Kyorin Holdings Inc
TSE:4569
Kyorin Holdings Inc
TSE:4569
Price:
1 586
JPY
0.32%
Market Cap:
91.1B
JPY
Income Statement
Earnings Waterfall
Kyorin Holdings Inc
Kyorin Holdings Inc
|
Revenue
|
121.6B
JPY
|
|
Cost of Revenue
|
-69.8B
JPY
|
|
Gross Profit
|
51.8B
JPY
|
|
Operating Expenses
|
-47.1B
JPY
|
|
Operating Income
|
4.6B
JPY
|
|
Other Expenses
|
-801m
JPY
|
|
Net Income
|
3.8B
JPY
|
Income Statement
Kyorin Holdings Inc
Kyorin Holdings Inc
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 |
111 572
N/A
|
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%
|
121 551
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(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)
|
(69 785)
|
|
| Gross Profit |
65 544
N/A
|
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%
|
51 766
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(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)
|
(47 122)
|
|
| Selling, General & Administrative |
(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)
|
(44 793)
|
|
| Research & Development |
(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
|
0
|
|
| Depreciation & Amortization |
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)
|
(19)
|
|
| Other Operating Expenses |
(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)
|
(2 310)
|
|
| Operating Income |
14 795
N/A
|
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%
|
4 644
-27%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
681
|
509
|
|
| Non-Reccuring Items |
(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)
|
267
|
|
| Gain/Loss on Disposition of Assets |
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)
|
(131)
|
|
| Total Other Income |
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
|
200
|
145
|
|
| Pre-Tax Income |
18 256
N/A
|
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%
|
5 434
-17%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(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)
|
(1 591)
|
|
| Income from Continuing Operations |
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
|
3 843
|
|
| Net Income (Common) |
12 324
N/A
|
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%
|
3 843
-20%
|
|
| EPS (Diluted) |
164.32
N/A
|
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%
|
66.89
-20%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
