MEC Co Ltd
TSE:4971
MEC Co Ltd
TSE:4971
Price:
4 055 JPY
1.38%
Market Closed
Updated:
Apr 28, 2024
Income Statement
Earnings Waterfall
MEC Co Ltd
MEC Co Ltd
|
Revenue
|
14B
JPY
|
|
Cost of Revenue
|
-5.7B
JPY
|
|
Gross Profit
|
8.3B
JPY
|
|
Operating Expenses
|
-5.8B
JPY
|
|
Operating Income
|
2.5B
JPY
|
|
Other Expenses
|
-187.8m
JPY
|
|
Net Income
|
2.3B
JPY
|
Income Statement
MEC Co Ltd
MEC Co Ltd
Currency: JPY
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
7 791
N/A
|
8 003
+3%
|
8 422
+5%
|
8 743
+4%
|
8 814
+1%
|
9 057
+3%
|
9 087
+0%
|
9 011
-1%
|
8 985
0%
|
9 078
+1%
|
9 194
+1%
|
9 145
-1%
|
9 191
+0%
|
9 260
+1%
|
9 455
+2%
|
9 979
+6%
|
9 642
-3%
|
12 302
+28%
|
12 646
+3%
|
12 835
+1%
|
11 329
-12%
|
10 997
-3%
|
10 806
-2%
|
11 001
+2%
|
10 866
-1%
|
11 347
+4%
|
11 591
+2%
|
11 489
-1%
|
11 957
+4%
|
12 652
+6%
|
13 280
+5%
|
14 385
+8%
|
15 038
+5%
|
15 489
+3%
|
16 142
+4%
|
16 245
+1%
|
16 329
+1%
|
15 140
-7%
|
14 400
-5%
|
13 946
-3%
|
14 020
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 949)
|
(3 043)
|
(3 085)
|
(3 214)
|
(3 366)
|
(3 262)
|
(3 268)
|
(3 178)
|
(3 041)
|
(3 043)
|
(3 167)
|
(3 109)
|
(3 119)
|
(3 215)
|
(3 315)
|
(3 445)
|
(3 740)
|
(4 710)
|
(4 821)
|
(4 957)
|
(4 087)
|
(4 061)
|
(4 025)
|
(4 160)
|
(4 247)
|
(4 376)
|
(4 466)
|
(4 435)
|
(4 561)
|
(4 772)
|
(4 935)
|
(5 398)
|
(5 715)
|
(5 956)
|
(6 384)
|
(6 548)
|
(6 525)
|
(6 181)
|
(5 869)
|
(5 670)
|
(5 703)
|
|
| Gross Profit |
4 842
N/A
|
4 960
+2%
|
5 338
+8%
|
5 529
+4%
|
5 448
-1%
|
5 795
+6%
|
5 819
+0%
|
5 833
+0%
|
5 945
+2%
|
6 036
+2%
|
6 026
0%
|
6 036
+0%
|
6 072
+1%
|
6 045
0%
|
6 140
+2%
|
6 534
+6%
|
5 902
-10%
|
7 593
+29%
|
7 825
+3%
|
7 878
+1%
|
7 242
-8%
|
6 935
-4%
|
6 781
-2%
|
6 841
+1%
|
6 619
-3%
|
6 971
+5%
|
7 124
+2%
|
7 054
-1%
|
7 396
+5%
|
7 880
+7%
|
8 345
+6%
|
8 988
+8%
|
9 323
+4%
|
9 532
+2%
|
9 758
+2%
|
9 698
-1%
|
9 804
+1%
|
8 959
-9%
|
8 531
-5%
|
8 276
-3%
|
8 317
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 438)
|
(3 539)
|
(3 574)
|
(3 653)
|
(3 714)
|
(3 787)
|
(3 860)
|
(3 889)
|
(3 885)
|
(3 850)
|
(3 828)
|
(3 818)
|
(3 916)
|
(4 158)
|
(4 242)
|
(4 353)
|
(3 908)
|
(5 078)
|
(5 311)
|
(5 452)
|
(5 019)
|
(5 027)
|
(4 987)
|
(5 000)
|
(4 982)
|
(5 042)
|
(4 964)
|
(4 947)
|
(5 026)
|
(5 034)
|
(5 159)
|
(5 302)
|
(5 384)
|
(5 528)
|
(5 688)
|
(5 791)
|
(5 799)
|
(5 837)
|
(5 772)
|
(5 718)
|
(5 824)
|
|
| Selling, General & Administrative |
(3 438)
|
(3 538)
|
(3 574)
|
(3 653)
|
(3 714)
|
(2 909)
|
(3 860)
|
(3 889)
|
(3 885)
|
(3 052)
|
(3 828)
|
(3 818)
|
(3 916)
|
(3 255)
|
(4 242)
|
(4 353)
|
(3 121)
|
(4 775)
|
(5 008)
|
(5 148)
|
(3 779)
|
(5 027)
|
(4 987)
|
(5 000)
|
(3 781)
|
(5 042)
|
(4 964)
|
(4 947)
|
(3 666)
|
(5 034)
|
(5 159)
|
(5 302)
|
(4 060)
|
(5 514)
|
(5 683)
|
(5 791)
|
(4 469)
|
(5 837)
|
(5 772)
|
(5 718)
|
(4 605)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(878)
|
0
|
0
|
0
|
(798)
|
0
|
0
|
0
|
(903)
|
0
|
0
|
(787)
|
0
|
0
|
0
|
(1 241)
|
0
|
0
|
0
|
(1 201)
|
0
|
0
|
0
|
(1 359)
|
0
|
0
|
0
|
(1 324)
|
0
|
0
|
0
|
(1 330)
|
0
|
0
|
0
|
(1 219)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(304)
|
(304)
|
(304)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(13)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
1 404
N/A
|
1 422
+1%
|
1 764
+24%
|
1 876
+6%
|
1 734
-8%
|
2 009
+16%
|
1 959
-2%
|
1 943
-1%
|
2 060
+6%
|
2 186
+6%
|
2 198
+1%
|
2 218
+1%
|
2 156
-3%
|
1 887
-12%
|
1 898
+1%
|
2 182
+15%
|
1 994
-9%
|
2 515
+26%
|
2 514
0%
|
2 426
-3%
|
2 223
-8%
|
1 908
-14%
|
1 794
-6%
|
1 841
+3%
|
1 637
-11%
|
1 929
+18%
|
2 161
+12%
|
2 107
-2%
|
2 370
+12%
|
2 846
+20%
|
3 186
+12%
|
3 686
+16%
|
3 940
+7%
|
4 004
+2%
|
4 070
+2%
|
3 906
-4%
|
4 004
+3%
|
3 122
-22%
|
2 759
-12%
|
2 558
-7%
|
2 493
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
112
|
98
|
45
|
53
|
77
|
90
|
134
|
77
|
38
|
(5)
|
(87)
|
(60)
|
4
|
14
|
52
|
73
|
31
|
6
|
10
|
(4)
|
(37)
|
(9)
|
(36)
|
(52)
|
3
|
(45)
|
5
|
8
|
(8)
|
94
|
78
|
67
|
144
|
159
|
292
|
327
|
175
|
119
|
84
|
107
|
164
|
|
| Non-Reccuring Items |
41
|
(52)
|
(52)
|
(52)
|
(52)
|
(7)
|
(7)
|
(13)
|
(13)
|
(58)
|
(58)
|
(56)
|
(55)
|
(41)
|
3
|
6
|
40
|
39
|
71
|
90
|
87
|
88
|
21
|
(16)
|
(13)
|
(31)
|
(74)
|
(68)
|
(72)
|
(54)
|
(28)
|
(17)
|
(14)
|
0
|
0
|
(4)
|
0
|
(6)
|
(11)
|
(13)
|
(22)
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
(1)
|
2
|
3
|
3
|
3
|
2
|
5
|
5
|
5
|
5
|
8
|
7
|
7
|
5
|
0
|
1
|
2
|
4
|
5
|
5
|
5
|
5
|
3
|
2
|
1
|
1
|
0
|
(10)
|
0
|
0
|
0
|
1
|
(0)
|
0
|
(27)
|
(22)
|
(19)
|
535
|
563
|
557
|
|
| Total Other Income |
26
|
33
|
34
|
38
|
36
|
31
|
26
|
24
|
24
|
28
|
30
|
15
|
15
|
8
|
11
|
27
|
38
|
54
|
59
|
61
|
51
|
67
|
75
|
79
|
82
|
61
|
45
|
33
|
28
|
12
|
12
|
26
|
21
|
78
|
89
|
89
|
67
|
43
|
33
|
22
|
27
|
|
| Pre-Tax Income |
1 583
N/A
|
1 499
-5%
|
1 793
+20%
|
1 917
+7%
|
1 798
-6%
|
2 125
+18%
|
2 115
0%
|
2 035
-4%
|
2 113
+4%
|
2 154
+2%
|
2 088
-3%
|
2 124
+2%
|
2 127
+0%
|
1 875
-12%
|
1 969
+5%
|
2 288
+16%
|
2 104
-8%
|
2 615
+24%
|
2 657
+2%
|
2 579
-3%
|
2 328
-10%
|
2 060
-12%
|
1 858
-10%
|
1 856
0%
|
1 711
-8%
|
1 916
+12%
|
2 137
+12%
|
2 080
-3%
|
2 309
+11%
|
2 899
+26%
|
3 249
+12%
|
3 763
+16%
|
4 092
+9%
|
4 241
+4%
|
4 451
+5%
|
4 292
-4%
|
4 225
-2%
|
3 258
-23%
|
3 399
+4%
|
3 236
-5%
|
3 219
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(589)
|
(574)
|
(706)
|
(731)
|
(716)
|
(781)
|
(721)
|
(699)
|
(661)
|
(640)
|
(588)
|
(500)
|
(339)
|
(233)
|
(253)
|
(430)
|
(537)
|
(681)
|
(635)
|
(610)
|
(550)
|
(489)
|
(512)
|
(501)
|
(474)
|
(521)
|
(564)
|
(654)
|
(713)
|
(878)
|
(981)
|
(1 078)
|
(1 143)
|
(1 241)
|
(1 307)
|
(1 245)
|
(1 160)
|
(905)
|
(919)
|
(848)
|
(914)
|
|
| Income from Continuing Operations |
994
|
925
|
1 087
|
1 186
|
1 082
|
1 344
|
1 394
|
1 336
|
1 452
|
1 515
|
1 500
|
1 625
|
1 788
|
1 643
|
1 716
|
1 858
|
1 568
|
1 934
|
2 021
|
1 969
|
1 778
|
1 571
|
1 346
|
1 355
|
1 236
|
1 395
|
1 574
|
1 426
|
1 596
|
2 021
|
2 268
|
2 684
|
2 949
|
3 001
|
3 144
|
3 047
|
3 065
|
2 353
|
2 480
|
2 389
|
2 305
|
|
| Net Income (Common) |
994
N/A
|
925
-7%
|
1 087
+18%
|
1 186
+9%
|
1 082
-9%
|
1 344
+24%
|
1 394
+4%
|
1 336
-4%
|
1 452
+9%
|
1 515
+4%
|
1 500
-1%
|
1 625
+8%
|
1 788
+10%
|
1 643
-8%
|
1 716
+4%
|
1 858
+8%
|
1 568
-16%
|
1 934
+23%
|
2 021
+5%
|
1 969
-3%
|
1 778
-10%
|
1 571
-12%
|
1 346
-14%
|
1 355
+1%
|
1 236
-9%
|
1 395
+13%
|
1 574
+13%
|
1 426
-9%
|
1 596
+12%
|
2 021
+27%
|
2 268
+12%
|
2 684
+18%
|
2 949
+10%
|
3 001
+2%
|
3 144
+5%
|
3 047
-3%
|
3 065
+1%
|
2 353
-23%
|
2 480
+5%
|
2 389
-4%
|
2 305
-4%
|
|
| EPS (Diluted) |
49.45
N/A
|
46.02
-7%
|
54.09
+18%
|
59.01
+9%
|
53.81
-9%
|
66.98
+24%
|
69.33
+4%
|
66.47
-4%
|
73.31
+10%
|
76.26
+4%
|
77.32
+1%
|
83.75
+8%
|
92.14
+10%
|
84.86
-8%
|
89.36
+5%
|
96.78
+8%
|
81.77
-16%
|
100.7
+23%
|
105.26
+5%
|
102.52
-3%
|
92.85
-9%
|
82.81
-11%
|
70.93
-14%
|
71.42
+1%
|
65.16
-9%
|
73.51
+13%
|
82.92
+13%
|
75.13
-9%
|
84.09
+12%
|
106.48
+27%
|
119.41
+12%
|
141.26
+18%
|
155.28
+10%
|
157.9
+2%
|
165.39
+5%
|
160.29
-3%
|
161.22
+1%
|
123.78
-23%
|
131.23
+6%
|
127.42
-3%
|
122.29
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
