Nextage Co Ltd
TSE:3186
Nextage Co Ltd
TSE:3186
Price:
1 468
JPY
-1.61%
Market Closed
Market Cap:
117.6B
JPY
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Nextage Co Ltd
1468
-24 (-1.61%)
| 52 Week Range |
1 368
3 040
|
| Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
Nextage Co Ltd
Income Statement
Earnings Waterfall
Nextage Co Ltd
Nextage Co Ltd
|
Revenue
|
515.7B
JPY
|
|
Cost of Revenue
|
-422.3B
JPY
|
|
Gross Profit
|
93.4B
JPY
|
|
Operating Expenses
|
-81.5B
JPY
|
|
Operating Income
|
11.8B
JPY
|
|
Other Expenses
|
-3.6B
JPY
|
|
Net Income
|
8.2B
JPY
|
Income Statement
Nextage Co Ltd
Nextage Co Ltd
Currency: JPY
| Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
47 555
N/A
|
50 448
+6%
|
53 573
+6%
|
57 205
+7%
|
59 742
+4%
|
63 114
+6%
|
66 595
+6%
|
73 955
+11%
|
81 465
+10%
|
87 201
+7%
|
95 053
+9%
|
102 830
+8%
|
111 677
+9%
|
118 972
+7%
|
126 439
+6%
|
137 049
+8%
|
148 854
+9%
|
163 174
+10%
|
177 745
+9%
|
192 354
+8%
|
206 456
+7%
|
219 263
+6%
|
231 827
+6%
|
230 233
-1%
|
236 861
+3%
|
241 146
+2%
|
242 581
+1%
|
264 586
+9%
|
274 523
+4%
|
291 263
+6%
|
309 641
+6%
|
334 364
+8%
|
368 500
+10%
|
418 117
+13%
|
454 547
+9%
|
465 613
+2%
|
478 010
+3%
|
463 464
-3%
|
464 984
+0%
|
498 619
+7%
|
515 653
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(39 852)
|
(42 259)
|
(45 097)
|
(48 372)
|
(50 536)
|
(53 820)
|
(56 868)
|
(63 365)
|
(69 518)
|
(74 279)
|
(80 825)
|
(86 929)
|
(94 311)
|
(99 968)
|
(105 906)
|
(114 725)
|
(124 279)
|
(136 037)
|
(147 848)
|
(159 433)
|
(170 815)
|
(181 413)
|
(192 532)
|
(191 870)
|
(195 524)
|
(197 216)
|
(196 213)
|
(212 903)
|
(221 175)
|
(234 532)
|
(249 466)
|
(270 471)
|
(298 812)
|
(344 088)
|
(378 532)
|
(383 413)
|
(391 146)
|
(376 636)
|
(374 635)
|
(405 114)
|
(422 283)
|
|
| Gross Profit |
7 704
N/A
|
8 189
+6%
|
8 477
+4%
|
8 833
+4%
|
9 206
+4%
|
9 294
+1%
|
9 726
+5%
|
10 589
+9%
|
11 945
+13%
|
12 922
+8%
|
14 227
+10%
|
15 900
+12%
|
17 365
+9%
|
19 004
+9%
|
20 532
+8%
|
22 323
+9%
|
24 575
+10%
|
27 137
+10%
|
29 897
+10%
|
32 921
+10%
|
35 641
+8%
|
37 850
+6%
|
39 295
+4%
|
38 363
-2%
|
41 337
+8%
|
43 930
+6%
|
46 368
+6%
|
51 683
+11%
|
53 348
+3%
|
56 731
+6%
|
60 175
+6%
|
63 893
+6%
|
69 688
+9%
|
74 029
+6%
|
76 015
+3%
|
82 200
+8%
|
86 864
+6%
|
86 828
0%
|
90 349
+4%
|
93 505
+3%
|
93 370
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 987)
|
(7 431)
|
(7 583)
|
(7 648)
|
(7 854)
|
(8 024)
|
(8 380)
|
(9 000)
|
(9 804)
|
(10 758)
|
(11 964)
|
(13 234)
|
(14 331)
|
(15 529)
|
(16 765)
|
(18 438)
|
(20 589)
|
(22 753)
|
(25 047)
|
(27 268)
|
(29 466)
|
(31 765)
|
(34 360)
|
(35 386)
|
(36 441)
|
(37 105)
|
(37 046)
|
(38 690)
|
(40 431)
|
(43 094)
|
(45 047)
|
(47 539)
|
(51 188)
|
(54 581)
|
(59 494)
|
(64 252)
|
(68 047)
|
(70 744)
|
(74 059)
|
(77 625)
|
(81 541)
|
|
| Selling, General & Administrative |
(6 987)
|
(7 432)
|
(7 583)
|
(7 648)
|
(7 854)
|
(8 024)
|
(8 380)
|
(8 999)
|
(9 803)
|
(10 758)
|
(11 964)
|
(13 235)
|
(14 331)
|
(15 529)
|
(16 704)
|
(18 436)
|
(20 588)
|
(22 752)
|
(25 046)
|
(27 268)
|
(29 466)
|
(31 764)
|
(34 249)
|
(35 384)
|
(36 440)
|
(37 104)
|
(37 045)
|
(38 689)
|
(40 429)
|
(43 093)
|
(44 958)
|
(47 449)
|
(51 098)
|
(54 580)
|
(59 179)
|
(63 937)
|
(67 732)
|
(70 743)
|
(73 818)
|
(77 624)
|
(81 540)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(61)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(111)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(89)
|
(90)
|
(90)
|
(1)
|
(315)
|
(315)
|
(315)
|
(1)
|
(241)
|
(1)
|
(1)
|
|
| Operating Income |
716
N/A
|
757
+6%
|
894
+18%
|
1 185
+33%
|
1 351
+14%
|
1 269
-6%
|
1 345
+6%
|
1 590
+18%
|
2 144
+35%
|
2 164
+1%
|
2 264
+5%
|
2 666
+18%
|
3 034
+14%
|
3 475
+15%
|
3 768
+8%
|
3 886
+3%
|
3 986
+3%
|
4 384
+10%
|
4 850
+11%
|
5 653
+17%
|
6 175
+9%
|
6 085
-1%
|
4 935
-19%
|
2 977
-40%
|
4 896
+64%
|
6 825
+39%
|
9 322
+37%
|
12 993
+39%
|
12 917
-1%
|
13 637
+6%
|
15 128
+11%
|
16 354
+8%
|
18 500
+13%
|
19 448
+5%
|
16 521
-15%
|
17 948
+9%
|
18 817
+5%
|
16 084
-15%
|
16 290
+1%
|
15 880
-3%
|
11 829
-26%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(47)
|
(50)
|
(50)
|
(51)
|
(49)
|
(49)
|
(54)
|
(61)
|
(90)
|
(103)
|
(111)
|
(115)
|
(100)
|
(154)
|
(148)
|
(145)
|
(152)
|
(108)
|
(133)
|
(159)
|
(174)
|
(187)
|
(200)
|
(213)
|
(235)
|
(251)
|
(257)
|
(264)
|
(258)
|
(246)
|
(241)
|
(233)
|
(225)
|
(245)
|
(257)
|
(265)
|
(276)
|
(273)
|
(274)
|
(343)
|
(410)
|
|
| Non-Reccuring Items |
(24)
|
(24)
|
(24)
|
(19)
|
(19)
|
(31)
|
(31)
|
(31)
|
(31)
|
(116)
|
(116)
|
(116)
|
(116)
|
(59)
|
0
|
(59)
|
(77)
|
(129)
|
(135)
|
(165)
|
(155)
|
(116)
|
0
|
(96)
|
(117)
|
(29)
|
(27)
|
(11)
|
18
|
(88)
|
0
|
0
|
0
|
(314)
|
0
|
0
|
0
|
(240)
|
0
|
(125)
|
(147)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
8
|
8
|
8
|
9
|
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
|
0
|
0
|
|
| Total Other Income |
(70)
|
(116)
|
16
|
49
|
66
|
120
|
(11)
|
19
|
19
|
26
|
104
|
51
|
43
|
(16)
|
(25)
|
(143)
|
(182)
|
(91)
|
(126)
|
18
|
65
|
(10)
|
(26)
|
(93)
|
(53)
|
(47)
|
(11)
|
23
|
(20)
|
(2)
|
3
|
(94)
|
(24)
|
(124)
|
(83)
|
(56)
|
(132)
|
(38)
|
(110)
|
(60)
|
(139)
|
|
| Pre-Tax Income |
575
N/A
|
568
-1%
|
837
+47%
|
1 166
+39%
|
1 351
+16%
|
1 310
-3%
|
1 248
-5%
|
1 517
+22%
|
2 042
+35%
|
1 971
-3%
|
2 149
+9%
|
2 495
+16%
|
2 870
+15%
|
3 254
+13%
|
3 595
+10%
|
3 539
-2%
|
3 575
+1%
|
4 056
+13%
|
4 456
+10%
|
5 347
+20%
|
5 911
+11%
|
5 772
-2%
|
4 709
-18%
|
2 575
-45%
|
4 491
+74%
|
6 498
+45%
|
9 027
+39%
|
12 741
+41%
|
12 657
-1%
|
13 301
+5%
|
14 890
+12%
|
16 027
+8%
|
18 251
+14%
|
18 765
+3%
|
16 181
-14%
|
17 627
+9%
|
18 409
+4%
|
15 533
-16%
|
15 906
+2%
|
15 352
-3%
|
11 133
-27%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(267)
|
(241)
|
(333)
|
(474)
|
(547)
|
(468)
|
(431)
|
(465)
|
(649)
|
(637)
|
(691)
|
(793)
|
(895)
|
(992)
|
(1 141)
|
(1 140)
|
(1 048)
|
(1 145)
|
(1 276)
|
(1 349)
|
(1 556)
|
(1 514)
|
(1 195)
|
(760)
|
(1 151)
|
(1 757)
|
(2 397)
|
(3 485)
|
(3 536)
|
(3 638)
|
(4 158)
|
(4 501)
|
(5 147)
|
(4 879)
|
(4 083)
|
(4 291)
|
(4 620)
|
(3 976)
|
(4 132)
|
(4 076)
|
(2 883)
|
|
| Income from Continuing Operations |
307
|
327
|
504
|
693
|
806
|
842
|
818
|
1 053
|
1 393
|
1 334
|
1 458
|
1 702
|
1 975
|
2 262
|
2 454
|
2 399
|
2 527
|
2 911
|
3 180
|
3 998
|
4 355
|
4 258
|
3 514
|
1 815
|
3 340
|
4 741
|
6 630
|
9 256
|
9 121
|
9 663
|
10 732
|
11 526
|
13 104
|
13 886
|
12 098
|
13 336
|
13 789
|
11 557
|
11 774
|
11 276
|
8 250
|
|
| Net Income (Common) |
307
N/A
|
327
+7%
|
504
+54%
|
693
+38%
|
806
+16%
|
842
+4%
|
818
-3%
|
1 053
+29%
|
1 393
+32%
|
1 334
-4%
|
1 458
+9%
|
1 702
+17%
|
1 975
+16%
|
2 262
+15%
|
2 454
+8%
|
2 398
-2%
|
2 526
+5%
|
2 910
+15%
|
3 178
+9%
|
3 998
+26%
|
4 354
+9%
|
4 258
-2%
|
3 515
-17%
|
1 815
-48%
|
3 341
+84%
|
4 740
+42%
|
6 628
+40%
|
9 254
+40%
|
9 120
-1%
|
9 663
+6%
|
10 733
+11%
|
11 526
+7%
|
13 103
+14%
|
13 886
+6%
|
12 098
-13%
|
13 337
+10%
|
13 789
+3%
|
11 556
-16%
|
11 773
+2%
|
11 274
-4%
|
8 249
-27%
|
|
| EPS (Diluted) |
5.11
N/A
|
5.28
+3%
|
8.12
+54%
|
10.82
+33%
|
12.59
+16%
|
13.28
+5%
|
12.98
-2%
|
17.26
+33%
|
22.46
+30%
|
21.29
-5%
|
22.78
+7%
|
26.59
+17%
|
30.85
+16%
|
35.08
+14%
|
33.61
-4%
|
32.4
-4%
|
34.6
+7%
|
39.58
+14%
|
43.01
+9%
|
51.88
+21%
|
55.09
+6%
|
55.4
+1%
|
44.35
-20%
|
24.2
-45%
|
39.33
+63%
|
60.93
+55%
|
87.12
+43%
|
118.99
+37%
|
116.91
-2%
|
124.94
+7%
|
138.32
+11%
|
145.37
+5%
|
164.86
+13%
|
175.73
+7%
|
152.03
-13%
|
167.38
+10%
|
172.86
+3%
|
144.96
-16%
|
147.23
+2%
|
140.75
-4%
|
102.86
-27%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
