PARK24 Co., Ltd.
TSE:4666.T
1728.5 (JPY) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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
| 89,144 | 86,731 | 88,619 | 84,426 | 78,056 | 79,022 | 79,223 | 75,139 | 65,963 | 69,928 | 67,074 | 62,163 | 59,725 | 62,140 | 68,468 | 54,757 | 64,893 | 80,786 | 84,824 | 78,490 | 75,062 | 79,062 | 82,487 | 73,486 | 69,997 | 72,547 | 65,067 | 60,438 | 57,047 | 50,404 | 52,319 | 48,415 | 46,875 | 46,789 | 48,293 | 44,807 | 43,276 | 43,322 | 44,418 | 41,672 | 39,897 | 41,035 | 42,108 | 39,425 | 37,210 | 36,685 | 37,497 | 34,829 | 34,074 | 33,147 | 34,390 | 31,931 | 29,090 | 28,668 | 29,851 | 29,391 | 27,363 | 26,643 | 27,182 | 25,789 | 21,297 | 21,051 |
Cost of Revenue
| 66,105 | 63,718 | 64,212 | 60,821 | 58,044 | 57,419 | 57,366 | 56,086 | 53,179 | 53,028 | 53,304 | 52,449 | 51,550 | 53,105 | 58,653 | 53,782 | 58,492 | 61,629 | 62,044 | 59,648 | 57,142 | 60,512 | 61,338 | 55,104 | 53,898 | 55,894 | 47,189 | 44,842 | 43,233 | 37,503 | 36,982 | 35,221 | 34,406 | 34,740 | 34,577 | 33,186 | 32,601 | 32,628 | 32,409 | 31,011 | 29,856 | 29,654 | 29,837 | 28,535 | 27,133 | 26,279 | 26,571 | 24,863 | 24,667 | 24,023 | 23,987 | 23,600 | 22,493 | 20,743 | 21,425 | 21,346 | 19,929 | 19,138 | 19,470 | 18,809 | 16,673 | 16,245 |
Gross Profit
| 23,039 | 23,013 | 24,407 | 23,605 | 20,012 | 21,603 | 21,857 | 19,053 | 12,784 | 16,900 | 13,770 | 9,714 | 8,175 | 9,035 | 9,815 | 975 | 6,401 | 19,157 | 22,780 | 18,842 | 17,920 | 18,550 | 21,149 | 18,382 | 16,099 | 16,653 | 17,878 | 15,596 | 13,814 | 12,901 | 15,337 | 13,194 | 12,469 | 12,049 | 13,716 | 11,621 | 10,675 | 10,694 | 12,009 | 10,661 | 10,041 | 11,381 | 12,271 | 10,890 | 10,077 | 10,406 | 10,926 | 9,966 | 9,407 | 9,124 | 10,403 | 8,331 | 6,597 | 7,925 | 8,426 | 8,045 | 7,434 | 7,505 | 7,712 | 6,980 | 4,624 | 4,806 |
Gross Profit Ratio
| 0.258 | 0.265 | 0.275 | 0.28 | 0.256 | 0.273 | 0.276 | 0.254 | 0.194 | 0.242 | 0.205 | 0.156 | 0.137 | 0.145 | 0.143 | 0.018 | 0.099 | 0.237 | 0.269 | 0.24 | 0.239 | 0.235 | 0.256 | 0.25 | 0.23 | 0.23 | 0.275 | 0.258 | 0.242 | 0.256 | 0.293 | 0.273 | 0.266 | 0.258 | 0.284 | 0.259 | 0.247 | 0.247 | 0.27 | 0.256 | 0.252 | 0.277 | 0.291 | 0.276 | 0.271 | 0.284 | 0.291 | 0.286 | 0.276 | 0.275 | 0.303 | 0.261 | 0.227 | 0.276 | 0.282 | 0.274 | 0.272 | 0.282 | 0.284 | 0.271 | 0.217 | 0.228 |
Reseach & Development 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 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 11,855 | 0 | 0 | 0 | 10,009 | 0 | 0 | 0 | 460 | 0 | 0 | 0 | 505 | 0 | 0 | 0 | 2,758 | 0 | 0 | 0 | 2,416 | 0 | 0 | 0 | 346 | 0 | 0 | 0 | 278 | 0 | 0 | 0 | 286 | 0 | 0 | 0 | 324 | 0 | 0 | 0 | 297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 1,293 | 0 | 0 | 0 | 1,600 | 0 | 0 | 0 | 1,600 | 0 | 0 | 0 | 2,978 | 0 | 0 | 0 | 2,342 | 0 | 0 | 0 | 2,068 | 0 | 0 | 0 | 1,838 | 0 | 0 | 0 | 1,744 | 0 | 0 | 0 | 1,730 | 0 | 0 | 0 | 1,750 | 0 | 0 | 0 | 1,273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 15,007 | 14,390 | 16,810 | 14,312 | 13,332 | 13,185 | 13,148 | 12,645 | 11,880 | 12,248 | 11,609 | 12,830 | 11,654 | 11,794 | 7,447 | 11,571 | 12,749 | 14,038 | 10,269 | 14,193 | 13,443 | 13,056 | 9,126 | 12,551 | 11,827 | 11,624 | 9,116 | 10,439 | 9,517 | 8,637 | 7,706 | 7,815 | 7,869 | 7,117 | 6,381 | 7,120 | 6,854 | 6,588 | 5,973 | 6,678 | 6,287 | 6,451 | 5,179 | 6,211 | 5,973 | 5,693 | 4,784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -123 | 43 | -255 | 179 | 13,332 | 13,185 | 13,148 | 12,645 | 261 | 124 | 174 | 1,187 | 522 | -1,183 | 1,564 | 519 | 174 | 195 | 204 | 84 | 44 | 51 | 648 | 359 | 67 | 143 | 99 | 92 | 80 | 49 | 147 | 53 | 30 | 66 | 53 | 61 | 67 | 61 | 127 | 20 | 112 | 74 | 40 | 156 | 31 | 62 | -67 | -39 | -2 | -48 | -118 | -62 | -52 | 23 | -113 | -116 | -135 | -100 | -117 | -85 | -49 | -87 |
Operating Expenses
| 15,007 | 14,390 | 16,810 | 14,312 | 13,332 | 13,185 | 13,148 | 12,645 | 11,880 | 12,248 | 11,890 | 13,117 | 11,931 | 11,794 | 12,687 | 11,571 | 12,749 | 14,038 | 15,078 | 14,193 | 13,443 | 13,056 | 13,741 | 12,551 | 11,827 | 11,624 | 11,090 | 10,439 | 9,517 | 8,637 | 8,794 | 7,815 | 7,869 | 7,117 | 7,413 | 7,120 | 6,854 | 6,588 | 7,121 | 6,678 | 6,287 | 6,451 | 6,257 | 6,211 | 5,973 | 5,693 | 5,777 | 5,385 | 5,355 | 5,096 | 5,797 | 4,928 | 4,715 | 4,522 | 5,092 | 4,840 | 4,418 | 4,219 | 4,502 | 4,033 | 2,563 | 2,439 |
Operating Income
| 8,032 | 8,623 | 7,596 | 9,293 | 6,681 | 4,973 | 8,709 | 6,407 | 905 | 4,651 | 1,879 | -3,403 | -3,757 | -2,758 | -2,873 | -10,596 | -6,347 | 5,118 | 7,702 | 4,650 | 4,477 | 5,493 | 7,409 | 5,829 | 4,273 | 5,028 | 6,787 | 5,158 | 4,297 | 4,263 | 6,543 | 5,379 | 4,600 | 4,931 | 6,303 | 4,501 | 3,821 | 4,105 | 4,889 | 3,982 | 3,754 | 4,929 | 6,014 | 4,680 | 4,102 | 4,713 | 5,108 | 4,529 | 4,055 | 3,993 | 4,511 | 3,358 | 1,842 | 3,427 | 3,253 | 3,097 | 2,875 | 3,191 | 3,111 | 2,833 | 2,001 | 2,256 |
Operating Income Ratio
| 0.09 | 0.099 | 0.086 | 0.11 | 0.086 | 0.063 | 0.11 | 0.085 | 0.014 | 0.067 | 0.028 | -0.055 | -0.063 | -0.044 | -0.042 | -0.194 | -0.098 | 0.063 | 0.091 | 0.059 | 0.06 | 0.069 | 0.09 | 0.079 | 0.061 | 0.069 | 0.104 | 0.085 | 0.075 | 0.085 | 0.125 | 0.111 | 0.098 | 0.105 | 0.131 | 0.1 | 0.088 | 0.095 | 0.11 | 0.096 | 0.094 | 0.12 | 0.143 | 0.119 | 0.11 | 0.128 | 0.136 | 0.13 | 0.119 | 0.12 | 0.131 | 0.105 | 0.063 | 0.12 | 0.109 | 0.105 | 0.105 | 0.12 | 0.114 | 0.11 | 0.094 | 0.107 |
Total Other Income Expenses Net
| -1,182 | -696 | -3,791 | 350 | 731 | -54 | -1,864 | -1,042 | -834 | -2,309 | 894 | -37 | -672 | -2,096 | -32,462 | -928 | -664 | -440 | -1,225 | -548 | -1,025 | -179 | -136 | -42 | -542 | -52 | -183 | -65 | -117 | 90 | -32 | -120 | -160 | -63 | -158 | -56 | -27 | -3 | -300 | -100 | -41 | 10 | -10 | 6 | -883 | 4 | -139 | -90 | -97 | -100 | -41 | -104 | -190 | -1,250 | -250 | -157 | -135 | -116 | -223 | -115 | 129 | -29 |
Income Before Tax
| 6,850 | 7,927 | 3,805 | 9,643 | 7,412 | 4,919 | 6,845 | 5,365 | 71 | 2,342 | 2,773 | -3,440 | -4,429 | -4,854 | -35,335 | -11,524 | -7,011 | 4,678 | 6,477 | 4,102 | 3,452 | 5,314 | 7,273 | 5,787 | 3,731 | 4,976 | 6,604 | 5,093 | 4,180 | 4,353 | 6,511 | 5,259 | 4,440 | 4,868 | 6,145 | 4,445 | 3,794 | 4,102 | 4,589 | 3,882 | 3,713 | 4,939 | 6,004 | 4,686 | 3,219 | 4,717 | 4,969 | 4,439 | 3,958 | 3,893 | 4,470 | 3,254 | 1,652 | 2,177 | 3,003 | 2,940 | 2,740 | 3,075 | 2,888 | 2,718 | 2,130 | 2,227 |
Income Before Tax Ratio
| 0.077 | 0.091 | 0.043 | 0.114 | 0.095 | 0.062 | 0.086 | 0.071 | 0.001 | 0.033 | 0.041 | -0.055 | -0.074 | -0.078 | -0.516 | -0.21 | -0.108 | 0.058 | 0.076 | 0.052 | 0.046 | 0.067 | 0.088 | 0.079 | 0.053 | 0.069 | 0.101 | 0.084 | 0.073 | 0.086 | 0.124 | 0.109 | 0.095 | 0.104 | 0.127 | 0.099 | 0.088 | 0.095 | 0.103 | 0.093 | 0.093 | 0.12 | 0.143 | 0.119 | 0.087 | 0.129 | 0.133 | 0.127 | 0.116 | 0.117 | 0.13 | 0.102 | 0.057 | 0.076 | 0.101 | 0.1 | 0.1 | 0.115 | 0.106 | 0.105 | 0.1 | 0.106 |
Income Tax Expense
| 2,926 | 2,841 | 1,557 | 2,329 | 2,581 | 1,770 | 6,681 | 2,421 | 1,176 | 1,868 | 1,739 | 292 | -204 | -119 | -833 | -1,660 | -1,853 | 2,038 | 1,861 | 1,886 | 1,469 | 1,558 | 2,359 | 2,127 | 1,533 | 1,584 | 2,169 | 1,649 | 1,428 | 1,481 | 2,259 | 1,557 | 1,629 | 1,669 | 2,316 | 1,631 | 1,479 | 1,510 | 1,814 | 1,591 | 1,611 | 1,719 | 2,427 | 1,835 | 1,209 | 1,894 | 1,939 | 2,073 | 1,876 | 1,701 | 1,588 | 1,433 | 923 | 1,063 | 1,235 | 1,276 | 1,391 | 1,374 | 1,202 | 1,154 | 905 | 950 |
Net Income
| 3,923 | 5,086 | 2,249 | 7,314 | 4,831 | 3,148 | 163 | 2,943 | -1,103 | 473 | 1,034 | -3,732 | -4,226 | -4,734 | -34,419 | -9,644 | -5,156 | 2,567 | 4,543 | 2,177 | 1,950 | 3,678 | 4,847 | 3,637 | 2,133 | 3,234 | 4,405 | 3,430 | 2,732 | 2,872 | 4,251 | 3,702 | 2,811 | 3,199 | 3,829 | 2,814 | 2,315 | 2,591 | 2,775 | 2,291 | 2,103 | 3,219 | 3,577 | 2,852 | 2,009 | 2,823 | 3,030 | 2,367 | 2,082 | 2,191 | 2,883 | 1,821 | 728 | 1,113 | 1,767 | 1,664 | 1,353 | 1,702 | 1,684 | 1,565 | 1,225 | 1,280 |
