Danto Holdings Corporation
TSE:5337.T
325 (JPY) • At close November 1, 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
| 1,134 | 1,623 | 1,350 | 1,592 | 1,224 | 1,388 | 1,324 | 1,145 | 1,057 | 1,118 | 1,357 | 1,197 | 1,083 | 1,381 | 1,271 | 1,609 | 1,132 | 1,403 | 1,480 | 1,797 | 1,474 | 1,392 | 1,811 | 1,355 | 1,313 | 1,358 | 1,445 | 1,309 | 1,263 | 1,464 | 1,539 | 1,373 | 1,291 | 1,416 | 1,558 | 1,467 | 1,349 | 1,432 | 1,626 | 1,566 | 1,489 | 1,757 | 1,665 | 1,530 | 1,522 | 1,615 | 1,721 | 1,485 | 1,305 | 1,547 | 1,755 | 1,599 | 1,370 | 1,700 | 1,700 | 1,585 | 1,422 | 1,769 | 1,856 | 1,698 | 1,728 | 2,190 |
| Cost of Revenue
| 870 | 1,152 | 999 | 1,218 | 854 | 931 | 1,031 | 851 | 789 | 836 | 978 | 846 | 800 | 885 | 894 | 1,109 | 812 | 991 | 1,131 | 1,318 | 987 | 929 | 1,130 | 990 | 1,020 | 999 | 1,106 | 952 | 962 | 1,041 | 1,129 | 991 | 933 | 1,007 | 1,150 | 1,057 | 1,022 | 1,024 | 1,205 | 1,131 | 1,077 | 1,303 | 1,220 | 1,097 | 1,132 | 1,155 | 1,277 | 1,059 | 932 | 1,133 | 1,309 | 1,181 | 972 | 1,275 | 1,500 | 1,248 | 1,171 | 1,343 | 1,390 | 1,407 | 1,384 | 1,703 |
| Gross Profit
| 264 | 471 | 351 | 374 | 370 | 457 | 293 | 294 | 268 | 282 | 379 | 351 | 283 | 496 | 377 | 500 | 320 | 412 | 349 | 479 | 487 | 463 | 681 | 365 | 293 | 359 | 339 | 357 | 301 | 423 | 410 | 382 | 358 | 409 | 408 | 410 | 327 | 408 | 421 | 435 | 412 | 454 | 445 | 433 | 390 | 460 | 444 | 426 | 373 | 414 | 446 | 418 | 398 | 425 | 200 | 337 | 251 | 426 | 466 | 291 | 344 | 487 |
| Gross Profit Ratio
| 0.233 | 0.29 | 0.26 | 0.235 | 0.302 | 0.329 | 0.221 | 0.257 | 0.254 | 0.252 | 0.279 | 0.293 | 0.261 | 0.359 | 0.297 | 0.311 | 0.283 | 0.294 | 0.236 | 0.267 | 0.33 | 0.333 | 0.376 | 0.269 | 0.223 | 0.264 | 0.235 | 0.273 | 0.238 | 0.289 | 0.266 | 0.278 | 0.277 | 0.289 | 0.262 | 0.279 | 0.242 | 0.285 | 0.259 | 0.278 | 0.277 | 0.258 | 0.267 | 0.283 | 0.256 | 0.285 | 0.258 | 0.287 | 0.286 | 0.268 | 0.254 | 0.261 | 0.291 | 0.25 | 0.118 | 0.213 | 0.177 | 0.241 | 0.251 | 0.171 | 0.199 | 0.222 |
| Reseach & Development Expenses
