First Time Loading...

T.RAD Co Ltd
TSE:7236

Watchlist Manager
T.RAD Co Ltd Logo
T.RAD Co Ltd
TSE:7236
Watchlist
Price: 3 745 JPY -1.32% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

155.2B
-0.3%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+37%
5 Years
+13%
7 Years
+55%
10 Years
+68%
3.5B
+50%
Operating Income
Growth Rates:
1 Year
+191%
3 Years
+414%
5 Years
-38%
7 Years
+55%
10 Years
-2%
-1.9B
+32%
Net Income
Growth Rates:
1 Year
-
3 Years
-7%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
T.RAD Co Ltd

Revenue
155.2B JPY
Cost of Revenue
-141.6B JPY
Gross Profit
13.6B JPY
Operating Expenses
-10.1B JPY
Operating Income
3.5B JPY
Other Expenses
-5.4B JPY
Net Income
-1.9B JPY

Income Statement
T.RAD Co Ltd

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
92 261
N/A
95 248
+3%
96 952
+2%
96 593
0%
99 968
+3%
103 442
+3%
104 226
+1%
106 816
+2%
105 775
-1%
102 132
-3%
102 876
+1%
100 619
-2%
100 248
0%
107 608
+7%
111 432
+4%
116 895
+5%
123 811
+6%
124 490
+1%
128 752
+3%
133 154
+3%
136 878
+3%
136 125
-1%
136 682
+0%
134 645
-1%
130 284
-3%
130 524
+0%
121 718
-7%
113 192
-7%
113 059
0%
113 046
0%
120 671
+7%
129 852
+8%
131 394
+1%
133 581
+2%
136 260
+2%
142 022
+4%
152 029
+7%
149 413
-2%
152 417
+2%
155 623
+2%
155 183
0%
Gross Profit
Cost of Revenue
(80 911)
(83 138)
(85 019)
(84 883)
(88 406)
(91 997)
(93 229)
(96 222)
(95 546)
(92 809)
(93 270)
(90 652)
(90 004)
(95 944)
(98 638)
(103 186)
(108 636)
(108 543)
(112 154)
(115 990)
(119 937)
(120 302)
(121 469)
(120 308)
(117 224)
(117 051)
(110 318)
(103 860)
(102 782)
(102 205)
(106 888)
(113 435)
(114 890)
(118 478)
(122 285)
(129 233)
(139 786)
(137 558)
(140 613)
(142 744)
(141 596)
Gross Profit
11 350
N/A
12 110
+7%
11 933
-1%
11 710
-2%
11 562
-1%
11 445
-1%
10 997
-4%
10 594
-4%
10 229
-3%
9 323
-9%
9 606
+3%
9 967
+4%
10 244
+3%
11 664
+14%
12 794
+10%
13 709
+7%
15 175
+11%
15 947
+5%
16 598
+4%
17 164
+3%
16 941
-1%
15 823
-7%
15 213
-4%
14 337
-6%
13 060
-9%
13 473
+3%
11 400
-15%
9 332
-18%
10 277
+10%
10 841
+5%
13 783
+27%
16 417
+19%
16 504
+1%
15 103
-8%
13 975
-7%
12 789
-8%
12 243
-4%
11 855
-3%
11 804
0%
12 879
+9%
13 587
+5%
Operating Income
Operating Expenses
(7 738)
(7 965)
(8 069)
(7 971)
(8 201)
(8 145)
(8 165)
(8 271)
(8 063)
(8 076)
(8 070)
(7 981)
(7 962)
(8 448)
(8 561)
(9 070)
(9 566)
(10 155)
(10 672)
(10 983)
(11 222)
(10 731)
(10 728)
(10 652)
(10 468)
(10 630)
(10 336)
(9 789)
(9 590)
(9 577)
(9 713)
(10 102)
(10 439)
(10 062)
(10 165)
(10 343)
(11 029)
(10 805)
(10 688)
(10 526)
(10 053)
Selling, General & Administrative
(6 402)
(6 324)
(6 732)
(6 719)
(6 938)
(6 712)
(7 077)
(7 233)
(7 235)
(6 904)
(7 246)
(7 069)
(6 987)
(7 033)
(7 446)
(7 947)
(8 251)
(8 505)
(9 325)
(9 621)
(9 956)
(8 799)
(9 375)
(9 340)
(9 127)
(8 826)
(9 142)
(8 612)
(8 404)
(7 950)
(8 519)
(8 890)
(9 267)
(8 565)
(9 115)
(9 251)
(9 959)
(9 352)
(9 566)
(9 473)
(8 906)
Research & Development
(1 334)
(1 371)
(1 336)
(1 250)
(1 261)
(1 116)
(1 088)
(1 038)
(828)
0
(824)
(912)
(975)
(1 084)
(1 114)
(1 122)
(1 315)
(1 255)
(1 345)
(1 360)
(1 264)
(1 417)
(1 353)
(1 312)
(1 340)
(1 247)
(1 194)
(1 177)
0
(1 108)
(858)
(877)
(1 171)
(1 127)
(1 050)
(1 092)
(1 069)
(1 104)
(1 122)
(1 052)
(1 146)
Depreciation & Amortization
0
(269)
0
0
0
(317)
0
0
0
(320)
0
0
0
(330)
0
0
0
(393)
0
0
0
(514)
0
0
0
(556)
0
0
0
(518)
0
0
0
(369)
0
0
0
(349)
0
0
0
Other Operating Expenses
(2)
(1)
(1)
(2)
(2)
0
0
0
0
(852)
0
0
0
(1)
(1)
(1)
0
(2)
(2)
(2)
(2)
(1)
0
0
(1)
(1)
0
0
(1 186)
(1)
(336)
(335)
0
(1)
0
0
(1)
0
0
0
(1)
Operating Income
3 612
N/A
4 145
+15%
3 864
-7%
3 739
-3%
3 361
-10%
3 300
-2%
2 832
-14%
2 323
-18%
2 166
-7%
1 247
-42%
1 536
+23%
1 986
+29%
2 282
+15%
3 216
+41%
4 233
+32%
4 639
+10%
5 609
+21%
5 792
+3%
5 926
+2%
6 181
+4%
5 719
-7%
5 092
-11%
4 485
-12%
3 685
-18%
2 592
-30%
2 843
+10%
1 064
-63%
(457)
N/A
687
N/A
1 264
+84%
4 070
+222%
6 315
+55%
6 065
-4%
5 041
-17%
3 810
-24%
2 446
-36%
1 214
-50%
1 050
-14%
1 116
+6%
2 353
+111%
3 534
+50%
Pre-Tax Income
Interest Income Expense
1 603
1 670
1 483
1 461
664
616
902
787
386
67
(208)
(243)
405
493
781
1 380
1 070
1 025
848
393
87
181
135
944
1 002
894
828
(206)
(295)
(105)
(35)
71
469
689
1 401
1 725
938
788
332
167
583
Non-Reccuring Items
(2 549)
(2 016)
(1 492)
(1 783)
(1 793)
(1 670)
(1 606)
(409)
(300)
(239)
(232)
(225)
(567)
(1 052)
(1 068)
(2 220)
(1 309)
(1 526)
(1 476)
(753)
(1 339)
(1 813)
(1 811)
(1 366)
(1 390)
(378)
(419)
(406)
(414)
(1 499)
(1 461)
(1 452)
(1 387)
(144)
(135)
(532)
(546)
(4 049)
(4 047)
(3 640)
(3 657)
Gain/Loss on Disposition of Assets
(572)
(634)
(623)
(60)
(64)
(12)
17
20
36
0
27
22
13
(8)
0
5
3
7
7
(23)
(22)
72
60
122
113
126
127
97
0
13
8
7
7
29
28
24
22
(5)
113
78
(11)
Total Other Income
188
150
82
95
79
49
(66)
(80)
(92)
162
96
121
127
168
219
214
245
269
254
241
229
298
264
246
221
262
276
414
610
378
399
297
248
284
283
278
318
246
250
253
214
Pre-Tax Income
2 282
N/A
3 315
+45%
3 314
0%
3 452
+4%
2 247
-35%
2 283
+2%
2 079
-9%
2 641
+27%
2 196
-17%
1 237
-44%
1 219
-1%
1 661
+36%
2 260
+36%
2 817
+25%
4 165
+48%
4 018
-4%
5 618
+40%
5 567
-1%
5 559
0%
6 039
+9%
4 674
-23%
3 830
-18%
3 133
-18%
3 631
+16%
2 538
-30%
3 747
+48%
1 876
-50%
(558)
N/A
588
N/A
51
-91%
2 981
+5 745%
5 238
+76%
5 402
+3%
5 899
+9%
5 387
-9%
3 941
-27%
1 946
-51%
(1 970)
N/A
(2 236)
-14%
(789)
+65%
663
N/A
Net Income
Tax Provision
(815)
(1 197)
(1 202)
(1 641)
(1 499)
(1 756)
(1 643)
(1 615)
(1 369)
(513)
(607)
(289)
(471)
(710)
(1 031)
(1 218)
(1 538)
(1 617)
(1 808)
(1 951)
(2 048)
(1 885)
(1 606)
(1 508)
(1 224)
(1 969)
(1 693)
(1 855)
(1 888)
(1 012)
(1 535)
(1 828)
(1 794)
(2 258)
(2 309)
(2 138)
(2 330)
(2 038)
(2 197)
(2 273)
(2 442)
Income from Continuing Operations
1 467
2 118
2 112
1 811
748
527
436
1 026
827
724
612
1 372
1 789
2 107
3 134
2 800
4 080
3 950
3 751
4 088
2 626
1 945
1 527
2 123
1 314
1 778
183
(2 413)
(1 300)
(961)
1 446
3 410
3 608
3 641
3 078
1 803
(384)
(4 008)
(4 433)
(3 062)
(1 779)
Income to Minority Interest
81
(71)
(65)
(61)
(46)
(42)
(12)
(6)
13
21
(7)
0
(44)
(84)
(114)
(147)
(182)
(257)
(280)
(321)
(369)
(209)
(218)
(227)
(172)
(341)
(280)
(320)
(433)
(278)
(385)
(315)
(53)
(39)
149
239
517
413
363
314
(83)
Net Income (Common)
1 548
N/A
2 046
+32%
2 045
0%
1 750
-14%
701
-60%
484
-31%
424
-12%
1 018
+140%
840
-17%
745
-11%
604
-19%
1 371
+127%
1 743
+27%
2 022
+16%
3 019
+49%
2 652
-12%
3 898
+47%
3 691
-5%
3 468
-6%
3 764
+9%
2 255
-40%
1 735
-23%
1 309
-25%
1 896
+45%
1 140
-40%
1 435
+26%
(99)
N/A
(2 735)
-2 663%
(1 734)
+37%
(1 239)
+29%
1 060
N/A
3 094
+192%
3 555
+15%
3 600
+1%
3 226
-10%
2 042
-37%
133
-93%
(3 595)
N/A
(4 069)
-13%
(2 750)
+32%
(1 864)
+32%
EPS (Diluted)
193.5
N/A
255.75
+32%
255.62
0%
218.75
-14%
87.62
-60%
58.91
-33%
53
-10%
127.25
+140%
105
-17%
90.69
-14%
75.5
-17%
171.37
+127%
217.87
+27%
252.62
+16%
377.37
+49%
331.5
-12%
487.25
+47%
463.69
-5%
433.5
-7%
470.5
+9%
283.33
-40%
217.99
-23%
167.09
-23%
258.72
+55%
158.33
-39%
194.18
+23%
-13.75
N/A
-378.65
-2 654%
-239.66
+37%
-171.54
+28%
146.53
N/A
432.96
+195%
516.64
+19%
515.91
0%
493.72
-4%
312.8
-37%
20.39
-93%
-550.79
N/A
-623.88
-13%
-420.87
+33%
-284.88
+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 133,700+ 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.