Dream Incubator Inc
TSE:4310

Watchlist Manager
Dream Incubator Inc Logo
Dream Incubator Inc
TSE:4310
Watchlist
Price: 2 623 JPY 2.66% Market Closed
Market Cap: ¥25B

Income Statement

Earnings Waterfall
Dream Incubator Inc

Income Statement
Dream Incubator Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
0
0
0
4
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
2
0
2
0
3
0
6
0
4
0
2
0
2
0
2
4
5
6
8
9
9
10
10
9
15
15
15
17
13
14
13
12
8
0
0
0
0
0
0
0
0
0
0
0
Revenue
1 475
N/A
1 453
-2%
1 632
+12%
1 946
+19%
2 294
+18%
2 631
+15%
2 342
-11%
1 596
-32%
1 322
-17%
2 225
+68%
2 240
+1%
2 155
-4%
2 063
-4%
2 691
+30%
3 570
+33%
4 665
+31%
5 551
+19%
6 527
+18%
6 906
+6%
7 445
+8%
7 190
-3%
7 693
+7%
7 895
+3%
8 265
+5%
8 611
+4%
9 092
+6%
9 798
+8%
10 126
+3%
10 915
+8%
13 343
+22%
13 932
+4%
13 823
-1%
14 687
+6%
12 691
-14%
13 005
+2%
13 645
+5%
13 833
+1%
14 526
+5%
14 531
+0%
15 077
+4%
16 536
+10%
18 418
+11%
20 346
+10%
20 788
+2%
20 259
-3%
20 705
+2%
20 505
-1%
21 561
+5%
22 650
+5%
22 755
+0%
23 614
+4%
25 484
+8%
26 096
+2%
27 776
+6%
29 676
+7%
31 228
+5%
33 950
+9%
35 566
+5%
36 575
+3%
37 647
+3%
38 450
+2%
30 132
-22%
22 323
-26%
13 670
-39%
4 924
-64%
5 378
+9%
5 830
+8%
5 800
-1%
6 126
+6%
6 183
+1%
6 716
+9%
7 040
+5%
7 207
+2%
Gross Profit
Cost of Revenue
(539)
(772)
(1 172)
(2 604)
(2 860)
(3 474)
(4 259)
(2 715)
(2 097)
(1 594)
(1 410)
(1 226)
(933)
(1 305)
(1 806)
(2 427)
(2 954)
(3 609)
(3 655)
(3 878)
(3 860)
(3 981)
(4 161)
(4 353)
(4 429)
(4 280)
(4 467)
(4 284)
(4 532)
(5 429)
(5 875)
(6 796)
(7 080)
(6 306)
(6 236)
(5 704)
(6 481)
(7 508)
(7 555)
(7 893)
(7 891)
(8 866)
(10 321)
(10 755)
(10 986)
(11 401)
(11 185)
(11 873)
(12 406)
(12 314)
(13 062)
(14 489)
(15 205)
(16 788)
(17 765)
(18 594)
(20 166)
(20 842)
(21 326)
(21 842)
(21 708)
(16 746)
(12 455)
(7 924)
(3 855)
(4 925)
(5 044)
(4 514)
(4 210)
(3 253)
(3 149)
(3 440)
(3 638)
Gross Profit
937
N/A
680
-27%
459
-32%
(657)
N/A
(567)
+14%
(843)
-49%
(1 917)
-127%
(1 120)
+42%
(775)
+31%
631
N/A
831
+32%
928
+12%
1 129
+22%
1 386
+23%
1 765
+27%
2 238
+27%
2 597
+16%
2 918
+12%
3 251
+11%
3 566
+10%
3 330
-7%
3 712
+11%
3 734
+1%
3 912
+5%
4 182
+7%
4 812
+15%
5 331
+11%
5 842
+10%
6 383
+9%
7 914
+24%
8 057
+2%
7 027
-13%
7 607
+8%
6 385
-16%
6 769
+6%
7 941
+17%
7 352
-7%
7 018
-5%
6 976
-1%
7 184
+3%
8 645
+20%
9 552
+10%
10 025
+5%
10 033
+0%
9 273
-8%
9 304