| 40 | 20 | 13 | 34 | 34 | 31 | 10 | 10 | 10 | 8 | 9 | 9 | 10 | 7 | 41 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 230 | 0 | 0 | 0 | 284 | 0 | 0 | 0 | 294 | 0 | 0 | 0 | 296 | 0 | 0 | 0 | 285 | 0 | 0 | 544 | 169 | 0 | 0 | 475 | 96 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 105 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 208 | 0 | 0 | 0 | 190 | 0 | 0 | 0 | 205 | 0 | 0 | 0 | 262 | 0 | 0 | 0 | 324 | 0 | 0 | 0 | 366 | 0 | 0 | 0 | 343 | 0 | 0 | 0 | 352 | 0 | 0 | 0 | 418 | 0 | 0 | 0 | 453 | 0 | 0 | 0 | 397 | 0 | 0 | 0 | 388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 645 | 557 | 612 | 532 | 584 | 572 | 604 | 503 | 521 | 515 | 530 | 503 | 507 | 832 | 844 | 793 | 560 | 520 | 578 | 540 | 558 | 544 | 535 | 560 | 453 | 475 | 439 | 431 | 445 | 458 | 451 | 442 | 493 | 436 | 518 | 455 | 533 | 475 | 558 | 533 | 556 | 480 | 469 | 501 | 537 | 490 | 393 | 510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| -3 | -3 | -4 | 1 | -4 | 603 | 614 | 513 | 531 | 523 | 11 | 11 | 1 | 24 | -726 | 34 | -3 | 1 | 622 | 14 | -21 | 3 | 7 | -7 | 4 | -2 | 478 | 431 | 445 | 1 | -3 | -6 | 1 | -12 | 560 | 455 | 9 | -1 | -20 | -2 | -5 | -6 | -34 | -7 | -4 | -9 | -13 | -8 | -3 | 15 | 16 | 10 | 19 | 10 | -1 | 4 | 6 | 2 | 14 | 9 | 3 | -31 |
| Operating Expenses
| 688 | 580 | 629 | 566 | 618 | 603 | 614 | 513 | 531 | 523 | 539 | 512 | 517 | 839 | 906 | 803 | 560 | 520 | 622 | 540 | 558 | 544 | 582 | 560 | 453 | 475 | 478 | 431 | 445 | 458 | 498 | 442 | 492 | 436 | 560 | 455 | 533 | 475 | 607 | 533 | 556 | 480 | 525 | 501 | 537 | 490 | 465 | 510 | 516 | 507 | 526 | 477 | 514 | 512 | 576 | 577 | 627 | 623 | 674 | 657 | 753 | 788 |
| Operating Income
| -424 | -109 | -278 | -192 | -248 | -146 | -322 | -218 | -264 | -241 | -160 | -161 | -233 | -344 | -530 | -303 | -241 | -107 | -273 | -60 | -72 | -80 | 98 | -195 | -160 | -116 | -138 | -74 | -144 | -35 | -88 | -59 | -134 | -28 | -151 | -45 | -205 | -68 | -186 | -98 | -144 | -26 | -80 | -67 | -148 | -29 | -21 | -84 | -143 | -93 | -80 | -59 | -116 | -87 | -376 | -240 | -375 | -197 | -209 | -366 | -409 | -300 |
| Operating Income Ratio
| -0.374 | -0.067 | -0.206 | -0.121 | -0.203 | -0.105 | -0.243 | -0.19 | -0.25 | -0.216 | -0.118 | -0.135 | -0.215 | -0.249 | -0.417 | -0.188 | -0.213 | -0.076 | -0.184 | -0.033 | -0.049 | -0.057 | 0.054 | -0.144 | -0.122 | -0.085 | -0.096 | -0.057 | -0.114 | -0.024 | -0.057 | -0.043 | -0.104 | -0.02 | -0.097 | -0.031 | -0.152 | -0.047 | -0.114 | -0.063 | -0.097 | -0.015 | -0.048 | -0.044 | -0.097 | -0.018 | -0.012 | -0.057 | -0.11 | -0.06 | -0.046 | -0.037 | -0.085 | -0.051 | -0.221 | -0.151 | -0.264 | -0.111 | -0.113 | -0.216 | -0.237 | -0.137 |
