JPX : 1431.T

Lib Work Co.,Ltd. — Financials

$657 JPY

$1 (0.15%)

Volume
26.9K
Average Volume
22.72K
Market Capitalization
$15.29B
P/E Ratio
-298.64
Dividend Yield
0.97%
Price Target
Year High
$838.00
Year Low
$625.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.66
1431.T Financial Statements
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
revenue 16B 15.44B 14.18B 13.76B 9.4B 6.04B
costOfRevenue 11.61B 11.72B 10.93B 10.46B 6.9B 4.47B
grossProfit 4.39B 3.72B 3.25B 3.3B 2.5B 1.57B
researchAndDevelopmentExpenses - 51M - - - -
generalAndAdministrativeExpenses 2.93B 2.65B 2.45B 2.13B 1.62B -
sellingAndMarketingExpenses 563M 499M 462M 389M 295M 218.83M
sellingGeneralAndAdministrativeExpenses 3.49B 3.14B 2.91B 2.52B 1.92B 218.83M
otherExpenses 65M 26.73M 43.75M 120.03M 100.24M 1.2B
operatingExpenses 3.56B 3.22B 2.95B 2.64B 2.02B 1.42B
costAndExpenses 15.17B 14.94B 13.88B 13.09B 8.92B 5.89B
netInterestIncome -31M -29.86M -23.03M -18.74M 1.26M -1.16M
interestIncome 1.89M 18000 246K 259K 1.26M 41000
interestExpense 32.95M 29.88M 23.28M 19M - 1.2M
depreciationAndAmortization 306M 259.37M 164.65M 132.86M 107.2M 60M
ebitda 1.14B 755.18M 463.9M 799.3M 594.17M 256.41M
ebit 833M 496M 299.24M 666.44M 487M 196.41M
nonOperatingIncomeExcludingInterest - - - -38.58M - -51.87M
operatingIncome 833M 495.8M 299.24M 666.44M 486.97M 144.54M
totalOtherIncomeExpensesNet 2.35M 117.97M 14.85M 19.58M 87.12M 50.67M
incomeBeforeTax 834M 613.77M 314.09M 686.02M 574.09M 195.22M
incomeTaxExpense 340M 226.2M 140.55M 241.44M 237.15M 58.04M
netIncomeFromContinuingOperations 494M 387.57M 173.54M 444.58M 336.94M 137.17M
netIncomeFromDiscontinuedOperations - - - - - -
otherAdjustmentsToNetIncome - - - -1000 - -
netIncome 494M 387.57M 173.54M 444.58M 336.94M 137.17M
netIncomeDeductions - - - - - -
bottomLineNetIncome 494M 387.57M 173.54M 444.58M 336.94M 137.17M
eps 21.16 17.22 7.84 19.85 15.69 6.47
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
cashAndCashEquivalents 3.9B 3.87B 1.41B 2.41B 3.43B 803.22M
shortTermInvestments - 9.55M - - - -
cashAndShortTermInvestments 3.9B 3.87B 1.41B 2.41B 3.43B 803.22M
netReceivables 113M 107.17M 28.44M 19.57M 7.95M 90.37M
accountsReceivables 113M 107M 28.44M 19.57M 7.95M 11.19M
otherReceivables - - - - - 79.18M
inventory 4.97B 5.44B 5.66B 3.76B 3.01B 1.43B
prepaids - - - - - 84.8M
otherCurrentAssets 327M 328.24M 345.39M 252.48M 186.45M 42.7M
totalCurrentAssets 9.3B 9.74B 7.45B 6.44B 6.64B 2.45B
propertyPlantEquipmentNet 1.51B 1.32B 1.01B 782.08M 582.52M 483.44M
goodwill 167M 201.9M 33.43M 48.28M 63.14M -
intangibleAssets 42M 53.16M 48.68M 49.84M 42.1M 16.21M
goodwillAndIntangibleAssets 209M 255.06M 82.11M 98.12M 105.24M 16.21M
longTermInvestments 328M 479K 12.03M 196M - 78.42M
taxAssets - 167.98M 103.21M 99.06M 99.26M 50.86M
otherNonCurrentAssets 176M 250.07M 207.15M 606K 175.63M 62.66M
totalNonCurrentAssets 2.22B 2B 1.41B 1.18B 962.65M 691.59M
otherAssets 3000 4000 4000 2000 2000 4000
