
Vrain
135A.TVrain Solution Inc Price (135A.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
10,099,755
(0.1013)%2023 - Income Statement Summary
Revenue | 1.41B USD |
Cost of Revenue | 275.71M USD |
Gross Profit | 1.14B USD |
Operating Expenses | 627.14M USD |
Operating Income | 508.16M USD |
Other Expenses | 627.14M USD |
Net Income | 330.16M USD |


Income Statement
Vrain Solution IncCurrency: JPY
YEAR | 2021 | 2022 | 2023 | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
Revenue |
344,466,000.00
+0% |
617,397,000.00
+79% |
1,411,008,000.00
+129% |
||||||||||||||||
Cost of Revenue | |||||||||||||||||||
Cost of Revenue | 38,939,000.00 | 70,307,000.00 | 275,711,000.00 | ||||||||||||||||
Gross Profit | |||||||||||||||||||
Gross Profit |
305,527,000.00
+0% |
547,090,000.00
+79% |
1,135,297,000.00
+108% |
||||||||||||||||
Gross Profit Ratio | (0.89%) | (0.89%) | (0.80%) | ||||||||||||||||
Operating Expenses | |||||||||||||||||||
Research and Development | 0.00 | 0.00 | 0.00 | ||||||||||||||||
General and Administrative | 0.00 | 0.00 | 0.00 | ||||||||||||||||
Selling, General & Admin... | 0.00 | 0.00 | 0.00 | ||||||||||||||||
Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | ||||||||||||||||
Depreciation and Amortiz... | 4,927,000.00 | 15,960,000.00 | 18,929,000.00 | ||||||||||||||||
Other Expenses | 11,506,000.00 | 244,000.00 | 627,141,000.00 | ||||||||||||||||
Total Operating Expenses | 302,166,000.00 | 482,771,000.00 | 627,141,000.00 | ||||||||||||||||
Cost and Exponses | 341,105,000.00 | 553,078,000.00 | 902,852,000.00 | ||||||||||||||||
Operating Income | |||||||||||||||||||
Operating Income |
3,360,000.00
+0% |
64,319,000.00
+1,814% |
508,156,000.00
+690% |
||||||||||||||||
Operating Income Ratio | (0.01%) | (0.10%) | (0.36%) | ||||||||||||||||
Other Income and Exp... | |||||||||||||||||||
Interest Income | 0.00 | 0.00 | 0.00 | ||||||||||||||||
Interest Expenses | 315,000.00 | 1,163,000.00 | 965,000.00 | ||||||||||||||||
Total Other Income/Exp... | 11,193,000.00 | -4,529,000.00 | -12,479,000.00 | ||||||||||||||||
EBITDA | |||||||||||||||||||
EBITDA | 19,795,000.00 | 80,522,000.00 | 515,571,000.00 | ||||||||||||||||
EBITDA ratio | (0.06%) | (0.13%) | (0.37%) | ||||||||||||||||
Income Before Tax | |||||||||||||||||||
Income Before Tax | 14,553,000.00 | 59,790,000.00 | 495,677,000.00 | ||||||||||||||||
Income Before Tax Ratio | (0.04%) | (0.10%) | (0.35%) | ||||||||||||||||
Income Tax Expense | |||||||||||||||||||
Income Tax Expense | 3,359,000.00 | 9,859,000.00 | 165,515,000.00 | ||||||||||||||||
Net Income | |||||||||||||||||||
Net Income | 11,193,000.00
+0% |
49,930,000.00
+346% |
330,161,000.00
+561% |
||||||||||||||||
Net Income Ratio | (0.03%) | (0.08%) | (0.23%) | ||||||||||||||||
Earning Per Share | |||||||||||||||||||
Basic EPS | 1.11 | 5.04 | 33.33 | ||||||||||||||||
Diluted EPS | 1.11 | 5.04 | 32.69 | ||||||||||||||||
Share Outstanding | |||||||||||||||||||
Basic Share Outstanding | 10,110,000.00 | 10,110,000.00 | 9,904,590.00 | ||||||||||||||||
Diluted Share Outstanding | 10,110,000.00 | 10,110,000.00 | 10,099,755.00 |