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 | ||||||||||||||||