Weathernews Inc
TSE:4825
Income Statement
Earnings Waterfall
Weathernews Inc
Revenue
|
21.8B
JPY
|
Cost of Revenue
|
-12.6B
JPY
|
Gross Profit
|
9.2B
JPY
|
Operating Expenses
|
-6B
JPY
|
Operating Income
|
3.3B
JPY
|
Other Expenses
|
-757.4m
JPY
|
Net Income
|
2.5B
JPY
|
Income Statement
Weathernews Inc
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 |
13 096
N/A
|
13 295
+2%
|
13 306
+0%
|
13 415
+1%
|
13 726
+2%
|
14 003
+2%
|
14 064
+0%
|
14 423
+3%
|
14 563
+1%
|
14 652
+1%
|
14 511
-1%
|
14 406
-1%
|
14 331
-1%
|
14 356
+0%
|
14 542
+1%
|
14 856
+2%
|
15 196
+2%
|
15 519
+2%
|
15 874
+2%
|
16 115
+2%
|
16 451
+2%
|
16 742
+2%
|
17 052
+2%
|
17 215
+1%
|
17 635
+2%
|
17 840
+1%
|
17 953
+1%
|
18 289
+2%
|
18 279
0%
|
18 420
+1%
|
18 843
+2%
|
19 393
+3%
|
19 682
+1%
|
19 870
+1%
|
19 651
-1%
|
19 888
+1%
|
20 260
+2%
|
20 741
+2%
|
21 115
+2%
|
21 470
+2%
|
21 779
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 561)
|
(7 490)
|
(7 437)
|
(7 502)
|
(7 652)
|
(7 776)
|
(7 844)
|
(8 049)
|
(8 313)
|
(8 449)
|
(8 327)
|
(8 392)
|
(8 305)
|
(8 376)
|
(8 554)
|
(8 821)
|
(9 009)
|
(9 361)
|
(9 825)
|
(10 149)
|
(10 469)
|
(10 686)
|
(10 948)
|
(10 986)
|
(11 317)
|
(11 421)
|
(11 312)
|
(11 385)
|
(11 166)
|
(11 224)
|
(11 409)
|
(11 463)
|
(11 523)
|
(11 582)
|
(11 472)
|
(11 588)
|
(11 787)
|
(11 860)
|
(12 150)
|
(12 286)
|
(12 569)
|
|
Gross Profit |
5 535
N/A
|
5 805
+5%
|
5 869
+1%
|
5 913
+1%
|
6 075
+3%
|
6 227
+3%
|
6 220
0%
|
6 374
+2%
|
6 249
-2%
|
6 203
-1%
|
6 184
0%
|
6 014
-3%
|
6 026
+0%
|
5 980
-1%
|
5 988
+0%
|
6 035
+1%
|
6 187
+3%
|
6 159
0%
|
6 049
-2%
|
5 966
-1%
|
5 983
+0%
|
6 056
+1%
|
6 104
+1%
|
6 229
+2%
|
6 318
+1%
|
6 419
+2%
|
6 641
+3%
|
6 904
+4%
|
7 113
+3%
|
7 196
+1%
|
7 434
+3%
|
7 930
+7%
|
8 159
+3%
|
8 288
+2%
|
8 179
-1%
|
8 300
+1%
|
8 473
+2%
|
8 881
+5%
|
8 964
+1%
|
9 183
+2%
|
9 210
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 581)
|
(2 560)
|
(2 601)
|
(2 617)
|
(2 712)
|
(2 822)
|
(2 916)
|
(2 986)
|
(2 937)
|
(2 908)
|
(2 797)
|
(2 744)
|
(2 838)
|
(2 933)
|
(3 164)
|
(3 385)
|
(3 544)
|
(3 595)
|
(3 558)
|
(3 718)
|
(3 755)
|
(3 816)
|
(4 058)
|
(4 208)
|
(4 395)
|
(4 463)
|
(4 361)
|
(4 558)
|
(4 775)
|
(4 761)
|
(4 989)
|
(5 217)
|
(5 380)
|
(5 386)
|
(5 275)
|
(5 579)
|
(5 497)
|
(5 585)
|
(5 708)
|
(5 980)
|
(5 959)
|
|
Selling, General & Administrative |
(2 581)
|
(2 560)
|
(2 601)
|
(2 617)
|
(2 712)
|
(2 822)
|
(2 916)
|
(2 972)
|
(2 937)
|
(2 908)
|
(2 797)
|
(2 744)
|
(2 808)
|
(2 923)
|
(3 164)
|
(3 384)
|
(3 544)
|
(3 595)
|
(3 558)
|
(3 718)
|
(3 800)
|
(3 860)
|
(4 058)
|
(4 237)
|
(4 395)
|
(4 463)
|
(4 361)
|
(4 558)
|
(4 775)
|
(4 761)
|
(4 989)
|
(5 217)
|
(5 380)
|
(5 386)
|
(5 275)
|
(5 450)
|
(5 447)
|
(5 585)
|
(5 708)
|
(5 984)
|
(5 962)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(14)
|
0
|
0
|
(0)
|
0
|
(31)
|
(10)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
45
|
45
|
(0)
|
29
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(129)
|
(50)
|
(0)
|
(0)
|
4
|
4
|
|
Operating Income |
2 954
N/A
|
3 244
+10%
|
3 268
+1%
|
3 296
+1%
|
3 363
+2%
|
3 405
+1%
|
3 305
-3%
|
3 388
+3%
|
3 312
-2%
|
3 296
-1%
|
3 387
+3%
|
3 270
-3%
|
3 188
-3%
|
3 047
-4%
|
2 824
-7%
|
2 651
-6%
|
2 642
0%
|
2 564
-3%
|
2 491
-3%
|
2 248
-10%
|
2 228
-1%
|
2 240
+1%
|
2 046
-9%
|
2 020
-1%
|
1 923
-5%
|
1 956
+2%
|
2 281
+17%
|
2 346
+3%
|
2 338
0%
|
2 435
+4%
|
2 445
+0%
|
2 713
+11%
|
2 779
+2%
|
2 902
+4%
|
2 904
+0%
|
2 722
-6%
|
2 976
+9%
|
3 295
+11%
|
3 256
-1%
|
3 203
-2%
|
3 252
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
96
|
57
|
30
|
71
|
152
|
161
|
205
|
133
|
18
|
(103)
|
(186)
|
(210)
|
(134)
|
(41)
|
(22)
|
35
|
(38)
|
(35)
|
21
|
63
|
27
|
(12)
|
(101)
|
(177)
|
(115)
|
(148)
|
(133)
|
(81)
|
(118)
|
(22)
|
10
|
(14)
|
(19)
|
(21)
|
57
|
118
|
111
|
127
|
59
|
39
|
53
|
|
Non-Reccuring Items |
(12)
|
(12)
|
(168)
|
(152)
|
(150)
|
(153)
|
(8)
|
0
|
(22)
|
(40)
|
(35)
|
(39)
|
0
|
0
|
(3)
|
0
|
(569)
|
(584)
|
(646)
|
(724)
|
(155)
|
(142)
|
(49)
|
0
|
(16)
|
(14)
|
(5)
|
(52)
|
(54)
|
(54)
|
(50)
|
(6)
|
(82)
|
(132)
|
(132)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(12)
|
(8)
|
8
|
8
|
8
|
10
|
5
|
6
|
6
|
7
|
13
|
11
|
23
|
40
|
23
|
23
|
10
|
(8)
|
(17)
|
(15)
|
(13)
|
(20)
|
(13)
|
(13)
|
34
|
45
|
40
|
41
|
(6)
|
(4)
|
100
|
107
|
111
|
113
|
102
|
104
|
109
|
101
|
11
|
(36)
|
(42)
|
|
Pre-Tax Income |
3 027
N/A
|
3 282
+8%
|
3 139
-4%
|
3 224
+3%
|
3 372
+5%
|
3 423
+2%
|
3 507
+2%
|
3 527
+1%
|
3 314
-6%
|
3 160
-5%
|
3 179
+1%
|
3 032
-5%
|
3 077
+1%
|
3 046
-1%
|
2 822
-7%
|
2 709
-4%
|
2 046
-24%
|
1 937
-5%
|
1 849
-4%
|
1 573
-15%
|
2 087
+33%
|
2 066
-1%
|
1 882
-9%
|
1 830
-3%
|
1 825
0%
|
1 839
+1%
|
2 183
+19%
|
2 254
+3%
|
2 160
-4%
|
2 355
+9%
|
2 505
+6%
|
2 800
+12%
|
2 788
0%
|
2 862
+3%
|
2 932
+2%
|
2 944
+0%
|
3 196
+9%
|
3 524
+10%
|
3 289
-7%
|
3 206
-3%
|
3 263
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 147)
|
(1 250)
|
(1 265)
|
(1 267)
|
(1 299)
|
(1 301)
|
(1 255)
|
(1 254)
|
(1 143)
|
(1 070)
|
(983)
|
(862)
|
(875)
|
(872)
|
(857)
|
(900)
|
(880)
|
(795)
|
(711)
|
(596)
|
(528)
|
(559)
|
(511)
|
(512)
|
(534)
|
(555)
|
(554)
|
(550)
|
(512)
|
(509)
|
(643)
|
(757)
|
(774)
|
(732)
|
(775)
|
(773)
|
(848)
|
(1 041)
|
(891)
|
(749)
|
(768)
|
|
Income from Continuing Operations |
1 880
|
2 031
|
1 874
|
1 957
|
2 073
|
2 123
|
2 252
|
2 273
|
2 172
|
2 090
|
2 196
|
2 170
|
2 202
|
2 174
|
1 965
|
1 809
|
1 165
|
1 142
|
1 139
|
977
|
1 559
|
1 508
|
1 371
|
1 319
|
1 291
|
1 283
|
1 629
|
1 703
|
1 648
|
1 846
|
1 862
|
2 043
|
2 015
|
2 130
|
2 157
|
2 171
|
2 348
|
2 483
|
2 398
|
2 457
|
2 494
|
|
Net Income (Common) |
1 880
N/A
|
2 031
+8%
|
1 874
-8%
|
1 957
+4%
|
2 073
+6%
|
2 123
+2%
|
2 252
+6%
|
2 273
+1%
|
2 172
-4%
|
2 090
-4%
|
2 196
+5%
|
2 170
-1%
|
2 202
+1%
|
2 174
-1%
|
1 965
-10%
|
1 809
-8%
|
1 165
-36%
|
1 142
-2%
|
1 139
0%
|
977
-14%
|
1 559
+60%
|
1 508
-3%
|
1 371
-9%
|
1 319
-4%
|
1 291
-2%
|
1 283
-1%
|
1 629
+27%
|
1 703
+5%
|
1 648
-3%
|
1 846
+12%
|
1 862
+1%
|
2 043
+10%
|
2 015
-1%
|
2 130
+6%
|
2 157
+1%
|
2 171
+1%
|
2 348
+8%
|
2 483
+6%
|
2 398
-3%
|
2 457
+2%
|
2 494
+1%
|
|
EPS (Diluted) |
172.44
N/A
|
186.33
+8%
|
170.36
-9%
|
179.55
+5%
|
190.15
+6%
|
194.74
+2%
|
206.49
+6%
|
208.52
+1%
|
199.23
-4%
|
191.71
-4%
|
200.88
+5%
|
199.11
-1%
|
201.98
+1%
|
199.41
-1%
|
179.83
-10%
|
165.93
-8%
|
106.9
-36%
|
104.78
-2%
|
104.18
-1%
|
89.66
-14%
|
142.53
+59%
|
137.69
-3%
|
125.29
-9%
|
120.36
-4%
|
117.76
-2%
|
116.95
-1%
|
148.6
+27%
|
155.26
+4%
|
149.95
-3%
|
167.79
+12%
|
169.37
+1%
|
185.68
+10%
|
182.82
-2%
|
193.15
+6%
|
195.74
+1%
|
196.8
+1%
|
212.55
+8%
|
224.68
+6%
|
217.11
-3%
|
222.3
+2%
|
225.4
+1%
|