With us Corp (9696)

Tokyo

Currency in JPY

3,230.0

+5.0(+0.16%)

Delayed Data·09:37:12

Fair Value

Unlock Value

Day's Range

3,225.0

3,230.0

52 wk Range

1,115.0

3,230.0

9696 Income Statement

Featured here, the Income Statement (earnings report) for With us Corp, showing the company's financial performance from operating and non operating activities such as revenue, expenses and income for the last 4 periods (either quarterly or annually).

Period Ending:

2016

31/03

2017

31/03

2018

31/03

2019

31/03

2020

31/03

2021

31/03

2022

31/03

2023

31/03

2024

31/03

2025

31/03

Total Revenues

aa.aa

16,277

17,635

19,856

20,690

21,992

Total Revenues Growth

aa.aa

-7.47%

+8.34%

+12.59%

+4.2%

+6.29%

Cost of Revenue

aa.aa

11,082

11,102

12,877

13,403

14,497

Gross Profit

aa.aa

5,195

6,533

6,979

7,287

7,495

Gross Profit Growth

aa.aa

-6.45%

+25.76%

+6.83%

+4.41%

+2.85%

Gross Profit Margin %

aa.aa

31.92%

37.05%

35.15%

35.22%

34.08%

Other Operating Expenses, Total

aa.aa

4,085

4,405

4,857

5,317

5,832

	Other Operating Expenses, Total Growth
	R&D Expenses
	Selling General & Admin Expenses
	Other Operating Expenses

aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-1.45%	+7.83%	+10.26%	+9.47%	+9.69%
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-	-	-	-	-
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	4,085	4,405	4,857	5,317	5,832
aa.aa	aa.aa	aa.aa	aa.aa	aa.aa	-	-	-	-	-

Operating Income

aa.aa

1,110

2,128

2,122

1,970

1,663

Operating Income Growth

aa.aa

-21.16%

+91.71%

-0.28%

-7.16%

-15.58%

EBIT Margin %

aa.aa

6.82%

12.07%

10.69%

9.52%

7.56%

Net Interest Expenses

aa.aa

Net Interest Expenses Growth

aa.aa

-21.05%

-6.67%

+14.29%

+68.75%

-18.52%

Interest Expense, Total

aa.aa

-9

-7

-9

-10

-23

Interest And Investment Income

aa.aa

Other Non Operating Expenses, Total

aa.aa

182

102

-46

-55

EBT, Excl. Unusual Items

aa.aa

1,307

2,244

2,153

1,951

1,630

Gain (Loss) On Sale Of Assets

aa.aa

Other Unusual Items, Total

aa.aa

-307

-72

-891

-355

-388

EBT, Incl. Unusual Items

aa.aa

1,077

2,168

1,357

1,558

1,014

EBT, Incl. Unusual Items Growth

aa.aa

+19.53%

+101.3%

-37.41%

+14.81%

-34.92%

EBT, Incl. Unusual Items Margin

aa.aa

6.62%

12.29%

6.83%

7.53%

4.61%

Income Tax Expense

aa.aa

475

838

716

632

594

Net Income to Company

aa.aa

602

1,330

641

926

420

Minority Interest

aa.aa

-26

-46

-52

-22

-6

Net Income

aa.aa

576

1,284

589

904

414

Net Income Growth

aa.aa

+77.23%

+122.92%

-54.13%

+53.48%

-54.2%

Net Income Margin %

aa.aa

3.54%

7.28%

2.97%

4.37%

1.88%

Preferred Dividend and Other Adjustments

aa.aa

Net Income to Common Excl. Extra Items

aa.aa

576

1,284

589

904

414

Basic EPS - Continuing Operations

aa.aa

60.4

135.72

64.16

100.3

45.78

Basic EPS - Continuing Operations Growth

aa.aa

+76.65%

+124.71%

-52.72%

+56.32%

-54.35%

Diluted EPS - Continuing Operations

aa.aa

59.91

134.43

63.62

99.42

45.43

Diluted EPS - Continuing Operations Growth

aa.aa

+76.83%

+124.39%

-52.67%

+56.27%

-54.3%

Basic Weighted Average Shares Outstanding

aa.aa

9.54

9.46

9.18

9.01

9.04

Diluted Weighted Average Shares Outstanding

aa.aa

9.63

9.55

9.27

9.1

9.13

Dividend Per Share

aa.aa

Dividend Per Share Growth

aa.aa

+12.5%

+66.67%

+100%

EBITDA

aa.aa

1,557

2,575

2,730

2,559

2,303

EBITDA Growth

aa.aa

-18.35%

+65.38%

+6.02%

-6.26%

-10%

EBITDA Margin %

aa.aa

9.57%

14.6%

13.75%

12.37%

10.47%

EBIT

aa.aa

1,110

2,128

2,122

1,970

1,663

* In Millions of JPY (except for per share items)

Nifty 50

25,227.05

+255.15

+1.02%

BSE Sensex

82,679.16

+782.37

+0.96%

Nifty Bank

56,593.80

+534.45

+0.95%

Nifty 50 Futures

25,244.60

+251.30

+1.01%

US 500

6,059.90

+34.7

+0.58%

FTSE 100

8,758.04

-16.61

-0.19%

Dollar Index

97.66

-0.350

-0.36%

Market Movers

Name	Last	Chg. %	Vol.
NTPC	322.90	-3.24%	90.23M
NTPC	323.85	-2.63%	52.38M
Bharat Electronics	416.10	-1.14%	15.23M
BSE	2,785.00	+0.35%	2.59M
Cochin Shipyard	2,174.30	-2.55%	2.29M
Garden Reach	3,287.00	-5.89%	2.06M
Hindustan Aeronautics	4,895.40	-2.64%	1.12M

Name	Last	Chg. %	Vol.
Super Spinning Mills Ltd	11.12	+13.01%	257.18K
PBA Infrastructure	11.60	+14.40%	14.98K
Ras Resorts and Apart Hotels	47.98	+14.27%	484.00
Bajaj Consumer Care	194.85	+15.23%	6.04M
Lakshmi Mills	9,887.95	+14.50%	867.00
Ironwood Education	40.55	+8.28%	15.77K
Tamilnadu Telecomm	13.290	+13.01%	729.00K

Name	Last	Chg. %	Vol.
Ambey Laboratories	34.35	-12.04%	16.00K
Adarsh Plants Protect	24.58	-6.15%	97.00
BEML	4,478.00	-6.49%	1.10M
Incap	76.00	-5.99%	25.00
BEML	4,488.40	-6.24%	30.44K
Apollo Micro Systems	202.71	-5.28%	9.09M
Osia Hyper	16.91	-6.06%	2.17M

Trending Stocks

Name	Last	Chg. %	Vol.
Bharat Electronics	416.20	-1.12%	15.19M
Zee Entertainment	146.02	-2.43%	19.32M
BSE	2,785.00	+0.35%	2.59M
Dixon Tech	14,550.00	-0.14%	154.23K
Reliance Industries	1,468.90	+0.83%	2.27M

Most Undervalued Stocks

Name	Last	Upside	Fair Value
Aaaaaa	198.50	+44.77%	287.37
Aaaaaaaaaaa A A	63.80	+41.66%	90.38
Aaaa Aaa	113.18	+38.59%	156.86
Aaaaa Aa	550.40	+38.25%	760.93
Aa Aaaaa	870.30	+38.06%	1,201.54
Aaaaaaa A	870.60	+38.04%	1,201.78
Aaaa Aaaa	238.20	+37.94%	328.57

Name	Last	Upside	Fair Value
Aaaaaa	198.50	+44.77%	287.37
Aaaaaaaaaaa A A	63.80	+41.66%	90.38
Aaaa Aaa	113.18	+38.59%	156.86
Aaaaa Aa	550.40	+38.25%	760.93
Aa Aaaaa	870.30	+38.06%	1,201.54
Aaaaaaa A	870.60	+38.04%	1,201.78
Aaaa Aaaa	238.20	+37.94%	328.57

See full list

Install Our AppScan QR code to install app

Risk Disclosure: Trading in financial instruments and/or cryptocurrencies involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices of cryptocurrencies are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument or cryptocurrencies you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
Fusion Media would like to remind you that the data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not necessarily provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes. Fusion Media and any provider of the data contained in this website will not accept liability for any loss or damage as a result of your trading, or your reliance on the information contained within this website.
It is prohibited to use, store, reproduce, display, modify, transmit or distribute the data contained in this website without the explicit prior written permission of Fusion Media and/or the data provider. All intellectual property rights are reserved by the providers and/or the exchange providing the data contained in this website.
Fusion Media may be compensated by the advertisers that appear on the website, based on your interaction with the advertisements or advertisers.

Popular Searches

Please try another search

With us Corp (9696)

9696 Income Statement

Trending Stocks