T-Gaia Corp
TSE:3738

Watchlist Manager
T-Gaia Corp Logo
T-Gaia Corp
TSE:3738
Watchlist
Price: 2 658 JPY -0.23% Market Closed
Market Cap: 148.4B JPY
Have any thoughts about
T-Gaia Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

464.7B
+2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+1%
5 Years
-13%
7 Years
-15%
10 Years
-30%
10.6B
+5%
Operating Income
Growth Rates:
1 Year
+78%
3 Years
-21%
5 Years
-32%
7 Years
-26%
10 Years
-15%
8B
-8%
Net Income
Growth Rates:
1 Year
+20%
3 Years
-34%
5 Years
-43%
7 Years
-17%
10 Years
+20%

Earnings Waterfall
T-Gaia Corp

Revenue
464.7B JPY
Cost of Revenue
-387.5B JPY
Gross Profit
77.2B JPY
Operating Expenses
-66.6B JPY
Operating Income
10.6B JPY
Other Expenses
-2.6B JPY
Net Income
8B JPY

Income Statement
T-Gaia Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2024
Revenue
Revenue
661 015
N/A
661 671
+0%
642 095
-3%
651 072
+1%
639 741
-2%
631 287
-1%
620 074
-2%
607 205
-2%
591 435
-3%
572 825
-3%
551 592
-4%
551 046
0%
544 148
-1%
546 409
+0%
552 771
+1%
545 882
-1%
543 655
0%
528 719
-3%
526 929
0%
529 277
+0%
531 683
+0%
505 086
-5%
474 150
-6%
439 127
-7%
411 999
-6%
408 583
-1%
422 973
+4%
451 189
+7%
460 912
+2%
473 327
+3%
476 464
+1%
473 788
-1%
468 955
-1%
465 028
-1%
453 604
-2%
441 538
-3%
443 626
+0%
454 280
+2%
448 954
-1%
457 273
+2%
464 724
+2%
Gross Profit
Cost of Revenue
(599 105)
(599 307)
(580 111)
(588 729)
(577 303)
(568 980)
(556 693)
(544 211)
(528 712)
(510 179)
(489 854)
(489 001)
(481 565)
(483 047)
(488 496)
(479 962)
(476 125)
(459 732)
(455 981)
(457 927)
(459 803)
(435 039)
(406 241)
(373 701)
(348 222)
(342 093)
(353 089)
(376 745)
(384 977)
(398 219)
(403 889)
(402 458)
(397 873)
(394 117)
(382 839)
(370 945)
(371 674)
(380 817)
(374 206)
(380 585)
(387 502)
Gross Profit
61 910
N/A
62 364
+1%
61 984
-1%
62 343
+1%
62 438
+0%
62 307
0%
63 381
+2%
62 994
-1%
62 723
0%
62 646
0%
61 738
-1%
62 045
+0%
62 583
+1%
63 362
+1%
64 275
+1%
65 920
+3%
67 530
+2%
68 987
+2%
70 948
+3%
71 350
+1%
71 880
+1%
70 047
-3%
67 909
-3%
65 426
-4%
63 777
-3%
66 490
+4%
69 884
+5%
74 444
+7%
75 935
+2%
75 108
-1%
72 575
-3%
71 330
-2%
71 082
0%
70 911
0%
70 765
0%
70 593
0%
71 952
+2%
73 463
+2%
74 748
+2%
76 688
+3%
77 222
+1%
Operating Income
Operating Expenses
(49 420)
(48 307)
(47 678)
(47 506)
(47 487)
(47 886)
(47 715)
(47 731)
(47 582)
(47 430)
(47 467)
(47 942)
(48 354)
(48 466)
(49 818)
(50 836)
(52 147)
(53 679)
(55 566)
(56 200)
(56 406)
(56 111)
(54 183)
(52 287)
(51 404)
(53 629)
(55 842)
(59 502)
(62 607)
(62 387)
(62 008)
(61 691)
(61 781)
(62 887)
(63 771)
(64 831)
(66 016)
(66 076)
(66 697)
(66 579)
(66 644)
Selling, General & Administrative
(46 450)
(45 285)
(44 587)
(44 416)
(44 393)
(45 035)
(45 131)
(45 382)
(45 479)
(45 328)
(45 351)
(45 970)
(46 353)
(46 547)
(49 298)
(49 178)
(50 487)
(51 908)
(53 330)
(53 940)
(54 124)
(53 796)
(51 880)
(50 561)
(49 687)
(51 746)
(53 157)
(56 558)
(59 453)
(59 250)
(58 837)
(58 528)
(58 517)
(59 492)
(60 325)
(61 280)
(62 414)
(62 430)
(63 103)
(63 116)
(63 255)
Depreciation & Amortization
(2 970)
(3 021)
(3 090)
(3 089)
(3 093)
(2 851)
(2 583)
(2 349)
(2 102)
(2 101)
(2 116)
(1 970)
(2 002)
(1 919)
(518)
(1 658)
(1 656)
(1 769)
(2 236)
(2 259)
(2 283)
(2 314)
(2 302)
(1 725)
(1 716)
(1 883)
(2 685)
(2 944)
(3 153)
(3 137)
(3 169)
(3 160)
(3 262)
(3 393)
(3 445)
(3 551)
(3 602)
(3 645)
(3 593)
(3 461)
(3 388)
Other Operating Expenses
0
(1)
0
(1)
0
0
(1)
0
(1)
(1)
0
(2)
1
0
(2)
0
(4)
(2)
0
(1)
1
(1)
(1)
(1)
0
0
0
0
(1)
0
(2)
(3)
0
(2)
(1)
0
0
(1)
(1)
(2)
(1)
Operating Income
12 490
N/A
14 057
+13%
14 306
+2%
14 837
+4%
14 951
+1%
14 421
-4%
15 666
+9%
15 263
-3%
15 141
-1%
15 216
+0%
14 271
-6%
14 103
-1%
14 229
+1%
14 896
+5%
14 457
-3%
15 084
+4%
15 383
+2%
15 308
0%
15 382
+0%
15 150
-2%
15 474
+2%
13 936
-10%
13 726
-2%
13 139
-4%
12 373
-6%
12 861
+4%
14 042
+9%
14 942
+6%
13 328
-11%
12 721
-5%
10 567
-17%
9 639
-9%
9 301
-4%
8 024
-14%
6 994
-13%
5 762
-18%
5 936
+3%
7 387
+24%
8 051
+9%
10 109
+26%
10 578
+5%
Pre-Tax Income
Interest Income Expense
(180)
(170)
(157)
(146)
(139)
(136)
(123)
18
52
69
84
(24)
(14)
(8)
(6)
0
(8)
5
44
27
37
17
48
(7)
11
61
(528)
(503)
251
232
694
727
(65)
(114)
(3)
(7)
132
149
109
139
0
Non-Reccuring Items
(1)
(202)
(351)
(354)
(530)
(321)
(289)
(284)
(93)
(61)
(144)
(100)
(97)
(136)
(68)
(69)
(83)
(83)
(149)
(164)
(151)
(152)
(365)
(359)
(363)
(17)
131
140
144
(199)
(115)
187
425
406
386
56
(191)
(1 912)
(2 177)
(2 174)
(3 826)
Gain/Loss on Disposition of Assets
3
2
0
0
4
4
4
6
2
2
44
(4)
(4)
(4)
(11)
6
0
0
6
0
8
37
37
0
22
(7)
(3)
(2)
1
24
49
58
71
48
11
10
0
0
10
8
0
Total Other Income
83
77
52
56
58
58
78
57
47
51
47
37
54
60
884
3 458
4 166
5 043
5 167
5 213
5 266
5 369
5 420
5 610
5 837
6 160
6 356
5 283
5 111
4 921
4 927
4 204
4 365
4 479
4 646
4 481
4 439
4 388
4 394
4 722
5 061
Pre-Tax Income
12 395
N/A
13 764
+11%
13 850
+1%
14 393
+4%
14 344
0%
14 026
-2%
15 336
+9%
15 060
-2%
15 149
+1%
15 277
+1%
14 302
-6%
14 012
-2%
14 168
+1%
14 808
+5%
15 256
+3%
18 479
+21%
19 458
+5%
20 273
+4%
20 450
+1%
20 226
-1%
20 634
+2%
19 207
-7%
18 866
-2%
18 383
-3%
17 880
-3%
19 058
+7%
19 998
+5%
19 860
-1%
18 835
-5%
17 699
-6%
16 122
-9%
14 815
-8%
14 097
-5%
12 843
-9%
12 034
-6%
10 302
-14%
10 317
+0%
10 013
-3%
10 387
+4%
12 804
+23%
11 813
-8%
Net Income
Tax Provision
(5 746)
(6 142)
(6 040)
(6 069)
(5 909)
(5 655)
(5 771)
(5 515)
(5 384)
(5 088)
(4 539)
(4 504)
(4 544)
(4 974)
(5 087)
(6 022)
(6 303)
(6 578)
(6 601)
(6 535)
(6 677)
(6 222)
(6 256)
(6 083)
(5 853)
(6 296)
(6 943)
(6 979)
(6 794)
(6 438)
(5 536)
(5 065)
(4 805)
(4 477)
(4 215)
(3 802)
(3 868)
(4 308)
(3 839)
(4 519)
(4 205)
Income from Continuing Operations
6 649
7 622
7 810
8 324
8 435
8 371
9 565
9 545
9 765
10 189
9 763
9 508
9 624
9 834
10 169
12 457
13 155
13 695
13 849
13 691
13 957
12 985
12 610
12 300
12 027
12 762
13 055
12 881
12 041
11 261
10 586
9 750
9 292
8 366
7 819
6 500
6 449
5 705
6 548
8 285
7 608
Income to Minority Interest
(29)
(45)
(62)
(65)
(67)
(68)
(65)
(66)
(68)
(72)
(68)
(51)
(33)
(16)
(8)
(9)
(9)
(7)
(6)
(6)
(6)
(6)
17
18
18
12
(12)
(13)
(13)
(7)
(7)
(7)
29
56
119
166
190
551
465
417
358
Net Income (Common)
6 618
N/A
7 575
+14%
7 748
+2%
8 258
+7%
8 368
+1%
8 303
-1%
9 498
+14%
9 477
0%
9 694
+2%
10 116
+4%
9 694
-4%
9 455
-2%
9 592
+1%
9 816
+2%
10 161
+4%
12 449
+23%
13 145
+6%
13 689
+4%
13 842
+1%
13 684
-1%
13 949
+2%
12 977
-7%
12 628
-3%
12 319
-2%
12 047
-2%
12 774
+6%
13 042
+2%
12 867
-1%
12 028
-7%
11 254
-6%
10 579
-6%
9 743
-8%
9 322
-4%
8 423
-10%
7 938
-6%
6 667
-16%
6 638
0%
6 255
-6%
7 013
+12%
8 701
+24%
7 965
-8%
EPS (Diluted)
95.91
N/A
109.78
+14%
112.68
+3%
119.68
+6%
121.27
+1%
120.33
-1%
138.11
+15%
166.26
+20%
173.1
+4%
180.64
+4%
172.62
-4%
168.83
-2%
171.28
+1%
175.28
+2%
182.33
+4%
222.3
+22%
234.73
+6%
245.64
+5%
248.38
+1%
245.55
-1%
250.3
+2%
232.86
-7%
226.59
-3%
221.04
-2%
216.16
-2%
229.2
+6%
234
+2%
230.86
-1%
215.7
-7%
201.81
-6%
189.74
-6%
174.72
-8%
167.1
-4%
150.97
-10%
142.3
-6%
119.5
-16%
118.93
0%
112.05
-6%
125.65
+12%
155.88
+24%
142.63
-9%

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 211,600+ 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 Wide Economic Moat 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.