MEDINET Co., Ltd.
TSE:2370.T
42 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 189.791 | 151.458 | 248.236 | 169.621 | 142.509 | 164.26 | 185.153 | 163.887 | 151.696 | 145.235 | 172.854 | 170.777 | 237.403 | 134.921 | 139.932 | 145.501 | 131.262 | 210.716 | 295.556 | 303.76 | 253.595 | 252.968 | 248.698 | 228.25 | 227.377 | 247.634 | 295.017 | 389.041 | 421.171 | 442.481 | 451.311 | 505.323 | 477.046 | 461.608 | 465.347 | 421.043 | 389.913 | 454.749 | 408.674 | 426.26 | 419.231 | 471.735 | 526.769 | 548.764 | 536.334 | 508.327 | 517.028 | 533.971 | 542.375 | 571.521 | 543.119 | 623.872 | 607.957 | 702.243 | 740.117 | 828.79 | 783.767 | 798.818 | 791.114 | 897.229 | 805.773 | 598.613 | 598.599 |
| Cost of Revenue
| 161.477 | 149.413 | 171.842 | 141.422 | 140.571 | 142.394 | 138.904 | 125.688 | 130.573 | 116.463 | 133.024 | 130.477 | 146.938 | 107.035 | 118.167 | 103.675 | 111.614 | 123.249 | 153.121 | 162.355 | 171.741 | 154.425 | 170.062 | 163.278 | 164.641 | 161.431 | 178.917 | 208.756 | 228.291 | 238.042 | 259.797 | 260.631 | 258.688 | 245.186 | 284.142 | 264.483 | 249.675 | 225.428 | 261.763 | 260.321 | 258.456 | 237.455 | 262.16 | 276.89 | 263.008 | 268.801 | 276.049 | 265.492 | 272.485 | 250.657 | 249.814 | 234.723 | 224.348 | 285.457 | 249.433 | 278.913 | 267.239 | 242.801 | 240.23 | 274.73 | 242.345 | 176.242 | 188.5 |
| Gross Profit
| 28.314 | 2.045 | 76.394 | 28.199 | 1.938 | 21.866 | 46.249 | 38.199 | 21.123 | 28.772 | 39.83 | 40.3 | 90.465 | 27.886 | 21.765 | 41.826 | 19.648 | 87.467 | 142.435 | 141.405 | 81.854 | 98.543 | 78.636 | 64.972 | 62.736 | 86.203 | 116.1 | 180.285 | 192.88 | 204.439 | 191.514 | 244.692 | 218.358 | 216.422 | 181.205 | 156.56 | 140.238 | 229.321 | 146.911 | 165.939 | 160.775 | 234.28 | 264.609 | 271.874 | 273.326 | 239.526 | 240.979 | 268.479 | 269.89 | 320.864 | 293.305 | 389.149 | 383.609 | 416.786 | 490.684 | 549.877 | 516.528 | 556.017 | 550.884 | 622.499 | 563.428 | 422.371 | 410.099 |
| Gross Profit Ratio
| 0.149 | 0.014 | 0.308 | 0.166 | 0.014 | 0.133 | 0.25 | 0.233 | 0.139 | 0.198 | 0.23 | 0.236 | 0.381 | 0.207 | 0.156 | 0.287 | 0.15 | 0.415 | 0.482 | 0.466 | 0.323 | 0.39 | 0.316 | 0.285 | 0.276 | 0.348 | 0.394 | 0.463 | 0.458 | 0.462 | 0.424 | 0.484 | 0.458 | 0.469 | 0.389 | 0.372 | 0.36 | 0.504 | 0.359 | 0.389 | 0.383 | 0.497 | 0.502 | 0.495 | 0.51 | 0.471 | 0.466 | 0.503 | 0.498 | 0.561 | 0.54 | 0.624 | 0.631 | 0.594 | 0.663 | 0.663 | 0.659 | 0.696 | 0.696 | 0.694 | 0.699 | 0.706 | 0.685 |
| Reseach & Development Expenses
| 0 | 76 | 117 | 137.674 | 133 | 212 | 14 | 157.224 | 113 | 146 | 149 | 95.718 | 87 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,502 | 0 | 0 | 0 | 612 | 0 | 0 | 0 | 603 | 0 | 0 | 0 | 645 | 0 | 0 | 0 | 659 | 0 | 0 | 0 | 518 | 0 | 0 | 0 | 0.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -88 | 0 | 0 | 0 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 364.458 | 289.344 | 251.752 | 270.112 | 243.479 | 156.192 | 356.197 | 225.668 | 216.685 | 219.484 | 229.312 | 233.199 | 249.808 | 188.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,079 | 492 | 478 | 1,638 | 87 | 611 | 825 | 606 | 187 | 614 | 581 | 556 | 60 | 594 | 535 | 580 | 94 | 559 | 557 | 551 | 28 | 512 | 484 | 0.417 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| -364.458 | 2.964 | 3.065 | 3.139 | 2.214 | 368.192 | 371.747 | 382.892 | 3.051 | 3.153 | 2.651 | 0.71 | 0.47 | 1.056 | 1.301 | 2.937 | 0.397 | 0.343 | 0.437 | 10.251 | -3.794 | -0.145 | 2.563 | 6.257 | -5.039 | 4.376 | 3.772 | -0.813 | -6.362 | 0.966 | 3.973 | 1.839 | -0.887 | 0.509 | 1.954 | -9.08 | -0.18 | 0.283 | 4.31 | 4.945 | 2.738 | -2.516 | -3.42 | 28.443 | -22.413 | -10.209 | 1.943 | -0.587 | 3.139 | 1.794 | 0.619 | -0.113 | -2.412 | 1.453 | -0.274 | -1.829 | 0.186 | 4.725 | 2.294 | 83.805 | 0.237 | 0.252 | -0.081 |
| Operating Expenses
| 364.458 | 365.344 | 368.752 | 407.786 | 376.479 | 368.192 | 371.747 | 382.892 | 331.235 | 367.334 | 379.562 | 328.917 | 336.808 | 267.361 | 327.978 | 325.088 | 289.605 | 288.03 | 314.774 | 294.059 | 371.492 | 363.404 | 379.752 | 423.065 | 491.81 | 476.903 | 1,639.44 | 526.19 | 611.771 | 826.448 | 606.244 | 790.06 | 614.29 | 581.428 | 556.001 | 705.544 | 593.831 | 535.173 | 580.333 | 564.761 | 558.869 | 557.118 | 551.878 | 490.415 | 511.246 | 484.133 | 417.765 | 435.926 | 493.777 | 466.71 | 467.257 | 526.006 | 556.825 | 463.258 | 437.732 | 486.595 | 500.144 | 444.458 | 408.095 | 496.047 | 414.296 | 414.786 | 399.501 |
| Operating Income
| -336.144 | -363.299 | -292.358 | -379.586 | -374.542 | -346.326 | -325.499 | -344.694 | -310.112 | -338.563 | -339.731 | -288.617 | -246.344 | -239.475 | -306.212 | -283.263 | -269.956 | -200.564 | -172.339 | -152.655 | -289.637 | -264.862 | -301.116 | -358.093 | -429.074 | -390.701 | -1,523.339 | -345.905 | -418.892 | -622.009 | -414.729 | -545.369 | -395.932 | -365.006 | -374.796 | -548.985 | -453.592 | -305.852 | -433.422 | -398.821 | -398.094 | -322.838 | -287.269 | -218.543 | -237.92 | -244.605 | -176.787 | -167.447 | -223.887 | -145.846 | -173.952 | -136.858 | -173.216 | -46.471 | 52.951 | 63.281 | 16.383 | 111.559 | 142.789 | 126.452 | 149.131 | 7.584 | 10.597 |
| Operating Income Ratio
| -1.771 | -2.399 | -1.178 | -2.238 | -2.628 | -2.108 | -1.758 | -2.103 | -2.044 | -2.331 | -1.965 | -1.69 | -1.038 | -1.775 | -2.188 | -1.947 | -2.057 | -0.952 | -0.583 | -0.503 | -1.142 | -1.047 | -1.211 | -1.569 | -1.887 | -1.578 | -5.164 | -0.889 | -0.995 | -1.406 | -0.919 | -1.079 | -0.83 | -0.791 | -0.805 | -1.304 | -1.163 | -0.673 | -1.061 | -0.936 | -0.95 | -0.684 | -0.545 | -0.398 | -0.444 | -0.481 | -0.342 | -0.314 | -0.413 | -0.255 | -0.32 | -0.219 | -0.285 | -0.066 | 0.072 | 0.076 | 0.021 | 0.14 | 0.18 | 0.141 | 0.185 | 0.013 | 0.018 |
| Total Other Income Expenses Net
| 20.016 | 22.752 | 0.377 | -12.272 | 7.101 | -3.686 | 1.018 | 80.592 | 1.649 | 3.13 | -1.061 | -4.645 | 208.601 | 40.054 | -1.388 | 75.981 | 0.787 | 6.201 | 6.494 | 163.958 | -14.496 | -9.701 | 79.842 | -77.419 | -73.973 | -585.6 | 400.306 | -879.692 | -3.712 | -60.683 | 109.957 | -8.644 | 103.324 | -54.568 | 6.625 | -54.504 | -7.793 | -0.305 | 139.332 | -542.646 | -6.7 | 378.608 | 6.679 | -1.763 | -10.246 | 510.519 | 37.758 | -4.211 | 112.031 | -20.45 | 8.428 | -17.177 | -13.733 | -7.028 | -37.088 | -5.413 | -32.822 | -3.081 | 14.094 | 54.33 | -7.74 | -12.183 | -73.356 |
| Income Before Tax
| -316.128 | -340.547 | -291.981 | -391.858 | -367.441 | -350.012 | -324.481 | -264.102 | -308.463 | -335.433 | -340.792 | -293.262 | -37.743 | -199.421 | -307.6 | -207.282 | -269.169 | -194.363 | -165.845 | 11.303 | -304.133 | -274.563 | -221.274 | -435.512 | -503.047 | -976.301 | -1,123.033 | -1,225.597 | -422.604 | -682.692 | -304.772 | -554.013 | -292.608 | -419.574 | -368.171 | -603.489 | -461.385 | -306.157 | -294.09 | -941.467 | -404.794 | 55.77 | -280.59 | -220.306 | -248.166 | 265.914 | -139.029 | -171.658 | -111.856 | -166.296 | -165.524 | -154.035 | -186.949 | -53.499 | 15.863 | 57.868 | -16.439 | 108.478 | 156.883 | 180.782 | 141.391 | -4.599 | -62.759 |
| Income Before Tax Ratio
| -1.666 | -2.248 | -1.176 | -2.31 | -2.578 | -2.131 | -1.753 | -1.611 | -2.033 | -2.31 | -1.972 | -1.717 | -0.159 | -1.478 | -2.198 | -1.425 | -2.051 | -0.922 | -0.561 | 0.037 | -1.199 | -1.085 | -0.89 | -1.908 | -2.212 | -3.943 | -3.807 | -3.15 | -1.003 | -1.543 | -0.675 | -1.096 | -0.613 | -0.909 | -0.791 | -1.433 | -1.183 | -0.673 | -0.72 | -2.209 | -0.966 | 0.118 | -0.533 | -0.401 | -0.463 | 0.523 | -0.269 | -0.321 | -0.206 | -0.291 | -0.305 | -0.247 | -0.308 | -0.076 | 0.021 | 0.07 | -0.021 | 0.136 | 0.198 | 0.201 | 0.175 | -0.008 | -0.105 |
| Income Tax Expense
| 1.052 | 1.053 | 0.655 | 1.04 | 1.039 | 1.04 | 1.039 | 1.247 | 1.351 | 1.352 | 1.351 | 1.351 | 1.342 | 1.338 | 1.338 | 1.3 | 1.351 | 1.351 | 1.351 | -1.087 | 4.387 | 1.756 | 1.584 | 1.27 | 3.961 | 2.572 | 2.848 | -39.716 | 3.473 | 1.737 | 2.527 | 3.09 | 2.31 | 1.156 | 2.275 | 2.331 | 6.861 | 35.415 | 2.592 | 3.323 | 1.779 | 2.269 | 2.269 | 6.481 | -13.576 | 11.725 | 2.202 | 1.846 | 3.703 | 4.119 | -0.014 | 1.849 | 98.208 | 53.865 | 9.983 | -138.471 | 2.235 | 2.235 | 2.235 | 2.236 | 2.29 | 2.208 | 2.208 |
| Net Income
| -317.181 | -341.599 | -292.637 | -392.898 | -368.48 | -351.052 | -325.52 | -265.349 | -309.815 | -336.784 | -342.144 | -294.613 | -39.086 | -200.759 | -308.938 | -208.582 | -270.521 | -195.714 | -167.196 | 12.39 | -308.52 | -276.318 | -222.859 | -436.783 | -507.008 | -978.872 | -1,125.882 | -1,185.879 | -426.077 | -684.429 | -307.3 | -557.103 | -294.919 | -420.73 | -370.446 | -605.82 | -468.246 | -341.572 | -296.682 | -944.791 | -406.573 | 53.501 | -282.859 | -226.786 | -234.591 | 254.189 | -141.231 | -173.504 | -115.558 | -170.417 | -165.509 | -155.885 | -285.157 | -107.364 | 5.879 | 196.34 | -18.674 | 106.242 | 154.648 | 178.547 | 139.1 | -6.807 | -64.967 |
| Net Income Ratio
| -1.671 | -2.255 | -1.179 | -2.316 | -2.586 | -2.137 | -1.758 | -1.619 | -2.042 | -2.319 | -1.979 | -1.725 | -0.165 | -1.488 | -2.208 | -1.434 | -2.061 | -0.929 | -0.566 | 0.041 | -1.217 | -1.092 | -0.896 | -1.914 | -2.23 | -3.953 | -3.816 | -3.048 | -1.012 | -1.547 | -0.681 | -1.102 | -0.618 | -0.911 | -0.796 | -1.439 | -1.201 | -0.751 | -0.726 | -2.216 | -0.97 | 0.113 | -0.537 | -0.413 | -0.437 | 0.5 | -0.273 | -0.325 | -0.213 | -0.298 | -0.305 | -0.25 | -0.469 | -0.153 | 0.008 | 0.237 | -0.024 | 0.133 | 0.195 | 0.199 | 0.173 | -0.011 | -0.109 |
| EPS
| -1.24 | -1.34 | -1.2 | -1.75 | -1.7 | -1.64 | -1.54 | -1.46 | -1.5 | -1.75 | -1.88 | -1.66 | -0.22 | -1.16 | -1.88 | -1.34 | -1.98 | -1.53 | -1.35 | 0.12 | -2.61 | -2.34 | -1.88 | -3.69 | -4.31 | -8.85 | -10.34 | -11.4 | -4.59 | -7.39 | -3.32 | -6.01 | -3.21 | -4.67 | -4.11 | -6.72 | -5.29 | -3.87 | -3.36 | -10.7 | -4.6 | 0.61 | -3.24 | -2.59 | -2.77 | 3.28 | -1.93 | -2.37 | -1.58 | -2.33 | -2.26 | -2.13 | -3.89 | -1.47 | 0.089 | 3.1 | -0.3 | 1.68 | 2.44 | 2.85 | 2.22 | 0 | 0 |
| EPS Diluted
| -1.24 | -1.34 | -1.2 | -1.75 | -1.7 | -1.64 | -1.54 | -1.46 | -1.46 | -1.71 | -1.88 | -1.65 | -0.22 | -1.15 | -1.88 | -1.3 | -1.9 | -1.51 | -1.35 | 0.1 | -2.61 | -2.34 | -1.88 | -3.69 | -4.29 | -8.44 | -10.34 | -10.95 | -4.49 | -7.39 | -3.32 | -6.01 | -3.18 | -4.67 | -4.11 | -6.72 | -5.2 | -3.87 | -3.36 | -10.7 | -4.6 | 0.61 | -3.24 | -2.59 | -2.69 | 3.28 | -1.93 | -2.37 | -1.58 | -2.33 | -2.26 | -2.13 | -3.89 | -1.47 | 0.083 | 2.94 | -0.3 | 1.68 | 2.44 | 2.85 | 2.22 | 0 | 0 |
| EBITDA
| -307.263 | -334.373 | -264.981 | -377.14 | -371.835 | -344.975 | -321.369 | -340.934 | -308.535 | -336.144 | -336.518 | -290.944 | -245.01 | -240.399 | -305.238 | -288.317 | -275.287 | -199.626 | -171.872 | -120.721 | -309.23 | -263.107 | -309.791 | -343.385 | -407.753 | -426.468 | -1,514.434 | -343.847 | -420.845 | -638.237 | -300.172 | -551.212 | -469.955 | -421.118 | -357.864 | -599.681 | -415.543 | -296.199 | -291.931 | -294.651 | -401.647 | -338.479 | -271.269 | -218.476 | -244.405 | -223.034 | -137.283 | -169.715 | -225.945 | -121.822 | -161.69 | -102.214 | -147.57 | -1.727 | 72.372 | 130.4 | 35.015 | 156.341 | 187.622 | 215.464 | 173.06 | 73.322 | 51.5 |
| EBITDA Ratio
| -1.619 | -2.208 | -1.067 | -2.223 | -2.609 | -2.1 | -1.736 | -2.08 | -2.034 | -2.314 | -1.947 | -1.704 | -1.032 | -1.782 | -2.181 | -1.982 | -2.097 | -0.947 | -0.582 | -0.397 | -1.219 | -1.04 | -1.246 | -1.504 | -1.793 | -1.722 | -5.133 | -0.884 | -0.999 | -1.442 | -0.665 | -1.091 | -0.985 | -0.912 | -0.769 | -1.424 | -1.066 | -0.651 | -0.714 | -0.691 | -0.958 | -0.718 | -0.515 | -0.398 | -0.456 | -0.439 | -0.266 | -0.318 | -0.417 | -0.213 | -0.298 | -0.164 | -0.243 | -0.002 | 0.098 | 0.157 | 0.045 | 0.196 | 0.237 | 0.24 | 0.215 | 0.122 | 0.086 |