Tetsujin Inc
TSE:2404
Tetsujin Inc
TSE:2404
Price:
390 JPY
Market Closed
Updated:
Apr 27, 2024
Income Statement
Earnings Waterfall
Tetsujin Inc
Tetsujin Inc
|
Revenue
|
7B
JPY
|
|
Cost of Revenue
|
-6B
JPY
|
|
Gross Profit
|
976m
JPY
|
|
Operating Expenses
|
-911.3m
JPY
|
|
Operating Income
|
64.7m
JPY
|
|
Other Expenses
|
-42.6m
JPY
|
|
Net Income
|
22.1m
JPY
|
Income Statement
Tetsujin Inc
Tetsujin Inc
Currency: JPY
| 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 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
10 159
N/A
|
10 255
+1%
|
10 152
-1%
|
10 138
0%
|
10 068
-1%
|
9 819
-2%
|
9 842
+0%
|
9 443
-4%
|
9 036
-4%
|
8 614
-5%
|
8 026
-7%
|
7 880
-2%
|
7 864
0%
|
7 829
0%
|
7 831
+0%
|
7 729
-1%
|
7 516
-3%
|
7 388
-2%
|
7 354
0%
|
7 339
0%
|
7 238
-1%
|
7 210
0%
|
7 166
-1%
|
7 106
-1%
|
7 247
+2%
|
6 183
-15%
|
5 532
-11%
|
5 047
-9%
|
4 167
-17%
|
4 714
+13%
|
5 241
+11%
|
5 539
+6%
|
5 867
+6%
|
6 057
+3%
|
5 878
-3%
|
5 934
+1%
|
6 064
+2%
|
6 315
+4%
|
6 592
+4%
|
6 762
+3%
|
6 978
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 464)
|
(8 529)
|
(8 393)
|
(8 254)
|
(8 139)
|
(7 940)
|
(7 922)
|
(7 603)
|
(7 264)
|
(6 953)
|
(6 504)
|
(6 380)
|
(6 378)
|
(6 375)
|
(6 509)
|
(6 493)
|
(6 350)
|
(6 242)
|
(6 098)
|
(5 966)
|
(5 894)
|
(5 795)
|
(5 801)
|
(5 842)
|
(5 964)
|
(5 451)
|
(5 192)
|
(5 021)
|
(4 596)
|
(4 740)
|
(4 492)
|
(4 315)
|
(4 507)
|
(4 764)
|
(5 215)
|
(5 479)
|
(5 541)
|
(5 720)
|
(5 746)
|
(5 832)
|
(6 002)
|
|
| Gross Profit |
1 695
N/A
|
1 726
+2%
|
1 759
+2%
|
1 884
+7%
|
1 929
+2%
|
1 880
-3%
|
1 920
+2%
|
1 840
-4%
|
1 772
-4%
|
1 660
-6%
|
1 521
-8%
|
1 500
-1%
|
1 487
-1%
|
1 454
-2%
|
1 322
-9%
|
1 236
-7%
|
1 166
-6%
|
1 146
-2%
|
1 257
+10%
|
1 373
+9%
|
1 344
-2%
|
1 415
+5%
|
1 365
-4%
|
1 264
-7%
|
1 283
+1%
|
733
-43%
|
340
-54%
|
25
-93%
|
(429)
N/A
|
(26)
+94%
|
748
N/A
|
1 224
+64%
|
1 360
+11%
|
1 293
-5%
|
663
-49%
|
455
-31%
|
523
+15%
|
594
+14%
|
846
+42%
|
929
+10%
|
976
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 460)
|
(1 487)
|
(1 453)
|
(1 448)
|
(1 465)
|
(1 428)
|
(1 498)
|
(1 481)
|
(1 483)
|
(1 467)
|
(1 414)
|
(1 443)
|
(1 475)
|
(1 528)
|
(1 544)
|
(2 572)
|
(1 308)
|
(1 205)
|
(1 134)
|
(1 124)
|
(1 120)
|
(1 133)
|
(1 161)
|
(1 196)
|
(1 223)
|
(1 157)
|
(1 156)
|
(1 118)
|
(1 073)
|
(1 044)
|
(893)
|
(815)
|
(865)
|
(896)
|
(925)
|
(978)
|
(923)
|
(916)
|
(930)
|
(915)
|
(911)
|
|
| Selling, General & Administrative |
(1 456)
|
(1 485)
|
(1 453)
|
(1 468)
|
(1 465)
|
(1 428)
|
(1 498)
|
(1 481)
|
(1 483)
|
(1 467)
|
(1 414)
|
(1 443)
|
(1 475)
|
(1 528)
|
(1 544)
|
(1 444)
|
(1 308)
|
(1 205)
|
(1 134)
|
(1 124)
|
(1 120)
|
(1 133)
|
(1 161)
|
(1 196)
|
(1 223)
|
(1 157)
|
(1 156)
|
(1 118)
|
(1 073)
|
(1 044)
|
(893)
|
(815)
|
(865)
|
(896)
|
(925)
|
(978)
|
(923)
|
(916)
|
(930)
|
(915)
|
(911)
|
|
| Depreciation & Amortization |
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
20
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 128)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Operating Income |
235
N/A
|
239
+1%
|
306
+28%
|
436
+43%
|
464
+6%
|
451
-3%
|
422
-6%
|
359
-15%
|
290
-19%
|
193
-33%
|
107
-45%
|
57
-46%
|
12
-79%
|
(73)
N/A
|
(222)
-202%
|
(1 336)
-502%
|
(142)
+89%
|
(59)
+58%
|
123
N/A
|
249
+103%
|
224
-10%
|
282
+26%
|
203
-28%
|
68
-66%
|
60
-12%
|
(424)
N/A
|
(815)
-92%
|
(1 092)
-34%
|
(1 502)
-37%
|
(1 071)
+29%
|
(145)
+86%
|
409
N/A
|
495
+21%
|
397
-20%
|
(262)
N/A
|
(523)
-100%
|
(400)
+24%
|
(322)
+20%
|
(84)
+74%
|
14
N/A
|
65
+362%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(86)
|
(96)
|
(124)
|
(83)
|
(90)
|
(72)
|
(82)
|
(76)
|
(77)
|
(74)
|
(74)
|
(55)
|
(48)
|
(50)
|
(52)
|
(50)
|
(50)
|
(47)
|
(44)
|
(42)
|
(42)
|
(42)
|
(46)
|
(42)
|
(42)
|
(41)
|
(42)
|
(45)
|
(43)
|
(43)
|
(40)
|
(37)
|
(35)
|
(27)
|
(22)
|
(23)
|
(25)
|
(30)
|
(30)
|
(29)
|
(25)
|
|
| Non-Reccuring Items |
(23)
|
(66)
|
(71)
|
0
|
(18)
|
17
|
(502)
|
(179)
|
(162)
|
(290)
|
(582)
|
(631)
|
(653)
|
(413)
|
(1 189)
|
0
|
(1 081)
|
(1 214)
|
(37)
|
(46)
|
(46)
|
(22)
|
(24)
|
(40)
|
(93)
|
(337)
|
(633)
|
(589)
|
(482)
|
(234)
|
(221)
|
(197)
|
13
|
(13)
|
305
|
261
|
130
|
160
|
59
|
59
|
(75)
|
|
| Gain/Loss on Disposition of Assets |
5
|
6
|
109
|
0
|
12
|
14
|
525
|
0
|
186
|
185
|
2
|
0
|
0
|
0
|
0
|
0
|
5
|
30
|
30
|
30
|
25
|
0
|
30
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
154
|
(0)
|
(0)
|
0
|
0
|
0
|
(8)
|
(8)
|
(9)
|
(10)
|
(1)
|
|
| Total Other Income |
56
|
40
|
92
|
111
|
130
|
158
|
110
|
300
|
100
|
91
|
151
|
130
|
108
|
117
|
106
|
73
|
65
|
(42)
|
(65)
|
(39)
|
(39)
|
29
|
4
|
(5)
|
(4)
|
5
|
14
|
21
|
174
|
171
|
(2)
|
146
|
27
|
28
|
65
|
103
|
84
|
103
|
118
|
95
|
91
|
|
| Pre-Tax Income |
187
N/A
|
122
-35%
|
311
+156%
|
465
+49%
|
498
+7%
|
568
+14%
|
472
-17%
|
404
-14%
|
337
-17%
|
105
-69%
|
(396)
N/A
|
(499)
-26%
|
(580)
-16%
|
(419)
+28%
|
(1 357)
-224%
|
(1 313)
+3%
|
(1 203)
+8%
|
(1 332)
-11%
|
6
N/A
|
152
+2 457%
|
123
-20%
|
247
+102%
|
166
-33%
|
(19)
N/A
|
(77)
-306%
|
(796)
-931%
|
(1 476)
-85%
|
(1 704)
-15%
|
(1 854)
-9%
|
(1 174)
+37%
|
(254)
+78%
|
321
N/A
|
500
+56%
|
385
-23%
|
87
-77%
|
(182)
N/A
|
(220)
-21%
|
(98)
+56%
|
54
N/A
|
128
+136%
|
55
-57%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(185)
|
(155)
|
(178)
|
(223)
|
(162)
|
(199)
|
(182)
|
(159)
|
(179)
|
(91)
|
47
|
77
|
107
|
73
|
(227)
|
(296)
|
(436)
|
(412)
|
(200)
|
(198)
|
(0)
|
1
|
2
|
2
|
(69)
|
(72)
|
(104)
|
(105)
|
(36)
|
(35)
|
(28)
|
(31)
|
(45)
|
(58)
|
(55)
|
(58)
|
(55)
|
(47)
|
(49)
|
(46)
|
(33)
|
|
| Income from Continuing Operations |
2
|
(33)
|
133
|
242
|
336
|
368
|
290
|
246
|
158
|
14
|
(349)
|
(422)
|
(473)
|
(347)
|
(1 584)
|
(1 608)
|
(1 639)
|
(1 744)
|
(194)
|
(46)
|
122
|
248
|
168
|
(17)
|
(146)
|
(869)
|
(1 581)
|
(1 809)
|
(1 890)
|
(1 209)
|
(282)
|
290
|
455
|
328
|
32
|
(239)
|
(275)
|
(144)
|
6
|
82
|
22
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
2
N/A
|
(33)
N/A
|
133
N/A
|
242
+82%
|
336
+39%
|
368
+10%
|
290
-21%
|
246
-15%
|
158
-36%
|
14
-91%
|
(349)
N/A
|
(422)
-21%
|
(473)
-12%
|
(347)
+27%
|
(1 584)
-357%
|
(1 608)
-2%
|
(1 639)
-2%
|
(1 744)
-6%
|
(194)
+89%
|
(46)
+76%
|
122
N/A
|
248
+103%
|
168
-32%
|
(17)
N/A
|
(146)
-734%
|
(869)
-496%
|
(1 581)
-82%
|
(1 809)
-14%
|
(1 890)
-4%
|
(1 209)
+36%
|
(282)
+77%
|
290
N/A
|
455
+57%
|
328
-28%
|
32
-90%
|
(239)
N/A
|
(275)
-15%
|
(144)
+47%
|
6
N/A
|
82
+1 385%
|
22
-73%
|
|
| EPS (Diluted) |
0.37
N/A
|
-5.37
N/A
|
22.16
N/A
|
38.96
+76%
|
54.16
+39%
|
59.41
+10%
|
46.55
-22%
|
39.59
-15%
|
25.01
-37%
|
2.29
-91%
|
-56.2
N/A
|
-68.06
-21%
|
-76.27
-12%
|
-55.88
+27%
|
-255.07
-356%
|
-259.41
-2%
|
-264.33
-2%
|
-264.19
+0%
|
-28.89
+89%
|
-5.94
+79%
|
15.74
N/A
|
31.94
+103%
|
21.66
-32%
|
-2.26
N/A
|
-18.81
-732%
|
-111.99
-495%
|
-193.14
-72%
|
-137.35
+29%
|
-143.49
-4%
|
-91.79
+36%
|
-21.38
+77%
|
21.99
N/A
|
34.38
+56%
|
24.86
-28%
|
2.45
-90%
|
-18.14
N/A
|
-20.86
-15%
|
-10.9
+48%
|
0.42
N/A
|
6.24
+1 386%
|
1.66
-73%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
