Exedy Corp
TSE:7278

Watchlist Manager
Exedy Corp Logo
Exedy Corp
TSE:7278
Watchlist
Price: 5 350 JPY -1.47% Market Closed
Market Cap: 251.3B JPY

Income Statement

Earnings Waterfall
Exedy Corp

Revenue
303.9B JPY
Cost of Revenue
-244B JPY
Gross Profit
59.9B JPY
Operating Expenses
-38.6B JPY
Operating Income
21.3B JPY
Other Expenses
-8.6B JPY
Net Income
12.7B JPY

Income Statement
Exedy Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
45
0
0
33
0
0
69
0
0
75
0
0
71
0
0
80
0
0
94
185
251
323
328
336
371
409
424
455
473
522
566
609
665
635
645
630
672
809
895
1 023
1 110
1 124
1 130
1 094
1 059
980
0
0
0
949
0
0
0
839
0
0
0
1 021
0
0
0
819
0
0
0
776
0
0
0
833
0
0
0
706
0
0
0
720
0
0
Revenue
94 161
N/A
97 594
+4%
99 905
+2%
102 930
+3%
107 051
+4%
111 467
+4%
115 550
+4%
119 365
+3%
123 448
+3%
127 047
+3%
132 410
+4%
138 817
+5%
142 928
+3%
144 414
+1%
136 627
-5%
117 745
-14%
105 506
-10%
106 755
+1%
125 478
+18%
139 322
+11%
147 741
+6%
196 451
+33%
197 501
+1%
198 200
+0%
200 012
+1%
201 931
+1%
205 240
+2%
205 005
0%
201 375
-2%
202 236
+0%
205 350
+2%
213 228
+4%
223 567
+5%
234 262
+5%
240 736
+3%
246 539
+2%
251 350
+2%
256 011
+2%
259 205
+1%
261 781
+1%
264 934
+1%
268 752
+1%
270 243
+1%
269 190
0%
266 378
-1%
268 188
+1%
271 118
+1%
275 603
+2%
284 192
+3%
283 319
0%
287 151
+1%
288 232
+0%
287 128
0%
282 398
-2%
276 197
-2%
272 496
-1%
269 425
-1%
263 899
-2%
235 473
-11%
224 249
-5%
222 599
-1%
227 420
+2%
251 464
+11%
256 314
+2%
255 233
0%
261 095
+2%
263 460
+1%
275 948
+5%
285 363
+3%
285 639
+0%
294 559
+3%
298 627
+1%
304 184
+2%
308 338
+1%
310 417
+1%
310 942
+0%
309 840
0%
309 564
0%
306 016
-1%
303 914
-1%
Gross Profit
Cost of Revenue
(71 903)
(73 952)
(76 855)
(79 768)
(83 362)
(86 121)
(89 511)
(92 996)
(96 255)
(98 754)
(102 720)
(107 418)
(110 428)
(112 560)
(108 336)
(95 927)
(87 096)
(86 676)
(98 490)
(107 395)
(114 215)
(152 343)
(154 585)
(156 659)
(158 672)
(161 524)
(164 572)
(163 845)
(161 711)
(161 836)
(164 413)
(170 412)
(176 805)
(184 358)
(189 142)
(194 563)
(200 433)
(206 284)
(209 595)
(212 408)
(214 534)
(214 152)
(214 280)
(211 807)
(209 060)
(210 799)
(214 296)
(218 630)
(225 204)
(225 619)
(228 360)
(230 142)
(230 373)
(229 799)
(226 387)
(223 540)
(220 989)
(214 115)
(193 649)
(185 833)
(184 024)
(187 089)
(203 196)
(205 402)
(206 918)
(213 151)
(218 056)
(231 202)
(239 263)
(240 872)
(247 985)
(250 152)
(253 061)
(254 489)
(254 366)
(252 165)
(251 301)
(250 137)
(245 567)
(243 979)
Gross Profit
22 258
N/A
23 642
+6%
23 050
-3%
23 162
+0%
23 689
+2%
25 346
+7%
26 039
+3%
26 369
+1%
27 193
+3%
28 293
+4%
29 690
+5%
31 399
+6%
32 500
+4%
31 854
-2%
28 291
-11%
21 818
-23%
18 410
-16%
20 079
+9%
26 988
+34%
31 927
+18%
33 526
+5%
44 108
+32%
42 916
-3%
41 541
-3%
41 340
0%
40 407
-2%
40 668
+1%
41 160
+1%
39 664
-4%
40 400
+2%
40 937
+1%
42 816
+5%
46 762
+9%
49 904
+7%
51 594
+3%
51 976
+1%
50 917
-2%
49 727
-2%
49 610
0%
49 373
0%
50 400
+2%
54 600
+8%
55 963
+2%
57 383
+3%
57 318
0%
57 389
+0%
56 822
-1%
56 973
+0%
58 988
+4%
57 700
-2%
58 791
+2%
58 090
-1%
56 755
-2%
52 599
-7%
49 810
-5%
48 956
-2%
48 436
-1%
49 784
+3%
41 824
-16%
38 416
-8%
38 575
+0%
40 331
+5%
48 268
+20%
50 912
+5%
48 315
-5%
47 944
-1%
45 404
-5%
44 746
-1%
46 100
+3%
44 767
-3%
46 574
+4%
48 475
+4%
51 123
+5%
53 849
+5%
56 051
+4%
58 777
+5%
58 539
0%
59 427
+2%
60 449
+2%
59 935
-1%
Operating Income
Operating Expenses
(13 092)
(14 002)
(14 816)
(15 286)
(15 119)
(14 847)
(14 989)
(14 656)
(14 599)
(15 013)
(15 627)
(16 283)
(16 579)
(17 437)
(17 508)
(16 202)
(14 893)
(13 916)
(14 780)
(15 836)
(16 773)
(22 708)
(22 653)
(22 820)
(23 395)
(23 624)
(24 649)
(25 151)
(25 380)
(26 040)
(26 499)
(26 983)
(28 039)
(30 470)
(31 292)
(32 180)
(32 820)
(34 041)
(34 343)
(32 194)
(32 190)
(33 295)
(33 795)
(33 607)
(33 661)
(34 072)
(33 696)
(34 169)
(34 244)
(33 678)
(33 729)
(33 417)
(32 956)
(30 657)
(33 115)
(32 675)
(32 427)
(29 854)
(30 802)
(29 205)
(28 576)
(27 324)
(32 732)
(34 033)
(34 045)
(29 908)
(30 180)
(31 507)
(31 730)
(31 659)
(36 434)
(36 857)
(39 520)
(36 945)
(69 820)
(69 309)
(69 321)
(36 685)
(37 774)
(38 615)
Selling, General & Administrative
(13 092)
(14 061)
(14 816)
(14 955)
(15 058)
(14 847)
(14 989)
(14 837)
(14 599)
(15 013)
(15 599)
(16 704)
(15 763)
(16 896)
(13 521)
(12 445)
(11 644)
(10 888)
(11 644)
(12 521)
(13 353)
(17 471)
(18 230)
(18 443)
(18 832)
(18 338)
(20 351)
(20 902)
(21 272)
(20 063)
(22 247)
(22 705)
(23 624)
(24 185)
(26 604)
(27 257)
(27 675)
(24 523)
(26 855)
(26 856)
(26 856)
(25 624)
(28 303)
(28 047)
(28 048)
(26 103)
(26 914)
(28 646)
(29 989)
(25 342)
(33 353)
(33 138)
(33 029)
(23 514)
(31 200)
(31 050)
(30 766)
(22 304)
(28 976)
(27 902)
(27 550)
(19 897)
(28 560)
(29 374)
(29 895)
(22 714)
(31 436)
(32 178)
(32 734)
(24 137)
(33 166)
(33 953)
(35 336)
(28 803)
(38 035)
(37 684)
(37 163)
(27 279)
(36 719)
(37 482)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(1 237)
(2 553)
(3 827)
(3 584)
(3 369)
(3 161)
(3 269)
(3 315)
(3 420)
(4 596)
(4 600)
(4 554)
(4 563)
(4 411)
(4 296)
(4 249)
(4 106)
(4 177)
(4 251)
(4 275)
(4 414)
(4 573)
(4 687)
(4 922)
(5 144)
(5 208)
(5 286)
(5 336)
(5 332)
(5 374)
(5 490)
(5 559)
(5 612)
(5 879)
0
0
0
(5 768)
0
0
0
(5 726)
0
0
0
(5 862)
0
0
0
(5 292)
0
0
0
(5 787)
0
0
0
(6 593)
0
0
0
(6 465)
0
0
0
(7 483)
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
(641)
0
0
0
(875)
0
0
0
(1 798)
0
0
0
(1 711)
0
0
0
(2 108)
0
0
0
(2 296)
0
0
0
(2 252)
0
0
0
(2 165)
0
0
0
(2 155)
0
0
0
(2 266)
0
0
0
(2 291)
0
0
0
(2 146)
0
0
0
(2 165)
0
0
0
(2 157)
0
0
0
(1 749)
0
0
Other Operating Expenses
0
59
0
(331)
(61)
0
0
181
0
0
(28)
421
421
2 012
(160)
(173)
120
133
133
0
0
0
177
177
0
0
(2)
0
(2)
(2)
(1)
(3)
0
(1)
(1)
0
(1)
(2 202)
(2 202)
(1)
0
(1)
(2)
(1)
0
162
(6 782)
(5 523)
(4 255)
(403)
(376)
(279)
73
738
(1 915)
(1 625)
(1 661)
578
(1 826)
(1 303)
(1 026)
156
(4 172)
(4 659)
(4 150)
739
1 256
671
1 004
1 236
(3 268)
(2 904)
(4 184)
480
(31 785)
(31 625)
(32 158)
(174)
(1 055)
(1 133)
Operating Income
9 166
N/A
9 640
+5%
8 234
-15%
7 876
-4%
8 570
+9%
10 499
+23%
11 050
+5%
11 713
+6%
12 594
+8%
13 280
+5%
14 063
+6%
15 116
+7%
15 921
+5%
14 417
-9%
10 783
-25%
5 616
-48%
3 517
-37%
6 163
+75%
12 208
+98%
16 091
+32%
16 753
+4%
21 400
+28%
20 263
-5%
18 721
-8%
17 945
-4%
16 783
-6%
16 019
-5%
16 009
0%
14 284
-11%
14 360
+1%
14 438
+1%
15 833
+10%
18 723
+18%
19 434
+4%
20 302
+4%
19 796
-2%
18 097
-9%
15 686
-13%
15 267
-3%
17 179
+13%
18 210
+6%
21 305
+17%
22 168
+4%
23 776
+7%
23 657
-1%
23 317
-1%
23 126
-1%
22 804
-1%
24 744
+9%
24 022
-3%
25 062
+4%
24 673
-2%
23 799
-4%
21 942
-8%
16 695
-24%
16 281
-2%
16 009
-2%
19 930
+24%
11 022
-45%
9 211
-16%
9 999
+9%
13 007
+30%
15 536
+19%
16 879
+9%
14 270
-15%
18 036
+26%
15 224
-16%
13 239
-13%
14 370
+9%
13 108
-9%
10 140
-23%
11 618
+15%
11 603
0%
16 904
+46%
(13 769)
N/A
(10 532)
+24%
(10 782)
-2%
22 742
N/A
22 675
0%
21 320
-6%
Pre-Tax Income
Interest Income Expense
(504)
(117)
(3)
22
220
337
331
159
206
290
333
78
100
(138)
(670)
(762)
(692)
(34)
(364)
(677)
(939)
(1 047)
(1 107)
(1 538)
(1 486)
(1 120)
(1 065)
(436)
550
1 469
2 459
2 497
2 707
1 500
417
1 363
1 736
1 180
1 651
451
(1 375)
(3 172)
(4 749)
(5 502)
(3 681)
(1 090)
526
1 376
(135)
(1 139)
(1 689)
(1 427)
(1 422)
(428)
(1 074)
(1 703)
(1 396)
(1 633)
(1 410)
(1 015)
(1 361)
(294)
88
381
817
987
2 351
3 292
2 087
1 345
770
274
733
2 594
2 381
(1 033)
1 407
(1 193)
(3 567)
(496)
Non-Reccuring Items
(462)
(482)
(482)
0
0
0
0
0
0
0
0
0
0
0
(13)
0
0
0
0
0
177
177
0
0
0
(514)
(514)
(683)
(514)
0
0
169
0
0
0
(2 200)
(2 200)
0
0
0
0
0
0
0
0
(337)
0
0
0
(214)
0
0
0
(2 316)
0
0
0
(3 179)
0
0
0
(3 494)
0
0
0
292
0
0
0
(4 348)
0
0
0
(32 342)
0
0
0
(897)
0
0
Gain/Loss on Disposition of Assets
0
0
69
0
0
82
0
0
0
0
0
0
0
0
0
(21)
0
0
(122)
0
0
(32)
(146)
0
0
(195)
(10)
0
(84)
266
(140)
(154)
(188)
(403)
(412)
(419)
(335)
0
(194)
(197)
(192)
(274)
(266)
(267)
(290)
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
Total Other Income
(20)
189
174
146
174
22
204
140
222
110
174
89
122
119
116
212
387
327
264
80
108
514
688
521
838
707
583
477
116
231
599
683
851
493
519
613
547
447
646
446
275
253
253
294
788
(146)
(71)
(46)
(427)
(170)
0
0
0
(159)
2
4
4
(154)
0
0
0
(153)
1
0
0
152
(2)
(1)
0
(189)
3
3
3
(430)
3
1
(1)
(247)
0
2
Pre-Tax Income
8 180
N/A
9 230
+13%
7 992
-13%
8 044
+1%
8 964
+11%
10 940
+22%
11 585
+6%
12 012
+4%
13 022
+8%
13 680
+5%
14 570
+7%
15 283
+5%
16 143
+6%
14 398
-11%
10 216
-29%
5 045
-51%
3 212
-36%
6 456
+101%
11 986
+86%
15 494
+29%
16 099
+4%
21 012
+31%
19 698
-6%
17 704
-10%
17 297
-2%
15 661
-9%
15 013
-4%
15 367
+2%
14 352
-7%
16 326
+14%
17 356
+6%
19 028
+10%
22 093
+16%
21 024
-5%
20 826
-1%
19 153
-8%
17 845
-7%
17 313
-3%
17 370
+0%
17 879
+3%
16 918
-5%
18 112
+7%
17 406
-4%
18 301
+5%
20 474
+12%
21 744
+6%
23 581
+8%
24 134
+2%
24 182
+0%
22 499
-7%
23 373
+4%
23 246
-1%
22 377
-4%
19 039
-15%
15 623
-18%
14 581
-7%
14 617
+0%
14 964
+2%
9 613
-36%
8 196
-15%
8 638
+5%
9 066
+5%
15 625
+72%
17 261
+10%
15 088
-13%
19 467
+29%
17 573
-10%
16 530
-6%
16 457
0%
9 916
-40%
10 913
+10%
11 895
+9%
12 339
+4%
(13 274)
N/A
(11 385)
+14%
(11 564)
-2%
(9 376)
+19%
20 405
N/A
19 108
-6%
20 826
+9%
Net Income
Tax Provision
(3 190)
(3 697)
(3 423)
(3 454)
(3 756)
(3 670)
(3 887)
(4 180)
(4 680)
(4 982)
(5 443)
(5 713)
(6 072)
(5 220)
(3 606)
(1 899)
(1 578)
(2 767)
(4 361)
(5 015)
(5 114)
(6 728)
(6 443)
(5 792)
(6 053)
(5 326)
(5 071)
(5 184)
(4 344)
(5 529)
(6 101)
(6 938)
(8 194)
(7 662)
(7 676)
(6 603)
(6 433)
(6 816)
(6 444)
(6 556)
(5 836)
(5 235)
(4 617)
(4 840)
(5 242)
(6 353)
(7 852)
(8 104)
(8 071)
(5 986)
(5 857)
(5 863)
(5 476)
(5 704)
(4 797)
(4 460)
(4 760)
(4 143)
(3 226)
(2 615)
(2 512)
(2 982)
(3 797)
(4 461)
(4 194)
(5 645)
(5 170)
(5 028)
(4 752)
(4 680)
(4 575)
(5 008)
(5 598)
4 184
3 127
3 304
2 505
(6 397)
(5 702)
(6 417)
Income from Continuing Operations
4 990
5 533
4 569
4 590
5 208
7 270
7 698
7 832
8 342
8 698
9 127
9 570
10 071
9 178
6 610
3 146
1 634
3 689
7 625
10 479
10 985
14 284
13 255
11 912
11 244
10 335
9 942
10 183
10 008
10 797
11 255
12 090
13 899
13 362
13 150
12 550
11 412
10 497
10 926
11 323
11 082
12 877
12 789
13 461
15 232
15 391
15 729
16 030
16 111
16 513
17 516
17 383
16 901
13 335
10 826
10 121
9 857
10 821
6 387
5 581
6 126
6 084
11 828
12 800
10 894
13 822
12 403
11 502
11 705
5 236
6 338
6 887
6 741
(9 090)
(8 258)
(8 260)
(6 871)
14 008
13 406
14 409
Income to Minority Interest
(301)
(549)
0
(550)
(436)
(626)
(608)
(553)
(569)
(563)
(723)
(765)
(881)
(797)
(769)
(410)
(234)
(279)
(642)
(952)
(994)
(1 258)
(1 240)
(1 134)
(1 017)
(1 113)
(1 034)
(1 044)
(1 094)
(1 074)
(1 097)
(1 079)
(1 049)
(1 093)
(1 141)
(1 166)
(1 257)
(992)
(914)
(810)
(794)
(863)
(1 027)
(1 192)
(1 125)
(1 154)
(949)
(904)
(960)
(722)
(862)
(877)
(892)
(367)
(223)
(237)
(259)
(1 329)
(979)
(871)
(1 103)
(1 101)
(1 712)
(1 716)
(1 461)
(1 345)
(1 167)
(1 084)
(855)
(646)
(682)
(795)
(829)
(933)
(833)
(828)
(1 183)
(1 264)
(1 473)
(1 693)
Net Income (Common)
4 926
N/A
5 221
+6%
4 569
-12%
4 589
+0%
5 321
+16%
6 644
+25%
7 090
+7%
7 279
+3%
7 772
+7%
8 136
+5%
8 402
+3%
8 802
+5%
9 182
+4%
8 378
-9%
5 835
-30%
2 734
-53%
1 396
-49%
3 405
+144%
6 975
+105%
9 517
+36%
9 980
+5%
13 024
+31%
12 013
-8%
10 778
-10%
10 233
-5%
9 221
-10%
8 907
-3%
9 139
+3%
8 912
-2%
9 722
+9%
10 158
+4%
11 010
+8%
12 849
+17%
12 268
-5%
12 007
-2%
11 383
-5%
10 154
-11%
9 503
-6%
10 010
+5%
10 511
+5%
10 286
-2%
12 013
+17%
11 761
-2%
12 269
+4%
14 107
+15%
14 237
+1%
14 781
+4%
15 126
+2%
15 151
+0%
15 791
+4%
16 655
+5%
16 507
-1%
16 010
-3%
12 967
-19%
10 602
-18%
9 882
-7%
9 595
-3%
9 492
-1%
5 406
-43%
4 709
-13%
5 023
+7%
4 983
-1%
10 117
+103%
11 085
+10%
9 434
-15%
12 477
+32%
11 236
-10%
10 418
-7%
10 850
+4%
4 591
-58%
5 657
+23%
6 093
+8%
5 913
-3%
(10 023)
N/A
(9 092)
+9%
(9 088)
+0%
(8 054)
+11%
12 744
N/A
11 934
-6%
12 716
+7%
EPS (Diluted)
100.53
N/A
106.55
+6%
93.24
-12%
91.78
-2%
106.42
+16%
132.88
+25%
144.69
+9%
148.55
+3%
158.61
+7%
166.04
+5%
171.46
+3%
179.63
+5%
187.38
+4%
170.97
-9%
119.08
-30%
55.79
-53%
28.48
-49%
69.48
+144%
142.34
+105%
194.22
+36%
203.67
+5%
265.79
+31%
250.27
-6%
224.54
-10%
213.18
-5%
192.1
-10%
185.56
-3%
190.39
+3%
185.66
-2%
202.54
+9%
211.62
+4%
229.37
+8%
267.68
+17%
255.57
-5%
250.14
-2%
237.14
-5%
211.54
-11%
197.94
-6%
208.54
+5%
218.97
+5%
214.29
-2%
250.17
+17%
245.02
-2%
255.6
+4%
293.89
+15%
296.39
+1%
307.93
+4%
315.12
+2%
315.64
+0%
328.66
+4%
346.97
+6%
343.89
-1%
332.58
-3%
269.51
-19%
220.23
-18%
205.22
-7%
199.24
-3%
198.33
0%
115.29
-42%
100.4
-13%
107.09
+7%
106.25
-1%
215.7
+103%
236.24
+10%
201.03
-15%
265.92
+32%
239.44
-10%
221.91
-7%
231.08
+4%
97.8
-58%
120.49
+23%
129.76
+8%
125.91
-3%
-213.43
N/A
-197.36
+8%
-212.26
-8%
-197.22
+7%
304.14
N/A
326.53
+7%
347.88
+7%