totalAssets 11.52B 11.74B 8.86B 7.62B 7.6B 3.14B
totalPayables 863M 1.1B 907.46M 956.34M 887.79M 438.45M
accountPayables 863M 847.83M 845.44M 839.96M 620.22M 272.63M
otherPayables - 249.03M 62.02M 116.38M 267.57M 165.82M
accruedExpenses - - - - - -
shortTermDebt 2.32B 2.73B 2.64B 1.33B 1.2B 59M
capitalLeaseObligationsCurrent 3M 5.2M 4.67M 4.67M 4.67M 959K
taxPayables - 249.03M 62.02M 116.38M 267.57M 12.48M
deferredRevenue - - 733.1M 706.37M 543.29M 596.83M
otherCurrentLiabilities 1.68B 1.35B 570.08M 413.86M 259.19M -117.32M
totalCurrentLiabilities 4.87B 5.18B 4.86B 3.41B 2.89B 977.93M
longTermDebt 1.49B 1.58B 326M 468.5M 1.06B 180M
capitalLeaseObligationsNonCurrent 3M 6.61M 9.47M 14.14M 18.8M 4.96M
deferredRevenueNonCurrent 646.69M 423.47M 582.38M 507.37M - 1.35B
deferredTaxLiabilitiesNonCurrent 24.82M 24.88M 338K 16.13M - 4.96M
otherNonCurrentLiabilities 428.67M 381.66M 347.47M 324.16M 261.53M -
totalNonCurrentLiabilities 1.94B 1.99B 683.28M 806.79M 1.34B 370.68M
otherLiabilities - - - - - -
capitalLeaseObligations 6M 11.8M 14.14M 18.8M 23.47M 5.91M
totalLiabilities 6.81B 7.17B 5.54B 4.22B 4.23B 1.35B
treasuryStock -536M -337.01M -630.33M -512.69M -216.93M -216.89M
preferredStock - - - 2B - 1.41B
commonStock 1.32B 1.32B 1.01B 1.01B 1.01B 346.37M
retainedEarnings 2.61B 2.27B 2.03B 2B 1.68B 1.44B
additionalPaidInCapital 1.32B 1.32B 901.62M 901.62M 897.52M 229.12M
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
netIncome 494M 387.57M 173M 444.58M 336M 137.17M
depreciationAndAmortization 306M 259.37M 164.65M 132.86M 107.2M 60M
deferredIncomeTax - - - - - -
stockBasedCompensation - - - - - -
changeInWorkingCapital 692.47M 282M -1.81B -318.92M -573.58M 126.65M
accountsReceivables 39M -45.12M -8.86M -11.62M 3M -9.61M
inventory 468M 367.2M -1.91B -754.11M -1.07B 350.27M
accountsPayables 15.22M -35.65M 5.48M 219.74M 300.14M -119.29M
otherWorkingCapital 169.38M -4.43M 96.7M 227.07M 190.69M -162.13M
otherNonCashItems -108.47M 174M -83.13M -119.86M 264.41M -270.59M
netCashProvidedByOperatingActivities 1.38B 1.1B -1.56B 138.66M 134.03M 53.23M
investmentsInPropertyPlantAndEquipment -438M -338M -328.85M -271.49M -219.6M -329.53M
acquisitionsNet - -743M - -10M -324.1M -10M
purchasesOfInvestments - -35.24M -10.42M -420K -60.45M -12.42M
salesMaturitiesOfInvestments - 197.05M 10M - - 10M
otherInvestingActivities -58M -4.14M -4.9M 190K 5.03M -45.03M
netCashProvidedByInvestingActivities -496M -923.32M -334.17M -281.72M -599.13M -386.98M
netDebtIssuance -504.58M 1.34B 1.16B -457.2M 1.82B 188.2M
longTermNetDebtIssuance -91.88M 1.4B -221.14M -421M 918.5M 130M
shortTermNetDebtIssuance -412.7M -64.63M 1.39B -36.2M 900.46M 59M
netStockIssuance -201M 1.1B -117.64M -302.04M 1.33B -212.15M
netCommonStockIssuance -201M 1.1B -117.64M -302.04M 1.33B -212.15M
commonStockIssuance - 1.1B - - 1.33B 5.74M
commonStockRepurchased -201M -16000 -117.64M -302.04M -39000 -217.89M
netPreferredStockIssuance - - - - - -
netDividendsPaid -151M -145.4M -141.14M -124.05M -96.84M -92.26M
commonDividendsPaid -151M -145M -141M -124M -96M -92.26M
preferredDividendsPaid - -401K -136K -53000 -836K -
otherFinancingActivities 579K -5.06M -2000 -4.67M -1.03M -1000
netCashProvidedByFinancingActivities -856M 2.29B 903.45M -887.96M 3.05B -116.21M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 2.61B 4.82B 2.08B 4.61B 3.32B 4.98B 3.09B 5.3B 2.25B 5.45B
costOfRevenue 1.99B 3.45B 1.55B 3.24B 2.42B 3.57B 2.38B 4.03B 1.76B 4.04B
grossProfit 620.02M 1.37B 529.45M 1.37B 897.58M 1.41B 714M 1.27B 494.06M 1.41B
researchAndDevelopmentExpenses - - - - - - - 51M - -
generalAndAdministrativeExpenses - - - 341M - - - 270M - -
sellingAndMarketingExpenses - - - 563M - - - 499M - -
sellingGeneralAndAdministrativeExpenses - - - 904M 846M 878M 864M 769M 786M 821M
otherExpenses 827.45M 886.4M 919.88M 64M 846M 2M -1M 26.24M -359K 494K
operatingExpenses 827.45M 886.4M 919.88M 968M 846M 880M 863M 846.24M 785.64M 821.49M
costAndExpenses 2.81B 4.34B 2.47B 4.21B 3.27B 4.45B 3.24B 4.87B 2.54B 4.86B
netInterestIncome -14.4M -13.68M 3.37M -9M -6.96M -7.02M 257K -7.75M 14000 -8.15M
interestIncome 3.17M 19000 3.37M - 1.63M 1000 257K -3000 14000 -56000
interestExpense 17.57M 13.7M - 9M 8.59M 7.02M - 7.74M - 8.1M
depreciationAndAmortization 75.59M 75.47M 79.25M 76.5M 74.82M 71M 64.5M 82.48M 73.51M 69.03M
ebitda -207.77M 489.93M -311.18M 478.5M 126.43M 600M -85.5M 508.26M -215.84M 659.96M
ebit -283.36M 414.46M -390.43M 402M 51.61M 529M -150M 425.77M -289.35M 590.93M
nonOperatingIncomeExcludingInterest 75.93M 68.42M - 1M - -2M 1M - -12.43M -
operatingIncome -207.43M 482.88M -390.43M 403M 51.61M 527M -149M 425.77M -291.58M 590.93M
totalOtherIncomeExpensesNet -93.5M -82.12M -12.85M -15M 9.79M 6M 729K 74.74M 5.48M 15.05M
incomeBeforeTax -300.94M 400.76M -403.28M 388M 61.4M 533M -149M 500.52M -286.1M 605.98M
incomeTaxExpense -76.29M 143.68M -103.73M 172M 8.08M 183M -23.04M 151.21M -79.39M 209.83M
netIncomeFromContinuingOperations -224.65M 257.08M -299.54M 216M 53.31M 350M -126M 349.31M -206.7M 396.15M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome 1000 -1000 - - - -2000 1000 -1000 1000 -2000
netIncome -224.65M 257.08M -299.54M 216M 53.31M 350M -126M 349.31M -206.7M 396.15M
netIncomeDeductions - - - - - - - - -704K -
bottomLineNetIncome -224.65M 257.08M -299.54M 216M 53.31M 350M -126M 349.31M -206M 396.15M
eps -9.66 11.05 -12.88 9.29 2.29 14.98 -5.35 14.84 -9.37 17.97
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 2.83B 3.32B 3.47B 3.9B 4.17B 3.98B 3.65B 3.87B 3.14B 2.65B
shortTermInvestments - 497.73M 486.88M - - - - 9.55M - -
cashAndShortTermInvestments 2.83B 3.82B 3.96B 3.9B 4.17B 3.98B 3.65B 3.87B 3.14B 2.65B
netReceivables 103.39M 504.72M 83.98M 113M 97.02M 122M 89M 107.17M 123.3M 105.54M
accountsReceivables 103M 504.72M - 113M 97M 122M 89M 107.17M 123.3M 105.54M
otherReceivables - - 83.98M - - - - - - -
inventory - 6.63B - 4.97B 5.07B 5.38B 5.59B 5.44B 6.44B 5.68B
prepaids - - - - - - - - - -
otherCurrentAssets - -396.73M -4.04B 327M 5.39B 302M 334M 329.18M 311.07M 290.36M
totalCurrentAssets 2.93B 3.93B 4.04B 9.3B 9.65B 9.78B 9.67B 9.74B 10.02B 8.72B
propertyPlantEquipmentNet 1.35B 1.4B 1.45B 1.51B 1.38B 1.35B 1.29B 1.32B 1.3B 1.33B
goodwill 148M 153.6M 158.56M 167M 175.89M 184M 193M 201.9M 210.57M 219.24M
intangibleAssets 30M 34.42M 196.53M 42M 40M 45M 50M 53.16M 56.96M 61.02M
goodwillAndIntangibleAssets 178.88M 188.02M 196.53M 209M 215.68M 229M 243M 255.06M 267.53M 280.26M
longTermInvestments 890M - - 328M 483M 438M 460M 479K 521M 488M
taxAssets - - - - - - - 167.98M -521M -488M
otherNonCurrentAssets 8.22B 7.76B 6.79B 176M 62000 1M 1M 250.07M 521.53M 488.64M
totalNonCurrentAssets 10.63B 9.36B 8.44B 2.22B 2.08B 2.01B 2B 2B 2.09B 2.1B
otherAssets - 1000 12.48B 3000 11.73B 1000 11.66B 4000 2000 1000
totalAssets 13.56B 13.28B 12.48B 11.52B 11.73B 11.79B 11.66B 11.74B 12.11B 10.83B
totalPayables 881M 1.14B - 863M 695M 891M 719M 1.1B 875.1M 1.07B
accountPayables 881M 1.05B - 863M 695M 891M 719M 847.83M 796.72M 852.77M
otherPayables - 88.01M - - - - - 249.03M 78.38M 215.66M
accruedExpenses - - - - - 19M 57M - 24M 25M
shortTermDebt 4.46B 4.27B 3.66B 2.32B 2.26B 2.31B 2.43B 2.73B 3.02B 2.97B
capitalLeaseObligationsCurrent - - - 3M - 4M 5M 5.2M - -
taxPayables - - - - - - - 249.03M 78.38M 215.66M
deferredRevenue - - - - - - - - 1.31B 720M
otherCurrentLiabilities -881M -1.14B 2.62B 1.68B 2.23B 2.15B 2.11B 1.35B 536.95M 495.24M
totalCurrentLiabilities 4.46B 4.27B 6.28B 4.87B 5.19B 5.38B 5.33B 5.18B 5.77B 5.28B
longTermDebt 1.23B 1.31B 1.37B 1.49B 1.56B 1.46B 1.51B 1.58B 1.65B 1.73B
capitalLeaseObligationsNonCurrent 1.75M 2.12M 2.49M 3.02M 3.63M 4.24M 5M 6.61M - -
deferredRevenueNonCurrent 1.37B 527.32M 1.14B 646.69M 1.19B 1.12B 1.41B 423.47M 1.12B 396.89M
deferredTaxLiabilitiesNonCurrent 15.79M 16.7M 21.76M 24.82M 27.31M 22.9M 21.61M 24.88M -1.12B -396.89M
otherNonCurrentLiabilities 2.15B 2.54B 1.91B 428.67M 2.16B 406.86M 1.87B 381.66M 433.82M 434.22M
totalNonCurrentLiabilities 4.76B 4.4B 4.44B 1.94B 2.01B 1.89B 1.93B 1.99B 2.08B 2.16B
otherLiabilities - - 1.83B - - - - -4000 - -
capitalLeaseObligations 1.75M 2.12M 2.49M 6.02M 3.63M 8.24M 10M 11.8M - -
totalLiabilities 9.22B 8.67B 8.11B 6.81B 7.2B 7.27B 7.26B 7.17B 7.85B 7.44B
treasuryStock -532.57M -532.57M -542.72M -536M -536.38M -536M -337.01M -337.01M -337.01M -729.9M
preferredStock - - - - - - - - - -
commonStock 1.32B 1.32B 1.32B 1.32B 1.32B 1.32B 1.32B 1.32B 1.32B 1.01B
retainedEarnings 2.23B 2.5B 2.28B 2.61B 2.44B 2.42B 2.11B 2.27B 1.96B 2.2B
additionalPaidInCapital 1.32B 1.32B 1.32B 1.32B 1.32B 1.32B 1.32B 1.32B 1.32B 901.62M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -225M 257M -299M 216M 54M 350M -126M 349M -206M 395M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems 225M -257M 299M -216M -54M -350M 126M -349M 206M -395M
netCashProvidedByOperatingActivities - - - - - - - - - -
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -