O

Otake Corp
TSE:7434

Watchlist Manager
Otake Corp
TSE:7434
Watchlist
Price: 1 952 JPY 0.72% Market Closed
Market Cap: ¥7.8B

Income Statement

Earnings Waterfall
Otake Corp

Income Statement
Otake Corp

Rotate your device to view
Income Statement
Currency: JPY
Aug-2006 Nov-2006 Feb-2007 Aug-2007 Nov-2007 Feb-2008 Aug-2008 Nov-2008 Feb-2009 Aug-2009 Nov-2009 Feb-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
3
0
0
4
0
0
2
0
0
1
0
0
1
3
4
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
4
4
4
4
4
4
4
3
3
3
4
4
4
3
3
2
1
0
1
1
1
2
1
1
1
1
1
1
1
2
2
2
0
2
0
0
0
Revenue
21 627
N/A
22 026
+2%
22 366
+2%
22 590
+1%
22 184
-2%
21 975
-1%
21 235
-3%
20 684
-3%
19 311
-7%
17 354
-10%
15 544
-10%
14 788
-5%
15 116
+2%
15 517
+3%
16 053
+3%
21 776
+36%
22 040
+1%
22 432
+2%
22 708
+1%
22 581
-1%
22 857
+1%
22 851
0%
22 532
-1%
22 273
-1%
22 033
-1%
21 998
0%
22 574
+3%
23 043
+2%
23 166
+1%
23 576
+2%
23 880
+1%
24 362
+2%
24 895
+2%
25 062
+1%
25 057
0%
24 903
-1%
24 740
-1%
24 452
-1%
24 061
-2%
24 054
0%
24 252
+1%
24 740
+2%
25 086
+1%
25 507
+2%
26 130
+2%
26 608
+2%
26 601
0%
26 459
-1%
26 008
-2%
25 703
-1%
25 816
+0%
25 313
-2%
24 634
-3%
23 946
-3%
23 355
-2%
23 915
+2%
24 489
+2%
25 179
+3%
25 950
+3%
26 615
+3%
27 262
+2%
27 838
+2%
28 555
+3%
29 322
+3%
30 452
+4%
30 913
+2%
31 243
+1%
31 253
+0%
30 965
-1%
39 269
+27%
39 872
+2%
32 994
-17%
41 390
+25%
34 280
-17%
Gross Profit
Cost of Revenue
(18 764)
(19 084)
(19 344)
(19 523)
(19 200)
(19 064)
(18 456)
(18 023)
(16 809)
(15 146)
(13 602)
(12 955)
(13 271)
(13 571)
(14 057)
(19 025)
(19 213)
(19 601)
(19 851)
(19 702)
(19 970)
(19 955)
(19 670)
(19 485)
(19 280)
(19 262)
(19 786)
(20 196)
(20 303)
(20 670)
(20 948)
(21 393)
(21 860)
(22 014)
(22 002)
(21 891)
(21 760)
(21 443)
(21 117)
(21 100)
(21 260)
(21 760)
(22 066)
(22 430)
(22 997)
(23 375)
(23 316)
(23 200)
(22 785)
(22 530)
(22 650)
(22 179)
(21 580)
(20 944)
(20 423)
(20 916)
(21 373)
(21 864)
(22 464)
(22 983)
(23 536)
(23 985)
(24 592)
(25 211)
(26 236)
(26 665)
(26 930)
(26 900)
(26 598)
(33 760)
(34 248)
(28 239)
(35 480)
(29 280)
Gross Profit
2 863
N/A
2 942
+3%
3 023
+3%
3 067
+1%
2 983
-3%
2 911
-2%
2 779
-5%
2 661
-4%
2 502
-6%
2 208
-12%
1 941
-12%
1 833
-6%
1 846
+1%
1 946
+5%
1 997
+3%
2 752
+38%
2 827
+3%
2 831
+0%
2 857
+1%
2 879
+1%
2 887
+0%
2 897
+0%
2 863
-1%
2 788
-3%
2 753
-1%
2 736
-1%
2 788
+2%
2 847
+2%
2 863
+1%
2 906
+2%
2 933
+1%
2 969
+1%
3 035
+2%
3 048
+0%
3 055
+0%
3 012
-1%
2 980
-1%
3 009
+1%
2 944
-2%
2 954
+0%
2 991
+1%
2 980
0%
3 019
+1%
3 077
+2%
3 133
+2%
3 233
+3%
3 285
+2%
3 260
-1%
3 223
-1%
3 173
-2%
3 167
0%
3 135
-1%
3 054
-3%
3 002
-2%
2 932
-2%
3 000
+2%
3 116
+4%
3 314
+6%
3 486
+5%
3 632
+4%
3 726
+3%
3 853
+3%
3 963
+3%
4 110
+4%
4 216
+3%
4 248
+1%
4 313
+2%
4 353
+1%
4 366
+0%
5 510
+26%
5 624
+2%
4 754
-15%
5 910
+24%
5 001
-15%
Operating Income
Operating Expenses
(2 013)
(2 017)
(2 038)
(2 059)
(2 035)
(2 038)
(2 030)
(2 007)
(1 995)
(1 886)
(1 776)
(1 689)
(1 692)
(1 710)
(1 740)
(2 366)
(2 382)
(2 429)
(2 439)
(2 459)
(2 488)
(2 457)
(2 439)
(2 375)
(2 369)
(2 358)
(2 359)
(2 403)
(2 388)
(2 404)
(2 423)
(2 445)
(2 465)
(2 498)
(2 501)
(2 521)
(2 535)
(2 532)
(2 548)
(2 551)
(2 587)
(2 610)
(2 637)
(2 660)
(2 693)
(2 719)
(2 760)
(2 778)
(2 804)
(2 839)
(2 898)
(2 911)
(3 023)
(3 026)
(2 870)
(2 858)
(2 586)
(2 621)
(2 901)
(3 032)
(3 056)
(3 110)
(3 189)
(3 195)
(3 245)
(3 312)
(3 372)
(3 436)
(3 530)
(4 471)
(4 559)
(3 777)
(4 727)
(3 913)
Selling, General & Administrative
(2 013)
(2 017)
(2 038)
(2 059)
(2 035)
(2 038)
(2 012)
(1 970)
(1 940)
(1 833)
(1 726)
(1 643)
(1 647)
(1 666)
(1 698)
(2 310)
(2 339)
(2 400)
(2 425)
(2 404)
(2 488)
(2 457)
(2 439)
(2 330)
(2 369)
(2 358)
(2 359)
(2 344)
(2 388)
(2 403)
(2 423)
(2 388)
(2 465)
(2 498)
(2 501)
(2 454)
(2 535)
(2 532)
(2 548)
(2 472)
(2 569)
(2 591)
(2 619)
(2 571)
(2 693)
(2 719)
(2 760)
(2 683)
(2 804)
(2 839)
(2 898)
(2 801)
(2 918)
(2 920)
(2 870)
(2 716)
(2 865)
(2 900)
(2 901)
(2 912)
(3 056)
(3 110)
(3 189)
(3 081)
(3 245)
(3 312)
(3 372)
(3 301)
(3 498)
(4 438)
(4 545)
(3 777)
(4 727)
(3 913)
Depreciation & Amortization
0
0
0
0
0
0
(18)
(36)
(55)
(52)
(50)
(47)
(45)
(44)
(42)
(57)
0
0
0
(56)
0
0
0
(45)
0
0
0
(59)
0
0
0
(57)
0
0
0
(66)
0
0
0
(79)
0
0
0
(89)
0
0
0
(95)
0
0
0
(111)
0
0
0
(142)
0
0
0
(120)
0
0
0
(114)
0
0
0
(135)
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(43)
(29)
(15)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
(18)
(18)
(18)
(0)
0
0
(0)
(0)
(0)
0
0
(0)
(105)
(105)
0
(0)
279
279
(0)
0
(0)
0
0
(0)
0
0
(0)
(0)
(32)
(32)
(13)
(0)
(0)
0
Operating Income
851
N/A
926
+9%
985
+6%
1 008
+2%
949
-6%
873
-8%
749
-14%
654
-13%
507
-23%
323
-36%
166
-49%
144
-13%
153
+7%
237
+54%
257
+9%
386
+50%
445
+15%
402
-10%
418
+4%
420
+0%
399
-5%
440
+10%
424
-4%
414
-2%
384
-7%
378
-2%
429
+14%
444
+3%
475
+7%
503
+6%
510
+1%
524
+3%
570
+9%
550
-4%
554
+1%
492
-11%
446
-9%
476
+7%
397
-17%
403
+2%
404
+0%
370
-8%
382
+3%
417
+9%
440
+6%
514
+17%
525
+2%
482
-8%
419
-13%
334
-20%
269
-19%
223
-17%
31
-86%
(24)
N/A
62
N/A
142
+130%
531
+274%
693
+31%
585
-16%
601
+3%
670
+11%
743
+11%
774
+4%
915
+18%
972
+6%
936
-4%
942
+1%
917
-3%
836
-9%
1 039
+24%
1 066
+3%
978
-8%
1 183
+21%
1 087
-8%
Pre-Tax Income
Interest Income Expense
13
14
11
12
8
12
14
17
23
18
21
14
16
15
16
19
18
18
18
18
18
20
22
22
24
22
23
23
24
24
25
26
30
30
31
30
31
33
32
32
33
44
46
38
46
38
40
50
51
51
55
55
55
52
82
238
221
231
191
48
49
57
58
91
90
94
93
87
97
112
135
113
140
123
Non-Reccuring Items
(76)
(51)
1
(11)
21
18
30
(2)
(22)
(25)
(19)
0
(12)
(20)
(18)
(20)
(8)
(0)
(2)
(11)
(18)
(18)
(11)
(26)
(22)
(22)
(29)
(3)
0
0
0
0
0
0
0
0
0
0
0
(18)
0
0
0
0
0
0
0
0
0
0
0
(105)
0
0
173
279
0
0
0
0
0
0
0
0
0
0
(19)
(32)
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
1
0
1
0
0
(0)
(0)
0
(0)
0
80
80
80
59
(22)
(22)
(22)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
664
665
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(1)
0
(2)
(2)
2
(3)
(7)
Total Other Income
90
138
75
76
72
69
62
60
52
44
39
38
44
49
54
77
77
77
88
84
87
85
73
74
70
68
70
65
64
72
71
77
78
72
72
69
69
69
68
68
71
69
74
84
84
83
83
79
74
72
72
66
735
739
70
81
96
113
131
138
143
145
147
123
144
141
137
126
129
169
166
147
184
150
Pre-Tax Income
878
N/A
1 027
+17%
1 073
+4%
1 086
+1%
1 051
-3%
972
-7%
855
-12%
729
-15%
561
-23%
360
-36%
206
-43%
195
-5%
201
+3%
281
+40%
309
+10%
461
+49%
612
+33%
577
-6%
602
+4%
570
-5%
463
-19%
505
+9%
486
-4%
483
-1%
456
-6%
446
-2%
493
+11%
529
+7%
563
+6%
599
+7%
606
+1%
627
+3%
678
+8%
652
-4%
656
+1%
591
-10%
546
-8%
579
+6%
496
-14%
485
-2%
508
+5%
483
-5%
502
+4%
538
+7%
570
+6%
636
+12%
647
+2%
611
-6%
544
-11%
457
-16%
1 060
+132%
904
-15%
821
-9%
767
-7%
389
-49%
739
+90%
848
+15%
1 037
+22%
908
-12%
787
-13%
862
+10%
946
+10%
979
+4%
1 129
+15%
1 206
+7%
1 171
-3%
1 153
-2%
1 096
-5%
1 062
-3%
1 318
+24%
1 366
+4%
1 240
-9%
1 505
+21%
1 353
-10%
Net Income
Tax Provision
(291)
(440)
(458)
(463)
(414)
(381)
(338)
(308)
(253)
(171)
(101)
(90)
(93)
(126)
(135)
(240)
(302)
(295)
(321)
(272)
(192)
(197)
(172)
(169)
(189)
(185)
(201)
(218)
(230)
(239)
(236)
(260)
(277)
(264)
(262)
(217)
(197)
(205)
(177)
(170)
(181)
(167)
(173)
(176)
(186)
(209)
(213)
(190)
(169)
(142)
(327)
(294)
(267)
(249)
(120)
(222)
(257)
(306)
(289)
(256)
(280)
(315)
(315)
(306)
(330)
(320)
(315)
(321)
(311)
(405)
(421)
(385)
(469)
(410)
Income from Continuing Operations
587
587
614
622
637
591
517
421
308
190
105
105
108
155
174
221
310
282
281
298
272
308
314
315
267
261
292
311
332
360
370
367
401
389
395
374
350
374
319
315
327
316
328
362
384
426
435
421
375
315
733
611
554
519
268
517
591
731
618
530
582
630
664
822
876
852
839
775
750
914
945
855
1 035
943
Net Income (Common)
587
N/A
587
+0%
614
+5%
620
+1%
637
+3%
590
-7%
518
-12%
420
-19%
308
-27%
190
-38%
105
-45%
105
N/A
108
+3%
155
+43%
174
+12%
221
+27%
310
+40%
282
-9%
281
0%
298
+6%
272
-9%
308
+13%
314
+2%
315
+0%
267
-15%
261
-2%
292
+12%
311
+7%
332
+7%
360
+8%
370
+3%
367
-1%
401
+9%
389
-3%
395
+1%
374
-5%
350
-7%
374
+7%
319
-15%
315
-1%
327
+4%
316
-3%
328
+4%
362
+10%
384
+6%
426
+11%
435
+2%
421
-3%
375
-11%
315
-16%
733
+133%
611
-17%
554
-9%
519
-6%
268
-48%
517
+93%
591
+14%
731
+24%
618
-15%
530
-14%
582
+10%
630
+8%
664
+5%
822
+24%
876
+7%
852
-3%
839
-2%
775
-8%
750
-3%
914
+22%
945
+3%
855
-9%
1 035
+21%
943
-9%
EPS (Diluted)
136.46
N/A
136.51
+0%
142.88
+5%
144.27
+1%
148.09
+3%
137.2
-7%
120.53
-12%
97.62
-19%
71.6
-27%
45.19
-37%
25.04
-45%
25.65
+2%
26.36
+3%
37.82
+43%
42.41
+12%
55.25
+30%
75.65
+37%
68.85
-9%
68.63
0%
74.5
+9%
66.21
-11%
75.14
+13%
76.56
+2%
78.75
+3%
65.09
-17%
63.68
-2%
71.17
+12%
77.75
+9%
83.02
+7%
90.05
+8%
92.37
+3%
91.13
-1%
100.22
+10%
97.25
-3%
98.65
+1%
92.96
-6%
87.4
-6%
93.4
+7%
79.8
-15%
78.2
-2%
81.67
+4%
78.87
-3%
82.1
+4%
89.85
+9%
96.07
+7%
105.87
+10%
107.93
+2%
104.46
-3%
93.04
-11%
79.38
-15%
184.81
+133%
153.41
-17%
139.75
-9%
130.76
-6%
67.62
-48%
130.46
+93%
149.01
+14%
184.26
+24%
155.76
-15%
133.64
-14%
146.16
+9%
157.8
+8%
165.89
+5%
205.9
+24%
219.08
+6%
212.79
-3%
209.5
-2%
193.56
-8%
187.32
-3%
229.26
+22%
241.24
+5%
216.41
-10%
264.4
+22%
240.75
-9%