Mixi Inc
TSE:2121

Watchlist Manager
Mixi Inc Logo
Mixi Inc
TSE:2121
Watchlist
Price: 2 743 JPY 2.2% Market Closed
Market Cap: 191.7B JPY
Have any thoughts about
Mixi Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

147.7B
+0.6%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+25%
5 Years
+13%
7 Years
-29%
10 Years
+550%
19.7B
+3%
Operating Income
Growth Rates:
1 Year
-8%
3 Years
-8%
5 Years
-38%
7 Years
-78%
10 Years
+284%
8B
+13%
Net Income
Growth Rates:
1 Year
+171%
3 Years
-46%
5 Years
-61%
7 Years
-87%
10 Years
+172%

Earnings Waterfall
Mixi Inc

Revenue
147.7B JPY
Cost of Revenue
-44.4B JPY
Gross Profit
103.4B JPY
Operating Expenses
-83.6B JPY
Operating Income
19.7B JPY
Other Expenses
-11.7B JPY
Net Income
8B JPY

Income Statement
Mixi Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
22 729
N/A
43 130
+90%
74 063
+72%
112 918
+52%
150 280
+33%
173 315
+15%
194 938
+12%
208 799
+7%
206 063
-1%
200 117
-3%
201 504
+1%
207 161
+3%
208 046
+0%
213 748
+3%
199 607
-7%
189 094
-5%
175 426
-7%
166 882
-5%
159 641
-4%
144 032
-10%
130 251
-10%
119 823
-8%
110 413
-8%
112 171
+2%
120 751
+8%
124 088
+3%
127 544
+3%
119 319
-6%
118 488
-1%
114 842
-3%
115 724
+1%
122 030
+5%
123 645
+1%
132 611
+7%
141 812
+7%
146 867
+4%
145 052
-1%
145 101
+0%
147 274
+1%
146 868
0%
147 748
+1%
Gross Profit
Cost of Revenue
(4 256)
(5 824)
(8 139)
(11 009)
(14 919)
(18 135)
(22 348)
(24 750)
(24 675)
(23 760)
(23 531)
(24 147)
(25 071)
(25 874)
(23 910)
(23 050)
(21 124)
(20 790)
(21 151)
(20 224)
(20 348)
(20 533)
(20 351)
(21 292)
(23 647)
(23 938)
(25 759)
(26 009)
(25 690)
(26 859)
(28 293)
(31 710)
(32 161)
(34 600)
(37 203)
(41 746)
(43 408)
(45 043)
(46 104)
(44 238)
(44 396)
Gross Profit
18 473
N/A
37 306
+102%
65 924
+77%
101 909
+55%
135 361
+33%
155 180
+15%
172 590
+11%
184 049
+7%
181 388
-1%
176 357
-3%
177 973
+1%
183 014
+3%
182 975
0%
187 874
+3%
175 697
-6%
166 044
-5%
154 302
-7%
146 092
-5%
138 490
-5%
123 808
-11%
109 903
-11%
99 290
-10%
90 062
-9%
90 879
+1%
97 104
+7%
100 150
+3%
101 785
+2%
93 310
-8%
92 798
-1%
87 983
-5%
87 431
-1%
90 320
+3%
91 484
+1%
98 011
+7%
104 609
+7%
105 121
+0%
101 644
-3%
100 058
-2%
101 170
+1%
102 630
+1%
103 352
+1%
Operating Income
Operating Expenses
(13 344)
(22 167)
(35 097)
(49 223)
(62 984)
(73 170)
(82 526)
(90 277)
(91 831)
(91 975)
(94 995)
(94 006)
(93 888)
(96 241)
(102 939)
(101 282)
(98 720)
(97 516)
(87 090)
(82 775)
(78 308)
(75 046)
(72 873)
(73 732)
(74 088)
(72 905)
(72 250)
(70 382)
(71 333)
(69 964)
(68 590)
(72 512)
(73 742)
(77 703)
(78 710)
(80 301)
(80 136)
(82 676)
(84 948)
(83 453)
(83 633)
Selling, General & Administrative
(13 254)
(22 078)
(35 006)
(49 222)
(62 983)
(73 168)
(82 525)
(89 015)
(90 569)
(90 714)
(93 732)
(94 004)
(93 885)
(96 238)
(95 341)
(93 683)
(91 122)
(89 918)
(87 089)
(82 773)
(78 307)
(75 043)
(72 870)
(73 730)
(74 086)
(72 905)
(72 249)
(70 381)
(71 331)
(69 962)
(68 589)
(72 510)
(73 742)
(77 703)
(78 709)
(80 301)
(80 137)
(82 675)
(84 948)
(83 423)
(83 631)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(29)
0
Depreciation & Amortization
0
0
0
0
0
0
0
(1 261)
0
0
0
0
0
0
(7 597)
(7 597)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(90)
(89)
(91)
(1)
(1)
(2)
0
(1)
(1 262)
(1 261)
(1 263)
(2)
(3)
(3)
0
(2)
(7 598)
(7 598)
(1)
(1)
(1)
(3)
(3)
(2)
(2)
0
(1)
(1)
(2)
(2)
0
(2)
0
0
(1)
0
0
(1)
0
(1)
(2)
Operating Income
5 129
N/A
15 139
+195%
30 827
+104%
52 686
+71%
72 377
+37%
82 010
+13%
90 064
+10%
93 772
+4%
89 557
-4%
84 382
-6%
82 978
-2%
89 008
+7%
89 087
+0%
91 633
+3%
72 758
-21%
64 762
-11%
55 582
-14%
48 576
-13%
51 400
+6%
41 033
-20%
31 595
-23%
24 244
-23%
17 189
-29%
17 147
0%
23 016
+34%
27 245
+18%
29 535
+8%
22 928
-22%
21 465
-6%
18 019
-16%
18 841
+5%
17 808
-5%
17 742
0%
20 308
+14%
25 899
+28%
24 820
-4%
21 508
-13%
17 382
-19%
16 222
-7%
19 177
+18%
19 719
+3%
Pre-Tax Income
Interest Income Expense
(93)
(66)
(12)
33
46
(33)
(78)
(8)
(110)
(82)
(20)
(236)
(171)
(125)
283
854
673
658
141
269
3
(129)
(120)
(402)
(391)
(196)
149
826
883
708
377
(294)
174
(351)
(5 763)
(6 722)
(6 375)
(5 945)
(2 071)
(2 606)
(2 228)
Non-Reccuring Items
(70)
(90)
(66)
(365)
(362)
(355)
(388)
(198)
(188)
(184)
(141)
(872)
(1 073)
(1 081)
(1 211)
(548)
(669)
(2 678)
(2 572)
(2 911)
(2 804)
(850)
(1 333)
(941)
(1 029)
(964)
(458)
(721)
(614)
(641)
(829)
(1 591)
(2 777)
(8 348)
(8 158)
(6 121)
(6 253)
(654)
(646)
(3 080)
(2 860)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
20
20
20
(172)
0
0
2
2
0
358
356
679
643
290
290
3
0
0
0
0
0
0
0
0
0
(875)
(875)
(875)
(875)
6
8
41
41
Total Other Income
(32)
(33)
(24)
(13)
(16)
(260)
(262)
(227)
(274)
(307)
(348)
(300)
(288)
271
315
(150)
176
(29)
23
(7)
275
323
280
171
(9)
(8)
71
168
274
184
204
112
173
284
124
152
135
52
(598)
(902)
(902)
Pre-Tax Income
4 934
N/A
14 950
+203%
30 725
+106%
52 341
+70%
72 045
+38%
81 362
+13%
89 336
+10%
93 339
+4%
89 005
-5%
83 829
-6%
82 489
-2%
87 428
+6%
87 555
+0%
90 698
+4%
72 147
-20%
64 920
-10%
55 764
-14%
46 885
-16%
49 348
+5%
39 063
-21%
29 712
-24%
23 878
-20%
16 306
-32%
15 978
-2%
21 587
+35%
26 077
+21%
29 297
+12%
23 201
-21%
22 008
-5%
18 270
-17%
18 593
+2%
16 035
-14%
15 312
-5%
11 018
-28%
11 227
+2%
11 254
+0%
8 140
-28%
10 841
+33%
12 915
+19%
12 630
-2%
13 770
+9%
Net Income
Tax Provision
(1 992)
(4 746)
(10 276)
(19 375)
(26 037)
(29 048)
(31 443)
(32 317)
(30 365)
(28 358)
(26 635)
(27 562)
(27 554)
(28 567)
(26 019)
(23 132)
(20 395)
(17 316)
(15 585)
(12 542)
(9 376)
(8 134)
(6 484)
(5 216)
(7 011)
(8 099)
(8 472)
(7 509)
(7 154)
(5 663)
(5 983)
(5 852)
(5 733)
(4 300)
(5 610)
(5 348)
(4 428)
(5 462)
(5 119)
(5 689)
(5 800)
Income from Continuing Operations
2 942
10 204
20 449
32 966
46 008
52 314
57 893
61 022
58 640
55 471
55 854
59 866
60 001
62 131
46 128
41 788
35 369
29 569
33 763
26 521
20 336
15 744
9 822
10 762
14 576
17 978
20 825
15 692
14 854
12 607
12 610
10 183
9 579
6 718
5 617
5 906
3 712
5 379
7 796
6 941
7 970
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
0
0
0
(79)
77
79
153
(662)
(763)
(744)
(758)
72
14
141
32
Net Income (Common)
2 945
N/A
10 207
+247%
20 450
+100%
32 966
+61%
46 007
+40%
52 313
+14%
57 894
+11%
61 022
+5%
58 640
-4%
55 472
-5%
55 854
+1%
59 867
+7%
60 002
+0%
62 132
+4%
46 129
-26%
41 788
-9%
35 369
-15%
29 568
-16%
33 763
+14%
26 521
-21%
20 337
-23%
15 745
-23%
9 822
-38%
10 760
+10%
14 573
+35%
17 977
+23%
20 823
+16%
15 692
-25%
14 855
-5%
12 526
-16%
12 687
+1%
10 262
-19%
9 732
-5%
6 055
-38%
4 854
-20%
5 161
+6%
2 952
-43%
5 451
+85%
7 808
+43%
7 082
-9%
8 002
+13%
EPS (Diluted)
36.81
N/A
126.01
+242%
252.46
+100%
408.59
+62%
567.98
+39%
630.27
+11%
689.21
+9%
734.31
+7%
698.09
-5%
676.48
-3%
681.14
+1%
730.13
+7%
759.51
+4%
796.56
+5%
591.39
-26%
532.19
-10%
459.33
-14%
394.24
-14%
446.46
+13%
349.1
-22%
268.77
-23%
207.17
-23%
130.35
-37%
141.68
+9%
191.59
+35%
234.54
+22%
273.84
+17%
205.71
-25%
195.34
-5%
168.12
-14%
172.19
+2%
137.77
-20%
132.05
-4%
83.05
-37%
65.79
-21%
70.07
+7%
40.17
-43%
76.01
+89%
109.78
+44%
98.55
-10%
112.7
+14%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 197,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.