Dream Incubator Inc
TSE:4310

Watchlist Manager
Dream Incubator Inc Logo
Dream Incubator Inc
TSE:4310
Watchlist
Price: 2 976 JPY 1.6% Market Closed
Market Cap: 28.2B JPY
Have any thoughts about
Dream Incubator Inc?
Write Note

Income Statement

Earnings Waterfall
Dream Incubator Inc

Revenue
5.8B JPY
Cost of Revenue
-5B JPY
Gross Profit
786m JPY
Operating Expenses
-2.5B JPY
Operating Income
-1.7B JPY
Other Expenses
1m JPY
Net Income
-1.7B JPY

Income Statement
Dream Incubator 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
9 798
N/A
10 126
+3%
10 915
+8%
13 343
+22%
13 932
+4%
13 823
-1%
14 687
+6%
12 691
-14%
13 005
+2%
13 645
+5%
13 833
+1%
14 526
+5%
14 531
+0%
15 077
+4%
16 536
+10%
18 418
+11%
20 346
+10%
20 788
+2%
20 259
-3%
20 705
+2%
20 505
-1%
21 561
+5%
22 650
+5%
22 755
+0%
23 614
+4%
25 484
+8%
26 096
+2%
27 776
+6%
29 676
+7%
31 228
+5%
33 950
+9%
35 566
+5%
36 575
+3%
37 647
+3%
38 450
+2%
30 132
-22%
22 323
-26%
13 670
-39%
4 924
-64%
5 378
+9%
5 830
+8%
Gross Profit
Cost of Revenue
(4 467)
(4 284)
(4 532)
(5 429)
(5 875)
(6 796)
(7 080)
(6 306)
(6 236)
(5 704)
(6 481)
(7 508)
(7 555)
(7 893)
(7 891)
(8 866)
(10 321)
(10 755)
(10 986)
(11 401)
(11 185)
(11 873)
(12 406)
(12 314)
(13 062)
(14 489)
(15 205)
(16 788)
(17 765)
(18 594)
(20 166)
(20 842)
(21 326)
(21 842)
(21 708)
(16 746)
(12 455)
(7 924)
(3 855)
(4 925)
(5 044)
Gross Profit
5 331
N/A
5 842
+10%
6 383
+9%
7 914
+24%
8 057
+2%
7 027
-13%
7 607
+8%
6 385
-16%
6 769
+6%
7 941
+17%
7 352
-7%
7 018
-5%
6 976
-1%
7 184
+3%
8 645
+20%
9 552
+10%
10 025
+5%
10 033
+0%
9 273
-8%
9 304
+0%
9 320
+0%
9 688
+4%
10 244
+6%
10 441
+2%
10 552
+1%
10 995
+4%
10 891
-1%
10 988
+1%
11 911
+8%
12 634
+6%
13 784
+9%
14 724
+7%
15 249
+4%
15 805
+4%
16 742
+6%
13 386
-20%
9 868
-26%
5 746
-42%
1 069
-81%
453
-58%
786
+74%
Operating Income
Operating Expenses
(4 034)
(4 309)
(4 571)
(6 566)
(6 812)
(7 069)
(7 303)
(5 847)
(5 978)
(6 237)
(6 486)
(6 501)
(6 739)
(6 980)
(7 247)
(7 698)
(8 128)
(8 491)
(8 977)
(9 180)
(9 334)
(9 714)
(9 920)
(10 317)
(10 498)
(10 917)
(11 266)
(11 945)
(12 849)
(13 697)
(14 430)
(14 892)
(14 927)
(14 946)
(14 970)
(12 196)
(9 212)
(6 033)
(2 920)
(2 419)
(2 522)
Selling, General & Administrative
(4 031)
(4 308)
(4 569)
(6 565)
(6 810)
(7 069)
(7 303)
(5 846)
(5 978)
(6 235)
(6 484)
(6 500)
(6 739)
(6 979)
(7 246)
(7 696)
(8 124)
(8 489)
(8 975)
(9 178)
(9 491)
(9 712)
(9 917)
(10 316)
(10 496)
(10 917)
(11 266)
(11 944)
(12 830)
(13 677)
(14 428)
(14 892)
(14 926)
(14 946)
(14 970)
(12 196)
(9 212)
(6 033)
(2 921)
(2 418)
(2 521)
Other Operating Expenses
(3)
(1)
0
(1)
(2)
0
0
(1)
0
0
0
(1)
0
(1)
(1)
(2)
(4)
(2)
(2)
(2)
157
(2)
(3)
(1)
(2)
0
0
(1)
(19)
(20)
(2)
0
(1)
0
0
0
0
0
1
(1)
(1)
Operating Income
1 297
N/A
1 533
+18%
1 812
+18%
1 348
-26%
1 245
-8%
(42)
N/A
304
N/A
538
+77%
791
+47%
1 704
+115%
866
-49%
517
-40%
237
-54%
204
-14%
1 398
+585%
1 854
+33%
1 897
+2%
1 542
-19%
296
-81%
124
-58%
(14)
N/A
(26)
-86%
324
N/A
124
-62%
54
-56%
78
+44%
(375)
N/A
(957)
-155%
(938)
+2%
(1 063)
-13%
(646)
+39%
(168)
+74%
322
N/A
859
+167%
1 772
+106%
1 190
-33%
656
-45%
(287)
N/A
(1 851)
-545%
(1 966)
-6%
(1 736)
+12%
Pre-Tax Income
Interest Income Expense
(62)
(49)
(48)
39
40
38
25
4
8
6
23
5
11
14
(1)
61
84
152
98
156
93
(44)
54
(90)
(98)
37
(29)
39
203
133
148
195
47
58
20
20
(24)
(29)
10
4
14
Non-Reccuring Items
0
1
1
1
1
0
0
2
0
0
0
(3)
1
(255)
(255)
(259)
(256)
0
(14)
157
0
170
142
(39)
(85)
(98)
(73)
(64)
0
0
(25)
(67)
(18)
(18)
(171)
(2 553)
(2 549)
(2 549)
(2 372)
0
0
Gain/Loss on Disposition of Assets
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
(1 369)
0
0
(1 364)
5
581
581
576
18 979
0
0
0
0
0
Total Other Income
(2)
5
16
(13)
(1)
(7)
(16)
8
1
5
2
8
(16)
19
21
3
58
30
8
7
(15)
(12)
26
(7)
16
(9)
(37)
(36)
(1 386)
(1 373)
50
70
12
9
(28)
10
18 405
18 398
18 371
(30)
(24)
Pre-Tax Income
1 233
N/A
1 490
+21%
1 781
+20%
1 375
-23%
1 285
-7%
(11)
N/A
313
N/A
552
+76%
800
+45%
1 715
+114%
891
-48%
527
-41%
233
-56%
(18)
N/A
1 163
N/A
1 659
+43%
1 783
+7%
1 724
-3%
388
-77%
444
+14%
64
-86%
88
+38%
546
+520%
(12)
N/A
(113)
-842%
8
N/A
(514)
N/A
(2 387)
-364%
(2 121)
+11%
(2 303)
-9%
(1 837)
+20%
35
N/A
944
+2 597%
1 489
+58%
2 169
+46%
17 646
+714%
16 488
-7%
15 533
-6%
14 158
-9%
(1 992)
N/A
(1 746)
+12%
Net Income
Tax Provision
(162)
(268)
(355)
(415)
(348)
(144)
(146)
(86)
(208)
(378)
(403)
(355)
(318)
(277)
(543)
(748)
(314)
(234)
128
239
(41)
(118)
(205)
(99)
(141)
(254)
(104)
(118)
(240)
(74)
(127)
26
(101)
(273)
(574)
(5 918)
(5 732)
(5 635)
(5 325)
(232)
(223)
Income from Continuing Operations
1 071
1 222
1 426
960
937
(155)
167
466
592
1 337
488
172
(85)
(295)
620
911
1 469
1 490
516
683
23
(30)
341
(111)
(254)
(246)
(618)
(2 505)
(2 361)
(2 377)
(1 964)
61
843
1 216
1 595
11 728
10 756
9 898
8 833
(2 224)
(1 969)
Income to Minority Interest
(89)
(100)
(100)
33
(141)
(128)
(114)
(45)
108
99
54
(70)
(64)
44
98
(11)
(181)
(275)
(337)
(305)
(99)
(146)
(92)
(86)
(68)
(50)
(33)
400
379
385
335
(53)
(86)
(61)
(175)
(173)
(116)
(34)
230
377
233
Net Income (Common)
983
N/A
1 123
+14%
1 325
+18%
993
-25%
797
-20%
(283)
N/A
54
N/A
420
+678%
698
+66%
1 434
+105%
540
-62%
101
-81%
(151)
N/A
(251)
-66%
718
N/A
899
+25%
1 289
+43%
1 214
-6%
179
-85%
378
+111%
(75)
N/A
(177)
-136%
247
N/A
(198)
N/A
(323)
-63%
(297)
+8%
(652)
-120%
(2 105)
-223%
(1 983)
+6%
(1 991)
0%
(1 629)
+18%
7
N/A
756
+10 700%
1 153
+53%
1 419
+23%
11 553
+714%
10 638
-8%
9 862
-7%
9 062
-8%
(1 847)
N/A
(1 735)
+6%
EPS (Diluted)
97.32
N/A
113.43
+17%
132.5
+17%
98.82
-25%
78.91
-20%
-28.87
N/A
5.04
N/A
41.66
+727%
69.1
+66%
141.98
+105%
54.54
-62%
10.06
-82%
-15.25
N/A
-25.35
-66%
72.52
N/A
90.69
+25%
130.2
+44%
123.87
-5%
18.24
-85%
38.01
+108%
-7.62
N/A
-18.15
-138%
24.73
N/A
-20.27
N/A
-33.11
-63%
-30.31
+8%
-66.5
-119%
-215.19
-224%
-205.06
+5%
-205.4
0%
-167.07
+19%
0.72
N/A
77.47
+10 660%
118.13
+52%
145.39
+23%
1 183.34
+714%
1 101.65
-7%
1 069.09
-3%
1 023.14
-4%
-202.22
N/A
-197.77
+2%

See Also

Discover More