Odawara Engineering Co Ltd
TSE:6149
Odawara Engineering Co Ltd
TSE:6149
Price:
1 825 JPY
0.16%
Market Closed
Updated:
May 5, 2024
Income Statement
Earnings Waterfall
Odawara Engineering Co Ltd
Odawara Engineering Co Ltd
|
Revenue
|
14.7B
JPY
|
|
Cost of Revenue
|
-10.1B
JPY
|
|
Gross Profit
|
4.6B
JPY
|
|
Operating Expenses
|
-2.6B
JPY
|
|
Operating Income
|
2B
JPY
|
|
Other Expenses
|
-481m
JPY
|
|
Net Income
|
1.5B
JPY
|
Income Statement
Odawara Engineering Co Ltd
Odawara Engineering 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 |
5 627
N/A
|
6 649
+18%
|
7 518
+13%
|
9 240
+23%
|
9 219
0%
|
9 173
0%
|
9 950
+8%
|
10 485
+5%
|
10 319
-2%
|
10 945
+6%
|
11 462
+5%
|
11 134
-3%
|
10 895
-2%
|
9 884
-9%
|
9 612
-3%
|
11 857
+23%
|
12 823
+8%
|
13 582
+6%
|
14 387
+6%
|
12 833
-11%
|
12 714
-1%
|
12 728
+0%
|
12 510
-2%
|
11 455
-8%
|
13 274
+16%
|
12 560
-5%
|
12 578
+0%
|
13 478
+7%
|
11 209
-17%
|
12 767
+14%
|
12 243
-4%
|
12 725
+4%
|
13 556
+7%
|
12 579
-7%
|
12 562
0%
|
13 001
+3%
|
14 087
+8%
|
15 458
+10%
|
16 891
+9%
|
15 494
-8%
|
14 703
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 246)
|
(5 145)
|
(6 026)
|
(7 513)
|
(7 413)
|
(7 323)
|
(7 755)
|
(8 093)
|
(7 925)
|
(8 401)
|
(8 681)
|
(8 401)
|
(8 122)
|
(7 380)
|
(7 139)
|
(8 417)
|
(9 114)
|
(9 523)
|
(10 019)
|
(9 200)
|
(9 185)
|
(9 271)
|
(9 332)
|
(8 485)
|
(9 575)
|
(9 125)
|
(9 193)
|
(9 771)
|
(8 220)
|
(9 389)
|
(8 722)
|
(8 787)
|
(9 844)
|
(8 981)
|
(9 006)
|
(9 914)
|
(10 630)
|
(11 521)
|
(12 394)
|
(11 067)
|
(10 099)
|
|
| Gross Profit |
1 380
N/A
|
1 504
+9%
|
1 491
-1%
|
1 727
+16%
|
1 806
+5%
|
1 850
+2%
|
2 195
+19%
|
2 392
+9%
|
2 394
+0%
|
2 544
+6%
|
2 781
+9%
|
2 733
-2%
|
2 773
+1%
|
2 504
-10%
|
2 473
-1%
|
3 440
+39%
|
3 709
+8%
|
4 059
+9%
|
4 369
+8%
|
3 633
-17%
|
3 529
-3%
|
3 457
-2%
|
3 178
-8%
|
2 969
-7%
|
3 700
+25%
|
3 435
-7%
|
3 385
-1%
|
3 706
+9%
|
2 989
-19%
|
3 379
+13%
|
3 520
+4%
|
3 939
+12%
|
3 712
-6%
|
3 597
-3%
|
3 556
-1%
|
3 087
-13%
|
3 457
+12%
|
3 937
+14%
|
4 497
+14%
|
4 427
-2%
|
4 604
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 198)
|
(1 412)
|
(1 657)
|
(1 804)
|
(1 847)
|
(1 817)
|
(1 818)
|
(1 776)
|
(1 758)
|
(1 805)
|
(1 826)
|
(1 860)
|
(1 863)
|
(1 931)
|
(2 083)
|
(2 242)
|
(2 432)
|
(2 544)
|
(2 518)
|
(2 495)
|
(2 439)
|
(2 348)
|
(2 307)
|
(2 282)
|
(2 405)
|
(2 443)
|
(2 436)
|
(2 512)
|
(2 418)
|
(2 545)
|
(2 687)
|
(2 729)
|
(2 655)
|
(2 538)
|
(2 507)
|
(2 410)
|
(2 491)
|
(2 532)
|
(2 542)
|
(2 544)
|
(2 594)
|
|
| Selling, General & Administrative |
(1 198)
|
(1 410)
|
(1 655)
|
(1 802)
|
(1 724)
|
(1 815)
|
(1 815)
|
(1 771)
|
(1 647)
|
(1 799)
|
(1 820)
|
(1 854)
|
(1 766)
|
(1 927)
|
(2 079)
|
(2 239)
|
(2 149)
|
(2 541)
|
(2 515)
|
(2 492)
|
(2 363)
|
(2 343)
|
(2 302)
|
(2 277)
|
(2 289)
|
(2 441)
|
(2 434)
|
(2 510)
|
(2 240)
|
(2 536)
|
(2 678)
|
(2 720)
|
(2 317)
|
(2 536)
|
(2 505)
|
(2 408)
|
(2 221)
|
(2 530)
|
(2 540)
|
(2 542)
|
(2 295)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(213)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(191)
|
|
| Depreciation & Amortization |
0
|
(2)
|
0
|
0
|
(89)
|
(2)
|
(3)
|
(5)
|
(83)
|
(7)
|
(6)
|
(6)
|
(76)
|
(5)
|
(4)
|
(3)
|
(70)
|
(3)
|
(3)
|
(3)
|
(76)
|
(3)
|
(3)
|
(2)
|
(73)
|
(2)
|
(2)
|
(2)
|
(105)
|
(2)
|
(2)
|
(2)
|
(119)
|
(2)
|
(2)
|
(2)
|
(110)
|
(2)
|
(2)
|
(2)
|
(108)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(2)
|
(34)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(7)
|
(7)
|
(7)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
183
N/A
|
92
-50%
|
(166)
N/A
|
(77)
+54%
|
(41)
+47%
|
33
N/A
|
377
+1 039%
|
616
+63%
|
636
+3%
|
739
+16%
|
956
+29%
|
873
-9%
|
909
+4%
|
573
-37%
|
390
-32%
|
1 198
+207%
|
1 277
+7%
|
1 515
+19%
|
1 850
+22%
|
1 138
-39%
|
1 091
-4%
|
1 109
+2%
|
871
-21%
|
688
-21%
|
1 295
+88%
|
992
-23%
|
948
-4%
|
1 194
+26%
|
571
-52%
|
834
+46%
|
834
0%
|
1 210
+45%
|
1 057
-13%
|
1 059
+0%
|
1 049
-1%
|
677
-35%
|
965
+42%
|
1 405
+46%
|
1 955
+39%
|
1 883
-4%
|
2 010
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
65
|
(39)
|
18
|
19
|
31
|
99
|
134
|
123
|
136
|
67
|
31
|
35
|
75
|
91
|
1 627
|
1 630
|
1 593
|
1 566
|
25
|
27
|
(1)
|
44
|
4
|
(3)
|
26
|
0
|
(12)
|
(17)
|
(30)
|
8
|
17
|
(6)
|
41
|
44
|
83
|
134
|
87
|
51
|
50
|
50
|
31
|
|
| Non-Reccuring Items |
380
|
381
|
381
|
(229)
|
(88)
|
(222)
|
(222)
|
(145)
|
(252)
|
(118)
|
(17)
|
(17)
|
73
|
73
|
(28)
|
(28)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
5
|
6
|
6
|
6
|
10
|
1
|
1
|
1
|
12
|
2
|
2
|
2
|
7
|
3
|
6
|
73
|
79
|
82
|
81
|
15
|
47
|
45
|
46
|
47
|
11
|
10
|
10
|
11
|
16
|
11
|
8
|
11
|
17
|
16
|
20
|
21
|
19
|
20
|
26
|
39
|
46
|
|
| Total Other Income |
121
|
126
|
69
|
105
|
23
|
101
|
139
|
93
|
17
|
25
|
(17)
|
(2)
|
4
|
23
|
37
|
33
|
30
|
30
|
30
|
39
|
50
|
41
|
42
|
40
|
34
|
53
|
62
|
87
|
117
|
144
|
138
|
219
|
149
|
128
|
135
|
24
|
47
|
49
|
37
|
48
|
43
|
|
| Pre-Tax Income |
753
N/A
|
565
-25%
|
307
-46%
|
(176)
N/A
|
(65)
+63%
|
12
N/A
|
428
+3 623%
|
688
+61%
|
547
-20%
|
714
+30%
|
955
+34%
|
892
-7%
|
1 068
+20%
|
763
-29%
|
2 032
+166%
|
2 906
+43%
|
2 978
+2%
|
3 191
+7%
|
1 986
-38%
|
1 219
-39%
|
1 184
-3%
|
1 240
+5%
|
963
-22%
|
772
-20%
|
1 366
+77%
|
1 055
-23%
|
1 008
-4%
|
1 275
+26%
|
668
-48%
|
997
+49%
|
997
+0%
|
1 434
+44%
|
1 265
-12%
|
1 247
-1%
|
1 287
+3%
|
855
-34%
|
1 118
+31%
|
1 524
+36%
|
2 067
+36%
|
2 021
-2%
|
2 129
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(119)
|
(110)
|
(53)
|
(129)
|
(137)
|
(117)
|
(180)
|
(242)
|
(245)
|
(328)
|
(313)
|
(267)
|
(240)
|
(119)
|
(594)
|
(827)
|
(800)
|
(867)
|
(530)
|
(317)
|
(344)
|
(352)
|
(258)
|
(223)
|
(355)
|
(281)
|
(287)
|
(350)
|
(216)
|
(289)
|
(277)
|
(389)
|
(339)
|
(329)
|
(319)
|
(205)
|
(317)
|
(444)
|
(600)
|
(593)
|
(600)
|
|
| Income from Continuing Operations |
635
|
455
|
254
|
(305)
|
(202)
|
(106)
|
249
|
446
|
302
|
385
|
641
|
625
|
828
|
643
|
1 438
|
2 079
|
2 178
|
2 325
|
1 456
|
902
|
840
|
888
|
706
|
549
|
1 011
|
774
|
722
|
925
|
451
|
708
|
720
|
1 044
|
926
|
918
|
968
|
651
|
802
|
1 080
|
1 468
|
1 428
|
1 529
|
|
| Income to Minority Interest |
25
|
53
|
76
|
109
|
0
|
64
|
28
|
8
|
42
|
52
|
(9)
|
(22)
|
(57)
|
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
|
|
| Net Income (Common) |
660
N/A
|
509
-23%
|
330
-35%
|
(196)
N/A
|
(117)
+40%
|
(42)
+64%
|
277
N/A
|
454
+64%
|
344
-24%
|
438
+27%
|
632
+44%
|
603
-5%
|
771
+28%
|
569
-26%
|
1 438
+152%
|
2 079
+45%
|
2 178
+5%
|
2 325
+7%
|
1 456
-37%
|
902
-38%
|
840
-7%
|
888
+6%
|
706
-20%
|
549
-22%
|
1 011
+84%
|
774
-23%
|
722
-7%
|
925
+28%
|
451
-51%
|
708
+57%
|
720
+2%
|
1 044
+45%
|
926
-11%
|
918
-1%
|
968
+5%
|
651
-33%
|
802
+23%
|
1 080
+35%
|
1 468
+36%
|
1 428
-3%
|
1 529
+7%
|
|
| EPS (Diluted) |
111.83
N/A
|
86.2
-23%
|
55.88
-35%
|
-33.7
N/A
|
-20.5
+39%
|
-7.96
+61%
|
52.26
N/A
|
85.66
+64%
|
64.9
-24%
|
82.6
+27%
|
114.92
+39%
|
102.15
-11%
|
137.16
+34%
|
98.17
-28%
|
247.87
+152%
|
358.41
+45%
|
372.51
+4%
|
400.79
+8%
|
246.69
-38%
|
154.14
-38%
|
143.48
-7%
|
151.57
+6%
|
120.39
-21%
|
93.56
-22%
|
172.46
+84%
|
131.94
-23%
|
122.78
-7%
|
157.08
+28%
|
76.77
-51%
|
120.23
+57%
|
122.3
+2%
|
177.28
+45%
|
158
-11%
|
161.98
+3%
|
170.52
+5%
|
114.58
-33%
|
141.24
+23%
|
190.14
+35%
|
258.1
+36%
|
250.78
-3%
|
268.91
+7%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
