M-up Holdings Inc
TSE:3661

Watchlist Manager
M-up Holdings Inc Logo
M-up Holdings Inc
TSE:3661
Watchlist
Price: 1 618 JPY 5.89% Market Closed
Market Cap: 57.9B JPY
Have any thoughts about
M-up Holdings Inc?
Write Note

Income Statement

Earnings Waterfall
M-up Holdings Inc

Revenue
20B JPY
Cost of Revenue
-13.8B JPY
Gross Profit
6.3B JPY
Operating Expenses
-3.4B JPY
Operating Income
2.8B JPY
Other Expenses
-1.3B JPY
Net Income
1.5B JPY

Income Statement
M-up Holdings 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
3 451
N/A
3 445
0%
3 593
+4%
3 712
+3%
3 725
+0%
3 726
+0%
3 742
+0%
3 736
0%
3 683
-1%
3 602
-2%
3 663
+2%
3 712
+1%
3 754
+1%
3 866
+3%
3 781
-2%
3 684
-3%
3 875
+5%
3 917
+1%
5 425
+38%
6 919
+28%
8 403
+21%
10 202
+21%
10 496
+3%
11 062
+5%
11 452
+4%
11 653
+2%
12 138
+4%
12 326
+2%
12 465
+1%
12 738
+2%
13 159
+3%
13 574
+3%
14 358
+6%
15 024
+5%
15 415
+3%
15 936
+3%
16 468
+3%
17 037
+3%
17 603
+3%
18 574
+6%
20 018
+8%
Gross Profit
Cost of Revenue
(2 177)
(2 168)
(2 215)
(2 272)
(2 243)
(2 228)
(2 367)
(2 381)
(2 389)
(2 378)
(2 418)
(2 442)
(2 497)
(2 604)
(2 539)
(2 527)
(2 709)
(2 741)
(3 826)
(4 959)
(6 076)
(7 438)
(7 688)
(8 134)
(8 315)
(8 349)
(8 562)
(8 629)
(8 657)
(8 762)
(8 935)
(9 226)
(9 741)
(10 191)
(10 579)
(10 902)
(11 154)
(11 546)
(11 893)
(12 519)
(13 755)
Gross Profit
1 274
N/A
1 277
+0%
1 379
+8%
1 441
+5%
1 482
+3%
1 498
+1%
1 375
-8%
1 356
-1%
1 295
-4%
1 224
-6%
1 246
+2%
1 270
+2%
1 256
-1%
1 262
+0%
1 241
-2%
1 157
-7%
1 166
+1%
1 176
+1%
1 599
+36%
1 960
+23%
2 326
+19%
2 764
+19%
2 808
+2%
2 928
+4%
3 137
+7%
3 305
+5%
3 576
+8%
3 697
+3%
3 808
+3%
3 976
+4%
4 223
+6%
4 349
+3%
4 616
+6%
4 832
+5%
4 836
+0%
5 034
+4%
5 314
+6%
5 491
+3%
5 710
+4%
6 055
+6%
6 263
+3%
Operating Income
Operating Expenses
(749)
(760)
(823)
(886)
(933)
(969)
(983)
(959)
(1 080)
(928)
(921)
(844)
(877)
(866)
(865)
(848)
(860)
(877)
(1 185)
(1 557)
(1 860)
(2 169)
(2 174)
(2 198)
(2 249)
(2 363)
(2 517)
(2 589)
(2 674)
(2 694)
(2 697)
(2 669)
(2 694)
(2 741)
(2 822)
(2 960)
(3 062)
(3 147)
(3 175)
(3 230)
(3 419)
Selling, General & Administrative
(749)
(760)
(823)
(886)
(933)
(969)
(983)
(959)
(931)
(892)
(861)
(844)
(876)
(866)
(864)
(848)
(860)
(877)
(1 185)
(1 557)
(1 860)
(2 169)
(2 174)
(2 198)
(2 245)
(2 361)
(2 514)
(2 589)
(2 626)
(2 646)
(2 648)
(2 669)
(2 694)
(2 741)
(2 823)
(2 959)
(3 062)
(3 146)
(3 173)
(3 228)
(3 348)
Other Operating Expenses
0
0
0
(0)
0
0
0
(0)
(149)
(36)
(60)
(0)
0
0
0
(0)
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(3)
(3)
(3)
(0)
(48)
(48)
(48)
(0)
(1)
0
0
(1)
0
(1)
0
(2)
(71)
Operating Income
525
N/A
518
-1%
555
+7%
555
0%
549
-1%
529
-4%
393
-26%
397
+1%
215
-46%
296
+38%
325
+10%
426
+31%
380
-11%
396
+4%
377
-5%
309
-18%
307
-1%
299
-3%
414
+39%
403
-3%
466
+16%
595
+28%
634
+7%
730
+15%
889
+22%
941
+6%
1 059
+12%
1 108
+5%
1 135
+2%
1 282
+13%
1 527
+19%
1 680
+10%
1 922
+14%
2 092
+9%
2 014
-4%
2 074
+3%
2 252
+9%
2 344
+4%
2 535
+8%
2 825
+11%
2 844
+1%
Pre-Tax Income
Interest Income Expense
0
(10)
(7)
1
0
154
158
155
154
(0)
6
30
23
23
13
119
108
127
126
21
17
(2)
(0)
179
198
199
199
22
(18)
58
73
17
0
(31)
(47)
(24)
0
(30)
(28)
4
0
Non-Reccuring Items
0
0
0
0
1
(112)
(88)
(148)
0
0
0
0
1
1
1
(168)
(177)
(2 842)
(2 844)
(2 703)
(2 697)
(33)
(30)
(5)
0
0
0
(48)
0
0
0
10
0
0
0
0
0
0
0
(68)
0
Gain/Loss on Disposition of Assets
0
0
0
0
8
8
8
0
2
2
2
0
0
0
28
29
30
70
42
40
0
6
6
6
0
0
0
0
0
0
(7)
(7)
(7)
(7)
0
0
0
0
0
0
0
Total Other Income
(58)
(32)
6
50
51
50
50
(19)
(25)
(25)
(19)
12
34
35
29
6
4
4
19
27
66
27
13
16
24
21
32
38
39
35
22
12
59
20
22
18
(6)
26
31
37
50
Pre-Tax Income
467
N/A
476
+2%
554
+17%
606
+9%
610
+1%
629
+3%
521
-17%
385
-26%
345
-10%
272
-21%
313
+15%
468
+49%
437
-7%
455
+4%
447
-2%
295
-34%
272
-8%
(2 343)
N/A
(2 242)
+4%
(2 212)
+1%
(2 148)
+3%
594
N/A
623
+5%
926
+49%
1 111
+20%
1 162
+5%
1 290
+11%
1 120
-13%
1 155
+3%
1 375
+19%
1 616
+18%
1 712
+6%
1 974
+15%
2 074
+5%
1 989
-4%
2 068
+4%
2 246
+9%
2 340
+4%
2 538
+8%
2 798
+10%
2 894
+3%
Net Income
Tax Provision
(200)
(220)
(226)
(249)
(237)
(225)
(195)
(161)
(146)
(132)
(139)
(160)
(154)
(158)
(161)
(194)
(178)
(183)
(229)
(54)
(115)
(170)
(209)
(604)
(684)
(706)
(726)
(510)
(473)
(492)
(578)
(633)
(746)
(821)
(779)
(777)
(833)
(877)
(945)
(1 034)
(1 075)
Income from Continuing Operations
267
256
328
356
372
404
326
224
199
141
174
308
283
297
286
102
95
(2 525)
(2 471)
(2 266)
(2 262)
424
413
322
427
456
564
610
682
883
1 038
1 079
1 229
1 253
1 210
1 291
1 413
1 463
1 593
1 764
1 819
Income to Minority Interest
0
1
(7)
3
0
0
10
2
4
6
6
2
2
(1)
(3)
(5)
(8)
(9)
(5)
(4)
(5)
20
48
148
191
183
137
23
(46)
(90)
(122)
(102)
(132)
(154)
(162)
(197)
(207)
(212)
(246)
(283)
(291)
Net Income (Common)
267
N/A
258
-3%
322
+25%
360
+12%
376
+5%
406
+8%
336
-17%
226
-33%
202
-11%
146
-28%
181
+24%
310
+72%
285
-8%
297
+4%
283
-4%
97
-66%
86
-11%
(2 534)
N/A
(2 476)
+2%
(2 270)
+8%
(2 267)
+0%
444
N/A
462
+4%
470
+2%
618
+31%
638
+3%
701
+10%
633
-10%
636
+0%
793
+25%
915
+15%
976
+7%
1 096
+12%
1 099
+0%
1 047
-5%
1 093
+4%
1 206
+10%
1 249
+4%
1 346
+8%
1 481
+10%
1 527
+3%
EPS (Diluted)
36.04
N/A
34.81
-3%
43.47
+25%
48.64
+12%
50.09
+3%
54.09
+8%
44.81
-17%
7.57
-83%
26.92
+256%
19.44
-28%
24.06
+24%
10.38
-57%
38.02
+266%
39.53
+4%
37.78
-4%
3.23
-91%
11.52
+257%
-337.8
N/A
-274.14
+19%
-68.73
+75%
-249.3
-263%
48.75
N/A
50.69
+4%
12.91
-75%
67.77
+425%
17.49
-74%
19.21
+10%
17.38
-10%
17.59
+1%
21.92
+25%
25.31
+15%
27.01
+7%
30.21
+12%
30.39
+1%
28.93
-5%
29.86
+3%
33.34
+12%
34.59
+4%
37.33
+8%
41.04
+10%
42.08
+3%

See Also

Discover More