Crops Corp banner

Crops Corp
TSE:9428

Watchlist Manager
Crops Corp Logo
Crops Corp
TSE:9428
Watchlist
Price: 1 377 JPY -2.96% Market Closed
Market Cap: ¥13.2B

Income Statement

Earnings Waterfall
Crops Corp

Income Statement
Crops Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 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-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
2
0
0
2
0
0
5
0
0
5
0
0
5
10
16
23
25
26
26
27
27
29
29
30
29
28
28
27
27
26
25
23
22
22
23
24
22
20
18
15
14
13
12
12
13
13
13
12
10
10
10
10
11
10
9
9
7
7
7
7
7
7
7
7
7
7
8
9
11
12
14
15
0
0
0
Revenue
12 892
N/A
12 909
+0%
12 994
+1%
12 944
0%
13 214
+2%
13 170
0%
13 100
-1%
12 601
-4%
12 185
-3%
11 567
-5%
11 506
-1%
11 252
-2%
11 828
+5%
11 777
0%
11 864
+1%
16 958
+43%
17 888
+5%
19 138
+7%
21 009
+10%
21 937
+4%
22 732
+4%
23 071
+1%
23 636
+2%
24 112
+2%
24 356
+1%
25 137
+3%
25 614
+2%
26 725
+4%
26 718
0%
26 664
0%
27 163
+2%
27 020
-1%
28 545
+6%
30 043
+5%
31 671
+5%
33 074
+4%
33 578
+2%
34 113
+2%
34 373
+1%
34 701
+1%
35 420
+2%
35 573
+0%
36 513
+3%
37 311
+2%
38 270
+3%
39 507
+3%
40 176
+2%
41 030
+2%
41 263
+1%
42 380
+3%
42 739
+1%
42 934
+0%
42 338
-1%
41 400
-2%
41 235
0%
41 041
0%
42 145
+3%
43 051
+2%
43 615
+1%
45 318
+4%
46 440
+2%
46 522
+0%
47 627
+2%
48 380
+2%
49 411
+2%
51 811
+5%
53 416
+3%
54 487
+2%
55 906
+3%
57 743
+3%
59 639
+3%
61 568
+3%
63 272
+3%
63 588
+0%
64 951
+2%
Gross Profit
Cost of Revenue
(10 203)
(10 176)
(10 191)
(10 155)
(10 387)
(10 251)
(10 158)
(9 698)
(9 398)
(8 866)
(8 785)
(8 491)
(8 857)
(8 777)
(8 825)
(12 708)
(13 488)
(14 520)
(16 140)
(16 944)
(17 611)
(17 938)
(18 387)
(18 702)
(18 867)
(19 357)
(19 684)
(20 612)
(20 635)
(20 909)
(21 606)
(21 836)
(23 330)
(24 560)
(25 846)
(26 831)
(27 172)
(27 561)
(27 709)
(28 041)
(28 523)
(28 611)
(29 472)
(30 059)
(30 778)
(31 650)
(32 003)
(32 594)
(32 741)
(33 570)
(33 619)
(33 583)
(32 847)
(31 933)
(31 624)
(31 247)
(31 928)
(32 445)
(32 779)
(33 855)
(34 513)
(34 478)
(35 252)
(36 137)
(37 002)
(38 832)
(40 160)
(40 809)
(42 147)
(43 603)
(45 014)
(46 388)
(47 332)
(47 367)
(48 183)
Gross Profit
2 689
N/A
2 733
+2%
2 803
+3%
2 788
-1%
2 826
+1%
2 918
+3%
2 942
+1%
2 904
-1%
2 789
-4%
2 702
-3%
2 721
+1%
2 760
+1%
2 971
+8%
3 000
+1%
3 039
+1%
4 250
+40%
4 400
+4%
4 618
+5%
4 869
+5%
4 992
+3%
5 120
+3%
5 132
+0%
5 247
+2%
5 410
+3%
5 488
+1%
5 779
+5%
5 930
+3%
6 113
+3%
6 083
0%
5 755
-5%
5 557
-3%
5 184
-7%
5 215
+1%
5 483
+5%
5 825
+6%
6 243
+7%
6 406
+3%
6 552
+2%
6 664
+2%
6 660
0%
6 897
+4%
6 962
+1%
7 041
+1%
7 252
+3%
7 492
+3%
7 857
+5%
8 173
+4%
8 436
+3%
8 522
+1%
8 810
+3%
9 120
+4%
9 351
+3%
9 491
+1%
9 467
0%
9 611
+2%
9 794
+2%
10 217
+4%
10 606
+4%
10 836
+2%
11 463
+6%
11 927
+4%
12 044
+1%
12 375
+3%
12 243
-1%
12 409
+1%
12 979
+5%
13 256
+2%
13 678
+3%
13 759
+1%
14 140
+3%
14 625
+3%
15 180
+4%
15 940
+5%
16 221
+2%
16 768
+3%
Operating Income
Operating Expenses
(2 050)
(2 046)
(2 162)
(2 203)
(2 257)
(2 282)
(2 318)
(2 377)
(2 383)
(2 333)
(2 322)
(2 306)
(2 355)
(2 437)
(2 459)
(3 462)
(3 752)
(3 878)
(4 142)
(4 242)
(4 471)
(4 580)
(4 619)
(4 686)
(4 697)
(4 898)
(5 087)
(5 405)
(5 467)
(5 262)
(5 119)
(4 667)
(4 810)
(4 927)
(5 139)
(5 332)
(5 305)
(5 311)
(5 336)
(5 478)
(5 606)
(5 788)
(6 029)
(6 193)
(6 534)
(6 774)
(6 937)
(7 120)
(7 187)
(7 328)
(7 307)
(7 330)
(7 387)
(7 369)
(7 503)
(8 113)
(8 345)
(8 695)
(8 997)
(8 955)
(9 351)
(9 546)
(9 702)
(9 971)
(10 418)
(10 859)
(11 252)
(11 551)
(11 873)
(12 293)
(12 584)
(12 764)
(13 066)
(13 181)
(13 465)
Selling, General & Administrative
(2 050)
(2 046)
(2 162)
(2 203)
(2 258)
(2 284)
(2 320)
(2 378)
(2 383)
(2 332)
(2 321)
(2 305)
(2 342)
(2 369)
(2 388)
(3 437)
(3 649)
(3 829)
(4 096)
(4 174)
(4 470)
(4 580)
(4 619)
(4 618)
(4 696)
(4 897)
(5 086)
(5 337)
(5 436)
(5 261)
(5 118)
(4 666)
(4 743)
(4 927)
(5 137)
(5 331)
(5 305)
(5 309)
(5 336)
(5 477)
(5 632)
(5 778)
(6 018)
(6 192)
(6 491)
(6 732)
(6 924)
(7 119)
(7 118)
(7 260)
(7 306)
(7 328)
(7 386)
(7 368)
(7 501)
(7 732)
(7 956)
(8 305)
(8 609)
(8 954)
(9 316)
(9 512)
(9 668)
(9 971)
(10 419)
(10 859)
(11 252)
(11 551)
(11 873)
(12 294)
(12 584)
(12 762)
(12 961)
(13 178)
(13 462)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(14)
(69)
(72)
(25)
(103)
(48)
0
(68)
0
0
0
(68)
0
0
0
(68)
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
(380)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(46)
0
0
0
0
0
0
0
0
0
(31)
0
(1)
(1)
(67)
0
(2)
(1)
0
(2)
0
(1)
26
(10)
(11)
(1)
(43)
(42)
(13)
(1)
(69)
(68)
0
(2)
(1)
(1)
(2)
(1)
(389)
(390)
(388)
(1)
(35)
(34)
(34)
0
1
0
0
0
0
1
0
(2)
(105)
(3)
(3)
Operating Income
639
N/A
687
+8%
641
-7%
585
-9%
568
-3%
634
+12%
623
-2%
526
-16%
406
-23%
369
-9%
399
+8%
454
+14%
615
+35%
563
-8%
580
+3%
788
+36%
648
-18%
740
+14%
727
-2%
750
+3%
649
-13%
552
-15%
629
+14%
723
+15%
792
+10%
883
+11%
843
-5%
708
-16%
616
-13%
492
-20%
438
-11%
517
+18%
405
-22%
556
+37%
686
+23%
911
+33%
1 101
+21%
1 241
+13%
1 328
+7%
1 182
-11%
1 291
+9%
1 174
-9%
1 012
-14%
1 059
+5%
958
-10%
1 083
+13%
1 236
+14%
1 316
+6%
1 335
+1%
1 482
+11%
1 813
+22%
2 021
+11%
2 104
+4%
2 098
0%
2 108
+0%
1 681
-20%
1 872
+11%
1 911
+2%
1 839
-4%
2 508
+36%
2 576
+3%
2 498
-3%
2 673
+7%
2 272
-15%
1 991
-12%
2 120
+6%
2 004
-5%
2 127
+6%
1 886
-11%
1 847
-2%
2 041
+11%
2 416
+18%
2 874
+19%
3 040
+6%
3 303
+9%
Pre-Tax Income
Interest Income Expense
(3)
(3)
(4)
(4)
(3)
(3)
(4)
(3)
(4)
(8)
(13)
(15)
(12)
(12)
(11)
(17)
(20)
(21)
(21)
(21)
(22)
(23)
(22)
(22)
(19)
(18)
(15)
(15)
(14)
(14)
(14)
(12)
(17)
(16)
(13)
(7)
(3)
(2)
(1)
(2)
(1)
1
1
17
3
(4)
(8)
(1)
2
9
16
9
9
10
7
7
10
10
18
18
4
16
32
34
60
113
164
120
187
213
25
164
40
(70)
78
Non-Reccuring Items
(14)
(9)
(15)
(17)
(14)
(5)
(10)
(11)
(99)
(96)
(102)
(19)
(71)
(74)
(73)
(188)
(15)
(6)
(17)
(67)
(117)
(67)
(53)
(26)
23
(38)
(38)
(32)
0
(33)
(82)
(66)
0
(57)
(8)
(31)
(46)
(4)
(3)
(13)
0
0
0
(41)
0
0
(41)
(67)
0
0
(279)
(365)
(362)
(362)
(138)
(15)
0
0
0
(41)
0
0
0
(44)
(41)
(41)
(79)
(44)
(293)
(307)
(330)
(349)
0
(646)
(586)
Gain/Loss on Disposition of Assets
9
9
0
1
3
3
0
0
0
0
(51)
(66)
(68)
(18)
(8)
(5)
(6)
(4)
(1)
1
2
1
3
1
0
0
0
2
2
(5)
(6)
(18)
(11)
(6)
(11)
0
(48)
(46)
(40)
(6)
(4)
(4)
(5)
(8)
(13)
(26)
(25)
(56)
(50)
(33)
(33)
7
41
37
0
(5)
(41)
(41)
(41)
(15)
(16)
(16)
(16)
(11)
(10)
(15)
(15)
(22)
0
(17)
(17)
37
35
36
30
Total Other Income
(7)
8
4
4
4
2
1
1
0
1
69
122
106
62
21
23
60
37
31
32
16
17
15
23
21
33
40
39
44
38
39
11
11
13
12
12
34
42
39
44
49
37
20
18
20
25
15
1
12
27
78
84
102
163
248
235
207
161
134
154
165
148
166
126
133
122
64
71
28
52
58
60
82
123
221
Pre-Tax Income
622
N/A
691
+11%
625
-10%
569
-9%
558
-2%
632
+13%
612
-3%
515
-16%
303
-41%
266
-12%
301
+13%
476
+58%
570
+20%
520
-9%
508
-2%
602
+19%
667
+11%
746
+12%
719
-4%
695
-3%
529
-24%
481
-9%
574
+19%
699
+22%
818
+17%
860
+5%
829
-4%
702
-15%
648
-8%
479
-26%
376
-22%
432
+15%
388
-10%
490
+26%
666
+36%
885
+33%
1 038
+17%
1 231
+19%
1 323
+7%
1 205
-9%
1 335
+11%
1 208
-10%
1 028
-15%
1 045
+2%
968
-7%
1 078
+11%
1 177
+9%
1 193
+1%
1 299
+9%
1 485
+14%
1 595
+7%
1 756
+10%
1 894
+8%
1 946
+3%
2 225
+14%
1 903
-14%
2 047
+8%
2 040
0%
1 950
-4%
2 624
+35%
2 729
+4%
2 646
-3%
2 855
+8%
2 377
-17%
2 133
-10%
2 299
+8%
2 138
-7%
2 252
+5%
1 808
-20%
1 788
-1%
1 777
-1%
2 328
+31%
3 031
+30%
2 483
-18%
3 046
+23%
Net Income
Tax Provision
(269)
(335)
(274)
(239)
(230)
(250)
(243)
(199)
(183)
(168)
(199)
(243)
(266)
(210)
(186)
(241)
(283)
(335)
(393)
(317)
(263)
(241)
(217)
(327)
(376)
(395)
(391)
(354)
(335)
(272)
(193)
(226)
(200)
(220)
(304)
(271)
(320)
(364)
(380)
(405)
(442)
(419)
(414)
(424)
(397)
(431)
(407)
(385)
(413)
(464)
(575)
(673)
(740)
(769)
(784)
(745)
(797)
(781)
(743)
(811)
(841)
(810)
(866)
(741)
(694)
(732)
(657)
(722)
(651)
(709)
(782)
(852)
(1 035)
(1 030)
(1 161)
Income from Continuing Operations
354
357
352
331
328
382
369
316
120
98
102
233
305
310
322
361
383
411
326
378
266
240
356
372
442
465
438
349
312
206
183
206
188
270
362
614
718
867
943
800
893
789
614
621
571
647
770
808
886
1 021
1 020
1 083
1 154
1 177
1 441
1 158
1 250
1 259
1 207
1 813
1 888
1 836
1 989
1 636
1 439
1 567
1 481
1 530
1 157
1 079
995
1 476
1 996
1 453
1 885
Income to Minority Interest
(29)
(22)
(22)
(20)
(18)
(25)
(22)
(17)
6
7
8
4
(3)
(12)
(26)
(31)
(37)
(38)
(37)
(47)
(37)
(33)
(33)
(33)
(31)
(44)
(44)
(35)
(40)
(29)
(27)
(27)
(28)
(29)
(32)
(35)
(33)
(39)
(41)
(44)
(57)
(57)
(66)
(74)
(96)
(143)
(179)
(228)
(258)
(279)
(337)
(313)
(289)
(286)
(297)
(306)
(339)
(343)
(295)
(336)
(363)
(387)
(479)
(460)
(443)
(423)
(320)
(324)
(319)
(366)
(418)
(484)
(567)
(590)
(634)
Net Income (Common)
325
N/A
334
+3%
329
-1%
311
-5%
311
N/A
358
+15%
347
-3%
298
-14%
126
-58%
105
-17%
111
+6%
237
+114%
301
+27%
297
-1%
294
-1%
330
+12%
345
+5%
373
+8%
290
-22%
330
+14%
229
-31%
206
-10%
323
+57%
339
+5%
412
+22%
422
+2%
394
-7%
313
-21%
271
-13%
175
-35%
156
-11%
178
+14%
159
-11%
241
+52%
328
+36%
577
+76%
684
+19%
826
+21%
900
+9%
755
-16%
834
+10%
731
-12%
547
-25%
547
N/A
475
-13%
504
+6%
591
+17%
579
-2%
628
+8%
742
+18%
682
-8%
769
+13%
863
+12%
888
+3%
1 142
+29%
852
-25%
912
+7%
916
+0%
913
0%
1 477
+62%
1 525
+3%
1 449
-5%
1 510
+4%
1 175
-22%
994
-15%
1 144
+15%
1 160
+1%
1 206
+4%
839
-30%
713
-15%
576
-19%
991
+72%
1 427
+44%
863
-40%
1 251
+45%
EPS (Diluted)
29.54
N/A
30.36
+3%
29.9
-2%
28.27
-5%
28.27
N/A
32.54
+15%
31.54
-3%
27.09
-14%
11.45
-58%
9.54
-17%
10.09
+6%
21.54
+113%
27.36
+27%
27
-1%
26.72
-1%
30
+12%
31.36
+5%
33.9
+8%
29
-14%
33
+14%
22.9
-31%
20.6
-10%
32.29
+57%
33.9
+5%
41.2
+22%
42.2
+2%
39.4
-7%
31.3
-21%
27.1
-13%
17.5
-35%
15.6
-11%
18.55
+19%
15.9
-14%
24.1
+52%
32.79
+36%
60.13
+83%
68.4
+14%
82.6
+21%
90
+9%
78.68
-13%
83.4
+6%
73.09
-12%
54.7
-25%
56.9
+4%
47.5
-17%
50.4
+6%
60
+19%
59.16
-1%
65.44
+11%
77.32
+18%
71.07
-8%
80.14
+13%
90.24
+13%
96.17
+7%
126.39
+31%
92.44
-27%
100.92
+9%
101.38
+0%
101.04
0%
163.46
+62%
168.77
+3%
160.36
-5%
167.11
+4%
129.06
-23%
105.11
-19%
120.98
+15%
122.67
+1%
127.54
+4%
88.73
-30%
75.4
-15%
60.91
-19%
104.8
+72%
150.91
+44%
91.26
-40%
132.3
+45%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett