Lovable
9254.TLovable Marketing Group,inc. Price (9254.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,364,275
(6.8769)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Lovable Marketing Group,inc.Currency: JPY
| YEAR | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,212,759,000.00
+0% |
963,636,000.00
-21% |
1,388,119,000.00
+44% |
1,653,701,000.00
+19% |
1,789,666,368.00
+8% |
2,161,867,000.00
+21% |
|||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 647,642,000.00 | 480,888,000.00 | 579,276,000.00 | 772,933,000.00 | 850,999,864.00 | 1,033,708,000.00 | |||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
565,117,000.00
+0% |
482,748,000.00
-15% |
808,843,000.00
+68% |
880,768,000.00
+9% |
938,666,504.00
+7% |
1,128,159,000.00
+20% |
|||||||||||||
| Gross Profit Ratio | (0.47%) | (0.50%) | (0.58%) | (0.53%) | (0.52%) | (0.52%) | |||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 9,000,000.00 | 0.00 | |||||||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 177,000,000.00 | 0.00 | |||||||||||||
| Selling, General & Admin... | 447,136,000.00 | 518,389,000.00 | 608,513,000.00 | 0.00 | 830,666,520.00 | 0.00 | |||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 653,666,520.00 | 0.00 | |||||||||||||
| Depreciation and Amortiz... | 30,892,000.00 | 13,138,000.00 | 5,727,000.00 | 10,297,000.00 | 20,717,194.00 | 29,644,000.00 | |||||||||||||
| Other Expenses | 26,058,000.00 | 15,970,000.00 | -3,793,000.00 | 4,588,000.00 | 0.00 | 990,944,000.00 | |||||||||||||
| Total Operating Expenses | 447,136,000.00 | 518,389,000.00 | 608,513,000.00 | 800,473,000.00 | 839,666,520.00 | 990,944,000.00 | |||||||||||||
| Cost and Exponses | 1,094,778,000.00 | 999,277,000.00 | 1,187,789,000.00 | 1,573,406,000.00 | 1,690,666,384.00 | 2,024,652,000.00 | |||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
117,980,000.00
+0% |
-35,641,000.00
-130% |
200,329,000.00
-662% |
80,294,000.00
-60% |
98,999,984.00
+23% |
137,215,000.00
+39% |
|||||||||||||
| Operating Income Ratio | (0.10%) | (-0.04%) | (0.14%) | (0.05%) | (0.06%) | (0.06%) | |||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 27,000.00 | 10,000.00 | 9,000.00 | 25,000.00 | 96,000.00 | 291,000.00 | |||||||||||||
| Interest Expenses | 3,289,000.00 | 4,841,000.00 | 4,174,000.00 | 4,380,000.00 | 5,124,012.00 | 7,269,000.00 | |||||||||||||
| Total Other Income/Exp... | 22,538,000.00 | 7,843,000.00 | -13,867,000.00 | -389,000.00 | 1,000,000.00 | 10,668,000.00 | |||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 174,702,000.00 | -9,816,000.00 | 196,363,000.00 | 94,582,000.00 | 117,857,130.00 | 184,796,000.00 | |||||||||||||
| EBITDA ratio | (0.14%) | (-0.01%) | (0.14%) | (0.06%) | (0.07%) | (0.09%) | |||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 140,518,000.00 | -27,798,000.00 | 186,462,000.00 | 79,905,000.00 | 99,999,984.00 | 147,883,000.00 | |||||||||||||
| Income Before Tax Ratio | (0.12%) | (-0.03%) | (0.13%) | (0.05%) | (0.06%) | (0.07%) | |||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 53,348,000.00 | 903,000.00 | 90,169,000.00 | 30,929,000.00 | 33,333,323.00 | 70,731,000.00 | |||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 82,916,000.00
+0% |
-33,248,000.00
-140% |
91,218,000.00
-374% |
44,355,000.00
-51% |
61,999,992.00
+40% |
72,605,000.00
+17% |
|||||||||||||
| Net Income Ratio | (0.07%) | (-0.03%) | (0.07%) | (0.03%) | (0.03%) | (0.03%) | |||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 59.38 | -28.15 | 73.42 | 31.46 | 42.85 | 53.22 | |||||||||||||
| Diluted EPS | 59.38 | -28.15 | 70.69 | 30.75 | 42.32 | 53.22 | |||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 1,396,275.00 | 1,181,275.00 | 1,242,367.00 | 1,409,886.00 | 1,446,775.00 | 1,364,275.00 | |||||||||||||
| Diluted Share Outstanding | 1,396,275.00 | 1,181,275.00 | 1,290,395.00 | 1,442,439.00 | 1,465,023.00 | 1,364,275.00 | |||||||||||||