Olympic Group Corp
TSE:8289
Olympic Group Corp
TSE:8289
Price:
525 JPY
-0.38%
Updated:
Jun 7, 2024
Income Statement
Earnings Waterfall
Olympic Group Corp
Olympic Group Corp
|
Revenue
|
90.9B
JPY
|
|
Cost of Revenue
|
-56.1B
JPY
|
|
Gross Profit
|
34.9B
JPY
|
|
Operating Expenses
|
-34.7B
JPY
|
|
Operating Income
|
190m
JPY
|
|
Other Expenses
|
-667m
JPY
|
|
Net Income
|
-477m
JPY
|
Income Statement
Olympic Group Corp
Olympic Group Corp
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 |
100 962
N/A
|
102 062
+1%
|
102 450
+0%
|
103 183
+1%
|
104 072
+1%
|
104 917
+1%
|
105 718
+1%
|
106 490
+1%
|
107 011
+0%
|
107 560
+1%
|
108 069
+0%
|
108 520
+0%
|
108 239
0%
|
107 784
0%
|
107 556
0%
|
106 924
-1%
|
106 832
0%
|
106 189
-1%
|
105 586
-1%
|
104 585
-1%
|
102 942
-2%
|
102 004
-1%
|
100 624
-1%
|
100 400
0%
|
100 464
+0%
|
105 033
+5%
|
107 909
+3%
|
107 677
0%
|
107 752
+0%
|
103 494
-4%
|
100 732
-3%
|
99 832
-1%
|
98 849
-1%
|
97 185
-2%
|
95 237
-2%
|
93 566
-2%
|
91 983
-2%
|
90 766
-1%
|
90 563
0%
|
90 589
+0%
|
90 937
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(65 221)
|
(66 315)
|
(66 685)
|
(67 463)
|
(68 182)
|
(68 889)
|
(69 534)
|
(70 033)
|
(70 573)
|
(71 181)
|
(71 703)
|
(71 876)
|
(71 334)
|
(70 725)
|
(70 487)
|
(70 096)
|
(70 352)
|
(69 858)
|
(69 384)
|
(68 521)
|
(66 840)
|
(65 576)
|
(64 296)
|
(63 814)
|
(63 581)
|
(66 760)
|
(68 063)
|
(67 369)
|
(66 883)
|
(63 211)
|
(61 132)
|
(60 290)
|
(59 757)
|
(58 842)
|
(57 970)
|
(57 337)
|
(56 446)
|
(56 006)
|
(55 866)
|
(55 872)
|
(56 050)
|
|
| Gross Profit |
35 741
N/A
|
35 747
+0%
|
35 765
+0%
|
35 720
0%
|
35 890
+0%
|
36 028
+0%
|
36 184
+0%
|
36 457
+1%
|
36 438
0%
|
36 379
0%
|
36 366
0%
|
36 644
+1%
|
36 905
+1%
|
37 059
+0%
|
37 069
+0%
|
36 828
-1%
|
36 480
-1%
|
36 331
0%
|
36 202
0%
|
36 064
0%
|
36 102
+0%
|
36 428
+1%
|
36 328
0%
|
36 586
+1%
|
36 883
+1%
|
38 273
+4%
|
39 846
+4%
|
40 308
+1%
|
40 869
+1%
|
40 283
-1%
|
39 600
-2%
|
39 542
0%
|
39 092
-1%
|
38 343
-2%
|
37 267
-3%
|
36 229
-3%
|
35 537
-2%
|
34 760
-2%
|
34 697
0%
|
34 717
+0%
|
34 887
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(35 365)
|
(35 189)
|
(35 190)
|
(35 311)
|
(35 514)
|
(35 873)
|
(35 934)
|
(35 932)
|
(35 745)
|
(35 457)
|
(35 360)
|
(35 692)
|
(36 067)
|
(36 263)
|
(36 371)
|
(36 259)
|
(36 237)
|
(36 219)
|
(36 127)
|
(35 847)
|
(35 540)
|
(35 704)
|
(35 739)
|
(35 936)
|
(36 210)
|
(36 318)
|
(36 293)
|
(36 251)
|
(36 207)
|
(36 160)
|
(36 349)
|
(36 778)
|
(37 164)
|
(37 274)
|
(36 865)
|
(36 237)
|
(35 222)
|
(34 419)
|
(34 388)
|
(34 318)
|
(34 697)
|
|
| Selling, General & Administrative |
(35 364)
|
(35 189)
|
(35 190)
|
(35 310)
|
(35 512)
|
(35 871)
|
(35 931)
|
(35 929)
|
(35 745)
|
(35 457)
|
(35 361)
|
(35 692)
|
(36 067)
|
(36 263)
|
(36 371)
|
(36 259)
|
(36 237)
|
(36 218)
|
(36 127)
|
(35 848)
|
(35 540)
|
(35 704)
|
(35 738)
|
(35 937)
|
(36 210)
|
(36 320)
|
(36 293)
|
(36 249)
|
(36 207)
|
(36 158)
|
(36 350)
|
(36 779)
|
(37 163)
|
(37 272)
|
(36 863)
|
(36 236)
|
(35 222)
|
(34 421)
|
(34 389)
|
(34 318)
|
(34 696)
|
|
| Other Operating Expenses |
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
(1)
|
1
|
0
|
2
|
0
|
0
|
0
|
(2)
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
|
| Operating Income |
376
N/A
|
558
+48%
|
575
+3%
|
409
-29%
|
376
-8%
|
155
-59%
|
250
+61%
|
525
+110%
|
693
+32%
|
922
+33%
|
1 006
+9%
|
952
-5%
|
838
-12%
|
796
-5%
|
698
-12%
|
569
-18%
|
243
-57%
|
112
-54%
|
75
-33%
|
217
+189%
|
562
+159%
|
724
+29%
|
589
-19%
|
650
+10%
|
673
+4%
|
1 955
+190%
|
3 553
+82%
|
4 057
+14%
|
4 662
+15%
|
4 123
-12%
|
3 251
-21%
|
2 764
-15%
|
1 928
-30%
|
1 069
-45%
|
402
-62%
|
(8)
N/A
|
315
N/A
|
341
+8%
|
309
-9%
|
399
+29%
|
190
-52%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(134)
|
(235)
|
(299)
|
(319)
|
(324)
|
(328)
|
(323)
|
(311)
|
(296)
|
(282)
|
(271)
|
(261)
|
(252)
|
(246)
|
(239)
|
(236)
|
(233)
|
(229)
|
(227)
|
(212)
|
(181)
|
(166)
|
(154)
|
(156)
|
265
|
254
|
254
|
275
|
(158)
|
(156)
|
(123)
|
(125)
|
(108)
|
(97)
|
(93)
|
(92)
|
(69)
|
(66)
|
(60)
|
(77)
|
(94)
|
|
| Non-Reccuring Items |
(248)
|
(193)
|
(107)
|
(126)
|
(229)
|
(255)
|
(169)
|
(250)
|
(232)
|
(216)
|
(260)
|
(205)
|
(490)
|
(499)
|
(470)
|
(442)
|
(422)
|
(418)
|
(407)
|
(403)
|
(165)
|
(167)
|
(199)
|
(205)
|
(657)
|
(656)
|
(675)
|
(655)
|
(179)
|
(177)
|
(140)
|
(178)
|
(470)
|
(504)
|
(522)
|
(528)
|
(227)
|
(211)
|
(210)
|
(253)
|
(826)
|
|
| Gain/Loss on Disposition of Assets |
22
|
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
|
0
|
0
|
151
|
151
|
151
|
|
| Total Other Income |
184
|
288
|
216
|
193
|
172
|
47
|
61
|
65
|
76
|
101
|
80
|
82
|
78
|
63
|
97
|
100
|
110
|
110
|
117
|
127
|
130
|
114
|
96
|
75
|
108
|
102
|
116
|
133
|
109
|
123
|
107
|
90
|
85
|
79
|
80
|
93
|
60
|
52
|
41
|
25
|
97
|
|
| Pre-Tax Income |
200
N/A
|
418
+109%
|
386
-8%
|
157
-59%
|
(5)
N/A
|
(381)
-7 520%
|
(181)
+52%
|
29
N/A
|
241
+731%
|
525
+118%
|
555
+6%
|
568
+2%
|
174
-69%
|
114
-34%
|
86
-25%
|
(9)
N/A
|
(302)
-3 256%
|
(425)
-41%
|
(442)
-4%
|
(271)
+39%
|
346
N/A
|
505
+46%
|
332
-34%
|
364
+10%
|
389
+7%
|
1 655
+325%
|
3 248
+96%
|
3 810
+17%
|
4 434
+16%
|
3 913
-12%
|
3 095
-21%
|
2 551
-18%
|
1 435
-44%
|
547
-62%
|
(133)
N/A
|
(535)
-302%
|
79
N/A
|
116
+47%
|
231
+99%
|
245
+6%
|
(482)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(172)
|
(275)
|
(242)
|
(292)
|
(334)
|
(207)
|
(291)
|
(190)
|
(145)
|
(186)
|
(162)
|
(185)
|
(159)
|
(107)
|
(124)
|
(95)
|
160
|
153
|
160
|
135
|
(52)
|
(137)
|
(98)
|
(102)
|
(52)
|
(421)
|
(957)
|
(1 131)
|
(1 392)
|
(1 278)
|
(989)
|
(876)
|
(529)
|
(131)
|
75
|
255
|
29
|
(91)
|
(103)
|
(193)
|
5
|
|
| Income from Continuing Operations |
28
|
143
|
144
|
(135)
|
(339)
|
(588)
|
(472)
|
(161)
|
96
|
339
|
393
|
383
|
15
|
7
|
(38)
|
(104)
|
(142)
|
(272)
|
(282)
|
(136)
|
294
|
368
|
234
|
262
|
337
|
1 234
|
2 291
|
2 679
|
3 042
|
2 635
|
2 106
|
1 675
|
906
|
416
|
(58)
|
(280)
|
108
|
25
|
128
|
52
|
(477)
|
|
| Net Income (Common) |
28
N/A
|
142
+407%
|
144
+1%
|
(134)
N/A
|
(340)
-154%
|
(588)
-73%
|
(474)
+19%
|
(163)
+66%
|
96
N/A
|
339
+253%
|
394
+16%
|
383
-3%
|
15
-96%
|
7
-53%
|
(38)
N/A
|
(104)
-174%
|
(142)
-37%
|
(273)
-92%
|
(282)
-3%
|
(136)
+52%
|
294
N/A
|
368
+25%
|
233
-37%
|
261
+12%
|
336
+29%
|
1 234
+267%
|
2 291
+86%
|
2 679
+17%
|
3 041
+14%
|
2 633
-13%
|
2 105
-20%
|
1 674
-20%
|
905
-46%
|
416
-54%
|
(60)
N/A
|
(280)
-367%
|
108
N/A
|
24
-78%
|
129
+438%
|
51
-60%
|
(477)
N/A
|
|
| EPS (Diluted) |
1.21
N/A
|
6.18
+411%
|
6.27
+1%
|
-5.84
N/A
|
-14.8
-153%
|
-25.56
-73%
|
-20.6
+19%
|
-7.09
+66%
|
4.18
N/A
|
14.73
+252%
|
17.15
+16%
|
16.67
-3%
|
0.65
-96%
|
0.3
-54%
|
-1.66
N/A
|
-4.53
-173%
|
-6.18
-36%
|
-11.88
-92%
|
-12.27
-3%
|
-5.92
+52%
|
12.8
N/A
|
16.02
+25%
|
10.14
-37%
|
11.36
+12%
|
14.63
+29%
|
53.72
+267%
|
99.73
+86%
|
116.63
+17%
|
132.39
+14%
|
114.63
-13%
|
91.64
-20%
|
72.88
-20%
|
39.4
-46%
|
18.11
-54%
|
-2.61
N/A
|
-12.19
-367%
|
4.7
N/A
|
1.04
-78%
|
5.62
+440%
|
2.22
-60%
|
-20.77
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
