O
Otake Corp
TSE:7434
Otake Corp
TSE:7434
Price:
2 005 JPY
0.35%
Market Closed
Updated:
May 2, 2024
Income Statement
Earnings Waterfall
Otake Corp
Otake Corp
|
Revenue
|
30.9B
JPY
|
|
Cost of Revenue
|
-26.7B
JPY
|
|
Gross Profit
|
4.2B
JPY
|
|
Operating Expenses
|
-3.3B
JPY
|
|
Operating Income
|
935.9m
JPY
|
|
Other Expenses
|
-84.1m
JPY
|
|
Net Income
|
851.8m
JPY
|
Income Statement
Otake Corp
Otake 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 |
21 998
N/A
|
22 574
+3%
|
23 043
+2%
|
23 166
+1%
|
23 576
+2%
|
23 880
+1%
|
24 362
+2%
|
24 895
+2%
|
25 062
+1%
|
25 057
0%
|
24 903
-1%
|
24 740
-1%
|
24 452
-1%
|
24 061
-2%
|
24 054
0%
|
24 252
+1%
|
24 740
+2%
|
25 086
+1%
|
25 507
+2%
|
26 130
+2%
|
26 608
+2%
|
26 601
0%
|
26 459
-1%
|
26 008
-2%
|
25 703
-1%
|
25 816
+0%
|
25 313
-2%
|
24 634
-3%
|
23 946
-3%
|
23 355
-2%
|
23 915
+2%
|
24 489
+2%
|
25 179
+3%
|
25 950
+3%
|
26 615
+3%
|
27 262
+2%
|
27 838
+2%
|
28 555
+3%
|
29 284
+3%
|
30 452
+4%
|
30 913
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19 262)
|
(19 786)
|
(20 196)
|
(20 303)
|
(20 670)
|
(20 948)
|
(21 393)
|
(21 860)
|
(22 014)
|
(22 002)
|
(21 891)
|
(21 760)
|
(21 443)
|
(21 117)
|
(21 100)
|
(21 260)
|
(21 760)
|
(22 066)
|
(22 430)
|
(22 997)
|
(23 375)
|
(23 316)
|
(23 200)
|
(22 785)
|
(22 530)
|
(22 650)
|
(22 179)
|
(21 580)
|
(20 944)
|
(20 423)
|
(20 916)
|
(21 373)
|
(21 864)
|
(22 464)
|
(22 983)
|
(23 536)
|
(23 985)
|
(24 592)
|
(25 205)
|
(26 236)
|
(26 665)
|
|
| Gross Profit |
2 736
N/A
|
2 788
+2%
|
2 847
+2%
|
2 863
+1%
|
2 906
+2%
|
2 933
+1%
|
2 969
+1%
|
3 035
+2%
|
3 048
+0%
|
3 055
+0%
|
3 012
-1%
|
2 980
-1%
|
3 009
+1%
|
2 944
-2%
|
2 954
+0%
|
2 991
+1%
|
2 980
0%
|
3 019
+1%
|
3 077
+2%
|
3 133
+2%
|
3 233
+3%
|
3 285
+2%
|
3 260
-1%
|
3 223
-1%
|
3 173
-2%
|
3 167
0%
|
3 135
-1%
|
3 054
-3%
|
3 002
-2%
|
2 932
-2%
|
3 000
+2%
|
3 116
+4%
|
3 314
+6%
|
3 486
+5%
|
3 632
+4%
|
3 726
+3%
|
3 853
+3%
|
3 963
+3%
|
4 079
+3%
|
4 216
+3%
|
4 248
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 358)
|
(2 359)
|
(2 403)
|
(2 388)
|
(2 404)
|
(2 423)
|
(2 445)
|
(2 465)
|
(2 498)
|
(2 501)
|
(2 521)
|
(2 535)
|
(2 532)
|
(2 548)
|
(2 551)
|
(2 587)
|
(2 610)
|
(2 637)
|
(2 660)
|
(2 693)
|
(2 719)
|
(2 760)
|
(2 778)
|
(2 804)
|
(2 839)
|
(2 898)
|
(2 911)
|
(3 023)
|
(3 026)
|
(2 870)
|
(2 858)
|
(2 586)
|
(2 621)
|
(2 901)
|
(3 032)
|
(3 056)
|
(3 110)
|
(3 189)
|
(3 195)
|
(3 245)
|
(3 312)
|
|
| Selling, General & Administrative |
(2 358)
|
(2 359)
|
(2 344)
|
(2 388)
|
(2 403)
|
(2 423)
|
(2 388)
|
(2 465)
|
(2 498)
|
(2 501)
|
(2 454)
|
(2 535)
|
(2 532)
|
(2 548)
|
(2 472)
|
(2 569)
|
(2 591)
|
(2 619)
|
(2 571)
|
(2 693)
|
(2 719)
|
(2 760)
|
(2 683)
|
(2 804)
|
(2 839)
|
(2 898)
|
(2 801)
|
(2 918)
|
(2 920)
|
(2 870)
|
(2 716)
|
(2 865)
|
(2 900)
|
(2 901)
|
(2 912)
|
(3 056)
|
(3 110)
|
(3 189)
|
(3 081)
|
(3 245)
|
(3 312)
|
|
| Depreciation & Amortization |
0
|
0
|
(59)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(105)
|
(105)
|
0
|
(0)
|
279
|
279
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Operating Income |
378
N/A
|
429
+14%
|
444
+3%
|
475
+7%
|
503
+6%
|
510
+1%
|
524
+3%
|
570
+9%
|
550
-4%
|
554
+1%
|
492
-11%
|
446
-9%
|
476
+7%
|
397
-17%
|
403
+2%
|
404
+0%
|
370
-8%
|
382
+3%
|
417
+9%
|
440
+6%
|
514
+17%
|
525
+2%
|
482
-8%
|
419
-13%
|
334
-20%
|
269
-19%
|
223
-17%
|
31
-86%
|
(24)
N/A
|
62
N/A
|
142
+130%
|
531
+274%
|
693
+31%
|
585
-16%
|
601
+3%
|
670
+11%
|
743
+11%
|
774
+4%
|
884
+14%
|
972
+10%
|
936
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
22
|
23
|
23
|
24
|
24
|
25
|
26
|
30
|
30
|
31
|
30
|
31
|
33
|
32
|
32
|
33
|
44
|
46
|
38
|
46
|
38
|
40
|
50
|
51
|
51
|
55
|
55
|
55
|
52
|
82
|
238
|
221
|
231
|
191
|
48
|
49
|
57
|
58
|
91
|
90
|
94
|
|
| Non-Reccuring Items |
(22)
|
(29)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(105)
|
0
|
0
|
173
|
279
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
664
|
665
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
68
|
70
|
65
|
64
|
72
|
71
|
77
|
78
|
72
|
72
|
69
|
69
|
69
|
68
|
68
|
71
|
69
|
74
|
84
|
84
|
83
|
83
|
79
|
74
|
72
|
72
|
66
|
735
|
739
|
70
|
81
|
96
|
113
|
131
|
138
|
143
|
145
|
147
|
153
|
144
|
141
|
|
| Pre-Tax Income |
446
N/A
|
493
+11%
|
529
+7%
|
563
+6%
|
599
+7%
|
606
+1%
|
627
+3%
|
678
+8%
|
652
-4%
|
656
+1%
|
591
-10%
|
546
-8%
|
579
+6%
|
496
-14%
|
485
-2%
|
508
+5%
|
483
-5%
|
502
+4%
|
538
+7%
|
570
+6%
|
636
+12%
|
647
+2%
|
611
-6%
|
544
-11%
|
457
-16%
|
1 060
+132%
|
904
-15%
|
821
-9%
|
767
-7%
|
389
-49%
|
739
+90%
|
848
+15%
|
1 037
+22%
|
908
-12%
|
787
-13%
|
862
+10%
|
946
+10%
|
979
+4%
|
1 129
+15%
|
1 206
+7%
|
1 171
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(185)
|
(201)
|
(218)
|
(230)
|
(239)
|
(236)
|
(260)
|
(277)
|
(264)
|
(262)
|
(217)
|
(197)
|
(205)
|
(177)
|
(170)
|
(181)
|
(167)
|
(173)
|
(176)
|
(186)
|
(209)
|
(213)
|
(190)
|
(169)
|
(142)
|
(327)
|
(294)
|
(267)
|
(249)
|
(120)
|
(222)
|
(257)
|
(306)
|
(289)
|
(256)
|
(280)
|
(315)
|
(315)
|
(306)
|
(330)
|
(320)
|
|
| Income from Continuing Operations |
261
|
292
|
311
|
332
|
360
|
370
|
367
|
401
|
389
|
395
|
374
|
350
|
374
|
319
|
315
|
327
|
316
|
328
|
362
|
384
|
426
|
435
|
421
|
375
|
315
|
733
|
611
|
554
|
519
|
268
|
517
|
591
|
731
|
618
|
530
|
582
|
630
|
664
|
822
|
876
|
852
|
|
| Net Income (Common) |
261
N/A
|
292
+12%
|
311
+7%
|
332
+7%
|
360
+8%
|
370
+3%
|
367
-1%
|
401
+9%
|
389
-3%
|
395
+1%
|
374
-5%
|
350
-7%
|
374
+7%
|
319
-15%
|
315
-1%
|
327
+4%
|
316
-3%
|
328
+4%
|
362
+10%
|
384
+6%
|
426
+11%
|
435
+2%
|
421
-3%
|
375
-11%
|
315
-16%
|
733
+133%
|
611
-17%
|
554
-9%
|
519
-6%
|
268
-48%
|
517
+93%
|
591
+14%
|
731
+24%
|
618
-15%
|
530
-14%
|
582
+10%
|
630
+8%
|
664
+5%
|
822
+24%
|
876
+7%
|
852
-3%
|
|
| EPS (Diluted) |
63.68
N/A
|
71.17
+12%
|
77.75
+9%
|
83.02
+7%
|
90.05
+8%
|
92.37
+3%
|
91.13
-1%
|
100.22
+10%
|
97.25
-3%
|
98.65
+1%
|
92.96
-6%
|
87.4
-6%
|
93.4
+7%
|
79.8
-15%
|
78.2
-2%
|
81.67
+4%
|
78.87
-3%
|
82.1
+4%
|
89.85
+9%
|
96.07
+7%
|
105.87
+10%
|
107.93
+2%
|
104.46
-3%
|
93.04
-11%
|
79.38
-15%
|
184.81
+133%
|
153.41
-17%
|
139.75
-9%
|
130.76
-6%
|
67.62
-48%
|
130.46
+93%
|
149.01
+14%
|
184.26
+24%
|
155.76
-15%
|
133.64
-14%
|
146.16
+9%
|
157.8
+8%
|
165.89
+5%
|
205.9
+24%
|
219.08
+6%
|
212.79
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
