Teijin Ltd
TSE:3401
Teijin Ltd
TSE:3401
Price:
1 388.5
JPY
0.76%
Market Cap:
267.5B
JPY
Income Statement
Earnings Waterfall
Teijin Ltd
Teijin Ltd
|
Revenue
|
1T
JPY
|
|
Cost of Revenue
|
-815.9B
JPY
|
|
Gross Profit
|
213.3B
JPY
|
|
Operating Expenses
|
-246.9B
JPY
|
|
Operating Income
|
-33.6B
JPY
|
|
Other Expenses
|
91.7B
JPY
|
|
Net Income
|
58.1B
JPY
|
Income Statement
Teijin Ltd
Teijin Ltd
Currency: JPY
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
784 658
N/A
|
786 171
+0%
|
796 878
+1%
|
800 829
+0%
|
799 014
0%
|
790 748
-1%
|
772 409
-2%
|
751 740
-3%
|
734 635
-2%
|
741 291
+1%
|
765 304
+3%
|
792 896
+4%
|
820 789
+4%
|
834 985
+2%
|
853 121
+2%
|
869 750
+2%
|
879 958
+1%
|
888 589
+1%
|
886 836
0%
|
885 211
0%
|
876 399
-1%
|
853 746
-3%
|
818 238
-4%
|
811 847
-1%
|
816 027
+1%
|
836 512
+3%
|
883 288
+6%
|
895 756
+1%
|
913 776
+2%
|
926 054
+1%
|
943 999
+2%
|
983 122
+4%
|
1 004 148
+2%
|
1 018 751
+1%
|
1 019 758
+0%
|
1 014 802
0%
|
1 013 251
0%
|
1 032 773
+2%
|
1 043 273
+1%
|
1 033 772
-1%
|
1 029 286
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(576 894)
|
(569 499)
|
(566 434)
|
(555 726)
|
(544 623)
|
(536 309)
|
(518 537)
|
(502 246)
|
(487 872)
|
(492 862)
|
(511 093)
|
(532 656)
|
(555 863)
|
(565 689)
|
(582 047)
|
(597 927)
|
(611 518)
|
(620 715)
|
(620 016)
|
(617 774)
|
(607 501)
|
(590 321)
|
(562 802)
|
(557 840)
|
(563 920)
|
(581 515)
|
(617 109)
|
(627 404)
|
(645 065)
|
(655 033)
|
(674 923)
|
(720 175)
|
(747 132)
|
(770 615)
|
(775 450)
|
(766 468)
|
(754 718)
|
(757 000)
|
(769 136)
|
(811 170)
|
(815 944)
|
|
| Gross Profit |
207 764
N/A
|
216 672
+4%
|
230 444
+6%
|
245 103
+6%
|
254 391
+4%
|
254 439
+0%
|
253 872
0%
|
249 494
-2%
|
246 763
-1%
|
248 429
+1%
|
254 211
+2%
|
260 240
+2%
|
264 926
+2%
|
269 296
+2%
|
271 074
+1%
|
271 823
+0%
|
268 440
-1%
|
267 874
0%
|
266 820
0%
|
267 437
+0%
|
268 898
+1%
|
263 425
-2%
|
255 436
-3%
|
254 007
-1%
|
252 107
-1%
|
254 997
+1%
|
266 179
+4%
|
268 352
+1%
|
268 711
+0%
|
271 021
+1%
|
269 076
-1%
|
262 947
-2%
|
257 016
-2%
|
248 136
-3%
|
244 308
-2%
|
248 334
+2%
|
258 533
+4%
|
275 773
+7%
|
274 137
-1%
|
222 602
-19%
|
213 342
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(174 796)
|
(177 586)
|
(179 759)
|
(182 805)
|
(184 385)
|
(187 309)
|
(187 457)
|
(190 706)
|
(191 507)
|
(191 917)
|
(194 251)
|
(193 193)
|
(195 736)
|
(199 474)
|
(202 146)
|
(203 333)
|
(206 808)
|
(207 874)
|
(208 113)
|
(209 878)
|
(208 784)
|
(207 220)
|
(203 601)
|
(200 476)
|
(198 875)
|
(200 066)
|
(206 582)
|
(213 045)
|
(220 853)
|
(226 813)
|
(231 351)
|
(235 969)
|
(236 144)
|
(235 273)
|
(237 997)
|
(239 751)
|
(255 647)
|
(262 231)
|
(259 112)
|
(263 157)
|
(246 921)
|
|
| Selling, General & Administrative |
(174 795)
|
(138 637)
|
(179 760)
|
(182 805)
|
(184 386)
|
(147 921)
|
(187 456)
|
(190 706)
|
(191 505)
|
(149 177)
|
(194 252)
|
(193 192)
|
(195 737)
|
(152 655)
|
(202 145)
|
(203 333)
|
(206 808)
|
(159 036)
|
(208 113)
|
(209 879)
|
(208 785)
|
(158 505)
|
(203 600)
|
(200 474)
|
(198 873)
|
(153 683)
|
(206 582)
|
(213 045)
|
(220 853)
|
(163 721)
|
(231 350)
|
(235 970)
|
(236 144)
|
(173 966)
|
(237 997)
|
(239 752)
|
(255 648)
|
(190 830)
|
(257 276)
|
(267 203)
|
(248 002)
|
|
| Research & Development |
0
|
(32 366)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35 416)
|
0
|
0
|
0
|
(35 926)
|
0
|
0
|
0
|
(36 422)
|
0
|
0
|
0
|
(34 482)
|
0
|
0
|
0
|
(32 719)
|
0
|
0
|
0
|
(33 341)
|
0
|
0
|
0
|
(31 935)
|
0
|
0
|
0
|
(42 560)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(6 583)
|
0
|
0
|
0
|
(6 103)
|
0
|
0
|
0
|
(7 324)
|
0
|
0
|
0
|
(10 893)
|
0
|
0
|
0
|
(12 416)
|
0
|
0
|
0
|
(14 232)
|
0
|
0
|
0
|
(13 664)
|
0
|
0
|
0
|
(29 751)
|
0
|
0
|
0
|
(29 372)
|
0
|
0
|
0
|
(28 842)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
1
|
(33 285)
|
(1)
|
0
|
(2)
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
(1 836)
|
4 046
|
1 081
|
|
| Operating Income |
32 968
N/A
|
39 086
+19%
|
50 685
+30%
|
62 298
+23%
|
70 006
+12%
|
67 130
-4%
|
66 415
-1%
|
58 788
-11%
|
55 256
-6%
|
56 512
+2%
|
59 960
+6%
|
67 047
+12%
|
69 190
+3%
|
69 822
+1%
|
68 928
-1%
|
68 490
-1%
|
61 632
-10%
|
60 000
-3%
|
58 707
-2%
|
57 559
-2%
|
60 114
+4%
|
56 205
-7%
|
51 835
-8%
|
53 531
+3%
|
53 232
-1%
|
54 931
+3%
|
59 597
+8%
|
55 307
-7%
|
47 858
-13%
|
44 208
-8%
|
37 725
-15%
|
26 978
-28%
|
20 872
-23%
|
12 863
-38%
|
6 311
-51%
|
8 583
+36%
|
2 886
-66%
|
13 542
+369%
|
15 025
+11%
|
(40 555)
N/A
|
(33 579)
+17%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 938
|
2 423
|
3 435
|
2 302
|
2 128
|
(3 871)
|
(4 660)
|
(3 014)
|
(3 509)
|
1 857
|
700
|
(1 040)
|
(1 427)
|
2 798
|
2 257
|
5 448
|
6 904
|
4 231
|
9 686
|
7 272
|
5 744
|
7 795
|
2 617
|
2 690
|
1 984
|
(268)
|
1 679
|
5 013
|
7 605
|
6 002
|
2 689
|
(3 137)
|
(310)
|
(3 173)
|
(4 311)
|
(726)
|
396
|
12 741
|
16 360
|
10 929
|
6 680
|
|
| Non-Reccuring Items |
(46 445)
|
(46 202)
|
(46 505)
|
(7 971)
|
(12 545)
|
(13 522)
|
(14 682)
|
(14 839)
|
(8 651)
|
(18 212)
|
(17 259)
|
(15 953)
|
(15 348)
|
(5 068)
|
6 578
|
4 054
|
2 184
|
(304)
|
(15 126)
|
(14 147)
|
(10 766)
|
(18 421)
|
(12 889)
|
(13 378)
|
(13 186)
|
(44 286)
|
(44 315)
|
(41 528)
|
(41 935)
|
(3 155)
|
4 601
|
8 081
|
(13 676)
|
(14 584)
|
(14 822)
|
(24 602)
|
(2 080)
|
3 641
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(1 279)
|
(535)
|
(701)
|
(688)
|
(1 486)
|
0
|
(2 391)
|
(3 110)
|
(2 504)
|
(4 454)
|
(4 568)
|
1 298
|
881
|
1 449
|
1 647
|
(3 937)
|
(3 436)
|
(2 025)
|
(2 188)
|
(2 440)
|
(2 712)
|
(2 517)
|
(2 542)
|
(1 795)
|
0
|
(371)
|
(2 034)
|
(2 281)
|
(2 636)
|
(2 024)
|
(1 931)
|
(1 797)
|
3 288
|
4 030
|
4 290
|
4 308
|
(492)
|
(1 199)
|
0
|
0
|
0
|
|
| Total Other Income |
(1 926)
|
(1 699)
|
(1 032)
|
(1 895)
|
(1 676)
|
(4 157)
|
(2 036)
|
(1 450)
|
184
|
(1 775)
|
903
|
1 366
|
(604)
|
(1 107)
|
(4 983)
|
(5 397)
|
(5 268)
|
(1 542)
|
(1 752)
|
(2 251)
|
(2 338)
|
(1 505)
|
(1 501)
|
(776)
|
(769)
|
(655)
|
(84)
|
(785)
|
(1 707)
|
(966)
|
(1 044)
|
(365)
|
(488)
|
(626)
|
(195)
|
(99)
|
(622)
|
(314)
|
(1 837)
|
(1 531)
|
(762)
|
|
| Pre-Tax Income |
(13 744)
N/A
|
(6 927)
+50%
|
5 882
N/A
|
54 046
+819%
|
56 427
+4%
|
45 580
-19%
|
42 646
-6%
|
36 375
-15%
|
40 776
+12%
|
33 928
-17%
|
39 736
+17%
|
52 718
+33%
|
52 692
0%
|
67 894
+29%
|
74 427
+10%
|
68 658
-8%
|
62 016
-10%
|
60 360
-3%
|
49 327
-18%
|
45 993
-7%
|
50 042
+9%
|
41 557
-17%
|
37 520
-10%
|
40 272
+7%
|
41 261
+2%
|
9 351
-77%
|
14 843
+59%
|
15 726
+6%
|
9 185
-42%
|
44 065
+380%
|
42 040
-5%
|
29 760
-29%
|
9 686
-67%
|
(1 490)
N/A
|
(8 727)
-486%
|
(12 536)
-44%
|
88
N/A
|
28 411
+32 185%
|
29 548
+4%
|
(31 157)
N/A
|
(27 661)
+11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
530
|
(3 074)
|
(6 162)
|
(15 295)
|
(16 709)
|
(16 358)
|
(13 125)
|
(9 460)
|
(9 782)
|
17 460
|
13 687
|
7 067
|
4 938
|
(20 792)
|
(21 197)
|
(17 145)
|
(14 111)
|
(13 563)
|
(11 160)
|
(12 517)
|
(13 498)
|
(14 578)
|
(15 379)
|
(17 319)
|
(17 034)
|
(13 565)
|
(14 818)
|
(14 281)
|
(14 331)
|
(18 099)
|
(18 787)
|
(17 936)
|
(17 392)
|
(14 337)
|
(12 408)
|
(11 297)
|
(4 889)
|
(14 795)
|
(13 910)
|
(10 602)
|
(17 347)
|
|
| Income from Continuing Operations |
(13 214)
|
(10 001)
|
(280)
|
38 751
|
39 718
|
29 222
|
29 521
|
26 915
|
30 994
|
51 388
|
53 423
|
59 785
|
57 630
|
47 102
|
53 230
|
51 513
|
47 905
|
46 797
|
38 167
|
33 476
|
36 544
|
26 979
|
22 141
|
22 953
|
24 227
|
(4 214)
|
25
|
1 445
|
(5 146)
|
25 966
|
23 253
|
11 824
|
(7 706)
|
(15 827)
|
(21 135)
|
(23 833)
|
(4 801)
|
13 616
|
15 638
|
(41 759)
|
(45 008)
|
|
| Income to Minority Interest |
2 122
|
1 915
|
1 738
|
(27)
|
1 543
|
1 867
|
1 813
|
1 081
|
(761)
|
(1 255)
|
(1 330)
|
(1 838)
|
(1 836)
|
(1 545)
|
(1 590)
|
(1 234)
|
(1 323)
|
(1 740)
|
(1 814)
|
(1 882)
|
(2 074)
|
(1 727)
|
(1 970)
|
(2 148)
|
(2 319)
|
(2 448)
|
(2 583)
|
(2 534)
|
(2 500)
|
(2 808)
|
(2 625)
|
(2 661)
|
(2 026)
|
(1 868)
|
(1 974)
|
(1 978)
|
(2 390)
|
(3 017)
|
(3 199)
|
(3 028)
|
(2 923)
|
|
| Net Income (Common) |
(11 091)
N/A
|
(8 086)
+27%
|
1 456
N/A
|
38 724
+2 560%
|
41 260
+7%
|
31 090
-25%
|
31 336
+1%
|
27 996
-11%
|
30 233
+8%
|
50 133
+66%
|
52 093
+4%
|
57 946
+11%
|
55 795
-4%
|
45 556
-18%
|
51 641
+13%
|
50 281
-3%
|
46 582
-7%
|
45 057
-3%
|
36 353
-19%
|
31 593
-13%
|
34 470
+9%
|
25 252
-27%
|
20 171
-20%
|
20 804
+3%
|
21 908
+5%
|
(6 662)
N/A
|
(2 558)
+62%
|
(1 088)
+57%
|
(7 646)
-603%
|
23 158
N/A
|
20 628
-11%
|
9 163
-56%
|
(9 733)
N/A
|
(17 695)
-82%
|
(23 108)
-31%
|
(25 811)
-12%
|
(7 190)
+72%
|
10 599
N/A
|
13 194
+24%
|
(42 221)
N/A
|
58 127
N/A
|
|
| EPS (Diluted) |
-56.29
N/A
|
-41.14
+27%
|
6.7
N/A
|
178.45
+2 563%
|
190.13
+7%
|
143.55
-24%
|
144.4
+1%
|
129.01
-11%
|
139.32
+8%
|
231.22
+66%
|
240.05
+4%
|
267.03
+11%
|
257.11
-4%
|
209.74
-18%
|
237.97
+13%
|
236.06
-1%
|
225.24
-5%
|
214.45
-5%
|
179.31
-16%
|
155.83
-13%
|
169.86
+9%
|
124.48
-27%
|
99.36
-20%
|
102.47
+3%
|
107.84
+5%
|
-34.71
N/A
|
-12.58
+64%
|
-5.35
+57%
|
-38.03
-611%
|
115.75
N/A
|
107.16
-7%
|
47.57
-56%
|
-50.61
N/A
|
-92.05
-82%
|
-119.97
-30%
|
-134.09
-12%
|
-37.2
+72%
|
55
N/A
|
68.45
+24%
|
-219.15
N/A
|
301.68
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
