Mandarake Inc. (TYO:2652)
Japan
· Delayed Price · Currency is JPY 314.00
+4.00 (1.29%)
May 1, 2025, 3:30 PM JST
Mandarake Income Statement
Financials in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | 2002 - 2005 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '10 Dec 31, 2010 | Sep '10 Sep 30, 2010 | Sep '09 Sep 30, 2009 | Sep '08 Sep 30, 2008 | Sep '07 Sep 30, 2007 | Sep '06 Sep 30, 2006 | 2002 - 2005 |
| Revenue | 8,201 | 8,115 | 7,708 | 7,081 | 6,373 | 5,918 | Upgrade
|
| Revenue Growth (YoY) | 5.40% | 5.27% | 8.85% | 11.12% | 7.69% | 34.96% | Upgrade
|
| Cost of Revenue | 4,238 | 4,181 | 4,034 | 3,500 | 3,206 | 3,057 | Upgrade
|
| Gross Profit | 3,964 | 3,934 | 3,675 | 3,581 | 3,167 | 2,861 | Upgrade
|
| Selling, General & Admin | 3,053 | 3,086 | 3,062 | 2,951 | 2,617 | 2,423 | Upgrade
|
| Other Operating Expenses | 49.36 | 65.92 | 63.37 | 58 | 51.21 | 40.04 | Upgrade
|
| Operating Expenses | 3,270 | 3,319 | 3,315 | 3,184 | 2,786 | 2,580 | Upgrade
|
| Operating Income | 693.45 | 614.83 | 359.92 | 397.06 | 380.64 | 281.3 | Upgrade
|
| Interest Expense | -114.48 | -104.64 | -120.03 | -132.88 | -124.35 | -134.79 | Upgrade
|
| Interest & Investment Income | 0.16 | 0.17 | 0.45 | 2.99 | 3.67 | 1.63 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.43 | -0.43 | -0.46 | -0.39 | 0.14 | 0.46 | Upgrade
|
| Other Non Operating Income (Expenses) | -63.61 | -64.4 | 3.49 | -62.09 | -4.42 | 13.39 | Upgrade
|
| EBT Excluding Unusual Items | 515.1 | 445.54 | 243.38 | 204.68 | 255.68 | 161.99 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 140.52 | -1.84 | - | Upgrade
|
| Asset Writedown | -2.44 | -2.44 | -0.75 | -15.55 | -1.32 | -20.04 | Upgrade
|
| Other Unusual Items | -26.09 | 7.79 | - | - | - | -0.59 | Upgrade
|
| Pretax Income | 486.56 | 450.88 | 242.62 | 329.66 | 252.52 | 141.36 | Upgrade
|
| Income Tax Expense | 216.04 | 200.3 | 108.94 | 147.81 | 115.31 | 70.22 | Upgrade
|
| Net Income | 270.53 | 250.58 | 133.69 | 181.85 | 137.21 | 71.15 | Upgrade
|
| Net Income to Common | 270.53 | 250.58 | 133.69 | 181.85 | 137.21 | 71.15 | Upgrade
|
| Net Income Growth | 75.65% | 87.44% | -26.49% | 32.53% | 92.86% | 1085.77% | Upgrade
|
| Shares Outstanding (Basic) | 33 | 33 | 33 | 35 | 36 | 36 | Upgrade
|
| Shares Outstanding (Diluted) | 33 | 33 | 33 | 35 | 36 | 36 | Upgrade
|
| Shares Change (YoY) | 0.02% | -0.00% | -4.16% | -4.48% | 0.50% | 2.88% | Upgrade
|
| EPS (Basic) | 8.17 | 7.56 | 4.04 | 5.26 | 3.79 | 1.98 | Upgrade
|
| EPS (Diluted) | 8.17 | 7.56 | 4.04 | 5.26 | 3.79 | 1.98 | Upgrade
|
| EPS Growth | 75.61% | 87.44% | -23.29% | 38.75% | 91.93% | 1052.38% | Upgrade
|
| Free Cash Flow | 375.97 | 265.04 | 317.1 | -1,131 | -2,294 | -131.59 | Upgrade
|
| Free Cash Flow Per Share | 11.35 | 8.00 | 9.57 | -32.73 | -63.40 | -3.65 | Upgrade
|
| Dividend Per Share | 0.167 | 0.167 | 0.167 | 0.222 | 0.278 | 0.222 | Upgrade
|
| Dividend Growth | - | - | -24.91% | -20.00% | 25.00% | - | Upgrade
|
| Gross Margin | 48.33% | 48.48% | 47.67% | 50.57% | 49.69% | 48.34% | Upgrade
|
| Operating Margin | 8.46% | 7.58% | 4.67% | 5.61% | 5.97% | 4.75% | Upgrade
|
| Profit Margin | 3.30% | 3.09% | 1.73% | 2.57% | 2.15% | 1.20% | Upgrade
|
| Free Cash Flow Margin | 4.58% | 3.27% | 4.11% | -15.97% | -36.00% | -2.22% | Upgrade
|
| EBITDA | 845.02 | 769.57 | 549.47 | 572.31 | 498.62 | 393.96 | Upgrade
|
| EBITDA Margin | 10.30% | 9.48% | 7.13% | 8.08% | 7.82% | 6.66% | Upgrade
|
| D&A For EBITDA | 151.57 | 154.74 | 189.56 | 175.26 | 117.98 | 112.66 | Upgrade
|
| EBIT | 693.45 | 614.83 | 359.92 | 397.06 | 380.64 | 281.3 | Upgrade
|
| EBIT Margin | 8.46% | 7.58% | 4.67% | 5.61% | 5.97% | 4.75% | Upgrade
|
| Effective Tax Rate | 44.40% | 44.42% | 44.90% | 44.84% | 45.66% | 49.67% | Upgrade
|
| Revenue as Reported | 8,115 | 8,115 | 7,708 | 7,081 | 6,373 | 5,918 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.