VRAIN SOLUTION INC. (135A.T)
JPY 1850.0
(1.09%)
JPY 1850.0
(1.09%)
| Breakdown | 2024 | 2023 | 2022 |
|---|---|---|---|
| Revenue | 1.41 Billion | 617.39 Million | 344.46 Million |
| Cost of Revenue | 275.71 Million | 70.3 Million | 38.93 Million |
| Gross Profit | 1.13 Billion | 547.09 Million | 305.52 Million |
| Operating Expenses | 627.14 Million | 482.77 Million | 302.16 Million |
| Selling, General and Administrative Expenses | -1000.00 | - | - |
| Research and Development Expenses | - | - | - |
| Other Expenses | 627.14 Million | 244 Thousand | 11.5 Million |
| Cost and Expenses | 902.85 Million | 553.07 Million | 341.1 Million |
| Operating Income | 508.15 Million | 64.31 Million | 3.36 Million |
| Interest Expense | 965 Thousand | 1.16 Million | 315 Thousand |
| Income Tax Expense | 165.51 Million | 9.85 Million | 3.35 Million |
| Earnings before Tax | 495.67 Million | 59.79 Million | 14.55 Million |
| Net Income | 330.16 Million | 49.93 Million | 11.19 Million |
| Earnings Per Share Basic | 33.33 | 5.04 | 1.11 |
| Earnings Per Share Diluted | 32.69 | 5.04 | 1.11 |
| Weighted Average Shares Outstanding | 9.9 Million | 10.11 Million | 10.11 Million |
| Weighted Average Shares Outstanding (Diluted) | 10.09 Million | 10.11 Million | 10.11 Million |
| Gross Margin | 0.80 | 0.89 | 0.89 |
| EBIT Margin | 0.37 | 0.13 | 0.06 |
| Profit Margin | 0.23 | 0.08 | 0.03 |
| EBITDA | 515.57 Million | 80.52 Million | 19.79 Million |
| Earnings Before Tax Margin | 0.36 | 0.10 | 0.01 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2022 FY | 2021 FY |
|---|---|---|---|---|---|---|
| Revenue | 442.84 Million | 366.02 Million | 1.41 Billion | 358.21 Million | 617.39 Million | 344.46 Million |
| Cost of Revenue | 90.54 Million | 103.4 Million | 275.71 Million | 54.88 Million | 70.3 Million | 38.93 Million |
| Gross Profit | 352.3 Million | 262.62 Million | 1.13 Billion | 303.33 Million | 547.09 Million | 305.52 Million |
| Operating Expenses | 225.71 Million | 199.28 Million | 627.14 Million | 179.23 Million | 482.77 Million | 302.16 Million |
| Selling, General and Administrative Expenses | - | - | - | - | - | - |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 225.71 Million | 199.28 Million | -11.51 Million | -11.61 Million | 244 Thousand | 11.5 Million |
| Cost and Expenses | 316.25 Million | 302.68 Million | 902.85 Million | 234.11 Million | 553.07 Million | 341.1 Million |
| Operating Income | 126.59 Million | 63.34 Million | 508.15 Million | 124.09 Million | 64.31 Million | 3.36 Million |
| Interest Expense | 131 Thousand | 167 Thousand | 965 Thousand | 187 Thousand | 1.16 Million | 315 Thousand |
| Income Tax Expense | 43.74 Million | 19.85 Million | 165.51 Million | 35.56 Million | 9.85 Million | 3.35 Million |
| Earnings before Tax | 126.36 Million | 63.45 Million | 495.67 Million | 112.26 Million | 59.79 Million | 14.55 Million |
| Net Income | 82.62 Million | 43.59 Million | 330.16 Million | 76.7 Million | 49.93 Million | 11.19 Million |
| Earnings Per Share Basic | 8.17 | 4.31 | - | 7.74 | - | - |
| Earnings Per Share Diluted | 8.02 | 4.23 | - | 7.60 | - | - |
| Weighted Average Shares Outstanding | 10.11 Million | 10.11 Million | 9.9 Million | 9.9 Million | 10.11 Million | 10.11 Million |
| Weighted Average Shares Outstanding (Diluted) | 10.3 Million | 10.3 Million | 10.09 Million | 10.09 Million | 10.11 Million | 10.11 Million |
| Gross Margin | 0.80 | 0.72 | 0.80 | 0.85 | 0.89 | 0.89 |
| EBIT Margin | 0.29 | 0.17 | - | 0.31 | - | - |
| Profit Margin | 0.19 | 0.12 | 0.23 | 0.21 | 0.08 | 0.03 |
| EBITDA | 126.49 Million | 63.61 Million | - | 112.45 Million | - | - |
| Earnings Before Tax Margin | 0.29 | 0.17 | 0.36 | 0.35 | 0.10 | 0.01 |
6768
XNCR
BALKRISIND
1618
ZFCVINDIA
5355