Tomy Co Ltd
TSE:7867

Watchlist Manager
Tomy Co Ltd Logo
Tomy Co Ltd
TSE:7867
Watchlist
Price: 4 596 JPY -0.45% Market Closed
Market Cap: 412B JPY
Have any thoughts about
Tomy Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Tomy Co Ltd

Revenue
233B JPY
Cost of Revenue
-137.6B JPY
Gross Profit
95.3B JPY
Operating Expenses
-72.2B JPY
Operating Income
23.2B JPY
Other Expenses
-10.5B JPY
Net Income
12.6B JPY

Income Statement
Tomy Co 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
148 859
N/A
148 525
0%
149 938
+1%
151 184
+1%
153 126
+1%
160 527
+5%
163 067
+2%
163 752
+0%
161 950
-1%
166 677
+3%
167 661
+1%
172 359
+3%
178 948
+4%
177 031
-1%
177 366
+0%
177 194
0%
178 516
+1%
177 925
0%
176 853
-1%
173 826
-2%
170 820
-2%
167 194
-2%
164 837
-1%
156 358
-5%
144 902
-7%
143 375
-1%
141 218
-2%
149 467
+6%
155 075
+4%
161 915
+4%
165 448
+2%
169 942
+3%
177 469
+4%
182 996
+3%
187 297
+2%
190 847
+2%
194 340
+2%
198 788
+2%
208 326
+5%
218 810
+5%
232 957
+6%
Gross Profit
Cost of Revenue
(97 165)
(97 072)
(97 233)
(98 001)
(98 554)
(102 418)
(105 727)
(104 933)
(103 780)
(104 953)
(103 924)
(106 234)
(108 532)
(106 493)
(105 148)
(104 797)
(105 553)
(104 462)
(103 375)
(101 421)
(99 205)
(98 563)
(98 472)
(94 727)
(89 094)
(87 843)
(85 961)
(89 780)
(92 360)
(96 412)
(98 842)
(102 422)
(107 908)
(112 100)
(114 948)
(116 592)
(117 939)
(118 822)
(123 366)
(129 978)
(137 627)
Gross Profit
51 694
N/A
51 453
0%
52 705
+2%
53 183
+1%
54 572
+3%
58 109
+6%
57 340
-1%
58 819
+3%
58 170
-1%
61 724
+6%
63 737
+3%
66 125
+4%
70 416
+6%
70 538
+0%
72 218
+2%
72 397
+0%
72 963
+1%
73 463
+1%
73 478
+0%
72 405
-1%
71 615
-1%
68 631
-4%
66 365
-3%
61 631
-7%
55 808
-9%
55 532
0%
55 257
0%
59 687
+8%
62 715
+5%
65 503
+4%
66 606
+2%
67 520
+1%
69 561
+3%
70 896
+2%
72 349
+2%
74 255
+3%
76 401
+3%
79 966
+5%
84 960
+6%
88 832
+5%
95 330
+7%
Operating Income
Operating Expenses
(49 529)
(50 102)
(50 239)
(51 607)
(52 770)
(53 659)
(54 642)
(54 785)
(53 717)
(54 392)
(55 993)
(56 395)
(58 693)
(59 360)
(59 019)
(59 362)
(59 264)
(58 877)
(59 071)
(59 114)
(58 454)
(57 123)
(55 682)
(52 086)
(49 112)
(49 179)
(48 178)
(49 877)
(51 540)
(52 884)
(54 262)
(55 659)
(57 142)
(58 912)
(59 230)
(60 295)
(61 279)
(62 632)
(66 142)
(68 363)
(72 164)
Selling, General & Administrative
(47 134)
(47 773)
(45 791)
(49 175)
(50 253)
(50 983)
(49 527)
(51 854)
(50 690)
(51 330)
(55 992)
(54 915)
(57 941)
(59 359)
(59 018)
(59 361)
(59 263)
(58 876)
(59 071)
(59 115)
(58 454)
(57 123)
(55 681)
(52 085)
(49 111)
(49 178)
(48 177)
(49 875)
(51 539)
(52 883)
(54 261)
(55 658)
(57 142)
(58 911)
(59 229)
(60 294)
(61 276)
(62 631)
(66 141)
(68 362)
(72 164)
Research & Development
(2 393)
(2 329)
0
(2 429)
(2 516)
(2 672)
0
(2 930)
(3 026)
(3 062)
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
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
(2 242)
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
0
0
0
0
0
0
0
Other Operating Expenses
(2)
0
(4 448)
(3)
0
(4)
(2 873)
(1)
0
0
(1)
(1 480)
(752)
0
(1)
(1)
(1)
(1)
0
0
0
0
(1)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
0
(1)
(1)
(1)
(3)
(1)
(1)
(1)
0
Operating Income
2 165
N/A
1 351
-38%
2 466
+83%
1 576
-36%
1 802
+14%
4 450
+147%
2 698
-39%
4 034
+50%
4 453
+10%
7 332
+65%
7 744
+6%
9 730
+26%
11 723
+20%
11 178
-5%
13 199
+18%
13 035
-1%
13 699
+5%
14 586
+6%
14 407
-1%
13 291
-8%
13 161
-1%
11 508
-13%
10 683
-7%
9 545
-11%
6 696
-30%
6 353
-5%
7 079
+11%
9 810
+39%
11 175
+14%
12 619
+13%
12 344
-2%
11 861
-4%
12 419
+5%
11 984
-4%
13 119
+9%
13 960
+6%
15 122
+8%
17 334
+15%
18 818
+9%
20 469
+9%
23 166
+13%
Pre-Tax Income
Interest Income Expense
(987)
(646)
(541)
95
(397)
(812)
(1 144)
(2 222)
(1 817)
(341)
54
597
847
(204)
(643)
(61)
(124)
(581)
29
(709)
(767)
(437)
(633)
(403)
(436)
168
1 059
1 088
1 141
594
38
(235)
(920)
(724)
(1 105)
(949)
(581)
(875)
(909)
(1 218)
(749)
Non-Reccuring Items
(1 471)
(1 227)
(1 819)
(192)
13
(7 573)
(7 852)
(8 141)
(8 601)
(883)
(664)
(727)
(624)
(965)
(2 684)
(2 726)
(2 378)
(1 920)
(719)
(490)
(420)
(2 445)
(2 602)
(3 394)
(3 526)
(1 439)
(676)
(288)
(369)
(870)
(825)
(644)
(401)
(128)
(407)
(379)
(413)
(3 209)
(2 943)
(2 947)
(2 964)
Gain/Loss on Disposition of Assets
55
(7)
11
11
10
(310)
0
0
0
0
(32)
18
18
20
23
6
8
6
7
0
0
4
0
4
19
0
18
1 898
1 886
1 908
1 930
0
43
27
6
5
7
1
5
3
4
Total Other Income
33
6
89
204
203
198
(413)
(515)
(591)
(281)
25
2
56
10
72
108
141
133
60
8
(13)
26
153
162
176
144
(18)
23
123
202
285
277
121
20
29
29
(30)
(3)
(102)
(115)
(79)
Pre-Tax Income
(205)
N/A
(523)
-155%
206
N/A
1 694
+722%
1 631
-4%
(4 047)
N/A
(6 711)
-66%
(6 844)
-2%
(6 556)
+4%
5 827
N/A
7 127
+22%
9 620
+35%
12 020
+25%
10 039
-16%
9 967
-1%
10 362
+4%
11 346
+9%
12 224
+8%
13 784
+13%
12 100
-12%
11 961
-1%
8 656
-28%
7 601
-12%
5 914
-22%
2 929
-50%
5 226
+78%
7 462
+43%
12 531
+68%
13 956
+11%
14 453
+4%
13 772
-5%
11 259
-18%
11 262
+0%
11 179
-1%
11 642
+4%
12 666
+9%
14 105
+11%
13 248
-6%
14 869
+12%
16 192
+9%
19 378
+20%
Net Income
Tax Provision
(529)
(1 312)
(2 013)
(2 310)
(2 269)
(562)
49
(46)
222
(1 866)
(1 730)
(1 973)
(2 994)
(2 715)
(1 980)
(2 366)
(2 634)
(3 633)
(4 450)
(3 729)
(3 389)
(3 123)
(3 066)
(2 847)
(2 123)
(1 874)
(2 125)
(2 984)
(3 849)
(4 657)
(4 658)
(4 419)
(4 204)
(3 831)
(3 328)
(3 282)
(3 371)
(4 030)
(5 061)
(5 683)
(6 729)
Income from Continuing Operations
(734)
(1 835)
(1 807)
(616)
(638)
(4 609)
(6 662)
(6 890)
(6 334)
3 961
5 397
7 647
9 026
7 324
7 987
7 996
8 712
8 591
9 334
8 371
8 572
5 533
4 535
3 067
806
3 352
5 337
9 547
10 107
9 796
9 114
6 840
7 058
7 348
8 314
9 384
10 734
9 218
9 808
10 509
12 649
Income to Minority Interest
(21)
(4)
(10)
(26)
(41)
(48)
(41)
(41)
(31)
(24)
(24)
(24)
(25)
(28)
(24)
(24)
(26)
(28)
(31)
(29)
(30)
(28)
(27)
0
28
42
37
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(755)
N/A
(1 840)
-144%
(1 817)
+1%
(644)
+65%
(680)
-6%
(4 658)
-585%
(6 703)
-44%
(6 931)
-3%
(6 365)
+8%
3 938
N/A
5 372
+36%
7 623
+42%
8 999
+18%
7 296
-19%
7 962
+9%
7 970
+0%
8 687
+9%
8 561
-1%
9 302
+9%
8 341
-10%
8 540
+2%
5 504
-36%
4 507
-18%
3 068
-32%
834
-73%
3 394
+307%
5 374
+58%
9 557
+78%
10 106
+6%
9 795
-3%
9 114
-7%
6 840
-25%
7 058
+3%
7 348
+4%
8 314
+13%
9 384
+13%
10 735
+14%
9 218
-14%
9 808
+6%
10 510
+7%
12 649
+20%
EPS (Diluted)
-8.03
N/A
-13.93
-73%
-19.91
-43%
-7.57
+62%
-7.9
-4%
-54.8
-594%
-78.74
-44%
-80.59
-2%
-71.51
+11%
44.75
N/A
60.94
+36%
80.24
+32%
94.72
+18%
76.8
-19%
83.79
+9%
83.89
+0%
91.44
+9%
89.79
-2%
97.62
+9%
87.41
-10%
89.48
+2%
57.63
-36%
47.25
-18%
32.5
-31%
8.85
-73%
36.02
+307%
57.04
+58%
102.15
+79%
108.71
+6%
105.84
-3%
98.17
-7%
74.68
-24%
76.92
+3%
79.91
+4%
90.58
+13%
102.35
+13%
118.08
+15%
101.3
-14%
107.65
+6%
116.67
+8%
141.14
+21%

See Also

Discover More