Media Do Co. Ltd. | Income Statement
Fiscal year is March-February. All values JPY Millions.
2014
2015
2016
2017
2018
2019
Sales/Revenue
5,545
8,075
11,243
15,533
37,213
50,568
Cost of Goods Sold (COGS) incl. D&A
4,528
6,951
9,956
13,945
33,037
45,610
Gross Income
1,017
1,123
1,287
1,587
4,176
4,958
SG&A Expense
663
710
735
931
3,246
3,489
EBIT
252
413
552
656
930
1,468
Unusual Expense
36
4
30
11
18
2,297
Non Operating Income/Expense
1
2
-
3
29
143
Interest Expense
-
3
-
2
49
49
Pretax Income
215
407
523
646
811
709
Income Tax
38
167
188
231
431
540
Consolidated Net Income
176
240
335
415
380
1,249
Net Income
176
240
335
415
358
1,243
Net Income After Extraordinaries
176
240
335
415
358
1,243
Net Income Available to Common
176
240
335
415
358
1,243
EPS (Basic)
22.24
25.49
34.06
41.66
32.56
106.02
Basic Shares Outstanding
8
9
10
10
11
12
EPS (Diluted)
19.32
23.66
32.95
38.69
27.01
106.02
Diluted Shares Outstanding
9
10
10
11
13
12
EBITDA
516
616
724
855
1,777
2,650
Other Operating Expense
102
-
-
-
-
-
Non-Operating Interest Income
-
1
1
1
8
12
Minority Interest Expense
-
-
-
-
22
5
Equity in Affiliates (Pretax)
-
-
-
-
32
14
About Media Do Co.
View Profile
