M

Mercari Inc
TSE:4385

Watchlist Manager
Mercari Inc
TSE:4385
Watchlist
Price: 1 825 JPY -0.44% Market Closed
Market Cap: 299.5B JPY
Have any thoughts about
Mercari Inc?
Write Note

Income Statement

Earnings Waterfall
Mercari Inc

Revenue
188.1B JPY
Cost of Revenue
-57.3B JPY
Gross Profit
130.7B JPY
Operating Expenses
-113.4B JPY
Operating Income
17.4B JPY
Other Expenses
-3.8B JPY
Net Income
13.6B JPY

Income Statement
Mercari Inc

Rotate your device to view
Income Statement
Currency: JPY
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
46 996
N/A
51 683
+10%
55 679
+8%
60 888
+9%
67 655
+11%
76 275
+13%
83 883
+10%
91 495
+9%
99 826
+9%
106 115
+6%
117 593
+11%
129 093
+10%
138 915
+8%
147 049
+6%
153 444
+4%
160 143
+4%
165 261
+3%
171 967
+4%
176 306
+3%
180 165
+2%
185 029
+3%
187 407
+1%
188 060
+0%
Gross Profit
Cost of Revenue
(11 239)
(12 864)
(14 697)
(17 278)
(18 864)
(20 661)
(22 382)
(23 244)
(23 612)
(24 312)
(30 167)
(37 133)
(44 376)
(51 905)
(54 654)
(56 966)
(58 211)
(58 010)
(57 159)
(56 020)
(56 349)
(57 676)
(57 314)
Gross Profit
35 757
N/A
38 819
+9%
40 982
+6%
43 610
+6%
48 791
+12%
55 614
+14%
61 501
+11%
68 251
+11%
76 214
+12%
81 803
+7%
87 426
+7%
91 960
+5%
94 539
+3%
95 144
+1%
98 790
+4%
103 177
+4%
107 050
+4%
113 957
+6%
119 147
+5%
124 145
+4%
128 680
+4%
129 731
+1%
130 746
+1%
Operating Income
Operating Expenses
(44 528)
(50 968)
(58 022)
(66 129)
(75 239)
(74 922)
(74 549)
(73 409)
(73 702)
(76 619)
(81 800)
(89 920)
(95 569)
(98 859)
(100 235)
(99 286)
(94 550)
(91 447)
(101 637)
(105 397)
(110 641)
(101 663)
(113 391)
Selling, General & Administrative
(44 264)
(50 968)
(57 628)
(65 999)
(75 239)
(74 921)
(73 422)
(72 281)
(73 699)
(76 617)
(81 754)
(89 919)
(95 568)
(98 859)
(100 235)
(99 284)
(94 550)
(91 127)
(100 526)
(104 275)
(109 739)
(100 666)
(112 493)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(375)
0
0
0
(478)
0
Other Operating Expenses
(264)
0
(394)
(130)
0
(1)
(1 127)
(1 128)
(3)
(2)
(46)
(1)
(1)
0
0
(2)
0
55
(1 111)
(1 122)
(902)
(519)
(898)
Operating Income
(8 771)
N/A
(12 149)
-39%
(17 040)
-40%
(22 519)
-32%
(26 448)
-17%
(19 308)
+27%
(13 048)
+32%
(5 158)
+60%
2 512
N/A
5 184
+106%
5 626
+9%
2 040
-64%
(1 030)
N/A
(3 715)
-261%
(1 445)
+61%
3 891
N/A
12 500
+221%
22 510
+80%
17 510
-22%
18 748
+7%
18 039
-4%
28 068
+56%
17 355
-38%
Pre-Tax Income
Interest Income Expense
(48)
(46)
(68)
(17)
(82)
(163)
6 679
6 573
6 695
6 709
(133)
(61)
(171)
(197)
(151)
(169)
(93)
8
318
464
485
788
1 540
Non-Reccuring Items
(28)
(396)
0
0
(1 228)
(1 127)
0
0
(81)
(43)
0
(117)
(43)
(81)
(221)
(754)
(756)
(6 125)
0
0
0
(10 967)
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(51)
(51)
(101)
(51)
0
(50)
0
0
0
0
0
Total Other Income
(230)
24
27
36
43
79
93
94
90
24
11
7
12
47
52
179
197
50
173
(19)
(51)
0
0
Pre-Tax Income
(9 077)
N/A
(12 567)
-38%
(17 081)
-36%
(22 500)
-32%
(27 715)
-23%
(20 519)
+26%
(6 276)
+69%
1 509
N/A
9 216
+511%
11 874
+29%
5 504
-54%
1 869
-66%
(1 283)
N/A
(3 997)
-212%
(1 866)
+53%
3 096
N/A
11 848
+283%
16 393
+38%
18 001
+10%
19 193
+7%
18 473
-4%
17 889
-3%
18 895
+6%
Net Income
Tax Provision
(1 870)
(1 197)
(909)
(1 009)
(923)
(2 440)
(5 277)
(6 230)
(6 503)
(6 349)
(4 324)
(3 116)
(4 290)
(3 642)
(5 347)
(6 909)
(6 848)
(3 346)
(2 637)
(2 829)
(1 838)
(4 433)
(5 217)
Income from Continuing Operations
(10 947)
(13 764)
(17 990)
(23 509)
(28 638)
(22 959)
(11 553)
(4 721)
2 713
5 525
1 180
(1 247)
(5 573)
(7 639)
(7 213)
(3 813)
5 000
13 047
15 364
16 364
16 635
13 456
13 678
Income to Minority Interest
0
0
0
121
8
186
179
162
300
195
140
128
11
70
175
175
194
66
106
54
133
6
(93)
Net Income (Common)
(10 948)
N/A
(13 764)
-26%
(17 990)
-31%
(23 387)
-30%
(28 630)
-22%
(22 772)
+20%
(11 373)
+50%
(4 558)
+60%
3 016
N/A
5 720
+90%
1 320
-77%
(1 119)
N/A
(5 564)
-397%
(7 569)
-36%
(7 038)
+7%
(3 639)
+48%
5 195
N/A
13 113
+152%
15 469
+18%
16 418
+6%
16 767
+2%
13 461
-20%
13 582
+1%
EPS (Diluted)
-74.41
N/A
-94.98
-28%
-118.32
-25%
-152.44
-29%
-185.08
-21%
-147.85
+20%
-70.1
+53%
-29.07
+59%
19.17
N/A
35.15
+83%
8.29
-76%
-7
N/A
-34.74
-396%
-47.33
-36%
-43.17
+9%
-22.27
+48%
32.17
N/A
77.61
+141%
91.01
+17%
96.38
+6%
98.36
+2%
79.01
-20%
80.76
+2%

See Also

Discover More