Financials in USD. Standardized financial statements.
A compact view of how MEDIA DO Co., Ltd. turns revenue into operating income and net income.
| Metric | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $108.85B | $101.91B | $94.04B | $101.67B | $104.72B | $83.54B | $65.86B | $50.57B | $37.21B | $15.53B |
| Revenue Growth? | +6.8% | +8.4% | -7.5% | -2.9% | +25.4% | +26.8% | +30.2% | +35.9% | +139.6% | 0.0% |
| Cost of Revenue? | $99.46B | $90.83B | $83.18B | $90.70B | $94.85B | $75.81B | $59.17B | $44.83B | $32.60B | $13.90B |
| Gross Profit? | $9.39B | $11.09B | $10.85B | $10.96B | $9.87B | $7.73B | $6.69B | $5.74B | $4.62B | $1.64B |
| Gross Margin? | +8.6% | +10.9% | +11.5% | +10.8% | +9.4% | +9.3% | +10.2% | +11.3% | +12.4% | +10.5% |
| Operating Expenses? | $6.92B | $8.61B | $8.79B | $8.57B | $7.06B | $5.07B | $4.84B | $4.27B | $3.69B | $981.23M |
| Operating Income? | $2.46B | $2.48B | $2.07B | $2.39B | $2.81B | $2.66B | $1.85B | $1.47B | $930.12M | $656.36M |
| EBITDA? | $3.68B | $3.23B | $1.80B | $3.04B | $3.51B | $3.29B | $2.45B | $523.00M | $1.71B | $846.74M |
| Income Before Tax | $2.51B | $1.88B | $438.00M | $1.53B | $2.36B | $2.50B | $1.60B | -$709.13M | $811.03M | $646.34M |
| Income Tax Expense | $660.89M | $512.00M | $823.00M | $545.00M | $865.00M | $985.00M | $724.00M | $539.60M | $430.74M | $231.42M |
| Net Income? | $1.82B | $1.36B | -$319.00M | $1.06B | $1.58B | $1.52B | $884.00M | -$1.24B | $358.37M | $414.92M |
| EPS? | $120.55 | $90.04 | $-21.11 | $68.35 | $99.70 | $104.48 | $64.53 | $-106.02 | $27.00 | $41.65 |
| Diluted EPS? | $120.55 | $90.04 | $-21.11 | $68.34 | $99.63 | $102.76 | $60.79 | $-106.02 | $27.00 | $38.69 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality