First Time Loading...

Tri-Stage Inc
TSE:2178

Watchlist Manager
Tri-Stage Inc Logo
Tri-Stage Inc
TSE:2178
Watchlist
Price: 999 999.9999 JPY Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

46.1B
-3%
Revenue
Growth Rates:
1 Year
-4%
3 Years
-13%
5 Years
-8%
7 Years
+40%
10 Years
+39%
1.3B
-4%
Operating Income
Growth Rates:
1 Year
0%
3 Years
+204%
5 Years
+0%
7 Years
+24%
10 Years
-19%
807.7m
-4%
Net Income
Growth Rates:
1 Year
-1%
3 Years
-
5 Years
+22%
7 Years
+35%
10 Years
-15%

Earnings Waterfall
Tri-Stage Inc

Revenue
46.1B JPY
Cost of Revenue
-40.8B JPY
Gross Profit
5.4B JPY
Operating Expenses
-4.1B JPY
Operating Income
1.3B JPY
Other Expenses
-494.1m JPY
Net Income
807.7m JPY

Income Statement
Tri-Stage Inc

Rotate your device to view
Income Statement
Currency: JPY
May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022
Revenue
Revenue
33 263
N/A
32 178
-3%
32 975
+2%
33 826
+3%
35 746
+6%
37 346
+4%
36 914
-1%
36 024
-2%
34 235
-5%
33 063
-3%
32 482
-2%
32 185
-1%
33 056
+3%
34 407
+4%
35 778
+4%
37 132
+4%
38 859
+5%
41 344
+6%
44 517
+8%
47 302
+6%
49 953
+6%
52 405
+5%
54 387
+4%
55 776
+3%
56 440
+1%
55 507
-2%
54 204
-2%
53 844
-1%
53 240
-1%
52 499
-1%
51 805
-1%
50 440
-3%
48 800
-3%
48 440
-1%
48 008
-1%
47 783
0%
47 991
+0%
47 313
-1%
47 503
+0%
47 519
+0%
46 134
-3%
Gross Profit
Cost of Revenue
(30 132)
(29 269)
(30 224)
(31 145)
(32 864)
(34 351)
(34 011)
(33 131)
(31 476)
(30 286)
(29 497)
(28 993)
(29 627)
(30 852)
(32 129)
(33 555)
(35 076)
(37 239)
(39 870)
(42 117)
(44 493)
(46 894)
(48 813)
(50 108)
(50 718)
(49 744)
(48 380)
(47 782)
(47 117)
(46 059)
(45 445)
(44 275)
(42 863)
(42 806)
(42 534)
(42 421)
(42 616)
(42 048)
(42 163)
(42 163)
(40 768)
Gross Profit
3 128
N/A
2 907
-7%
2 749
-5%
2 681
-2%
2 881
+7%
2 994
+4%
2 903
-3%
2 892
0%
2 760
-5%
2 778
+1%
2 986
+7%
3 193
+7%
3 427
+7%
3 553
+4%
3 647
+3%
3 577
-2%
3 783
+6%
4 104
+8%
4 646
+13%
5 186
+12%
5 459
+5%
5 511
+1%
5 574
+1%
5 668
+2%
5 722
+1%
5 763
+1%
5 824
+1%
6 062
+4%
6 123
+1%
6 439
+5%
6 360
-1%
6 165
-3%
5 938
-4%
5 634
-5%
5 474
-3%
5 361
-2%
5 375
+0%
5 265
-2%
5 340
+1%
5 356
+0%
5 366
+0%
Operating Income
Operating Expenses
(1 526)
(1 612)
(2 093)
(2 184)
(2 325)
(2 411)
(2 070)
(2 118)
(2 166)
(2 188)
(2 277)
(2 273)
(2 380)
(2 473)
(2 556)
(2 678)
(2 729)
(2 910)
(3 250)
(3 791)
(4 163)
(4 424)
(4 586)
(4 635)
(4 745)
(4 895)
(5 005)
(5 252)
(5 695)
(5 909)
(5 846)
(5 537)
(4 794)
(4 258)
(4 160)
(4 041)
(4 068)
(4 107)
(3 988)
(4 006)
(4 064)
Selling, General & Administrative
(1 523)
(1 610)
(2 092)
(2 184)
(2 327)
(2 413)
(2 072)
(2 117)
(2 167)
(2 189)
(2 278)
(2 272)
(2 380)
(2 473)
(2 557)
(2 672)
(2 728)
(2 909)
(3 231)
(3 749)
(4 115)
(4 364)
(4 530)
(4 577)
(4 691)
(4 847)
(4 948)
(5 166)
(5 602)
(5 835)
(5 794)
(5 522)
(4 806)
(4 258)
(4 160)
(4 039)
(4 068)
(4 107)
(3 988)
(4 006)
(4 064)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(6)
0
0
0
(8)
0
0
0
(3)
0
0
0
(7)
0
0
0
(2)
0
0
0
(2)
0
0
0
0
0
Other Operating Expenses
(3)
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
(17)
(34)
(47)
(59)
(56)
(54)
(54)
(48)
(56)
(80)
(92)
(74)
(52)
(14)
12
0
0
(0)
(0)
(0)
0
(0)
(0)
Operating Income
1 605
N/A
1 296
-19%
657
-49%
497
-24%
555
+12%
583
+5%
832
+43%
775
-7%
593
-23%
589
-1%
708
+20%
919
+30%
1 048
+14%
1 082
+3%
1 092
+1%
898
-18%
1 054
+17%
1 194
+13%
1 397
+17%
1 395
0%
1 297
-7%
1 087
-16%
988
-9%
1 032
+4%
978
-5%
869
-11%
820
-6%
810
-1%
429
-47%
530
+24%
514
-3%
628
+22%
1 144
+82%
1 377
+20%
1 314
-5%
1 320
+1%
1 307
-1%
1 157
-11%
1 353
+17%
1 350
0%
1 302
-4%
Pre-Tax Income
Interest Income Expense
8
8
7
5
3
1
0
1
1
1
2
2
1
1
(3)
(8)
(15)
(22)
(22)
(31)
(50)
(640)
(710)
(120)
(603)
(45)
88
(502)
4
34
(38)
(196)
(194)
(165)
(86)
221
219
201
130
(16)
(15)
Non-Reccuring Items
12
9
8
(1)
(3)
(5)
(41)
(94)
(93)
(91)
(55)
(2)
(2)
(3)
(4)
(2)
(2)
(1)
(1)
(28)
(29)
(29)
(45)
(19)
(19)
(986)
(966)
(1 053)
(1 050)
(289)
(289)
(238)
(234)
(234)
(241)
(334)
(339)
(133)
(152)
(49)
(53)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(4)
2
2
2
(4)
0
0
0
0
0
(5)
(5)
(4)
0
1
2
1
0
0
0
0
0
0
1
1
1
1
0
0
0
0
(405)
(405)
0
Total Other Income
3
2
2
2
1
2
1
1
10
10
10
20
1
1
0
(0)
(5)
(7)
(2)
2
3
5
(1)
(4)
(5)
(8)
(8)
(7)
(59)
(45)
(32)
(28)
22
19
36
(3)
(4)
(0)
(29)
11
(398)
Pre-Tax Income
1 628
N/A
1 316
-19%
676
-49%
503
-26%
557
+11%
582
+4%
793
+36%
679
-14%
515
-24%
512
-1%
668
+30%
936
+40%
1 048
+12%
1 081
+3%
1 085
+0%
889
-18%
1 033
+16%
1 160
+12%
1 369
+18%
1 334
-3%
1 221
-8%
426
-65%
234
-45%
891
+281%
352
-60%
(170)
N/A
(65)
+62%
(753)
-1 067%
(676)
+10%
230
N/A
156
-32%
167
+7%
738
+341%
997
+35%
1 023
+3%
1 205
+18%
1 183
-2%
1 225
+4%
897
-27%
891
-1%
835
-6%
Net Income
Tax Provision
(681)
(555)
(316)
(253)
(274)
(287)
(362)
(315)
(256)
(246)
(310)
(402)
(451)
(465)
(465)
(409)
(449)
(488)
(560)
(563)
(549)
(356)
(337)
(493)
(469)
(603)
(561)
(252)
(157)
127
154
29
(57)
(369)
(334)
(346)
(351)
(49)
(25)
(41)
(31)
Income from Continuing Operations
946
760
359
250
282
294
429
364
258
265
359
534
598
617
620
479
584
672
808
771
671
69
(103)
397
(117)
(773)
(626)
(1 005)
(833)
357
310
196
681
629
688
858
833
1 176
872
851
804
Income to Minority Interest
0
0
0
(2)
0
6
13
11
8
2
(4)
(1)
0
(1)
(4)
(5)
(8)
(11)
(12)
(10)
(11)
(8)
(13)
(11)
(13)
12
13
13
22
(3)
(2)
(14)
(24)
(26)
(23)
(10)
(13)
(9)
(3)
(6)
0
Net Income (Common)
946
N/A
760
-20%
360
-53%
248
-31%
284
+15%
302
+6%
443
+47%
375
-15%
266
-29%
267
+0%
354
+33%
533
+51%
597
+12%
615
+3%
616
+0%
475
-23%
576
+21%
662
+15%
797
+20%
761
-4%
660
-13%
60
-91%
(116)
N/A
386
N/A
(128)
N/A
(759)
-493%
(612)
+19%
(992)
-62%
(811)
+18%
353
N/A
308
-13%
183
-41%
657
+260%
603
-8%
665
+10%
849
+28%
820
-3%
1 166
+42%
869
-26%
845
-3%
808
-4%
EPS (Diluted)
31.53
N/A
25.34
-20%
12
-53%
8.26
-31%
9.47
+15%
10.07
+6%
14.76
+47%
12.5
-15%
8.86
-29%
8.92
+1%
11.8
+32%
17.84
+51%
19.89
+11%
20.5
+3%
22.81
+11%
17.16
-25%
24
+40%
22.82
-5%
27.48
+20%
27.21
-1%
22.75
-16%
2.06
-91%
-4
N/A
13.19
N/A
-4.41
N/A
-26.17
-493%
-21.01
+20%
-34.07
-62%
-29.51
+13%
12.95
N/A
11.31
-13%
6.69
-41%
24.8
+271%
24.06
-3%
26.54
+10%
33.38
+26%
32.7
-2%
46.51
+42%
34.64
-26%
33.69
-3%
32.16
-5%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.