First Time Loading...

Izumi Co Ltd
TSE:8273

Watchlist Manager
Izumi Co Ltd Logo
Izumi Co Ltd
TSE:8273
Watchlist
Price: 3 777 JPY -0.4% Market Closed
Updated: Apr 13, 2024

Income Statement

Earnings Waterfall
Izumi Co Ltd

Revenue
471B JPY
Cost of Revenue
-275.3B JPY
Gross Profit
195.7B JPY
Operating Expenses
-162.4B JPY
Operating Income
33.3B JPY
Other Expenses
-10.8B JPY
Net Income
22.4B JPY

Income Statement
Izumi Co Ltd

Rotate your device to view
Income Statement
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
552 372
N/A
556 852
+1%
562 828
+1%
567 729
+1%
575 182
+1%
579 738
+1%
590 846
+2%
606 912
+3%
621 854
+2%
668 783
+8%
688 866
+3%
702 537
+2%
716 819
+2%
702 120
-2%
709 188
+1%
717 646
+1%
725 618
+1%
729 857
+1%
729 121
0%
728 624
0%
729 430
+0%
732 136
+0%
738 189
+1%
743 324
+1%
745 554
+0%
744 348
0%
709 346
-5%
700 887
-1%
691 252
-1%
679 777
-2%
695 676
+2%
685 268
-1%
679 207
-1%
676 799
0%
621 957
-8%
569 017
-9%
514 629
-10%
460 140
-11%
464 342
+1%
469 399
+1%
471 037
+0%
Gross Profit
Cost of Revenue
(414 814)
(418 677)
(423 611)
(426 904)
(432 675)
(435 815)
(443 622)
(456 404)
(467 673)
(501 346)
(516 026)
(524 491)
(534 402)
(522 833)
(528 011)
(534 202)
(540 055)
(543 206)
(542 475)
(541 902)
(542 181)
(544 107)
(548 903)
(553 169)
(554 690)
(553 351)
(522 814)
(515 604)
(507 469)
(498 204)
(512 287)
(503 964)
(499 299)
(497 337)
(440 630)
(385 925)
(329 496)
(270 611)
(272 597)
(274 970)
(275 320)
Gross Profit
137 558
N/A
138 175
+0%
139 217
+1%
140 825
+1%
142 507
+1%
143 923
+1%
147 224
+2%
150 508
+2%
154 181
+2%
167 437
+9%
172 840
+3%
178 046
+3%
182 417
+2%
179 287
-2%
181 177
+1%
183 444
+1%
185 563
+1%
186 651
+1%
186 646
0%
186 722
+0%
187 249
+0%
188 029
+0%
189 286
+1%
190 155
+0%
190 864
+0%
190 997
+0%
186 532
-2%
185 283
-1%
183 783
-1%
181 573
-1%
183 389
+1%
181 304
-1%
179 908
-1%
179 462
0%
181 327
+1%
183 092
+1%
185 133
+1%
189 529
+2%
191 745
+1%
194 429
+1%
195 717
+1%
Operating Income
Operating Expenses
(108 426)
(109 075)
(110 592)
(112 590)
(113 136)
(113 593)
(115 514)
(119 187)
(122 729)
(135 525)
(141 239)
(143 639)
(148 256)
(143 617)
(145 823)
(147 928)
(148 154)
(148 164)
(147 531)
(148 549)
(150 840)
(152 756)
(155 511)
(157 507)
(158 029)
(159 109)
(154 931)
(151 101)
(148 023)
(145 792)
(146 081)
(146 010)
(145 304)
(144 745)
(146 574)
(148 651)
(152 086)
(155 885)
(157 819)
(160 961)
(162 435)
Selling, General & Administrative
(108 427)
(96 671)
(110 590)
(112 589)
(113 134)
(101 118)
(115 514)
(119 187)
(122 730)
(120 894)
(141 238)
(143 637)
(148 254)
(128 410)
(145 824)
(147 927)
(148 154)
(132 470)
(147 529)
(148 549)
(150 839)
(137 397)
(155 508)
(157 504)
(158 026)
(143 436)
(154 931)
(151 101)
(148 022)
(130 548)
(146 079)
(146 008)
(145 304)
(129 478)
(146 573)
(148 651)
(152 085)
(140 736)
(157 818)
(160 960)
(162 433)
Depreciation & Amortization
0
(12 403)
0
0
0
(12 474)
0
0
0
(14 631)
0
0
0
(15 206)
0
0
0
(15 693)
0
0
0
(15 357)
0
0
0
(15 672)
0
0
0
(15 243)
0
0
0
(15 267)
0
0
0
(15 147)
0
0
0
Other Operating Expenses
1
(1)
(2)
(1)
(2)
(1)
0
0
0
0
(1)
0
(2)
(1)
1
(1)
0
(1)
0
0
0
(2)
(3)
(3)
(3)
(1)
0
0
(1)
(1)
(2)
0
0
0
(1)
0
(1)
(2)
(1)
(1)
(2)
Operating Income
29 132
N/A
29 100
0%
28 625
-2%
28 235
-1%
29 371
+4%
30 330
+3%
31 710
+5%
31 321
-1%
31 452
+0%
31 912
+1%
31 601
-1%
34 407
+9%
34 161
-1%
35 670
+4%
35 354
-1%
35 516
+0%
37 409
+5%
38 487
+3%
39 115
+2%
38 173
-2%
36 409
-5%
35 273
-3%
33 775
-4%
32 648
-3%
32 835
+1%
31 888
-3%
31 601
-1%
34 182
+8%
35 760
+5%
35 781
+0%
37 308
+4%
35 294
-5%
34 604
-2%
34 717
+0%
34 753
+0%
34 441
-1%
33 047
-4%
33 644
+2%
33 926
+1%
33 468
-1%
33 282
-1%
Pre-Tax Income
Interest Income Expense
(1 560)
(1 500)
(1 254)
(1 160)
(1 212)
(1 436)
(1 456)
(571)
(483)
(315)
(371)
(1 231)
(1 181)
(1 019)
(991)
(943)
(679)
(553)
(617)
(595)
(747)
(626)
(603)
(536)
(495)
(559)
18
1 557
2 711
2 742
2 245
748
(680)
(603)
(601)
(487)
(121)
(108)
(75)
(46)
(43)
Non-Reccuring Items
(2 220)
(2 009)
(1 927)
(1 902)
(240)
(874)
(1 330)
(883)
(936)
(1 699)
(2 684)
(13 743)
(13 641)
(9 741)
(8 728)
2 036
1 858
291
429
(380)
(100)
(1 633)
(1 853)
(1 536)
(1 607)
(2 442)
(4 254)
(4 029)
(5 080)
(4 396)
(2 829)
(2 428)
(903)
(626)
(185)
(491)
(1 044)
(549)
(662)
(896)
(1 263)
Gain/Loss on Disposition of Assets
684
1 518
1 479
787
768
(66)
(41)
(42)
(3)
(28)
133
274
261
311
166
(6)
478
452
500
537
55
28
228
253
329
308
0
76
36
56
36
80
189
191
223
254
257
328
391
553
405
Total Other Income
864
846
859
817
868
557
693
677
612
514
670
907
1 134
1 098
938
888
645
527
809
682
588
453
358
319
383
650
783
718
763
669
812
744
601
601
454
544
632
950
1 019
893
1 001
Pre-Tax Income
26 900
N/A
27 955
+4%
27 782
-1%
26 777
-4%
29 555
+10%
28 511
-4%
29 576
+4%
30 502
+3%
30 642
+0%
30 384
-1%
29 349
-3%
20 614
-30%
20 734
+1%
26 319
+27%
26 739
+2%
37 491
+40%
39 711
+6%
39 204
-1%
40 236
+3%
38 417
-5%
36 205
-6%
33 495
-7%
31 905
-5%
31 148
-2%
31 445
+1%
29 845
-5%
28 148
-6%
32 504
+15%
34 190
+5%
34 852
+2%
37 572
+8%
34 438
-8%
33 811
-2%
34 280
+1%
34 644
+1%
34 261
-1%
32 771
-4%
34 265
+5%
34 599
+1%
33 972
-2%
33 382
-2%
Net Income
Tax Provision
(9 693)
(10 392)
(10 344)
(9 971)
(11 453)
(10 943)
(11 740)
(12 364)
(12 304)
(12 004)
(11 264)
(8 158)
(8 101)
(8 924)
(8 596)
(11 856)
(12 273)
(11 902)
(12 173)
(11 644)
(10 963)
(9 894)
(9 493)
(9 286)
(9 372)
(9 505)
(8 801)
(9 877)
(10 303)
(10 306)
(11 274)
(10 522)
(10 252)
(10 758)
(10 933)
(10 822)
(10 402)
(10 843)
(10 964)
(10 773)
(10 738)
Income from Continuing Operations
17 207
17 563
17 438
16 806
18 102
17 568
17 836
18 138
18 338
18 380
18 085
12 456
12 633
17 395
18 143
25 635
27 438
27 302
28 063
26 773
25 242
23 601
22 412
21 862
22 073
20 340
19 347
22 627
23 887
24 546
26 298
23 916
23 559
23 522
23 711
23 439
22 369
23 422
23 635
23 199
22 644
Income to Minority Interest
(197)
(178)
(113)
(77)
(227)
(207)
(129)
(36)
112
386
216
114
(53)
(380)
(342)
(321)
(376)
(369)
(384)
(414)
(340)
(111)
(197)
(191)
(209)
(385)
(300)
(959)
(1 438)
(1 493)
(1 491)
(824)
(319)
(317)
(291)
(319)
(271)
(232)
(212)
(183)
(193)
Net Income (Common)
17 010
N/A
17 384
+2%
17 324
0%
16 728
-3%
17 874
+7%
17 360
-3%
17 706
+2%
18 103
+2%
18 450
+2%
18 766
+2%
18 301
-2%
12 570
-31%
12 578
+0%
17 015
+35%
17 800
+5%
25 313
+42%
27 063
+7%
26 932
0%
27 679
+3%
26 358
-5%
24 901
-6%
23 488
-6%
22 214
-5%
21 668
-2%
21 863
+1%
19 953
-9%
19 044
-5%
21 667
+14%
22 447
+4%
23 053
+3%
24 807
+8%
23 092
-7%
23 239
+1%
23 204
0%
23 418
+1%
23 119
-1%
22 097
-4%
23 188
+5%
23 422
+1%
23 014
-2%
22 449
-2%
EPS (Diluted)
229.86
N/A
238.13
+4%
240.61
+1%
232.33
-3%
248.25
+7%
241.59
-3%
245.91
+2%
251.43
+2%
256.25
+2%
261.95
+2%
254.18
-3%
174.58
-31%
174.69
+0%
237.45
+36%
247.22
+4%
351.56
+42%
375.87
+7%
375.83
0%
386.26
+3%
367.83
-5%
347.49
-6%
327.78
-6%
310
-5%
302.38
-2%
305.11
+1%
278.45
-9%
265.76
-5%
302.37
+14%
313.25
+4%
321.71
+3%
346.43
+8%
322.98
-7%
325.08
+1%
324.45
0%
327.62
+1%
323.37
-1%
309.07
-4%
324.35
+5%
327.6
+1%
321.81
-2%
313.89
-2%

See Also

Discover More