JPX : 3469.T

Dualtap Co., Ltd. — Financials

$910 JPY

-$3 (-0.33%)

Volume
2.9K
Average Volume
7.16K
Market Capitalization
$3.98B
P/E Ratio
30.24
Dividend Yield
2.75%
Price Target
Year High
$1035.00
Year Low
$766.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.56
3469.T Financial Statements
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
revenue 8.37B 5.17B 8.63B 10.76B 6.15B 7.25B
costOfRevenue 7.25B 4.33B 7.35B 9.61B 5.04B 5.82B
grossProfit 1.11B 842.95M 1.28B 1.14B 1.11B 1.43B
researchAndDevelopmentExpenses - - - - - -
generalAndAdministrativeExpenses 746M 861M 956M 962M 879M 828M
sellingAndMarketingExpenses 177M 132M 18M 132M 55M 175M
sellingGeneralAndAdministrativeExpenses 923M -1.89M 974M 1.09B 934M 1B
otherExpenses 25M 1.1B 185K 311K 246K 508K
operatingExpenses 948M 1.1B 974.18M 1.09B 934.25M 1B
costAndExpenses 8.21B 5.43B 8.32B 10.71B 5.97B 6.83B
netInterestIncome 849K -68.66M -29.45M -69.98M -71.76M -34.33M
interestIncome 849K 307K 28000 260K 385K 44000
interestExpense 51.56M 68.96M 29.48M 70.24M 72.15M 34.38M
depreciationAndAmortization 60.8M 136.47M 60.3M 38.95M 43.15M 50.04M
ebitda 219.24M -119.47M 367.44M 204.98M 216.22M 451.13M
ebit 158.45M -255.94M 308M 166.03M 173M 401.09M
nonOperatingIncomeExcludingInterest - 1M -1M -115.62M - 25.16M
operatingIncome 158.45M -255.94M 307.14M 50.41M 173.07M 426.25M
totalOtherIncomeExpensesNet 1.86M -87.8M -34.39M 45.38M -113.52M -59.53M
incomeBeforeTax 160.3M -343.74M 272.75M 95.79M 59.55M 366.72M
incomeTaxExpense 41.96M 38.65M 79.64M 38.04M 47.62M 116.12M
netIncomeFromContinuingOperations 118.35M -382.4M 193.11M 57.76M 11.93M 250.6M
netIncomeFromDiscontinuedOperations - - - - - -
otherAdjustmentsToNetIncome -1000 -2000 -1000 -1000 -1000 -1000
netIncome 117.4M -386.72M 192.51M 57.75M 11.93M 250.6M
netIncomeDeductions - -719K - - - -
bottomLineNetIncome 117.4M -386M 192.51M 57.75M 11.93M 250.6M
eps 33.2 -112.32 56.08 16.83 3.48 73.06
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
cashAndCashEquivalents 1.33B 1.03B 1.99B 855.29M 523.74M 1.6B
shortTermInvestments - - - - - -
cashAndShortTermInvestments 1.33B 1.03B 1.99B 855.29M 523.74M 1.6B
netReceivables 82.68M 363K 43M 52M 111M 52.56M
accountsReceivables 59M 363K 43M 52M 111M 36M
otherReceivables - - - - - -
inventory 2.28B 3.13B 2.57B 3.59B 5.85B 1.74B
prepaids - 152.41M 159M 73.4M 110.46M 278.45M
otherCurrentAssets 2.6B 174.02M 65.39M 69.01M 268.78M 62.83M
totalCurrentAssets 4.02B 4.49B 4.83B 4.64B 6.87B 3.73B
propertyPlantEquipmentNet 1.27B 1.28B 124.62M 123.62M 216.39M 229.96M
goodwill 52.2M 71M 87.73M 77.91M 90.9M 103.88M
intangibleAssets 2M 3.85M 5.41M 3.4M 6.12M 7.43M
goodwillAndIntangibleAssets 52.2M 74.85M 93.14M 81.32M 97.02M 111.31M
longTermInvestments 136M 153M 152.85M 193M 156.95M 69M
taxAssets - - 23.95M -193M 1.58M 16.23M
otherNonCurrentAssets 8M 976K 52.89M 193.81M 47.37M 48.7M
totalNonCurrentAssets 1.46B 1.51B 447.44M 398.75M 519.31M 475.21M
otherAssets 5.48B 4000 2000 1000 3000 5000
totalAssets 5.48B 6B 5.28B 5.03B 7.39B 4.2B
totalPayables 41M 226.28M 228.53M 129.16M 126.54M 179.64M
accountPayables 41M 43M 53.86M 50.85M 52.72M 29.64M
otherPayables - 183.03M 174.68M 78.31M 73.82M 150M
accruedExpenses - - - - - -
shortTermDebt 1.13B 1.85B 45.28M 1.64B 2.85B 598.76M
capitalLeaseObligationsCurrent 5M 2.75M 16.64M 24.57M 25.2M 23.92M
taxPayables - 5.15M 95.9M 22.88M 9.6M 63.86M
deferredRevenue - - 224.38M 161.58M 122.96M 204.31M
otherCurrentLiabilities 396.45M 159.86M -74.7M 33.23M 33.3M 56.9M
totalCurrentLiabilities 1.58B 2.23B 440.14M 1.99B 3.16B 1.06B
longTermDebt 1.49B 1.86B 2.54B 886.8M 2.04B 894.23M
capitalLeaseObligationsNonCurrent 15.4M 6.36M 5.89M 22.53M 40.43M 61.9M
deferredRevenueNonCurrent - - -11.73M 23.13M - 2.15B
deferredTaxLiabilitiesNonCurrent 1.01M 1.03M 11.73M 2.47M - 61.9M
otherNonCurrentLiabilities 90M 103.42M 93.77M 59.59M 121.66M -
totalNonCurrentLiabilities 1.56B 1.97B 2.64B 994.52M 2.2B 1.08B
otherLiabilities - - - - - -
capitalLeaseObligations 20.4M 9.11M 22.53M 47.1M 65.63M 85.81M
totalLiabilities 3.13B 4.21B 3.08B 2.99B 5.35B 2.14B
treasuryStock -378K -336K -336K -336K -312K -279K
preferredStock - - 1M 2M 1.66B -
commonStock 468.03M 223.71M 217.46M 217.3M 217.3M 216.7M
retainedEarnings 1.48B 1.4B 1.83B 1.68B 1.66B 1.69B
additionalPaidInCapital 401.82M 157.51M 151.25M 151.1M 151.1M 150.49M
date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30
netIncome 117.4M -386M 192M 95.79M 11M 250.6M
depreciationAndAmortization 60.8M 136.47M 60.3M 38.95M 43.15M 50.04M
deferredIncomeTax - - - - - -
stockBasedCompensation - - - - - -
changeInWorkingCapital 739.12M -501.13M 877.83M 2.6B -4.3B 1.28B
accountsReceivables - - - - - -
inventory 841.67M -570.66M 995.28M 2.34B -4.12B 1.85B
accountsPayables -1.9M -11.01M 12.4M -13.65M 23M -284.52M
otherWorkingCapital -100.65M 80.54M -129.8M 266.05M -198.99M -91M
otherNonCashItems 110.45M -74.61M 60.86M 54.86M -5.46M 55.46M
netCashProvidedByOperatingActivities 1.03B -825.26M 1.19B 2.79B -4.25B 1.63B
investmentsInPropertyPlantAndEquipment -1.4M -1.27B -4.42M -17000 -8.18M -5.71M
acquisitionsNet 1.55M 928K -15.03M - -16.45M 1.73M
purchasesOfInvestments - -15M -600K - -10M -6.6M
salesMaturitiesOfInvestments - - - - - -
otherInvestingActivities -38.66M 44.74M -1.26M 10.26M -7.5M -34.2M
netCashProvidedByInvestingActivities -38.51M -1.24B -21.31M 10.25M -42.14M -44.78M
netDebtIssuance -1.15B 1.08B 33.02M -2.4B 3.31B -1.07B
longTermNetDebtIssuance -1.08B 1.65M 222.94M -2.54B 3.3B 214.53M
shortTermNetDebtIssuance -76M 1.08B -189.92M 133.31M 36.42M -1.26B
netStockIssuance 484.91M 12.27M 303K -23000 1.18M -
netCommonStockIssuance 484.91M 12.27M 303K -23000 1.18M -
commonStockIssuance 484.95M 12.27M 303K - 1.21M -
commonStockRepurchased -41000 - - -23000 -33000 -
netPreferredStockIssuance - - - - - -
netDividendsPaid -42.76M -41.83M -40.3M -39.32M -37.55M -35.93M
commonDividendsPaid -42M -41M -40M -39M -37M -35.93M
preferredDividendsPaid - -826K -301K -322K -547K -
otherFinancingActivities -5.5M 35.5M -24.67M -25.64M -1000 -
netCashProvidedByFinancingActivities -717.48M 1.08B -31.66M -2.47B 3.27B -1.11B
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 1.6B 2.72B 393.04M 3.78B 978.53M 1.88B 1.73B 2.33B 1.7B 565.21M
costOfRevenue 1.35B 2.39B 304.16M 3.31B 810.08M 1.67B 1.47B 2B 1.41B 457.38M
grossProfit 255.96M 327.47M 88.88M 477.09M 168.45M 209M 260M 330.62M 289.77M 107.83M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - 117M - - - 43M - -
sellingAndMarketingExpenses - - - 177M - - - 132M - -
sellingGeneralAndAdministrativeExpenses - - - 294M - 202M 243M 175M 297M 259M
otherExpenses 207.1M 226.42M 160.02M 24M 184M 1M 227.8M 104M 152K -342K
operatingExpenses 207.1M 226.42M 160.02M 318M 184M 203M 243M 279M 297.15M 258.66M
costAndExpenses 1.55B 2.61B 464.17M 3.62B 994.14M 1.87B 1.71B 2.28B 1.71B 716.04M
netInterestIncome -19.47M -16.34M 713K 38000 701K 36000 74000 -19.12M -20.6M -15.86M
interestIncome 616K 441K 713K 38000 701K 36000 74000 219K 42000 41000
interestExpense 20.08M 16.79M 12.06M 14.82M 13.99M 9.19M 13.56M 19.34M 20.65M 15.9M
depreciationAndAmortization 15.57M 13.18M 12.98M 13M 15.86M 15.5M 33.75M 15.21M 119.28M 43.41M
ebitda 56.08M 114.46M -58.16M 171.18M 250K 22.5M 50.75M 65.54M 111.89M -107.42M
ebit 40.51M 101.28M -71.14M 158.18M -15.61M 7M 17M 50.33M -7.38M -150.83M
nonOperatingIncomeExcludingInterest 8.35M -227K - - - - - - - -
operatingIncome 48.86M 101.06M -71.14M 158.18M -15.61M 6M 17M 50.33M -7.38M -150.83M
totalOtherIncomeExpensesNet -28.43M -16.56M -11.4M -21.66M -17.21M 47M -16M -39.24M -21.57M -19.09M
incomeBeforeTax 20.43M 84.5M -82.54M 136.52M -32.82M 53M 1M 11.09M -28.96M -169.92M
incomeTaxExpense 9.74M 2.44M 5.44M 26.97M -1.95M 13M 3M 23.72M 10.06M -2.45M
netIncomeFromContinuingOperations 10.69M 82.05M -87.98M 109.55M -30.87M 42.18M -2.52M -12.63M -39.02M -167.48M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome -2000 1000 - - - -2000 1000 - 1000 -1000
netIncome 10.05M 80.07M -88.96M 108.89M -30.47M 41.89M -2.92M -15.01M -38.95M -168.87M
netIncomeDeductions - - - - - - - - 47000 -
bottomLineNetIncome 10.05M 80.07M -88.96M 108.89M -30.47M 40M -2M -15.01M -39M -168.87M
eps 2.3 18.3 -21.28 30.77 -8.6 11.57 -0.58 -4.36 -11.35 -49.19
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 1.31B 1.16B 648.91M 1.33B 788.88M 1.11B 854M 1.03B 765.84M 951.2M
shortTermInvestments - 60.06M - - - - - - - -
cashAndShortTermInvestments 1.31B 1.22B 648.91M 1.33B 788.88M 1.11B 854M 1.03B 765.84M 951.2M
netReceivables 84M 75.66M 74.22M 82.68M 68.13M 70M 78M 363K 64M 73M
accountsReceivables 84M 75.66M - 59M 65M 70M 78M 363K 64M 73M
otherReceivables - - 74.22M - - - - - - -
inventory - 2.16B - 2.28B 2.24B 2.13B 2.1B 3.13B 4.54B 4.25B
prepaids - - - - - - - 152.41M 11.71M 44.28M
otherCurrentAssets 23.92M 2.99M -723.13M 2.6B 2.52B 195M 276M 174.02M 168.26M 134.04M
totalCurrentAssets 1.42B 1.29B 723.13M 4.02B 3.38B 3.5B 3.31B 4.49B 5.55B 5.45B
propertyPlantEquipmentNet 1.24B 1.25B 1.26B 1.27B 1.27B 1.28B 1.29B 1.28B 1.29B 1.32B
goodwill 106M 113.5M 47.8M 52.2M 56M 61M 66M 71M 74.49M 78.32M
intangibleAssets 2M 2.14M 47.8M 2M 3M 4M 4M 3.85M 4.15M 4.53M
goodwillAndIntangibleAssets 108M 115.64M 47.8M 52.2M 59M 65M 70M 74.85M 78.64M 82.85M
longTermInvestments 27.91M 26.63M 25.35M 136M 147M 148M 153M 153M 71.3M 159.73M
taxAssets - - - - - - - - 20.34M 29.33M
otherNonCurrentAssets 3.81B 2.8B -1.31B 8M 3.42M -291K 2M 976K 96.61M 90.52M
totalNonCurrentAssets 5.19B 4.2B 4.59B 1.46B 1.48B 1.5B 1.51B 1.51B 1.55B 1.68B
otherAssets - 4000 5.31B 5.48B 4.86B 3000 4.82B 4000 6000 5000
totalAssets 6.61B 5.49B 5.31B 5.48B 4.86B 5B 4.82B 6B 7.11B 7.13B
totalPayables 30M 140.62M - 41M 28M 156M 21M 226.28M 126.86M 137.35M
accountPayables 30M 29.91M - 41M 28M 156M 21M 43M 44.6M 47.44M
otherPayables - 110.71M - - - - - 183.28M 82.26M 89.9M
accruedExpenses - - - - - - - - - -
shortTermDebt 2.55B 1.38B 1.17B 1.13B 798.45M 795M 785M 1.85B 2.75B 1.76B
capitalLeaseObligationsCurrent - 5.65M - 5M 6M 6M 6M 2.75M 2.73M 8.19M
taxPayables - - - - - - - 5.15M 1.56M 5.99M
deferredRevenue - - - - - - - - 155.99M 201.61M
otherCurrentLiabilities -30M -140.62M 250.32M 397.24M 255.55M 239M 220M 159.86M 30.42M 1.95M
totalCurrentLiabilities 2.55B 1.38B 1.43B 1.58B 1.09B 1.2B 1.03B 2.23B 3.07B 2.11B
longTermDebt 1.14B 1.18B 1.45B 1.49B 1.85B 1.89B 1.93B 1.86B 2.14B 3.08B
capitalLeaseObligationsNonCurrent 11.14M 12.58M 13.99M 15.4M 16.78M 18M 19M 6.36M 7.06M 7.8M
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent 1.44M 1.53M 1.28M 1.01M 896K 1.06M 948K 1.03M - -
otherNonCurrentLiabilities 319.73M 339.46M -1.47B 90M 98M 97M 103M 103.42M 105.72M 105.88M
totalNonCurrentLiabilities 1.47B 1.53B 1.77B 1.56B 1.93B 2.01B 2.05B 1.97B 2.25B 3.19B
otherLiabilities - - 1.52B - - - - - - -
capitalLeaseObligations 11.14M 18.22M 13.99M 20.4M 22.78M 24M 25M 9.11M 9.79M 15.99M
totalLiabilities 4.02B 2.91B 2.95B 3.13B 3.02B 3.2B 3.08B 4.21B 5.32B 5.3B
treasuryStock -378K -378K -378K -378K -378K -378K -378K -336K -336K -336K
preferredStock - - - - - - - - - -
commonStock 614.45M 614.07M 545.36M 468.03M 266.92M 226M 223M 223.71M 217.58M 217.46M
retainedEarnings 1.43B 1.42B 1.34B 1.48B 1.37B 1.4B 1.36B 1.4B 1.42B 1.46B
additionalPaidInCapital 548.25M 547.87M 479.16M 401.82M 200.72M 160M 157M 157.51M 151M 151.25M
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 9M 80M -88M 109M -30M 40M -2M -15M -39M -169M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems -9M -80M 88M -109M 30M -40M 2M 15M 39M 169M
netCashProvidedByOperatingActivities - - - - - - - - - -
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -