |
198,550,000.00
+80% |
374,269,000.00
+89% |
785,695,000.00
+110% |
1,237,722,000.00
+58% |
2,162,631,000.00
+75% |
3,671,000,000.00
+70% |
||||||||||||
| Operating Income Ratio | (0.03%) | (0.04%) | (0.06%) | (0.08%) | (0.09%) | (0.11%) | (0.09%) | ||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,000.00 | 4,000.00 | 6,000.00 | 13,000.00 | 20,000.00 | 44,000.00 | 21,000,000.00 | ||||||||||||
| Interest Expenses | 1,670,000.00 | 2,777,000.00 | 2,820,000.00 | 773,000.00 | 4,293,000.00 | 12,055,000.00 | 28,000,000.00 | ||||||||||||
| Total Other Income/Exp... | -1,427,000.00 | -2,796,000.00 | -10,193,000.00 | -4,084,000.00 | -28,036,000.00 | 6,000,000.00 | -41,000,000.00 | ||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 115,614,000.00 | 203,773,000.00 | 375,306,000.00 | 795,170,000.00 | 1,367,448,000.00 | 2,362,000,000.00 | 4,167,000,000.00 | ||||||||||||
| EBITDA ratio | (0.03%) | (0.04%) | (0.06%) | (0.08%) | (0.10%) | (0.12%) | (0.11%) | ||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 109,163,000.00 | 195,754,000.00 | 364,076,000.00 | 781,611,000.00 | 1,209,686,000.00 | 2,168,653,000.00 | 3,630,000,000.00 | ||||||||||||
| Income Before Tax Ratio | (0.03%) | (0.04%) | (0.06%) | (0.08%) | (0.08%) | (0.11%) | (0.09%) | ||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 29,637,000.00 | 56,306,000.00 | 100,212,000.00 | 234,841,000.00 | 456,345,000.00 | 609,738,000.00 | 1,344,000,000.00 | ||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 79,525,000.00
+0% |
139,447,000.00
+75% |
263,863,000.00
+89% |
547,238,000.00
+107% |
760,308,000.00
+39% |
1,567,000,000.00
+106% |
2,282,000,000.00
+46% |
||||||||||||
| Net Income Ratio | (0.02%) | (0.03%) | (0.04%) | (0.06%) | (0.05%) | (0.08%) | (0.06%) | ||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 6.61 | 13.21 | 24.68 | 43.28 | 58.92 | 120.53 | 39.68 | ||||||||||||
| Diluted EPS | 6.61 | 13.21 | 24.68 | 40.64 | 56.41 | 116.08 | 38.89 | ||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 12,040,000.00 | 10,560,000.00 | 10,693,040.00 | 13,459,646.00 | 13,472,788.00 | 13,499,310.00 | 57,515,864.00 | ||||||||||||
| Diluted Share Outstanding | 12,040,000.00 | 10,560,000.00 | 10,693,040.00 | 13,465,632.00 | 13,478,500.00 | 13,500,924.00 | 58,678,600.00 | ||||||||||||