Kyorin Holdings Inc
TSE:4569

Watchlist Manager
Kyorin Holdings Inc Logo
Kyorin Holdings Inc
TSE:4569
Watchlist
Price: 1 499 JPY 2.18% Market Closed
Market Cap: 86.1B JPY
Have any thoughts about
Kyorin Holdings Inc?
Write Note

Income Statement

Earnings Waterfall
Kyorin Holdings Inc

Revenue
119.7B JPY
Cost of Revenue
-68.4B JPY
Gross Profit
51.3B JPY
Operating Expenses
-44.9B JPY
Operating Income
6.4B JPY
Other Expenses
-1.6B JPY
Net Income
4.8B JPY

Income Statement
Kyorin Holdings Inc

Rotate your device to view
Income Statement
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
111 661
N/A
111 572
0%
113 121
+1%
113 291
+0%
114 395
+1%
118 988
+4%
119 483
+0%
120 623
+1%
121 725
+1%
116 850
-4%
115 373
-1%
114 124
-1%
111 503
-2%
111 460
0%
110 640
-1%
109 313
-1%
110 242
+1%
109 734
0%
113 620
+4%
114 238
+1%
111 559
-2%
110 217
-1%
109 983
0%
108 923
-1%
109 419
+0%
106 324
-3%
102 904
-3%
102 910
+0%
104 271
+1%
105 666
+1%
105 534
0%
105 458
0%
105 525
+0%
108 524
+3%
113 270
+4%
116 505
+3%
119 114
+2%
119 830
+1%
119 532
0%
120 097
+0%
119 734
0%
Gross Profit
Cost of Revenue
(45 290)
(46 028)
(46 598)
(46 646)
(46 819)
(47 031)
(47 360)
(48 095)
(49 629)
(50 464)
(50 847)
(51 099)
(50 145)
(48 999)
(49 064)
(49 138)
(49 694)
(51 806)
(56 210)
(56 661)
(56 202)
(54 545)
(52 950)
(52 122)
(52 113)
(51 606)
(51 276)
(53 363)
(55 095)
(56 597)
(56 093)
(55 991)
(56 842)
(58 268)
(63 102)
(65 143)
(66 913)
(68 403)
(68 124)
(68 570)
(68 407)
Gross Profit
66 371
N/A
65 544
-1%
66 523
+1%
66 645
+0%
67 576
+1%
71 957
+6%
72 123
+0%
72 528
+1%
72 096
-1%
66 386
-8%
64 526
-3%
63 025
-2%
61 358
-3%
62 461
+2%
61 576
-1%
60 175
-2%
60 548
+1%
57 928
-4%
57 410
-1%
57 577
+0%
55 357
-4%
55 672
+1%
57 033
+2%
56 801
0%
57 306
+1%
54 718
-5%
51 628
-6%
49 547
-4%
49 176
-1%
49 069
0%
49 441
+1%
49 467
+0%
48 683
-2%
50 256
+3%
50 168
0%
51 362
+2%
52 201
+2%
51 427
-1%
51 408
0%
51 527
+0%
51 327
0%
Operating Income
Operating Expenses
(50 390)
(50 749)
(51 786)
(53 310)
(53 327)
(53 245)
(52 487)
(54 516)
(55 591)
(54 103)
(54 113)
(53 261)
(53 165)
(51 556)
(52 769)
(52 630)
(50 322)
(50 125)
(48 452)
(48 366)
(48 470)
(48 240)
(49 545)
(48 874)
(49 098)
(48 385)
(45 854)
(45 467)
(44 968)
(44 477)
(44 438)
(43 219)
(42 835)
(43 477)
(45 049)
(46 492)
(46 909)
(46 548)
(45 403)
(45 086)
(44 925)
Selling, General & Administrative
(50 386)
(47 805)
(38 271)
(42 853)
(39 218)
(39 199)
(39 467)
(39 393)
(39 818)
(40 377)
(40 544)
(40 229)
(39 744)
(38 789)
(38 510)
(38 416)
(38 222)
(38 190)
(37 646)
(40 014)
(42 692)
(45 164)
(38 541)
(43 407)
(40 480)
(37 365)
(36 138)
(36 754)
(36 092)
(35 799)
(35 536)
(34 170)
(33 797)
(33 990)
(34 140)
(35 385)
(36 463)
(37 082)
(37 375)
(39 048)
(40 732)
Research & Development
0
(2 942)
(13 514)
(10 456)
(14 110)
(14 046)
0
(12 428)
(13 076)
(13 724)
(13 569)
(13 032)
(13 421)
(12 767)
(14 243)
(14 210)
(12 094)
(9 222)
(10 790)
0
0
0
(10 987)
(5 450)
(8 603)
0
(9 703)
(7 373)
(6 464)
(8 671)
(8 897)
(9 043)
(9 031)
(9 482)
(10 903)
(10 630)
(10 247)
(9 457)
(8 019)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
(2)
(5)
(8)
(14)
(15)
(16)
(17)
(15)
(15)
(14)
(13)
(12)
(10)
(8)
(6)
(4)
(4)
(4)
(4)
(4)
(5)
(6)
(7)
(8)
(12)
(16)
Other Operating Expenses
(4)
(2)
(2)
(1)
1
0
(13 020)
(2 695)
(2 697)
0
0
0
0
0
(1)
(2)
(1)
(2 705)
(2)
(8 337)
(5 762)
(3 059)
(2)
0
0
(11 007)
(1)
(1 330)
(2 404)
(1)
(1)
(2)
(3)
(1)
