Intelligent Wave Inc. (4847.T) - Quarterly Income Statement

Home
4847.T
Financials

896 (JPY) • At close November 5, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

	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	2008 Q1
Revenue Numbers are in millions	3,766.296	3,805.83	3,787.503	3,158.664	3,478.227	3,106.847	3,143.513	3,646.349	3,658.829	2,947.369	2,635.32	2,251.961	3,120.666	2,819.073	2,949.029	2,298.911	3,115.378	2,838.429	2,549.646	2,417.395	2,754.017	2,649.928	2,701.904	2,337.451	2,774.971	3,136.366	2,370.551	2,322.076	2,412.775	2,263.397	2,139.51	1,653.887	2,320.017	1,890.424	1,664.96	1,331.157	1,858.18	1,457.698	1,418.132	1,426.427	1,520.744	1,981.752	1,777.104	1,278.782	1,382.289	1,811.719	1,765.572	910.943	1,376.358	1,336.669	1,434.454	1,094.447	1,360.57	1,331.824	1,372.004	698.382	1,641.887	1,136.891	1,526.872	650.986	1,598.809	1,157.922	1,671.279	1,099.34
Cost of Revenue Numbers are in millions	2,537.217	2,527.194	2,542.508	2,203.38	2,329.158	2,106.686	2,157.667	2,511.593	2,472.595	1,931.832	1,758.177	1,631.887	2,119.704	2,053.225	2,148.463	1,709.661	2,157.421	2,149.687	1,837.235	1,795.894	2,029.399	1,765.548	2,029.755	1,811.925	2,139.189	2,572.568	1,898.185	1,771.352	1,849.936	1,607.714	1,567.555	1,311.985	1,691.376	1,334.526	1,187.698	999.479	1,288.538	1,043.589	1,014.671	1,034.213	1,124.002	1,528.947	1,312.532	1,251.083	1,009.917	1,459.03	1,703.409	1,224.713	1,040.079	972.782	1,035.552	819.038	796.327	866.702	911.217	546.969	942.026	674.919	1,021.589	481.559	956.639	748.612	1,189.871	611.826
Gross Profit Numbers are in millions	1,229.079	1,278.636	1,244.995	955.284	1,149.069	1,000.161	985.846	1,134.756	1,186.234	1,015.537	877.143	620.074	1,000.962	765.848	800.566	589.25	957.957	688.742	712.411	621.501	724.618	884.38	672.149	525.526	635.782	563.798	472.366	550.724	562.839	655.683	571.955	341.902	628.641	555.898	477.262	331.678	569.642	414.109	403.461	392.214	396.742	452.805	464.572	27.699	372.372	352.689	62.163	-313.77	336.279	363.887	398.902	275.409	564.243	465.122	460.787	151.413	699.861	461.972	505.283	169.427	642.17	409.31	481.408	487.514
Gross Profit Ratio Numbers are in millions	0.326	0.336	0.329	0.302	0.33	0.322	0.314	0.311	0.324	0.345	0.333	0.275	0.321	0.272	0.271	0.256	0.307	0.243	0.279	0.257	0.263	0.334	0.249	0.225	0.229	0.18	0.199	0.237	0.233	0.29	0.267	0.207	0.271	0.294	0.287	0.249	0.307	0.284	0.285	0.275	0.261	0.228	0.261	0.022	0.269	0.195	0.035	-0.344	0.244	0.272	0.278	0.252	0.415	0.349	0.336	0.217	0.426	0.406	0.331	0.26	0.402	0.353	0.288	0.443
Reseach & Development Expenses Numbers are in millions	3.893	4	5	7	16.45	11	7	1	0.67	2	5	9	30.461	20	8	8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	0	13	0	0	0	24	0	0	0	9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
General & Administrative Expenses Numbers are in millions	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	52	0	0	0	62	0	0	0	45	0	0	0	44	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling & Marketing Expenses Numbers are in millions	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	24	0	0	0	41	0	0	0	32	0	0	0	26	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
