First Time Loading...

Topre Corp
TSE:5975

Watchlist Manager
Topre Corp Logo
Topre Corp
TSE:5975
Watchlist
Price: 2 488 JPY -0.68%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

344.9B
+6%
Revenue
Growth Rates:
1 Year
+29%
3 Years
+71%
5 Years
+70%
7 Years
+111%
10 Years
+229%
18.4B
+39%
Operating Income
Growth Rates:
1 Year
+520%
3 Years
+117%
5 Years
-18%
7 Years
-10%
10 Years
+57%
19.2B
+42%
Net Income
Growth Rates:
1 Year
+103%
3 Years
+363%
5 Years
+18%
7 Years
+41%
10 Years
+68%

Earnings Waterfall
Topre Corp

Revenue
344.9B JPY
Cost of Revenue
-309.3B JPY
Gross Profit
35.6B JPY
Operating Expenses
-17.2B JPY
Operating Income
18.4B JPY
Other Expenses
779m JPY
Net Income
19.2B JPY

Income Statement
Topre 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
104 958
N/A
111 630
+6%
115 671
+4%
114 686
-1%
114 281
0%
120 567
+6%
126 128
+5%
131 312
+4%
138 543
+6%
145 390
+5%
150 045
+3%
156 391
+4%
163 092
+4%
163 368
+0%
169 742
+4%
174 963
+3%
181 077
+3%
191 189
+6%
195 933
+2%
198 553
+1%
202 458
+2%
201 365
-1%
205 506
+2%
211 307
+3%
214 425
+1%
213 591
0%
193 081
-10%
194 036
+0%
201 477
+4%
214 544
+6%
235 954
+10%
234 535
-1%
234 942
+0%
233 601
-1%
236 647
+1%
254 818
+8%
267 594
+5%
290 416
+9%
312 874
+8%
326 506
+4%
344 891
+6%
Gross Profit
Cost of Revenue
(83 777)
(88 273)
(91 589)
(91 512)
(92 161)
(97 494)
(102 416)
(105 897)
(111 103)
(116 520)
(120 063)
(125 507)
(130 963)
(131 184)
(135 803)
(140 798)
(145 569)
(155 005)
(159 990)
(162 766)
(167 077)
(168 285)
(172 893)
(179 204)
(184 649)
(184 745)
(170 311)
(172 001)
(178 799)
(189 440)
(206 632)
(208 231)
(209 704)
(212 055)
(218 328)
(235 254)
(248 431)
(266 574)
(284 833)
(296 435)
(309 287)
Gross Profit
21 181
N/A
23 357
+10%
24 082
+3%
23 174
-4%
22 120
-5%
23 073
+4%
23 712
+3%
25 415
+7%
27 440
+8%
28 870
+5%
29 982
+4%
30 884
+3%
32 129
+4%
32 184
+0%
33 939
+5%
34 165
+1%
35 508
+4%
36 184
+2%
35 943
-1%
35 787
0%
35 381
-1%
33 080
-7%
32 613
-1%
32 103
-2%
29 776
-7%
28 846
-3%
22 770
-21%
22 035
-3%
22 678
+3%
25 104
+11%
29 322
+17%
26 304
-10%
25 238
-4%
21 546
-15%
18 319
-15%
19 564
+7%
19 163
-2%
23 842
+24%
28 041
+18%
30 071
+7%
35 604
+18%
Operating Income
Operating Expenses
(9 457)
(9 752)
(9 800)
(9 985)
(9 868)
(9 768)
(9 925)
(10 095)
(10 335)
(10 720)
(11 154)
(11 418)
(11 659)
(11 753)
(11 764)
(11 971)
(12 260)
(12 446)
(12 679)
(12 648)
(12 812)
(13 126)
(13 587)
(14 111)
(14 831)
(15 019)
