Organo Corp
TSE:6368

Watchlist Manager
Organo Corp Logo
Organo Corp
TSE:6368
Watchlist
Price: 8 710 JPY 3.32% Market Closed
Market Cap: 400.2B JPY
Have any thoughts about
Organo Corp?
Write Note

Income Statement

Earnings Waterfall
Organo Corp

Revenue
159.2B JPY
Cost of Revenue
-110.4B JPY
Gross Profit
48.9B JPY
Operating Expenses
-22.7B JPY
Operating Income
26.2B JPY
Other Expenses
-6.3B JPY
Net Income
19.9B JPY

Income Statement
Organo Corp

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
63 938
N/A
65 108
+2%
68 741
+6%
72 169
+5%
73 587
+2%
75 872
+3%
78 719
+4%
79 326
+1%
79 604
+0%
79 574
0%
81 114
+2%
79 333
-2%
78 753
-1%
80 154
+2%
79 226
-1%
82 697
+4%
86 005
+4%
90 629
+5%
92 273
+2%
95 496
+3%
100 166
+5%
98 097
-2%
96 515
-2%
95 951
-1%
95 162
-1%
97 899
+3%
100 638
+3%
103 360
+3%
105 317
+2%
109 736
+4%
112 069
+2%
117 597
+5%
124 185
+6%
129 362
+4%
132 426
+2%
134 203
+1%
135 778
+1%
143 535
+6%
150 356
+5%
152 363
+1%
159 210
+4%
Gross Profit
Cost of Revenue
(49 717)
(50 304)
(53 197)
(56 103)
(57 499)
(59 271)
(60 969)
(60 954)
(60 769)
(60 694)
(62 470)
(61 263)
(60 640)
(61 327)
(60 075)
(62 399)
(64 706)
(68 506)
(69 353)
(71 016)
(72 815)
(70 055)
(69 232)
(69 756)
(70 312)
(72 916)
(74 311)
(75 730)
(77 945)
(81 869)
(83 556)
(87 871)
(91 968)
(95 446)
(97 449)
(97 909)
(98 780)
(103 273)
(106 514)
(106 764)
(110 353)
Gross Profit
14 221
N/A
14 804
+4%
15 544
+5%
16 066
+3%
16 088
+0%
16 601
+3%
17 750
+7%
18 372
+4%
18 835
+3%
18 880
+0%
18 644
-1%
18 070
-3%
18 113
+0%
18 827
+4%
19 151
+2%
20 298
+6%
21 299
+5%
22 123
+4%
22 920
+4%
24 480
+7%
27 351
+12%
28 042
+3%
27 283
-3%
26 195
-4%
24 850
-5%
24 983
+1%
26 327
+5%
27 630
+5%
27 372
-1%
27 867
+2%
28 513
+2%
29 726
+4%
32 217
+8%
33 916
+5%
34 977
+3%
36 294
+4%
36 998
+2%
40 262
+9%
43 842
+9%
45 599
+4%
48 857
+7%
Operating Income
Operating Expenses
(13 391)
(13 243)
(13 146)
(13 227)
(13 445)
(13 559)
(13 803)
(13 898)
(14 014)
(14 174)
(14 530)
(14 797)
(14 921)
(15 229)
(15 330)
(15 393)
(15 734)
(16 064)
(16 362)
(16 650)
(16 858)
(16 881)
(17 375)
(17 253)
(17 204)
(17 289)
(16 748)
(17 052)
(17 204)
(17 408)
(17 663)
(17 995)
(18 628)
(19 267)
(19 765)
(20 440)
(20 441)
(20 796)
(21 298)
(21 915)
(22 688)
Selling, General & Administrative
(13 390)
(13 242)
(11 753)
(13 226)
(13 444)
(13 557)
(12 395)
(13 897)
(14 013)
(14 172)
(13 034)
(14 795)
(14 920)
(15 229)
(13 552)
(15 391)
(15 731)
(16 061)
(14 538)
(16 650)
(16 858)
(16 881)
(15 196)
(17 251)
(17 202)
(17 288)
(14 446)
(17 050)
(17 202)
(17 406)
(15 516)
(17 995)
(18 627)
(19 267)
(17 148)
(20 437)
(20 440)
(20 794)
(18 468)
(21 914)
(22 686)
Research & Development
0
0
(1 392)
0
0
0
0
0
0
0
(1 495)
0
0
0
(1 776)
0
0
0
(1 823)
0
0
0
(2 178)
0
0
0
(2 300)
0
0
0
(2 146)
0
0
0
(2 615)
0
0
0
(2 829)
0
0
Other Operating Expenses
(1)
0
(1)
0
(1)
(2)
(1 408)
0
0
(2)
(1)
(2)
(1)
0
(2)
(2)
(3)
(2)
(1)
0
0
0
(1)
(2)
0
0
(2)
(2)
0
0
(1)
0
(1)
0
(2)
(3)
(1)
0
(1)
(1)
0
Operating Income
830
N/A
1 561
+88%
2 398
+54%
2 839
+18%
2 643
-7%
3 042
+15%
3 947
+30%
4 474
+13%
4 821
+8%
4 706
-2%
4 114
-13%
3 273
-20%
3 192
-2%
3 598
+13%
3 821
+6%
4 905
+28%
5 565
+13%
6 059
+9%
6 558
+8%
7 830
+19%
10 493
+34%
11 161
+6%
9 908
-11%
8 942
-10%
7 646
-14%
7 694
+1%
9 579
+24%
10 578
+10%
10 168
-4%
10 459
+3%
10 850
+4%
11 731
+8%
13 589
+16%
14 649
+8%
15 212
+4%
15 854
+4%
16 557
+4%
19 466
+18%
22 544
+16%
23 684
+5%
26 169
+10%
Pre-Tax Income
Interest Income Expense
67
95
31
32
14
(67)
(77)
(84)
(161)
(87)
91
(14)
121
117
116
116
78
81
38
68
(42)
(27)
69
(40)
101
101
143
475
588
634
688
962
1 225
1 092
726
403
353
398
885
990
1 410
Non-Reccuring Items
(3)
(2)
(501)
(505)
(507)
(527)
(42)
(39)
(190)
(172)
(161)
(160)
(8)
(11)
(6)
(6)
(6)
(168)
(185)
(186)
(189)
(26)
(88)
(87)
(84)
(209)
(226)
(230)
(277)
(178)
(115)
(261)
(198)
(179)
(29)
(14)
(39)
26
3
14
16
Gain/Loss on Disposition of Assets
0
0
2
0
0
2
0
0
0
0
0
0
0
1
1
1
2
3
39
39
38
36
5
7
7
0
7
0
0
1 153
1 150
1 154
1 154
5
5
4
7
13
13
14
11
Total Other Income
57
49
36
29
31
13
1
(11)
(35)
(46)
(44)
116
134
160
(4)
(1)
21
(33)
(58)
(18)
(141)
(80)
(44)
45
152
159
192
115
130
131
123
120
170
286
121
246
238
149
188
209
165
Pre-Tax Income
951
N/A
1 703
+79%
1 966
+15%
2 397
+22%
2 183
-9%
2 463
+13%
3 829
+55%
4 340
+13%
4 435
+2%
4 401
-1%
4 000
-9%
3 215
-20%
3 439
+7%
3 865
+12%
3 928
+2%
5 015
+28%
5 660
+13%
5 942
+5%
6 392
+8%
7 733
+21%
10 159
+31%
11 064
+9%
9 850
-11%
8 867
-10%
7 822
-12%
7 745
-1%
9 695
+25%
10 938
+13%
10 609
-3%
12 199
+15%
12 696
+4%
13 706
+8%
15 940
+16%
15 853
-1%
16 035
+1%
16 493
+3%
17 116
+4%
20 052
+17%
23 633
+18%
24 911
+5%
27 771
+11%
Net Income
Tax Provision
(736)
(1 068)
(880)
(603)
(783)
(810)
(1 333)
(1 536)
(1 564)
(1 501)
(1 243)
(988)
(1 022)
(1 235)
(1 115)
(1 612)
(1 701)
(1 765)
(1 921)
(2 237)
(2 959)
(3 159)
(2 678)
(2 557)
(2 210)
(2 129)
(2 608)
(2 976)
(2 902)
(3 398)
(3 470)
(3 799)
(4 379)
(4 360)
(4 270)
(4 630)
(4 845)
(5 591)
(6 298)
(6 493)
(7 832)
Income from Continuing Operations
215
635
1 086
1 794
1 400
1 653
2 496
2 804
2 871
2 900
2 757
2 227
2 417
2 630
2 813
3 403
3 959
4 177
4 471
5 496
7 200
7 905
7 172
6 310
5 612
5 616
7 087
7 962
7 707
8 801
9 226
9 907
11 561
11 493
11 765
11 863
12 271
14 461
17 335
18 418
19 939
Income to Minority Interest
0
0
0
(16)
(8)
(4)
(10)
(3)
(19)
(23)
(25)
(14)
(25)
(31)
(32)
(26)
(12)
4
(17)
(25)
(20)
(23)
(10)
(14)
(10)
(20)
(12)
(10)
(15)
(12)
(15)
(19)
(19)
(28)
(34)
(31)
(30)
(33)
(24)
(28)
(32)
Net Income (Common)
215
N/A
633
+194%
1 085
+71%
1 777
+64%
1 390
-22%
1 648
+19%
2 485
+51%
2 801
+13%
2 852
+2%
2 876
+1%
2 731
-5%
2 211
-19%
2 389
+8%
2 598
+9%
2 780
+7%
3 377
+21%
3 949
+17%
4 181
+6%
4 452
+6%
5 467
+23%
7 176
+31%
7 880
+10%
7 162
-9%
6 297
-12%
5 602
-11%
5 595
0%
7 074
+26%
7 950
+12%
7 690
-3%
8 787
+14%
9 210
+5%
9 887
+7%
11 541
+17%
11 465
-1%
11 730
+2%
11 832
+1%
12 241
+3%
14 428
+18%
17 310
+20%
18 389
+6%
19 906
+8%
EPS (Diluted)
17.91
N/A
57.54
+221%
94.19
+64%
148.08
+57%
115.83
-22%
137.33
+19%
215.78
+57%
233.41
+8%
237.66
+2%
239.66
+1%
59.29
-75%
184.25
+211%
199.08
+8%
216.5
+9%
60.37
-72%
281.41
+366%
359
+28%
365.75
+2%
97.11
-73%
478.59
+393%
627.65
+31%
688.08
+10%
156.51
-77%
549.81
+251%
488.61
-11%
487.11
0%
154.18
-68%
173.17
+12%
167.28
-3%
191.5
+14%
200.67
+5%
215.79
+8%
251.61
+17%
249.86
-1%
255.76
+2%
257.84
+1%
266.52
+3%
314.05
+18%
376.92
+20%
400.24
+6%
432.87
+8%

See Also

Discover More