SG&A Numbers are in millions	694.667	630.261	651.563	684.545	728.652	656.462	658.85	650.272	610.023	550.55	525.108	493.388	518.659	472.774	529.384	454.844	507.362	471.783	484.857	480.273	478.556	477.914	473.658	454.956	454.869	387.15	416.501	416.501	0	0	0	0	318	329	309	297	338	315	314	297	263	297	297	298	275	268	283	299	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Expenses Numbers are in millions	1.095	6.603	-35.54	-1.619	-0.917	-0.765	3.048	-1.803	-4.461	-0.095	-0.45	-1.963	0.059	2.095	0.929	-6.626	-1.118	-4.191	-28.919	-0.794	-3.553	0.174	-0.627	7.398	0.888	-6.622	6.364	-0.278	26.243	13.568	24.017	-0.283	-0.695	-0.466	6.584	-0.215	-2.366	1.521	6.406	-0.332	11.431	2.461	7.524	-0.381	19.893	0.213	7.904	-0.617	14.848	-0.397	6.569	0.042	20.626	-0.235	2.459	0.084	20.829	-0.011	1.987	1.06	14.97	23.26	0.881	0.014
Operating Expenses Numbers are in millions	694.667	634.261	656.563	691.545	728.652	667.462	665.85	651.272	610.023	550.55	525.108	493.388	549.12	492.774	529.384	454.844	507.362	471.783	484.857	480.273	478.556	477.914	473.658	454.956	454.869	387.15	410.876	422.125	382.875	380.771	362.145	304.038	145.828	328.708	309.159	297.211	164.643	314.482	314.427	297.557	121.473	296.544	297.543	298.075	138.632	267.73	283.308	299.553	160.332	294.09	311.605	333.449	185.778	316.617	350.141	324.013	290.82	340.971	345.983	333.509	263.251	406.719	463.882	472.901
Operating Income Numbers are in millions	534.412	644.376	588.432	263.738	420.417	332.699	319.996	483.483	576.212	464.987	352.035	126.685	451.842	273.074	271.182	134.405	450.595	216.959	227.554	141.227	246.061	406.467	198.491	70.569	180.914	176.648	61.49	128.598	179.965	274.912	209.809	37.864	284.574	227.192	168.102	34.466	200.888	99.625	89.035	94.656	92.601	156.261	167.027	-270.375	71.67	84.96	-221.146	-613.323	32.701	69.797	87.297	-58.041	234.48	148.505	110.645	-172.599	241.82	121	159.299	-164.082	193.907	2.589	17.524	14.612
Operating Income Ratio Numbers are in millions	0.142	0.169	0.155	0.083	0.121	0.107	0.102	0.133	0.157	0.158	0.134	0.056	0.145	0.097	0.092	0.058	0.145	0.076	0.089	0.058	0.089	0.153	0.073	0.03	0.065	0.056	0.026	0.055	0.075	0.121	0.098	0.023	0.123	0.12	0.101	0.026	0.108	0.068	0.063	0.066	0.061	0.079	0.094	-0.211	0.052	0.047	-0.125	-0.673	0.024	0.052	0.061	-0.053	0.172	0.112	0.081	-0.247	0.147	0.106	0.104	-0.252	0.121	0.002	0.01	0.013
Total Other Income Expenses Net Numbers are in millions	34.959	-0.761	11.655	-3.828	25.466	0.397	23.715	-3.005	15.045	0.076	22.827	-1.775	22.958	-2.453	21.411	-5.899	23.222	23.997	-8.457	-0.271	19.17	0.157	4.614	8.052	19.312	-0.562	7.253	-0.349	22.57	14.139	27.53	-0.484	-196.03	2.37	-9.406	6.14	-125.73	9.955	2.844	-2.927	-165.46	6.926	12.245	2.855	-28.014	3.742	7.43	-3.269	-118.547	-5.478	2.459	1.807	-174.177	-5.253	1.78	-27.264	-236.09	1.82	115.241	18.109	-132.227	-10.099	16.934	20.031
Income Before Tax Numbers are in millions	569.371	643.615	600.087	259.91	445.884	333.096	343.711	480.478	591.255	465.063	374.862	124.912	474.799	270.621	292.593	128.507	473.817	240.957	219.097	140.956	265.231	406.623	203.105	78.622	200.226	176.085	68.743	128.25	202.534	289.051	237.34	37.38	286.783	229.56	158.697	40.607	279.269	109.582	91.878	91.73	109.809	163.187	179.274	-267.521	205.726	88.701	-213.715	-616.592	57.4	64.319	89.756	-56.233	204.288	143.252	112.426	-199.864	172.951	122.821	274.541	-145.973	246.692	-7.508	34.46	34.644
Income Before Tax Ratio Numbers are in millions	0.151	0.169	0.158	0.082	0.128	0.107	0.109	0.132	0.162	0.158	0.142	0.055	0.152	0.096	0.099	0.056	0.152	0.085	0.086	0.058	0.096	0.153	0.075	0.034	0.072	0.056	0.029	0.055	0.084	0.128	0.111	0.023	0.124	0.121	0.095	0.031	0.15	0.075	0.065	0.064	0.072	0.082	0.101	-0.209	0.149	0.049	-0.121	-0.677	0.042	0.048	0.063	-0.051	0.15	0.108	0.082	-0.286	0.105	0.108	0.18	-0.224	0.154	-0.006	0.021	0.032
Income Tax Expense Numbers are in millions	175.821	201.332	190.661	84.392	61.384	110.354	110.507	155.672	194.164	144.331	119.799	42.049	104.46	85.618	90.552	44.919	110.183	79.644	73.149	49.798	48.194	144.589	46.356	30.551	61.181	66.936	22.735	44.987	61.8	74.214	65.852	17.257	94.904	88.202	46.75	7.013	96.978	65.934	-92.766	31.184	43.142	71.021	5.864	-22.013	-186.578	-4.811	236.314	-231.717	15.078	11.147	-123.914	-17.559	91.849	58.459	40.878	-60.552	75.968	62.841	127.115	-53.555	97.399	-7.108	18.528	11.599
Net Income Numbers are in millions	393.551	442.283	409.425	175.518	384.5	222.743	233.204	324.805	397.091	320.733	255.063	82.862	370.339	185.003	202.04	83.588	363.635	161.312	145.949	91.157	217.037	262.035	156.749	48.07	139.045	109.149	46.007	83.263	140.736	214.836	171.489	20.122	191.879	141.358	111.947	33.593	182.29	43.647	184.645	60.546	66.667	92.165	173.409	-245.507	392.303	93.513	-450.03	-384.874	42.321	53.172	213.67	-38.673	112.439	84.793	71.547	-139.311	96.983	59.979	147.425	-92.418	149.293	-0.4	15.931	23.044
Net Income Ratio Numbers are in millions	0.104	0.116	0.108	0.056	0.111	0.072	0.074	0.089	0.109	0.109	0.097	0.037	0.119	0.066	0.069	0.036	0.117	0.057	0.057	0.038	0.079	0.099	0.058	0.021	0.05	0.035	0.019	0.036	0.058	0.095	0.08	0.012	0.083	0.075	0.067	0.025	0.098	0.03	0.13	0.042	0.044	0.047	0.098	-0.192	0.284	0.052	-0.255	-0.423	0.031	0.04	0.149	-0.035	0.083	0.064	0.052	-0.199	0.059	0.053	0.097	-0.142	0.093	-0	0.01	0.021
EPS Numbers are in millions	15.03	16.89	15.61	6.68	14.63	8.48	8.87	12.36	15.11	12.2	9.7	3.15	14.08	7.03	7.68	3.18	13.83	6.13	5.55	3.47	8.25	9.96	5.96	1.83	5.28	4.15	1.75	3.16	5.35	8.16	6.51	0.76	7.28	5.37	4.25	1.28	6.92	1.66	7.01	2.3	2.53	3.5	6.58	-9.32	14.89	3.55	-17.09	-14.61	1.61	2.02	8.11	-1.47	4.27	3.22	2.72	-5.29	3.68	2.43	5.97	-3.74	6.05	-0.016	0.65	0.93
EPS Diluted Numbers are in millions	15.03	16.89	15.61	6.68	14.63	8.48	8.87	12.36	15.11	12.2	9.7	3.15	14.08	7.03	7.68	3.18	13.83	6.13	5.55	3.47	8.25	9.96	5.96	1.83	5.28	4.15	1.75	3.16	5.35	8.16	6.51	0.76	7.28	5.37	4.25	1.28	6.92	1.66	7.01	2.3	2.53	3.5	6.58	-9.32	14.89	3.55	-17.09	-14.61	1.61	2.02	8.11	-1.47	4.27	3.22	2.72	-5.29	3.68	2.43	5.97	-3.74	6.05	-0.016	0.65	0.93
EBITDA Numbers are in millions	885.86	654.147	563.794	265.605	420.418	332.698	319.997	483.483	612.385	464.986	352.036	126.685	474.8	270.625	292.602	128.519	473.834	240.978	219.123	140.985	265.265	406.662	203.148	78.668	200.605	176.14	68.933	128.575	202.689	289.386	237.503	37.551	482.949	230.427	158.697	40.827	401.089	111.157	89.284	94.756	457.863	156.261	167.029	-271.126	317.471	88.703	-216.761	-613.323	314.036	74.309	87.297	-58.04	402.372	175.906	141.553	-148.857	461.437	147.036	72.094	-160.795	550.34	55.721	-3.593	29.899
EBITDA Ratio Numbers are in millions	0.235	0.172	0.149	0.084	0.121	0.107	0.102	0.133	0.167	0.158	0.134	0.056	0.152	0.096	0.099	0.056	0.152	0.085	0.086	0.058	0.096	0.153	0.075	0.034	0.072	0.056	0.029	0.055	0.084	0.128	0.111	0.023	0.208	0.122	0.095	0.031	0.216	0.076	0.063	0.066	0.301	0.079	0.094	-0.212	0.23	0.049	-0.123	-0.673	0.228	0.056	0.061	-0.053	0.296	0.132	0.103	-0.213	0.281	0.129	0.047	-0.247	0.344	0.048	-0.002	0.027

Intelligent Wave Inc.

TSE:4847.T Add to watchlist

TSE:4847.T