With us Corporation Price (9696.T)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

9,099,000

(1.8366)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
With us Corporation
news-img

Income Statement

With us Corporation

Currency: JPY

YEAR 2019 2020 2021 2022 2023
Revenue
Revenue 17,592,000,000.00

+0%

16,277,688,000.00

-7%

17,635,038,000.00

+8%

19,856,970,000.00

+13%

20,690,427,000.00

+4%

Cost of Revenue
Cost of Revenue 12,039,000,000.00 11,082,363,000.00 11,101,836,000.00 12,876,350,000.00 13,403,295,000.00
Gross Profit
Gross Profit 5,553,000,000.00

+0%

5,195,325,000.00

-6%

6,533,202,000.00

+26%

6,980,620,000.00

+7%

7,287,132,000.00

+4%

Gross Profit Ratio (0.32%) (0.32%) (0.37%) (0.35%) (0.35%)
Operating Expenses
Research and Development 0.00 0.00 0.00 0.00 0.00
General and Administrative 3,258,000,000.00 3,257,000,000.00 3,536,000,000.00 3,904,000,000.00 4,274,000,000.00
Selling, General & Admin... 4,145,000,000.00 4,085,000,000.00 4,405,000,000.00 4,857,000,000.00 5,317,617,000.00
Selling & Marketing Exp... 887,000,000.00 828,000,000.00 869,000,000.00 953,000,000.00 1,043,000,000.00
Depreciation and Amortiz... 499,000,000.00 447,918,000.00 447,689,000.00 608,272,000.00 590,469,000.00
Other Expenses 0.00 211,151,000.00 88,840,000.00 46,045,000.00 1,000,000.00
Total Operating Expenses 4,671,000,000.00 4,085,094,000.00 4,405,835,000.00 4,857,911,000.00 5,317,617,000.00
Cost and Exponses 16,710,000,000.00 15,167,457,000.00 15,507,671,000.00 17,734,261,000.00 18,720,912,000.00
Operating Income
Operating Income 1,408,000,000.00

+0%

1,110,229,000.00

-21%

2,127,366,000.00

+92%

2,122,707,000.00

0%

1,969,513,000.00

-7%

Operating Income Ratio (0.08%) (0.07%) (0.12%) (0.11%) (0.10%)
Other Income and Exp...
Interest Income 9,769,000.00 9,666,000.00 10,230,000.00 14,026,000.00 23,101,000.00
Interest Expenses 6,903,000.00 9,679,000.00 7,997,000.00 9,806,000.00 10,656,000.00
Total Other Income/Exp... -507,000,000.00 -31,479,000.00 42,856,000.00 -763,786,000.00 -410,061,000.00
EBITDA
EBITDA 1,907,000,000.00 1,536,348,000.00 2,625,910,000.00 1,976,999,999.00 2,160,580,000.00
EBITDA ratio (0.11%) (0.11%) (0.15%) (0.14%) (0.10%)
Income Before Tax
Income Before Tax 901,000,000.00 1,078,750,000.00 2,170,222,000.00 1,358,921,000.00 1,559,452,000.00
Income Before Tax Ratio (0.05%) (0.07%) (0.12%) (0.07%) (0.08%)
Income Tax Expense
Income Tax Expense 524,000,000.00 475,394,000.00 838,910,000.00 716,411,000.00 632,092,000.00
Net Income
Net Income 325,000,000.00

+0%

576,807,000.00

+77%

1,284,369,000.00

+123%

589,709,000.00

-54%

904,696,000.00

+53%

Net Income Ratio (0.02%) (0.04%) (0.07%) (0.03%) (0.04%)
Earning Per Share
Basic EPS 34.19 60.48 135.74 64.24 99.50
Diluted EPS 33.84 59.91 134.43 63.62 99.43
Share Outstanding
Basic Share Outstanding 9,506,000.00 9,537,000.00 9,461,000.00 9,180,000.00 9,092,737.00
Diluted Share Outstanding 9,604,221.00 9,627,892.00 9,554,184.00 9,269,239.00 9,099,000.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation