Watchlist Manager

Watchlist

Price: 2 831 JPY 1.8% Market Closed

Market Cap: ¥130.4B

	Happinet Corp TSE:7552	JP
	Vox Valor Capital Ltd LSE:VOX	MY
	Beyond Inc NYSE:BYON	US

Income Statement

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	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	0	0	0	22	0	0	2	0	0	3	0	0	18	0	0	6	11	15	19	14	10	7	5	5	5	5	5	0	8	17	21	0	0	7	2	0	0	0	1	0	0	0	0	0	0	0	0	0	0	1	2	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
Revenue	97 205 N/A	102 345 +5%	108 893 +6%	110 770 +2%	114 248 +3%	121 651 +6%	125 921 +4%	125 225 -1%	124 656 0%	123 557 -1%	125 797 +2%	129 264 +3%	132 617 +3%	136 035 +3%	131 473 -3%	135 727 +3%	145 250 +7%	151 651 +4%	150 500 -1%	146 911 -2%	148 992 +1%	190 891 +28%	194 370 +2%	194 310 0%	199 517 +3%	198 021 -1%	192 482 -3%	185 724 -4%	178 086 -4%	176 757 -1%	176 034 0%	187 917 +7%	204 535 +9%	206 867 +1%	210 734 +2%	212 933 +1%	215 733 +1%	217 232 +1%	214 493 -1%	207 788 -3%	192 933 -7%	187 274 -3%	182 731 -2%	175 729 -4%	171 148 -3%	174 059 +2%	176 452 +1%	186 438 +6%	193 839 +4%	197 607 +2%	209 706 +6%	217 360 +4%	235 187 +8%	240 398 +2%	239 406 0%	238 832 0%	230 726 -3%	233 347 +1%	237 589 +2%	241 673 +2%	252 684 +5%	259 313 +3%	268 096 +3%	273 162 +2%	278 874 +2%	282 441 +1%	284 839 +1%	297 622 +4%	304 337 +2%	307 253 +1%	327 872 +7%	327 840 0%	337 261 +3%	350 461 +4%	350 520 +0%	358 051 +2%	361 249 +1%	364 418 +1%	377 987 +4%	392 306 +4%	420 738 +7%
Gross Profit
Cost of Revenue	(86 727)	(90 330)	(96 170)	(97 922)	(100 802)	(107 626)	(111 274)	(110 788)	(109 612)	(108 814)	(111 022)	(115 103)	(117 594)	(120 245)	(115 961)	(119 786)	(129 141)	(134 493)	(133 774)	(130 031)	(131 789)	(168 564)	(171 296)	(170 514)	(174 666)	(173 013)	(167 872)	(162 398)	(155 363)	(154 256)	(153 715)	(164 824)	(180 669)	(182 828)	(186 156)	(187 662)	(189 783)	(191 080)	(188 865)	(183 045)	(170 353)	(165 276)	(161 457)	(154 801)	(149 156)	(152 087)	(154 209)	(163 737)	(171 053)	(174 726)	(185 974)	(193 015)	(209 870)	(215 204)	(214 149)	(213 621)	(207 079)	(209 807)	(214 305)	(217 991)	(227 379)	(233 239)	(240 614)	(245 459)	(250 511)	(253 077)	(255 156)	(266 232)	(271 870)	(274 841)	(293 570)	(292 953)	(300 688)	(311 577)	(309 791)	(315 507)	(317 418)	(319 489)	(331 911)	(344 017)	(369 680)
Gross Profit	10 478 N/A	12 015 +15%	12 723 +6%	12 848 +1%	13 446 +5%	14 025 +4%	14 647 +4%	14 437 -1%	15 044 +4%	14 743 -2%	14 775 +0%	14 161 -4%	15 023 +6%	15 790 +5%	15 512 -2%	15 941 +3%	16 109 +1%	17 158 +7%	16 726 -3%	16 880 +1%	17 203 +2%	22 327 +30%	23 074 +3%	23 796 +3%	24 851 +4%	25 008 +1%	24 610 -2%	23 326 -5%	22 723 -3%	22 501 -1%	22 319 -1%	23 093 +3%	23 866 +3%	24 039 +1%	24 578 +2%	25 271 +3%	25 950 +3%	26 152 +1%	25 628 -2%	24 743 -3%	22 580 -9%	21 998 -3%	21 274 -3%	20 928 -2%	21 992 +5%	21 972 0%	22 243 +1%	22 701 +2%	22 786 +0%	22 881 +0%	23 732 +4%	24 345 +3%	25 317 +4%	25 194 0%	25 257 +0%	25 211 0%	23 647 -6%	23 540 0%	23 284 -1%	23 682 +2%	25 305 +7%	26 074 +3%	27 482 +5%	27 703 +1%	28 363 +2%	29 364 +4%	29 683 +1%	31 390 +6%	32 467 +3%	32 412 0%	34 302 +6%	34 887 +2%	36 573 +5%	38 884 +6%	40 729 +5%	42 544 +4%	43 831 +3%	44 929 +3%	46 076 +3%	48 289 +5%	51 058 +6%
Operating Income
Operating Expenses	(10 261)	(10 366)	(10 439)	(10 380)	(10 644)	(10 692)	(11 334)	(11 589)	(12 198)	(11 958)	(11 651)	(12 226)	(12 971)	(13 781)	(13 355)	(13 876)	(14 243)	(14 904)	(14 325)	(14 316)	(14 292)	(19 424)	(19 672)	(19 817)	(20 001)	(20 120)	(20 030)	(19 752)	(19 696)	(19 511)	(19 497)	(19 572)	(19 849)	(20 150)	(20 463)	(20 572)	(20 936)	(21 096)	(20 624)	(20 212)	(19 460)	(18 548)	(18 451)	(18 471)	(18 485)	(18 274)	(18 248)	(18 086)	(17 664)	(18 075)	(18 608)	(19 380)	(20 325)	(20 654)	(20 909)	(20 986)	(20 962)	(20 968)	(20 837)	(20 767)	(21 468)	(21 825)	(22 502)	(22 802)	(23 111)	(23 789)	(24 141)	(25 137)	(26 212)	(26 756)	(27 614)	(27 781)	(29 176)	(30 205)	(30 952)	(32 070)	(33 089)	(33 252)	(33 734)	(34 425)	(35 790)
Selling, General & Administrative	(10 274)	(10 348)	(10 443)	(10 384)	(10 722)	(10 696)	(11 338)	(11 545)	(12 202)	(11 962)	(11 650)	(12 235)	(12 984)	(14 061)	(13 374)	(13 899)	(14 268)	(14 932)	(14 353)	(14 344)	(14 319)	(18 224)	(19 707)	(19 854)	(20 036)	(19 126)	(20 060)	(19 779)	(19 717)	(18 583)	(19 507)	(19 573)	(19 849)	(19 331)	(20 462)	(20 572)	(20 936)	(20 720)	(20 623)	(20 211)	(19 458)	(18 200)	(18 451)	(18 471)	(18 485)	(17 863)	(18 246)	(18 084)	(17 664)	(17 712)	(18 607)	(19 379)	(20 323)	(20 026)	(20 908)	(20 985)	(20 960)	(20 112)	(20 836)	(20 766)	(21 468)	(20 899)	(22 502)	(22 802)	(23 111)	(22 665)	(24 140)	(25 136)	(26 211)	(25 368)	(27 426)	(27 594)	(28 988)	(28 677)	(30 951)	(32 070)	(33 089)	(31 290)	(33 733)	(34 422)	(35 788)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(11)	0	0	0	0	0	0	0	(23)	0	0	0	0	0	0	0	(33)	0	0	0	0	0	0	0	(24)	0	0	0	(49)	0	0	0	(34)	0	0	0	(133)	0	0	0	(40)	0	0	0	(12)	0	0	0	(23)	0	0	0	(64)	0	0	0	(88)	0	0	0
Depreciation & Amortization	13	(18)	4	4	78	4	4	(44)	4	4	(1)	9	13	280	19	23	25	28	28	28	27	(1 189)	35	37	35	(993)	32	28	22	(904)	11	4	3	(818)	0	0	0	(342)	0	0	0	(341)	0	0	0	(386)	0	0	0	(313)	0	0	0	(593)	0	0	0	(722)	0	0	0	(886)	0	0	0	(1 111)	0	0	0	(1 363)	0	0	0	(1 464)	0	0	0	(1 872)	0	0	0
Other Operating 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	(1)	(2)	(1)	0	(1)	(1)	(3)	(3)	(1)	(1)	0	0	(1)	(1)	0	(2)	(7)	0	0	0	(1)	(2)	(2)	0	(1)	(1)	0	(2)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	0	0	0	0	0	(1)	(1)	0	(1)	(2)	(188)	(187)	(188)	0	(1)	0	0	(2)	(1)	(3)	(2)
Operating Income	217 N/A	1 649 +660%	2 284 +39%	2 468 +8%	2 802 +14%	3 333 +19%	3 313 -1%	2 848 -14%	2 846 0%	2 785 -2%	3 124 +12%	1 935 -38%	2 052 +6%	2 009 -2%	2 157 +7%	2 065 -4%	1 866 -10%	2 254 +21%	2 401 +7%	2 564 +7%	2 911 +14%	2 903 0%	3 402 +17%	3 979 +17%	4 850 +22%	4 888 +1%	4 580 -6%	3 574 -22%	3 027 -15%	2 990 -1%	2 822 -6%	3 521 +25%	4 017 +14%	3 889 -3%	4 115 +6%	4 699 +14%	5 014 +7%	5 056 +1%	5 004 -1%	4 531 -9%	3 120 -31%	3 450 +11%	2 823 -18%	2 457 -13%	3 507 +43%	3 698 +5%	3 995 +8%	4 615 +16%	5 122 +11%	4 806 -6%	5 124 +7%	4 965 -3%	4 992 +1%	4 540 -9%	4 348 -4%	4 225 -3%	2 685 -36%	2 572 -4%	2 447 -5%	2 915 +19%	3 837 +32%	4 249 +11%	4 980 +17%	4 901 -2%	5 252 +7%	5 575 +6%	5 542 -1%	6 253 +13%	6 255 +0%	5 656 -10%	6 688 +18%	7 106 +6%	7 397 +4%	8 679 +17%	9 777 +13%	10 474 +7%	10 742 +3%	11 677 +9%	12 342 +6%	13 864 +12%	15 268 +10%
Pre-Tax Income
Interest Income Expense	26	18	19	18	23	11	(3)	(16)	(20)	10	27	26	44	45	53	95	79	70	5	40	42	85	88	64	65	21	15	21	16	17	22	14	13	8	11	17	26	32	40	39	44	22	(74)	(125)	(221)	(245)	(248)	(243)	(196)	(212)	(166)	(182)	(166)	(174)	(167)	(147)	(153)	(207)	(170)	(152)	(146)	(40)	51	60	112	151	147	298	266	278	274	120	166	133	145	90	155	136	114	249	208
Non-Reccuring Items	(823)	(9)	(21)	29	(11)	8	(37)	0	(7)	(13)	(31)	(3 286)	(3 321)	(3 361)	(108)	(20)	(66)	(105)	(186)	(100)	(54)	(242)	(247)	(221)	(862)	(712)	(728)	(736)	(127)	(154)	(261)	157	(60)	(218)	(491)	(1 000)	(754)	(604)	(179)	(79)	(19)	45	38	(35)	(144)	(433)	(426)	(353)	793	1 095	1 095	1 090	(12)	(46)	(328)	(328)	(264)	(246)	36	52	1	(69)	(70)	(125)	(127)	(236)	(235)	(191)	(191)	(13)	(9)	1 016	994	927	1 020	(92)	(1 424)	(1 389)	(1 483)	(1 397)	(66)
Gain/Loss on Disposition of Assets	(300)	1	0	0	0	0	0	0	1	1	1	(524)	(528)	(528)	(5)	(1)	2	(11)	(31)	(34)	(20)	(20)	0	(5)	(5)	(6)	(7)	(2)	(22)	46	49	49	68	7	5	7	12	(16)	(16)	(22)	(26)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	(3)	(3)	0	0	0	0	0	0	0	0	10	10	10	10	2	2	2
Total Other Income	101	62	46	48	109	186	268	312	309	226	129	63	108	130	98	72	55	76	55	71	78	103	132	128	122	120	95	93	90	73	47	47	36	20	43	39	39	40	11	(2)	(10)	21	46	49	51	27	30	34	32	134	132	129	134	30	34	37	40	49	46	68	62	74	106	89	106	100	121	98	101	203	183	229	227	162	189	169	194	150	101	117	(44)
Pre-Tax Income	(779) N/A	1 721 N/A	2 328 +35%	2 563 +10%	2 923 +14%	3 538 +21%	3 541 +0%	3 144 -11%	3 129 0%	3 009 -4%	3 250 +8%	(1 786) N/A	(1 645) +8%	(1 705) -4%	2 195 N/A	2 211 +1%	1 936 -12%	2 284 +18%	2 244 -2%	2 541 +13%	2 957 +16%	2 829 -4%	3 375 +19%	3 945 +17%	4 170 +6%	4 311 +3%	3 955 -8%	2 950 -25%	2 984 +1%	2 972 0%	2 679 -10%	3 788 +41%	4 074 +8%	3 706 -9%	3 683 -1%	3 762 +2%	4 337 +15%	4 508 +4%	4 860 +8%	4 467 -8%	3 109 -30%	3 538 +14%	2 833 -20%	2 346 -17%	3 193 +36%	3 047 -5%	3 351 +10%	4 053 +21%	5 751 +42%	5 823 +1%	6 185 +6%	6 002 -3%	4 948 -18%	4 350 -12%	3 887 -11%	3 787 -3%	2 308 -39%	2 168 -6%	2 359 +9%	2 883 +22%	3 754 +30%	4 214 +12%	5 067 +20%	4 922 -3%	5 340 +8%	5 587 +5%	5 575 0%	6 458 +16%	6 431 0%	6 124 -5%	7 136 +17%	8 471 +19%	8 784 +4%	9 901 +13%	11 141 +13%	10 651 -4%	9 677 -9%	10 584 +9%	11 076 +5%	12 835 +16%	15 368 +20%
Net Income
Tax Provision	275	(752)	(1 005)	(1 085)	(1 228)	(1 463)	(1 422)	(1 229)	(1 110)	(1 089)	(1 199)	697	589	527	(943)	(731)	(664)	(924)	(1 077)	(1 123)	(1 455)	(1 443)	(1 628)	(1 743)	(1 922)	(1 852)	(1 689)	(1 307)	(888)	(960)	(925)	(1 110)	(1 434)	(1 238)	(548)	(855)	(498)	(459)	(1 268)	(1 047)	(944)	(1 178)	(971)	(842)	(1 150)	(1 006)	(1 105)	(1 298)	(1 710)	(1 792)	(1 896)	(1 911)	(1 672)	(1 614)	(1 449)	(1 391)	(901)	(944)	(988)	(1 163)	(1 489)	(1 623)	(1 920)	(1 884)	(1 967)	(2 032)	(2 036)	(2 356)	(2 721)	(2 563)	(2 940)	(3 034)	(2 972)	(3 319)	(3 631)	(3 812)	(3 520)	(3 820)	(3 381)	(3 787)	(4 491)
Income from Continuing Operations	(504)	969	1 323	1 478	1 695	2 075	2 119	1 915	2 019	1 920	2 051	(1 089)	(1 056)	(1 178)	1 252	1 480	1 272	1 360	1 167	1 418	1 502	1 386	1 747	2 202	2 248	2 459	2 266	1 643	2 096	2 012	1 754	2 678	2 640	2 468	3 135	2 907	3 839	4 049	3 592	3 420	2 165	2 360	1 862	1 504	2 043	2 041	2 246	2 755	4 041	4 031	4 289	4 091	3 276	2 736	2 438	2 396	1 407	1 224	1 371	1 720	2 265	2 591	3 147	3 038	3 373	3 555	3 539	4 102	3 710	3 561	4 196	5 437	5 812	6 582	7 510	6 839	6 157	6 764	7 695	9 048	10 877
Income to Minority Interest	(28)	(28)	(28)	0	0	0	0	0	0	0	0	(2)	(16)	(16)	(14)	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	0
Net Income (Common)	(536) N/A	939 N/A	1 291 +37%	1 476 +14%	1 690 +14%	2 073 +23%	2 115 +2%	1 906 -10%	2 017 +6%	1 919 -5%	2 050 +7%	(1 093) N/A	(1 075) +2%	(1 193) -11%	1 235 N/A	1 479 +20%	1 274 -14%	1 360 +7%	1 163 -14%	1 414 +22%	1 497 +6%	1 376 -8%	1 736 +26%	2 191 +26%	2 237 +2%	2 458 +10%	2 264 -8%	1 641 -28%	2 095 +28%	2 011 -4%	1 752 -13%	2 677 +53%	2 639 -1%	2 466 -7%	3 134 +27%	2 905 -7%	3 838 +32%	4 049 +5%	3 592 -11%	3 420 -5%	2 165 -37%	2 359 +9%	1 862 -21%	1 503 -19%	2 041 +36%	2 040 0%	2 243 +10%	2 755 +23%	4 040 +47%	4 031 0%	4 289 +6%	4 090 -5%	3 276 -20%	2 735 -17%	2 437 -11%	2 395 -2%	1 407 -41%	1 224 -13%	1 372 +12%	1 721 +25%	2 265 +32%	2 591 +14%	3 147 +21%	3 038 -3%	3 372 +11%	3 554 +5%	3 538 0%	4 101 +16%	3 709 -10%	3 561 -4%	4 195 +18%	5 436 +30%	5 813 +7%	6 581 +13%	7 510 +14%	6 838 -9%	6 156 -10%	6 764 +10%	7 695 +14%	9 049 +18%	10 877 +20%
EPS (Diluted)	-11.19 N/A	39.12 N/A	53.79 +38%	30.77 -43%	70.41 +129%	86.37 +23%	44.02 -49%	79.41 +80%	84.04 +6%	39.92 -52%	85.41 +114%	-45.54 N/A	-22.78 +50%	-49.7 -118%	53.69 N/A	32.51 -39%	55.41 +70%	61.81 +12%	25.95 -58%	31.55 +22%	33.11 +5%	30.62 -8%	38.74 +27%	48.9 +26%	49.93 +2%	54.8 +10%	50.35 -8%	36.59 -27%	46.68 +28%	44.76 -4%	38.89 -13%	59.39 +53%	56.51 -5%	54.05 -4%	68.46 +27%	63.45 -7%	82.79 +30%	88.07 +6%	78.25 -11%	74.37 -5%	46.43 -38%	51.06 +10%	41.04 -20%	32.39 -21%	46.11 +42%	45.2 -2%	50.42 +12%	61.94 +23%	90.77 +47%	90.55 0%	96.17 +6%	93.73 -3%	73.4 -22%	61.26 -17%	54.45 -11%	54.66 +0%	31.42 -43%	27.31 -13%	30.53 +12%	38.29 +25%	50.33 +31%	57.56 +14%	69.69 +21%	67.3 -3%	74.61 +11%	78.65 +5%	78.15 -1%	90.58 +16%	81.91 -10%	78.65 -4%	92.61 +18%	119.99 +30%	128.31 +7%	145.27 +13%	166.01 +14%	152.79 -8%	138.04 -10%	151 +9%	172.51 +14%	202.83 +18%	244.64 +21%

Income Statement Balance Sheet Cash Flow Statement

Happinet Corp
TSE:7552

Income Statement

Earnings Waterfall
Happinet Corp

Income Statement
Happinet Corp

See Also

Company

Help

Tools

Stocks

Happinet Corp TSE:7552

Income Statement

Earnings Waterfall Happinet Corp

Income Statement Happinet Corp

See Also

Company

Help

Tools

Stocks

Happinet Corp
TSE:7552

Earnings Waterfall
Happinet Corp

Income Statement
Happinet Corp