EXEO Group Inc
TSE:1951
EXEO Group Inc
TSE:1951
Price:
1 789.5
JPY
-0.58%
Market Closed
Market Cap:
372.8B
JPY
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
EXEO Group Inc
1789.5
-10.5 (-0.58%)
| 52 Week Range |
1 354.2264
1 820.5
|
| Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
EXEO Group Inc
Income Statement
Earnings Waterfall
EXEO Group Inc
EXEO Group Inc
|
Revenue
|
622.4B
JPY
|
|
Cost of Revenue
|
-532B
JPY
|
|
Gross Profit
|
90.4B
JPY
|
|
Operating Expenses
|
-55.2B
JPY
|
|
Operating Income
|
35.2B
JPY
|
|
Other Expenses
|
-16.2B
JPY
|
|
Net Income
|
19B
JPY
|
Income Statement
EXEO Group Inc
EXEO Group Inc
Currency: JPY
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
317 535
N/A
|
313 062
-1%
|
300 912
-4%
|
291 548
-3%
|
281 464
-3%
|
276 056
-2%
|
287 437
+4%
|
290 736
+1%
|
295 929
+2%
|
298 081
+1%
|
298 825
+0%
|
304 203
+2%
|
307 565
+1%
|
313 529
+2%
|
312 669
0%
|
316 004
+1%
|
320 594
+1%
|
363 516
+13%
|
423 727
+17%
|
453 551
+7%
|
503 140
+11%
|
509 841
+1%
|
524 574
+3%
|
538 998
+3%
|
537 137
0%
|
538 958
+0%
|
573 339
+6%
|
587 450
+2%
|
609 413
+4%
|
620 526
+2%
|
594 840
-4%
|
595 466
+0%
|
599 086
+1%
|
616 856
+3%
|
627 607
+2%
|
631 106
+1%
|
627 596
-1%
|
613 668
-2%
|
614 095
+0%
|
615 128
+0%
|
622 392
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(278 716)
|
(275 639)
|
(265 171)
|
(257 306)
|
(248 613)
|
(243 320)
|
(251 642)
|
(254 834)
|
(259 140)
|
(261 443)
|
(260 344)
|
(264 324)
|
(266 200)
|
(270 024)
|
(269 315)
|
(271 985)
|
(276 736)
|
(313 853)
|
(365 389)
|
(391 388)
|
(434 343)
|
(440 716)
|
(456 247)
|
(469 276)
|
(466 966)
|
(467 268)
|
(497 474)
|
(507 089)
|
(527 148)
|
(537 816)
|
(510 517)
|
(514 009)
|
(519 467)
|
(535 856)
|
(545 769)
|
(548 335)
|
(541 210)
|
(526 602)
|
(524 936)
|
(525 718)
|
(532 011)
|
|
| Gross Profit |
38 819
N/A
|
37 423
-4%
|
35 741
-4%
|
34 242
-4%
|
32 851
-4%
|
32 736
0%
|
35 795
+9%
|
35 902
+0%
|
36 789
+2%
|
36 638
0%
|
38 481
+5%
|
39 879
+4%
|
41 365
+4%
|
43 505
+5%
|
43 354
0%
|
44 019
+2%
|
43 858
0%
|
49 663
+13%
|
58 338
+17%
|
62 163
+7%
|
68 797
+11%
|
69 125
+0%
|
68 327
-1%
|
69 722
+2%
|
70 171
+1%
|
71 690
+2%
|
75 865
+6%
|
80 361
+6%
|
82 265
+2%
|
82 710
+1%
|
84 323
+2%
|
81 457
-3%
|
79 619
-2%
|
81 000
+2%
|
81 838
+1%
|
82 771
+1%
|
86 386
+4%
|
87 066
+1%
|
89 159
+2%
|
89 410
+0%
|
90 381
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(17 795)
|
(17 445)
|
(18 261)
|
(17 645)
|
(17 213)
|
(17 354)
|
(17 383)
|
(17 084)
|
(17 206)
|
(17 221)
|
(17 608)
|
(19 476)
|
(17 383)
|
(17 704)
|
(17 733)
|
(18 260)
|
(18 655)
|
(22 228)
|
(26 748)
|
(30 555)
|
(35 252)
|
(36 019)
|
(37 227)
|
(38 442)
|
(38 635)
|
(39 363)
|
(39 242)
|
(40 064)
|
(40 340)
|
(40 809)
|
(41 943)
|
(45 260)
|
(45 717)
|
(47 944)
|
(49 286)
|
(50 878)
|
(53 076)
|
(54 568)
|
(55 038)
|
(59 042)
|
(55 160)
|
|
| Selling, General & Administrative |
(17 819)
|
(17 468)
|
(17 315)
|
(17 645)
|
(17 212)
|
(17 354)
|
(17 024)
|
(17 083)
|
(17 205)
|
(17 220)
|
(17 504)
|
(17 524)
|
(17 580)
|
(17 691)
|
(17 600)
|
(18 259)
|
(18 582)
|
(22 154)
|
(26 460)
|
(30 354)
|
(34 868)
|
(35 637)
|
(36 960)
|
(38 441)
|
(38 633)
|
(39 362)
|
(39 241)
|
(39 521)
|
(39 816)
|
(40 294)
|
(41 942)
|
(43 738)
|
(45 716)
|
(47 944)
|
(49 285)
|
(51 440)
|
(53 172)
|
(54 648)
|
(55 037)
|
(54 844)
|
(55 157)
|
|
| Research & Development |
0
|
0
|
(67)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
(266)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
24
|
23
|
(879)
|
0
|
0
|
0
|
(359)
|
(1)
|
0
|
0
|
(1)
|
(1 952)
|
197
|
(13)
|
(1)
|
(1)
|
(73)
|
(74)
|
(2)
|
(201)
|
(384)
|
(382)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(543)
|
(524)
|
(515)
|
(1)
|
(1 522)
|
0
|
0
|
(1)
|
562
|
96
|
80
|
(1)
|
(4 198)
|
(3)
|
|
| Operating Income |
21 024
N/A
|
19 978
-5%
|
17 480
-13%
|
16 597
-5%
|
15 638
-6%
|
15 382
-2%
|
18 412
+20%
|
18 818
+2%
|
19 583
+4%
|
19 417
-1%
|
20 873
+7%
|
20 403
-2%
|
23 982
+18%
|
25 801
+8%
|
25 621
-1%
|
25 759
+1%
|
25 203
-2%
|
27 435
+9%
|
31 590
+15%
|
31 608
+0%
|
33 545
+6%
|
33 106
-1%
|
31 100
-6%
|
31 280
+1%
|
31 536
+1%
|
32 327
+3%
|
36 623
+13%
|
40 297
+10%
|
41 925
+4%
|
41 901
0%
|
42 380
+1%
|
36 197
-15%
|
33 902
-6%
|
33 056
-2%
|
32 552
-2%
|
31 893
-2%
|
33 310
+4%
|
32 498
-2%
|
34 121
+5%
|
30 368
-11%
|
35 221
+16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
305
|
643
|
655
|
695
|
217
|
(23)
|
(167)
|
(407)
|
642
|
1 393
|
1 389
|
1 773
|
1 010
|
211
|
205
|
148
|
181
|
337
|
505
|
330
|
271
|
611
|
713
|
1 383
|
1 449
|
1 575
|
1 949
|
1 141
|
1 137
|
1 461
|
2 911
|
3 511
|
4 419
|
3 439
|
3 249
|
3 682
|
3 663
|
3 767
|
6 382
|
6 530
|
4 697
|
|
| Non-Reccuring Items |
0
|
0
|
670
|
0
|
0
|
0
|
0
|
0
|
(2 148)
|
(1 939)
|
(1 950)
|
0
|
0
|
0
|
(68)
|
(21)
|
(21)
|
(21)
|
17 954
|
(254)
|
0
|
0
|
(5 309)
|
(4 662)
|
(4 680)
|
(4 691)
|
(731)
|
0
|
0
|
0
|
(2 200)
|
0
|
(1 054)
|
(1 040)
|
123
|
0
|
0
|
0
|
(4 197)
|
0
|
(4 644)
|
|
| Gain/Loss on Disposition of Assets |
(236)
|
748
|
867
|
712
|
1 015
|
0
|
0
|
(241)
|
(654)
|
(654)
|
(79)
|
0
|
0
|
(1)
|
57
|
0
|
0
|
0
|
588
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(130)
|
(130)
|
0
|
0
|
0
|
0
|
0
|
1 133
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(288)
|
(608)
|
97
|
(109)
|
(35)
|
3
|
267
|
761
|
793
|
746
|
488
|
365
|
974
|
1 172
|
633
|
568
|
311
|
19 502
|
980
|
19 585
|
19 527
|
123
|
350
|
58
|
130
|
373
|
824
|
1 214
|
1 452
|
1 152
|
1 021
|
1 214
|
896
|
1 574
|
373
|
838
|
898
|
707
|
(130)
|
(49)
|
31
|
|
| Pre-Tax Income |
20 805
N/A
|
20 761
0%
|
19 769
-5%
|
17 895
-9%
|
16 835
-6%
|
15 362
-9%
|
18 512
+21%
|
18 931
+2%
|
18 216
-4%
|
18 963
+4%
|
20 721
+9%
|
22 541
+9%
|
25 966
+15%
|
27 183
+5%
|
26 448
-3%
|
26 454
+0%
|
25 674
-3%
|
47 253
+84%
|
51 617
+9%
|
51 269
-1%
|
53 343
+4%
|
33 840
-37%
|
26 854
-21%
|
28 059
+4%
|
28 435
+1%
|
29 584
+4%
|
38 665
+31%
|
42 522
+10%
|
44 384
+4%
|
44 514
+0%
|
44 112
-1%
|
40 922
-7%
|
38 163
-7%
|
37 029
-3%
|
37 430
+1%
|
36 413
-3%
|
37 871
+4%
|
36 972
-2%
|
36 176
-2%
|
36 849
+2%
|
35 305
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7 685)
|
(7 380)
|
(7 493)
|
(6 733)
|
(6 155)
|
(5 667)
|
(6 290)
|
(6 712)
|
(6 467)
|
(6 465)
|
(6 982)
|
(7 207)
|
(8 292)
|
(8 782)
|
(8 393)
|
(8 464)
|
(8 218)
|
(9 380)
|
(11 284)
|
(11 379)
|
(12 523)
|
(12 271)
|
(11 198)
|
(11 737)
|
(11 647)
|
(12 331)
|
(14 335)
|
(15 533)
|
(16 082)
|
(15 910)
|
(15 694)
|
(15 107)
|
(14 259)
|
(14 132)
|
(14 427)
|
(13 745)
|
(14 257)
|
(14 038)
|
(15 787)
|
(16 092)
|
(15 905)
|
|
| Income from Continuing Operations |
13 120
|
13 381
|
12 276
|
11 162
|
10 680
|
9 695
|
12 222
|
12 219
|
11 749
|
12 498
|
13 739
|
15 334
|
17 674
|
18 401
|
18 055
|
17 990
|
17 456
|
37 873
|
40 333
|
39 890
|
40 820
|
21 569
|
15 656
|
16 322
|
16 788
|
17 253
|
24 330
|
26 989
|
28 302
|
28 604
|
28 418
|
25 815
|
23 904
|
22 897
|
23 003
|
22 668
|
23 614
|
22 934
|
20 389
|
20 757
|
19 400
|
|
| Income to Minority Interest |
12
|
(6)
|
(11)
|
(27)
|
(33)
|
(47)
|
(37)
|
(43)
|
(59)
|
(61)
|
50
|
51
|
59
|
68
|
(61)
|
(50)
|
72
|
52
|
(113)
|
(55)
|
(223)
|
(227)
|
(53)
|
8
|
(7)
|
83
|
(137)
|
(336)
|
(396)
|
(726)
|
(652)
|
(667)
|
(693)
|
(607)
|
(769)
|
(730)
|
(650)
|
(491)
|
(329)
|
(304)
|
(380)
|
|
| Net Income (Common) |
13 134
N/A
|
13 376
+2%
|
12 264
-8%
|
11 132
-9%
|
10 644
-4%
|
9 645
-9%
|
12 184
+26%
|
12 175
0%
|
11 690
-4%
|
12 436
+6%
|
13 789
+11%
|
15 385
+12%
|
17 733
+15%
|
18 469
+4%
|
17 993
-3%
|
17 939
0%
|
17 528
-2%
|
37 925
+116%
|
40 219
+6%
|
39 835
-1%
|
40 595
+2%
|
21 340
-47%
|
15 603
-27%
|
16 330
+5%
|
16 782
+3%
|
17 338
+3%
|
24 192
+40%
|
26 651
+10%
|
27 904
+5%
|
27 875
0%
|
27 766
0%
|
25 148
-9%
|
23 210
-8%
|
22 290
-4%
|
22 233
0%
|
21 936
-1%
|
22 964
+5%
|
22 443
-2%
|
20 058
-11%
|
20 452
+2%
|
19 017
-7%
|
|
| EPS (Diluted) |
132.66
N/A
|
135.11
+2%
|
123.46
-9%
|
112.44
-9%
|
109.73
-2%
|
100.46
-8%
|
125.58
+25%
|
126.82
+1%
|
123.05
-3%
|
130.9
+6%
|
144.87
+11%
|
161.94
+12%
|
186.66
+15%
|
194.41
+4%
|
188.71
-3%
|
186.86
-1%
|
184.06
-1%
|
341.93
+86%
|
388.92
+14%
|
352.75
-9%
|
363.22
+3%
|
191.63
-47%
|
139.47
-27%
|
146.54
+5%
|
150.42
+3%
|
155.31
+3%
|
108.52
-30%
|
240.02
+121%
|
251.63
+5%
|
252.22
+0%
|
125.24
-50%
|
229.22
+83%
|
212.97
-7%
|
206.41
-3%
|
102.45
-50%
|
102.9
+0%
|
108.25
+5%
|
106.27
-2%
|
94.72
-11%
|
97.68
+3%
|
91.13
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
