Media Kobo Inc
TSE:3815
Media Kobo Inc
TSE:3815
Price:
228 JPY
2.7%
Market Closed
Updated:
Apr 19, 2024
Income Statement
Earnings Waterfall
Media Kobo Inc
Media Kobo Inc
|
Revenue
|
2.1B
JPY
|
|
Cost of Revenue
|
-1B
JPY
|
|
Gross Profit
|
1.1B
JPY
|
|
Operating Expenses
|
-1B
JPY
|
|
Operating Income
|
43.5m
JPY
|
|
Other Expenses
|
-15.2m
JPY
|
|
Net Income
|
28.3m
JPY
|
Income Statement
Media Kobo Inc
Media Kobo Inc
Currency: JPY
| 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 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2 389
N/A
|
2 442
+2%
|
2 450
+0%
|
2 482
+1%
|
2 512
+1%
|
2 446
-3%
|
2 451
+0%
|
2 428
-1%
|
2 350
-3%
|
2 228
-5%
|
2 073
-7%
|
1 941
-6%
|
1 969
+1%
|
2 058
+5%
|
2 145
+4%
|
2 251
+5%
|
2 239
-1%
|
2 203
-2%
|
2 201
0%
|
2 172
-1%
|
2 151
-1%
|
2 093
-3%
|
2 015
-4%
|
1 944
-4%
|
1 885
-3%
|
1 845
-2%
|
1 800
-2%
|
1 799
0%
|
1 796
0%
|
1 792
0%
|
1 828
+2%
|
1 929
+6%
|
2 046
+6%
|
2 164
+6%
|
2 245
+4%
|
2 204
-2%
|
2 146
-3%
|
2 102
-2%
|
2 062
-2%
|
2 074
+1%
|
2 091
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(793)
|
(807)
|
(831)
|
(837)
|
(851)
|
(870)
|
(938)
|
(1 014)
|
(1 045)
|
(1 071)
|
(1 039)
|
(979)
|
(1 043)
|
(1 143)
|
(1 227)
|
(1 306)
|
(1 279)
|
(1 155)
|
(1 082)
|
(1 046)
|
(1 028)
|
(1 072)
|
(1 064)
|
(1 043)
|
(1 016)
|
(978)
|
(959)
|
(962)
|
(956)
|
(975)
|
(1 002)
|
(1 040)
|
(1 084)
|
(1 112)
|
(1 115)
|
(1 087)
|
(1 059)
|
(1 034)
|
(1 027)
|
(1 005)
|
(1 007)
|
|
| Gross Profit |
1 596
N/A
|
1 635
+2%
|
1 620
-1%
|
1 645
+2%
|
1 661
+1%
|
1 577
-5%
|
1 513
-4%
|
1 414
-7%
|
1 304
-8%
|
1 156
-11%
|
1 034
-11%
|
962
-7%
|
926
-4%
|
915
-1%
|
919
+0%
|
945
+3%
|
961
+2%
|
1 048
+9%
|
1 120
+7%
|
1 126
+1%
|
1 123
0%
|
1 022
-9%
|
951
-7%
|
901
-5%
|
869
-4%
|
866
0%
|
841
-3%
|
837
0%
|
840
+0%
|
817
-3%
|
826
+1%
|
890
+8%
|
962
+8%
|
1 052
+9%
|
1 130
+7%
|
1 116
-1%
|
1 086
-3%
|
1 068
-2%
|
1 035
-3%
|
1 068
+3%
|
1 084
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(961)
|
(992)
|
(979)
|
(999)
|
(1 016)
|
(1 052)
|
(1 117)
|
(1 146)
|
(1 266)
|
(1 205)
|
(987)
|
(988)
|
(916)
|
(927)
|
(936)
|
(981)
|
(1 225)
|
(1 294)
|
(1 294)
|
(1 053)
|
(1 026)
|
(925)
|
(891)
|
(865)
|
(838)
|
(844)
|
(840)
|
(846)
|
(950)
|
(827)
|
(819)
|
(842)
|
(893)
|
(926)
|
(930)
|
(923)
|
(978)
|
(996)
|
(966)
|
(1 002)
|
(1 041)
|
|
| Selling, General & Administrative |
(961)
|
(992)
|
(979)
|
(999)
|
(1 016)
|
(1 052)
|
(1 117)
|
(1 146)
|
(1 127)
|
(1 063)
|
(987)
|
(936)
|
(916)
|
(927)
|
(936)
|
(976)
|
(996)
|
(1 067)
|
(1 067)
|
(1 053)
|
(1 044)
|
(943)
|
(909)
|
(865)
|
(838)
|
(844)
|
(840)
|
(846)
|
(848)
|
(827)
|
(819)
|
(842)
|
(855)
|
(892)
|
(930)
|
(923)
|
(945)
|
(963)
|
(966)
|
(1 010)
|
(1 033)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(5)
|
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
|
0
|
0
|
0
|
0
|
(0)
|
(139)
|
(142)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(229)
|
(227)
|
(227)
|
(0)
|
18
|
18
|
18
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(102)
|
0
|
(0)
|
(0)
|
(37)
|
(34)
|
(0)
|
(0)
|
(33)
|
(33)
|
0
|
8
|
(8)
|
|
| Operating Income |
635
N/A
|
643
+1%
|
640
0%
|
646
+1%
|
646
N/A
|
525
-19%
|
396
-25%
|
268
-32%
|
38
-86%
|
(49)
N/A
|
47
N/A
|
(26)
N/A
|
10
N/A
|
(12)
N/A
|
(18)
-48%
|
(36)
-108%
|
(264)
-626%
|
(246)
+7%
|
(175)
+29%
|
73
N/A
|
97
+34%
|
97
-1%
|
60
-38%
|
36
-39%
|
31
-16%
|
22
-28%
|
1
-97%
|
(10)
N/A
|
(110)
-1 052%
|
(10)
+91%
|
6
N/A
|
48
+649%
|
69
+45%
|
126
+82%
|
200
+59%
|
194
-3%
|
108
-44%
|
72
-34%
|
69
-4%
|
67
-3%
|
44
-35%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9)
|
(9)
|
(9)
|
(9)
|
(14)
|
(32)
|
(37)
|
(42)
|
(47)
|
(44)
|
(35)
|
(71)
|
(53)
|
(38)
|
(41)
|
(7)
|
(1)
|
(5)
|
(4)
|
(4)
|
(10)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(18)
|
(8)
|
|
| Non-Reccuring Items |
(6)
|
2
|
2
|
(28)
|
(29)
|
(26)
|
(26)
|
30
|
0
|
0
|
(134)
|
14
|
(63)
|
(64)
|
(72)
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
(23)
|
(102)
|
(102)
|
0
|
(82)
|
(3)
|
(37)
|
0
|
0
|
(65)
|
(33)
|
0
|
0
|
(9)
|
(8)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(170)
|
0
|
0
|
0
|
(18)
|
98
|
98
|
98
|
(128)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
6
|
5
|
2
|
(4)
|
(1)
|
(2)
|
(8)
|
(10)
|
(10)
|
(8)
|
(20)
|
(24)
|
(25)
|
(25)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
2
|
5
|
3
|
4
|
2
|
1
|
2
|
6
|
3
|
7
|
7
|
3
|
4
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
627
N/A
|
641
+2%
|
635
-1%
|
605
-5%
|
603
0%
|
465
-23%
|
325
-30%
|
77
-76%
|
(20)
N/A
|
(101)
-410%
|
(142)
-41%
|
(124)
+12%
|
(32)
+74%
|
(41)
-25%
|
(39)
+4%
|
(174)
-347%
|
(270)
-56%
|
(254)
+6%
|
(183)
+28%
|
71
N/A
|
93
+31%
|
93
+1%
|
57
-39%
|
53
-6%
|
25
-53%
|
(6)
N/A
|
(105)
-1 613%
|
(121)
-15%
|
(116)
+4%
|
(99)
+15%
|
(7)
+93%
|
1
N/A
|
56
+3 944%
|
112
+98%
|
122
+9%
|
149
+22%
|
97
-35%
|
62
-36%
|
49
-21%
|
41
-15%
|
35
-16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(283)
|
(291)
|
(288)
|
(277)
|
(271)
|
(233)
|
(130)
|
(10)
|
18
|
62
|
37
|
(17)
|
(27)
|
(17)
|
(19)
|
63
|
93
|
85
|
49
|
(50)
|
(54)
|
(58)
|
(43)
|
(40)
|
(38)
|
(32)
|
(37)
|
(31)
|
(24)
|
(14)
|
(2)
|
6
|
(2)
|
(17)
|
(9)
|
5
|
7
|
16
|
10
|
(6)
|
(7)
|
|
| Income from Continuing Operations |
344
|
350
|
347
|
328
|
332
|
233
|
195
|
67
|
(2)
|
(39)
|
(105)
|
(141)
|
(59)
|
(57)
|
(57)
|
(111)
|
(178)
|
(169)
|
(134)
|
21
|
38
|
35
|
13
|
13
|
(13)
|
(38)
|
(142)
|
(152)
|
(140)
|
(112)
|
(8)
|
7
|
54
|
95
|
114
|
154
|
104
|
78
|
58
|
35
|
28
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
6
|
14
|
19
|
20
|
12
|
5
|
1
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
10
|
11
|
12
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
344
N/A
|
350
+2%
|
347
-1%
|
328
-6%
|
332
+1%
|
239
-28%
|
209
-13%
|
86
-59%
|
17
-80%
|
(27)
N/A
|
(99)
-272%
|
(140)
-40%
|
(59)
+58%
|
(55)
+6%
|
(56)
-2%
|
(111)
-97%
|
(178)
-60%
|
(169)
+5%
|
(134)
+21%
|
21
N/A
|
38
+87%
|
35
-8%
|
19
-45%
|
23
+17%
|
(2)
N/A
|
(26)
-1 323%
|
(136)
-415%
|
(149)
-10%
|
(139)
+7%
|
(112)
+19%
|
(8)
+93%
|
7
N/A
|
54
+652%
|
95
+75%
|
114
+20%
|
154
+35%
|
104
-32%
|
78
-25%
|
58
-25%
|
35
-39%
|
28
-20%
|
|
| EPS (Diluted) |
32.14
N/A
|
32.72
+2%
|
32.41
-1%
|
30.6
-6%
|
31.03
+1%
|
22.31
-28%
|
19.34
-13%
|
8
-59%
|
1.62
-80%
|
-2.49
N/A
|
-9.28
-273%
|
-13.04
-41%
|
-5.46
+58%
|
-5.09
+7%
|
-5.27
-4%
|
-10.4
-97%
|
-16.58
-59%
|
-16.42
+1%
|
-13.12
+20%
|
1.99
N/A
|
3.75
+88%
|
3.48
-7%
|
1.91
-45%
|
2.23
+17%
|
-0.18
N/A
|
-2.63
-1 361%
|
-13.53
-414%
|
-14.83
-10%
|
-13.83
+7%
|
-11.15
+19%
|
-0.83
+93%
|
0.71
N/A
|
5.36
+655%
|
9.41
+76%
|
11.28
+20%
|
15.26
+35%
|
10.33
-32%
|
7.75
-25%
|
5.79
-25%
|
3.51
-39%
|
2.81
-20%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
