W-SCOPE Corporation
TSE:6619.T
365 (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 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
| 14,591 | 14,471 | 12,745 | 11,996 | 11,524 | 12,656 | 12,246 | 11,299 | 8,899 | 9,637 | 7,643 | 6,599 | 6,087 | 6,632 | 4,927 | 2,400 | 4,520 | 4,343 | 3,026 | 3,197 | 2,601 | 2,454 | 2,050 | 2,091 | 2,136 | 2,584 | 2,443 | 2,340 | 2,150 | 2,393.6 | 2,174.231 | 2,330.865 | 2,149.463 | 2,060.631 | 2,231.457 | 1,898.29 | 1,257.803 | 1,420.407 | 1,115.736 | 1,146.703 | 839.509 | 899.64 | 786.377 | 739.39 | 292.072 | 273.456 | 425.906 | 1,130.827 | 494.972 | 890.949 |
| Cost of Revenue
| 13,226 | 13,187 | 11,279 | 10,004 | 9,706 | 9,572 | 9,188 | 8,410 | 8,017 | 7,632 | 6,224 | 5,981 | 5,428 | 5,945 | 6,035 | 3,111 | 4,419 | 4,224 | 3,346 | 3,915 | 3,435 | 3,260 | 2,421 | 2,226 | 1,876 | 2,171 | 2,264 | 2,043 | 1,440 | 1,618.767 | 1,577.886 | 1,371.38 | 1,083.645 | 1,202.427 | 1,276.357 | 1,195.14 | 903.858 | 1,070.396 | 793.981 | 826.16 | 701.719 | 694.567 | 470.196 | 522.206 | 427.773 | 346.202 | 236.327 | 518.12 | 240.634 | 363.744 |
| Gross Profit
| 1,365 | 1,284 | 1,466 | 1,992 | 1,818 | 3,084 | 3,058 | 2,889 | 882 | 2,005 | 1,419 | 618 | 659 | 687 | -1,108 | -711 | 101 | 119 | -320 | -718 | -834 | -806 | -371 | -135 | 260 | 413 | 179 | 297 | 710 | 774.833 | 596.345 | 959.485 | 1,065.818 | 858.204 | 955.1 | 703.15 | 353.945 | 350.011 | 321.755 | 320.543 | 137.79 | 205.073 | 316.181 | 217.184 | -135.701 | -72.746 | 189.579 | 612.707 | 254.338 | 527.205 |
| Gross Profit Ratio
| 0.094 | 0.089 | 0.115 | 0.166 | 0.158 | 0.244 | 0.25 | 0.256 | 0.099 | 0.208 | 0.186 | 0.094 | 0.108 | 0.104 | -0.225 | -0.296 | 0.022 | 0.027 | -0.106 | -0.225 | -0.321 | -0.328 | -0.181 | -0.065 | 0.122 | 0.16 | 0.073 | 0.127 | 0.33 | 0.324 | 0.274 | 0.412 | 0.496 | 0.416 | 0.428 | 0.37 | 0.281 | 0.246 | 0.288 | 0.28 | 0.164 | 0.228 | 0.402 | 0.294 | -0.465 | -0.266 | 0.445 | 0.542 | 0.514 | 0.592 |
| Reseach & Development Expenses
| 0 | 262 | 236 | 254 | 182 | 248 | 236 | 461 | 147 | 160 | 94 | 169 | 138 | 547 | 0 | 0 | 0 | 2,654 | 0 | 0 | 0 | 2,328 | 0 | 0 | 0 | 262 | 0 | 0 | 0 | 178 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 168 | 0 | 0 | 0 | 120 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 153 | 0 | 0 | 0 | 183 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 114 | 0 | 0 | 0 | 107 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 141 | 0 | 0 | 0 | 417 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 211 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | 0 |
| SG&A
| 0 | 729 | 334 | 263 | 379 | 235 | 350 | 112 | 295 | 369 | 795 | 718 | 359 | 108 | 447 | 723 | 466 | 195 | 476 | 381 | 482 | 805 | 490 | 569 | 432 | 367 | 306 | 326 | 325 | 249 | 233 | 290 | 253 | 269 | 239 | 241 | 212 | 209 | 217 | 181 | 190 | 197 | 180 | 184 | 188 | 154 | 133 | 0 | 0 | 0 |
| Other Expenses
| 12 | 63 | 213 | 51 | 561 | 483 | 586 | 573 | 442 | 25 | 15 | 65 | 71 | 73 | 22 | 125 | 51 | -9 | 11 | 34 | -3 | -7 | -12 | 32 | 11 | -48 | 34 | 13 | 44 | 35 | -61.974 | 2.322 | 53.812 | 55.598 | -14.854 | 58.704 | 3.366 | 80.031 | 2.743 | 0.588 | 2.032 | 11.691 | 30.447 | 2.003 | 6.931 | -5.632 | 3.646 | 11.273 | 5.21 | -14.14 |
| Operating Expenses
| 849 | 729 | 570 | 517 | 561 | 483 | 586 | 573 | 442 | 529 | 889 | 887 | 497 | 169 | 447 | 723 | 466 | 195 | 476 | 381 | 482 | 805 | 490 | 569 | 432 | 367 | 306 | 326 | 325 | 248.784 | 233.347 | 289.814 | 253.573 | 268.93 | 238.724 | 240.499 | 212.943 | 209.672 | 216.134 | 181.502 | 190.46 | 197.221 | 179.811 | 184.434 | 188.455 | 153.637 | 132.619 | 175.81 | 129.063 | 121.251 |
| Operating Income
| 516 | 555 | 896 | 1,475 | 1,256 | 2,602 | 3,772 | 3,494 | 682 | 1,476 | 529 | -269 | 162 | 517 | -1,555 | -1,434 | -365 | -75 | -796 | -1,099 | -1,316 | -1,612 | -861 | -703 | -172 | 46 | -127 | -29 | 384 | 526.048 | 362.998 | 669.672 | 812.244 | 589.273 | 716.377 | 462.651 | 141.001 | 140.339 | 105.622 | 139.039 | -52.67 | 7.851 | 136.371 | 32.749 | -324.156 | -226.383 | 56.959 | 436.898 | 125.274 | 405.955 |
| Operating Income Ratio
| 0.035 | 0.038 | 0.07 | 0.123 | 0.109 | 0.206 | 0.308 | 0.309 | 0.077 | 0.153 | 0.069 | -0.041 | 0.027 | 0.078 | -0.316 | -0.598 | -0.081 | -0.017 | -0.263 | -0.344 | -0.506 | -0.657 | -0.42 | -0.336 | -0.081 | 0.018 | -0.052 | -0.012 | 0.179 | 0.22 | 0.167 | 0.287 | 0.378 | 0.286 | 0.321 | 0.244 | 0.112 | 0.099 | 0.095 | 0.121 | -0.063 | 0.009 | 0.173 | 0.044 | -1.11 | -0.828 | 0.134 | 0.386 | 0.253 | 0.456 |
| Total Other Income Expenses Net
| 298 | 382 | 446 | -295 | 800 | -1,410 | -187 | -519 | -140 | -615 | -3,733 | -281 | -210 | -8,457 | -417 | -351 | -738 | 7 | -310 | -272 | -89 | -124 | -77 | 310 | -56 | -158 | -33 | -42 | -141 | 402.223 | -244.32 | 9.006 | -57.889 | 52.338 | -34.572 | 104.439 | 22.969 | 60.726 | 134.491 | 12.762 | -26.664 | 136.237 | 50.228 | 41.648 | 39.046 | 19.971 | -28.222 | -5.46 | 21.052 | -24.78 |
| Income Before Tax
| 814 | 937 | 1,342 | 1,180 | 2,056 | 1,192 | 3,585 | 2,975 | 542 | 861 | -3,203 | -550 | -48 | -7,940 | -1,972 | -1,783 | -1,104 | -69 | -1,106 | -1,371 | -1,404 | -1,735 | -937 | -393 | -229 | -111 | -161 | -71 | 244 | 928.272 | 118.678 | 678.677 | 754.356 | 641.611 | 681.805 | 567.089 | 163.971 | 201.065 | 240.112 | 151.802 | -79.334 | 144.089 | 186.598 | 74.397 | -285.11 | -206.413 | 28.738 | 431.437 | 146.327 | 381.174 |
| Income Before Tax Ratio
| 0.056 | 0.065 | 0.105 | 0.098 | 0.178 | 0.094 | 0.293 | 0.263 | 0.061 | 0.089 | -0.419 | -0.083 | -0.008 | -1.197 | -0.4 | -0.743 | -0.244 | -0.016 | -0.365 | -0.429 | -0.54 | -0.707 | -0.457 | -0.188 | -0.107 | -0.043 | -0.066 | -0.03 | 0.113 | 0.388 | 0.055 | 0.291 | 0.351 | 0.311 | 0.306 | 0.299 | 0.13 | 0.142 | 0.215 | 0.132 | -0.095 | 0.16 | 0.237 | 0.101 | -0.976 | -0.755 | 0.067 | 0.382 | 0.296 | 0.428 |
| Income Tax Expense
| 44 | -22 | -155 | 221 | 294 | 28 | 659 | -9 | 58 | 531 | -129 | -212 | 26 | -1,172 | -251 | -8 | -193 | 244 | -368 | -107 | -202 | -227 | -104 | -47 | -54 | 26 | -40 | -19 | 53 | 137.39 | 54.261 | 145.744 | 197.361 | 39.529 | 97.998 | 63.513 | 23.634 | 5.195 | 48.106 | 20.27 | -88.581 | -10.562 | 20.737 | -4.367 | -23.314 | -11.115 | 12.829 | 18.875 | 11.111 | 23.718 |
| Net Income
| 558 | 722 | 387 | 79 | 1,762 | 1,164 | 2,926 | 2,984 | 484 | 543 | -3,074 | -338 | -74 | -6,767 | -1,722 | -1,775 | -910 | -313 | -738 | -1,264 | -1,202 | -1,508 | -833 | -345 | -175 | -138 | -120 | -51 | 190 | 790.883 | 64.416 | 532.933 | 556 | 602.081 | 583.807 | 503.577 | 140.336 | 195.871 | 192.006 | 131.532 | 9.247 | 154.65 | 165.862 | 78.764 | -261.796 | -195.298 | 15.908 | 412.563 | 135.215 | 357.456 |
| Net Income Ratio
| 0.038 | 0.05 | 0.03 | 0.007 | 0.153 | 0.092 | 0.239 | 0.264 | 0.054 | 0.056 | -0.402 | -0.051 | -0.012 | -1.02 | -0.35 | -0.74 | -0.201 | -0.072 | -0.244 | -0.395 | -0.462 | -0.615 | -0.406 | -0.165 | -0.082 | -0.053 | -0.049 | -0.022 | 0.088 | 0.33 | 0.03 | 0.229 | 0.259 | 0.292 | 0.262 | 0.265 | 0.112 | 0.138 | 0.172 | 0.115 | 0.011 | 0.172 | 0.211 | 0.107 | -0.896 | -0.714 | 0.037 | 0.365 | 0.273 | 0.401 |
| EPS
| 0 | 13.15 | 7.05 | 1.44 | 31.93 | 21.11 | 27.19 | 27.73 | 8.89 | 3.14 | -67.63 | -7.44 | -1.63 | -148.89 | -37.89 | -48.8 | -25.02 | -8.86 | -20.29 | -40.38 | -38.4 | -48.18 | -26.7 | -11.06 | -5.61 | -4.43 | -3.87 | -1.64 | 6.14 | 25.49 | 2.08 | 18.76 | 19.6 | 21.19 | 20.55 | 17.77 | 4.95 | 6.91 | 6.77 | 4.64 | 0.33 | 5.46 | 5.85 | 2.78 | -9.24 | -6.89 | 0.56 | 14.56 | 4.77 | 12.61 |
| EPS Diluted
| 0 | 13.08 | 6.95 | 1.44 | 31.4 | 20.42 | 27.19 | 27.73 | 8.76 | 3.07 | -67.63 | -7.44 | -1.63 | -148.89 | -37.89 | -48.8 | -25.02 | -8.61 | -20.29 | -40.38 | -38.4 | -48.18 | -26.61 | -11.06 | -5.61 | -4.42 | -3.85 | -1.64 | 5.82 | 25.49 | 2.08 | 18.76 | 18.61 | 21.19 | 20.55 | 17.77 | 4.89 | 6.91 | 6.77 | 4.64 | 0.32 | 5.46 | 5.85 | 2.78 | -9.24 | -6.89 | 0.56 | 14.56 | 4.62 | 12.61 |
| EBITDA
| 923 | 1,128 | 1,649 | 1,361 | 2,059 | 1,095 | 3,754 | 3,119 | 701 | 1,557 | -2,722 | -260 | 401 | -7,496 | -1,525 | -1,231 | -548 | 134 | -934 | -1,280 | -1,332 | -1,682 | -886 | -347 | -190 | -136 | -139 | -53 | 247 | 939.686 | 129.687 | 688.717 | 762.931 | 628.422 | 666.569 | 552.947 | 151.139 | 370.322 | 227.23 | 139.918 | -89.199 | 115.79 | 201.931 | 36.355 | -282.398 | -199.422 | 35.932 | 439.925 | 154.679 | 391.597 |
| EBITDA Ratio
| 0.063 | 0.078 | 0.129 | 0.113 | 0.179 | 0.087 | 0.307 | 0.276 | 0.079 | 0.162 | -0.356 | -0.039 | 0.066 | -1.13 | -0.31 | -0.513 | -0.121 | 0.031 | -0.309 | -0.4 | -0.512 | -0.685 | -0.432 | -0.166 | -0.089 | -0.053 | -0.057 | -0.023 | 0.115 | 0.393 | 0.06 | 0.295 | 0.355 | 0.305 | 0.299 | 0.291 | 0.12 | 0.261 | 0.204 | 0.122 | -0.106 | 0.129 | 0.257 | 0.049 | -0.967 | -0.729 | 0.084 | 0.389 | 0.313 | 0.44 |