OpenDoor
3926.TOpenDoor Inc. Price (3926.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
31,013,564
(193463.6999)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
OpenDoor Inc.Currency: JPY
| YEAR | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,787,000,000.00
+0% |
1,988,868,000.00
+11% |
2,468,279,000.00
+24% |
2,996,855,000.00
+21% |
4,009,795,000.00
+34% |
4,969,755,000.00
+24% |
4,936,987,000.00
-1% |
1,122,453,000.00
-77% |
1,201,541,000.00
+7% |
2,055,457,000.00
+71% |
2,561,009,000.00
+25% |
||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 547,000,000.00 | 553,528,000.00 | 492,532,000.00 | 540,915,000.00 | 585,485,000.00 | 615,232,000.00 | 651,581,000.00 | 647,415,000.00 | 662,134,000.00 | 833,153,000.00 | 886,094,000.00 | ||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
1,240,000,000.00
+0% |
1,435,340,000.00
+16% |
1,975,747,000.00
+38% |
2,455,940,000.00
+24% |
3,424,310,000.00
+39% |
4,354,523,000.00
+27% |
4,285,406,000.00
-2% |
475,038,000.00
-89% |
539,407,000.00
+14% |
1,222,304,000.00
+127% |
1,674,915,000.00
+37% |
||||||||
| Gross Profit Ratio | (0.69%) | (0.72%) | (0.80%) | (0.82%) | (0.85%) | (0.88%) | (0.87%) | (0.42%) | (0.45%) | (0.59%) | (0.65%) | ||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 1,083,160,000.00 | 1,154,464,000.00 | 1,209,000,000.00 | 1,192,000,000.00 | 1,150,000,000.00 | 0.00 | 1,103,000,000.00 | 1,189,200,000.00 | ||||||||
| Selling, General & Admin... | 993,000,000.00 | 1,102,000,000.00 | 1,126,096,000.00 | 1,450,160,000.00 | 2,255,464,000.00 | 2,639,000,000.00 | 2,729,000,000.00 | 1,247,000,000.00 | 1,193,000,000.00 | 1,274,000,000.00 | 1,856,200,000.00 | ||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 367,000,000.00 | 1,101,000,000.00 | 1,430,000,000.00 | 1,537,000,000.00 | 97,000,000.00 | 0.00 | 171,000,000.00 | 667,000,000.00 | ||||||||
| Depreciation and Amortiz... | -247,000,000.00 | 67,893,000.00 | 41,796,000.00 | 41,449,000.00 | 64,709,000.00 | 61,951,000.00 | 63,801,000.00 | 65,107,000.00 | 70,465,000.00 | 37,614,000.00 | 28,153,000.00 | ||||||||
| Other Expenses | 0.00 | 47,000.00 | 670,000.00 | 690,000.00 | 785,000.00 | 1,003,000.00 | 233,000.00 | 62,160,000.00 | 111,773,000.00 | 49,359,000.00 | 17,000,000.00 | ||||||||
| Total Operating Expenses | 985,000,000.00 | 1,102,373,000.00 | 1,126,095,000.00 | 1,456,674,000.00 | 2,268,784,000.00 | 2,651,120,000.00 | 2,746,991,000.00 | 1,247,151,000.00 | 1,193,008,000.00 | 1,274,412,000.00 | 1,856,000,000.00 | ||||||||
| Cost and Exponses | 1,532,000,000.00 | 1,655,901,000.00 | 1,618,627,000.00 | 1,997,589,000.00 | 2,854,269,000.00 | 3,266,352,000.00 | 3,398,572,000.00 | 1,894,566,000.00 | 1,855,142,000.00 | 2,107,565,000.00 | 2,742,000,000.00 | ||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
247,000,000.00
+0% |
332,966,000.00
+35% |
849,651,000.00
+155% |
999,264,000.00
+18% |
1,155,526,000.00
+16% |
1,703,402,000.00
+47% |
1,538,415,000.00
-10% |
-772,113,000.00
-150% |
-653,602,000.00
-15% |
-52,108,000.00
-92% |
-181,000,000.00
+247% |
||||||||
| Operating Income Ratio | (0.14%) | (0.17%) | (0.34%) | (0.33%) | (0.29%) | (0.34%) | (0.31%) | (-0.69%) | (-0.54%) | (-0.03%) | (-0.07%) | ||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 11,000,000.00 | 14,000.00 | 11,000.00 | 46,000.00 | 44,000.00 | 47,000.00 | 6,000.00 | 0.00 | 5,000.00 | 0.00 | 0.00 | ||||||||
| Interest Expenses | 0.00 | 67,000.00 | 7,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,000.00 | 0.00 | 0.00 | ||||||||
| Total Other Income/Exp... | 19,000,000.00 | 295,187,000.00 | 29,372,000.00 | 4,606,000.00 | 36,805,000.00 | 60,640,000.00 | 2,408,000.00 | 63,391,000.00 | 112,168,000.00 | 50,413,000.00 | 16,051,000.00 | ||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 19,466,000.00 | 667,693,000.00 | 920,826,000.00 | 1,040,714,000.00 | 1,220,235,000.00 | 1,765,353,000.00 | 1,602,216,000.00 | -707,000,000.00 | -584,000,000.00 | -15,000,000.00 | -153,000,000.00 | ||||||||
| EBITDA ratio | (0.01%) | (0.20%) | (0.36%) | (0.35%) | (0.30%) | (0.34%) | (0.32%) | (-0.63%) | (-0.49%) | (-0.01%) | (-0.06%) | ||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 266,000,000.00 | 628,153,000.00 | 879,023,000.00 | 1,003,872,000.00 | 1,192,331,000.00 | 1,764,043,000.00 | 1,540,823,000.00 | -708,722,000.00 | -541,434,000.00 | -1,695,000.00 | -164,949,000.00 | ||||||||
| Income Before Tax Ratio | (0.15%) | (0.32%) | (0.36%) | (0.33%) | (0.30%) | (0.35%) | (0.31%) | (-0.63%) | (-0.45%) | (0.00%) | (-0.06%) | ||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 117,000,000.00 | 228,879,000.00 | 342,905,000.00 | 371,057,000.00 | 435,641,000.00 | 664,794,000.00 | 615,414,000.00 | -56,561,000.00 | 3,366,000.00 | 42,963,000.00 | 5,215,000.00 | ||||||||
| Net Income | |||||||||||||||||||
| Net Income | 149,000,000.00
+0% |
400,745,000.00
+169% |
536,118,000.00
+34% |
632,815,000.00
+18% |
756,689,000.00
+20% |
1,099,249,000.00
+45% |
925,409,000.00
-16% |
-652,160,000.00
-170% |
-544,801,000.00
-16% |
-44,659,000.00
-92% |
-170,164,000.00
+281% |
||||||||
| Net Income Ratio | (0.08%) | (0.20%) | (0.22%) | (0.21%) | (0.19%) | (0.22%) | (0.19%) | (-0.58%) | (-0.45%) | (-0.02%) | (-0.07%) | ||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 4.98 | 13.40 | 17.80 | 20.53 | 24.44 | 35.48 | 29.85 | -21.03 | -17.57 | -1.44 | -5.49 | ||||||||
| Diluted EPS | 4.98 | 13.40 | 17.56 | 20.41 | 24.40 | 35.44 | 29.84 | -21.03 | -17.57 | -1.44 | -5.49 | ||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 29,910,003.00 | 29,910,000.00 | 30,127,083.00 | 30,821,336.00 | 30,956,639.00 | 30,986,107.00 | 31,002,850.00 | 31,013,637.00 | 31,013,588.00 | 31,013,570.00 | 31,013,567.00 | ||||||||
| Diluted Share Outstanding | 29,910,000.00 | 29,910,000.00 | 30,530,638.00 | 31,005,145.00 | 31,011,844.00 | 31,017,184.00 | 31,013,540.00 | 31,013,637.00 | 31,013,588.00 | 31,013,570.00 | 31,013,564.00 | ||||||||