Moresco Corp
TSE:5018

Watchlist Manager
Moresco Corp Logo
Moresco Corp
TSE:5018
Watchlist
Price: 1 846 JPY -0.59% Market Closed
Market Cap: ¥17.9B

Income Statement

Earnings Waterfall
Moresco Corp

Income Statement
Moresco Corp

Rotate your device to view
Income Statement
Currency: JPY
May-2007 Aug-2007 Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 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 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
0
0
0
0
0
0
3
0
0
5
11
17
21
19
17
18
20
22
26
25
23
23
23
23
23
22
20
21
22
21
22
20
24
25
25
25
22
22
20
20
23
23
24
22
18
17
18
18
17
15
14
16
14
15
11
17
12
13
14
8
13
0
0
0
12
27
48
63
67
0
0
0
Revenue
9 773
N/A
10 066
+3%
10 230
+2%
10 530
+3%
10 669
+1%
11 032
+3%
9 961
-10%
9 387
-6%
9 186
-2%
10 711
+17%
11 815
+10%
12 422
+5%
16 441
+32%
16 678
+1%
16 790
+1%
17 871
+6%
18 656
+4%
19 469
+4%
20 194
+4%
19 984
-1%
19 987
+0%
20 310
+2%
21 039
+4%
22 326
+6%
23 724
+6%
24 841
+5%
25 519
+3%
26 184
+3%
26 820
+2%
26 811
0%
27 028
+1%
26 651
-1%
26 266
-1%
26 379
+0%
26 313
0%
26 289
0%
26 674
+1%
26 779
+0%
27 126
+1%
27 638
+2%
27 922
+1%
28 242
+1%
28 576
+1%
28 941
+1%
28 806
0%
28 614
-1%
28 149
-2%
27 435
-3%
27 064
-1%
26 172
-3%
24 866
-5%
24 587
-1%
24 479
0%
25 251
+3%
26 497
+5%
26 926
+2%
27 300
+1%
27 694
+1%
28 457
+3%
29 364
+3%
30 333
+3%
30 879
+2%
31 196
+1%
31 585
+1%
31 886
+1%
32 544
+2%
33 602
+3%
34 072
+1%
34 374
+1%
34 636
+1%
34 137
-1%
34 030
0%
Gross Profit
Cost of Revenue
(6 694)
(6 889)
(6 942)
(7 174)
(7 370)
(7 816)
(7 172)
(6 712)
(6 333)
(7 209)
(7 942)
(8 437)
(11 237)
(11 499)
(11 704)
(12 532)
(13 160)
(13 785)
(14 395)
(14 327)
(14 344)
(14 503)
(14 894)
(15 680)
(16 576)
(17 405)
(17 815)
(18 310)
(18 704)
(18 554)
(18 562)
(18 017)
(17 727)
(17 740)
(17 630)
(17 490)
(17 439)
(17 364)
(17 575)
(18 057)
(18 406)
(18 650)
(18 947)
(19 247)
(19 487)
(19 551)
(19 303)
(18 816)
(18 330)
(17 695)
(16 922)
(16 652)
(16 640)
(16 994)
(17 650)
(18 128)
(18 575)
(19 240)
(20 237)
(21 223)
(22 204)
(22 720)
(22 908)
(23 021)
(22 902)
(23 314)
(23 915)
(24 209)
(24 414)
(24 397)
(23 956)
(23 555)
Gross Profit
3 079
N/A
3 177
+3%
3 288
+4%
3 356
+2%
3 299
-2%
3 215
-3%
2 789
-13%
2 675
-4%
2 853
+7%
3 502
+23%
3 872
+11%
3 985
+3%
5 205
+31%
5 179
-1%
5 086
-2%
5 339
+5%
5 496
+3%
5 684
+3%
5 799
+2%
5 657
-2%
5 642
0%
5 807
+3%
6 145
+6%
6 645
+8%
7 148
+8%
7 437
+4%
7 704
+4%
7 874
+2%
8 116
+3%
8 257
+2%
8 466
+3%
8 634
+2%
8 539
-1%
8 639
+1%
8 683
+1%
8 799
+1%
9 235
+5%
9 415
+2%
9 551
+1%
9 581
+0%
9 516
-1%
9 592
+1%
9 629
+0%
9 694
+1%
9 319
-4%
9 063
-3%
8 846
-2%
8 619
-3%
8 734
+1%
8 477
-3%
7 944
-6%
7 935
0%
7 839
-1%
8 257
+5%
8 847
+7%
8 798
-1%
8 725
-1%
8 454
-3%
8 220
-3%
8 141
-1%
8 129
0%
8 159
+0%
8 288
+2%
8 564
+3%
8 984
+5%
9 230
+3%
9 687
+5%
9 863
+2%
9 960
+1%
10 239
+3%
10 181
-1%
10 475
+3%
Operating Income
Operating Expenses
(2 518)
(2 598)
(2 653)
(2 689)
(2 703)
(2 753)
(2 634)
(2 562)
(2 514)
(2 697)
(2 838)
(2 948)
(3 953)
(4 011)
(4 086)
(4 187)
(4 303)
(4 437)
(4 555)
(4 652)
(4 742)
(4 830)
(4 961)
(5 176)
(5 330)
(5 534)
(5 661)
(5 720)
(5 866)
(5 921)
(6 133)
(6 284)
(6 414)
(6 605)
(6 598)
(6 672)
(6 861)
(6 954)
(7 129)
(7 250)
(7 186)
(7 259)
(7 244)
(7 301)
(7 369)
(7 387)
(7 407)
(7 382)
(7 455)
(7 365)
(7 213)
(7 095)
(6 997)
(7 156)
(7 301)
(7 321)
(7 291)
(7 339)
(7 417)
(7 574)
(7 606)
(7 580)
(7 532)
(7 502)
(7 759)
(8 073)
(8 319)
(8 576)
(8 569)
(8 517)
(8 512)
(8 525)
Selling, General & Administrative
(2 518)
(2 597)
(2 653)
(2 689)
(2 703)
(2 753)
(2 462)
(2 562)
(1 958)
(2 101)
(1 839)
(2 283)
(3 067)
(3 113)
(3 183)
(3 282)
(3 382)
(3 740)
(4 093)
(4 415)
(3 755)
(4 830)
(4 961)
(5 170)
(4 297)
(5 533)
(5 661)
(5 720)
(4 779)
(5 922)
(6 134)
(6 284)
(5 383)
(6 597)
(6 588)
(6 665)
(5 704)
(6 949)
(7 125)
(7 249)
(5 917)
(7 247)
(7 233)
(7 300)
(5 953)
(7 387)
(7 407)
(7 381)
(6 036)
(7 366)
(7 214)
(7 097)
(4 933)
(7 038)
(7 181)
(7 221)
(5 295)
(7 338)
(7 414)
(7 571)
(5 775)
(7 580)
(7 531)
(7 501)
(6 004)
(8 073)
(8 320)
(8 577)
(6 497)
(8 517)
(8 512)
(8 525)
Research & Development
0
0
0
0
0
0
(172)
0
0
(212)
(442)
(664)
(887)
(898)
(904)
(906)
(920)
0
0
0
(987)
0
0
0
(1 033)
0
0
0
(1 087)
0
0
0
(1 031)
0
0
0
(1 157)
0
0
0
(1 270)
0
0
0
(1 416)
0
0
0
(1 420)
0
0
0
(1 360)
0
0
0
(1 359)
0
0
0
(1 246)
0
0
0
(1 321)
0
0
0
(1 599)
0
0
0
Depreciation & Amortization
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(703)
0
0
0
(637)
0
0
0
(585)
0
0
0
(434)
0
0
0
(473)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
(556)
(384)
(556)
0
0
0
0
0
0
(697)
(461)
(237)
0
0
0
(6)
0
(1)
0
0
0
0
1
0
0
(8)
(10)
(7)
0
(5)
(4)
(1)
1
(12)
(11)
1
0
0
0
(1)
1
1
1
0
(1)
(118)
(120)
(100)
0
0
(3)
(3)
0
0
(1)
(1)
0
0
1
0
0
0
0
0
Operating Income
561
N/A
578
+3%
635
+10%
668
+5%
596
-11%
462
-22%
156
-66%
113
-27%
339
+200%
805
+138%
1 035
+28%
1 037
+0%
1 251
+21%
1 168
-7%
1 000
-14%
1 152
+15%
1 193
+4%
1 247
+5%
1 245
0%
1 005
-19%
900
-10%
977
+9%
1 184
+21%
1 470
+24%
1 818
+24%
1 903
+5%
2 043
+7%
2 154
+5%
2 250
+4%
2 336
+4%
2 333
0%
2 350
+1%
2 125
-10%
2 034
-4%
2 085
+3%
2 127
+2%
2 374
+12%
2 461
+4%
2 422
-2%
2 331
-4%
2 330
0%
2 333
+0%
2 385
+2%
2 393
+0%
1 950
-19%
1 676
-14%
1 439
-14%
1 237
-14%
1 279
+3%
1 112
-13%
731
-34%
840
+15%
842
+0%
1 101
+31%
1 546
+40%
1 477
-4%
1 434
-3%
1 115
-22%
803
-28%
567
-29%
523
-8%
579
+11%
756
+31%
1 062
+40%
1 225
+15%
1 157
-6%
1 368
+18%
1 287
-6%
1 391
+8%
1 722
+24%
1 669
-3%
1 950
+17%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
6
22
14
95
76
109
145
65
73
62
54
77
81
100
205
305
298
288
166
150
193
398
451
469
422
192
100
38
(39)
103
172
195
320
269
240
253
251
279
316
320
266
181
222
44
130
146
151
465
416
458
511
582
824
805
470
313
295
455
600
679
488
179
314
29
(10)
187
Non-Reccuring Items
10
(6)
(8)
(17)
(16)
(71)
(59)
(50)
6
6
(42)
(45)
(54)
(69)
(14)
(10)
(9)
10
(0)
(2)
5
(8)
(4)
0
0
0
0
0
(6)
0
0
0
(8)
0
0
0
(4)
0
0
(15)
(13)
0
0
0
(58)
0
0
0
0
0
0
(20)
(119)
0
0
0
(5)
(3)
0
0
(5)
(1)
(1)
244
222
175
175
(70)
(237)
(193)
(193)
(193)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
833
833
833
833
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
47
55
43
49
73
127
125
100
48
43
27
26
17
15
20
39
67
83
75
60
67
47
41
(21)
29
(27)
(8)
58
70
72
73
118
161
218
227
153
116
41
21
60
43
64
70
39
70
12
25
45
67
58
32
28
37
43
54
72
71
66
67
51
58
79
83
90
8
51
8
22
117
63
121
125
Pre-Tax Income
618
N/A
627
+2%
670
+7%
699
+4%
652
-7%
518
-21%
227
-56%
186
-18%
407
+119%
950
+133%
1 096
+15%
1 127
+3%
1 359
+21%
1 179
-13%
1 078
-9%
1 244
+15%
1 304
+5%
1 417
+9%
1 400
-1%
1 163
-17%
1 177
+1%
1 321
+12%
1 519
+15%
1 737
+14%
2 012
+16%
2 026
+1%
2 227
+10%
2 609
+17%
2 765
+6%
2 877
+4%
2 828
-2%
2 660
-6%
2 378
-11%
2 290
-4%
2 273
-1%
2 383
+5%
2 658
+12%
2 697
+1%
2 763
+2%
2 645
-4%
2 600
-2%
2 650
+2%
2 706
+2%
2 711
+0%
2 278
-16%
2 008
-12%
1 730
-14%
1 463
-15%
1 568
+7%
1 214
-23%
893
-26%
994
+11%
911
-8%
2 442
+168%
2 849
+17%
2 840
0%
2 844
+0%
1 760
-38%
1 694
-4%
1 423
-16%
1 046
-26%
970
-7%
1 133
+17%
1 851
+63%
2 055
+11%
2 062
+0%
2 039
-1%
1 418
-30%
1 585
+12%
1 621
+2%
1 587
-2%
2 069
+30%
Net Income
Tax Provision
(214)
(205)
(223)
(226)
(217)
(148)
(62)
(46)
(152)
(285)
(337)
(325)
(431)
(429)
(407)
(471)
(517)
(536)
(542)
(481)
(462)
(498)
(513)
(580)
(645)
(636)
(721)
(822)
(849)
(844)
(846)
(783)
(621)
(605)
(581)
(606)
(743)
(788)
(796)
(738)
(663)
(646)
(673)
(661)
(576)
(549)
(489)
(477)
(540)
(439)
(360)
(339)
(240)
(587)
(668)
(688)
(831)
(568)
(590)
(493)
(320)
(329)
(296)
(428)
(606)
(592)
(618)
(518)
(411)
(473)
(490)
(550)
Income from Continuing Operations
403
422
447
473
435
370
165
140
256
665
760
802
928
750
672
773
787
882
859
682
715
823
1 006
1 157
1 368
1 390
1 506
1 787
1 916
2 033
1 982
1 877
1 757
1 685
1 692
1 777
1 915
1 909
1 967
1 907
1 937
2 004
2 033
2 050
1 702
1 459
1 241
986
1 028
775
533
655
671
1 855
2 181
2 152
2 013
1 192
1 104
930
726
641
837
1 423
1 449
1 470
1 421
900
1 174
1 148
1 097
1 519
Income to Minority Interest
(30)
(37)
(41)
(44)
(41)
(32)
(21)
(14)
(14)
(28)
(40)
(50)
(60)
(51)
(43)
(58)
(68)
(82)
(73)
(50)
(54)
(60)
(124)
(121)
(156)
(200)
(180)
(245)
(277)
(271)
(285)
(248)
(231)
(229)
(241)
(283)
(314)
(314)
(319)
(322)
(313)
(314)
(302)
(290)
(264)
(267)
(249)
(237)
(251)
(191)
(188)
(180)
(153)
(225)
(214)
(207)
(205)
(162)
(151)
(133)
(112)
(121)
(158)
(193)
(165)
(160)
(131)
(132)
(161)
(147)
(153)
(150)
Net Income (Common)
374
N/A
386
+3%
405
+5%
428
+6%
395
-8%
338
-14%
145
-57%
125
-13%
242
+93%
637
+164%
719
+13%
751
+4%
868
+16%
700
-19%
629
-10%
715
+14%
719
+1%
800
+11%
786
-2%
632
-20%
662
+5%
763
+15%
882
+16%
1 036
+18%
1 212
+17%
1 190
-2%
1 327
+11%
1 543
+16%
1 639
+6%
1 760
+7%
1 696
-4%
1 629
-4%
1 526
-6%
1 458
-4%
1 452
0%
1 493
+3%
1 600
+7%
1 592
-1%
1 647
+3%
1 584
-4%
1 623
+2%
1 690
+4%
1 730
+2%
1 759
+2%
1 438
-18%
1 193
-17%
991
-17%
749
-24%
776
+4%
582
-25%
345
-41%
474
+37%
518
+9%
1 630
+215%
1 967
+21%
1 945
-1%
1 808
-7%
1 030
-43%
953
-7%
797
-16%
615
-23%
522
-15%
680
+30%
1 231
+81%
1 283
+4%
1 309
+2%
1 290
-1%
767
-41%
1 013
+32%
1 000
-1%
943
-6%
1 369
+45%
EPS (Diluted)
46.71
N/A
47.62
+2%
51.3
+8%
54.22
+6%
49.35
-9%
42.83
-13%
18.76
-56%
16.06
-14%
31.37
+95%
82.71
+164%
93.42
+13%
97.55
+4%
108.5
+11%
82.31
-24%
74.02
-10%
84.15
+14%
79.88
-5%
94.14
+18%
92.5
-2%
74.37
-20%
73.55
-1%
89.78
+22%
101.34
+13%
106.82
+5%
134.66
+26%
122.71
-9%
136.76
+11%
159.03
+16%
169.54
+7%
181.44
+7%
174.84
-4%
167.93
-4%
157.85
-6%
150.3
-5%
149.69
0%
153.91
+3%
165.51
+8%
164.12
-1%
169.79
+3%
163.29
-4%
167.79
+3%
174.22
+4%
178.35
+2%
181.78
+2%
148.88
-18%
124.38
-16%
103.27
-17%
78.03
-24%
80.87
+4%
60.64
-25%
35.92
-41%
49.36
+37%
54.11
+10%
173.85
+221%
209.72
+21%
207.35
-1%
192.78
-7%
109.81
-43%
102.46
-7%
86.36
-16%
66.24
-23%
56.56
-15%
73.68
+30%
133.34
+81%
138.99
+4%
142.7
+3%
140.7
-1%
83.63
-41%
110.46
+32%
109.05
-1%
102.77
-6%
149.17
+45%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett