JMDC Inc
TSE:4483

Watchlist Manager
JMDC Inc Logo
JMDC Inc
TSE:4483
Watchlist
Price: 4 200 JPY Market Closed
Market Cap: 274.5B JPY
Have any thoughts about
JMDC Inc?
Write Note

Income Statement

Earnings Waterfall
JMDC Inc

Revenue
37.8B JPY
Cost of Revenue
-15.3B JPY
Gross Profit
22.5B JPY
Operating Expenses
-15.8B JPY
Operating Income
6.7B JPY
Other Expenses
-2.5B JPY
Net Income
4.1B JPY

Income Statement
JMDC 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
10 064
N/A
10 693
+6%
11 305
+6%
11 495
+2%
12 158
+6%
12 812
+5%
13 507
+5%
15 109
+12%
16 771
+11%
18 088
+8%
19 345
+7%
20 843
+8%
21 814
+5%
23 059
+6%
24 322
+5%
25 676
+6%
27 809
+8%
28 730
+3%
29 495
+3%
30 547
+4%
32 381
+6%
34 104
+5%
37 831
+11%
Gross Profit
Cost of Revenue
(4 632)
(4 850)
(5 099)
(5 270)
(5 531)
(5 766)
(6 073)
(6 568)
(7 152)
(7 736)
(8 226)
(8 770)
(9 225)
(9 622)
(10 304)
(11 136)
(11 950)
(12 494)
(12 779)
(12 846)
(13 128)
(13 848)
(15 338)
Gross Profit
5 432
N/A
5 843
+8%
6 206
+6%
6 225
+0%
6 627
+6%
7 046
+6%
7 434
+6%
8 541
+15%
9 619
+13%
10 352
+8%
11 119
+7%
12 073
+9%
12 589
+4%
13 437
+7%
14 018
+4%
14 540
+4%
15 859
+9%
16 236
+2%
16 716
+3%
17 701
+6%
19 253
+9%
20 256
+5%
22 493
+11%
Operating Income
Operating Expenses
(3 781)
(4 285)
(4 278)
(4 422)
(4 380)
(4 741)
(5 000)
(5 384)
(5 911)
(6 189)
(6 797)
(7 395)
(7 812)
(8 392)
(8 756)
(9 129)
(9 991)
(8 845)
(9 396)
(10 137)
(12 315)
(14 708)
(15 839)
Selling, General & Administrative
(3 219)
(4 093)
(4 238)
(4 267)
(3 761)
(4 609)
(4 863)
(5 349)
(5 235)
(6 203)
(6 801)
(7 417)
(6 706)
(8 429)
(8 991)
(9 355)
(8 912)
(10 483)
(10 806)
(11 287)
(10 655)
(13 094)
(14 197)
Research & Development
(276)
0
0
0
(114)
0
0
0
(96)
0
0
0
(201)
0
0
0
(158)
0
0
0
(184)
0
0
Depreciation & Amortization
(287)
0
0
0
(396)
0
0
0
(589)
0
0
0
(957)
0
0
0
(1 088)
0
0
0
(1 178)
0
0
Other Operating Expenses
1
(192)
(40)
(155)
(109)
(132)
(137)
(35)
9
14
4
22
52
37
235
226
167
1 638
1 410
1 150
(298)
(1 614)
(1 642)
Operating Income
1 651
N/A
1 558
-6%
1 928
+24%
1 803
-6%
2 247
+25%
2 305
+3%
2 434
+6%
3 157
+30%
3 708
+17%
4 163
+12%
4 322
+4%
4 678
+8%
4 777
+2%
5 045
+6%
5 262
+4%
5 411
+3%
5 868
+8%
7 391
+26%
7 320
-1%
7 564
+3%
6 938
-8%
5 548
-20%
6 654
+20%
Pre-Tax Income
Interest Income Expense
(60)
(64)
(64)
(59)
(37)
(25)
(10)
(13)
(23)
(69)
(70)
(50)
(48)
38
26
(29)
(87)
(82)
(62)
(122)
(67)
(120)
(193)
Non-Reccuring Items
(181)
0
0
0
(32)
0
0
0
(49)
0
0
0
5
0
0
0
58
0
0
0
35
0
0
Total Other Income
0
(1)
0
(2)
0
0
(1)
0
0
(2)
0
0
34
3
3
1
37
0
(2)
(2)
1
0
0
Pre-Tax Income
1 410
N/A
1 493
+6%
1 863
+25%
1 742
-6%
2 178
+25%
2 280
+5%
2 423
+6%
3 144
+30%
3 636
+16%
4 092
+13%
4 251
+4%
4 628
+9%
4 768
+3%
5 086
+7%
5 291
+4%
5 383
+2%
5 876
+9%
7 307
+24%
7 256
-1%
7 440
+3%
6 907
-7%
5 426
-21%
6 459
+19%
Net Income
Tax Provision
(400)
(400)
(515)
(535)
(650)
(705)
(756)
(1 010)
(1 160)
(1 311)
(1 366)
(1 457)
(1 526)
(1 620)
(1 746)
(1 754)
(1 601)
(1 752)
(1 755)
(1 831)
(2 280)
(2 110)
(2 285)
Income from Continuing Operations
1 010
1 093
1 348
1 207
1 528
1 575
1 667
2 134
2 476
2 781
2 885
3 171
3 242
3 466
3 545
3 629
4 275
5 555
5 501
5 609
4 627
3 316
4 174
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
1
5
12
13
4
(6)
(13)
(15)
(19)
(19)
(21)
(39)
Net Income (Common)
1 010
N/A
1 092
+8%
1 348
+23%
1 207
-10%
1 528
+27%
1 575
+3%
1 666
+6%
2 133
+28%
2 476
+16%
2 780
+12%
2 884
+4%
3 170
+10%
3 247
+2%
3 475
+7%
3 556
+2%
3 631
+2%
4 267
+18%
5 541
+30%
5 484
-1%
5 589
+2%
4 607
-18%
3 293
-29%
4 134
+26%
EPS (Diluted)
21.7
N/A
22.45
+3%
27.84
+24%
23.84
-14%
29.98
+26%
28.98
-3%
30.61
+6%
38.45
+26%
43.48
+13%
46.6
+7%
48.27
+4%
53
+10%
54.14
+2%
57.77
+7%
58.4
+1%
55.34
-5%
67.68
+22%
84.37
+25%
86.7
+3%
84.62
-2%
69.94
-17%
49.96
-29%
63.26
+27%

See Also

Discover More