PRONEXUS Inc.
TSE:7893.T
1268 (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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 6,093.601 | 11,793.589 | 5,572.37 | 6,275.306 | 5,915.597 | 11,800.266 | 5,572.374 | 5,213.443 | 5,041.935 | 10,976.287 | 5,404.578 | 5,339.031 | 4,957.669 | 10,440.57 | 5,294.915 | 5,311.753 | 4,954.695 | 9,435.211 | 5,201.956 | 5,161.096 | 4,602.423 | 9,480.862 | 4,923.081 | 4,814.679 | 4,321.459 | 9,098.645 | 4,739.956 | 4,864.887 | 4,077.573 | 8,772.385 | 4,321.886 | 4,443.495 | 4,147.688 | 8,643.377 | 4,264.46 | 4,391.254 | 4,021.494 | 8,294.22 | 4,224.318 | 4,726.382 | 3,862.756 | 8,305.945 | 4,193.755 | 4,331.622 | 3,442.528 | 7,914.382 | 3,531.066 | 3,899.242 | 3,137.554 | 7,464.113 | 3,183.371 | 3,858.63 | 3,014.331 | 7,729.581 | 3,349.441 | 4,078.933 | 3,293.397 | 8,281.615 | 3,646.076 | 4,271.794 | 3,308.894 | 8,458.603 | 3,602.227 | 4,840.782 | 3,711.688 |
| Cost of Revenue
| 4,200.294 | 6,364.69 | 3,898.55 | 4,269.588 | 4,122.163 | 6,393.645 | 3,898.552 | 3,659.082 | 3,545.435 | 6,008.642 | 3,730.108 | 3,495.134 | 3,324.267 | 5,505.548 | 3,663.761 | 3,510.049 | 3,313.097 | 4,926.832 | 3,544.261 | 3,351.541 | 3,027.246 | 4,935.159 | 3,269.234 | 3,116.17 | 2,962.931 | 4,727.875 | 3,223.665 | 3,066.253 | 2,686.06 | 4,438.446 | 2,875.738 | 2,796.501 | 2,758.01 | 4,395.448 | 2,859.046 | 2,744.068 | 2,708.105 | 4,168.871 | 3,006.219 | 3,233.251 | 2,733.532 | 4,633.657 | 2,938.655 | 2,823.52 | 2,347.287 | 3,981.181 | 2,324.504 | 2,474.778 | 2,202.934 | 3,572.783 | 2,211.844 | 2,463.7 | 2,127.332 | 3,805.551 | 2,398.28 | 2,722.545 | 2,576.809 | 4,357.03 | 2,582.974 | 2,801.222 | 2,317.946 | 4,235.33 | 2,474.387 | 2,997.534 | 2,536.946 |
| Gross Profit
| 1,893.307 | 5,428.899 | 1,673.82 | 2,005.718 | 1,793.434 | 5,406.621 | 1,673.822 | 1,554.361 | 1,496.5 | 4,967.645 | 1,674.47 | 1,843.897 | 1,633.402 | 4,935.022 | 1,631.154 | 1,801.704 | 1,641.598 | 4,508.379 | 1,657.695 | 1,809.555 | 1,575.177 | 4,545.703 | 1,653.847 | 1,698.509 | 1,358.528 | 4,370.77 | 1,516.291 | 1,798.634 | 1,391.513 | 4,333.939 | 1,446.148 | 1,646.994 | 1,389.678 | 4,247.929 | 1,405.414 | 1,647.186 | 1,313.389 | 4,125.349 | 1,218.099 | 1,493.131 | 1,129.224 | 3,672.288 | 1,255.1 | 1,508.102 | 1,095.241 | 3,933.201 | 1,206.562 | 1,424.464 | 934.62 | 3,891.33 | 971.527 | 1,394.93 | 886.999 | 3,924.03 | 951.161 | 1,356.388 | 716.588 | 3,924.585 | 1,063.102 | 1,470.572 | 990.948 | 4,223.273 | 1,127.84 | 1,843.248 | 1,174.742 |
| Gross Profit Ratio
| 0.311 | 0.46 | 0.3 | 0.32 | 0.303 | 0.458 | 0.3 | 0.298 | 0.297 | 0.453 | 0.31 | 0.345 | 0.329 | 0.473 | 0.308 | 0.339 | 0.331 | 0.478 | 0.319 | 0.351 | 0.342 | 0.479 | 0.336 | 0.353 | 0.314 | 0.48 | 0.32 | 0.37 | 0.341 | 0.494 | 0.335 | 0.371 | 0.335 | 0.491 | 0.33 | 0.375 | 0.327 | 0.497 | 0.288 | 0.316 | 0.292 | 0.442 | 0.299 | 0.348 | 0.318 | 0.497 | 0.342 | 0.365 | 0.298 | 0.521 | 0.305 | 0.362 | 0.294 | 0.508 | 0.284 | 0.333 | 0.218 | 0.474 | 0.292 | 0.344 | 0.299 | 0.499 | 0.313 | 0.381 | 0.316 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 2,460.199 | 1,939.134 | 2,000.016 | 2,199.856 | 1,874.219 | 1,798.544 | 1,794.464 | 1,983.754 | 2,088.425 | 1,790.914 | 1,787.934 | 1,906.81 | 1,863.856 | 1,763.478 | 1,716.994 | 1,817.383 | 924 | 1,766.444 | 1,667.005 | 1,777.087 | 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 |
| Selling & Marketing Expenses
| 0 | 0 | -585.979 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 253 | 0 | 0 | 0 | 257 | 0 | 0 | 0 | 277 | 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 |
| SG&A
| 2,006.029 | 2,211.334 | 1,874.22 | 1,939.134 | 2,000.016 | 2,199.856 | 1,874.219 | 1,798.544 | 1,794.464 | 1,983.754 | 2,088.425 | 1,790.914 | 1,787.934 | 1,906.81 | 1,863.856 | 1,763.478 | 1,716.994 | 1,817.383 | 1,201 | 1,766.444 | 1,667.005 | 1,777.087 | 1,699 | 1,624 | 1,583 | 1,676 | 1,784 | 1,585 | 1,523 | 1,611 | 1,645 | 1,541 | 1,548 | 1,633 | 1,673 | 1,464 | 1,567 | 1,561 | 1,403 | 1,373 | 1,328 | 1,416 | 1,401 | 1,370 | 1,386 | 1,527 | 1,402 | 1,399 | 1,353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | -14.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.955 | 54.965 | -18.024 | 7.243 | -14.346 | 343.856 | -17.675 | 139.122 | -18.615 | 1,777.923 | 22.5 | 17.387 | 23.146 | 20.843 | 40.165 | 5.293 | 7.375 | -9.502 | 29.18 | 12.506 | 22.025 | 12.491 | 51.887 | -4.362 | 25.171 | 6.79 | 26.102 | 14.378 | 14.761 | -5.896 | 31.737 | 26.443 | 25.202 | 14.453 | 25.186 | 13.345 | 25.415 | 12.183 | 21.062 | 15.63 | 15.285 | 7.452 | 21.084 | 24.061 | 21.788 | 4.191 | 12.493 | 6.53 | 64.953 | 7.186 | 18.713 | 12.354 | 15.939 | -11.03 | 11.25 | 5.305 |
| Operating Expenses
| 2,006.029 | 2,196.988 | 1,942.67 | 1,913.755 | 1,985.438 | 2,185.304 | 1,942.671 | 1,771.336 | 1,794.383 | 1,971.799 | 2,143.39 | 1,772.89 | 1,795.177 | 1,892.464 | 2,207.712 | 1,745.803 | 1,700.41 | 1,798.768 | 1,777.923 | 1,746.311 | 1,655.375 | 1,778.373 | 1,698.832 | 1,623.616 | 1,582.943 | 1,676.84 | 1,784.393 | 1,584.461 | 1,523.159 | 1,611.398 | -397.409 | 1,540.538 | 1,548.219 | 1,633.595 | -301.824 | 1,464.314 | 1,566.774 | 1,561.678 | -231.841 | 1,372.287 | 1,328.664 | 1,416.2 | -377.922 | 1,369.984 | 1,386.183 | 1,527.737 | -180.228 | 1,398.902 | 1,352.857 | 1,476.518 | -145.373 | 1,369.848 | 1,305.02 | 1,443.586 | -279.099 | 1,383.306 | 1,349.47 | 1,490.89 | -348.937 | 1,346.818 | 1,358.142 | 1,467.78 | -515.202 | 1,418.957 | 1,407.054 |
| Operating Income
| -112.722 | 3,231.911 | -268.85 | 91.963 | -192.005 | 3,221.317 | -268.849 | -216.975 | -297.883 | 2,995.845 | -468.919 | 71.007 | -161.776 | 3,042.558 | -576.558 | 55.901 | -58.812 | 2,709.612 | -120.228 | 63.244 | -80.199 | 2,767.329 | -44.989 | 74.895 | -224.416 | 2,693.929 | -268.105 | 214.173 | -131.646 | 2,722.54 | -199.267 | 106.455 | -158.541 | 2,614.333 | -266.827 | 182.873 | -253.386 | 2,563.671 | -185.541 | 120.843 | -199.44 | 2,256.087 | -145.055 | 138.118 | -290.942 | 2,405.463 | -195.215 | 25.563 | -418.239 | 2,414.812 | -402.479 | 25.082 | -418.021 | 2,480.443 | -379.801 | -26.917 | -632.883 | 2,433.694 | -316.91 | 123.753 | -367.194 | 2,755.492 | -269.678 | 424.291 | -232.312 |
| Operating Income Ratio
| -0.018 | 0.274 | -0.048 | 0.015 | -0.032 | 0.273 | -0.048 | -0.042 | -0.059 | 0.273 | -0.087 | 0.013 | -0.033 | 0.291 | -0.109 | 0.011 | -0.012 | 0.287 | -0.023 | 0.012 | -0.017 | 0.292 | -0.009 | 0.016 | -0.052 | 0.296 | -0.057 | 0.044 | -0.032 | 0.31 | -0.046 | 0.024 | -0.038 | 0.302 | -0.063 | 0.042 | -0.063 | 0.309 | -0.044 | 0.026 | -0.052 | 0.272 | -0.035 | 0.032 | -0.085 | 0.304 | -0.055 | 0.007 | -0.133 | 0.324 | -0.126 | 0.007 | -0.139 | 0.321 | -0.113 | -0.007 | -0.192 | 0.294 | -0.087 | 0.029 | -0.111 | 0.326 | -0.075 | 0.088 | -0.063 |
| Total Other Income Expenses Net
| 31.93 | 1,444.065 | 79.76 | 43.148 | 2.666 | 24 | 79.759 | 41.135 | 35.179 | 21 | -4 | 27 | 55 | 21.882 | 173.585 | 25.602 | 165.323 | 8.764 | 70.693 | 12.777 | 18.466 | 22.693 | 312.729 | 75.339 | 15.358 | 24.343 | 39.736 | 41.87 | 96.72 | 19.668 | -1,878.579 | 106.587 | -23.945 | 5.634 | -2,032.1 | 15.703 | 326.117 | -41.417 | -1,563.931 | 26.316 | -27.135 | 10.411 | -1,644.873 | 23.211 | 6.033 | 77.808 | -1,555.338 | 16.108 | -4.974 | -1.274 | -1,544.991 | 5.848 | -37.217 | 8.084 | -1,668.894 | 3,643.75 | -3,508.184 | -24.046 | -1,694.182 | 10.104 | -76.484 | 43.082 | -2,073.674 | 6.589 | -186.007 |
| Income Before Tax
| -80.792 | 4,675.976 | -189.09 | 135.111 | -189.339 | 3,248.241 | -189.09 | -175.84 | -262.704 | 3,018.645 | -431.575 | 98.495 | -107.793 | 3,064.44 | -402.973 | 81.503 | 106.511 | 2,718.375 | -49.535 | 76.021 | -61.732 | 2,790.022 | 267.743 | 150.233 | -209.058 | 2,718.273 | -228.366 | 256.043 | -34.926 | 2,742.209 | -35.022 | 213.043 | -182.486 | 2,619.968 | -324.862 | 198.575 | 72.732 | 2,522.254 | -113.991 | 147.16 | -226.575 | 2,266.499 | -11.851 | 161.329 | -284.909 | 2,483.272 | -168.548 | 41.67 | -423.211 | 2,413.538 | -428.091 | 30.93 | -455.238 | 2,488.528 | -438.634 | 3,616.832 | -4,141.066 | 2,409.649 | -282.143 | 133.858 | -443.678 | 2,798.575 | -430.632 | 430.88 | -418.319 |
| Income Before Tax Ratio
| -0.013 | 0.396 | -0.034 | 0.022 | -0.032 | 0.275 | -0.034 | -0.034 | -0.052 | 0.275 | -0.08 | 0.018 | -0.022 | 0.294 | -0.076 | 0.015 | 0.021 | 0.288 | -0.01 | 0.015 | -0.013 | 0.294 | 0.054 | 0.031 | -0.048 | 0.299 | -0.048 | 0.053 | -0.009 | 0.313 | -0.008 | 0.048 | -0.044 | 0.303 | -0.076 | 0.045 | 0.018 | 0.304 | -0.027 | 0.031 | -0.059 | 0.273 | -0.003 | 0.037 | -0.083 | 0.314 | -0.048 | 0.011 | -0.135 | 0.323 | -0.134 | 0.008 | -0.151 | 0.322 | -0.131 | 0.887 | -1.257 | 0.291 | -0.077 | 0.031 | -0.134 | 0.331 | -0.12 | 0.089 | -0.113 |
| Income Tax Expense
| -21.801 | 1,482.545 | -60.94 | 0.028 | -41.544 | 1,022.867 | -60.938 | -61.856 | -71.949 | 961.205 | -104.563 | 38.013 | -35.465 | 957.067 | -79.283 | 21.64 | -3.692 | 868.475 | -23.103 | 37.523 | -24.486 | 886.248 | 32.39 | 46.974 | -53.432 | 929.271 | -170.618 | 88.117 | 2.829 | 942.221 | -44.023 | 60.433 | -33.935 | 828.549 | -179.268 | 75.496 | 22.227 | 869.821 | -125.811 | 75.542 | -58.404 | 815.104 | 9.033 | 64.709 | -98.171 | 945.555 | -92.718 | 19.308 | -160.841 | 918.86 | -171.423 | -98.55 | -179.863 | 1,018.333 | -195.893 | 1,480.894 | -1,449.751 | 935.464 | -244.361 | 61.745 | -158.041 | 1,099.265 | -136.319 | 643.404 | -164.988 |
| Net Income
| -60.446 | 3,192.022 | -129.86 | 133.502 | -149.559 | 2,223.817 | -129.86 | -115.525 | -192.462 | 2,055.986 | -327.676 | 58.382 | -73.944 | 2,105.986 | -322.706 | 57.768 | 107.942 | 1,848.142 | -30.064 | 37.276 | -37.946 | 1,910.145 | 234.273 | 102.605 | -155.626 | 1,789.001 | -57.747 | 167.925 | -37.755 | 1,799.988 | 9.002 | 152.61 | -148.551 | 1,791.418 | -145.594 | 123.079 | 50.504 | 1,652.433 | 48.663 | 56.535 | -185.219 | 1,438.715 | -27.88 | 102.034 | -185.022 | 1,528.203 | -72.51 | 18.283 | -258.8 | 1,479.866 | -241.75 | 122.171 | -268.657 | 1,448.294 | -225.248 | 2,125.055 | -2,688.002 | 1,456.459 | -49.826 | 77.702 | -267.963 | 1,681.475 | -274.214 | -219.698 | -252.742 |
| Net Income Ratio
| -0.01 | 0.271 | -0.023 | 0.021 | -0.025 | 0.188 | -0.023 | -0.022 | -0.038 | 0.187 | -0.061 | 0.011 | -0.015 | 0.202 | -0.061 | 0.011 | 0.022 | 0.196 | -0.006 | 0.007 | -0.008 | 0.201 | 0.048 | 0.021 | -0.036 | 0.197 | -0.012 | 0.035 | -0.009 | 0.205 | 0.002 | 0.034 | -0.036 | 0.207 | -0.034 | 0.028 | 0.013 | 0.199 | 0.012 | 0.012 | -0.048 | 0.173 | -0.007 | 0.024 | -0.054 | 0.193 | -0.021 | 0.005 | -0.082 | 0.198 | -0.076 | 0.032 | -0.089 | 0.187 | -0.067 | 0.521 | -0.816 | 0.176 | -0.014 | 0.018 | -0.081 | 0.199 | -0.076 | -0.045 | -0.068 |
| EPS
| -2.37 | 125.13 | -5.09 | 5.23 | -5.86 | 87.18 | -5.09 | -4.53 | -7.54 | 80.6 | -12.85 | 2.29 | -2.86 | 79.33 | -12.03 | 2.15 | 4.01 | 68.65 | -1.12 | 1.38 | -1.41 | 70.74 | 8.68 | 3.8 | -5.61 | 64.55 | -2.08 | 6.06 | -1.33 | 63.44 | 0.32 | 5.38 | -5.11 | 61.58 | -5 | 4.23 | 1.69 | 55.18 | 1.63 | 1.89 | -5.88 | 44.64 | -0.87 | 3.17 | -5.7 | 46.86 | -2.22 | 0.56 | -7.74 | 43.26 | -7.07 | 3.57 | -7.58 | 40.86 | -6.36 | 59.96 | -75.84 | 41.09 | -1.41 | 2.19 | -7.56 | 47.44 | -7.74 | -6.2 | -7.13 |
| EPS Diluted
| -2.37 | 125.13 | -5.09 | 5.23 | -5.86 | 87.18 | -5.09 | -4.53 | -7.54 | 80.6 | -12.84 | 2.29 | -2.86 | 79.33 | -11.99 | 2.15 | 4.01 | 68.65 | -1.12 | 1.38 | -1.41 | 70.74 | 8.68 | 3.8 | -5.61 | 64.55 | -2.08 | 6.06 | -1.33 | 63.44 | 0.32 | 5.38 | -5.11 | 61.58 | -5 | 4.23 | 1.69 | 55.18 | 1.63 | 1.89 | -5.75 | 44.64 | -0.87 | 3.17 | -5.67 | 46.86 | -2.22 | 0.56 | -7.57 | 43.26 | -7.07 | 3.57 | -7.58 | 40.86 | -6.36 | 59.96 | -75.84 | 41.09 | -1.41 | 2.19 | -7.56 | 47.44 | -7.74 | -6.2 | -7.13 |
| EBITDA
| -61.622 | 3,895.616 | 222.974 | 757.05 | 424.513 | 3,845.73 | 336.633 | 359.142 | 256.246 | 3,528.051 | 91.051 | 602.843 | 395.507 | 3,560.292 | 113.795 | 573.132 | 591.632 | 3,195.762 | 437.461 | 918.919 | 7.884 | 3,235.333 | -14.634 | 163.802 | -211.119 | 2,711.856 | -210.518 | 257.265 | -121.065 | 2,736.785 | 1,888.592 | 172.978 | -181.846 | 2,620.578 | 1,693.483 | 226.565 | -227.017 | 2,568.241 | 1,474.394 | 148.809 | -185.009 | 2,260.735 | 1,658.573 | 164.597 | -275.416 | 2,433.02 | 1,401.88 | 49.077 | -399.618 | 2,432.438 | 1,127.03 | 48.706 | -391.221 | 2,504.343 | 1,461.99 | 230.035 | -316.85 | 2,725.901 | 1,648.562 | 313.997 | -201.067 | 2,919.73 | 1,791.713 | 583.879 | -223.493 |
| EBITDA Ratio
| -0.01 | 0.33 | 0.04 | 0.121 | 0.072 | 0.326 | 0.06 | 0.069 | 0.051 | 0.321 | 0.017 | 0.113 | 0.08 | 0.341 | 0.021 | 0.108 | 0.119 | 0.339 | 0.084 | 0.178 | 0.002 | 0.341 | -0.003 | 0.034 | -0.049 | 0.298 | -0.044 | 0.053 | -0.03 | 0.312 | 0.437 | 0.039 | -0.044 | 0.303 | 0.397 | 0.052 | -0.056 | 0.31 | 0.349 | 0.031 | -0.048 | 0.272 | 0.395 | 0.038 | -0.08 | 0.307 | 0.397 | 0.013 | -0.127 | 0.326 | 0.354 | 0.013 | -0.13 | 0.324 | 0.436 | 0.056 | -0.096 | 0.329 | 0.452 | 0.074 | -0.061 | 0.345 | 0.497 | 0.121 | -0.06 |