i-mobile Co.,Ltd.
TSE:6535.T
516 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 18,735 | 16,426 | 13,933 | 17,833.542 | 14,901.589 | 21,138.951 | 17,981.446 | 15,688.681 | 14,749.992 | 15,063.545 | 10,007.512 |
| Cost of Revenue
| 32 | 25 | 14 | 6,196.963 | 7,608.743 | 10,936.316 | 12,160.452 | 10,757.745 | 10,446 | 10,628.254 | 7,031.772 |
| Gross Profit
| 18,703 | 16,401 | 13,919 | 11,636.579 | 7,292.846 | 10,202.635 | 5,820.994 | 4,930.936 | 4,303.992 | 4,435.291 | 2,975.74 |
| Gross Profit Ratio
| 0.998 | 0.998 | 0.999 | 0.653 | 0.489 | 0.483 | 0.324 | 0.314 | 0.292 | 0.294 | 0.297 |
| Reseach & Development Expenses
| 29 | 41 | 44 | 26 | 28.166 | 29.77 | 23.305 | 45.852 | 19.684 | 0 | 0 |
| General & Administrative Expenses
| 0 | 3,072 | 2,747 | 2,370 | 2,664.996 | 3,130.959 | 3,148.763 | 2,093.764 | 242 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 8,260 | 6,960 | 5,259 | 2,416 | 3,803 | 427 | 332 | 452 | 0 | 0 |
| SG&A
| 15,153 | 11,332 | 9,707 | 7,629 | 5,080.996 | 6,933.959 | 3,575.763 | 2,425.764 | 2,137.738 | 1,644 | 1,148 |
| Other Expenses
| 15,153 | -63 | 10,125 | 8,254.195 | 5,046.738 | 7,041.999 | 3,702.168 | 2,571.22 | 2,157.421 | 1,644.563 | 1,148.057 |
| Operating Expenses
| 15,153 | 12,875 | 10,125 | 8,254.195 | 5,046.738 | 7,041.999 | 3,702.168 | 2,571.22 | 2,157.421 | 1,644.563 | 1,148.057 |
| Operating Income
| 3,549 | 3,525 | 3,793 | 3,382.383 | 2,246.107 | 3,160.635 | 2,118.825 | 2,359.715 | 2,146.57 | 2,790.727 | 1,827.683 |
| Operating Income Ratio
| 0.189 | 0.215 | 0.272 | 0.19 | 0.151 | 0.15 | 0.118 | 0.15 | 0.146 | 0.185 | 0.183 |
| Total Other Income Expenses Net
| -103 | -115 | 49 | -64.575 | -84.223 | -858.635 | -331.021 | -59.965 | -18.34 | 90.194 | 5.05 |
| Income Before Tax
| 3,446 | 3,410 | 3,842 | 3,317.808 | 2,161.884 | 2,302 | 1,787.804 | 2,299.75 | 2,128.23 | 2,880.921 | 1,832.733 |
| Income Before Tax Ratio
| 0.184 | 0.208 | 0.276 | 0.186 | 0.145 | 0.109 | 0.099 | 0.147 | 0.144 | 0.191 | 0.183 |
| Income Tax Expense
| 1,025 | 1,006 | 1,163 | 1,017.846 | 472.241 | 1,019.737 | 687.382 | 735.389 | 702.368 | 1,051.157 | 700.355 |
| Net Income
| 2,420 | 2,404 | 2,678 | 2,299 | 1,727.854 | 1,367.614 | 1,165.641 | 1,539.275 | 1,427.91 | 1,829.763 | 1,132.377 |
| Net Income Ratio
| 0.129 | 0.146 | 0.192 | 0.129 | 0.116 | 0.065 | 0.065 | 0.098 | 0.097 | 0.121 | 0.113 |
| EPS
| 42.12 | 39.92 | 41.67 | 35.78 | 25.54 | 18.83 | 15.86 | 25.01 | 26.43 | 33.87 | 20.96 |
| EPS Diluted
| 41.99 | 39.8 | 41.53 | 35.43 | 25.32 | 18.82 | 15.85 | 21.51 | 26.43 | 33.87 | 20.96 |
| EBITDA
| 3,798 | 3,784 | 3,970 | 3,591.784 | 2,429.811 | 3,405.921 | 2,383.393 | 2,585.275 | 2,232.045 | 3,037.371 | 1,865.774 |
| EBITDA Ratio
| 0.203 | 0.23 | 0.285 | 0.201 | 0.163 | 0.161 | 0.133 | 0.165 | 0.151 | 0.202 | 0.186 |