Realgate
5532.TRealgate Inc. Price (5532.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,846,929
(24.191)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Realgate Inc.Currency: JPY
| YEAR | 2021 | 2022 | 2023 | 2024 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
3,810,845,000.00
+0% |
5,843,209,000.00
+53% |
6,972,224,000.00
+19% |
7,948,486,000.00
+14% |
|||||||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 3,240,096,000.00 | 5,054,530,000.00 | 5,988,986,000.00 | 6,656,185,000.00 | |||||||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
570,749,000.00
+0% |
788,679,000.00
+38% |
983,238,000.00
+25% |
1,292,301,000.00
+31% |
|||||||||||||||
| Gross Profit Ratio | (0.15%) | (0.13%) | (0.14%) | (0.16%) | |||||||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.02 | 0.01 | 0.06 | 0.00 | |||||||||||||||
| General and Administrative | 289,164,000.00 | 359,373,000.00 | 86,000,000.00 | 0.00 | |||||||||||||||
| Selling, General & Admin... | 289,164,000.00 | 359,373,000.00 | 425,000,000.00 | 0.00 | |||||||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 339,000,000.00 | 0.00 | |||||||||||||||
| Depreciation and Amortiz... | 280,204,000.00 | 372,773,000.00 | 367,464,000.00 | 369,555,000.00 | |||||||||||||||
| Other Expenses | -3,499,000.00 | -9,529,000.00 | -6,861,000.00 | 525,528,000.00 | |||||||||||||||
| Total Operating Expenses | 289,164,000.00 | 359,373,000.00 | 434,334,000.00 | 525,528,000.00 | |||||||||||||||
| Cost and Exponses | 3,529,260,000.00 | 5,413,903,000.00 | 6,423,320,000.00 | 7,181,713,000.00 | |||||||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
281,583,000.00
+0% |
429,306,000.00
+52% |
548,902,000.00
+28% |
749,994,000.00
+37% |
|||||||||||||||
| Operating Income Ratio | (0.07%) | (0.07%) | (0.08%) | (0.09%) | |||||||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 399,000.00 | 7,000.00 | 8,000.00 | 876,000.00 | |||||||||||||||
| Interest Expenses | 13,798,000.00 | 32,188,000.00 | 47,198,000.00 | 65,633,000.00 | |||||||||||||||
| Total Other Income/Exp... | -208,744,000.00 | -389,126,000.00 | -123,030,000.00 | -198,417,000.00 | |||||||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 366,841,000.00 | 802,079,000.00 | 899,303,000.00 | 1,119,549,000.00 | |||||||||||||||
| EBITDA ratio | (0.15%) | (0.14%) | (0.13%) | (0.14%) | |||||||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 72,839,000.00 | 40,180,000.00 | 425,872,000.00 | 551,577,000.00 | |||||||||||||||
| Income Before Tax Ratio | (0.02%) | (0.01%) | (0.06%) | (0.07%) | |||||||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 18,912,000.00 | 4,080,000.00 | 147,278,000.00 | 171,208,000.00 | |||||||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 53,927,000.00
+0% |
36,099,000.00
-33% |
278,593,000.00
+672% |
380,368,000.00
+37% |
|||||||||||||||
| Net Income Ratio | (0.01%) | (0.01%) | (0.04%) | (0.05%) | |||||||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 20.20 | 18.05 | 126.17 | 135.69 | |||||||||||||||
| Diluted EPS | 20.20 | 18.05 | 121.53 | 133.61 | |||||||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 2,670,000.00 | 2,000,000.00 | 2,207,931.00 | 2,803,305.00 | |||||||||||||||
| Diluted Share Outstanding | 2,670,000.00 | 2,000,000.00 | 2,292,380.00 | 2,846,929.00 | |||||||||||||||