Imagineer Co Ltd
TSE:4644

Watchlist Manager
Imagineer Co Ltd Logo
Imagineer Co Ltd
TSE:4644
Watchlist
Price: 1 096 JPY -0.27% Market Closed
Market Cap: ¥10.5B

Income Statement

Earnings Waterfall
Imagineer Co Ltd

Income Statement
Imagineer Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 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 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
3 202
N/A
3 324
+4%
4 035
+21%
4 766
+18%
5 071
+6%
5 048
0%
4 469
-11%
4 368
-2%
4 137
-5%
4 404
+6%
4 536
+3%
4 258
-6%
3 827
-10%
3 877
+1%
3 873
0%
3 758
-3%
4 852
+29%
4 425
-9%
4 211
-5%
3 839
-9%
3 676
-4%
3 350
-9%
3 762
+12%
3 776
+0%
3 689
-2%
3 711
+1%
3 179
-14%
3 579
+13%
3 693
+3%
3 577
-3%
3 850
+8%
3 511
-9%
3 600
+3%
4 023
+12%
3 987
-1%
4 416
+11%
4 541
+3%
4 234
-7%
4 079
-4%
4 031
-1%
4 306
+7%
4 577
+6%
4 849
+6%
4 935
+2%
4 570
-7%
4 610
+1%
4 749
+3%
4 928
+4%
5 165
+5%
5 049
-2%
4 847
-4%
4 603
-5%
5 825
+27%
6 738
+16%
6 918
+3%
7 928
+15%
7 205
-9%
6 926
-4%
7 234
+4%
6 621
-8%
6 331
-4%
6 253
-1%
6 010
-4%
6 650
+11%
6 641
0%
6 520
-2%
6 582
+1%
5 753
-13%
5 961
+4%
5 966
+0%
6 005
+1%
6 527
+9%
6 486
-1%
6 400
-1%
6 303
-2%
Gross Profit
Cost of Revenue
(1 690)
(1 766)
(2 068)
(2 414)
(2 480)
(2 527)
(2 283)
(2 287)
(2 105)
(2 102)
(2 076)
(1 932)
(1 737)
(1 732)
(1 728)
(1 686)
(2 238)
(2 111)
(2 013)
(1 856)
(1 744)
(1 531)
(1 613)
(1 575)
(1 536)
(1 568)
(1 426)
(1 610)
(1 638)
(1 595)
(1 646)
(1 509)
(1 547)
(1 879)
(1 992)
(2 190)
(2 186)
(1 878)
(1 764)
(1 781)
(2 040)
(2 254)
(2 387)
(2 341)
(2 070)
(2 033)
(2 057)
(2 150)
(2 315)
(2 234)
(2 089)
(2 016)
(1 916)
(2 179)
(2 288)
(2 508)
(2 758)
(2 680)
(2 698)
(2 561)
(2 341)
(2 367)
(2 318)
(2 575)
(2 607)
(2 612)
(2 629)
(2 228)
(2 281)
(2 244)
(2 164)
(2 338)
(2 389)
(2 325)
(2 374)
Gross Profit
1 513
N/A
1 558
+3%
1 968
+26%
2 352
+20%
2 591
+10%
2 521
-3%
2 186
-13%
2 081
-5%
2 032
-2%
2 303
+13%
2 460
+7%
2 326
-5%
2 090
-10%
2 146
+3%
2 145
0%
2 073
-3%
2 614
+26%
2 314
-11%
2 198
-5%
1 983
-10%
1 932
-3%
1 819
-6%
2 149
+18%
2 201
+2%
2 154
-2%
2 143
0%
1 753
-18%
1 970
+12%
2 055
+4%
1 982
-4%
2 204
+11%
2 002
-9%
2 052
+3%
2 144
+4%
1 995
-7%
2 226
+12%
2 355
+6%
2 356
+0%
2 315
-2%
2 250
-3%
2 266
+1%
2 323
+3%
2 463
+6%
2 594
+5%
2 499
-4%
2 577
+3%
2 692
+4%
2 778
+3%
2 850
+3%
2 815
-1%
2 758
-2%
2 587
-6%
3 908
+51%
4 559
+17%
4 630
+2%
5 420
+17%
4 447
-18%
4 245
-5%
4 536
+7%
4 060
-10%
3 991
-2%
3 885
-3%
3 692
-5%
4 075
+10%
4 034
-1%
3 908
-3%
3 952
+1%
3 525
-11%
3 679
+4%
3 721
+1%
3 841
+3%
4 189
+9%
4 097
-2%
4 075
-1%
3 929
-4%
Operating Income
Operating Expenses
(803)
(915)
(1 159)
(1 309)
(1 316)
(1 141)
(1 163)
(1 201)
(1 203)
(1 194)
(1 232)
(1 190)
(1 137)
(1 139)
(1 207)
(1 278)
(1 837)
(1 844)
(1 763)
(1 656)
(1 402)
(1 333)
(1 361)
(1 318)
(1 429)
(1 389)
(1 345)
(1 412)
(1 378)
(1 349)
(1 382)
(1 346)
(1 330)
(1 378)
(1 335)
(1 415)
(1 506)
(1 576)
(1 627)
(1 673)
(1 664)
(1 688)
(1 769)
(1 802)
(1 864)
(2 078)
(2 021)
(2 138)
(2 143)
(2 135)
(2 102)
(1 992)
(2 782)
(3 061)
(3 126)
(3 360)
(3 024)
(2 926)
(3 103)
(3 100)
(2 813)
(2 889)
(2 974)
(3 137)
(3 438)
(3 440)
(3 400)
(3 417)
(3 333)
(3 341)
(3 333)
(3 628)
(3 639)
(3 735)
(3 900)
Selling, General & Administrative
(803)
(845)
(862)
(1 065)
(1 072)
(1 116)
(1 163)
(1 201)
(1 280)
(1 194)
(1 232)
(1 190)
(1 137)
(1 139)
(1 207)
(1 144)
(1 422)
(1 430)
(1 348)
(1 376)
(1 248)
(1 333)
(1 361)
(1 318)
(1 190)
(1 389)
(1 345)
(1 412)
(1 153)
(1 343)
(1 373)
(1 335)
(1 137)
(1 383)
(1 342)
(1 426)
(1 318)
(1 576)
(1 629)
(1 672)
(1 460)
(1 689)
(1 767)
(1 801)
(1 619)
(1 963)
(2 031)
(2 139)
(1 971)
(2 107)
(2 074)
(1 967)
(2 515)
(3 062)
(3 128)
(3 358)
(2 710)
(2 910)
(3 086)
(3 086)
(2 441)
(2 889)
(2 974)
(3 137)
(2 727)
(3 440)
(3 400)
(3 417)
(2 534)
(3 341)
(3 333)
(3 628)
(2 891)
(3 735)
(3 900)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(135)
(415)
0
0
0
(154)
0
0
0
(239)
0
0
0
(212)
0
0
0
(200)
0
0
0
0
0
0
0
(202)
0
0
0
(247)
0
0
0
(171)
0
0
0
(268)
0
0
0
(313)
0
0
0
(372)
0
0
0
(711)
0
0
0
(799)
0
0
0
(747)
0
0
Other Operating Expenses
0
(70)
(297)
(244)
(244)
(24)
0
0
77
0
0
0
0
0
0
0
0
(415)
(415)
(280)
0
0
0
0
0
0
0
0
(14)
(6)
(9)
(11)
7
5
7
11
(189)
(0)
2
(1)
(2)
1
(3)
(1)
2
(115)
10
0
(1)
(28)
(28)
(25)
1
1
2
(2)
(1)
(16)
(17)
(14)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
(0)
(0)
0
(0)
(0)
(0)
0
Operating Income
709
N/A
643
-9%
809
+26%
1 043
+29%
1 276
+22%
1 381
+8%
1 023
-26%
881
-14%
828
-6%
1 109
+34%
1 228
+11%
1 136
-7%
953
-16%
1 007
+6%
938
-7%
794
-15%
777
-2%
469
-40%
435
-7%
327
-25%
530
+62%
486
-8%
788
+62%
883
+12%
725
-18%
755
+4%
407
-46%
558
+37%
677
+21%
632
-7%
822
+30%
656
-20%
722
+10%
766
+6%
661
-14%
811
+23%
848
+5%
780
-8%
688
-12%
577
-16%
602
+4%
635
+6%
694
+9%
792
+14%
635
-20%
499
-21%
671
+35%
639
-5%
707
+11%
679
-4%
656
-3%
594
-9%
1 127
+90%
1 498
+33%
1 504
+0%
2 060
+37%
1 424
-31%
1 320
-7%
1 433
+9%
960
-33%
1 177
+23%
996
-15%
717
-28%
938
+31%
596
-36%
468
-21%
553
+18%
108
-80%
346
+219%
381
+10%
508
+34%
560
+10%
459
-18%
340
-26%
29
-91%
Pre-Tax Income
Interest Income Expense
489
0
0
0
0
0
0
34
22
(9)
(21)
(17)
14
86
84
17
21
(75)
(49)
140
98
131
103
9
94
179
187
276
245
202
230
116
55
53
44
179
107
83
74
106
289
359
412
269
221
190
141
50
21
6
19
116
3
14
5
(23)
103
109
107
143
154
473
512
354
330
95
174
225
291
323
112
299
385
369
512
Non-Reccuring Items
(13)
0
0
1 063
970
970
(76)
8
2
(937)
(927)
(926)
(5)
(11)
(6)
(9)
(38)
(32)
(56)
(76)
(2)
(51)
29
52
52
60
4
5
5
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(46)
(43)
(42)
(286)
(245)
(238)
(360)
(117)
(133)
0
0
7
(27)
0
0
0
0
0
0
0
(16)
0
0
0
0
0
0
0
0
0
0
0
(8)
0
0
0
0
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
20
20
20
20
0
0
0
19
0
0
0
0
0
0
0
0
0
0
0
9
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
234
695
496
17
226
237
254
58
28
4
(5)
15
16
17
9
(1)
5
7
5
8
6
1
2
16
17
24
24
22
26
36
38
33
10
5
(6)
(22)
(5)
(14)
(2)
24
10
12
80
75
18
57
1
24
23
(44)
(60)
(90)
2
4
0
(1)
14
15
23
19
8
26
25
35
7
(3)
24
22
28
95
128
190
81
50
14
Pre-Tax Income
1 419
N/A
1 337
-6%
1 305
-2%
2 124
+63%
2 472
+16%
2 588
+5%
1 200
-54%
980
-18%
880
-10%
167
-81%
275
+64%
209
-24%
978
+369%
1 099
+12%
1 025
-7%
801
-22%
766
-4%
369
-52%
335
-9%
399
+19%
631
+58%
588
-7%
943
+60%
979
+4%
907
-7%
1 018
+12%
623
-39%
860
+38%
971
+13%
870
-10%
1 089
+25%
805
-26%
788
-2%
823
+4%
698
-15%
966
+38%
905
-6%
806
-11%
718
-11%
421
-41%
665
+58%
768
+15%
826
+8%
1 019
+23%
743
-27%
746
+1%
812
+9%
721
-11%
724
+1%
641
-11%
615
-4%
620
+1%
1 132
+82%
1 516
+34%
1 509
0%
2 036
+35%
1 524
-25%
1 443
-5%
1 563
+8%
1 121
-28%
1 337
+19%
1 494
+12%
1 253
-16%
1 325
+6%
933
-30%
560
-40%
751
+34%
356
-53%
657
+84%
799
+22%
748
-6%
1 050
+40%
924
-12%
759
-18%
554
-27%
Net Income
Tax Provision
(604)
(698)
(924)
(894)
(1 031)
(983)
(500)
(409)
(376)
(135)
(176)
(152)
(437)
(504)
(466)
(386)
(351)
(151)
(140)
(148)
(221)
(246)
(342)
(355)
(396)
(429)
(300)
(328)
(377)
(329)
(382)
(338)
(322)
(330)
(294)
(360)
(418)
(380)
(239)
(235)
(119)
(157)
(327)
(315)
(271)
(254)
(236)
(190)
(195)
(176)
(171)
(182)
(295)
(412)
(403)
(573)
(457)
(437)
(478)
(334)
(428)
(477)
(408)
(401)
(315)
(199)
(246)
(153)
(235)
(273)
(263)
(350)
(293)
(253)
(169)
Income from Continuing Operations
815
639
380
1 230
1 441
1 605
700
571
504
32
99
56
540
595
560
414
415
218
195
251
411
341
601
624
512
589
323
532
594
540
708
467
466
493
404
606
486
426
479
186
546
611
499
704
471
493
576
531
530
466
444
438
837
1 104
1 106
1 464
1 067
1 006
1 085
786
909
1 017
845
925
618
361
505
203
422
525
485
699
631
506
385
Income to Minority Interest
8
8
8
7
7
6
5
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
0
5
14
26
36
45
49
52
48
38
25
11
(3)
(14)
(26)
(32)
(30)
(29)
(58)
(82)
(74)
(68)
(45)
(22)
(29)
(33)
(18)
(11)
(9)
(11)
(7)
(3)
(3)
(1)
(5)
(20)
(20)
(21)
(28)
(22)
(32)
Net Income (Common)
823
N/A
647
-21%
388
-40%
1 237
+219%
1 448
+17%
1 611
+11%
705
-56%
574
-19%
505
-12%
32
-94%
99
+207%
56
-43%
541
+860%
595
+10%
560
-6%
414
-26%
415
+0%
218
-47%
195
-11%
251
+29%
411
+63%
341
-17%
601
+76%
624
+4%
512
-18%
589
+15%
323
-45%
532
+65%
594
+12%
540
-9%
708
+31%
467
-34%
466
0%
493
+6%
404
-18%
612
+51%
501
-18%
452
-10%
514
+14%
231
-55%
595
+158%
663
+11%
548
-17%
742
+35%
497
-33%
503
+1%
573
+14%
517
-10%
504
-3%
434
-14%
413
-5%
409
-1%
779
+91%
1 022
+31%
1 032
+1%
1 396
+35%
1 022
-27%
984
-4%
1 057
+7%
753
-29%
891
+18%
1 006
+13%
836
-17%
914
+9%
611
-33%
358
-41%
501
+40%
202
-60%
416
+106%
506
+21%
465
-8%
678
+46%
603
-11%
484
-20%
353
-27%
EPS (Diluted)
76.92
N/A
61.61
-20%
36.26
-41%
116.66
+222%
136.6
+17%
150.54
+10%
65.89
-56%
54.15
-18%
47.63
-12%
3.09
-94%
9.79
+217%
5.57
-43%
54.59
+880%
60.11
+10%
56.52
-6%
41.81
-26%
41.87
+0%
22.46
-46%
20.3
-10%
26.17
+29%
42.76
+63%
35.55
-17%
62.57
+76%
64.96
+4%
53.32
-18%
61.33
+15%
33.65
-45%
55.4
+65%
61.87
+12%
56.3
-9%
73.7
+31%
48.69
-34%
48.5
0%
51.36
+6%
42.1
-18%
63.7
+51%
52.17
-18%
47.1
-10%
53.54
+14%
24.05
-55%
61.94
+158%
69.05
+11%
57.05
-17%
77.26
+35%
51.75
-33%
52.43
+1%
59.69
+14%
53.86
-10%
52.47
-3%
45.2
-14%
43.08
-5%
42.6
-1%
81.16
+91%
106.5
+31%
107.57
+1%
145.41
+35%
106.46
-27%
102.53
-4%
110.1
+7%
78.46
-29%
92.83
+18%
104.78
+13%
87.02
-17%
95.1
+9%
63.58
-33%
37.23
-41%
52.11
+40%
21.01
-60%
43.29
+106%
52.56
+21%
48.3
-8%
70.61
+46%
62.63
-11%
50.27
-20%
36.61
-27%