First Time Loading...
S

Skymark Airlines Inc
TSE:9204

Watchlist Manager
Skymark Airlines Inc
TSE:9204
Watchlist
Price: 820 JPY -3.19% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

100.3B
+4%
Revenue
Growth Rates:
1 Year
+60%
3 Years
-
5 Years
-
7 Years
-
10 Years
+17%
5.3B
+7%
Operating Income
Growth Rates:
1 Year
+57%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
7.4B
+17%
Net Income
Growth Rates:
1 Year
+297%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Skymark Airlines Inc

Revenue
100.3B JPY
Cost of Revenue
-89.2B JPY
Gross Profit
11.1B JPY
Operating Expenses
-5.8B JPY
Operating Income
5.3B JPY
Other Expenses
2.1B JPY
Net Income
7.4B JPY

Income Statement
Skymark Airlines Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2005 Mar-2006 Sep-2006 Dec-2006 Mar-2007 Sep-2007 Dec-2007 Mar-2008 Sep-2008 Dec-2008 Mar-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
58 217
N/A
62 451
+7%
62 935
+1%
64 879
+3%
68 427
+5%
76 578
+12%
86 407
+13%
88 904
+3%
84 075
-5%
77 604
-8%
42 317
-45%
73 184
+73%
71 743
-2%
41 458
-42%
82 557
+99%
77 677
-6%
61 592
-21%
58 024
-6%
63 669
+10%
71 125
+12%
75 502
+6%
80 255
+6%
83 285
+4%
86 790
+4%
87 357
+1%
85 943
-2%
85 266
-1%
85 167
0%
85 435
+0%
85 975
+1%
85 691
0%
85 642
0%
85 047
-1%
80 946
-5%
16 277
-80%
40 568
+149%
62 577
+54%
84 661
+35%
90 540
+7%
96 128
+6%
100 294
+4%
Gross Profit
Cost of Revenue
(55 126)
(61 483)
(64 807)
(68 924)
(72 781)
(75 099)
(78 155)
(77 481)
(78 649)
(79 438)
(42 226)
(71 086)
(63 812)
(35 919)
(72 386)
(65 246)
(49 604)
(44 051)
(49 184)
(53 941)
(57 878)
(61 642)
(66 501)
(70 441)
(74 274)
(77 463)
(79 355)
(81 468)
(83 619)
(85 133)
(87 938)
(91 244)
(95 265)
(94 486)
(17 238)
(36 338)
(55 155)
(75 718)
(80 728)
(85 285)
(89 159)
Gross Profit
3 092
N/A
969
-69%
(1 871)
N/A
(4 044)
-116%
(4 354)
-8%
1 478
N/A
8 251
+458%
11 421
+38%
5 425
-52%
(1 835)
N/A
91
N/A
2 098
+2 205%
7 931
+278%
5 540
-30%
10 171
+84%
12 431
+22%
11 988
-4%
13 972
+17%
14 485
+4%
17 184
+19%
17 624
+3%
18 613
+6%
16 784
-10%
16 349
-3%
13 083
-20%
8 480
-35%
5 911
-30%
3 699
-37%
1 816
-51%
842
-54%
(2 247)
N/A
(5 602)
-149%
(10 218)
-82%
(13 540)
-33%
(961)
+93%
4 230
N/A
7 422
+75%
8 943
+20%
9 812
+10%
10 843
+11%
11 135
+3%
Operating Income
Operating Expenses
(3 891)
(3 979)
(4 064)
(4 235)
(4 306)
(4 680)
(5 109)
(5 336)
(4 836)
(4 179)
(2 634)
(3 495)
(3 165)
(2 396)
(3 487)
(3 171)
(2 362)
(2 777)
(2 396)
(2 760)
(3 051)
(3 330)
(3 456)
(3 511)
(3 570)
(3 806)
(3 770)
(3 668)
(3 610)
(3 348)
(3 308)
(3 324)
(3 397)
(3 472)
(1 282)
(2 587)
(4 021)
(5 490)
(6 011)
(5 853)
(5 794)
Selling, General & Administrative
(3 891)
(3 978)
(4 064)
(4 235)
(4 306)
(4 680)
(5 109)
(5 336)
(4 836)
(4 179)
(2 553)
(3 495)
(3 164)
(2 315)
(3 487)
(3 171)
(2 363)
(2 712)
(2 395)
(2 759)
(3 051)
(3 255)
(3 455)
(3 510)
(3 569)
(3 703)
(3 771)
(3 667)
(3 609)
(3 248)
(3 308)
(3 324)
(3 398)
(3 374)
(1 282)
(2 586)
(4 020)
(5 286)
(5 550)
(5 851)
(5 792)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
(81)
0
0
(82)
0
0
0
(65)
0
0
0
(74)
0
0
0
(102)
0
0
0
(100)
0
0
0
(99)
0
0
0
(202)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
(1)
0
0
(1)
(1)
1
(1)
(1)
0
0
0
1
1
0
(1)
0
(2)
(461)
(2)
(2)
Operating Income
(799)
N/A
(3 010)
-277%
(5 936)
-97%
(8 280)
-39%
(8 659)
-5%
(3 201)
+63%
3 143
N/A
6 086
+94%
589
-90%
(6 015)
N/A
(2 543)
+58%
(1 398)
+45%
4 766
N/A
3 143
-34%
6 683
+113%
9 259
+39%
9 625
+4%
11 196
+16%
12 089
+8%
14 424
+19%
14 573
+1%
15 283
+5%
13 328
-13%
12 838
-4%
9 513
-26%
4 674
-51%
2 141
-54%
31
-99%
(1 794)
N/A
(2 506)
-40%
(5 555)
-122%
(8 926)
-61%
(13 615)
-53%
(17 012)
-25%
(2 243)
+87%
1 643
N/A
3 401
+107%
3 453
+2%
3 801
+10%
4 990
+31%
5 341
+7%
Pre-Tax Income
Interest Income Expense
618
0
617
0
(1)
(102)
(274)
(960)
(731)
(860)
(117)
(845)
(840)
(266)
(777)
(766)
(690)
(510)
(647)
(1 298)
(957)
63
(1 783)
(1 216)
1 190
2 953
5 172
5 491
3 604
1 638
454
690
267
211
1 372
2 249
391
212
639
591
558
Non-Reccuring Items
2 107
731
253
(81)
(79)
(41)
47
(114)
(115)
(164)
(52)
(133)
(539)
(227)
(673)
(658)
(201)
(2)
(18)
(5)
(7)
(9)
(9)
(6)
(7)
(6)
(35)
(7)
(21)
(34)
0
(332)
(972)
(2 322)
(753)
(1 212)
(1 212)
(1 260)
0
0
0
Gain/Loss on Disposition of Assets
124
0
0
0
0
0
0
0
359
721
425
466
147
(77)
(6)
(32)
(61)
55
27
14
1
2
2
28
59
63
0
36
0
0
0
0
11
395
0
0
0
0
0
0
0
Total Other Income
688
1 613
765
706
483
558
570
575
544
488
271
448
405
80
291
217
150
283
248
316
357
401
1 619
1 626
1 629
463
534
457
463
464
453
488
624
810
230
203
(136)
95
9
14
575
Pre-Tax Income
2 738
N/A
(666)
N/A
(4 301)
-546%
(7 655)
-78%
(8 258)
-8%
(2 787)
+66%
3 486
N/A
5 587
+60%
647
-88%
(5 828)
N/A
(2 016)
+65%
(1 460)
+28%
3 940
N/A
2 652
-33%
5 519
+108%
8 020
+45%
8 824
+10%
11 021
+25%
11 699
+6%
13 452
+15%
13 967
+4%
15 740
+13%
13 157
-16%
13 270
+1%
12 384
-7%
8 147
-34%
7 812
-4%
6 008
-23%
2 252
-63%
(438)
N/A
(4 648)
-961%
(8 080)
-74%
(13 685)
-69%
(17 918)
-31%
(1 394)
+92%
2 883
N/A
2 444
-15%
2 500
+2%
4 449
+78%
5 595
+26%
6 474
+16%
Net Income
Tax Provision
(33)
(35)
(37)
(39)
(42)
(278)
(515)
(279)
(43)
193
(24)
(73)
(103)
(24)
(368)
(2 816)
(4 237)
(4 695)
(5 260)
(5 413)
(6 055)
(8 035)
(7 327)
(7 067)
(6 102)
(4 369)
(4 223)
(3 489)
(2 351)
(1 407)
(1 750)
(1 210)
(2 008)
(1 452)
(9)
(179)
(567)
3 225
1 686
744
965
Income from Continuing Operations
2 705
(701)
(4 337)
(7 693)
(8 299)
(3 065)
2 971
5 309
605
(5 634)
(2 040)
(1 532)
3 838
2 628
5 151
5 204
4 587
6 326
6 439
8 039
7 912
7 705
5 830
6 203
6 282
3 778
3 589
2 519
(99)
(1 845)
(6 398)
(9 290)
(15 693)
(19 370)
(1 403)
2 704
1 877
5 725
6 135
6 339
7 439
Net Income (Common)
2 705
N/A
(701)
N/A
(4 337)
-519%
(7 693)
-77%
(8 299)
-8%
(3 065)
+63%
2 971
N/A
5 309
+79%
605
-89%
(5 634)
N/A
(2 040)
+64%
(1 532)
+25%
3 838
N/A
2 628
-32%
5 151
+96%
5 204
+1%
4 587
-12%
6 326
+38%
6 438
+2%
8 039
+25%
7 912
-2%
7 705
-3%
5 831
-24%
6 200
+6%
6 279
+1%
3 778
-40%
3 587
-5%
2 520
-30%
(99)
N/A
(1 845)
-1 764%
(6 399)
-247%
(9 291)
-45%
(15 692)
-69%
(19 370)
-23%
(1 403)
+93%
2 704
N/A
1 876
-31%
5 727
+205%
6 136
+7%
6 340
+3%
7 440
+17%
EPS (Diluted)
50.09
N/A
-11.88
N/A
-74.77
-529%
-132.63
-77%
-140.66
-6%
-51.08
+64%
49.51
N/A
88.48
+79%
10.08
-89%
-92.36
N/A
-32.38
+65%
-21.88
+32%
54.82
N/A
37.55
-32%
73.58
+96%
73.29
0%
63.7
-13%
89.09
+40%
81.49
-9%
87.38
+7%
86
-2%
86.57
+1%
64.07
-26%
67.39
+5%
69
+2%
41.51
-40%
39.41
-5%
27.39
-30%
-1.08
N/A
-20.28
-1 778%
-70.31
-247%
-102.09
-45%
-172.43
-69%
-212.85
-23%
-23.38
+89%
45.06
N/A
31.26
-31%
95.45
+205%
102.26
+7%
105.1
+3%
123.33
+17%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 139,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.