Medley, Inc.
TSE:4480.T
3680 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|
| Revenue
| 20,532 | 14,185 | 10,863.568 | 6,830.791 | 4,765.312 | 2,933.043 | 1,712.491 |
| Cost of Revenue
| 7,177 | 4,464 | 3,877.788 | 2,159.623 | 1,551.336 | 1,081.783 | 547.287 |
| Gross Profit
| 13,355 | 9,721 | 6,985.78 | 4,671.168 | 3,213.976 | 1,851.26 | 1,165.204 |
| Gross Profit Ratio
| 0.65 | 0.685 | 0.643 | 0.684 | 0.674 | 0.631 | 0.68 |
| Reseach & Development Expenses
| 9 | 6 | 34.863 | 67.468 | 4.56 | 0 | 0 |
| General & Administrative Expenses
| 10,041 | 7,531 | 5,682.524 | 3,962.417 | 2,875.467 | 0 | 0 |
| Selling & Marketing Expenses
| 669 | 710 | 396 | 239 | 190 | 0 | 0 |
| SG&A
| 10,710 | 8,241 | 6,078.524 | 4,201.417 | 3,065.467 | 1,949.936 | 1,127.673 |
| Other Expenses
| 1,131 | 8,430 | 6,252.532 | 4,275.072 | 3,060.816 | -3.101 | -7.569 |
| Operating Expenses
| 10,719 | 8,430 | 6,252.532 | 4,275.072 | 3,060.816 | 1,953.037 | 1,135.242 |
| Operating Income
| 2,636 | 1,290 | 733.247 | 396.094 | 153.159 | -101.777 | 29.962 |
| Operating Income Ratio
| 0.128 | 0.091 | 0.067 | 0.058 | 0.032 | -0.035 | 0.017 |
| Total Other Income Expenses Net
| 1,166 | 233 | 31.613 | 26.538 | -469.3 | -49.493 | 8.002 |
| Income Before Tax
| 3,802 | 1,523 | 764.86 | 422.632 | -316.141 | -151.27 | 37.964 |
| Income Before Tax Ratio
| 0.185 | 0.107 | 0.07 | 0.062 | -0.066 | -0.052 | 0.022 |
| Income Tax Expense
| 1,230 | 502 | 206.979 | -33.354 | 65.084 | 2.292 | 2.312 |
| Net Income
| 2,566 | 1,017 | 563 | 455.986 | -381.225 | -153.562 | 35.651 |
| Net Income Ratio
| 0.125 | 0.072 | 0.052 | 0.067 | -0.08 | -0.052 | 0.021 |
| EPS
| 79.52 | 31.75 | 17.79 | 15.69 | -14.87 | -5.56 | 1.29 |
| EPS Diluted
| 78.54 | 31.14 | 17.15 | 14.48 | -14.87 | -5.56 | 1.29 |
| EBITDA
| 3,322 | 2,103 | 1,199.285 | 579.414 | 281.745 | -47.909 | 45.398 |
| EBITDA Ratio
| 0.162 | 0.148 | 0.11 | 0.085 | 0.059 | -0.016 | 0.027 |