Morpho Inc
TSE:3653
Morpho Inc
TSE:3653
Price:
1 719 JPY
-2.88%
Market Closed
Updated:
Apr 28, 2024
Income Statement
Earnings Waterfall
Morpho Inc
Morpho Inc
|
Revenue
|
2.6B
JPY
|
|
Cost of Revenue
|
-1.1B
JPY
|
|
Gross Profit
|
1.5B
JPY
|
|
Operating Expenses
|
-1.6B
JPY
|
|
Operating Income
|
-114.5m
JPY
|
|
Other Expenses
|
-28.2m
JPY
|
|
Net Income
|
-142.6m
JPY
|
Income Statement
Morpho Inc
Morpho Inc
Currency: JPY
| Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
1 103
N/A
|
1 161
+5%
|
1 297
+12%
|
1 406
+8%
|
1 666
+19%
|
1 834
+10%
|
1 984
+8%
|
2 038
+3%
|
2 056
+1%
|
2 036
-1%
|
2 032
0%
|
2 143
+5%
|
2 079
-3%
|
2 303
+11%
|
2 322
+1%
|
2 358
+2%
|
2 381
+1%
|
2 217
-7%
|
2 270
+2%
|
2 418
+7%
|
2 466
+2%
|
2 612
+6%
|
2 693
+3%
|
2 608
-3%
|
2 511
-4%
|
2 463
-2%
|
2 239
-9%
|
2 073
-7%
|
1 931
-7%
|
1 780
-8%
|
1 748
-2%
|
1 731
-1%
|
1 777
+3%
|
1 823
+3%
|
1 910
+5%
|
1 997
+5%
|
2 063
+3%
|
2 084
+1%
|
2 108
+1%
|
2 383
+13%
|
2 590
+9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(317)
|
(332)
|
(324)
|
(292)
|
(325)
|
(354)
|
(453)
|
(499)
|
(466)
|
(423)
|
(359)
|
(353)
|
(331)
|
(370)
|
(354)
|
(359)
|
(380)
|
(396)
|
(428)
|
(479)
|
(533)
|
(526)
|
(537)
|
(550)
|
(527)
|
(574)
|
(598)
|
(637)
|
(680)
|
(727)
|
(795)
|
(864)
|
(892)
|
(935)
|
(960)
|
(1 045)
|
(1 142)
|
(1 141)
|
(1 103)
|
(1 026)
|
(1 057)
|
|
| Gross Profit |
786
N/A
|
830
+6%
|
973
+17%
|
1 114
+14%
|
1 341
+20%
|
1 480
+10%
|
1 531
+3%
|
1 539
+1%
|
1 590
+3%
|
1 612
+1%
|
1 673
+4%
|
1 790
+7%
|
1 748
-2%
|
1 933
+11%
|
1 967
+2%
|
1 999
+2%
|
2 001
+0%
|
1 820
-9%
|
1 842
+1%
|
1 938
+5%
|
1 933
0%
|
2 086
+8%
|
2 156
+3%
|
2 058
-5%
|
1 984
-4%
|
1 889
-5%
|
1 641
-13%
|
1 436
-12%
|
1 251
-13%
|
1 053
-16%
|
952
-10%
|
867
-9%
|
886
+2%
|
888
+0%
|
949
+7%
|
952
+0%
|
922
-3%
|
943
+2%
|
1 005
+7%
|
1 357
+35%
|
1 532
+13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(687)
|
(721)
|
(776)
|
(818)
|
(851)
|
(842)
|
(820)
|
(797)
|
(810)
|
(872)
|
(904)
|
(965)
|
(1 019)
|
(1 057)
|
(1 123)
|
(1 189)
|
(1 277)
|
(1 312)
|
(1 309)
|
(1 270)
|
(1 277)
|
(1 307)
|
(1 383)
|
(1 471)
|
(1 520)
|
(1 535)
|
(1 563)
|
(1 580)
|
(1 814)
|
(1 878)
|
(1 735)
|
(1 748)
|
(1 785)
|
(1 726)
|
(1 643)
|
(1 540)
|
(1 496)
|
(1 485)
|
(1 467)
|
(1 601)
|
(1 647)
|
|
| Selling, General & Administrative |
(687)
|
(721)
|
(776)
|
(629)
|
(851)
|
(842)
|
(820)
|
(635)
|
(810)
|
(872)
|
(904)
|
(744)
|
(1 013)
|
(1 051)
|
(1 117)
|
(822)
|
(1 277)
|
(1 312)
|
(1 309)
|
(916)
|
(1 277)
|
(1 307)
|
(1 383)
|
(1 070)
|
(1 520)
|
(1 535)
|
(1 563)
|
(1 089)
|
(1 598)
|
(1 662)
|
(1 735)
|
(1 194)
|
(1 747)
|
(1 688)
|
(1 643)
|
(1 061)
|
(1 496)
|
(1 485)
|
(1 467)
|
(1 144)
|
(1 647)
|
|
| Research & Development |
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(367)
|
0
|
0
|
0
|
(354)
|
0
|
0
|
0
|
(401)
|
0
|
0
|
0
|
(491)
|
0
|
0
|
0
|
(554)
|
0
|
0
|
0
|
(480)
|
0
|
0
|
0
|
(458)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(6)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(217)
|
(217)
|
0
|
0
|
(38)
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
99
N/A
|
109
+10%
|
197
+82%
|
295
+50%
|
490
+66%
|
638
+30%
|
711
+11%
|
742
+4%
|
779
+5%
|
740
-5%
|
769
+4%
|
825
+7%
|
729
-12%
|
876
+20%
|
844
-4%
|
809
-4%
|
725
-10%
|
508
-30%
|
533
+5%
|
669
+25%
|
655
-2%
|
779
+19%
|
773
-1%
|
587
-24%
|
464
-21%
|
354
-24%
|
78
-78%
|
(144)
N/A
|
(563)
-292%
|
(825)
-47%
|
(783)
+5%
|
(882)
-13%
|
(899)
-2%
|
(838)
+7%
|
(694)
+17%
|
(588)
+15%
|
(574)
+2%
|
(542)
+6%
|
(462)
+15%
|
(244)
+47%
|
(114)
+53%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
17
|
8
|
6
|
34
|
68
|
75
|
91
|
43
|
2
|
(67)
|
(97)
|
(71)
|
(38)
|
14
|
28
|
28
|
(21)
|
(14)
|
(6)
|
(6)
|
(8)
|
5
|
(28)
|
(47)
|
(33)
|
(41)
|
(23)
|
(2)
|
0
|
17
|
44
|
48
|
56
|
69
|
58
|
71
|
46
|
24
|
35
|
32
|
49
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(217)
|
(217)
|
0
|
0
|
(38)
|
(38)
|
0
|
0
|
0
|
(92)
|
(99)
|
(136)
|
(153)
|
(66)
|
(60)
|
|
| Gain/Loss on Disposition of Assets |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
3
|
3
|
2
|
2
|
(6)
|
9
|
6
|
7
|
13
|
5
|
5
|
4
|
7
|
6
|
5
|
4
|
8
|
20
|
20
|
|
| Pre-Tax Income |
116
N/A
|
116
N/A
|
203
+75%
|
330
+62%
|
559
+69%
|
713
+28%
|
802
+12%
|
786
-2%
|
781
-1%
|
673
-14%
|
672
0%
|
747
+11%
|
691
-8%
|
890
+29%
|
872
-2%
|
839
-4%
|
705
-16%
|
496
-30%
|
528
+7%
|
662
+25%
|
648
-2%
|
784
+21%
|
747
-5%
|
543
-27%
|
433
-20%
|
315
-27%
|
(167)
N/A
|
(353)
-111%
|
(556)
-57%
|
(801)
-44%
|
(762)
+5%
|
(866)
-14%
|
(839)
+3%
|
(765)
+9%
|
(629)
+18%
|
(603)
+4%
|
(623)
-3%
|
(650)
-4%
|
(572)
+12%
|
(258)
+55%
|
(105)
+59%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(59)
|
(68)
|
(78)
|
(20)
|
(106)
|
(115)
|
(195)
|
(181)
|
(144)
|
(159)
|
(129)
|
(239)
|
(236)
|
(261)
|
(257)
|
(209)
|
(184)
|
(137)
|
(159)
|
(197)
|
(213)
|
(237)
|
(221)
|
(198)
|
(155)
|
(151)
|
(88)
|
(300)
|
(295)
|
(224)
|
(172)
|
68
|
69
|
29
|
(45)
|
(65)
|
(69)
|
(73)
|
(55)
|
(42)
|
(37)
|
|
| Income from Continuing Operations |
58
|
49
|
125
|
309
|
452
|
599
|
608
|
604
|
637
|
513
|
543
|
508
|
455
|
629
|
615
|
630
|
521
|
359
|
369
|
465
|
436
|
547
|
525
|
345
|
279
|
163
|
(256)
|
(653)
|
(851)
|
(1 025)
|
(934)
|
(798)
|
(770)
|
(737)
|
(674)
|
(668)
|
(692)
|
(723)
|
(627)
|
(300)
|
(143)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(4)
|
(5)
|
(2)
|
(2)
|
(0)
|
1
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
58
N/A
|
49
-17%
|
125
+158%
|
309
+147%
|
452
+46%
|
599
+32%
|
608
+1%
|
604
-1%
|
637
+5%
|
513
-19%
|
543
+6%
|
508
-6%
|
455
-10%
|
629
+38%
|
615
-2%
|
630
+2%
|
521
-17%
|
359
-31%
|
369
+3%
|
465
+26%
|
433
-7%
|
544
+26%
|
521
-4%
|
340
-35%
|
277
-19%
|
162
-42%
|
(256)
N/A
|
(652)
-155%
|
(851)
-30%
|
(1 025)
-21%
|
(930)
+9%
|
(793)
+15%
|
(766)
+3%
|
(733)
+4%
|
(674)
+8%
|
(668)
+1%
|
(692)
-4%
|
(723)
-4%
|
(627)
+13%
|
(300)
+52%
|
(143)
+52%
|
|
| EPS (Diluted) |
11.85
N/A
|
9.89
-17%
|
25.55
+158%
|
63.1
+147%
|
90.4
+43%
|
119.72
+32%
|
119.11
-1%
|
120.08
+1%
|
124.86
+4%
|
98.65
-21%
|
102.43
+4%
|
96.83
-5%
|
85.79
-11%
|
118.69
+38%
|
116.07
-2%
|
118.87
+2%
|
96.49
-19%
|
66.46
-31%
|
68.33
+3%
|
86.2
+26%
|
80.09
-7%
|
100.77
+26%
|
92.07
-9%
|
62.89
-32%
|
51.41
-18%
|
29.68
-42%
|
-47.51
N/A
|
-121.05
-155%
|
-157.57
-30%
|
-189.55
-20%
|
-171.79
+9%
|
-146.96
+14%
|
-148.05
-1%
|
-142.79
+4%
|
-131.41
+8%
|
-130.04
+1%
|
-134.91
-4%
|
-140.98
-4%
|
-122.21
+13%
|
-58.53
+52%
|
-27.81
+52%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