+0%
9 320
+0%
9 688
+4%
10 244
+6%
10 441
+2%
10 552
+1%
10 995
+4%
10 891
-1%
10 988
+1%
11 911
+8%
12 634
+6%
13 784
+9%
14 724
+7%
15 249
+4%
15 805
+4%
16 742
+6%
13 386
-20%
9 868
-26%
5 746
-42%
1 069
-81%
453
-58%
786
+74%
1 286
+64%
1 916
+49%
2 930
+53%
3 567
+22%
3 600
+1%
3 569
-1%
Operating Income
Operating Expenses
(617)
(630)
(513)
(723)
(760)
(766)
(774)
(565)
(529)
(471)
(417)
(410)
(461)
(684)
(978)
(1 273)
(1 523)
(1 817)
(2 106)
(2 372)
(2 670)
(2 944)
(2 998)
(3 108)
(3 276)
(3 671)
(4 034)
(4 309)
(4 571)
(6 566)
(6 812)
(7 069)
(7 303)
(5 847)
(5 978)
(6 237)
(6 486)
(6 501)
(6 739)
(6 980)
(7 247)
(7 698)
(8 128)
(8 491)
(8 977)
(9 180)
(9 334)
(9 714)
(9 920)
(10 317)
(10 498)
(10 917)
(11 266)
(11 945)
(12 849)
(13 697)
(14 430)
(14 892)
(14 927)
(14 946)
(14 970)
(12 196)
(9 212)
(6 033)
(2 920)
(2 419)
(2 522)
(2 654)
(2 620)
(2 673)
(2 635)
(2 491)
(2 532)
Selling, General & Administrative
(617)
(630)
(513)
(724)
(760)
(766)
(774)
(565)
(529)
(471)
(417)
(410)
(461)
(684)
(978)
(1 274)
(1 522)
(1 817)
(2 105)
(2 371)
(2 670)
(2 942)
(2 997)
(3 110)
(3 279)
(3 669)
(4 031)
(4 308)
(4 569)
(6 565)
(6 810)
(7 069)
(7 303)
(5 846)
(5 978)
(6 235)
(6 484)
(6 500)
(6 739)
(6 979)
(7 246)
(7 696)
(8 124)
(8 489)
(8 975)
(9 178)
(9 491)
(9 712)
(9 917)
(10 316)
(10 496)
(10 917)
(11 266)
(11 944)
(12 830)
(13 677)
(14 428)
(14 892)
(14 926)
(14 946)
(14 970)
(12 196)
(9 212)
(6 033)
(2 921)
(2 418)
(2 521)
(2 653)
(2 618)
(2 672)
(2 634)
(2 489)
(2 531)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
(2)
0
2
3
(2)
(3)
(1)
0
(1)
(2)
0
0
(1)
0
0
0
(1)
0
(1)
(1)
(2)
(4)
(2)
(2)
(2)
157
(2)
(3)
(1)
(2)
0
0
(1)
(19)
(20)
(2)
0
(1)
0
0
0
0
0
1
(1)
(1)
(1)
(2)
(1)
(1)
(2)
(1)
Operating Income
320
N/A
51
-84%
(54)
N/A
(1 381)
-2 467%
(1 327)
+4%
(1 609)
-21%
(2 691)
-67%
(1 684)
+37%
(1 305)
+23%
161
N/A
414
+157%
518
+25%
669
+29%
702
+5%
786
+12%
965
+23%
1 074
+11%
1 100
+2%
1 145
+4%
1 194
+4%
660
-45%
768
+16%
736
-4%
804
+9%
906
+13%
1 141
+26%
1 297
+14%
1 533
+18%
1 812
+18%
1 348
-26%
1 245
-8%
(42)
N/A
304
N/A
538
+77%
791
+47%
1 704
+115%
866
-49%
517
-40%
237
-54%
204
-14%
1 398
+585%
1 854
+33%
1 897
+2%
1 542
-19%
296
-81%
124
-58%
(14)
N/A
(26)
-86%
324
N/A
124
-62%
54
-56%
78
+44%
(375)
N/A
(957)
-155%
(938)
+2%
(1 063)
-13%
(646)
+39%
(168)
+74%
322
N/A
859
+167%
1 772
+106%
1 190
-33%
656
-45%
(287)
N/A
(1 851)
-545%
(1 966)
-6%
(1 736)
+12%
(1 368)
+21%
(704)
+49%
257
N/A
932
+263%
1 109
+19%
1 037
-6%
Pre-Tax Income
Interest Income Expense
83
96
84
99
98
86
87
52
27
13
(232)
(233)
(243)
(236)
(4)
(9)
(10)
1
3
1
7
10
29
28
42
(45)
(62)
(49)
(48)
39
40
38
25
4
8
6
23
5
11
14
(1)
61
84
152
98
156
93
(44)
54
(90)
(98)
37
(29)
39
203
133
148
195
47
58
20
20
(24)
(29)
10
4
14
13
22
34
36
41
41
Non-Reccuring Items
(3)
(5)
(5)
(137)
(133)
(179)
(377)
(18)
95
352
112
47
(16)
(36)
(23)
(23)
(21)
(9)
(12)
(14)
(13)
(4)
3
0
0
0
0
1
1
1
1
0
0
2
0
0
0
(3)
1
(255)
(255)
(259)
(256)
0
(14)
157
0
170
142
(39)
(85)
(98)
(73)
(64)
0
0
(25)
(67)
(18)
(18)
(171)
(2 553)
(2 549)
(2 549)
(2 372)
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
2
0
0
2
4
4
3
3
0
(1)
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
(1 369)
0
0
(1 364)
5
581
581
576
18 979
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(30)
7
7
(50)
(46)
(67)
(85)
(51)
(34)
(31)
(14)
(13)
(6)
(6)
(3)
(2)
6
2
2
4
3
(12)
(7)
(9)
(11)
5
(2)
5
16
(13)
(1)
(7)
(16)
8
1
5
2
8
(16)
19
21
3
58
30
8
7
(15)
(12)
26
(7)
16
(9)
(37)
(36)
(1 386)
(1 373)
50
70
12
9
(28)
10
18 405
18 398
18 371
(30)
(24)
(16)
9
6
35
32
32
Pre-Tax Income
371
N/A
149
-60%
32
-79%
(1 469)
N/A
(1 408)
+4%
(1 769)
-26%
(3 065)
-73%
(1 702)
+44%
(1 216)
+29%
495
N/A
282
-43%
318
+13%
404
+27%
427
+6%
759
+78%
934
+23%
1 053
+13%
1 097
+4%
1 138
+4%
1 185
+4%
657
-45%
762
+16%
761
0%
823
+8%
937
+14%
1 101
+18%
1 233
+12%
1 490
+21%
1 781
+20%
1 375
-23%
1 285
-7%
(11)
N/A
313
N/A
552
+76%
800
+45%
1 715
+114%
891
-48%
527
-41%
233
-56%
(18)
N/A
1 163
N/A
1 659
+43%
1 783
+7%
1 724
-3%
388
-77%
444
+14%
64
-86%
88
+38%
546
+520%
(12)
N/A
(113)
-842%
8
N/A
(514)
N/A
(2 387)
-364%
(2 121)
+11%
(2 303)
-9%
(1 837)
+20%
35
N/A
944
+2 597%
1 489
+58%
2 169
+46%
17 646
+714%
16 488
-7%
15 533
-6%
14 158
-9%
(1 992)
N/A
(1 746)
+12%
(1 371)
+21%
(673)
+51%
297
N/A
1 003
+238%
1 182
+18%
1 110
-6%
Net Income
Tax Provision
(157)
(66)
(12)
(9)
14
(11)
(6)
(8)
(3)
(3)
(3)
(3)
(3)
(4)
48
116
76
(7)
(96)
(214)
(203)
39
39
79
72
(152)
(162)
(268)
(355)
(415)
(348)
(144)
(146)
(86)
(208)
(378)
(403)
(355)
(318)
(277)
(543)
(748)
(314)
(234)
128
239
(41)
(118)
(205)
(99)
(141)
(254)
(104)
(118)
(240)
(74)
(127)
26
(101)
(273)
(574)
(5 918)
(5 732)
(5 635)
(5 325)
(232)
(223)
(156)
(127)
(60)
(153)
(140)
(206)
Income from Continuing Operations
213
83
20
(1 478)
(1 394)
(1 781)
(3 071)
(1 710)
(1 219)
492
279
315
401
423
807
1 050
1 129
1 090
1 041
971
454
801
800
902
1 009
949
1 071
1 222
1 426
960
937
(155)
167
466
592
1 337
488
172
(85)
(295)
620
911
1 469
1 490
516
683
23
(30)
341
(111)
(254)
(246)
(618)
(2 505)
(2 361)
(2 377)
(1 964)
61
843
1 216
1 595
11 728
10 756
9 898
8 833
(2 224)
(1 969)
(1 527)
(800)
237
850
1 042
904
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(90)
(155)
(214)
(257)
(202)
(167)
(144)
(130)
(122)
(110)
(106)
(95)
(89)
(100)
(100)
33
(141)
(128)
(114)
(45)
108
99
54
(70)
(64)
44
98
(11)
(181)
(275)
(337)
(305)
(99)
(146)
(92)
(86)
(68)
(50)
(33)
400
379
385
335
(53)
(86)
(61)
(175)
(173)
(116)
(34)
230
377
233
175
89
(66)
63
43
35
Net Income (Common)
213
N/A
83
-61%
20
-76%
(1 478)
N/A
(1 394)
+6%
(1 781)
-28%
(3 071)
-72%
(1 710)
+44%
(1 219)
+29%
492
N/A
279
-43%
315
+13%
401
+27%
423
+5%
717
+70%
896
+25%
914
+2%
833
-9%
837
+0%
802
-4%
308
-62%
671
+118%
677
+1%
792
+17%
904
+14%
854
-6%
983
+15%
1 123
+14%
1 325
+18%
993
-25%
797
-20%
(283)
N/A
54
N/A
420
+678%
698
+66%
1 434
+105%
540
-62%
101
-81%
(151)
N/A
(251)
-66%
718
N/A
899
+25%
1 289
+43%
1 214
-6%
179
-85%
378
+111%
(75)
N/A
(177)
-136%
247
N/A
(198)
N/A
(323)
-63%
(297)
+8%
(652)
-120%
(2 105)
-223%
(1 983)
+6%
(1 991)
0%
(1 629)
+18%
7
N/A
756
+10 700%
1 153
+53%
1 419
+23%
11 553
+714%
10 638
-8%
9 862
-7%
9 062
-8%
(1 847)
N/A
(1 735)
+6%
(1 351)
+22%
(712)
+47%
170
N/A
911
+436%
1 083
+19%
939
-13%
EPS (Diluted)
22.19
N/A
8.19
-63%
2.07
-75%
-147.8
N/A
-145.18
+2%
-185.48
-28%
-323.22
-74%
-179.96
+44%
-125.63
+30%
51.28
N/A
29.12
-43%
32.83
+13%
41.8
+27%
42.3
+1%
74.71
+77%
93.29
+25%
95.25
+2%
83.3
-13%
86.27
+4%
83.48
-3%
31.75
-62%
67.09
+111%
66.37
-1%
77.64
+17%
88.62
+14%
85.4
-4%
97.32
+14%
113.43
+17%
132.5
+17%
98.82
-25%
78.91
-20%
-28.87
N/A
5.04
N/A
41.66
+727%
69.1
+66%
141.98
+105%
54.54
-62%
10.06
-82%
-15.25
N/A
-25.35
-66%
72.52
N/A
90.69
+25%
130.2
+44%
123.87
-5%
18.24
-85%
38.01
+108%
-7.62
N/A
-18.15
-138%
24.73
N/A
-20.27
N/A
-33.11
-63%
-30.31
+8%
-66.5
-119%
-215.19
-224%
-205.06
+5%
-205.4
0%
-167.07
+19%
0.72
N/A
77.47
+10 660%
118.13
+52%
145.39
+23%
1 183.34
+714%
1 101.65
-7%
1 069.09
-3%
1 023.14
-4%
-202.22
N/A
-197.77
+2%
-153.87
+22%
-81.01
+47%
19.35
N/A
103.54
+435%
122.94
+19%
106.78
-13%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett