Advanced Media, Inc.
TSE:3773.T
1165 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,482.575 | 1,673.03 | 1,441.356 | 1,658.062 | 1,229.186 | 1,657.567 | 1,208.416 | 1,250.499 | 1,063.581 | 1,432.264 | 1,105.833 | 1,023.432 | 899.574 | 1,530.91 | 1,031.329 | 1,006.162 | 863.111 | 1,364.948 | 1,124.623 | 1,319.927 | 937.843 | 1,526.214 | 1,013.095 | 901.347 | 815.539 | 1,434.918 | 823.623 | 892.337 | 532.451 | 1,164.088 | 504.643 | 518.275 | 394.022 | 985.743 | 481.382 | 523.284 | 300.803 | 862.36 | 306.045 | 440.623 | 213.719 | 712.032 | 296.818 | 350.655 | 207.088 | 692.417 | 325.62 | 362.532 | 192.717 | 449.15 | 205.907 | 411.109 | 172.84 | 689.409 | 243.35 | 350.812 | 228.955 | 486.296 | 186.351 | 312.898 | 261.924 | 445.903 | 147.026 | 354.706 |
| Cost of Revenue
| 374.105 | 440.644 | 371.878 | 383.906 | 330.227 | 414.182 | 314.351 | 316.893 | 273.014 | 350.306 | 290.996 | 249.26 | 224.307 | 391.102 | 292.931 | 268.302 | 295.807 | 408.663 | 357.926 | 422.399 | 301.687 | 420.877 | 323.314 | 269.793 | 225.667 | 377.158 | 247.974 | 227.838 | 173.861 | 375.355 | 202.583 | 172.992 | 167.675 | 407.528 | 189.49 | 187.445 | 104.831 | 263.255 | 120.228 | 143.452 | 84.419 | 205.35 | 104.709 | 126.586 | 72.593 | 215.555 | 153.091 | 112.66 | 71.238 | 158.599 | 80.801 | 166.261 | 63.119 | 258.791 | 88.533 | 140.498 | 111.149 | 195.327 | 86.747 | 129.087 | 93.14 | 187.436 | 70.34 | 149.543 |
| Gross Profit
| 1,108.47 | 1,232.386 | 1,069.478 | 1,274.156 | 898.959 | 1,243.385 | 894.065 | 933.606 | 790.567 | 1,081.958 | 814.837 | 774.172 | 675.267 | 1,139.808 | 738.398 | 737.86 | 567.304 | 956.285 | 766.697 | 897.528 | 636.156 | 1,105.337 | 689.781 | 631.554 | 589.872 | 1,057.76 | 575.649 | 664.499 | 358.59 | 788.733 | 302.06 | 345.283 | 226.347 | 578.215 | 291.892 | 335.839 | 195.972 | 599.105 | 185.817 | 297.171 | 129.3 | 506.682 | 192.109 | 224.069 | 134.495 | 476.862 | 172.529 | 249.872 | 121.479 | 290.551 | 125.106 | 244.848 | 109.721 | 430.618 | 154.817 | 210.314 | 117.806 | 290.969 | 99.604 | 183.811 | 168.784 | 258.467 | 76.686 | 205.163 |
| Gross Profit Ratio
| 0.748 | 0.737 | 0.742 | 0.768 | 0.731 | 0.75 | 0.74 | 0.747 | 0.743 | 0.755 | 0.737 | 0.756 | 0.751 | 0.745 | 0.716 | 0.733 | 0.657 | 0.701 | 0.682 | 0.68 | 0.678 | 0.724 | 0.681 | 0.701 | 0.723 | 0.737 | 0.699 | 0.745 | 0.673 | 0.678 | 0.599 | 0.666 | 0.574 | 0.587 | 0.606 | 0.642 | 0.651 | 0.695 | 0.607 | 0.674 | 0.605 | 0.712 | 0.647 | 0.639 | 0.649 | 0.689 | 0.53 | 0.689 | 0.63 | 0.647 | 0.608 | 0.596 | 0.635 | 0.625 | 0.636 | 0.6 | 0.515 | 0.598 | 0.534 | 0.587 | 0.644 | 0.58 | 0.522 | 0.578 |
| Reseach & Development Expenses
| 0 | 107 | 109.973 | 119 | 117 | 108 | 108 | 102 | 98 | 357 | 88 | 87 | 89 | 93 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 402 | 0 | 0 | 0 | 394 | 0 | 0 | 0 | 378 | 0 | 0 | 0 | 293 | 0 | 0 | 0 | 316 | 0 | 0 | 0 | 269 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 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 | 579.045 | 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 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 842.507 | 722.014 | 658.455 | 628.513 | 771 | 661.89 | 563.175 | 567.576 | 670 | 273 | 689 | 597 | 530.613 | 554.933 | 639 | 627 | 589 | 255 | 661 | 650 | 605 | 219 | 579.045 | 549 | 543 | 182 | 504 | 458 | 470 | 61 | 460 | 418 | 423 | 126 | 397 | 397 | 455 | 144 | 426 | 400 | 387 | 72 | 361 | 277 | 288 | 47 | 274 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | -0.23 | 0.09 | 0.599 | 0.399 | 0.354 | -0.837 | -3.901 | 0.319 | 1.738 | 1.226 | 0.733 | 0.254 | -3.471 | 3.682 | 7.193 | 5.312 | 3.418 | 0.529 | 1.114 | 1.333 | 9.137 | 0.406 | 0.756 | 0.591 | 0.923 | 0.488 | 2.622 | 2.799 | -7.19 | 0.262 | 1.969 | -0.48 | 1.63 | 0.109 | 0.129 | -3.156 | 0.981 | 24.013 | -4.761 | -4.05 | 3.207 | -0.073 | -2.066 | -0.012 | 0.904 | -0.418 | -0.092 | 54.279 | -0.181 | 3.078 | -5.724 | 0.05 | 0.048 | 0.326 | -3.381 | 0.175 | 0.967 | -0.053 | 0.002 | 0.143 | 0.181 | 0.199 | -0.724 |
| Operating Expenses
| 842.507 | 829.014 | 768.428 | 747.513 | 762.306 | 769.89 | 671.175 | 669.576 | 670.225 | 617.131 | 689.092 | 597.187 | 619.613 | 647.933 | 639.421 | 626.316 | 589.967 | 644.761 | 660.666 | 650.403 | 605.391 | 621.203 | 579.045 | 548.336 | 543.809 | 575.886 | 504.535 | 458.059 | 470.035 | 438.321 | 460.358 | 418.323 | 423.08 | 420.165 | 396.573 | 397.138 | 455.643 | 461.216 | 426.266 | 411.202 | 390.973 | 342.489 | 360.719 | 277.066 | 288.587 | 235.124 | 274.315 | 251.137 | 274.544 | 238.858 | 271.783 | 274.379 | 275.256 | 228.277 | 270.187 | 259.527 | 277.07 | 260.052 | 284.576 | 274.939 | 293.347 | 267.225 | 304.311 | 333.822 |
| Operating Income
| 265.963 | 403.372 | 301.05 | 526.644 | 136.651 | 473.495 | 222.889 | 264.031 | 120.341 | 464.827 | 125.745 | 176.985 | 55.653 | 491.875 | 98.977 | 111.542 | -22.662 | 311.524 | 106.032 | 247.124 | 30.764 | 484.134 | 110.737 | 83.218 | 46.062 | 481.874 | 71.114 | 206.439 | -111.445 | 350.413 | -158.299 | -73.04 | -196.733 | 158.049 | -104.681 | -61.3 | -259.67 | 137.889 | -240.449 | -114.03 | -261.674 | 164.194 | -168.61 | -52.999 | -154.091 | 241.739 | -101.787 | -1.265 | -153.065 | 51.694 | -146.677 | -29.531 | -165.535 | 202.341 | -115.371 | -49.213 | -159.264 | 30.918 | -184.972 | -91.128 | -124.563 | -8.757 | -227.625 | -128.658 |
| Operating Income Ratio
| 0.179 | 0.241 | 0.209 | 0.318 | 0.111 | 0.286 | 0.184 | 0.211 | 0.113 | 0.325 | 0.114 | 0.173 | 0.062 | 0.321 | 0.096 | 0.111 | -0.026 | 0.228 | 0.094 | 0.187 | 0.033 | 0.317 | 0.109 | 0.092 | 0.056 | 0.336 | 0.086 | 0.231 | -0.209 | 0.301 | -0.314 | -0.141 | -0.499 | 0.16 | -0.217 | -0.117 | -0.863 | 0.16 | -0.786 | -0.259 | -1.224 | 0.231 | -0.568 | -0.151 | -0.744 | 0.349 | -0.313 | -0.003 | -0.794 | 0.115 | -0.712 | -0.072 | -0.958 | 0.293 | -0.474 | -0.14 | -0.696 | 0.064 | -0.993 | -0.291 | -0.476 | -0.02 | -1.548 | -0.363 |
| Total Other Income Expenses Net
| 44.431 | -24.031 | 13.52 | 5.005 | 27 | 11.497 | 12.841 | 19.337 | 31 | 43 | 36 | -178 | 4.688 | 72.864 | -19.822 | -16.698 | 50.9 | 93.817 | 38.719 | 20.02 | -39.562 | 41.067 | -36.013 | 93.781 | 86.543 | -103.403 | 7.296 | 29.619 | 8.389 | -76.91 | 329.567 | -48.56 | -245.026 | -229.032 | 15.048 | 263.864 | 50.262 | 12.846 | 184.534 | 140.367 | -28.995 | -240.423 | 135.618 | -16.079 | 74.463 | 196.094 | 170.593 | 625.504 | -62.261 | -94.818 | 20.064 | 1,987.745 | 19.586 | 33.301 | 30.576 | 23.911 | 42.684 | 4.885 | 38.823 | 57.731 | 31.937 | -3.976 | 15.066 | 2.316 |
| Income Before Tax
| 310.394 | 379.341 | 314.57 | 531.649 | 155.596 | 484.992 | 235.73 | 283.368 | 151.808 | 496.906 | 161.323 | -0.538 | 60.341 | 564.739 | 79.155 | 94.846 | 28.237 | 405.341 | 144.75 | 267.144 | -8.797 | 525.201 | 74.724 | 176.999 | 132.605 | 378.471 | 78.41 | 236.059 | -103.056 | 273.502 | 171.269 | -121.6 | -441.759 | -70.982 | -89.633 | 202.565 | -209.409 | 150.735 | -55.915 | 26.336 | -290.668 | -76.23 | -32.992 | -69.076 | -79.629 | 437.832 | 68.807 | 624.239 | -215.326 | -43.125 | -126.613 | 1,958.214 | -145.949 | 235.642 | -84.794 | -25.302 | -116.58 | 35.802 | -146.149 | -33.397 | -92.626 | -12.734 | -212.559 | -126.343 |
| Income Before Tax Ratio
| 0.209 | 0.227 | 0.218 | 0.321 | 0.127 | 0.293 | 0.195 | 0.227 | 0.143 | 0.347 | 0.146 | -0.001 | 0.067 | 0.369 | 0.077 | 0.094 | 0.033 | 0.297 | 0.129 | 0.202 | -0.009 | 0.344 | 0.074 | 0.196 | 0.163 | 0.264 | 0.095 | 0.265 | -0.194 | 0.235 | 0.339 | -0.235 | -1.121 | -0.072 | -0.186 | 0.387 | -0.696 | 0.175 | -0.183 | 0.06 | -1.36 | -0.107 | -0.111 | -0.197 | -0.385 | 0.632 | 0.211 | 1.722 | -1.117 | -0.096 | -0.615 | 4.763 | -0.844 | 0.342 | -0.348 | -0.072 | -0.509 | 0.074 | -0.784 | -0.107 | -0.354 | -0.029 | -1.446 | -0.356 |
| Income Tax Expense
| 102.786 | 45.122 | 105.298 | 169.837 | 55.179 | 66.25 | 80.389 | 93.994 | 47.465 | 170.262 | 56.072 | 5.192 | 38.188 | 84.86 | 28.935 | 23.939 | 5.381 | 42.328 | 28.646 | 35.814 | 30.3 | -61.853 | 10.99 | 29.918 | 7.613 | 54.359 | 11.669 | 24.805 | 2.538 | 1.502 | 2.193 | 1.774 | 2.281 | 2.352 | -6.685 | 11.03 | 1.488 | 2.652 | 1.488 | 1.469 | 1.47 | 1.551 | -3.145 | -17.399 | 4.83 | 28.23 | 11.043 | 34.797 | 4.51 | 0.145 | 0.887 | -7.426 | 2.646 | 8.851 | 2.03 | 1.334 | 2.447 | 0.351 | 3.79 | 1.14 | 1.133 | 0.085 | 6.176 | 1.489 |
| Net Income
| 207.607 | 334.218 | 209.272 | 361.812 | 100.417 | 418.741 | 155.341 | 189.374 | 104.343 | 326.645 | 105.251 | -5.731 | 22.153 | 479.879 | 50.22 | 70.908 | 22.855 | 363.013 | 114.884 | 245.544 | -31.431 | 599.601 | 69.844 | 159.141 | 118.893 | 326.506 | 72.867 | 219.989 | -97.103 | 266.397 | 178.695 | -115.005 | -433.325 | -73.334 | -82.948 | 191.534 | -210.897 | 148.084 | -57.403 | 24.866 | -292.138 | -77.781 | -29.847 | -51.677 | -84.459 | 409.601 | 57.764 | 589.443 | -219.837 | -43.27 | -127.499 | 1,965.641 | -148.596 | 226.793 | -86.825 | -26.637 | -119.028 | 35.452 | -149.939 | -34.538 | -93.76 | -12.82 | -218.735 | -127.833 |
| Net Income Ratio
| 0.14 | 0.2 | 0.145 | 0.218 | 0.082 | 0.253 | 0.129 | 0.151 | 0.098 | 0.228 | 0.095 | -0.006 | 0.025 | 0.313 | 0.049 | 0.07 | 0.026 | 0.266 | 0.102 | 0.186 | -0.034 | 0.393 | 0.069 | 0.177 | 0.146 | 0.228 | 0.088 | 0.247 | -0.182 | 0.229 | 0.354 | -0.222 | -1.1 | -0.074 | -0.172 | 0.366 | -0.701 | 0.172 | -0.188 | 0.056 | -1.367 | -0.109 | -0.101 | -0.147 | -0.408 | 0.592 | 0.177 | 1.626 | -1.141 | -0.096 | -0.619 | 4.781 | -0.86 | 0.329 | -0.357 | -0.076 | -0.52 | 0.073 | -0.805 | -0.11 | -0.358 | -0.029 | -1.488 | -0.36 |
| EPS
| 13.36 | 21.52 | 13.48 | 23.33 | 6.5 | 27.1 | 10.03 | 10.94 | 5.67 | 17.79 | 5.73 | -0.31 | 1.21 | 26.18 | 2.74 | 3.88 | 1.25 | 19.87 | 6.29 | 13.44 | -1.72 | 32.82 | 3.82 | 9.6 | 7.17 | 19.69 | 4.4 | 13.81 | -6.1 | 16.72 | 11.22 | -7.22 | -27.2 | -4.6 | -5.21 | 12.02 | -13.24 | 9.3 | -3.61 | 1.56 | -18.35 | -5.07 | -1.95 | -3.38 | -5.53 | 26.83 | 3.78 | 38.63 | -14.41 | -2.84 | -8.36 | 128.81 | -9.74 | 14.86 | -5.69 | -1.75 | -7.8 | 2.32 | -9.83 | -2.26 | -6.48 | -0.89 | -15.23 | -8.9 |
| EPS Diluted
| 13.36 | 21.51 | 13.47 | 23.33 | 6.49 | 27.1 | 10.03 | 10.94 | 5.67 | 17.76 | 5.72 | -0.31 | 1.21 | 26.18 | 2.74 | 3.88 | 1.25 | 19.87 | 6.29 | 13.44 | -1.72 | 32.82 | 3.82 | 9.6 | 6.87 | 19.69 | 4.4 | 13.81 | -6.1 | 16.72 | 11.22 | -7.22 | -27.2 | -4.6 | -5.21 | 12.02 | -13.24 | 9.3 | -3.6 | 1.56 | -18.35 | -4.88 | -1.87 | -3.38 | -5.53 | 26.83 | 3.78 | 38.63 | -14.41 | -2.84 | -8.36 | 128.81 | -9.74 | 14.86 | -5.69 | -1.75 | -7.8 | 2.32 | -9.83 | -2.26 | -6.48 | -0.89 | -15.23 | -8.9 |
| EBITDA
| 378.219 | 518.315 | 410.699 | 532.904 | 166.607 | 480.748 | 225.687 | 296.843 | 109.135 | 473.996 | 126.754 | 176.985 | 55.653 | 480.057 | 99.319 | 118.161 | -77.324 | 315.167 | 145.274 | 260.615 | -4.413 | 503.901 | 75.17 | 156.218 | 133.114 | 374.069 | 78.763 | 233.519 | -120.809 | 352.885 | -158.305 | -68.862 | -196.662 | 218.445 | -418.807 | 202.565 | -209.409 | 138.808 | -40.153 | 13.726 | -290.667 | 130.639 | -32.91 | -65.732 | -81.596 | 376.75 | 62.77 | -41.233 | -215.298 | 67.473 | -126.508 | -41.44 | -146.703 | 261.209 | -65.151 | -14.516 | -115.246 | 72.886 | -137.099 | -64.861 | -86.695 | 91.46 | -212.111 | -128.659 |
| EBITDA Ratio
| 0.255 | 0.31 | 0.285 | 0.321 | 0.136 | 0.29 | 0.187 | 0.237 | 0.103 | 0.331 | 0.115 | 0.173 | 0.062 | 0.314 | 0.096 | 0.117 | -0.09 | 0.231 | 0.129 | 0.197 | -0.005 | 0.33 | 0.074 | 0.173 | 0.163 | 0.261 | 0.096 | 0.262 | -0.227 | 0.303 | -0.314 | -0.133 | -0.499 | 0.222 | -0.87 | 0.387 | -0.696 | 0.161 | -0.131 | 0.031 | -1.36 | 0.183 | -0.111 | -0.187 | -0.394 | 0.544 | 0.193 | -0.114 | -1.117 | 0.15 | -0.614 | -0.101 | -0.849 | 0.379 | -0.268 | -0.041 | -0.503 | 0.15 | -0.736 | -0.207 | -0.331 | 0.205 | -1.443 | -0.363 |