(14 786)
(14 552)
(14 195)
(14 271)
(14 421)
(14 549)
(14 550)
(14 693)
(15 162)
(15 845)
(16 186)
(16 512)
(16 598)
(16 801)
(17 158)
Selling, General & Administrative
(9 456)
(8 196)
(9 800)
(9 985)
(9 866)
(9 270)
(9 924)
(10 094)
(10 335)
(10 068)
(11 152)
(11 416)
(11 658)
(10 005)
(11 762)
(11 971)
(12 258)
(10 599)
(12 679)
(12 646)
(12 812)
(11 040)
(13 587)
(14 111)
(14 829)
(12 463)
(14 786)
(14 553)
(14 196)
(11 607)
(14 418)
(14 545)
(14 548)
(12 426)
(15 161)
(15 845)
(16 185)
(14 170)
(16 597)
(16 800)
(17 157)
Research & Development
0
(1 053)
0
0
0
0
0
0
0
0
0
0
0
(1 129)
0
0
0
(1 148)
0
0
0
(1 311)
0
0
0
(1 377)
0
0
0
(1 359)
0
0
0
(1 313)
0
0
0
(1 354)
0
0
0
Depreciation & Amortization
0
(502)
0
0
0
(497)
0
0
0
(651)
0
0
0
(618)
0
0
0
(698)
0
0
0
(774)
0
0
0
(1 179)
0
0
0
(1 303)
0
0
0
(953)
0
0
0
(987)
0
0
0
Other Operating Expenses
(1)
(1)
0
0
(2)
(1)
0
(1)
0
(1)
(2)
(2)
(1)
(1)
(2)
0
(2)
(1)
0
(2)
(1)
(1)
0
(1)
(2)
0
0
0
1
(2)
(3)
(4)
(2)
(1)
(1)
0
0
(1)
(1)
0
(1)
Operating Income
11 724
N/A
13 605
+16%
14 282
+5%
13 189
-8%
12 252
-7%
13 305
+9%
13 787
+4%
15 320
+11%
17 105
+12%
18 150
+6%
18 828
+4%
19 466
+3%
20 470
+5%
20 431
0%
22 175
+9%
22 194
+0%
23 248
+5%
23 738
+2%
23 264
-2%
23 139
-1%
22 569
-2%
19 954
-12%
19 026
-5%
17 992
-5%
14 945
-17%
13 827
-7%
7 984
-42%
7 483
-6%
8 483
+13%
10 833
+28%
14 901
+38%
11 755
-21%
10 688
-9%
6 853
-36%
3 157
-54%
3 719
+18%
2 977
-20%
7 330
+146%
11 443
+56%
13 270
+16%
18 446
+39%
Pre-Tax Income
Interest Income Expense
3 347
2 016
478
1 401
2 338
2 993
3 498
1 907
(1 279)
(2 757)
(5 578)
(6 343)
(2 814)
(1 360)
1 813
4 220
2 479
957
192
1 497
1 017
3 470
1 829
(561)
999
(2 918)
(2 260)
(3 089)
(4 448)
4 502
5 162
6 696
9 420
10 287
20 075
25 140
13 445
8 824
7 347
5 343
8 605
Non-Reccuring Items
56
13
(200)
(188)
(167)
(102)
(48)
(53)
(54)
531
763
745
709
1
(241)
(211)
(194)
(79)
(98)
(230)
(269)
(310)
(104)
4
(20)
(775)
(969)
(902)
(826)
18
37
18
(3)
(19)
(1 136)
(14)
18
3
1 018
(5)
(472)
Gain/Loss on Disposition of Assets
66
62
67
65
47
352
375
459
688
0
487
399
218
72
63
57
6
31
41
73
176
170
165
139
52
1 197
1 194
1 167
0
28
27
30
57
24
4
(1 108)
(1 130)
(1 067)
(1 065)
(64)
1
Total Other Income
196
243
353
635
798
292
643
143
250
724
479
788
734
613
505
450
499
204
379
294
181
195
312
351
335
160
223
279
1 917
1 228
1 324
1 297
941
465
632
617
523
414
691
642
802
Pre-Tax Income
15 389
N/A
15 939
+4%
14 980
-6%
15 102
+1%
15 268
+1%
16 840
+10%
18 255
+8%
17 776
-3%
16 710
-6%
16 648
0%
14 979
-10%
15 055
+1%
19 317
+28%
19 757
+2%
24 315
+23%
26 710
+10%
26 038
-3%
24 851
-5%
23 778
-4%
24 773
+4%
23 674
-4%
23 479
-1%
21 228
-10%
17 925
-16%
16 311
-9%
11 491
-30%
6 172
-46%
4 938
-20%
5 126
+4%
16 609
+224%
21 451
+29%
19 796
-8%
21 103
+7%
17 610
-17%
22 732
+29%
28 354
+25%
15 833
-44%
15 504
-2%
19 434
+25%
19 186
-1%
27 382
+43%
Net Income
Tax Provision
(3 604)
(3 913)
(5 611)
(5 957)
(5 836)
(5 989)
(6 372)
(6 020)
(5 850)
(5 520)
(3 797)
(3 956)
(4 699)
(4 979)
(7 507)
(7 878)
(7 794)
(6 555)
(6 085)
(6 487)
(6 128)
(6 827)
(6 159)
(5 292)
(5 015)
(2 854)
(1 981)
(136)
(533)
(3 729)
(4 984)
(6 129)
(5 671)
(6 546)
(8 208)
(9 718)
(6 133)
(5 328)
(5 461)
(5 504)
(8 110)
Income from Continuing Operations
11 785
12 026
9 369
9 145
9 432
10 851
11 883
11 756
10 860
11 128
11 182
11 099
14 618
14 778
16 808
18 832
18 244
18 296
17 693
18 286
17 546
16 652
15 069
12 633
11 296
8 637
4 191
4 802
4 593
12 880
16 467
13 667
15 432
11 064
14 524
18 636
9 700
10 176
13 973
13 682
19 272
Income to Minority Interest
(361)
(449)
(448)
(446)
(455)
(503)
(598)
(627)
(683)
(699)
(730)
(845)
(963)
(1 122)
(1 224)
(1 352)
(1 404)
(1 407)
(1 408)
(1 325)
(1 236)
(1 279)
(1 148)
(665)
(333)
(201)
158
(379)
(437)
(320)
(464)
(19)
(209)
(65)
(93)
(195)
(232)
(165)
(197)
(174)
(45)
Net Income (Common)
11 423
N/A
11 577
+1%
8 920
-23%
8 699
-2%
8 977
+3%
10 347
+15%
11 283
+9%
11 127
-1%
10 176
-9%
10 428
+2%
10 453
+0%
10 254
-2%
13 654
+33%
13 655
+0%
15 582
+14%
17 479
+12%
16 839
-4%
16 887
+0%
16 283
-4%
16 960
+4%
16 308
-4%
15 372
-6%
13 920
-9%
11 966
-14%
10 963
-8%
8 435
-23%
4 349
-48%
4 423
+2%
4 154
-6%
12 559
+202%
16 001
+27%
13 647
-15%
15 222
+12%
10 998
-28%
14 431
+31%
18 439
+28%
9 468
-49%
10 009
+6%
13 774
+38%
13 506
-2%
19 225
+42%
EPS (Diluted)
228.46
N/A
231.54
+1%
178.4
-23%
173.98
-2%
169.37
-3%
201.64
+19%
212.88
+6%
209.94
-1%
192
-9%
198.39
+3%
197.22
-1%
193.47
-2%
262.57
+36%
260.06
-1%
299.65
+15%
336.13
+12%
323.82
-4%
321.82
-1%
313.13
-3%
326.15
+4%
310.74
-5%
292.9
-6%
265.23
-9%
228
-14%
208.89
-8%
160.72
-23%
82.87
-48%
84.27
+2%
79.14
-6%
239.27
+202%
304.87
+27%
260.09
-15%
290.12
+12%
209.6
-28%
275.04
+31%
351.27
+28%
180.36
-49%
190.69
+6%
262.4
+38%
257.29
-2%
366.24
+42%

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 134,600+ 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.