Glory Ltd
TSE:6457

Watchlist Manager
Glory Ltd Logo
Glory Ltd
TSE:6457
Watchlist
Price: 2 599.5 JPY 0.06% Market Closed
Market Cap: 133.5B JPY
Have any thoughts about
Glory Ltd?
Write Note

Income Statement

Earnings Waterfall
Glory Ltd

Revenue
399.7B JPY
Cost of Revenue
-227.9B JPY
Gross Profit
171.9B JPY
Operating Expenses
-118.3B JPY
Operating Income
53.6B JPY
Other Expenses
-24.9B JPY
Net Income
28.7B JPY

Income Statement
Glory Ltd

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
220 042
N/A
217 939
-1%
222 356
+2%
226 395
+2%
228 726
+1%
233 464
+2%
226 952
-3%
228 265
+1%
225 149
-1%
227 468
+1%
222 581
-2%
223 704
+1%
224 625
+0%
224 986
+0%
227 361
+1%
228 380
+0%
232 561
+2%
232 206
0%
235 762
+2%
236 606
+0%
234 680
-1%
229 743
-2%
224 170
-2%
213 171
-5%
204 290
-4%
209 351
+2%
217 423
+4%
227 561
+5%
231 952
+2%
230 166
-1%
226 562
-2%
231 327
+2%
235 550
+2%
246 356
+5%
255 857
+4%
272 557
+7%
301 554
+11%
337 060
+12%
372 478
+11%
395 573
+6%
399 737
+1%
Gross Profit
Cost of Revenue
(132 721)
(132 119)
(134 757)
(138 246)
(139 436)
(142 770)
(137 357)
(138 042)
(136 012)
(137 784)
(135 907)
(136 930)
(138 900)
(138 397)
(140 174)
(141 613)
(144 151)
(145 037)
(147 274)
(146 391)
(143 325)
(139 251)
(137 109)
(131 490)
(125 739)
(128 430)
(131 962)
(136 487)
(138 831)
(137 129)
(136 800)
(141 341)
(149 325)
(157 856)
(164 630)
(172 199)
(180 265)
(195 194)
(209 892)
(222 582)
(227 850)
Gross Profit
87 321
N/A
85 820
-2%
87 599
+2%
88 149
+1%
89 290
+1%
90 694
+2%
89 595
-1%
90 223
+1%
89 137
-1%
89 684
+1%
86 674
-3%
86 774
+0%
85 725
-1%
86 589
+1%
87 187
+1%
86 767
0%
88 410
+2%
87 169
-1%
88 488
+2%
90 215
+2%
91 355
+1%
90 492
-1%
87 061
-4%
81 681
-6%
78 551
-4%
80 921
+3%
85 461
+6%
91 074
+7%
93 121
+2%
93 037
0%
89 762
-4%
89 986
+0%
86 225
-4%
88 500
+3%
91 227
+3%
100 358
+10%
121 289
+21%
141 866
+17%
162 586
+15%
172 991
+6%
171 887
-1%
Operating Income
Operating Expenses
(71 083)
(69 986)
(68 906)
(69 316)
(68 783)
(68 939)
(69 043)
(67 912)
(66 954)
(66 705)
(66 309)
(66 746)
(67 537)
(68 022)
(67 572)
(67 773)
(67 963)
(67 733)
(67 912)
(68 193)
(68 772)
(68 741)
(69 134)
(67 897)
(68 042)
(68 291)
(71 260)
(73 874)
(74 788)
(77 606)
(79 567)
(82 638)
(86 380)
(88 463)
(90 705)
(94 773)
(99 273)
(104 388)
(111 310)
(115 308)
(118 251)
Selling, General & Administrative
(71 082)
(69 985)
(58 986)
(69 316)
(68 782)
(68 938)
(58 935)
(67 912)
(66 952)
(66 704)
(57 888)
(66 743)
(67 536)
(68 020)
(59 188)
(67 772)
(67 962)
(67 731)
(59 808)
(68 192)
(68 771)
(68 742)
(59 479)
(67 898)
(68 042)
(68 290)
(60 194)
(73 873)
(74 787)
(77 605)
(67 310)
(82 638)
(86 380)
(88 463)
(75 691)
(94 770)
(99 272)
(104 386)
(94 644)
(115 306)
(118 248)
Depreciation & Amortization
0
0
(9 919)
0
0
0
(10 107)
0
0
0
(8 419)
0
0
0
(8 382)
0
0
0
(8 104)
0
0
0
(9 655)
0
0
0
(11 065)
0
0
0
(12 256)
0
0
0
(15 013)
0
0
0
(16 664)
0
0
Other Operating Expenses
(1)
0
(1)
0
0
(1)
(1)
0
(2)
(1)
(2)
(3)
(1)
0
(2)
0
0
(2)
0
(1)
(1)
1
0
1
0
0
(1)
0
(1)
(1)
(1)
0
0
0
(1)
(3)
(1)
(2)
(2)
(2)
(3)
Operating Income
16 238
N/A
15 834
-2%
18 693
+18%
18 833
+1%
20 507
+9%
21 755
+6%
20 552
-6%
22 311
+9%
22 183
-1%
22 979
+4%
20 365
-11%
20 028
-2%
18 188
-9%
18 567
+2%
19 615
+6%
18 994
-3%
20 447
+8%
19 436
-5%
20 576
+6%
22 022
+7%
22 583
+3%
21 751
-4%
17 927
-18%
13 784
-23%
10 509
-24%
12 630
+20%
14 201
+12%
17 200
+21%
18 333
+7%
15 431
-16%
10 195
-34%
7 348
-28%
(155)
N/A
37
N/A
522
+1 311%
5 585
+970%
22 016
+294%
37 478
+70%
51 276
+37%
57 683
+12%
53 636
-7%
Pre-Tax Income
Interest Income Expense
2 823
2 485
2 631
3 586
2 217
489
(3 318)
(7 174)
(7 821)
(5 663)
(3 483)
(1 166)
(499)
(2 650)
(2 324)
(1 151)
(839)
(520)
(291)
(719)
(874)
(893)
(2 323)
(1 901)
(1 672)
(1 837)
(774)
(278)
(356)
(74)
156
(314)
(532)
(1 362)
(4 446)
(3 927)
(4 447)
(4 137)
(3 114)
(3 576)
(6 353)
Non-Reccuring Items
(890)
(695)
(255)
(263)
(76)
(61)
(107)
184
135
193
(81)
(79)
(40)
(112)
(123)
(123)
(114)
(87)
200
(136)
(192)
(188)
(893)
(514)
(338)
(506)
(1 499)
(1 529)
(1 808)
(2 470)
(1 475)
(1 251)
(1 109)
(437)
(2 549)
(2 550)
(3 997)
(4 036)
(1 850)
(2 512)
(1 097)
Gain/Loss on Disposition of Assets
(7)
221
220
217
213
(4)
0
9
12
7
18
21
24
19
100
101
90
89
5
0
2
1
214
221
230
0
3
14
9
4 597
4 750
4 743
4 731
159
(5)
106
122
8
19
(78)
(72)
Total Other Income
363
626
887
978
(481)
(722)
639
(961)
410
475
342
311
418
374
270
276
160
59
72
312
273
380
(83)
123
452
928
659
751
463
375
54
86
105
23
(183)
(164)
(810)
(547)
483
(494)
246
Pre-Tax Income
18 527
N/A
18 471
0%
22 176
+20%
23 351
+5%
22 380
-4%
21 457
-4%
17 766
-17%
14 369
-19%
14 919
+4%
17 991
+21%
17 161
-5%
19 115
+11%
18 091
-5%
16 198
-10%
17 538
+8%
18 097
+3%
19 744
+9%
18 977
-4%
20 562
+8%
21 479
+4%
21 792
+1%
21 051
-3%
14 842
-29%
11 713
-21%
9 181
-22%
11 215
+22%
12 590
+12%
16 158
+28%
16 641
+3%
17 859
+7%
13 680
-23%
10 612
-22%
3 040
-71%
(1 580)
N/A
(6 661)
-322%
(950)
+86%
12 884
N/A
28 766
+123%
46 814
+63%
51 023
+9%
46 360
-9%
Net Income
Tax Provision
(6 260)
(6 301)
(8 340)
(9 062)
(9 391)
(9 292)
(7 670)
(6 286)
(5 757)
(6 249)
(5 736)
(6 473)
(6 665)
(5 653)
(6 267)
(6 420)
(6 634)
(6 847)
(7 007)
(7 004)
(7 257)
(6 902)
(5 326)
(5 038)
(4 437)
(5 206)
(6 073)
(6 932)
(6 971)
(7 453)
(6 235)
(5 561)
(4 198)
(2 457)
(2 087)
(3 849)
(7 129)
(12 014)
(16 545)
(17 187)
(17 233)
Income from Continuing Operations
12 267
12 170
13 836
14 289
12 989
12 165
10 096
8 083
9 162
11 742
11 425
12 642
11 426
10 545
11 271
11 677
13 110
12 130
13 555
14 475
14 535
14 149
9 516
6 675
4 744
6 009
6 517
9 226
9 670
10 406
7 445
5 051
(1 158)
(4 037)
(8 748)
(4 799)
5 755
16 752
30 269
33 836
29 127
Income to Minority Interest
(830)
(880)
(948)
(1 039)
(1 121)
(1 189)
(1 267)
(1 229)
(1 214)
(1 117)
(1 041)
(1 062)
(1 136)
(1 228)
(1 378)
(1 435)
(1 437)
(1 388)
(1 298)
(1 358)
(1 239)
(1 145)
(1 028)
(811)
(695)
(712)
(811)
(757)
(889)
(1 010)
(1 034)
(1 075)
(976)
(831)
(789)
(835)
(789)
(692)
(594)
(423)
(380)
Net Income (Common)
11 437
N/A
11 289
-1%
12 887
+14%
13 249
+3%
11 866
-10%
10 975
-8%
8 829
-20%
6 855
-22%
7 949
+16%
10 625
+34%
10 382
-2%
11 577
+12%
10 287
-11%
9 316
-9%
9 892
+6%
10 241
+4%
11 673
+14%
10 740
-8%
12 256
+14%
13 117
+7%
13 293
+1%
13 004
-2%
8 486
-35%
5 861
-31%
4 050
-31%
5 296
+31%
5 705
+8%
8 471
+48%
8 780
+4%
9 394
+7%
6 410
-32%
3 972
-38%
(2 136)
N/A
(4 868)
-128%
(9 538)
-96%
(5 634)
+41%
4 965
N/A
16 057
+223%
29 674
+85%
33 412
+13%
28 747
-14%
EPS (Diluted)
173.28
N/A
171.04
-1%
196.19
+15%
200.74
+2%
179.78
-10%
166.28
-8%
134.38
-19%
103.86
-23%
122.29
+18%
166.01
+36%
160.33
-3%
180.89
+13%
160.72
-11%
147.87
-8%
155.94
+5%
162.55
+4%
185.28
+14%
175.38
-5%
198.7
+13%
217.15
+9%
219.97
+1%
215.19
-2%
140.44
-35%
96.99
-31%
67.01
-31%
87.61
+31%
94.38
+8%
140.1
+48%
145.2
+4%
155.37
+7%
106.01
-32%
66.89
-37%
-37.12
N/A
-87.08
-135%
-167.02
-92%
-101.33
+39%
89.27
N/A
288.74
+223%
533.61
+85%
600
+12%
514.94
-14%

See Also

Discover More