(2)
(472)
(193)
0
(1)
(6 026)
(4 177)
Operating Income
15 981
N/A
14 795
-7%
14 737
0%
13 335
-10%
14 249
+7%
18 712
+31%
19 636
+5%
18 012
-8%
16 505
-8%
12 283
-26%
10 413
-15%
9 764
-6%
8 193
-16%
10 905
+33%
8 807
-19%
7 545
-14%
10 226
+36%
7 803
-24%
8 958
+15%
9 211
+3%
6 887
-25%
7 432
+8%
7 488
+1%
7 927
+6%
8 208
+4%
6 333
-23%
5 774
-9%
4 080
-29%
4 208
+3%
4 592
+9%
5 003
+9%
6 248
+25%
5 848
-6%
6 779
+16%
5 119
-24%
4 870
-5%
5 292
+9%
4 879
-8%
6 005
+23%
6 441
+7%
6 402
-1%
Pre-Tax Income
Interest Income Expense
318
363
396
328
309
331
193
266
262
268
366
309
309
342
349
412
425
505
469
496
630
578
581
590
492
537
1 018
1 028
1 000
976
467
502
555
555
1 161
1 098
2 023
2 111
1 474
1 475
670
Non-Reccuring Items
0
(1 699)
(2 235)
(2 236)
(2 236)
(538)
(2 696)
0
0
(3 720)
(1 024)
(1 023)
(1 403)
(377)
(807)
(808)
(429)
(430)
(1)
0
0
1
0
0
1 074
1 073
1 074
0
0
0
(320)
559
282
263
410
0
0
(1 044)
(486)
(541)
(602)
Gain/Loss on Disposition of Assets
(24)
4 454
4 306
4 295
4 203
(272)
0
1 468
1 486
1 473
(136)
485
538
523
524
(149)
(132)
(118)
(107)
(55)
(39)
(27)
(24)
(32)
(34)
0
342
(22)
(28)
(29)
(32)
(27)
(22)
(17)
(15)
(15)
(17)
(37)
(90)
(146)
(146)
Total Other Income
347
343
357
295
301
259
1 682
240
236
217
97
122
146
155
188
179
182
(58)
40
(11)
(52)
245
210
200
211
461
144
513
567
227
98
89
96
99
231
208
145
186
116
178
211
Pre-Tax Income
16 622
N/A
18 256
+10%
17 561
-4%
16 017
-9%
16 826
+5%
18 492
+10%
18 815
+2%
19 986
+6%
18 489
-7%
10 521
-43%
9 716
-8%
9 657
-1%
7 783
-19%
11 548
+48%
9 061
-22%
7 179
-21%
10 272
+43%
7 702
-25%
9 359
+22%
9 641
+3%
7 426
-23%
8 229
+11%
8 255
+0%
8 685
+5%
9 951
+15%
8 404
-16%
8 352
-1%
5 599
-33%
5 747
+3%
5 766
+0%
5 216
-10%
7 371
+41%
6 759
-8%
7 679
+14%
6 906
-10%
6 161
-11%
7 443
+21%
6 095
-18%
7 019
+15%
7 407
+6%
6 535
-12%
Net Income
Tax Provision
(5 499)
(5 933)
(5 497)
(4 877)
(5 290)
(5 167)
(5 175)
(5 522)
(5 131)
(2 990)
(2 411)
(2 540)
(1 922)
(2 846)
(2 486)
(1 919)
(2 721)
(2 135)
(2 490)
(2 569)
(1 940)
(2 097)
(2 106)
(2 208)
(2 518)
(2 125)
(2 222)
(1 540)
(1 613)
(1 658)
(1 284)
(1 793)
(1 706)
(1 852)
(2 182)
(1 944)
(2 204)
(1 834)
(1 696)
(1 879)
(1 718)
Income from Continuing Operations
11 123
12 323
12 064
11 140
11 536
13 325
13 640
14 464
13 358
7 531
7 305
7 117
5 861
8 702
6 575
5 260
7 551
5 567
6 869
7 072
5 486
6 132
6 149
6 477
7 433
6 279
6 130
4 059
4 134
4 108
3 932
5 578
5 053
5 827
4 724
4 217
5 239
4 261
5 323
5 528
4 817
Net Income (Common)
11 123
N/A
12 324
+11%
12 064
-2%
11 140
-8%
11 536
+4%
13 324
+15%
13 639
+2%
14 462
+6%
13 356
-8%
7 531
-44%
7 305
-3%
7 118
-3%
5 861
-18%
8 701
+48%
6 574
-24%
5 258
-20%
7 551
+44%
5 567
-26%
6 869
+23%
7 072
+3%
5 486
-22%
6 131
+12%
6 149
+0%
6 478
+5%
7 433
+15%
6 279
-16%
6 130
-2%
4 059
-34%
4 133
+2%
4 109
-1%
3 932
-4%
5 577
+42%
5 053
-9%
5 826
+15%
4 723
-19%
4 216
-11%
5 238
+24%
4 260
-19%
5 322
+25%
5 527
+4%
4 816
-13%
EPS (Diluted)
148.3
N/A
164.32
+11%
161.63
-2%
150.54
-7%
155.89
+4%
180.05
+15%
184.27
+2%
198.1
+8%
182.95
-8%
103.16
-44%
99.44
-4%
96.18
-3%
79.2
-18%
117.58
+48%
89.26
-24%
71.05
-20%
102.04
+44%
96.97
-5%
104.68
+8%
123.45
+18%
95.76
-22%
107.02
+12%
107.34
+0%
113.08
+5%
129.75
+15%
109.6
-16%
106.99
-2%
70.84
-34%
72.13
+2%
71.71
-1%
68.62
-4%
97.33
+42%
88.18
-9%
101.67
+15%
82.42
-19%
73.57
-11%
91.32
+24%
74.15
-19%
92.73
+25%
96.2
+4%
83.83
-13%

See Also

Discover More