Kusuri No Aoki Holdings Co Ltd
TSE:3549

Watchlist Manager
Kusuri No Aoki Holdings Co Ltd Logo
Kusuri No Aoki Holdings Co Ltd
TSE:3549
Watchlist
Price: 3 278 JPY -0.06% Market Closed
Market Cap: 344.5B JPY
Have any thoughts about
Kusuri No Aoki Holdings Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Kusuri No Aoki Holdings Co Ltd

Revenue
449.8B JPY
Cost of Revenue
-328.9B JPY
Gross Profit
120.9B JPY
Operating Expenses
-101.7B JPY
Operating Income
19.2B JPY
Other Expenses
-6.5B JPY
Net Income
12.8B JPY

Income Statement
Kusuri No Aoki Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 May-2024 Aug-2024
Revenue
Revenue
118 918
N/A
123 525
+4%
129 143
+5%
134 994
+5%
141 635
+5%
148 360
+5%
155 648
+5%
163 462
+5%
170 302
+4%
84 939
-50%
183 611
+116%
188 744
+3%
196 575
+4%
296 189
+51%
211 965
-28%
221 286
+4%
228 588
+3%
236 027
+3%
244 538
+4%
250 885
+3%
261 382
+4%
275 103
+5%
285 169
+4%
300 173
+5%
305 633
+2%
304 454
0%
305 349
+0%
305 880
+0%
308 841
+1%
316 356
+2%
324 860
+3%
328 335
+1%
339 471
+3%
351 424
+4%
364 707
+4%
378 874
+4%
394 547
+4%
410 215
+4%
423 357
+3%
436 875
+3%
449 769
+3%
Gross Profit
Cost of Revenue
(86 596)
(90 270)
(94 536)
(98 481)
(103 038)
(108 016)
(113 383)
(119 386)
(124 090)
(62 212)
(132 588)
(135 658)
(141 441)
(213 408)
(152 842)
(159 220)
(163 980)
(169 098)
(174 675)
(179 015)
(187 396)
(198 274)
(205 794)
(216 059)
(218 278)
(215 228)
(215 158)
(215 766)
(219 853)
(227 091)
(235 188)
(238 572)
(245 497)
(253 546)
(262 333)
(272 767)
(284 798)
(297 197)
(307 569)
(318 784)
(328 859)
Gross Profit
32 322
N/A
33 255
+3%
34 607
+4%
36 513
+6%
38 597
+6%
40 344
+5%
42 265
+5%
44 076
+4%
46 212
+5%
22 727
-51%
51 023
+125%
53 086
+4%
55 134
+4%
82 781
+50%
59 123
-29%
62 066
+5%
64 608
+4%
66 929
+4%
69 863
+4%
71 870
+3%
73 986
+3%
76 829
+4%
79 375
+3%
84 114
+6%
87 355
+4%
89 226
+2%
90 191
+1%
90 114
0%
88 988
-1%
89 265
+0%
89 672
+0%
89 763
+0%
93 974
+5%
97 878
+4%
102 374
+5%
106 107
+4%
109 749
+3%
113 018
+3%
115 788
+2%
118 091
+2%
120 910
+2%
Operating Income
Operating Expenses
(25 905)
(26 711)
(27 691)
(28 735)
(29 949)
(31 513)
(33 093)
(35 044)
(36 885)
(18 529)
(40 655)
(42 410)
(44 221)
(66 356)
(47 990)
(50 204)
(52 498)
(54 042)
(56 088)
(57 723)
(59 979)
(62 872)
(65 057)
(67 755)
(69 610)
(71 015)
(71 640)
(73 495)
(73 827)
(74 322)
(75 289)
(75 693)
(78 739)
(82 335)
(86 573)
(90 811)
(92 269)
(99 180)
(99 753)
(99 522)
(101 662)
Selling, General & Administrative
(25 891)
(26 708)
(27 689)
(26 108)
(29 949)
(31 512)
(33 092)
(31 620)
(36 883)
(18 464)
(40 589)
(38 132)
(44 215)
(66 298)
(47 989)
(45 308)
(52 497)
(54 041)
(56 086)
(52 183)
(59 978)
(62 871)
(65 057)
(61 485)
(69 610)
(71 015)
(71 640)
(66 200)
(73 827)
(74 321)
(75 289)
(66 906)
(78 739)
(82 335)
(86 572)
(79 346)
(92 267)
(99 179)
(99 752)
(87 722)
(101 661)
Depreciation & Amortization
0
0
0
(2 626)
0
0
0
(3 423)
0
0
0
(4 277)
0
0
0
(4 895)
0
0
0
(5 539)
0
0
0
(6 270)
0
0
0
(7 295)
0
0
0
(8 786)
0
0
0
(11 464)
0
0
0
(11 799)
0
Other Operating Expenses
(14)
(2)
(1)
(1)
0
(1)
0
(1)
(2)
(65)
(66)
(1)
(6)
(58)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
0
0
0
0
0
0
(1)
0
(1)
0
0
0
(1)
(2)
(1)
0
(1)
(1)
Operating Income
6 418
N/A
6 545
+2%
6 916
+6%
7 778
+12%
8 648
+11%
8 831
+2%
9 172
+4%
9 032
-2%
9 327
+3%
4 198
-55%
10 368
+147%
10 676
+3%
10 913
+2%
16 425
+51%
11 133
-32%
11 862
+7%
12 110
+2%
12 887
+6%
13 775
+7%
14 147
+3%
14 007
-1%
13 957
0%
14 318
+3%
16 359
+14%
17 745
+8%
18 211
+3%
18 551
+2%
16 619
-10%
15 161
-9%
14 943
-1%
14 383
-4%
14 070
-2%
15 235
+8%
15 543
+2%
15 801
+2%
15 296
-3%
17 480
+14%
13 838
-21%
16 035
+16%
18 569
+16%
19 248
+4%
Pre-Tax Income
Interest Income Expense
(74)
(74)
(71)
(69)
(66)
(63)
(62)
(59)
(58)
(27)
(50)
(47)
(42)
(55)
(24)
(17)
(17)
(27)
(28)
(25)
(26)
(29)
(34)
(37)
(5)
(7)
11
(18)
(15)
(26)
(65)
(56)
(93)
(115)
(136)
(164)
(191)
(220)
(245)
(236)
(279)
Non-Reccuring Items
0
(10)
(50)
(123)
(127)
(134)
(143)
(79)
(125)
0
0
(89)
(35)
(37)
(53)
(99)
(98)
(158)
(141)
(144)
(144)
(92)
17
363
362
368
257
(518)
(531)
(650)
(741)
(1 166)
(1 269)
(1 286)
(1 273)
(2 371)
(2 255)
(2 115)
(2 151)
(620)
(633)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
37
0
(1)
(1)
0
0
0
0
0
0
(1)
(1)
(2)
0
(1)
0
(1)
(19)
(18)
(21)
(53)
(35)
(40)
(37)
0
50
43
43
90
35
Total Other Income
252
245
246
249
283
320
313
292
268
88
338
480
622
880
773
767
692
616
568
498
559
503
486
507
455
550
689
743
826
828
1 185
1 784
3 204
4 475
5 074
3 999
2 534
1 242
472
1 767
1 770
Pre-Tax Income
6 595
N/A
6 705
+2%
7 041
+5%
7 835
+11%
8 738
+12%
8 954
+2%
9 280
+4%
9 186
-1%
9 412
+2%
4 259
-55%
10 656
+150%
11 057
+4%
11 458
+4%
17 212
+50%
11 828
-31%
12 513
+6%
12 687
+1%
13 318
+5%
14 174
+6%
14 476
+2%
14 396
-1%
14 338
0%
14 786
+3%
17 190
+16%
18 555
+8%
19 121
+3%
19 507
+2%
16 825
-14%
15 422
-8%
15 077
-2%
14 741
-2%
14 579
-1%
17 042
+17%
18 577
+9%
19 429
+5%
16 760
-14%
17 618
+5%
12 788
-27%
14 154
+11%
19 570
+38%
20 141
+3%
Net Income
Tax Provision
(2 373)
(2 318)
(2 387)
(2 622)
(2 846)
(2 798)
(2 811)
(2 683)
(2 567)
(1 177)
(2 730)
(2 876)
(3 180)
(4 719)
(3 419)
(3 690)
(3 710)
(3 654)
(3 890)
(3 828)
(3 715)
(3 951)
(4 001)
(4 774)
(5 078)
(5 158)
(5 304)
(4 762)
(4 605)
(4 755)
(4 991)
(4 739)
(5 404)
(5 508)
(5 354)
(4 434)
(4 647)
(4 964)
(5 517)
(7 262)
(7 373)
Income from Continuing Operations
4 222
4 387
4 654
5 213
5 892
6 156
6 469
6 503
6 845
3 082
7 926
8 181
8 278
12 493
8 409
8 823
8 977
9 664
10 284
10 648
10 681
10 387
10 785
12 416
13 477
13 963
14 203
12 063
10 817
10 322
9 750
9 840
11 638
13 069
14 075
12 326
12 971
7 824
8 637
12 308
12 768
Net Income (Common)
4 222
N/A
4 387
+4%
4 654
+6%
5 213
+12%
5 892
+13%
6 155
+4%
6 468
+5%
6 503
+1%
6 845
+5%
3 083
-55%
7 926
+157%
8 181
+3%
8 277
+1%
12 492
+51%
8 410
-33%
8 823
+5%
8 978
+2%
9 665
+8%
10 283
+6%
10 648
+4%
10 680
+0%
10 387
-3%
10 785
+4%
12 416
+15%
13 477
+9%
13 962
+4%
14 203
+2%
12 062
-15%
10 817
-10%
10 321
-5%
9 750
-6%
9 839
+1%
11 636
+18%
13 069
+12%
14 074
+8%
12 326
-12%
12 971
+5%
7 824
-40%
8 636
+10%
12 307
+43%
12 767
+4%
EPS (Diluted)
136.19
N/A
141.51
+4%
150.12
+6%
165.84
+10%
190.06
+15%
198.54
+4%
208.64
+5%
206.49
-1%
220.8
+7%
97.23
-56%
91.1
-6%
259.81
+185%
267
+3%
390.37
+46%
262.81
-33%
280.02
+7%
280.56
+0%
306.61
+9%
326.19
+6%
337.78
+4%
338.77
+0%
329.42
-3%
342.04
+4%
393.79
+15%
427.41
+9%
442.79
+4%
450.43
+2%
127.51
-72%
343.04
+169%
327.32
-5%
309.21
-6%
104.01
-66%
369.02
+255%
414.47
+12%
446.34
+8%
130.3
-71%
137.11
+5%
82.71
-40%
91.29
+10%
126.85
+39%
131.26
+3%

See Also

Discover More