Naito & Co Ltd
TSE:7624
Naito & Co Ltd
TSE:7624
Price:
145 JPY
0.69%
Market Closed
Updated:
May 3, 2024
Income Statement
Earnings Waterfall
Naito & Co Ltd
Naito & Co Ltd
|
Revenue
|
44.1B
JPY
|
|
Cost of Revenue
|
-38.7B
JPY
|
|
Gross Profit
|
5.4B
JPY
|
|
Operating Expenses
|
-4.9B
JPY
|
|
Operating Income
|
505m
JPY
|
|
Other Expenses
|
-160m
JPY
|
|
Net Income
|
345m
JPY
|
Income Statement
Naito & Co Ltd
Naito & Co Ltd
Currency: JPY
| 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 | Feb-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
36 601
N/A
|
38 123
+4%
|
39 095
+3%
|
40 074
+3%
|
40 821
+2%
|
41 609
+2%
|
42 673
+3%
|
43 212
+1%
|
43 483
+1%
|
43 232
-1%
|
42 884
-1%
|
43 178
+1%
|
43 473
+1%
|
44 127
+2%
|
45 020
+2%
|
46 053
+2%
|
46 587
+1%
|
47 622
+2%
|
48 504
+2%
|
49 284
+2%
|
50 014
+1%
|
49 818
0%
|
49 112
-1%
|
47 666
-3%
|
46 467
-3%
|
44 026
-5%
|
41 205
-6%
|
40 012
-3%
|
39 145
-2%
|
40 488
+3%
|
42 672
+5%
|
43 170
+1%
|
43 622
+1%
|
43 611
0%
|
43 823
+0%
|
44 410
+1%
|
44 457
+0%
|
44 599
+0%
|
44 587
0%
|
44 288
-1%
|
44 064
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32 653)
|
(33 973)
|
(34 844)
|
(35 718)
|
(36 435)
|
(37 153)
|
(38 148)
|
(38 667)
|
(38 906)
|
(38 665)
|
(38 358)
|
(38 619)
|
(38 838)
|
(39 406)
|
(40 155)
|
(41 087)
|
(41 595)
|
(42 536)
|
(43 307)
|
(43 928)
|
(44 530)
|
(44 129)
|
(43 539)
|
(42 262)
|
(41 235)
|
(39 239)
|
(36 748)
|
(35 729)
|
(34 911)
|
(36 070)
|
(37 888)
|
(38 234)
|
(38 617)
|
(38 626)
|
(38 810)
|
(39 164)
|
(38 999)
|
(39 088)
|
(38 997)
|
(38 771)
|
(38 652)
|
|
| Gross Profit |
3 948
N/A
|
4 150
+5%
|
4 251
+2%
|
4 356
+2%
|
4 386
+1%
|
4 456
+2%
|
4 525
+2%
|
4 545
+0%
|
4 577
+1%
|
4 567
0%
|
4 526
-1%
|
4 559
+1%
|
4 635
+2%
|
4 721
+2%
|
4 865
+3%
|
4 966
+2%
|
4 992
+1%
|
5 086
+2%
|
5 197
+2%
|
5 356
+3%
|
5 484
+2%
|
5 689
+4%
|
5 573
-2%
|
5 404
-3%
|
5 232
-3%
|
4 787
-9%
|
4 457
-7%
|
4 283
-4%
|
4 234
-1%
|
4 418
+4%
|
4 784
+8%
|
4 936
+3%
|
5 005
+1%
|
4 985
0%
|
5 013
+1%
|
5 246
+5%
|
5 458
+4%
|
5 511
+1%
|
5 590
+1%
|
5 517
-1%
|
5 412
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 714)
|
(3 716)
|
(3 796)
|
(3 834)
|
(3 923)
|
(4 004)
|
(4 003)
|
(4 031)
|
(3 992)
|
(4 003)
|
(4 018)
|
(4 038)
|
(4 139)
|
(4 342)
|
(4 408)
|
(4 442)
|
(4 264)
|
(4 342)
|
(4 402)
|
(4 474)
|
(4 556)
|
(4 577)
|
(4 537)
|
(4 498)
|
(4 396)
|
(4 285)
|
(4 174)
|
(4 097)
|
(4 044)
|
(4 084)
|
(4 217)
|
(4 310)
|
(4 377)
|
(4 480)
|
(4 460)
|
(4 500)
|
(4 572)
|
(4 626)
|
(4 728)
|
(4 894)
|
(4 907)
|
|
| Selling, General & Administrative |
(3 713)
|
(3 715)
|
(3 795)
|
(3 832)
|
(3 922)
|
(4 003)
|
(4 001)
|
(4 031)
|
(3 991)
|
(4 002)
|
(4 018)
|
(4 037)
|
(4 137)
|
(4 148)
|
(4 215)
|
(4 248)
|
(4 264)
|
(4 341)
|
(4 402)
|
(4 475)
|
(4 555)
|
(4 577)
|
(4 534)
|
(4 495)
|
(4 395)
|
(4 284)
|
(4 175)
|
(4 097)
|
(4 042)
|
(4 083)
|
(4 214)
|
(4 309)
|
(4 377)
|
(4 479)
|
(4 461)
|
(4 500)
|
(4 571)
|
(4 625)
|
(4 726)
|
(4 891)
|
(4 906)
|
|
| Other Operating Expenses |
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(194)
|
(193)
|
(194)
|
0
|
(1)
|
0
|
1
|
(1)
|
0
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
0
|
(2)
|
0
|
(3)
|
(1)
|
0
|
(1)
|
1
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(1)
|
|
| Operating Income |
234
N/A
|
434
+85%
|
455
+5%
|
522
+15%
|
463
-11%
|
452
-2%
|
522
+15%
|
514
-2%
|
585
+14%
|
564
-4%
|
508
-10%
|
521
+3%
|
496
-5%
|
379
-24%
|
457
+21%
|
524
+15%
|
728
+39%
|
744
+2%
|
795
+7%
|
882
+11%
|
928
+5%
|
1 112
+20%
|
1 036
-7%
|
906
-13%
|
836
-8%
|
502
-40%
|
283
-44%
|
186
-34%
|
190
+2%
|
334
+76%
|
567
+70%
|
626
+10%
|
628
+0%
|
505
-20%
|
553
+10%
|
746
+35%
|
886
+19%
|
885
0%
|
862
-3%
|
623
-28%
|
505
-19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
91
|
73
|
50
|
26
|
(77)
|
(80)
|
(81)
|
(78)
|
13
|
13
|
15
|
14
|
17
|
15
|
17
|
21
|
21
|
27
|
25
|
26
|
28
|
27
|
27
|
21
|
19
|
11
|
5
|
8
|
9
|
15
|
22
|
20
|
26
|
21
|
24
|
188
|
197
|
197
|
204
|
50
|
41
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(16)
|
|
| Total Other Income |
184
|
180
|
182
|
189
|
196
|
204
|
198
|
201
|
198
|
187
|
190
|
189
|
194
|
202
|
205
|
213
|
211
|
210
|
222
|
225
|
219
|
211
|
197
|
178
|
177
|
162
|
210
|
230
|
243
|
213
|
131
|
73
|
14
|
59
|
53
|
52
|
9
|
7
|
1
|
(1)
|
9
|
|
| Pre-Tax Income |
509
N/A
|
687
+35%
|
687
N/A
|
737
+7%
|
582
-21%
|
576
-1%
|
639
+11%
|
637
0%
|
796
+25%
|
764
-4%
|
713
-7%
|
724
+2%
|
515
-29%
|
596
+16%
|
679
+14%
|
758
+12%
|
960
+27%
|
981
+2%
|
1 042
+6%
|
1 133
+9%
|
1 175
+4%
|
1 350
+15%
|
1 260
-7%
|
1 105
-12%
|
1 032
-7%
|
675
-35%
|
498
-26%
|
424
-15%
|
442
+4%
|
562
+27%
|
720
+28%
|
719
0%
|
668
-7%
|
585
-12%
|
630
+8%
|
986
+57%
|
1 091
+11%
|
1 089
0%
|
1 067
-2%
|
672
-37%
|
539
-20%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(245)
|
(314)
|
(318)
|
(310)
|
(238)
|
(225)
|
(236)
|
(232)
|
(302)
|
(298)
|
(287)
|
(291)
|
(184)
|
(196)
|
(207)
|
(212)
|
(306)
|
(304)
|
(321)
|
(347)
|
(363)
|
(413)
|
(402)
|
(365)
|
(345)
|
(242)
|
(187)
|
(162)
|
(167)
|
(190)
|
(237)
|
(237)
|
(220)
|
(206)
|
(216)
|
(323)
|
(359)
|
(358)
|
(353)
|
(233)
|
(194)
|
|
| Income from Continuing Operations |
264
|
373
|
369
|
427
|
344
|
351
|
403
|
405
|
494
|
466
|
426
|
433
|
331
|
400
|
472
|
546
|
654
|
677
|
721
|
786
|
812
|
937
|
858
|
740
|
687
|
433
|
311
|
262
|
275
|
372
|
483
|
482
|
448
|
379
|
414
|
663
|
732
|
731
|
714
|
439
|
345
|
|
| Net Income (Common) |
263
N/A
|
372
+41%
|
368
-1%
|
426
+16%
|
343
-19%
|
350
+2%
|
401
+15%
|
404
+1%
|
494
+22%
|
467
-5%
|
427
-9%
|
433
+1%
|
331
-24%
|
399
+21%
|
471
+18%
|
547
+16%
|
653
+19%
|
676
+4%
|
720
+7%
|
785
+9%
|
812
+3%
|
937
+15%
|
859
-8%
|
740
-14%
|
686
-7%
|
433
-37%
|
309
-29%
|
260
-16%
|
274
+5%
|
371
+35%
|
483
+30%
|
482
0%
|
448
-7%
|
378
-16%
|
413
+9%
|
662
+60%
|
732
+11%
|
732
N/A
|
714
-2%
|
440
-38%
|
345
-22%
|
|
| EPS (Diluted) |
4.78
N/A
|
6.76
+41%
|
6.69
-1%
|
7.74
+16%
|
6.26
-19%
|
6.36
+2%
|
7.29
+15%
|
7.34
+1%
|
9.02
+23%
|
8.49
-6%
|
7.76
-9%
|
7.87
+1%
|
6.04
-23%
|
7.25
+20%
|
8.56
+18%
|
9.94
+16%
|
11.92
+20%
|
12.29
+3%
|
13.09
+7%
|
14.33
+9%
|
14.83
+3%
|
17.11
+15%
|
15.69
-8%
|
13.51
-14%
|
12.53
-7%
|
7.91
-37%
|
5.64
-29%
|
4.75
-16%
|
5
+5%
|
6.77
+35%
|
8.82
+30%
|
8.8
0%
|
8.18
-7%
|
6.9
-16%
|
7.54
+9%
|
12.09
+60%
|
13.37
+11%
|
13.37
N/A
|
13.04
-2%
|
8.03
-38%
|
6.3
-22%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
