Tenpo
3484.TTenpo Innovation CO.,LTD. Price (3484.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
16,809,320
(4.4585)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Tenpo Innovation CO.,LTD.Currency: JPY
| YEAR | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
4,227,607,000.00
+0% |
5,386,062,000.00
+27% |
6,689,203,000.00
+24% |
8,229,187,000.00
+23% |
9,985,386,000.00
+21% |
10,342,680,000.00
+4% |
11,415,134,000.00
+10% |
13,070,402,000.00
+15% |
14,263,842,000.00
+9% |
||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 3,456,730,000.00 | 4,447,442,000.00 | 5,549,317,000.00 | 6,669,460,000.00 | 8,032,475,000.00 | 8,511,065,000.00 | 9,321,400,000.00 | 10,551,488,000.00 | 11,689,916,000.00 | ||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
770,877,000.00
+0% |
938,620,000.00
+22% |
1,139,886,000.00
+21% |
1,559,727,000.00
+37% |
1,952,911,000.00
+25% |
1,831,615,000.00
-6% |
2,093,734,000.00
+14% |
2,518,914,000.00
+20% |
2,573,926,000.00
+2% |
||||||||||
| Gross Profit Ratio | (0.18%) | (0.17%) | (0.17%) | (0.19%) | (0.20%) | (0.18%) | (0.18%) | (0.19%) | (0.18%) | ||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.06 | 0.09 | 0.08 | 0.08 | 0.09 | 0.10 | 0.00 | ||||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 203,000,000.00 | 263,000,000.00 | ||||||||||
| Selling, General & Admin... | 0.00 | 0.00 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 1,306,000,000.00 | 1,599,000,000.00 | ||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,103,000,000.00 | 1,336,000,000.00 | ||||||||||
| Depreciation and Amortiz... | 5,687,000.00 | 4,559,000.00 | 6,292,210,000.00 | 7,495,664,000.00 | 9,201,755,000.00 | 9,610,860,000.00 | 10,505,280,000.00 | 11,870,779,000.00 | 50,012,000.00 | ||||||||||
| Other Expenses | 15,270,000.00 | 12,503,000.00 | 4,087,000.00 | -19,295,000.00 | 26,798,000.00 | 105,784,000.00 | 76,722,000.00 | 66,678,000.00 | 0.00 | ||||||||||
| Total Operating Expenses | 490,413,000.00 | 626,983,000.00 | 742,893,000.00 | 826,204,000.00 | 1,167,863,000.00 | 1,099,795,000.00 | 1,183,880,000.00 | 1,306,738,000.00 | 1,599,627,000.00 | ||||||||||
| Cost and Exponses | 3,947,143,000.00 | 5,074,425,000.00 | 6,292,210,000.00 | 7,495,664,000.00 | 9,200,338,000.00 | 9,610,860,000.00 | 10,505,280,000.00 | 11,858,226,000.00 | 13,289,000,000.00 | ||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
280,463,000.00
+0% |
311,636,000.00
+11% |
396,993,000.00
+27% |
733,523,000.00
+85% |
785,048,000.00
+7% |
731,819,000.00
-7% |
909,853,000.00
+24% |
1,212,175,000.00
+33% |
974,299,000.00
-20% |
||||||||||
| Operating Income Ratio | (0.07%) | (0.06%) | (0.06%) | (0.09%) | (0.08%) | (0.07%) | (0.08%) | (0.09%) | (0.07%) | ||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Total Other Income/Exp... | 11,750,000.00 | 10,241,000.00 | 4,086,000.00 | -19,295,000.00 | 33,102,000.00 | 109,895,000.00 | 76,783,000.00 | 54,337,000.00 | 17,897,000.00 | ||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 286,151,000.00 | 316,196,000.00 | 402,157,000.00 | 902,878,000.00 | 808,105,000.00 | 891,445,000.00 | 1,088,888,000.00 | 1,236,298,000.00 | 1,024,000,000.00 | ||||||||||
| EBITDA ratio | (0.07%) | (0.06%) | (0.06%) | (0.09%) | (0.08%) | (0.07%) | (0.08%) | (0.10%) | (0.07%) | ||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 292,213,000.00 | 321,877,000.00 | 401,079,000.00 | 714,228,000.00 | 818,150,000.00 | 841,714,000.00 | 986,636,000.00 | 1,266,512,000.00 | 992,196,000.00 | ||||||||||
| Income Before Tax Ratio | (0.07%) | (0.06%) | (0.06%) | (0.09%) | (0.08%) | (0.08%) | (0.09%) | (0.10%) | (0.07%) | ||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 110,371,000.00 | 121,961,000.00 | 165,168,000.00 | 204,530,000.00 | 253,878,000.00 | 266,107,000.00 | 324,250,000.00 | 381,004,000.00 | 326,151,000.00 | ||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 181,842,000.00
+0% |
199,917,000.00
+10% |
235,911,000.00
+18% |
509,698,000.00
+116% |
564,272,000.00
+11% |
575,606,000.00
+2% |
662,386,000.00
+15% |
885,507,000.00
+34% |
666,077,000.00
-25% |
||||||||||
| Net Income Ratio | (0.04%) | (0.04%) | (0.04%) | (0.06%) | (0.06%) | (0.06%) | (0.06%) | (0.07%) | (0.05%) | ||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 11.09 | 12.49 | 28.90 | 29.69 | 31.66 | 32.29 | 37.37 | 50.33 | 39.63 | ||||||||||
| Diluted EPS | 11.09 | 12.49 | 27.57 | 28.79 | 31.66 | 32.29 | 37.37 | 50.33 | 39.63 | ||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 16,400,000.00 | 16,000,000.00 | 8,163,302.00 | 17,169,004.00 | 17,823,900.00 | 17,823,886.00 | 17,725,667.00 | 17,593,740.00 | 16,809,320.00 | ||||||||||
| Diluted Share Outstanding | 16,400,000.00 | 16,000,000.00 | 8,556,801.00 | 17,703,994.00 | 17,823,900.00 | 17,823,886.00 | 17,725,667.00 | 17,593,740.00 | 16,809,320.00 | ||||||||||