First Time Loading...

Earth Corp
TSE:4985

Watchlist Manager
Earth Corp Logo
Earth Corp
TSE:4985
Watchlist
Price: 4 380 JPY 0.11% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

158.3B
+2%
Revenue
Growth Rates:
1 Year
+4%
3 Years
-19%
5 Years
-13%
7 Years
-6%
10 Years
+17%
6.4B
+37%
Operating Income
Growth Rates:
1 Year
-14%
3 Years
-42%
5 Years
+515%
7 Years
+15%
10 Years
+17%
4.1B
+32%
Net Income
Growth Rates:
1 Year
-23%
3 Years
+16%
5 Years
-
7 Years
+22%
10 Years
+37%

Earnings Waterfall
Earth Corp

Revenue
158.3B JPY
Cost of Revenue
-94.7B JPY
Gross Profit
63.6B JPY
Operating Expenses
-57.3B JPY
Operating Income
6.4B JPY
Other Expenses
-2.3B JPY
Net Income
4.1B JPY

Income Statement
Earth Corp

Rotate your device to view
Income Statement
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
135 737
N/A
139 661
+3%
139 311
0%
141 234
+1%
145 858
+3%
149 311
+2%
154 442
+3%
159 336
+3%
159 739
+0%
161 731
+1%
162 633
+1%
164 411
+1%
168 505
+2%
170 690
+1%
171 804
+1%
177 207
+3%
179 738
+1%
179 789
+0%
181 091
+1%
179 362
-1%
181 104
+1%
183 621
+1%
184 073
+0%
188 296
+2%
189 527
+1%
191 394
+1%
196 130
+2%
194 974
-1%
196 045
+1%
199 882
+2%
201 232
+1%
202 965
+1%
203 785
+0%
193 110
-5%
177 269
-8%
163 063
-8%
152 339
-7%
154 555
+1%
153 363
-1%
154 663
+1%
158 344
+2%
Gross Profit
Cost of Revenue
(84 979)
(87 714)
(87 190)
(88 376)
(91 150)
(93 667)
(97 532)
(100 628)
(101 241)
(102 175)
(102 330)
(103 434)
(104 870)
(105 734)
(106 699)
(110 236)
(111 636)
(112 246)
(113 354)
(112 092)
(113 727)
(115 529)
(115 759)
(118 864)
(119 109)
(118 935)
(119 515)
(117 255)
(117 094)
(118 344)
(118 456)
(119 270)
(121 451)
(115 190)
(106 605)
(98 277)
(89 870)
(91 701)
(91 844)
(93 013)
(94 719)
Gross Profit
50 758
N/A
51 947
+2%
52 121
+0%
52 858
+1%
54 708
+3%
55 644
+2%
56 910
+2%
58 708
+3%
58 498
0%
59 556
+2%
60 303
+1%
60 977
+1%
63 635
+4%
64 956
+2%
65 105
+0%
66 971
+3%
68 102
+2%
67 543
-1%
67 737
+0%
67 270
-1%
67 377
+0%
68 092
+1%
68 314
+0%
69 432
+2%
70 418
+1%
72 459
+3%
76 615
+6%
77 719
+1%
78 951
+2%
81 538
+3%
82 776
+2%
83 695
+1%
82 334
-2%
77 920
-5%
70 664
-9%
64 786
-8%
62 469
-4%
62 854
+1%
61 519
-2%
61 650
+0%
63 625
+3%
Operating Income
Operating Expenses
(45 312)
(46 030)
(46 892)
(47 383)
(49 874)
(51 751)
(53 347)
(55 067)
(54 508)
(54 895)
(55 778)
(56 688)
(58 096)
(59 693)
(61 409)
(63 340)
(63 646)
(65 070)
(66 457)
(67 482)
(66 341)
(66 763)
(66 370)
(65 513)
(67 160)
(64 875)
(64 077)
(64 680)
(67 944)
(67 640)
(69 227)
(70 292)
(71 667)
(69 980)
(66 622)
(62 459)
(55 035)
(55 211)
(56 105)
(57 012)
(57 255)
Selling, General & Administrative
(41 052)
(41 777)
(42 583)
(43 053)
(45 406)
(47 141)
(48 612)
(50 203)
(49 714)
(49 997)
(50 762)
(51 554)
(52 782)
(54 311)
(55 956)
(57 673)
(57 726)
(58 916)
(60 040)
(60 934)
(59 785)
(60 251)
(59 953)
(59 197)
(60 146)
(58 567)
(57 823)
(58 472)
(61 299)
(61 029)
(62 645)
(63 769)
(65 381)
(63 698)
(60 691)
(56 873)
(49 913)
(50 397)
(51 114)
(51 841)
(52 106)
Research & Development
(2 037)
(2 063)
(2 140)
(2 178)
(2 227)
(2 281)
(2 322)
(2 369)
(2 328)
(2 388)
(2 464)
(2 544)
(2 682)
(2 713)
(2 742)
(2 701)
(2 695)
(2 713)
(2 748)
(2 862)
(2 900)
(2 840)
(2 759)
(2 663)
(2 663)
(2 655)
(2 617)
(2 615)
(2 673)
(1 907)
(1 988)
(2 032)
(3 172)
(3 186)
(3 252)
(3 292)
(3 217)
(3 264)
(3 344)
(3 411)
(3 301)
Depreciation & Amortization
(2 222)
(2 189)
(2 168)
(2 150)
(2 240)
(2 328)
(2 412)
(2 494)
(2 465)
(2 509)
(2 550)
(2 589)
(2 631)
(2 668)
(2 710)
(2 965)
(3 224)
(3 441)
(3 669)
(3 685)
(3 655)
(3 669)
(3 656)
(3 652)
(4 350)
(3 653)
(3 636)
(3 592)
(3 972)
(3 872)
(3 763)
(3 661)
(3 113)
(3 096)
(2 678)
(2 292)
(1 904)
(1 550)
(1 645)
(1 759)
(1 847)
Other Operating Expenses
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
0
(1)
0
0
(1)
(1)
(3)
(2)
(1)
(1)
0
(1)
0
0
(832)
(831)
(830)
(1)
0
0
0
(1)
0
(2)
(1)
(1)
Operating Income
5 446
N/A
5 917
+9%
5 229
-12%
5 475
+5%
4 834
-12%
3 893
-19%
3 563
-8%
3 641
+2%
3 990
+10%
4 661
+17%
4 525
-3%
4 289
-5%
5 539
+29%
5 263
-5%
3 696
-30%
3 631
-2%
4 456
+23%
2 473
-45%
1 280
-48%
(212)
N/A
1 036
N/A
1 329
+28%
1 944
+46%
3 919
+102%
3 258
-17%
7 584
+133%
12 538
+65%
13 039
+4%
11 007
-16%
13 898
+26%
13 549
-3%
13 403
-1%
10 667
-20%
7 940
-26%
4 042
-49%
2 327
-42%
7 434
+219%
7 643
+3%
5 414
-29%
4 638
-14%
6 370
+37%
Pre-Tax Income
Interest Income Expense
205
145
111
295
469
416
451
140
(192)
(227)
(456)
(350)
34
34
314
408
210
185
123
79
777
832
788
738
5
(48)
71
110
124
315
308
334
399
548
810
828
411
181
122
182
39
Non-Reccuring Items
173
56
(248)
(316)
(467)
(320)
(255)
(188)
(97)
(119)
(129)
(134)
(102)
(86)
(4)
(13)
(1)
4
(81)
(321)
(324)
(333)
(340)
(112)
(305)
(1 003)
(986)
(1 240)
(4 016)
(3 966)
(3 961)
(3 991)
(545)
(568)
(604)
(299)
(107)
(85)
(97)
(206)
(225)
Gain/Loss on Disposition of Assets
4
4
1
(1)
(7)
(7)
123
125
131
130
28
290
542
541
513
249
1
1
6
13
15
18
23
12
9
1
(6)
(2)
(4)
1
(6)
109
113
111
138
26
21
24
2
(1)
(4)
Total Other Income
821
910
733
782
738
745
713
599
474
443
428
388
424
406
366
410
393
395
485
454
456
465
380
401
405
355
317
231
167
148
210
316
329
348
350
293
298
313
312
366
383
Pre-Tax Income
6 649
N/A
7 032
+6%
5 826
-17%
6 235
+7%
5 567
-11%
4 727
-15%
4 595
-3%
4 317
-6%
4 306
0%
4 888
+14%
4 396
-10%
4 483
+2%
6 437
+44%
6 158
-4%
4 885
-21%
4 685
-4%
5 059
+8%
3 058
-40%
1 813
-41%
13
-99%
1 960
+14 977%
2 311
+18%
2 795
+21%
4 958
+77%
3 372
-32%
6 889
+104%
11 934
+73%
12 138
+2%
7 278
-40%
10 395
+43%
10 099
-3%
10 170
+1%
10 963
+8%
8 379
-24%
4 736
-43%
3 175
-33%
8 057
+154%
8 076
+0%
5 753
-29%
4 979
-13%
6 563
+32%
Net Income
Tax Provision
(3 213)
(3 369)
(2 891)
(3 036)
(3 390)
(3 104)
(2 848)
(2 629)
(2 644)
(2 580)
(2 285)
(2 247)
(2 618)
(2 378)
(1 910)
(2 003)
(2 309)
(1 914)
(1 350)
(891)
(1 651)
(1 786)
(1 965)
(2 420)
(1 811)
(2 710)
(4 043)
(4 059)
(3 425)
(4 342)
(4 387)
(4 406)
(3 536)
(2 768)
(1 521)
(968)
(2 417)
(2 349)
(1 683)
(1 534)
(2 153)
Income from Continuing Operations
3 436
3 663
2 935
3 199
2 177
1 623
1 747
1 688
1 662
2 308
2 111
2 236
3 819
3 780
2 975
2 682
2 750
1 144
463
(878)
309
525
830
2 538
1 561
4 179
7 891
8 079
3 853
6 053
5 712
5 764
7 427
5 611
3 215
2 207
5 640
5 727
4 070
3 445
4 410
Income to Minority Interest
(449)
(446)
(444)
(452)
(471)
(518)
(546)
(569)
(497)
(467)
(425)
(410)
(455)
(505)
(477)
(461)
(544)
(477)
(465)
(456)
(452)
(400)
(367)
(334)
(310)
(315)
(341)
(320)
(305)
(316)
(354)
(355)
(283)
(276)
(242)
(266)
(336)
(300)
(314)
(329)
(307)
Net Income (Common)
2 986
N/A
3 215
+8%
2 490
-23%
2 747
+10%
1 705
-38%
1 103
-35%
1 200
+9%
1 117
-7%
1 165
+4%
1 842
+58%
1 686
-8%
1 827
+8%
3 364
+84%
3 275
-3%
2 498
-24%
2 220
-11%
2 205
-1%
666
-70%
(3)
N/A
(1 335)
-44 400%
(142)
+89%
127
N/A
464
+265%
2 204
+375%
1 250
-43%
3 863
+209%
7 549
+95%
7 759
+3%
3 547
-54%
5 735
+62%
5 357
-7%
5 408
+1%
7 142
+32%
5 333
-25%
2 970
-44%
1 939
-35%
5 303
+173%
5 426
+2%
3 756
-31%
3 116
-17%
4 102
+32%
EPS (Diluted)
149.3
N/A
160.75
+8%
124.5
-23%
137.35
+10%
84.42
-39%
55.15
-35%
60
+9%
55.85
-7%
57.69
+3%
92.1
+60%
84.3
-8%
91.35
+8%
166.58
+82%
163.75
-2%
124.9
-24%
111
-11%
109.19
-2%
33.29
-70%
-0.15
N/A
-66.75
-44 400%
-7.03
+89%
6.28
N/A
22.93
+265%
108.93
+375%
61.8
-43%
190.93
+209%
372.83
+95%
375.17
+1%
170.64
-55%
260.06
+52%
242.77
-7%
245.02
+1%
323.72
+32%
241.98
-25%
134.66
-44%
87.88
-35%
240.44
+174%
245.93
+2%
169.85
-31%
140.82
-17%
185.55
+32%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.