Net Income Ratio
| 0.044 | 0.059 | 0.025 | 0.087 | 0.062 | 0.04 | 0.002 | 0.039 | -0.017 | 0.007 | 0.015 | -0.06 | -0.071 | -0.076 | -0.503 | -0.176 | -0.079 | 0.032 | 0.054 | 0.028 | 0.026 | 0.047 | 0.059 | 0.049 | 0.03 | 0.045 | 0.068 | 0.057 | 0.048 | 0.057 | 0.081 | 0.076 | 0.06 | 0.068 | 0.079 | 0.063 | 0.053 | 0.06 | 0.062 | 0.055 | 0.053 | 0.078 | 0.085 | 0.072 | 0.054 | 0.077 | 0.081 | 0.068 | 0.061 | 0.066 | 0.084 | 0.057 | 0.025 | 0.039 | 0.059 | 0.057 | 0.049 | 0.064 | 0.062 | 0.061 | 0.058 | 0.061 |
EPS
| 23 | 29.83 | 13.19 | 42.89 | 28.33 | 18.46 | 0.96 | 18.04 | -6.47 | 3.07 | 6.69 | -24.15 | -27.35 | -30.64 | -222.8 | -62.43 | -33.37 | 16.63 | 29.35 | 14.06 | 12.59 | 23.79 | 31.25 | 23.83 | 14.63 | 22.17 | 30.05 | 23.38 | 18.63 | 19.61 | 29.14 | 25.36 | 19.27 | 21.98 | 26.33 | 19.35 | 15.92 | 17.85 | 19.12 | 15.78 | 14.48 | 22.28 | 24.79 | 19.78 | 13.92 | 19.62 | 21.08 | 16.45 | 14.4 | 15.36 | 20.23 | 12.78 | 5.12 | 7.81 | 12.41 | 11.68 | 9.5 | 12.01 | 11.88 | 11.06 | 8.66 | 9.05 |
EPS Diluted
| 21.02 | 27.26 | 11.91 | 39.43 | 26.08 | 17.52 | 0.74 | 18.04 | -6.47 | 2.9 | 6.69 | -24.15 | -27.35 | -30.64 | -222.79 | -62.43 | -33.37 | 15.69 | 27.7 | 13.27 | 11.9 | 22.41 | 25.92 | 23.61 | 13.89 | 21.02 | 28.48 | 22.16 | 17.66 | 18.57 | 27.5 | 23.94 | 18.19 | 20.73 | 24.84 | 18.27 | 15.04 | 16.86 | 19.12 | 15.77 | 13.65 | 21.01 | 23.46 | 19.78 | 12.27 | 19.45 | 20.91 | 16.45 | 14.4 | 15.29 | 20.17 | 12.75 | 5.1 | 7.81 | 12.35 | 11.63 | 9.29 | 11.66 | 11.88 | 11.06 | 8.66 | 9.05 |
EBITDA
| 16,757 | 16,621 | 15,558 | 18,744 | 16,115 | 12,812 | 16,351 | 14,221 | 9,019 | 12,599 | 11,237 | 6,351 | 5,271 | 4,382 | 8,455 | -330 | 3,752 | 15,512 | 16,533 | 13,221 | 12,766 | 13,666 | 17,697 | 13,598 | 11,175 | 11,932 | 12,830 | 12,098 | 10,426 | 10,038 | 12,446 | 10,936 | 9,934 | 10,109 | 11,688 | 9,762 | 8,950 | 9,027 | 10,163 | 8,647 | 8,419 | 9,270 | 10,537 | 9,133 | 8,200 | 8,642 | 9,024 | 8,125 | 7,521 | 7,165 | 7,749 | 6,748 | 4,758 | 6,175 | 5,941 | 6,139 | 5,454 | 5,579 | 5,982 | 5,034 | 2,978 | 3,195 |
EBITDA Ratio
| 0.188 | 0.192 | 0.176 | 0.222 | 0.206 | 0.162 | 0.206 | 0.189 | 0.137 | 0.18 | 0.168 | 0.102 | 0.088 | 0.071 | 0.123 | -0.006 | 0.058 | 0.192 | 0.195 | 0.168 | 0.17 | 0.173 | 0.215 | 0.185 | 0.16 | 0.164 | 0.197 | 0.2 | 0.183 | 0.199 | 0.238 | 0.226 | 0.212 | 0.216 | 0.242 | 0.218 | 0.207 | 0.208 | 0.229 | 0.208 | 0.211 | 0.226 | 0.25 | 0.232 | 0.22 | 0.236 | 0.241 | 0.233 | 0.221 | 0.216 | 0.225 | 0.211 | 0.164 | 0.215 | 0.199 | 0.209 | 0.199 | 0.209 | 0.22 | 0.195 | 0.14 | 0.152 |