Moriya Corp
TSE:1798

Watchlist Manager
Moriya Corp Logo
Moriya Corp
TSE:1798
Watchlist
Price: 1 228 JPY -0.24%
Market Cap: ¥13.5B

Income Statement

Earnings Waterfall
Moriya Corp

Income Statement
Moriya Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
18
0
0
32
0
0
23
37
46
54
38
31
28
32
31
31
31
28
29
28
33
39
44
48
49
48
49
50
48
47
44
46
44
40
39
36
34
32
30
27
25
23
26
25
26
29
34
35
40
39
32
33
29
30
27
21
17
12
11
12
12
11
12
10
12
0
0
0
0
Revenue
21 151
N/A
20 487
-3%
21 060
+3%
20 883
-1%
24 306
+16%
23 864
-2%
28 313
+19%
25 715
-9%
28 228
+10%
24 358
-14%
22 400
-8%
21 409
-4%
22 446
+5%
22 458
+0%
21 614
-4%
20 402
-6%
20 768
+2%
22 572
+9%
30 766
+36%
30 824
+0%
32 521
+6%
30 249
-7%
30 265
+0%
28 997
-4%
26 367
-9%
27 235
+3%
27 978
+3%
30 076
+7%
31 055
+3%
30 818
-1%
33 029
+7%
33 377
+1%
33 883
+2%
33 353
-2%
31 426
-6%
30 608
-3%
30 206
-1%
33 425
+11%
32 597
-2%
34 039
+4%
35 826
+5%
35 649
0%
36 882
+3%
36 972
+0%
35 601
-4%
36 654
+3%
40 543
+11%
41 628
+3%
43 018
+3%
41 850
-3%
38 380
-8%
37 740
-2%
37 730
0%
37 183
-1%
39 532
+6%
39 690
+0%
38 854
-2%
37 546
-3%
36 841
-2%
37 088
+1%
38 919
+5%
40 408
+4%
38 840
-4%
38 457
-1%
36 929
-4%
37 501
+2%
38 976
+4%
40 673
+4%
42 474
+4%
42 935
+1%
43 345
+1%
43 054
-1%
44 553
+3%
48 283
+8%
50 267
+4%
53 662
+7%
54 493
+2%
53 028
-3%
Gross Profit
Cost of Revenue
(19 883)
(19 409)
(20 144)
(19 827)
(22 924)
(22 424)
(26 863)
(24 743)
(27 089)
(23 247)
(20 958)
(19 973)
(20 854)
(20 904)
(20 127)
(18 997)
(19 274)
(20 944)
(28 752)
(28 841)
(30 419)
(28 414)
(28 264)
(27 102)
(24 712)
(25 473)
(26 703)
(28 790)
(29 832)
(29 652)
(31 154)
(31 470)
(31 709)
(31 067)
(29 061)
(27 939)
(27 551)
(30 312)
(29 438)
(30 665)
(32 010)
(31 898)
(33 095)
(33 284)
(32 279)
(33 292)
(36 849)
(37 964)
(39 039)
(37 914)
(34 674)
(33 983)
(33 993)
(33 559)
(35 761)
(35 758)
(35 039)
(33 910)
(33 502)
(33 679)
(35 524)
(36 642)
(34 979)
(34 729)
(33 297)
(34 036)
(35 496)
(37 148)
(38 305)
(38 727)
(38 697)
(38 306)
(40 105)
(43 348)
(45 157)
(47 801)
(47 656)
(46 017)
Gross Profit
1 268
N/A
1 095
-14%
916
-16%
1 056
+15%
1 370
+30%
1 440
+5%
1 450
+1%
951
-34%
1 139
+20%
1 111
-2%
1 636
+47%
1 436
-12%
1 593
+11%
1 554
-2%
1 487
-4%
1 405
-6%
1 495
+6%
1 629
+9%
2 014
+24%
1 983
-2%
2 102
+6%
1 836
-13%
2 001
+9%
1 896
-5%
1 657
-13%
1 763
+6%
1 275
-28%
1 287
+1%
1 223
-5%
1 166
-5%
1 875
+61%
1 908
+2%
2 175
+14%
2 287
+5%
2 365
+3%
2 669
+13%
2 655
-1%
3 114
+17%
3 159
+1%
3 375
+7%
3 818
+13%
3 751
-2%
3 787
+1%
3 689
-3%
3 322
-10%
3 363
+1%
3 694
+10%
3 665
-1%
3 980
+9%
3 937
-1%
3 705
-6%
3 758
+1%
3 737
-1%
3 624
-3%
3 770
+4%
3 932
+4%
3 814
-3%
3 636
-5%
3 339
-8%
3 409
+2%
3 395
0%
3 765
+11%
3 861
+3%
3 729
-3%
3 632
-3%
3 465
-5%
3 480
+0%
3 525
+1%
4 168
+18%
4 208
+1%
4 648
+10%
4 748
+2%
4 448
-6%
4 935
+11%
5 110
+4%
5 861
+15%
6 837
+17%
7 011
+3%
Operating Income
Operating Expenses
(1 437)
(1 516)
(1 537)
(1 539)
(1 621)
(1 630)
(1 676)
(1 608)
(1 590)
(1 575)
(1 574)
(1 524)
(1 353)
(1 230)
(1 201)
(1 240)
(1 277)
(1 320)
(1 727)
(1 726)
(1 686)
(1 604)
(1 617)
(1 637)
(1 676)
(1 747)
(1 831)
(1 932)
(1 737)
(1 716)
(1 614)
(1 672)
(1 752)
(1 803)
(1 847)
(1 862)
(1 836)
(1 864)
(1 963)
(1 992)
(2 083)
(2 129)
(2 199)
(2 252)
(2 240)
(2 232)
(2 239)
(2 467)
(2 492)
(2 285)
(2 350)
(2 585)
(2 613)
(2 665)
(2 459)
(2 470)
(2 456)
(2 425)
(2 447)
(2 376)
(2 302)
(2 243)
(2 252)
(2 089)
(2 299)
(2 282)
(2 278)
(2 323)
(2 327)
(2 360)
(2 425)
(2 461)
(2 504)
(2 551)
(2 816)
(2 930)
(3 023)
(3 233)
Selling, General & Administrative
(1 498)
(1 461)
(1 537)
(1 539)
(1 627)
(1 630)
(1 676)
(1 609)
(1 590)
(1 575)
(1 621)
(1 523)
(1 352)
(1 230)
(1 202)
(1 241)
(1 277)
(1 320)
(1 697)
(1 725)
(1 686)
(1 604)
(1 589)
(1 638)
(1 677)
(1 747)
(1 802)
(1 769)
(1 737)
(1 716)
(1 588)
(1 674)
(1 754)
(1 806)
(1 820)
(1 863)
(1 836)
(1 863)
(1 933)
(1 990)
(2 083)
(2 129)
(2 168)
(2 252)
(2 240)
(2 232)
(2 197)
(2 230)
(2 255)
(2 286)
(2 309)
(2 408)
(2 435)
(2 488)
(2 416)
(2 470)
(2 456)
(2 425)
(2 408)
(2 334)
(2 302)
(2 243)
(2 214)
(2 275)
(2 299)
(2 282)
(2 244)
(2 323)
(2 327)
(2 360)
(2 390)
(2 450)
(2 504)
(2 551)
(2 792)
(2 925)
(3 023)
(3 233)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(31)
0
0
0
(28)
0
0
0
(29)
0
0
0
(26)
0
0
0
(27)
0
0
0
0
0
0
0
(32)
0
0
0
(42)
0
0
0
(41)
0
0
0
(43)
0
0
0
(39)
0
0
0
(38)
0
0
0
(34)
0
0
0
(35)
0
0
0
(24)
0
0
0
Other Operating Expenses
61
(55)
0
0
6
0
0
0
0
0
47
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(163)
0
0
0
0
0
3
0
0
0
0
(30)
0
0
0
0
0
0
0
0
(237)
(237)
0
0
(177)
(177)
(177)
(0)
(0)
(0)
0
(0)
(42)
0
(0)
0
185
(0)
0
(0)
(0)
(0)
(0)
(0)
(11)
(0)
0
(0)
(5)
0
0
Operating Income
(169)
N/A
(438)
-159%
(621)
-42%
(483)
+22%
(238)
+51%
(190)
+20%
(226)
-19%
(637)
-182%
(451)
+29%
(464)
-3%
(132)
+72%
(88)
+33%
239
N/A
323
+35%
285
-12%
165
-42%
218
+32%
309
+42%
287
-7%
257
-10%
416
+62%
231
-44%
384
+66%
258
-33%
(21)
N/A
15
N/A
(557)
N/A
(646)
-16%
(513)
+21%
(549)
-7%
261
N/A
237
-9%
423
+78%
483
+14%
518
+7%
807
+56%
819
+1%
1 251
+53%
1 197
-4%
1 383
+16%
1 734
+25%
1 621
-7%
1 587
-2%
1 437
-9%
1 083
-25%
1 132
+5%
1 455
+29%
1 197
-18%
1 487
+24%
1 651
+11%
1 355
-18%
1 173
-13%
1 125
-4%
959
-15%
1 312
+37%
1 462
+11%
1 358
-7%
1 210
-11%
892
-26%
1 033
+16%
1 093
+6%
1 522
+39%
1 609
+6%
1 639
+2%
1 333
-19%
1 183
-11%
1 202
+2%
1 202
+0%
1 841
+53%
1 848
+0%
2 223
+20%
2 287
+3%
1 945
-15%
2 384
+23%
2 293
-4%
2 931
+28%
3 814
+30%
3 778
-1%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
(14)
(34)
(77)
(89)
(89)
(71)
(60)
(50)
(31)
(40)
(19)
(2)
0
(14)
(5)
(17)
(15)
(11)
35
37
34
28
(13)
(5)
(1)
11
9
(5)
(12)
(23)
(20)
(10)
6
11
7
1
2
2
142
141
129
129
(14)
(14)
(14)
(18)
(21)
(22)
(27)
(26)
(19)
(20)
(16)
(17)
(13)
(7)
(1)
3
5
5
7
8
9
11
10
10
14
7
7
Non-Reccuring Items
4
(1 224)
(1 236)
(1 206)
(10)
3
50
79
155
89
(86)
(99)
(106)
59
(83)
(122)
(130)
(79)
(125)
(304)
(291)
(266)
(220)
(8)
0
1
(163)
0
(151)
(154)
11
20
12
38
(118)
(104)
(168)
(162)
(225)
(248)
(189)
(201)
(21)
(26)
(26)
(44)
(242)
0
0
(237)
(177)
0
0
0
(67)
(75)
(95)
(95)
(50)
0
211
211
185
0
(48)
(48)
(0)
0
0
(0)
(11)
0
(16)
(13)
(5)
0
(0)
(4)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
16
18
18
3
2
2
2
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
8
8
9
0
0
0
(5)
0
(6)
(8)
(3)
0
0
0
(2)
0
0
0
0
0
33
33
33
47
14
14
14
0
0
0
0
0
0
0
Total Other Income
83
61
76
79
56
21
21
53
31
39
41
68
95
103
108
76
64
63
90
90
93
94
105
95
93
104
95
90
75
62
62
67
76
77
66
41
45
48
78
93
89
112
93
98
93
67
86
93
98
96
81
44
50
60
59
117
113
101
94
50
74
67
72
121
90
89
95
53
47
50
44
52
70
70
70
57
48
70
Pre-Tax Income
(82)
N/A
(1 599)
-1 850%
(1 781)
-11%
(1 610)
+10%
(192)
+88%
(166)
+14%
(155)
+7%
(505)
-226%
(265)
+48%
(350)
-32%
(211)
+40%
(195)
+8%
140
N/A
413
+195%
258
-38%
78
-70%
106
+36%
265
+150%
214
-19%
26
-88%
217
+735%
59
-73%
255
+332%
340
+33%
55
-84%
105
+91%
(635)
N/A
(520)
+18%
(553)
-6%
(608)
-10%
363
N/A
310
-15%
506
+63%
598
+18%
476
-20%
755
+59%
693
-8%
1 126
+62%
1 026
-9%
1 208
+18%
1 624
+34%
1 538
-5%
1 670
+9%
1 520
-9%
1 159
-24%
1 166
+1%
1 309
+12%
1 432
+9%
1 728
+21%
1 641
-5%
1 383
-16%
1 202
-13%
1 155
-4%
997
-14%
1 283
+29%
1 483
+16%
1 353
-9%
1 189
-12%
908
-24%
1 063
+17%
1 358
+28%
1 784
+31%
1 849
+4%
1 747
-6%
1 401
-20%
1 255
-10%
1 332
+6%
1 307
-2%
1 907
+46%
1 919
+1%
2 278
+19%
2 348
+3%
2 009
-14%
2 451
+22%
2 368
-3%
3 003
+27%
3 869
+29%
3 852
0%
Net Income
Tax Provision
(2)
95
165
104
34
19
13
156
83
142
89
72
(84)
(183)
(134)
(86)
(4)
(19)
117
234
93
42
(155)
(230)
(146)
(76)
(916)
(965)
(963)
(931)
(72)
(80)
(111)
(117)
(110)
(117)
(84)
(78)
272
203
39
(96)
(498)
(460)
(349)
(365)
(386)
(404)
(502)
(464)
(427)
(409)
(380)
(340)
(442)
(443)
(410)
(354)
(255)
(336)
(358)
(208)
(275)
(214)
(189)
(421)
(431)
(424)
(604)
(618)
(671)
(752)
(646)
(781)
(716)
(862)
(1 133)
(1 129)
Income from Continuing Operations
(84)
(1 503)
(1 616)
(1 506)
(158)
(147)
(142)
(349)
(182)
(209)
(123)
(124)
57
231
125
(9)
101
245
331
260
309
99
99
108
(92)
29
(1 551)
(1 485)
(1 515)
(1 538)
291
231
394
480
366
636
608
1 046
1 299
1 411
1 663
1 443
1 172
1 061
812
802
924
1 028
1 225
1 177
956
794
775
657
841
1 041
943
835
653
727
1 000
1 576
1 574
1 533
1 211
834
900
883
1 303
1 300
1 607
1 596
1 363
1 670
1 652
2 140
2 737
2 723
Net Income (Common)
(84)
N/A
(1 503)
-1 689%
(1 616)
-8%
(1 506)
+7%
(158)
+90%
(147)
+7%
(141)
+4%
(349)
-148%
(181)
+48%
(209)
-15%
(122)
+42%
(124)
-2%
57
N/A
231
+305%
125
-46%
(9)
N/A
101
N/A
245
+143%
331
+35%
260
-21%
309
+19%
99
-68%
99
N/A
108
+9%
(92)
N/A
29
N/A
(1 551)
N/A
(1 485)
+4%
(1 515)
-2%
(1 538)
-2%
291
N/A
231
-21%
394
+71%
480
+22%
366
-24%
636
+74%
608
-4%
1 046
+72%
1 299
+24%
1 411
+9%
1 663
+18%
1 443
-13%
1 172
-19%
1 061
-10%
812
-23%
802
-1%
924
+15%
1 028
+11%
1 225
+19%
1 177
-4%
956
-19%
794
-17%
775
-2%
657
-15%
841
+28%
1 041
+24%
943
-9%
835
-11%
653
-22%
727
+11%
1 000
+37%
1 576
+58%
1 574
0%
1 533
-3%
1 211
-21%
834
-31%
900
+8%
883
-2%
1 303
+48%
1 300
0%
1 607
+24%
1 596
-1%
1 363
-15%
1 670
+22%
1 652
-1%
2 140
+30%
2 737
+28%
2 723
0%
EPS (Diluted)
-7.45
N/A
-751.5
-9 987%
-808
-8%
-134
+83%
-79
+41%
-73.5
+7%
-12.48
+83%
-174.5
-1 298%
-90.5
+48%
-18.5
+80%
-61
-230%
-62
-2%
5.15
N/A
115.5
+2 143%
62.5
-46%
-0.82
N/A
9.21
N/A
22.36
+143%
30.21
+35%
23.73
-21%
28.2
+19%
9.03
-68%
9.03
N/A
9.85
+9%
-8.39
N/A
2.64
N/A
-141.59
N/A
-135.56
+4%
-138.3
-2%
-140.4
-2%
26.56
N/A
21.08
-21%
35.97
+71%
43.82
+22%
33.38
-24%
58.07
+74%
55.51
-4%
95.5
+72%
118.58
+24%
128.83
+9%
151.84
+18%
131.76
-13%
107.06
-19%
96.88
-10%
74.15
-23%
73.23
-1%
84.34
+15%
93.87
+11%
112.31
+20%
108.19
-4%
87.69
-19%
72.95
-17%
71.02
-3%
60.22
-15%
77.16
+28%
95.38
+24%
86.22
-10%
76.28
-12%
59.68
-22%
66.46
+11%
91.1
+37%
143.55
+58%
143.53
0%
139.64
-3%
110.5
-21%
76.17
-31%
82.13
+8%
80.64
-2%
118.72
+47%
118.36
0%
146.5
+24%
146.68
+0%
125.33
-15%
153.47
+22%
151.8
-1%
196.66
+30%
251.05
+28%
249.74
-1%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett