Integrated
9161.TIntegrated Design & Engineering Holdings Co.,Ltd. Price (9161.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
15,077,874
(0.0893)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Integrated Design & Engineering Holdings Co.,Ltd.Currency: JPY
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
54,325,000,000.00
+0% |
68,152,000,000.00
+25% |
67,053,000,000.00
-2% |
67,119,000,000.00
+0% |
64,198,000,000.00
-4% |
65,095,000,000.00
+1% |
65,806,000,000.00
+1% |
65,945,000,000.00
+0% |
72,411,000,000.00
+10% |
79,193,000,000.00
+9% |
81,839,000,000.00
+3% |
81,865,000,000.00
+0% |
101,338,000,000.00
+24% |
106,023,000,000.00
+5% |
108,589,000,000.00
+2% |
112,214,000,000.00
+3% |
117,859,000,000.00
+5% |
130,674,000,000.00
+11% |
141,527,000,000.00
+8% |
158,983,000,000.00
+12% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 42,094,000,000.00 | 52,411,000,000.00 | 51,139,000,000.00 | 50,890,000,000.00 | 48,689,000,000.00 | 47,733,000,000.00 | 49,015,000,000.00 | 48,560,000,000.00 | 52,741,000,000.00 | 59,253,000,000.00 | 60,054,000,000.00 | 59,505,000,000.00 | 70,400,000,000.00 | 73,664,000,000.00 | 75,627,000,000.00 | 78,762,000,000.00 | 80,124,000,000.00 | 89,975,000,000.00 | 99,181,000,000.00 | 108,567,000,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
12,231,000,000.00
+0% |
15,741,000,000.00
+29% |
15,914,000,000.00
+1% |
16,229,000,000.00
+2% |
15,509,000,000.00
-4% |
17,362,000,000.00
+12% |
16,791,000,000.00
-3% |
17,385,000,000.00
+4% |
19,670,000,000.00
+13% |
19,940,000,000.00
+1% |
21,785,000,000.00
+9% |
22,360,000,000.00
+3% |
30,938,000,000.00
+38% |
32,359,000,000.00
+5% |
32,962,000,000.00
+2% |
33,452,000,000.00
+1% |
37,735,000,000.00
+13% |
40,699,000,000.00
+8% |
42,346,000,000.00
+4% |
50,416,000,000.00
+19% |
|
| Gross Profit Ratio | (0.23%) | (0.23%) | (0.24%) | (0.24%) | (0.24%) | (0.27%) | (0.26%) | (0.26%) | (0.27%) | (0.25%) | (0.27%) | (0.27%) | (0.31%) | (0.31%) | (0.30%) | (0.30%) | (0.32%) | (0.31%) | (0.30%) | (0.32%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 228,000,000.00 | 183,000,000.00 | 218,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 421,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,195,000,000.00 | 1,070,000,000.00 | 1,243,000,000.00 | 1,211,000,000.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15,683,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 29,173,000,000.00 | 31,610,000,000.00 | 0.00 | 38,644,000,000.00 | |
| Selling, General & Admin... | 10,962,000,000.00 | 13,369,000,000.00 | 13,382,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 14,607,000,000.00 | 15,683,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27,241,000,000.00 | 29,173,000,000.00 | 31,610,000,000.00 | 33,400,000,000.00 | 38,644,000,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 1,396,000,000.00 | 1,617,000,000.00 | 1,434,000,000.00 | 1,407,000,000.00 | 1,354,000,000.00 | 1,385,000,000.00 | 1,309,000,000.00 | 1,240,000,000.00 | 1,200,000,000.00 | 1,313,000,000.00 | 1,687,000,000.00 | 1,268,000,000.00 | 2,343,000,000.00 | 2,142,000,000.00 | 2,192,000,000.00 | 3,044,000,000.00 | 4,566,000,000.00 | 4,976,000,000.00 | 5,305,000,000.00 | 6,230,000,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 13,694,000,000.00 | 13,781,000,000.00 | 13,995,000,000.00 | 14,088,000,000.00 | 14,355,000,000.00 | 0.00 | 1,000,000.00 | 17,283,000,000.00 | 17,637,000,000.00 | 25,474,000,000.00 | 25,798,000,000.00 | 27,852,000,000.00 | 12,000,000.00 | 632,000,000.00 | -542,000,000.00 | -936,000,000.00 | -2,352,000,000.00 | |
| Total Operating Expenses | 11,190,000,000.00 | 13,552,000,000.00 | 13,600,000,000.00 | 13,694,000,000.00 | 13,781,000,000.00 | 13,995,000,000.00 | 14,088,000,000.00 | 14,355,000,000.00 | 15,028,000,000.00 | 15,684,000,000.00 | 17,283,000,000.00 | 17,637,000,000.00 | 25,474,000,000.00 | 25,798,000,000.00 | 27,852,000,000.00 | 28,861,000,000.00 | 30,641,000,000.00 | 31,864,000,000.00 | 35,547,000,000.00 | 36,292,000,000.00 | |
| Cost and Exponses | 53,284,000,000.00 | 65,963,000,000.00 | 64,739,000,000.00 | 64,584,000,000.00 | 62,470,000,000.00 | 61,728,000,000.00 | 63,103,000,000.00 | 62,915,000,000.00 | 67,769,000,000.00 | 74,937,000,000.00 | 77,337,000,000.00 | 77,142,000,000.00 | 95,874,000,000.00 | 99,462,000,000.00 | 103,479,000,000.00 | 107,623,000,000.00 | 110,765,000,000.00 | 121,839,000,000.00 | 134,728,000,000.00 | 144,859,000,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
1,041,000,000.00
+0% |
2,189,000,000.00
+110% |
2,314,000,000.00
+6% |
2,535,000,000.00
+10% |
1,728,000,000.00
-32% |
3,367,000,000.00
+95% |
2,703,000,000.00
-20% |
3,030,000,000.00
+12% |
4,642,000,000.00
+53% |
4,256,000,000.00
-8% |
4,502,000,000.00
+6% |
4,723,000,000.00
+5% |
5,464,000,000.00
+16% |
6,561,000,000.00
+20% |
5,110,000,000.00
-22% |
4,590,000,000.00
-10% |
7,128,000,000.00
+55% |
9,065,000,000.00
+27% |
6,799,000,000.00
-25% |
14,124,000,000.00
+108% |
|
| Operating Income Ratio | (0.02%) | (0.03%) | (0.03%) | (0.04%) | (0.03%) | (0.05%) | (0.04%) | (0.05%) | (0.06%) | (0.05%) | (0.06%) | (0.06%) | (0.05%) | (0.06%) | (0.05%) | (0.04%) | (0.06%) | (0.07%) | (0.05%) | (0.09%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 44,000,000.00 | 45,000,000.00 | 34,000,000.00 | 46,000,000.00 | 86,000,000.00 | 85,000,000.00 | 85,000,000.00 | 71,000,000.00 | 78,000,000.00 | 51,000,000.00 | 77,000,000.00 | 114,000,000.00 | 165,000,000.00 | 140,000,000.00 | 223,000,000.00 | 197,000,000.00 | 519,000,000.00 | 2,218,000,000.00 | 242,000,000.00 | 2,157,000,000.00 | |
| Interest Expenses | 186,000,000.00 | 195,000,000.00 | 169,000,000.00 | 172,000,000.00 | 184,000,000.00 | 124,000,000.00 | 94,000,000.00 | 56,000,000.00 | 44,000,000.00 | 44,000,000.00 | 48,000,000.00 | 58,000,000.00 | 195,000,000.00 | 222,000,000.00 | 277,000,000.00 | 433,000,000.00 | 471,000,000.00 | 483,000,000.00 | 781,000,000.00 | 1,018,000,000.00 | |
| Total Other Income/Exp... | 938,000,000.00 | -64,000,000.00 | 327,000,000.00 | -98,000,000.00 | -540,000,000.00 | 224,000,000.00 | -443,000,000.00 | -41,000,000.00 | 444,000,000.00 | 306,000,000.00 | 3,062,000,000.00 | -691,000,000.00 | -270,000,000.00 | 604,000,000.00 | 474,000,000.00 | 13,000,000.00 | 13,000,000.00 | 1,505,000,000.00 | -523,000,000.00 | 1,140,000,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 3,561,000,000.00 | 3,937,000,000.00 | 4,244,000,000.00 | 4,016,000,000.00 | 2,648,000,000.00 | 5,142,000,000.00 | 3,663,000,000.00 | 4,285,000,000.00 | 6,330,000,000.00 | 5,919,000,000.00 | 9,299,000,000.00 | 5,358,000,000.00 | 7,735,000,000.00 | 9,529,000,000.00 | 8,053,000,000.00 | 9,994,000,000.00 | 12,132,000,000.00 | 16,025,000,000.00 | 12,360,000,000.00 | 22,250,000,000.00 | |
