Livesense Inc.
TSE:6054.T
161 (JPY) • At close November 5, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,678.468 | 1,568.444 | 1,379.843 | 1,487.261 | 1,494.493 | 1,292.565 | 1,242.071 | 1,278.68 | 1,208.69 | 1,028.527 | 1,089.027 | 1,143.149 | 1,070.983 | 876.454 | 841.562 | 883.021 | 1,003.339 | 1,350.989 | 1,480.863 | 1,548.435 | 1,629.344 | 1,531.19 | 1,567.237 | 1,704.557 | 1,775.882 | 1,744.237 | 1,611.399 | 1,630.737 | 1,714.192 | 1,394.442 | 1,363.297 | 1,341.456 | 1,377.667 | 1,284.153 | 1,444.551 | 1,325.908 | 1,264.878 | 1,034.02 | 1,048.894 | 1,101.9 | 1,140.986 | 987.73 | 1,066.93 | 1,087.312 | 1,245.442 | 856.469 | 670.205 | 570.597 | 598.123 | 425.117 | 337.605 |
| Cost of Revenue
| 439.014 | 354.832 | 252.416 | 252.108 | 230.653 | 216.048 | 193.176 | 180.353 | 199.368 | 183.667 | 224.458 | 245.082 | 156.631 | 116.682 | 99.577 | 98.136 | 99.62 | 125.62 | 118.779 | 140.059 | 124.725 | 123.084 | 145.143 | 194.352 | 182.207 | 164.168 | 137.221 | 150.6 | 166.782 | 139.602 | 121.803 | 122.107 | 131.642 | 132.377 | 139.822 | 129.725 | 88.614 | 74.929 | 76.838 | 74.647 | 77.831 | 74.131 | 87.416 | 94.583 | 106.299 | 71.642 | 63.14 | 59.238 | 73.306 | 48.698 | 46.242 |
| Gross Profit
| 1,239.454 | 1,213.612 | 1,127.427 | 1,235.153 | 1,263.84 | 1,076.517 | 1,048.895 | 1,098.327 | 1,009.322 | 844.86 | 864.569 | 898.067 | 914.352 | 759.772 | 741.985 | 784.885 | 903.719 | 1,225.369 | 1,362.084 | 1,408.376 | 1,504.619 | 1,408.106 | 1,422.094 | 1,510.205 | 1,593.675 | 1,580.069 | 1,474.178 | 1,480.137 | 1,547.41 | 1,254.84 | 1,241.494 | 1,219.349 | 1,246.025 | 1,151.776 | 1,304.729 | 1,196.183 | 1,176.264 | 959.091 | 972.056 | 1,027.253 | 1,063.155 | 913.599 | 979.514 | 992.729 | 1,139.143 | 784.827 | 607.065 | 511.359 | 524.817 | 376.419 | 291.363 |
| Gross Profit Ratio
| 0.738 | 0.774 | 0.817 | 0.83 | 0.846 | 0.833 | 0.844 | 0.859 | 0.835 | 0.821 | 0.794 | 0.786 | 0.854 | 0.867 | 0.882 | 0.889 | 0.901 | 0.907 | 0.92 | 0.91 | 0.923 | 0.92 | 0.907 | 0.886 | 0.897 | 0.906 | 0.915 | 0.908 | 0.903 | 0.9 | 0.911 | 0.909 | 0.904 | 0.897 | 0.903 | 0.902 | 0.93 | 0.928 | 0.927 | 0.932 | 0.932 | 0.925 | 0.918 | 0.913 | 0.915 | 0.916 | 0.906 | 0.896 | 0.877 | 0.885 | 0.863 |
| 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 |
| General & Administrative Expenses
| 0 | 0 | -852.64 | 0 | 0 | 0 | -399.828 | 0 | 0 | 0 | -498.226 | 0 | 0 | 0 | -370 | 0 | 0 | 0 | -965 | 0 | 0 | 0 | -822 | 0 | 0 | 0 | -377 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -516 | 0 | 0 | 0 | -337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 1,885 | 0 | 0 | 0 | 1,397 | 0 | 0 | 0 | 1,567 | 0 | 0 | 0 | 1,495 | 0 | 0 | 0 | 2,366 | 0 | 0 | 0 | 2,148 | 0 | 0 | 0 | 1,847 | 0 | 0 | 0 | 1,132 | 0 | 0 | 0 | 1,573 | 0 | 0 | 0 | 1,282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 1,130.868 | 1,096.716 | 1,032.36 | 1,069.099 | 1,087.87 | 1,028.516 | 997.172 | 910.782 | 900.927 | 908.517 | 1,068.774 | 1,139.604 | 1,220.401 | 1,120.365 | 1,125 | 1,128 | 1,180 | 1,352 | 1,401 | 1,497 | 1,441 | 1,349 | 1,326 | 1,528 | 1,628 | 1,501 | 1,470 | 1,479 | 1,386 | 1,199 | 1,128 | 1,114 | 1,104 | 997 | 1,057 | 1,265 | 1,244 | 1,062 | 945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 38.314 | 39.278 | 40.287 | 38.479 | 38.311 | 1,028.516 | 997.172 | 910.782 | 900.927 | 908.517 | 43.224 | 54.105 | 47.6 | 48.991 | 47.286 | 52.636 | 2.196 | 7.188 | 10.149 | 19.127 | 34.036 | 34.002 | 82.115 | 18.816 | 17.013 | 29.828 | 93.181 | 65.322 | 54.978 | 35.489 | 32.103 | 19.295 | 5.809 | 5.365 | 5.633 | 8.359 | 1.109 | 0.174 | 2.24 | 0.09 | 0.011 | 0.054 | 0.15 | 0.181 | 0.085 | 0.608 | -13.803 | -3.651 | 0.006 | 0.025 | -3.407 |
| Operating Expenses
| 1,130.868 | 1,096.716 | 1,032.36 | 1,069.099 | 1,087.87 | 1,028.516 | 997.172 | 910.782 | 900.927 | 908.517 | 1,068.774 | 1,139.604 | 1,220.401 | 1,120.365 | 1,124.11 | 1,128.38 | 1,179.907 | 1,352.657 | 1,401.018 | 1,496.951 | 1,441.357 | 1,349.543 | 1,325.934 | 1,528.771 | 1,627.61 | 1,501.405 | 1,470.386 | 1,478.612 | 1,385.484 | 1,199.959 | 1,127.487 | 1,114.488 | 1,103.544 | 997.648 | 1,057.336 | 1,264.318 | 1,244.581 | 1,062.278 | 945.15 | 820.005 | 799.884 | 776.44 | 684.967 | 633.713 | 625.918 | 367.136 | 238.712 | 315.698 | 179.103 | 155.303 | 141.875 |
| Operating Income
| 108.586 | 116.896 | 95.067 | 166.052 | 175.971 | 48 | 51.722 | 187.545 | 76.39 | -63.657 | -204.205 | -241.536 | -306.05 | -360.593 | -382.125 | -343.495 | -276.189 | -127.287 | -38.934 | -88.574 | 63.263 | 58.561 | 96.159 | -18.565 | -33.935 | 78.662 | 3.791 | 1.526 | 161.926 | 54.88 | 114.007 | 104.861 | 142.481 | 154.127 | 247.394 | -68.136 | -68.317 | -103.187 | 26.907 | 207.246 | 263.272 | 137.158 | 294.547 | 359.015 | 513.226 | 417.69 | 368.354 | 195.661 | 345.714 | 221.115 | 149.488 |
| Operating Income Ratio
| 0.065 | 0.075 | 0.069 | 0.112 | 0.118 | 0.037 | 0.042 | 0.147 | 0.063 | -0.062 | -0.188 | -0.211 | -0.286 | -0.411 | -0.454 | -0.389 | -0.275 | -0.094 | -0.026 | -0.057 | 0.039 | 0.038 | 0.061 | -0.011 | -0.019 | 0.045 | 0.002 | 0.001 | 0.094 | 0.039 | 0.084 | 0.078 | 0.103 | 0.12 | 0.171 | -0.051 | -0.054 | -0.1 | 0.026 | 0.188 | 0.231 | 0.139 | 0.276 | 0.33 | 0.412 | 0.488 | 0.55 | 0.343 | 0.578 | 0.52 | 0.443 |
| Total Other Income Expenses Net
| 34.602 | 38.549 | 135.252 | 37.897 | 42.008 | 40.749 | 0.496 | 37.327 | 106.185 | 28.927 | 19.768 | 54.056 | 47.536 | 40.754 | 38.136 | -13.703 | 2.155 | -5.222 | 1,699.571 | 19.105 | 33.999 | 27.755 | 74.686 | 46.589 | 17.028 | 27.472 | 65.886 | 65.296 | 54.855 | 26.806 | 3.801 | 18.682 | -312.995 | 1.926 | 4.711 | 8.567 | 34.994 | -2.581 | 3.169 | -5.661 | 0.012 | 0.29 | -8.978 | 0.352 | 0.086 | -3.041 | -17.832 | -3.533 | 0.005 | 0.098 | -8.63 |
| Income Before Tax
| 143.188 | 155.445 | 230.319 | 203.949 | 217.979 | 88.749 | 52.218 | 224.872 | 182.575 | -34.73 | -184.437 | -187.481 | -258.513 | -319.84 | -343.99 | -357.198 | -274.033 | -132.51 | 1,660.636 | -69.47 | 97.262 | 86.317 | 170.845 | 28.024 | -16.907 | 106.135 | 69.678 | 66.821 | 216.781 | 81.687 | 117.808 | 123.543 | -170.514 | 156.054 | 252.104 | -59.568 | -33.323 | -105.768 | 30.075 | 201.587 | 263.283 | 137.449 | 285.569 | 359.368 | 513.311 | 414.65 | 350.521 | 192.128 | 345.719 | 221.214 | 140.858 |
| Income Before Tax Ratio
| 0.085 | 0.099 | 0.167 | 0.137 | 0.146 | 0.069 | 0.042 | 0.176 | 0.151 | -0.034 | -0.169 | -0.164 | -0.241 | -0.365 | -0.409 | -0.405 | -0.273 | -0.098 | 1.121 | -0.045 | 0.06 | 0.056 | 0.109 | 0.016 | -0.01 | 0.061 | 0.043 | 0.041 | 0.126 | 0.059 | 0.086 | 0.092 | -0.124 | 0.122 | 0.175 | -0.045 | -0.026 | -0.102 | 0.029 | 0.183 | 0.231 | 0.139 | 0.268 | 0.331 | 0.412 | 0.484 | 0.523 | 0.337 | 0.578 | 0.52 | 0.417 |
| Income Tax Expense
| -3.822 | 21.276 | -16.33 | 25.722 | -0.084 | 15.458 | -28.79 | 57.887 | -142.037 | 0.337 | -0.592 | 1.362 | 0.414 | -7.511 | -116.276 | 0.433 | 0.429 | 97.385 | 487.095 | -15.186 | 34.549 | 34.501 | 72.111 | -64.27 | 28.067 | 44.626 | 0.671 | 31.229 | 67.361 | 19.03 | 37.57 | 48.127 | 60.814 | 59.722 | 88.41 | -19.55 | 10.021 | -33.36 | -1.341 | 81.451 | 101.638 | 55.355 | 25.81 | 156.15 | 227.194 | 179.913 | 160.856 | 93.204 | 158.399 | 99.277 | 74.963 |
| Net Income
| 143.531 | 134.169 | 246.648 | 178.228 | 218.062 | 73.291 | 81.008 | 166.984 | 324.614 | -35.067 | -183.846 | -188.843 | -258.926 | -312.329 | -227.712 | -357.631 | -274.462 | -229.896 | 1,173.542 | -49.567 | 69.539 | 56.508 | 106.392 | 113.926 | -13.935 | 78.805 | 66.72 | 33.307 | 146.537 | 60.289 | 80.026 | 77.242 | -226.094 | 97.225 | 166.187 | -39.577 | -43.344 | -72.407 | 31.415 | 120.136 | 161.645 | 82.094 | 259.758 | 203.218 | 286.118 | 234.736 | 189.666 | 98.923 | 187.32 | 121.937 | 65.894 |
| Net Income Ratio
| 0.086 | 0.086 | 0.179 | 0.12 | 0.146 | 0.057 | 0.065 | 0.131 | 0.269 | -0.034 | -0.169 | -0.165 | -0.242 | -0.356 | -0.271 | -0.405 | -0.274 | -0.17 | 0.792 | -0.032 | 0.043 | 0.037 | 0.068 | 0.067 | -0.008 | 0.045 | 0.041 | 0.02 | 0.085 | 0.043 | 0.059 | 0.058 | -0.164 | 0.076 | 0.115 | -0.03 | -0.034 | -0.07 | 0.03 | 0.109 | 0.142 | 0.083 | 0.243 | 0.187 | 0.23 | 0.274 | 0.283 | 0.173 | 0.313 | 0.287 | 0.195 |
| EPS
| 5.23 | 4.89 | 9 | 6.5 | 7.95 | 2.67 | 2.95 | 1.55 | 3.02 | -1.28 | -1.75 | -6.89 | -9.45 | -11.39 | -8.31 | -13.05 | -9.81 | -8.17 | 41.7 | -1.76 | 2.47 | 2.01 | 3.78 | 4.05 | -0.5 | 2.8 | 2.37 | 1.18 | 5.21 | 2.14 | 2.85 | 2.75 | -8.06 | 3.46 | 5.92 | -1.41 | -1.54 | -2.58 | 1.12 | 4.28 | 5.83 | 2.96 | 9.36 | 7.32 | 10.37 | 8.5 | 6.87 | 3.58 | 6.79 | 8.84 | 2.39 |
| EPS Diluted
| 5.23 | 4.89 | 9 | 6.5 | 7.95 | 2.67 | 2.95 | 1.55 | 3.02 | -1.28 | -1.71 | -6.89 | -9.45 | -11.39 | -8.31 | -13.05 | -9.75 | -8.17 | 41.7 | -1.76 | 2.47 | 2 | 3.78 | 4.05 | -0.5 | 2.79 | 2.37 | 1.18 | 5.21 | 2.13 | 2.85 | 2.75 | -8.05 | 3.44 | 5.92 | -1.41 | -1.54 | -2.58 | 1.12 | 4.28 | 5.83 | 2.9 | 9.36 | 7.32 | 10.37 | 8.31 | 6.87 | 3.58 | 6.79 | 8.66 | 2.39 |
| EBITDA
| 109.34 | 117.991 | 96.159 | 204.549 | 214.283 | 89.419 | 90.271 | 225.868 | 150.65 | -21.68 | -160.98 | -187.418 | -258.451 | -311.584 | -334.839 | -290.838 | -273.993 | -120.078 | -28.784 | -7.696 | 63.263 | 64.817 | 103.549 | -46.337 | -33.935 | 80.835 | 31.028 | 1.525 | 161.926 | 63.397 | 143.464 | 105.098 | 460.448 | 156.726 | 247.443 | -68.135 | -101.152 | -100.042 | 26.906 | 213.302 | 263.271 | 137.159 | 303.676 | 359.016 | 513.225 | 421.49 | 372.381 | 195.661 | 345.714 | 221.116 | 149.488 |
| EBITDA Ratio
| 0.065 | 0.075 | 0.07 | 0.138 | 0.143 | 0.069 | 0.073 | 0.177 | 0.125 | -0.021 | -0.148 | -0.164 | -0.241 | -0.356 | -0.398 | -0.329 | -0.273 | -0.089 | -0.019 | -0.005 | 0.039 | 0.042 | 0.066 | -0.027 | -0.019 | 0.046 | 0.019 | 0.001 | 0.094 | 0.045 | 0.105 | 0.078 | 0.334 | 0.122 | 0.171 | -0.051 | -0.08 | -0.097 | 0.026 | 0.194 | 0.231 | 0.139 | 0.285 | 0.33 | 0.412 | 0.492 | 0.556 | 0.343 | 0.578 | 0.52 | 0.443 |