Itoki Corp
TSE:7972
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
1 112
2 089
|
Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Itoki Corp
Revenue
|
138.3B
JPY
|
Cost of Revenue
|
-84.2B
JPY
|
Gross Profit
|
54.1B
JPY
|
Operating Expenses
|
-44.9B
JPY
|
Operating Income
|
9.2B
JPY
|
Other Expenses
|
-2.4B
JPY
|
Net Income
|
6.8B
JPY
|
Income Statement
Itoki Corp
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 |
103 703
N/A
|
102 993
-1%
|
101 892
-1%
|
104 345
+2%
|
107 610
+3%
|
106 516
-1%
|
107 104
+1%
|
105 976
-1%
|
102 121
-4%
|
101 684
0%
|
103 700
+2%
|
105 651
+2%
|
106 233
+1%
|
108 684
+2%
|
109 716
+1%
|
110 183
+0%
|
112 845
+2%
|
118 700
+5%
|
120 099
+1%
|
121 762
+1%
|
125 651
+3%
|
122 174
-3%
|
125 984
+3%
|
123 206
-2%
|
116 230
-6%
|
116 210
0%
|
110 670
-5%
|
113 141
+2%
|
114 064
+1%
|
115 905
+2%
|
119 083
+3%
|
118 026
-1%
|
121 819
+3%
|
123 324
+1%
|
124 944
+1%
|
127 758
+2%
|
130 220
+2%
|
132 985
+2%
|
136 938
+3%
|
137 305
+0%
|
138 251
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(67 541)
|
(66 797)
|
(65 764)
|
(67 012)
|
(69 262)
|
(68 373)
|
(68 747)
|
(67 970)
|
(65 172)
|
(65 021)
|
(66 157)
|
(67 777)
|
(68 305)
|
(69 966)
|
(70 799)
|
(71 199)
|
(72 821)
|
(77 436)
|
(78 877)
|
(80 277)
|
(83 256)
|
(80 495)
|
(82 595)
|
(80 382)
|
(75 190)
|
(74 322)
|
(70 729)
|
(71 704)
|
(72 344)
|
(74 186)
|
(75 552)
|
(74 842)
|
(77 070)
|
(77 575)
|
(78 309)
|
(79 234)
|
(80 038)
|
(80 744)
|
(83 073)
|
(84 006)
|
(84 167)
|
|
Gross Profit |
36 162
N/A
|
36 196
+0%
|
36 128
0%
|
37 333
+3%
|
38 348
+3%
|
38 143
-1%
|
38 357
+1%
|
38 006
-1%
|
36 949
-3%
|
36 663
-1%
|
37 543
+2%
|
37 874
+1%
|
37 928
+0%
|
38 718
+2%
|
38 917
+1%
|
38 984
+0%
|
40 024
+3%
|
41 264
+3%
|
41 222
0%
|
41 485
+1%
|
42 395
+2%
|
41 679
-2%
|
43 389
+4%
|
42 824
-1%
|
41 040
-4%
|
41 888
+2%
|
39 941
-5%
|
41 437
+4%
|
41 720
+1%
|
41 719
0%
|
43 531
+4%
|
43 184
-1%
|
44 749
+4%
|
45 749
+2%
|
46 635
+2%
|
48 524
+4%
|
50 182
+3%
|
52 241
+4%
|
53 865
+3%
|
53 299
-1%
|
54 084
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(33 516)
|
(33 785)
|
(33 938)
|
(34 169)
|
(34 084)
|
(33 888)
|
(34 153)
|
(34 049)
|
(33 934)
|
(33 913)
|
(33 934)
|
(34 451)
|
(34 973)
|
(35 808)
|
(36 800)
|
(37 624)
|
(38 419)
|
(39 382)
|
(39 581)
|
(39 877)
|
(40 295)
|
(40 815)
|
(41 610)
|
(41 249)
|
(40 918)
|
(40 126)
|
(39 473)
|
(39 315)
|
(38 919)
|
(39 159)
|
(38 705)
|
(39 226)
|
(39 834)
|
(41 167)
|
(41 240)
|
(41 311)
|
(42 507)
|
(43 718)
|
(44 080)
|
(44 912)
|
(44 934)
|
|
Selling, General & Administrative |
(33 454)
|
(33 723)
|
(33 879)
|
(34 113)
|
(34 028)
|
(33 836)
|
(34 101)
|
(33 996)
|
(33 884)
|
(33 862)
|
(33 883)
|
(34 402)
|
(34 925)
|
(35 761)
|
(36 756)
|
(37 589)
|
(38 388)
|
(39 339)
|
(39 544)
|
(39 832)
|
(40 244)
|
(40 776)
|
(41 576)
|
(41 216)
|
(40 889)
|
(40 089)
|
(39 445)
|
(39 296)
|
(38 909)
|
(39 158)
|
(38 704)
|
(39 224)
|
(39 833)
|
(41 167)
|
(41 239)
|
(41 313)
|
(42 507)
|
(43 717)
|
(44 080)
|
(44 911)
|
(44 934)
|
|
Depreciation & Amortization |
(61)
|
(61)
|
(59)
|
(56)
|
(55)
|
(51)
|
(50)
|
(51)
|
(49)
|
(50)
|
(49)
|
(48)
|
(47)
|
(46)
|
(45)
|
0
|
(31)
|
(43)
|
(36)
|
(47)
|
(51)
|
(39)
|
(34)
|
(32)
|
(28)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(35)
|
(2)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(28)
|
(19)
|
(10)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
2
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Operating Income |
2 646
N/A
|
2 411
-9%
|
2 190
-9%
|
3 164
+44%
|
4 264
+35%
|
4 255
0%
|
4 204
-1%
|
3 957
-6%
|
3 015
-24%
|
2 750
-9%
|
3 609
+31%
|
3 423
-5%
|
2 955
-14%
|
2 910
-2%
|
2 117
-27%
|
1 360
-36%
|
1 605
+18%
|
1 882
+17%
|
1 641
-13%
|
1 608
-2%
|
2 100
+31%
|
864
-59%
|
1 779
+106%
|
1 575
-11%
|
122
-92%
|
1 762
+1 344%
|
468
-73%
|
2 122
+353%
|
2 801
+32%
|
2 560
-9%
|
4 826
+89%
|
3 958
-18%
|
4 915
+24%
|
4 582
-7%
|
5 395
+18%
|
7 213
+34%
|
7 675
+6%
|
8 523
+11%
|
9 785
+15%
|
8 387
-14%
|
9 150
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
127
|
37
|
74
|
108
|
151
|
66
|
114
|
109
|
147
|
136
|
226
|
226
|
65
|
210
|
57
|
31
|
63
|
312
|
173
|
152
|
113
|
(66)
|
(86)
|
(88)
|
(83)
|
968
|
1 121
|
1 064
|
1 083
|
322
|
231
|
224
|
177
|
38
|
(78)
|
21
|
173
|
235
|
117
|
89
|
56
|
|
Non-Reccuring Items |
5
|
(12)
|
(179)
|
(192)
|
(331)
|
(417)
|
(154)
|
(158)
|
(66)
|
(253)
|
(250)
|
(342)
|
(365)
|
(66)
|
(67)
|
19
|
(85)
|
(204)
|
(203)
|
(195)
|
(85)
|
(33)
|
(149)
|
(170)
|
(98)
|
(1 585)
|
(1 488)
|
(1 756)
|
(2 207)
|
(2 522)
|
(1 619)
|
(1 370)
|
(915)
|
(2 939)
|
(3 569)
|
(3 522)
|
(3 614)
|
(354)
|
(343)
|
(376)
|
(303)
|
|
Gain/Loss on Disposition of Assets |
281
|
281
|
192
|
26
|
29
|
29
|
35
|
4
|
0
|
2
|
1
|
9
|
8
|
7
|
8
|
503
|
487
|
739
|
739
|
237
|
257
|
22
|
0
|
0
|
0
|
0
|
1 177
|
1 177
|
1 173
|
1 170
|
(19)
|
113
|
123
|
6 882
|
6 894
|
6 764
|
6 759
|
3
|
3
|
526
|
531
|
|
Total Other Income |
333
|
454
|
289
|
320
|
308
|
313
|
300
|
231
|
241
|
283
|
297
|
347
|
465
|
340
|
411
|
353
|
405
|
352
|
448
|
408
|
284
|
151
|
62
|
52
|
156
|
132
|
126
|
4
|
(107)
|
(7)
|
(73)
|
142
|
121
|
(191)
|
(182)
|
(257)
|
(200)
|
(29)
|
18
|
7
|
(129)
|
|
Pre-Tax Income |
3 392
N/A
|
3 171
-7%
|
2 566
-19%
|
3 426
+34%
|
4 421
+29%
|
4 246
-4%
|
4 499
+6%
|
4 143
-8%
|
3 337
-19%
|
2 918
-13%
|
3 883
+33%
|
3 663
-6%
|
3 128
-15%
|
3 401
+9%
|
2 526
-26%
|
2 266
-10%
|
2 475
+9%
|
3 081
+24%
|
2 798
-9%
|
2 210
-21%
|
2 669
+21%
|
938
-65%
|
1 606
+71%
|
1 369
-15%
|
97
-93%
|
1 277
+1 216%
|
1 404
+10%
|
2 611
+86%
|
2 743
+5%
|
1 523
-44%
|
3 346
+120%
|
3 067
-8%
|
4 421
+44%
|
8 372
+89%
|
8 460
+1%
|
10 219
+21%
|
10 793
+6%
|
8 378
-22%
|
9 580
+14%
|
8 633
-10%
|
9 305
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(846)
|
(814)
|
(859)
|
(721)
|
(740)
|
384
|
(184)
|
(382)
|
(259)
|
(1 067)
|
(1 217)
|
(1 024)
|
(763)
|
(959)
|
(706)
|
(843)
|
(992)
|
(1 338)
|
(1 419)
|
(1 242)
|
(1 436)
|
(1 517)
|
(1 644)
|
(1 659)
|
(1 392)
|
(1 632)
|
(1 622)
|
(1 978)
|
(2 039)
|
(590)
|
(943)
|
(699)
|
(812)
|
(3 191)
|
(3 316)
|
(3 934)
|
(4 115)
|
(2 471)
|
(2 866)
|
(2 345)
|
(2 494)
|
|
Income from Continuing Operations |
2 546
|
2 357
|
1 707
|
2 705
|
3 681
|
4 630
|
4 315
|
3 761
|
3 078
|
1 851
|
2 666
|
2 639
|
2 365
|
2 442
|
1 820
|
1 423
|
1 483
|
1 743
|
1 379
|
968
|
1 233
|
(579)
|
(38)
|
(290)
|
(1 295)
|
(355)
|
(218)
|
633
|
704
|
933
|
2 403
|
2 368
|
3 609
|
5 181
|
5 144
|
6 285
|
6 678
|
5 907
|
6 714
|
6 288
|
6 811
|
|
Income to Minority Interest |
(195)
|
(195)
|
(42)
|
(12)
|
(205)
|
(101)
|
(211)
|
1
|
77
|
56
|
(114)
|
84
|
(119)
|
(40)
|
(40)
|
21
|
43
|
(19)
|
(3)
|
(1)
|
2
|
28
|
22
|
(24)
|
(1)
|
119
|
164
|
219
|
199
|
233
|
209
|
182
|
224
|
113
|
59
|
41
|
9
|
(1)
|
(2)
|
(3)
|
(14)
|
|
Net Income (Common) |
2 351
N/A
|
2 160
-8%
|
1 662
-23%
|
2 691
+62%
|
3 472
+29%
|
4 530
+30%
|
4 105
-9%
|
3 763
-8%
|
3 158
-16%
|
1 907
-40%
|
2 552
+34%
|
2 723
+7%
|
2 245
-18%
|
2 402
+7%
|
1 780
-26%
|
1 444
-19%
|
1 527
+6%
|
1 722
+13%
|
1 375
-20%
|
965
-30%
|
1 233
+28%
|
(550)
N/A
|
(16)
+97%
|
(312)
-1 850%
|
(1 294)
-315%
|
(235)
+82%
|
(53)
+77%
|
852
N/A
|
903
+6%
|
1 166
+29%
|
2 612
+124%
|
2 552
-2%
|
3 833
+50%
|
5 294
+38%
|
5 202
-2%
|
6 325
+22%
|
6 686
+6%
|
5 905
-12%
|
6 710
+14%
|
6 284
-6%
|
6 796
+8%
|
|
EPS (Diluted) |
47.02
N/A
|
42.84
-9%
|
33.24
-22%
|
53.82
+62%
|
70.85
+32%
|
91.6
+29%
|
85.52
-7%
|
78.39
-8%
|
65.79
-16%
|
40.14
-39%
|
55.47
+38%
|
59.19
+7%
|
48.8
-18%
|
52.74
+8%
|
38.69
-27%
|
31.39
-19%
|
33.48
+7%
|
37.77
+13%
|
30.15
-20%
|
21.16
-30%
|
27
+28%
|
-12.06
N/A
|
-0.35
+97%
|
-6.83
-1 851%
|
-28.36
-315%
|
-5.17
+82%
|
-1.16
+78%
|
18.63
N/A
|
19.97
+7%
|
25.66
+28%
|
57.77
+125%
|
56.39
-2%
|
84.64
+50%
|
114.02
+35%
|
106.84
-6%
|
116.05
+9%
|
122.46
+6%
|
111.27
-9%
|
140.23
+26%
|
127.8
-9%
|
138.11
+8%
|