| EBITDA ratio | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.04%) | (0.08%) | (0.06%) | (0.06%) | (0.09%) | (0.07%) | (0.11%) | (0.07%) | (0.08%) | (0.09%) | (0.07%) | (0.04%) | (0.10%) | (0.12%) | (0.09%) | (0.14%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 1,979,000,000.00 | 2,125,000,000.00 | 2,641,000,000.00 | 2,437,000,000.00 | 1,188,000,000.00 | 3,591,000,000.00 | 2,260,000,000.00 | 2,989,000,000.00 | 5,086,000,000.00 | 4,562,000,000.00 | 7,564,000,000.00 | 4,032,000,000.00 | 5,194,000,000.00 | 7,165,000,000.00 | 5,584,000,000.00 | 4,603,000,000.00 | 7,176,000,000.00 | 10,800,000,000.00 | 6,276,000,000.00 | 15,264,000,000.00 | |
| Income Before Tax Ratio | (0.04%) | (0.03%) | (0.04%) | (0.04%) | (0.02%) | (0.06%) | (0.03%) | (0.05%) | (0.07%) | (0.06%) | (0.09%) | (0.05%) | (0.05%) | (0.07%) | (0.05%) | (0.04%) | (0.06%) | (0.08%) | (0.04%) | (0.10%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 798,000,000.00 | 737,000,000.00 | 1,153,000,000.00 | 691,000,000.00 | 881,000,000.00 | 1,536,000,000.00 | 1,033,000,000.00 | 1,571,000,000.00 | 2,202,000,000.00 | 1,530,000,000.00 | 3,266,000,000.00 | 2,178,000,000.00 | 1,870,000,000.00 | 2,556,000,000.00 | 2,180,000,000.00 | 1,776,000,000.00 | 2,657,000,000.00 | 4,095,000,000.00 | 2,435,000,000.00 | 5,252,000,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 1,161,000,000.00
+0% |
1,454,000,000.00
+25% |
1,464,000,000.00
+1% |
1,725,000,000.00
+18% |
300,000,000.00
-83% |
2,025,000,000.00
+575% |
1,207,000,000.00
-40% |
1,419,000,000.00
+18% |
2,849,000,000.00
+101% |
2,998,000,000.00
+5% |
4,261,000,000.00
+42% |
1,823,000,000.00
-57% |
3,288,000,000.00
+80% |
4,555,000,000.00
+39% |
3,318,000,000.00
-27% |
2,826,000,000.00
-15% |
4,531,000,000.00
+60% |
6,579,000,000.00
+45% |
3,093,000,000.00
-53% |
9,677,000,000.00
+213% |
|
| Net Income Ratio | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.00%) | (0.03%) | (0.02%) | (0.02%) | (0.04%) | (0.04%) | (0.05%) | (0.02%) | (0.03%) | (0.04%) | (0.03%) | (0.03%) | (0.04%) | (0.05%) | (0.02%) | (0.06%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 67.69 | 85.53 | 87.35 | 104.00 | 18.61 | 125.80 | 75.78 | 91.92 | 188.75 | 198.04 | 280.05 | 119.08 | 213.36 | 294.05 | 212.47 | 186.85 | 300.00 | 436.98 | 205.32 | 641.80 | |
| Diluted EPS | 67.69 | 85.53 | 87.35 | 104.00 | 18.61 | 125.80 | 75.78 | 91.92 | 188.75 | 198.04 | 280.05 | 119.08 | 213.36 | 294.05 | 212.47 | 186.85 | 300.00 | 436.98 | 205.32 | 641.80 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 17,151,873.00 | 16,999,506.00 | 16,760,160.00 | 16,586,538.00 | 16,123,166.00 | 16,096,530.00 | 15,927,960.00 | 15,438,115.00 | 15,093,944.00 | 15,138,722.00 | 15,215,404.00 | 15,308,881.00 | 15,410,873.00 | 15,490,332.00 | 15,616,157.00 | 15,124,770.00 | 15,106,105.00 | 15,056,069.00 | 15,064,420.00 | 15,077,874.00 | |
| Diluted Share Outstanding | 17,151,873.00 | 16,999,506.00 | 16,760,160.00 | 16,586,538.00 | 16,123,166.00 | 16,096,530.00 | 15,927,960.00 | 15,438,115.00 | 15,093,944.00 | 15,138,722.00 | 15,215,404.00 | 15,308,881.00 | 15,410,873.00 | 15,490,332.00 | 15,616,157.00 | 15,124,770.00 | 15,106,105.00 | 15,056,069.00 | 15,064,420.00 | 15,077,874.00 | |