Moresco Corp
TSE:5018
Moresco Corp
TSE:5018
Price:
1 292 JPY
-0.23%
Updated:
Apr 26, 2024
Income Statement
Earnings Waterfall
Moresco Corp
Moresco Corp
|
Revenue
|
31.6B
JPY
|
|
Cost of Revenue
|
-23B
JPY
|
|
Gross Profit
|
8.6B
JPY
|
|
Operating Expenses
|
-7.5B
JPY
|
|
Operating Income
|
1.1B
JPY
|
|
Other Expenses
|
169m
JPY
|
|
Net Income
|
1.2B
JPY
|
Income Statement
Moresco Corp
Moresco Corp
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 |
22 326
N/A
|
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%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(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)
|
|
| Gross Profit |
6 645
N/A
|
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%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(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)
|
|
| Selling, General & Administrative |
(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)
|
|
| Research & Development |
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
|
|
| 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
|
(703)
|
0
|
0
|
0
|
(637)
|
0
|
0
|
0
|
(585)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(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)
|
|
| Operating Income |
1 470
N/A
|
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%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
|
| Non-Reccuring Items |
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
|
|
| 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
|
833
|
833
|
833
|
833
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(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
|
|
| Pre-Tax Income |
1 737
N/A
|
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%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(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)
|
|
| Income from Continuing Operations |
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
|
|
| Income to Minority Interest |
(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)
|
|
| Net Income (Common) |
1 036
N/A
|
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%
|
|
| EPS (Diluted) |
106.82
N/A
|
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%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
