Seria Co Ltd
TSE:2782

Watchlist Manager
Seria Co Ltd Logo
Seria Co Ltd
TSE:2782
Watchlist
Price: 2 933 JPY 1.56% Market Closed
Market Cap: 222.4B JPY
Have any thoughts about
Seria Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Seria Co Ltd

Revenue
236.3B JPY
Cost of Revenue
-138.4B JPY
Gross Profit
97.9B JPY
Operating Expenses
-81.1B JPY
Operating Income
16.8B JPY
Other Expenses
-5.6B JPY
Net Income
11.2B JPY

Income Statement
Seria Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Interest Expense
37
34
31
29
29
27
25
23
20
19
18
17
16
15
15
15
14
14
13
13
13
13
13
12
13
12
12
12
11
11
10
10
9
9
9
8
8
7
8
8
8
Revenue
118 336
N/A
120 758
+2%
123 602
+2%
127 162
+3%
130 983
+3%
134 513
+3%
138 008
+3%
141 931
+3%
145 328
+2%
149 256
+3%
153 360
+3%
156 971
+2%
159 114
+1%
162 023
+2%
164 553
+2%
167 290
+2%
170 482
+2%
172 360
+1%
175 093
+2%
176 688
+1%
181 476
+3%
186 337
+3%
190 896
+2%
196 880
+3%
200 682
+2%
204 031
+2%
206 679
+1%
208 314
+1%
208 084
0%
208 599
+0%
209 155
+0%
211 031
+1%
212 359
+1%
213 701
+1%
215 030
+1%
218 130
+1%
223 202
+2%
227 469
+2%
231 973
+2%
234 780
+1%
236 327
+1%
Gross Profit
Cost of Revenue
(68 206)
(69 548)
(71 262)
(73 290)
(75 480)
(77 425)
(79 259)
(81 244)
(82 940)
(84 984)
(87 233)
(89 279)
(90 442)
(92 067)
(93 431)
(94 963)
(96 736)
(97 765)
(99 293)
(100 141)
(102 924)
(105 764)
(108 322)
(111 653)
(113 693)
(115 501)
(116 970)
(117 879)
(117 821)
(118 339)
(119 347)
(121 413)
(123 325)
(124 963)
(126 264)
(128 269)
(131 012)
(133 512)
(136 063)
(137 572)
(138 389)
Gross Profit
50 130
N/A
51 210
+2%
52 340
+2%
53 872
+3%
55 503
+3%
57 088
+3%
58 749
+3%
60 687
+3%
62 388
+3%
64 272
+3%
66 127
+3%
67 692
+2%
68 672
+1%
69 956
+2%
71 122
+2%
72 327
+2%
73 746
+2%
74 595
+1%
75 800
+2%
76 547
+1%
78 552
+3%
80 573
+3%
82 574
+2%
85 227
+3%
86 989
+2%
88 530
+2%
89 709
+1%
90 435
+1%
90 263
0%
90 260
0%
89 808
-1%
89 618
0%
89 034
-1%
88 738
0%
88 766
+0%
89 861
+1%
92 190
+3%
93 957
+2%
95 910
+2%
97 208
+1%
97 938
+1%
Operating Income
Operating Expenses
(39 609)
(40 563)
(41 525)
(42 505)
(43 487)
(44 251)
(45 092)
(46 172)
(47 217)
(48 438)
(49 713)
(51 077)
(52 193)
(53 587)
(54 805)
(55 763)
(56 956)
(57 893)
(58 803)
(59 796)
(60 948)
(61 853)
(63 394)
(64 478)
(65 720)
(67 074)
(67 603)
(68 654)
(69 345)
(70 235)
(71 359)
(72 447)
(73 589)
(74 520)
(75 192)
(76 031)
(77 069)
(78 014)
(79 322)
(80 179)
(81 102)
Selling, General & Administrative
(39 607)
(40 560)
(41 522)
(42 504)
(40 754)
(44 250)
(45 092)
(46 171)
(44 570)
(48 437)
(49 711)
(51 076)
(49 484)
(53 585)
(54 803)
(55 760)
(53 828)
(57 893)
(58 805)
(59 796)
(57 326)
(61 851)
(63 391)
(64 478)
(61 745)
(67 074)
(67 603)
(68 654)
(65 110)
(70 233)
(71 357)
(72 444)
(68 999)
(74 520)
(75 192)
(76 032)
(72 193)
(76 827)
(76 899)
(76 471)
(76 053)
Depreciation & Amortization
0
0
0
0
(2 732)
0
0
0
(2 646)
0
0
0
(2 707)
0
0
0
(3 128)
0
0
0
(3 620)
0
0
0
(3 975)
0
0
0
(4 234)
0
0
0
(4 589)
0
0
0
(4 876)
(1 187)
(2 423)
(3 707)
(5 048)
Other Operating Expenses
0
(3)
(3)
(1)
(1)
(1)
0
0
(1)
(1)
(2)
(1)
(2)
(2)
(2)
(3)
0
0
2
0
(2)
(2)
(3)
0
0
0
0
0
(1)
(2)
0
(3)
(1)
0
0
1
0
0
0
(1)
(1)
Operating Income
10 521
N/A
10 647
+1%
10 815
+2%
11 367
+5%
12 016
+6%
12 837
+7%
13 657
+6%
14 515
+6%
15 171
+5%
15 834
+4%
16 414
+4%
16 615
+1%
16 479
-1%
16 369
-1%
16 317
0%
16 564
+2%
16 790
+1%
16 702
-1%
16 997
+2%
16 751
-1%
17 604
+5%
18 720
+6%
19 180
+2%
20 749
+8%
21 269
+3%
21 456
+1%
22 106
+3%
21 781
-1%
20 918
-4%
20 025
-4%
18 449
-8%
17 171
-7%
15 445
-10%
14 218
-8%
13 574
-5%
13 830
+2%
15 121
+9%
15 943
+5%
16 588
+4%
17 029
+3%
16 836
-1%
Pre-Tax Income
Interest Income Expense
(35)
(32)
(29)
(26)
(17)
(5)
(4)
(8)
(14)
(14)
(15)
(7)
(7)
(6)
(4)
(6)
(4)
(3)
(2)
(2)
(3)
(4)
(4)
(3)
(3)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(1)
(1)
0
1
2
4
4
5
22
Non-Reccuring Items
(94)
(97)
(113)
(117)
(101)
(111)
(95)
(82)
(86)
(75)
(147)
(165)
(255)
(280)
(221)
(216)
(197)
(182)
(193)
(204)
(161)
(138)
(117)
(142)
(143)
(226)
(242)
(221)
(219)
(130)
(149)
(143)
(271)
(362)
(350)
(434)
(879)
(811)
(855)
(770)
(732)
Total Other Income
161
80
96
49
75
89
74
72
72
43
43
43
48
50
58
92
97
109
98
98
94
122
111
76
100
61
166
313
433
442
366
248
182
221
206
266
213
185
191
156
144
Pre-Tax Income
10 553
N/A
10 598
+0%
10 769
+2%
11 273
+5%
11 973
+6%
12 810
+7%
13 632
+6%
14 497
+6%
15 143
+4%
15 788
+4%
16 295
+3%
16 486
+1%
16 265
-1%
16 133
-1%
16 150
+0%
16 434
+2%
16 686
+2%
16 626
0%
16 900
+2%
16 643
-2%
17 534
+5%
18 700
+7%
19 170
+3%
20 680
+8%
21 223
+3%
21 290
+0%
22 029
+3%
21 872
-1%
21 131
-3%
20 335
-4%
18 664
-8%
17 273
-7%
15 355
-11%
14 076
-8%
13 430
-5%
13 663
+2%
14 457
+6%
15 321
+6%
15 928
+4%
16 420
+3%
16 270
-1%
Net Income
Tax Provision
(3 833)
(3 787)
(3 790)
(3 877)
(4 021)
(4 218)
(4 414)
(4 596)
(4 609)
(4 810)
(4 968)
(5 032)
(4 948)
(4 901)
(4 901)
(4 976)
(5 169)
(5 158)
(5 246)
(5 177)
(5 464)
(5 817)
(5 962)
(6 416)
(6 496)
(6 522)
(6 749)
(6 709)
(6 830)
(6 592)
(6 091)
(5 675)
(5 100)
(4 724)
(4 538)
(4 615)
(4 633)
(4 892)
(5 074)
(5 221)
(5 052)
Income from Continuing Operations
6 720
6 811
6 979
7 396
7 952
8 592
9 218
9 901
10 534
10 978
11 327
11 454
11 317
11 232
11 249
11 458
11 517
11 468
11 654
11 466
12 070
12 883
13 208
14 264
14 727
14 768
15 280
15 163
14 301
13 743
12 573
11 598
10 255
9 352
8 892
9 048
9 824
10 429
10 854
11 199
11 218
Net Income (Common)
6 720
N/A
6 810
+1%
6 978
+2%
7 397
+6%
7 951
+7%
8 591
+8%
9 217
+7%
9 900
+7%
10 533
+6%
10 978
+4%
11 326
+3%
11 452
+1%
11 316
-1%
11 230
-1%
11 249
+0%
11 457
+2%
11 517
+1%
11 468
0%
11 653
+2%
11 467
-2%
12 070
+5%
12 884
+7%
13 209
+3%
14 263
+8%
14 726
+3%
14 766
+0%
15 279
+3%
15 163
-1%
14 301
-6%
13 744
-4%
12 572
-9%
11 598
-8%
10 254
-12%
9 350
-9%
8 891
-5%
9 047
+2%
9 823
+9%
10 429
+6%
10 853
+4%
11 198
+3%
11 218
+0%
EPS (Diluted)
88.42
N/A
89.6
+1%
91.81
+2%
97.32
+6%
104.84
+8%
113.03
+8%
121.27
+7%
130.26
+7%
138.88
+7%
144.44
+4%
149.02
+3%
150.68
+1%
149.21
-1%
148.08
-1%
148.33
+0%
151.07
+2%
151.86
+1%
151.21
0%
153.65
+2%
151.2
-2%
159.15
+5%
169.88
+7%
174.17
+3%
188.07
+8%
194.17
+3%
194.7
+0%
201.46
+3%
199.93
-1%
188.73
-6%
182.66
-3%
167.09
-9%
154.14
-8%
136.28
-12%
124.27
-9%
118.17
-5%
120.24
+2%
130.56
+9%
138.61
+6%
144.25
+4%
148.83
+3%
149.1
+0%