Tosei Corp
TSE:8923
Tosei Corp
TSE:8923
Price:
2 432 JPY
0.37%
Market Closed
Updated:
May 4, 2024
Income Statement
Earnings Waterfall
Tosei Corp
Tosei Corp
|
Revenue
|
83.3B
JPY
|
|
Cost of Revenue
|
-49.1B
JPY
|
|
Gross Profit
|
34.1B
JPY
|
|
Operating Expenses
|
-15.1B
JPY
|
|
Operating Income
|
19.1B
JPY
|
|
Other Expenses
|
-6.5B
JPY
|
|
Net Income
|
12.5B
JPY
|
Income Statement
Tosei Corp
Tosei 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 |
30 908
N/A
|
32 437
+5%
|
33 064
+2%
|
49 982
+51%
|
50 167
+0%
|
51 866
+3%
|
50 518
-3%
|
43 007
-15%
|
45 008
+5%
|
51 319
+14%
|
54 518
+6%
|
49 818
-9%
|
50 968
+2%
|
45 523
-11%
|
52 657
+16%
|
57 754
+10%
|
61 387
+6%
|
63 915
+4%
|
61 085
-4%
|
61 543
+1%
|
60 293
-2%
|
63 476
+5%
|
61 977
-2%
|
60 728
-2%
|
67 137
+11%
|
71 325
+6%
|
71 295
0%
|
63 940
-10%
|
65 573
+3%
|
59 822
-9%
|
59 942
+0%
|
61 726
+3%
|
62 941
+2%
|
64 346
+2%
|
64 348
+0%
|
70 953
+10%
|
75 690
+7%
|
80 263
+6%
|
82 731
+3%
|
79 446
-4%
|
83 263
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(22 390)
|
(24 630)
|
(24 994)
|
(40 019)
|
(39 283)
|
(39 388)
|
(38 220)
|
(31 092)
|
(30 542)
|
(34 726)
|
(37 417)
|
(33 468)
|
(35 309)
|
(31 420)
|
(36 433)
|
(40 938)
|
(43 870)
|
(45 829)
|
(42 366)
|
(42 820)
|
(42 615)
|
(43 559)
|
(41 632)
|
(39 887)
|
(43 658)
|
(55 616)
|
(56 830)
|
(49 140)
|
(51 726)
|
(38 067)
|
(38 708)
|
(41 025)
|
(40 573)
|
(42 716)
|
(41 957)
|
(45 686)
|
(49 015)
|
(50 782)
|
(52 317)
|
(49 161)
|
(49 114)
|
|
| Gross Profit |
8 519
N/A
|
7 808
-8%
|
8 070
+3%
|
9 963
+23%
|
10 883
+9%
|
12 478
+15%
|
12 298
-1%
|
11 915
-3%
|
14 467
+21%
|
16 593
+15%
|
17 101
+3%
|
16 350
-4%
|
15 659
-4%
|
14 103
-10%
|
16 225
+15%
|
16 817
+4%
|
17 518
+4%
|
18 087
+3%
|
18 718
+3%
|
18 723
+0%
|
17 677
-6%
|
19 916
+13%
|
20 345
+2%
|
20 841
+2%
|
23 479
+13%
|
15 709
-33%
|
14 465
-8%
|
14 799
+2%
|
13 846
-6%
|
21 756
+57%
|
21 234
-2%
|
20 702
-3%
|
22 367
+8%
|
21 629
-3%
|
22 390
+4%
|
25 267
+13%
|
26 675
+6%
|
29 481
+11%
|
30 414
+3%
|
30 285
0%
|
34 149
+13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 622)
|
(4 175)
|
(4 196)
|
(4 429)
|
(4 558)
|
(4 840)
|
(4 990)
|
(5 045)
|
(5 813)
|
(6 577)
|
(6 708)
|
(7 077)
|
(6 678)
|
(6 256)
|
(6 686)
|
(6 958)
|
(7 170)
|
(7 607)
|
(7 608)
|
(7 848)
|
(8 018)
|
(7 963)
|
(8 209)
|
(8 130)
|
(8 378)
|
(8 812)
|
(8 747)
|
(8 372)
|
(8 313)
|
(8 266)
|
(8 485)
|
(9 734)
|
(10 357)
|
(10 539)
|
(11 234)
|
(12 002)
|
(12 081)
|
(12 808)
|
(13 606)
|
(14 136)
|
(15 090)
|
|
| Selling, General & Administrative |
(4 641)
|
(4 216)
|
(4 235)
|
(4 363)
|
(4 533)
|
(4 798)
|
(5 010)
|
(5 060)
|
(5 968)
|
(6 550)
|
(6 634)
|
(6 952)
|
(6 675)
|
(6 441)
|
(6 890)
|
(7 066)
|
(7 240)
|
(7 674)
|
(7 642)
|
(7 774)
|
(8 037)
|
(7 986)
|
(8 227)
|
(8 088)
|
(8 400)
|
(8 814)
|
(8 728)
|
(8 205)
|
(8 403)
|
(8 346)
|
(8 609)
|
(9 248)
|
(10 353)
|
(10 854)
|
(11 551)
|
(11 564)
|
(12 432)
|
(12 910)
|
(13 671)
|
(13 617)
|
(14 646)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(529)
|
0
|
0
|
0
|
(542)
|
0
|
0
|
0
|
(626)
|
0
|
|
| Other Operating Expenses |
20
|
42
|
40
|
(21)
|
(25)
|
(42)
|
20
|
78
|
155
|
(27)
|
(74)
|
(41)
|
(4)
|
184
|
203
|
194
|
70
|
67
|
34
|
13
|
20
|
23
|
17
|
55
|
22
|
2
|
(20)
|
30
|
90
|
80
|
123
|
43
|
(4)
|
315
|
317
|
104
|
352
|
102
|
66
|
107
|
(444)
|
|
| Operating Income |
3 898
N/A
|
3 633
-7%
|
3 874
+7%
|
5 534
+43%
|
6 325
+14%
|
7 638
+21%
|
7 308
-4%
|
6 870
-6%
|
8 655
+26%
|
10 017
+16%
|
10 394
+4%
|
9 273
-11%
|
8 981
-3%
|
7 847
-13%
|
9 538
+22%
|
9 859
+3%
|
10 347
+5%
|
10 479
+1%
|
11 111
+6%
|
10 875
-2%
|
9 660
-11%
|
11 954
+24%
|
12 136
+2%
|
12 711
+5%
|
15 101
+19%
|
6 897
-54%
|
5 718
-17%
|
6 428
+12%
|
5 533
-14%
|
13 490
+144%
|
12 748
-5%
|
10 968
-14%
|
12 010
+10%
|
11 091
-8%
|
11 156
+1%
|
13 265
+19%
|
14 595
+10%
|
16 673
+14%
|
16 808
+1%
|
16 149
-4%
|
19 059
+18%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(657)
|
(699)
|
(749)
|
(897)
|
(899)
|
(904)
|
(882)
|
(852)
|
(891)
|
(907)
|
(893)
|
(830)
|
(786)
|
(779)
|
(769)
|
(784)
|
(806)
|
(775)
|
(740)
|
(705)
|
(652)
|
(660)
|
(645)
|
(601)
|
(638)
|
(551)
|
(634)
|
(526)
|
(523)
|
(520)
|
(515)
|
(663)
|
(756)
|
(747)
|
(827)
|
(761)
|
(789)
|
(847)
|
(891)
|
(944)
|
(1 044)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
27
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
249
|
15
|
0
|
0
|
105
|
0
|
|
| Total Other Income |
1
|
2
|
2
|
0
|
1
|
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)
|
|
| Pre-Tax Income |
3 242
N/A
|
2 936
-9%
|
3 127
+7%
|
4 664
+49%
|
5 427
+16%
|
6 734
+24%
|
6 426
-5%
|
6 040
-6%
|
7 764
+29%
|
9 110
+17%
|
9 501
+4%
|
8 450
-11%
|
8 195
-3%
|
7 068
-14%
|
8 769
+24%
|
9 049
+3%
|
9 541
+5%
|
9 704
+2%
|
10 371
+7%
|
10 171
-2%
|
9 008
-11%
|
11 294
+25%
|
11 491
+2%
|
12 090
+5%
|
14 462
+20%
|
6 346
-56%
|
5 084
-20%
|
5 901
+16%
|
5 010
-15%
|
12 970
+159%
|
12 234
-6%
|
10 303
-16%
|
11 255
+9%
|
10 344
-8%
|
10 329
0%
|
12 754
+23%
|
13 821
+8%
|
15 826
+15%
|
15 917
+1%
|
15 311
-4%
|
18 015
+18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 229)
|
(1 103)
|
(1 211)
|
(1 789)
|
(2 035)
|
(2 495)
|
(2 336)
|
(1 904)
|
(2 408)
|
(2 884)
|
(3 035)
|
(2 903)
|
(2 757)
|
(2 331)
|
(2 844)
|
(2 894)
|
(3 039)
|
(3 029)
|
(3 326)
|
(3 319)
|
(2 967)
|
(3 654)
|
(3 634)
|
(3 643)
|
(4 463)
|
(1 991)
|
(1 818)
|
(2 299)
|
(1 917)
|
(4 393)
|
(4 021)
|
(3 579)
|
(3 985)
|
(3 636)
|
(3 510)
|
(4 146)
|
(4 422)
|
(5 163)
|
(5 120)
|
(4 803)
|
(5 484)
|
|
| Income from Continuing Operations |
2 012
|
1 832
|
1 915
|
2 874
|
3 393
|
4 240
|
4 091
|
4 136
|
5 356
|
6 226
|
6 466
|
5 547
|
5 437
|
4 735
|
5 924
|
6 155
|
6 503
|
6 677
|
7 046
|
6 852
|
6 041
|
7 640
|
7 857
|
8 447
|
9 999
|
4 355
|
3 266
|
3 602
|
3 094
|
8 578
|
8 213
|
6 724
|
7 270
|
6 708
|
6 820
|
8 607
|
9 399
|
10 663
|
10 796
|
10 508
|
12 531
|
|
| Income to Minority Interest |
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
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(5)
|
|
| Net Income (Common) |
2 012
N/A
|
1 832
-9%
|
1 915
+5%
|
2 874
+50%
|
3 393
+18%
|
4 240
+25%
|
4 091
-4%
|
4 136
+1%
|
5 356
+30%
|
6 226
+16%
|
6 466
+4%
|
5 547
-14%
|
5 437
-2%
|
4 735
-13%
|
5 924
+25%
|
6 155
+4%
|
6 503
+6%
|
6 677
+3%
|
7 046
+6%
|
6 852
-3%
|
6 041
-12%
|
7 640
+26%
|
7 857
+3%
|
8 447
+8%
|
9 999
+18%
|
4 355
-56%
|
3 266
-25%
|
3 602
+10%
|
3 094
-14%
|
8 575
+177%
|
8 211
-4%
|
6 721
-18%
|
7 267
+8%
|
6 708
-8%
|
6 820
+2%
|
8 607
+26%
|
9 399
+9%
|
10 664
+13%
|
10 796
+1%
|
10 507
-3%
|
12 526
+19%
|
|
| EPS (Diluted) |
41.91
N/A
|
38.16
-9%
|
39.89
+5%
|
59.87
+50%
|
70.68
+18%
|
88.33
+25%
|
85.22
-4%
|
85.66
+1%
|
111.58
+30%
|
129.7
+16%
|
134.7
+4%
|
114.89
-15%
|
113.27
-1%
|
98.64
-13%
|
123.41
+25%
|
127.41
+3%
|
135.47
+6%
|
136.26
+1%
|
143.79
+6%
|
141.12
-2%
|
124.45
-12%
|
159.45
+28%
|
164.95
+3%
|
175.83
+7%
|
208.87
+19%
|
91.67
-56%
|
69.15
-25%
|
75.94
+10%
|
65.53
-14%
|
182.34
+178%
|
175.35
-4%
|
142.37
-19%
|
152.49
+7%
|
141.47
-7%
|
143.91
+2%
|
181.33
+26%
|
198.67
+10%
|
224.09
+13%
|
223.07
0%
|
219.32
-2%
|
258.82
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
