Brass Corp
TSE:2424
Brass Corp
TSE:2424
Price:
606
JPY
Market Closed
Market Cap:
¥3.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Brass Corp
TSE:2424
|
JP |
|
Vestas Wind Systems A/S
OTC:VWSYF
|
DK |
|
Pinnacle Investment Management Group Ltd
ASX:PNI
|
AU |
Income Statement
Earnings Waterfall
Brass Corp
Brass Corp
Income Statement
Brass Corp
Brass Corp
Currency: JPY
| Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
43
|
40
|
35
|
30
|
25
|
24
|
23
|
22
|
21
|
21
|
21
|
22
|
22
|
23
|
23
|
23
|
24
|
25
|
26
|
26
|
25
|
25
|
24
|
24
|
24
|
25
|
24
|
23
|
22
|
19
|
19
|
19
|
19
|
21
|
24
|
0
|
0
|
0
|
0
|
|
| Revenue |
7 107
N/A
|
7 494
+5%
|
7 954
+6%
|
8 554
+8%
|
8 967
+5%
|
9 245
+3%
|
9 271
+0%
|
9 550
+3%
|
9 712
+2%
|
9 587
-1%
|
9 922
+3%
|
9 905
0%
|
10 390
+5%
|
11 018
+6%
|
11 350
+3%
|
10 660
-6%
|
7 988
-25%
|
6 657
-17%
|
6 201
-7%
|
6 646
+7%
|
9 344
+41%
|
10 109
+8%
|
10 562
+4%
|
10 984
+4%
|
11 416
+4%
|
12 423
+9%
|
12 960
+4%
|
13 393
+3%
|
13 261
-1%
|
13 055
-2%
|
12 829
-2%
|
12 981
+1%
|
12 727
-2%
|
12 695
0%
|
12 932
+2%
|
13 156
+2%
|
13 562
+3%
|
13 555
0%
|
14 011
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 680)
|
(2 820)
|
(2 994)
|
(3 230)
|
(3 368)
|
(3 459)
|
(3 475)
|
(3 566)
|
(3 636)
|
(3 617)
|
(3 734)
|
(3 707)
|
(3 850)
|
(4 009)
|
(4 100)
|
(3 834)
|
(2 898)
|
(2 434)
|
(2 222)
|
(2 365)
|
(3 230)
|
(3 452)
|
(3 576)
|
(3 669)
|
(3 751)
|
(4 024)
|
(4 187)
|
(4 340)
|
(4 333)
|
(4 280)
|
(4 214)
|
(4 231)
|
(4 206)
|
(4 209)
|
(4 269)
|
(4 333)
|
(4 397)
|
(4 474)
|
(4 657)
|
|
| Gross Profit |
4 427
N/A
|
4 675
+6%
|
4 960
+6%
|
5 323
+7%
|
5 599
+5%
|
5 785
+3%
|
5 796
+0%
|
5 984
+3%
|
6 076
+2%
|
5 970
-2%
|
6 188
+4%
|
6 198
+0%
|
6 540
+6%
|
7 009
+7%
|
7 250
+3%
|
6 826
-6%
|
5 090
-25%
|
4 223
-17%
|
3 979
-6%
|
4 281
+8%
|
6 114
+43%
|
6 657
+9%
|
6 986
+5%
|
7 315
+5%
|
7 665
+5%
|
8 400
+10%
|
8 773
+4%
|
9 053
+3%
|
8 928
-1%
|
8 775
-2%
|
8 615
-2%
|
8 750
+2%
|
8 520
-3%
|
8 486
0%
|
8 663
+2%
|
8 823
+2%
|
9 166
+4%
|
9 081
-1%
|
9 354
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 816)
|
(4 003)
|
(4 193)
|
(4 425)
|
(4 780)
|
(5 084)
|
(5 297)
|
(5 420)
|
(5 385)
|
(5 474)
|
(5 606)
|
(5 730)
|
(5 981)
|
(6 144)
|
(6 359)
|
(6 523)
|
(6 080)
|
(5 843)
|
(5 633)
|
(5 484)
|
(5 786)
|
(6 009)
|
(6 206)
|
(6 442)
|
(6 791)
|
(7 069)
|
(7 280)
|
(7 570)
|
(7 754)
|
(7 817)
|
(7 960)
|
(8 065)
|
(8 066)
|
(8 223)
|
(8 244)
|
(8 250)
|
(8 414)
|
(8 567)
|
(8 690)
|
|
| Selling, General & Administrative |
(3 397)
|
(4 003)
|
(4 193)
|
(4 425)
|
(4 780)
|
(5 084)
|
(5 297)
|
(5 420)
|
(4 752)
|
(5 474)
|
(5 606)
|
(5 730)
|
(5 379)
|
(6 144)
|
(6 359)
|
(6 523)
|
(5 363)
|
(5 843)
|
(5 633)
|
(5 484)
|
(5 099)
|
(6 009)
|
(6 206)
|
(6 442)
|
(6 167)
|
(7 069)
|
(7 280)
|
(7 570)
|
(7 754)
|
(7 817)
|
(7 960)
|
(8 065)
|
(8 066)
|
(8 223)
|
(8 244)
|
(8 250)
|
(8 414)
|
(8 567)
|
(8 690)
|
|
| Depreciation & Amortization |
(419)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(633)
|
0
|
0
|
0
|
(602)
|
0
|
0
|
0
|
(717)
|
0
|
0
|
0
|
(687)
|
0
|
0
|
0
|
(624)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(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)
|
|
| Operating Income |
611
N/A
|
672
+10%
|
767
+14%
|
898
+17%
|
818
-9%
|
701
-14%
|
499
-29%
|
564
+13%
|
691
+23%
|
496
-28%
|
582
+17%
|
467
-20%
|
559
+20%
|
865
+55%
|
891
+3%
|
303
-66%
|
(990)
N/A
|
(1 620)
-64%
|
(1 654)
-2%
|
(1 203)
+27%
|
328
N/A
|
647
+98%
|
780
+21%
|
873
+12%
|
875
+0%
|
1 330
+52%
|
1 493
+12%
|
1 483
-1%
|
1 173
-21%
|
959
-18%
|
654
-32%
|
685
+5%
|
454
-34%
|
263
-42%
|
419
+59%
|
572
+37%
|
752
+31%
|
514
-32%
|
664
+29%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(43)
|
(40)
|
(35)
|
(30)
|
(25)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
(25)
|
(24)
|
(23)
|
(21)
|
(19)
|
(19)
|
(19)
|
(19)
|
(21)
|
(24)
|
(27)
|
(30)
|
(30)
|
(36)
|
|
| Non-Reccuring Items |
(9)
|
(11)
|
(11)
|
(12)
|
(13)
|
(16)
|
(24)
|
(18)
|
(305)
|
(301)
|
(294)
|
(294)
|
(22)
|
(21)
|
(26)
|
(389)
|
(379)
|
(387)
|
(382)
|
(18)
|
(230)
|
(201)
|
(114)
|
(63)
|
22
|
2
|
(87)
|
(139)
|
(413)
|
(414)
|
(412)
|
(415)
|
(9)
|
(9)
|
(9)
|
(6)
|
(221)
|
(230)
|
(230)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
7
|
7
|
7
|
1
|
(0)
|
4
|
6
|
35
|
40
|
41
|
44
|
44
|
46
|
45
|
45
|
46
|
196
|
264
|
315
|
337
|
207
|
168
|
148
|
125
|
106
|
78
|
53
|
51
|
49
|
50
|
48
|
50
|
53
|
55
|
59
|
55
|
43
|
30
|
19
|
|
| Pre-Tax Income |
565
N/A
|
628
+11%
|
729
+16%
|
858
+18%
|
780
-9%
|
666
-15%
|
459
-31%
|
558
+22%
|
405
-28%
|
215
-47%
|
311
+45%
|
195
-37%
|
561
+187%
|
865
+54%
|
887
+3%
|
(63)
N/A
|
(1 197)
-1 800%
|
(1 766)
-48%
|
(1 747)
+1%
|
(907)
+48%
|
283
N/A
|
592
+109%
|
790
+33%
|
911
+15%
|
978
+7%
|
1 385
+42%
|
1 436
+4%
|
1 373
-4%
|
789
-43%
|
576
-27%
|
271
-53%
|
302
+11%
|
479
+59%
|
288
-40%
|
445
+54%
|
594
+34%
|
544
-8%
|
284
-48%
|
418
+47%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(248)
|
(281)
|
(321)
|
(326)
|
(285)
|
(242)
|
(163)
|
(212)
|
(178)
|
(108)
|
(143)
|
(102)
|
(191)
|
(296)
|
(311)
|
(241)
|
13
|
199
|
201
|
169
|
(113)
|
(214)
|
(290)
|
(324)
|
(243)
|
(351)
|
(344)
|
(336)
|
(67)
|
(24)
|
46
|
44
|
(204)
|
(132)
|
(169)
|
(194)
|
(132)
|
(67)
|
(112)
|
|
| Income from Continuing Operations |
318
|
347
|
408
|
532
|
495
|
424
|
296
|
346
|
227
|
107
|
169
|
93
|
369
|
569
|
576
|
(304)
|
(1 183)
|
(1 567)
|
(1 545)
|
(739)
|
170
|
378
|
500
|
588
|
735
|
1 034
|
1 091
|
1 037
|
722
|
552
|
318
|
346
|
275
|
157
|
276
|
400
|
412
|
217
|
306
|
|
| Net Income (Common) |
318
N/A
|
347
+9%
|
408
+18%
|
532
+30%
|
495
-7%
|
424
-14%
|
296
-30%
|
346
+17%
|
227
-35%
|
107
-53%
|
169
+57%
|
93
-45%
|
369
+296%
|
569
+54%
|
576
+1%
|
(304)
N/A
|
(1 183)
-289%
|
(1 567)
-32%
|
(1 545)
+1%
|
(739)
+52%
|
170
N/A
|
378
+123%
|
500
+32%
|
588
+18%
|
735
+25%
|
1 034
+41%
|
1 091
+6%
|
1 037
-5%
|
722
-30%
|
552
-24%
|
318
-42%
|
346
+9%
|
275
-20%
|
157
-43%
|
276
+76%
|
400
+45%
|
412
+3%
|
217
-47%
|
306
+41%
|
|
| EPS (Diluted) |
62.36
N/A
|
61.98
-1%
|
72.87
+18%
|
94.92
+30%
|
88.15
-7%
|
74.36
-16%
|
51.91
-30%
|
60.73
+17%
|
39.7
-35%
|
18.79
-53%
|
29.54
+57%
|
16.34
-45%
|
64.69
+296%
|
99.73
+54%
|
101.47
+2%
|
-53.76
N/A
|
-208.56
-288%
|
-277.3
-33%
|
-273.52
+1%
|
-130.77
+52%
|
30.02
N/A
|
66.84
+123%
|
88.49
+32%
|
104.36
+18%
|
131.06
+26%
|
190.29
+45%
|
200.82
+6%
|
190.72
-5%
|
132.87
-30%
|
101.51
-24%
|
58.65
-42%
|
64.43
+10%
|
51.08
-21%
|
29.43
-42%
|
51.86
+76%
|
75.21
+45%
|
77.54
+3%
|
40.81
-47%
|
57.52
+41%
|
|
Switch to:
Switch to:
See Also
Discover More
