Zeon Corp
TSE:4205
Zeon Corp
TSE:4205
Price:
1 588.5
JPY
0.54%
Market Closed
Market Cap:
331.6B
JPY
Income Statement
Earnings Waterfall
Zeon Corp
Zeon Corp
|
Revenue
|
413.9B
JPY
|
|
Cost of Revenue
|
-297.8B
JPY
|
|
Gross Profit
|
116.1B
JPY
|
|
Operating Expenses
|
-87.8B
JPY
|
|
Operating Income
|
28.3B
JPY
|
|
Other Expenses
|
2.1B
JPY
|
|
Net Income
|
30.3B
JPY
|
Income Statement
Zeon Corp
Zeon Corp
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 |
305 452
N/A
|
307 524
+1%
|
308 662
+0%
|
306 589
-1%
|
299 658
-2%
|
295 647
-1%
|
289 692
-2%
|
283 421
-2%
|
281 584
-1%
|
287 624
+2%
|
300 401
+4%
|
314 095
+5%
|
328 031
+4%
|
332 682
+1%
|
333 579
+0%
|
335 041
+0%
|
336 215
+0%
|
337 499
+0%
|
336 245
0%
|
331 826
-1%
|
325 502
-2%
|
321 966
-1%
|
309 040
-4%
|
296 023
-4%
|
295 717
0%
|
301 961
+2%
|
319 640
+6%
|
343 621
+8%
|
354 413
+3%
|
361 730
+2%
|
372 135
+3%
|
380 072
+2%
|
387 179
+2%
|
388 614
+0%
|
382 965
-1%
|
376 639
-2%
|
378 215
+0%
|
382 279
+1%
|
396 457
+4%
|
410 187
+3%
|
413 906
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(223 366)
|
(224 887)
|
(223 588)
|
(220 325)
|
(213 343)
|
(208 460)
|
(203 581)
|
(199 591)
|
(197 629)
|
(200 699)
|
(209 845)
|
(218 710)
|
(227 532)
|
(231 410)
|
(232 747)
|
(234 010)
|
(237 246)
|
(240 757)
|
(239 582)
|
(237 009)
|
(233 170)
|
(230 055)
|
(221 848)
|
(210 950)
|
(206 340)
|
(204 409)
|
(210 866)
|
(226 695)
|
(234 095)
|
(241 371)
|
(250 967)
|
(257 914)
|
(267 537)
|
(278 971)
|
(279 189)
|
(278 764)
|
(281 112)
|
(279 769)
|
(288 729)
|
(296 461)
|
(297 817)
|
|
| Gross Profit |
82 086
N/A
|
82 637
+1%
|
85 074
+3%
|
86 264
+1%
|
86 315
+0%
|
87 187
+1%
|
86 111
-1%
|
83 830
-3%
|
83 955
+0%
|
86 925
+4%
|
90 556
+4%
|
95 385
+5%
|
100 499
+5%
|
101 272
+1%
|
100 832
0%
|
101 031
+0%
|
98 969
-2%
|
96 742
-2%
|
96 663
0%
|
94 817
-2%
|
92 332
-3%
|
91 911
0%
|
87 192
-5%
|
85 073
-2%
|
89 377
+5%
|
97 552
+9%
|
108 774
+12%
|
116 926
+7%
|
120 318
+3%
|
120 359
+0%
|
121 168
+1%
|
122 158
+1%
|
119 642
-2%
|
109 643
-8%
|
103 776
-5%
|
97 875
-6%
|
97 103
-1%
|
102 510
+6%
|
107 728
+5%
|
113 726
+6%
|
116 089
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(54 004)
|
(54 931)
|
(55 691)
|
(56 461)
|
(57 408)
|
(57 682)
|
(57 266)
|
(57 381)
|
(56 832)
|
(56 512)
|
(57 268)
|
(58 191)
|
(60 942)
|
(62 697)
|
(63 442)
|
(64 241)
|
(63 935)
|
(63 772)
|
(63 758)
|
(64 686)
|
(64 683)
|
(65 979)
|
(65 144)
|
(64 117)
|
(63 784)
|
(64 253)
|
(65 849)
|
(68 568)
|
(71 693)
|
(76 081)
|
(80 061)
|
(82 696)
|
(83 989)
|
(82 696)
|
(81 506)
|
(81 895)
|
(82 391)
|
(82 670)
|
(84 924)
|
(86 450)
|
(87 823)
|
|
| Selling, General & Administrative |
(53 419)
|
(40 764)
|
(55 183)
|
(56 013)
|
(57 045)
|
(43 183)
|
(57 050)
|
(57 275)
|
(56 747)
|
(42 925)
|
(57 129)
|
(57 929)
|
(60 664)
|
(47 289)
|
(63 210)
|
(64 078)
|
(63 749)
|
(47 115)
|
(63 648)
|
(64 629)
|
(64 666)
|
(50 533)
|
(65 103)
|
(64 076)
|
(63 743)
|
(49 886)
|
(65 811)
|
(68 480)
|
(71 575)
|
(60 058)
|
(79 875)
|
(82 492)
|
(83 779)
|
(64 884)
|
(81 209)
|
(81 420)
|
(81 773)
|
(63 777)
|
(84 301)
|
(85 884)
|
(87 402)
|
|
| Research & Development |
0
|
(13 627)
|
0
|
0
|
0
|
(14 148)
|
0
|
0
|
0
|
(13 233)
|
0
|
0
|
0
|
(15 103)
|
0
|
0
|
0
|
(16 480)
|
0
|
0
|
0
|
(15 274)
|
0
|
0
|
0
|
(14 258)
|
0
|
0
|
0
|
(15 869)
|
0
|
0
|
0
|
(17 580)
|
0
|
0
|
0
|
(18 233)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(585)
|
(539)
|
(505)
|
(447)
|
(363)
|
(351)
|
0
|
0
|
0
|
(354)
|
(140)
|
(263)
|
(278)
|
(306)
|
(232)
|
(163)
|
(148)
|
(177)
|
0
|
0
|
0
|
(172)
|
(41)
|
0
|
0
|
(109)
|
(38)
|
(88)
|
(118)
|
(154)
|
(186)
|
(203)
|
(209)
|
(232)
|
(297)
|
(476)
|
(618)
|
(660)
|
(623)
|
(565)
|
(421)
|
|
| Other Operating Expenses |
0
|
0
|
(3)
|
(1)
|
0
|
0
|
(216)
|
(106)
|
(85)
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
(38)
|
0
|
(110)
|
(57)
|
(17)
|
0
|
0
|
(41)
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
|
| Operating Income |
28 082
N/A
|
27 706
-1%
|
29 383
+6%
|
29 803
+1%
|
28 907
-3%
|
29 505
+2%
|
28 845
-2%
|
26 449
-8%
|
27 123
+3%
|
30 413
+12%
|
33 288
+9%
|
37 194
+12%
|
39 557
+6%
|
38 575
-2%
|
37 390
-3%
|
36 790
-2%
|
35 034
-5%
|
32 970
-6%
|
32 905
0%
|
30 131
-8%
|
27 649
-8%
|
25 932
-6%
|
22 048
-15%
|
20 956
-5%
|
25 593
+22%
|
33 299
+30%
|
42 925
+29%
|
48 358
+13%
|
48 625
+1%
|
44 278
-9%
|
41 107
-7%
|
39 462
-4%
|
35 653
-10%
|
26 947
-24%
|
22 270
-17%
|
15 980
-28%
|
14 712
-8%
|
19 840
+35%
|
22 804
+15%
|
27 276
+20%
|
28 266
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 525
|
1 613
|
2 459
|
1 343
|
717
|
1 714
|
(365)
|
(240)
|
1 291
|
656
|
3 133
|
3 730
|
2 708
|
2 546
|
2 849
|
3 227
|
2 513
|
2 610
|
1 815
|
1 464
|
2 292
|
2 329
|
2 789
|
2 505
|
1 840
|
3 526
|
3 447
|
3 347
|
4 264
|
4 498
|
5 776
|
7 204
|
5 480
|
7 020
|
7 058
|
9 716
|
19 126
|
31 505
|
32 662
|
26 962
|
25 020
|
|
| Non-Reccuring Items |
(1 243)
|
(1 309)
|
(1 088)
|
(189)
|
(4 980)
|
(5 432)
|
(5 224)
|
(5 932)
|
(59)
|
(246)
|
(527)
|
131
|
(17 315)
|
(16 570)
|
(15 856)
|
(15 335)
|
(7 565)
|
(8 654)
|
(8 662)
|
(8 660)
|
(82)
|
(729)
|
(724)
|
(718)
|
(719)
|
(220)
|
(341)
|
(380)
|
(440)
|
(2 547)
|
(2 913)
|
(2 474)
|
(7 921)
|
(19 657)
|
(19 216)
|
(19 974)
|
(15 519)
|
(7 887)
|
(8 893)
|
(9 476)
|
(11 159)
|
|
| Gain/Loss on Disposition of Assets |
276
|
342
|
(453)
|
(513)
|
(455)
|
(456)
|
(568)
|
(574)
|
(604)
|
(630)
|
(613)
|
(624)
|
(564)
|
(17)
|
(542)
|
(454)
|
(494)
|
(629)
|
(563)
|
(620)
|
(624)
|
(536)
|
(441)
|
(369)
|
(294)
|
(394)
|
(428)
|
(585)
|
(618)
|
(696)
|
(682)
|
(487)
|
(482)
|
(342)
|
(344)
|
(466)
|
(719)
|
(675)
|
(679)
|
(611)
|
(794)
|
|
| Total Other Income |
458
|
1 439
|
1 717
|
1 549
|
1 665
|
934
|
912
|
885
|
507
|
735
|
420
|
467
|
431
|
319
|
(265)
|
(309)
|
(205)
|
747
|
614
|
505
|
600
|
484
|
376
|
244
|
785
|
1 947
|
2 061
|
2 378
|
1 756
|
693
|
470
|
625
|
342
|
499
|
509
|
193
|
441
|
1 066
|
1 010
|
1 097
|
897
|
|
| Pre-Tax Income |
29 098
N/A
|
29 791
+2%
|
32 018
+7%
|
31 993
0%
|
25 854
-19%
|
26 265
+2%
|
23 600
-10%
|
20 588
-13%
|
28 258
+37%
|
30 928
+9%
|
35 701
+15%
|
40 898
+15%
|
24 817
-39%
|
24 853
+0%
|
23 576
-5%
|
23 919
+1%
|
29 283
+22%
|
27 044
-8%
|
26 109
-3%
|
22 820
-13%
|
29 835
+31%
|
27 480
-8%
|
24 048
-12%
|
22 618
-6%
|
27 205
+20%
|
38 158
+40%
|
47 664
+25%
|
53 118
+11%
|
53 587
+1%
|
46 226
-14%
|
43 758
-5%
|
44 330
+1%
|
33 072
-25%
|
14 467
-56%
|
10 277
-29%
|
5 449
-47%
|
18 041
+231%
|
43 849
+143%
|
46 904
+7%
|
45 248
-4%
|
42 230
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11 217)
|
(10 375)
|
(10 853)
|
(10 555)
|
(7 604)
|
(7 433)
|
(6 510)
|
(4 625)
|
(7 072)
|
(7 162)
|
(8 883)
|
(10 986)
|
(10 835)
|
(11 401)
|
(10 458)
|
(10 235)
|
(9 688)
|
(8 247)
|
(7 921)
|
(7 118)
|
(7 085)
|
(7 130)
|
(6 246)
|
(5 724)
|
(6 129)
|
(10 279)
|
(13 246)
|
(14 893)
|
(15 620)
|
(12 520)
|
(11 332)
|
(11 533)
|
(8 475)
|
(3 858)
|
(2 653)
|
(2 128)
|
(5 096)
|
(12 847)
|
(13 460)
|
(12 178)
|
(11 801)
|
|
| Income from Continuing Operations |
17 881
|
19 416
|
21 165
|
21 438
|
18 250
|
18 832
|
17 090
|
15 963
|
21 186
|
23 766
|
26 818
|
29 912
|
13 982
|
13 452
|
13 118
|
13 684
|
19 595
|
18 797
|
18 188
|
15 702
|
22 750
|
20 350
|
17 802
|
16 894
|
21 076
|
27 879
|
34 418
|
38 225
|
37 967
|
33 706
|
32 426
|
32 797
|
24 597
|
10 609
|
7 624
|
3 321
|
12 945
|
31 002
|
33 444
|
33 070
|
30 429
|
|
| Income to Minority Interest |
(327)
|
(337)
|
(395)
|
(437)
|
(539)
|
(752)
|
(756)
|
(758)
|
(740)
|
(613)
|
(521)
|
(489)
|
(481)
|
(396)
|
(414)
|
(419)
|
(337)
|
(338)
|
(317)
|
(243)
|
(199)
|
(148)
|
(91)
|
(60)
|
(97)
|
(164)
|
(227)
|
(298)
|
(333)
|
(293)
|
(359)
|
(360)
|
(265)
|
(39)
|
77
|
189
|
250
|
99
|
10
|
(28)
|
(105)
|
|
| Net Income (Common) |
17 554
N/A
|
19 080
+9%
|
20 771
+9%
|
21 002
+1%
|
17 712
-16%
|
18 079
+2%
|
16 333
-10%
|
15 204
-7%
|
20 445
+34%
|
23 152
+13%
|
26 296
+14%
|
29 422
+12%
|
13 501
-54%
|
13 056
-3%
|
12 704
-3%
|
13 264
+4%
|
19 256
+45%
|
18 458
-4%
|
17 870
-3%
|
15 459
-13%
|
22 551
+46%
|
20 201
-10%
|
17 712
-12%
|
16 833
-5%
|
20 978
+25%
|
27 716
+32%
|
34 191
+23%
|
37 928
+11%
|
37 635
-1%
|
33 413
-11%
|
32 068
-4%
|
32 438
+1%
|
24 332
-25%
|
10 569
-57%
|
7 699
-27%
|
3 509
-54%
|
13 194
+276%
|
31 101
+136%
|
33 455
+8%
|
33 042
-1%
|
30 324
-8%
|
|
| EPS (Diluted) |
77.33
N/A
|
83.98
+9%
|
91.5
+9%
|
92.51
+1%
|
78.02
-16%
|
79.74
+2%
|
73.57
-8%
|
68.48
-7%
|
92.09
+34%
|
104.17
+13%
|
118.45
+14%
|
132.53
+12%
|
60.81
-54%
|
58.73
-3%
|
57.22
-3%
|
60.56
+6%
|
85.74
+42%
|
83.94
-2%
|
81.65
-3%
|
70.63
-13%
|
103.03
+46%
|
92.3
-10%
|
80.93
-12%
|
76.91
-5%
|
95.84
+25%
|
126.63
+32%
|
156.2
+23%
|
173.37
+11%
|
171.91
-1%
|
153.12
-11%
|
150.86
-1%
|
153.34
+2%
|
115.07
-25%
|
49.92
-57%
|
36.42
-27%
|
16.59
-54%
|
62.4
+276%
|
147.12
+136%
|
158.28
+8%
|
157.65
0%
|
148.94
-6%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
