JPX : 3747.T

Intertrade Co.,Ltd. — Financials

$408 JPY

$6 (1.49%)

Volume
26.4K
Average Volume
60.86K
Market Capitalization
$2.93B
P/E Ratio
156.92
Dividend Yield
0.00%
Price Target
Year High
$1440.00
Year Low
$370.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$3.53
3747.T Financial Statements
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
revenue 1.84B 1.85B 2.01B 2.06B 2.16B 2.2B 1.79B
costOfRevenue 1.29B 1.2B 1.28B 1.29B 1.43B 1.56B 1.15B
grossProfit 547.54M 653M 734.04M 765.37M 731.57M 631.23M 642.01M
researchAndDevelopmentExpenses - 73M 61M 46M 20M 29.18M 338.02M
generalAndAdministrativeExpenses - 83M 80M 70M 70M 78M 93M
sellingAndMarketingExpenses - 414M 390M 404M 418M 500M 624M
sellingGeneralAndAdministrativeExpenses 556.06M 496.79M 470M 474M 488M 578M 717.19M
otherExpenses - 2.88M 3.5M 4.27M 4.09M 4.7M -
operatingExpenses 556.06M 572.67M 534.5M 524.27M 512.09M 611.88M 1.06B
costAndExpenses 1.85B 1.77B 1.81B 1.82B 1.94B 2.18B 2.2B
netInterestIncome -1.81M -1.29M -1.64M -1.25M -1.44M -1.12M -1.23M
interestIncome 1.22M 373K 9000 7000 441K 5000 20000
interestExpense 3.03M 1.66M 1.65M 1.26M 1.89M 1.13M 1.25M
depreciationAndAmortization 19.01M 20.32M 35.48M 34M 29.87M 15.96M 25.63M
ebitda -127.45M -60.61M 104.94M 252.76M 279.21M 40.89M -376.69M
ebit -146.46M -80.92M 69.46M 218.76M 249.34M 24.93M -402.32M
nonOperatingIncomeExcludingInterest 137.94M 161.17M 130.08M 22.35M -29.86M -5.58M -10.87M
operatingIncome -8.52M 80.24M 199.54M 241.1M 219.49M 19.35M -413.19M
totalOtherIncomeExpensesNet -140.97M -162.83M -131.73M -23.6M 27.97M 4.45M 9.63M
incomeBeforeTax -149.48M -82.58M 67.81M 217.5M 247.46M 23.8M -403.56M
incomeTaxExpense 7.21M 15.11M 31.08M 38.96M 41.81M 5.24M 4.45M
netIncomeFromContinuingOperations -156.69M -97.7M 36.73M 178.53M 205.65M 18.56M -408.02M
netIncomeFromDiscontinuedOperations - - - - - - -
otherAdjustmentsToNetIncome -1000 -1000 -1000 -1000 -2000 - -
netIncome -145.12M -97.9M 36.63M 173.52M 201.56M 50.66M -408.02M
netIncomeDeductions - - - - - - -16000
bottomLineNetIncome -145.12M -97.9M 36.63M 173.52M 201.56M 50.66M -408M
eps -20.2 -13.62 5.1 24.15 28.05 7.05 -56.78
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
cashAndCashEquivalents 711.55M 1.02B 994.38M 857.48M 608.9M 527.22M 693.15M
shortTermInvestments - - - - - - -
cashAndShortTermInvestments 711.55M 1.02B 994.38M 857.48M 608.9M 527.22M 693.15M
netReceivables 261.42M 303.26M 273.3M 280.1M 318.72M 393M 203M
accountsReceivables 261.42M 203.26M 273.3M 280.1M 318.72M 393.27M 203M
otherReceivables - 100M - - - - -
inventory 21.97M 29.38M 29.43M 23.54M 49.52M 55.27M 75.89M
prepaids - 246K - - - - -
otherCurrentAssets 66.02M 65.51M 58.17M 56.5M 51.51M 58.87M 60.94M
totalCurrentAssets 1.06B 1.42B 1.36B 1.22B 1.03B 1.03B 1.03B
propertyPlantEquipmentNet 31.14M 44.55M 30.68M 169.34M 182.72M 167.3M 26.71M
goodwill - - - - - - -
intangibleAssets 2.32M 2.83M 4M 7.32M 6.65M 10.14M 13M
goodwillAndIntangibleAssets 2.32M 2.83M 4M 7.32M 6.65M 10.14M 13M
longTermInvestments 261.15M 44.99M 199.6M 202.02M 221.76M 192.16M 26.58M
taxAssets 2.4M 4.17M 6.57M 9.05M 10.05M 12.15M 686.44M
otherNonCurrentAssets 123.84M 126.12M 127.79M 4.38M 2.6M 4.12M 128.94M
totalNonCurrentAssets 420.84M 222.64M 368.65M 392.11M 423.78M 385.87M 881.68M
otherAssets - 3000 2000 3000 4000 3000 -
totalAssets 1.48B 1.65B 1.72B 1.61B 1.45B 1.42B 1.91B
totalPayables 89.89M 56.44M 105.06M 96.48M 127.54M 162.2M 82.72M
accountPayables 81.21M 48.14M 84.45M 67.79M 85.15M 133.22M 72.43M
otherPayables 8.68M 8.3M 20.61M 28.69M 42.39M 28.97M 10.29M
accruedExpenses - - - - - - -
shortTermDebt 140.03M 140.03M 120.04M 100M 100M 200M 319.04M
capitalLeaseObligationsCurrent 3.04M 7.81M 6.31M 16.26M 12.08M 9.18M -
taxPayables - 8.3M 20.61M 28.69M 42.39M 28.97M 10.29M
deferredRevenue 14.62M 13.11M 18M 54.07M 55.56M 43.24M 10.29M
otherCurrentLiabilities 55.51M 67.98M 79.33M 28.92M 16.48M 71.72M 57.63M
totalCurrentLiabilities 303.1M 272.26M 310.74M 295.73M 311.66M 486.35M 469.69M
longTermDebt 86.54M 126.57M 66.6M - - - -
capitalLeaseObligationsNonCurrent 1.58M 4.62M 5.64M 9.28M 12.6M 17.11M -
deferredRevenueNonCurrent - - - -533.88M -588.91M -638.86M -
deferredTaxLiabilitiesNonCurrent - - - 533.88M 588.91M 638.86M 686.44M
otherNonCurrentLiabilities 14.46M 9.69M 9.72M 10.19M 12.91M 7.17M -
totalNonCurrentLiabilities 102.58M 141M 81.96M 19.47M 25.51M 24.28M 690.24M
otherLiabilities - - - - - - -
capitalLeaseObligations 4.62M 12.43M 11.95M 25.55M 24.68M 26.29M -
totalLiabilities 405.68M 413.14M 392.69M 315.21M 337.17M 510.62M 1.16B
treasuryStock -95.05M -95.03M -95.03M -95.03M -95.03M -95.03M -95.03M
preferredStock - - - - - - -
commonStock 1.48B 1.48B 1.48B 1.48B 1.48B 1.48B 1.48B
retainedEarnings -1.3B -1.16B -1.06B -1.1B -1.27B -1.47B -1.52B
additionalPaidInCapital 996.57M 996.57M 996.57M 996.57M 996.57M 996.57M 869.41M
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
netIncome -145.12M -82.58M 67.81M 173M 201M 23.8M -408M
depreciationAndAmortization 19.01M 20.32M 35.48M 34M 29.87M 15.96M 25M
deferredIncomeTax - - - - - - -
stockBasedCompensation - - - - - - -
changeInWorkingCapital -17.26M 7.65M 12.17M 45.92M -7.62M -340.62M 28M
accountsReceivables -58.16M 70.04M 6M 38.62M 74M -190M 31M
inventory 7.42M 41000 -5.88M 25.98M 5.75M 20.62M 3M
accountsPayables 33.07M -36.31M 16.65M -17.36M -48.08M 60.79M -80.18M
otherWorkingCapital 421K -26.12M -4.61M -1.32M -39.58M -231.76M -
otherNonCashItems 130.71M 136.09M 85.17M 17.13M -2.05M -6.7M -78M
netCashProvidedByOperatingActivities -12.66M 81.48M 200.63M 270.06M 221.2M -307.55M -433M
investmentsInPropertyPlantAndEquipment -3.87M -24M -9.61M -5.71M -31.76M -2.42M -3M
acquisitionsNet - - 100000 - - 24.71M 100M
purchasesOfInvestments -350.04M - -120M - - - -
salesMaturitiesOfInvestments - - - - 5.36M - 63.55M
otherInvestingActivities 101.06M -100.25M -4.23M -5.66M -2.51M -43.15M -113.55M
netCashProvidedByInvestingActivities -252.85M -124.25M -133.74M -11.37M -28.9M -20.86M 47M
netDebtIssuance -47.84M 79.96M 86.64M -10.84M -110.62M -119.04M -51M
longTermNetDebtIssuance -47.84M 79.96M 86M -10.84M -10.62M -19.04M -51.85M
shortTermNetDebtIssuance - - 640K - -100M -100M 200M
netStockIssuance -23000 - - - - 381.83M 100M
netCommonStockIssuance -23000 - - - - 381.83M 100M
commonStockIssuance - - - - - 381.83M 100M
commonStockRepurchased -23000 - - - - - -
netPreferredStockIssuance - - - - - - -
netDividendsPaid - - - - - - -
commonDividendsPaid - - - - - - -
preferredDividendsPaid - - - - - - -
otherFinancingActivities - -6.64M -16.63M 742K - - 199M
netCashProvidedByFinancingActivities -47.86M 73.32M 70.01M -10.1M -110.62M 262.79M 248M
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 453.8M 415.02M 553.55M 420.14M 422.7M 440M 498M 411.02M 442.02M 498.32M
costOfRevenue 293.84M 277.07M 406.05M 308.46M 301.97M 272M 323M 270.8M 288.96M 313.22M
grossProfit 159.96M 137.94M 147.5M 111.67M 120.73M 167.63M 175M 140.22M 153.06M 185.11M
researchAndDevelopmentExpenses - - - - - - 73M -29M 13M 16M
generalAndAdministrativeExpenses - - - - - - 83M - - -
sellingAndMarketingExpenses - - - - - - -10M - - -
sellingGeneralAndAdministrativeExpenses 137.44M 159.92M 142.54M 141.17M 131.02M 141M 73M 148.16M 118.47M 129.06M
otherExpenses - - - - - 1M 2M 29M - -
operatingExpenses 137.44M 159.92M 142.54M 141.17M 131.02M 142M 148M 148.16M 131.47M 145.06M
costAndExpenses 431.29M 437M 548.6M 449.63M 432.99M 414M 471M 418.96M 420.43M 458.28M
netInterestIncome -69000 -716K -44000 -802K -357K -607K -149K -398K -355K -384K
interestIncome 695K 32000 710K 1000 418K 90000 368K - 5000 -
interestExpense 764K 748K 754K 803K 775K 697K 517K 398K 360K 384K
depreciationAndAmortization 3.41M 3.24M 4.55M 4.82M 4.85M 5M 5.49M 5.33M 4.43M 5.06M
ebitda 25.93M -18.74M -25.98M -74.78M -56.26M 32M -75.34M -27.82M -14.82M 52.31M
ebit 22.52M -21.98M -30.54M -79.61M -61.11M 27M -80.83M -33.16M -19.25M 52.31M
nonOperatingIncomeExcludingInterest - - 35.49M 50.12M 50.83M -1M 107.38M 25.22M 40.84M -12.26M
operatingIncome 22.52M -21.98M 4.96M -29.49M -10.29M 26M 27M -7.94M 21.58M 40.05M
totalOtherIncomeExpensesNet -47.8M 181.9M -36.21M -50.92M -51.6M -3M -108M -25.61M -41.2M 11.88M
incomeBeforeTax -25.28M 159.92M -31.25M -80.41M -61.89M 23M -81M -33.55M -19.61M 51.93M
incomeTaxExpense 9.2M 1.44M -3.77M 7000 2.38M 8M -1M 1.21M 6.17M 8.76M
netIncomeFromContinuingOperations -34.48M 158.48M -27.48M -80.42M -64.26M 15M -80M -34.76M -25.78M 43.17M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - -1000 1000 - - - - - -
netIncome -34.48M 158.48M -27.48M -77.89M -60.27M 20M -83M -34.26M -25.13M 45.38M
netIncomeDeductions - - - 1000 -1000 - - - - -
bottomLineNetIncome -34.48M 158.48M -27.48M -77.89M -60.27M 20M -83M -34.26M -25.13M 45.38M
eps -4.8 22.06 -3.82 -10.84 -8.39 2.78 -11.55 -4.77 -3.5 6.31
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 691.41M 750.71M 711.55M 723.6M 818.58M 883M 1.02B 1.01B 1.07B 1.08B
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 691.41M 750.71M 711.55M 723.6M 818.58M 883M 1.02B 1.01B 1.07B 1.08B
netReceivables 198.28M 171.74M 261.42M 163.75M 178.12M 168M 203M 175M 181.28M 190.13M
accountsReceivables 198.28M 171.74M 261.42M 163.75M 178.12M 168M 203M 175M 181.28M 190.13M
otherReceivables - - - - - - - - - -
inventory 50.04M 38.52M 21.97M 86.03M 66.2M 59M 29.38M 63M 43.3M 35.82M
prepaids - - - - - - - - - -
otherCurrentAssets 67.11M 66.47M 66.02M 62.82M 68.28M 77M 166.62M 56M 64.44M 62.33M
totalCurrentAssets 1.01B 1.03B 1.06B 1.04B 1.13B 1.19B 1.42B 1.3B 1.36B 1.37B
propertyPlantEquipmentNet 29.74M 28.61M 31.14M 35.08M 39.35M 41.14M 44.55M 47.92M 162.22M 166.03M
goodwill - - - - - - - - - -
intangibleAssets 2.04M 1.98M 2.32M 2.7M 3.08M 2.54M 2M 3M 3.22M 3.51M
goodwillAndIntangibleAssets 2.04M 1.98M 2.32M 2.7M 3.08M 2.54M 2M 3M 3.22M 3.51M
longTermInvestments 403.65M 445.78M 261.15M 296M 292.55M 468M 171M 278M 173.85M 213.13M
taxAssets - 1.72M 2.4M 2.82M 3.64M 4.12M 441M 4.6M 5.47M 5.94M
otherNonCurrentAssets 124.43M 124.41M 123.84M 125.05M 125.19M 200K 4.45M 486K 3.51M 3.07M
totalNonCurrentAssets 559.87M 602.5M 420.84M 461.65M 463.81M 516M 222M 334M 348.26M 391.68M
otherAssets - - - - - - - - 3000 4000
totalAssets 1.57B 1.63B 1.48B 1.5B 1.59B 1.7B 1.64B 1.64B 1.71B 1.76B
totalPayables 81.02M 64.81M 89.89M 77.33M 70.52M 77.66M 56.44M 54.03M 79.9M 73.57M
accountPayables 63.08M 61.02M 81.21M 68.49M 49.65M 67M 48M 48.68M 55.39M 59.86M
otherPayables 17.94M 3.79M 8.68M 8.84M 20.87M 10.65M 8.3M 5.35M 24.51M 13.72M
accruedExpenses - - - - - - - - - -
shortTermDebt 140.03M 142.8M 140.03M 144.09M 140.03M 140M 140M 120M 120.04M 120.04M
capitalLeaseObligationsCurrent 2.68M - 3.04M 4M 5.45M 6M 7M 8M 5.53M 5.49M
taxPayables - - - - - - - 5.35M 24.51M 13.72M
deferredRevenue 14.52M 21.58M 14.62M 10.18M 19.76M 24.67M 13.11M 16.75M 50.5M 42.96M
otherCurrentLiabilities 47.04M 74.2M 55.51M 45.41M 51.3M 71.67M 55.45M 75.97M 34.52M 72.2M
totalCurrentLiabilities 285.3M 303.38M 303.1M 281.02M 287.07M 320M 272M 258M 290.48M 314.26M
longTermDebt 66.52M 76.53M 86.54M 96.54M 106.55M 116M 126M 51M 56.58M 61.59M
capitalLeaseObligationsNonCurrent 227K 927K 1.58M 2.25M 2.91M 3M 4M 6M 2.85M 4.25M
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 14.53M 14.5M 14.46M 14.43M 14.42M 17M 11M 11M 9.78M 9.82M
totalNonCurrentLiabilities 81.27M 91.95M 102.58M 113.22M 123.89M 136M 141M 68M 69.21M 75.66M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 2.91M 927K 4.62M 6.25M 8.37M 9M 11M 14M 8.38M 9.74M
totalLiabilities 366.58M 395.34M 405.68M 394.23M 410.95M 456M 413M 326M 359.69M 389.92M
treasuryStock -95.05M -95.05M -95.05M -95.05M -95.05M -95M -95.03M -95.03M -95.03M -95.03M
preferredStock - - - - - - - - - -
commonStock 1.48B 1.48B 1.48B 1.48B 1.48B 1.48B 1.48B 1.48B 1.48B 1.48B
retainedEarnings -1.18B -1.15B -1.3B -1.28B -1.2B -1.14B -1.16B -1.07B -1.04B -1.02B
additionalPaidInCapital 996.57M 996.57M 996.57M 996.57M 996.57M 996M 996M 996.57M 996.57M 996.57M
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 -34M 158M -28.12M -78M -59M 20M -83M -34M -25M 45M
depreciationAndAmortization - - 19.01M - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - - -17.26M - - - - - - -
accountsReceivables - - -58.16M - - - - - - -
inventory - - 7.42M - - - - - - -
accountsPayables - - 33.07M - - - - - - -
otherWorkingCapital - - 421K - - - - - - -
otherNonCashItems 34M -158M 13.71M 78M 59M -20M 83M 34M 25M -45M
netCashProvidedByOperatingActivities - - -12.66M - - - - - - -
investmentsInPropertyPlantAndEquipment - - -3.87M - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - -350.04M - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - 101.06M - - - - - - -
netCashProvidedByInvestingActivities - - -252.85M - - - - - - -
netDebtIssuance - - -47.84M - - - - - - -
longTermNetDebtIssuance - - -47.84M - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - -23000 - - - - - - -
netCommonStockIssuance - - -23000 - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - -23000 - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - -47.86M - - - - - - -