Samty
3459.TSamty Residential Investment Corporation Price (3459.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
838,726
(16733.2046)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Samty Residential Investment CorporationCurrency: JPY
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
2,569,193,000.00
+0% |
2,917,070,000.00
+14% |
3,675,474,000.00
+26% |
6,893,519,000.00
+88% |
7,678,475,000.00
+11% |
8,534,212,000.00
+11% |
10,250,893,000.00
+20% |
13,612,464,000.00
+33% |
11,600,325,000.00
-15% |
||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 815,443,000.00 | 1,304,674,000.00 | 1,642,301,000.00 | 2,680,652,000.00 | 3,110,506,000.00 | 3,439,034,000.00 | 4,134,812,000.00 | 7,844,106,000.00 | 4,925,579,000.00 | ||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
1,753,750,000.00
+0% |
1,612,396,000.00
-8% |
2,033,173,000.00
+26% |
4,212,867,000.00
+107% |
4,567,969,000.00
+8% |
5,095,178,000.00
+12% |
6,116,081,000.00
+20% |
5,768,358,000.00
-6% |
6,674,746,000.00
+16% |
||||||||||
| Gross Profit Ratio | (0.68%) | (0.55%) | (0.55%) | (0.61%) | (0.59%) | (0.60%) | (0.60%) | (0.42%) | (0.58%) | ||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.20 | 0.33 | 0.35 | 0.27 | 0.32 | 0.25 | 0.31 | 0.31 | 0.00 | ||||||||||
| General and Administrative | 72,000,000.00 | 241,678,000.00 | 361,112,000.00 | 621,720,000.00 | 683,912,000.00 | 774,841,000.00 | 903,847,000.00 | 1,038,104,000.00 | 1,077,335,000.00 | ||||||||||
| Selling, General & Admin... | 0.19 | 241,678,000.00 | 361,112,000.00 | 621,720,000.00 | 683,912,000.00 | 774,841,000.00 | 903,847,000.00 | 0.31 | 1,077,335,000.00 | ||||||||||
| Selling & Marketing Exp... | -71,999,999.81 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -151,999,999.69 | 0.00 | ||||||||||
| Depreciation and Amortiz... | 552,000,000.00 | 711,636,000.00 | 868,674,000.00 | 1,392,963,000.00 | 1,537,329,000.00 | 1,638,325,000.00 | 1,946,511,000.00 | 2,183,272,000.00 | 2,227,316,000.00 | ||||||||||
| Other Expenses | 163,340.00 | -160,060,000.00 | -49,367,000.00 | -171,460,000.00 | 2,776,000.00 | 190,627,000.00 | 2,497,000.00 | 838,609.00 | 410,324,000.00 | ||||||||||
| Total Operating Expenses | 160,000,000.00 | 345,177,000.00 | 484,228,000.00 | 786,962,000.00 | 921,940,000.00 | 1,064,452,000.00 | 1,257,306,000.00 | 1,435,941,000.00 | 1,487,658,000.00 | ||||||||||
| Cost and Exponses | 1,753,750,000.00 | 1,649,851,000.00 | 2,126,529,000.00 | 3,467,614,000.00 | 4,032,446,000.00 | 4,503,486,000.00 | 5,392,118,000.00 | 5,768,358,000.00 | 6,413,238,000.00 | ||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
453,000.00
+0% |
1,267,214,000.00
+279,638% |
1,548,941,000.00
+22% |
3,425,903,000.00
+121% |
3,646,025,000.00
+6% |
4,030,723,000.00
+11% |
4,858,772,000.00
+21% |
26,000.00
-100% |
5,187,087,000.00
+19,950,235% |
||||||||||
| Operating Income Ratio | (0.00%) | (0.43%) | (0.42%) | (0.50%) | (0.47%) | (0.47%) | (0.47%) | (0.00%) | (0.45%) | ||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 170,000,000.00 | 384,000.00 | 93,000.00 | 270,000.00 | 72,000.00 | 192,000.00 | 135,000.00 | 208,000.00 | 30,000.00 | ||||||||||
| Interest Expenses | 0.00 | 169,715,000.00 | 208,533,000.00 | 409,738,000.00 | 490,290,000.00 | 515,484,000.00 | 612,719,000.00 | 705,963,000.00 | 731,760,000.00 | ||||||||||
| Total Other Income/Exp... | -194,700,000.00 | -46,301,000.00 | -561,818,000.00 | -459,649,000.00 | -697,028,000.00 | -505,259,000.00 | -888,824,000.00 | -989,821,000.00 | -976,852,000.00 | ||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,386,000,000.00 | 2,099,884,000.00 | 2,727,257,000.00 | 4,380,880,000.00 | 4,976,616,000.00 | 5,679,273,000.00 | 6,529,178,000.00 | 7,069,380,000.00 | 7,169,311,000.00 | ||||||||||
| EBITDA ratio | (0.76%) | (0.62%) | (0.63%) | (0.69%) | (0.65%) | (0.67%) | (0.64%) | (0.62%) | (0.62%) | ||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 639,300,000.00 | 937,820,000.00 | 1,235,638,000.00 | 2,966,254,000.00 | 2,948,997,000.00 | 3,525,464,000.00 | 3,969,948,000.00 | 2,208,820,000.00 | 4,210,235,000.00 | ||||||||||
| Income Before Tax Ratio | (0.25%) | (0.32%) | (0.34%) | (0.43%) | (0.38%) | (0.41%) | (0.39%) | (0.16%) | (0.36%) | ||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 1,655,357,000.00 | 1,797,000.00 | 1,766,000.00 | 1,725,000.00 | 1,838,000.00 | 1,725,000.00 | 1,761,000.00 | 7,353,248,000.00 | 1,684,000.00 | ||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 1,016,057,000.00
+0% |
936,022,000.00
-8% |
1,233,870,000.00
+32% |
2,964,528,000.00
+140% |
2,947,159,000.00
-1% |
3,523,738,000.00
+20% |
3,968,186,000.00
+13% |
4,178,429,000.00
+5% |
4,208,551,000.00
+1% |
||||||||||
| Net Income Ratio | (0.40%) | (0.32%) | (0.34%) | (0.43%) | (0.38%) | (0.41%) | (0.39%) | (0.31%) | (0.36%) | ||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 2.03 | 4,193.76 | 3,336.59 | 5,916.18 | 4,973.27 | 5,514.37 | 5,158.97 | 4,180,145,000.00 | 5,017.79 | ||||||||||
| Diluted EPS | 332,039.00 | 4,193.76 | 3,336.59 | 5,916.18 | 4,973.27 | 5,514.37 | 5,158.97 | 1,716,000.00 | 5,017.79 | ||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 499,829,000.00 | 223,194.00 | 369,800.00 | 501,088.00 | 592,600.00 | 639,010.00 | 769,181.00 | 4,178,429,000.00 | 838,726.00 | ||||||||||
| Diluted Share Outstanding | 3,060.05 | 223,194.00 | 369,800.00 | 501,088.00 | 592,600.00 | 639,010.00 | 769,181.00 | 4,982.57 | 838,726.00 | ||||||||||