| Total Other Income Expenses Net
| 336 | 239 | -26 | -22 | -11 | -24 | -47 | 21 | 46 | 700 | -350 | 137 | -91 | 198 | 858 | 291 | 349 | -6 | 51 | 195 | -78 | 93 | -63 | 405 | 108 | -150 | 16 | 209 | 8 | 213 | 132 | -33 | -190 | 186 | 5 | -155 | 35 | -22 | 229 | 107 | -41 | -68 | 231 | -7 | -20 | 171 | 184 | -20 | -96 | 244 | 101 | -171 | 3 | -1,173 | -35 | -188 | 217 | 64 | -466 | 484 | -103 | -530 |
| Income Before Tax
| -88 | 130 | -304 | -214 | -259 | -170 | -369 | -197 | -218 | 459 | -510 | -25 | -324 | -146 | 329 | -12 | 108 | -114 | -222 | 135 | -150 | 12 | 35 | 210 | -51 | -267 | -123 | 135 | -136 | 178 | 44 | -93 | -324 | 159 | -147 | -200 | -171 | -89 | 43 | 9 | -185 | -94 | 151 | -75 | -167 | 141 | 163 | -104 | -239 | 151 | 21 | -230 | -113 | -1,260 | -411 | -428 | -159 | -133 | -674 | 118 | -512 | -831 |
| Income Before Tax Ratio
| -0.078 | 0.08 | -0.225 | -0.134 | -0.212 | -0.122 | -0.279 | -0.172 | -0.206 | 0.411 | -0.376 | -0.021 | -0.299 | -0.106 | 0.259 | -0.007 | 0.095 | -0.081 | -0.15 | 0.075 | -0.102 | 0.009 | 0.019 | 0.155 | -0.039 | -0.197 | -0.085 | 0.103 | -0.108 | 0.122 | 0.029 | -0.068 | -0.251 | 0.112 | -0.094 | -0.136 | -0.127 | -0.062 | 0.026 | 0.006 | -0.124 | -0.054 | 0.091 | -0.049 | -0.11 | 0.087 | 0.095 | -0.07 | -0.183 | 0.098 | 0.012 | -0.144 | -0.082 | -0.741 | -0.242 | -0.27 | -0.112 | -0.075 | -0.363 | 0.069 | -0.296 | -0.379 |
| Income Tax Expense
| -6 | 30 | -13 | 33 | 21 | 18 | -92 | -7 | 3 | 130 | 8 | 8 | 2 | 14 | 109 | 2 | 20 | 8 | -22 | 45 | 24 | 10 | 38 | 17 | 4 | 12 | 8 | 6 | 7 | -1 | 5 | 8 | 9 | -22 | 9 | 1 | 14 | 23 | 11 | 2 | 9 | 15 | -16 | 6 | -4 | 26 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 2 | 5 | 6 | 5 | 5 | 22 | 5 | 5 | 7 |
| Net Income
| -25 | 75 | -234 | -278 | -251 | -188 | -277 | -190 | -221 | 326 | -521 | -35 | -328 | -83 | -142 | -14 | 86 | -125 | -199 | 86 | -178 | -1 | -6 | 192 | -56 | -280 | -132 | 128 | -144 | 175 | 38 | -102 | -334 | 178 | -158 | -202 | -187 | -113 | 29 | 8 | -194 | -113 | 158 | -82 | -164 | 112 | 156 | -107 | -242 | 147 | 14 | -237 | -112 | -1,265 | -417 | -435 | -164 | -140 | -694 | 115 | -518 | -839 |
| Net Income Ratio
| -0.022 | 0.046 | -0.173 | -0.175 | -0.205 | -0.135 | -0.209 | -0.166 | -0.209 | 0.292 | -0.384 | -0.029 | -0.303 | -0.06 | -0.112 | -0.009 | 0.076 | -0.089 | -0.134 | 0.048 | -0.121 | -0.001 | -0.003 | 0.142 | -0.043 | -0.206 | -0.091 | 0.098 | -0.114 | 0.12 | 0.025 | -0.074 | -0.259 | 0.126 | -0.101 | -0.138 | -0.139 | -0.079 | 0.018 | 0.005 | -0.13 | -0.064 | 0.095 | -0.054 | -0.108 | 0.069 | 0.091 | -0.072 | -0.185 | 0.095 | 0.008 | -0.148 | -0.082 | -0.744 | -0.245 | -0.274 | -0.115 | -0.079 | -0.374 | 0.068 | -0.3 | -0.383 |
| EPS
| -0.79 | 2.3 | -7.16 | -8.51 | -7.68 | -5.89 | -9.34 | -1.77 | -2.05 | 10.99 | -4.95 | -1.18 | -11.06 | -2.8 | -4.79 | -0.47 | 2.9 | -4.21 | -6.71 | 2.9 | -6 | -0.034 | -0.2 | 6.47 | -1.89 | -9.44 | -4.45 | 4.31 | -4.85 | 5.93 | 1.28 | -3.44 | -11.25 | 6.02 | -5.32 | -6.81 | -6.31 | -3.81 | 0.98 | 0.27 | -6.55 | -3.81 | 5.33 | -2.77 | -5.53 | 3.8 | 5.26 | -3.61 | -8.16 | 4.96 | 0.47 | -7.98 | -3.77 | -42.58 | -14.03 | -14.64 | -5.52 | -4.71 | -23.35 | 3.87 | -17.42 | -28.22 |
| EPS Diluted
| -0.79 | 2.3 | -7.16 | -8.51 | -7.68 | -5.89 | -9.34 | -1.77 | -2.05 | 10.99 | -4.84 | -1.18 | -11.06 | -2.8 | -4.79 | -0.47 | 2.9 | -4.21 | -6.71 | 2.9 | -6 | -0.034 | -0.2 | 6.47 | -1.89 | -9.44 | -4.45 | 4.31 | -4.85 | 5.93 | 1.28 | -3.44 | -11.25 | 6.02 | -5.32 | -6.8 | -6.31 | -3.81 | 0.98 | 0.27 | -6.55 | -3.81 | 5.33 | -2.77 | -5.53 | 3.8 | 5.26 | -3.61 | -8.15 | 4.96 | 0.47 | -7.98 | -3.77 | -42.58 | -14.03 | -14.64 | -5.52 | -4.71 | -23.35 | 3.87 | -17.42 | -28.22 |
| EBITDA
| -363 | -56 | -222 | -212 | -257 | -175 | -367 | -196 | -219 | -279 | -503 | -24 | -321 | -145 | -1,276 | -305 | -259 | -113 | -221 | -34 | -152 | -65 | 58 | -107 | -41 | -266 | -123 | -43 | -134 | -93 | 214 | -87 | -314 | -97 | -143 | -79 | -169 | -64 | -26 | 90 | -175 | -92 | 117 | -73 | -118 | 113 | 169 | -86 | -195 | 105 | 76 | -196 | -118 | 75 | -357 | -344 | -456 | -50 | -43 | -308 | -311 | -237 |
| EBITDA Ratio
| -0.32 | -0.035 | -0.164 | -0.133 | -0.21 | -0.126 | -0.277 | -0.171 | -0.207 | -0.25 | -0.371 | -0.02 | -0.296 | -0.105 | -1.004 | -0.19 | -0.229 | -0.081 | -0.149 | -0.019 | -0.103 | -0.047 | 0.032 | -0.079 | -0.031 | -0.196 | -0.085 | -0.033 | -0.106 | -0.064 | 0.139 | -0.063 | -0.243 | -0.069 | -0.092 | -0.054 | -0.125 | -0.045 | -0.016 | 0.057 | -0.118 | -0.052 | 0.07 | -0.048 | -0.078 | 0.07 | 0.098 | -0.058 | -0.149 | 0.068 | 0.043 | -0.123 | -0.086 | 0.044 | -0.21 | -0.217 | -0.321 | -0.028 | -0.023 | -0.181 | -0.18 | -0.108 |