Chiyoda Co Ltd
TSE:8185
Chiyoda Co Ltd
TSE:8185
Price:
1 095
JPY
2.62%
Market Closed
Market Cap:
38.5B
JPY
Income Statement
Earnings Waterfall
Chiyoda Co Ltd
Chiyoda Co Ltd
|
Revenue
|
94.9B
JPY
|
|
Cost of Revenue
|
-50.1B
JPY
|
|
Gross Profit
|
44.8B
JPY
|
|
Operating Expenses
|
-43.1B
JPY
|
|
Operating Income
|
1.7B
JPY
|
|
Other Expenses
|
393m
JPY
|
|
Net Income
|
2.1B
JPY
|
Income Statement
Chiyoda Co Ltd
Chiyoda Co Ltd
Currency: JPY
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
144 238
N/A
|
143 005
-1%
|
142 988
0%
|
143 577
+0%
|
145 151
+1%
|
144 504
0%
|
143 205
-1%
|
141 919
-1%
|
140 005
-1%
|
137 017
-2%
|
134 643
-2%
|
132 826
-1%
|
129 958
-2%
|
127 634
-2%
|
124 451
-2%
|
121 926
-2%
|
119 874
-2%
|
118 568
-1%
|
117 512
-1%
|
116 872
-1%
|
115 916
-1%
|
113 530
-2%
|
102 869
-9%
|
101 620
-1%
|
98 116
-3%
|
94 227
-4%
|
96 715
+3%
|
90 931
-6%
|
88 565
-3%
|
88 651
+0%
|
89 566
+1%
|
90 291
+1%
|
91 101
+1%
|
92 119
+1%
|
93 336
+1%
|
93 940
+1%
|
94 213
+0%
|
93 320
-1%
|
93 512
+0%
|
94 085
+1%
|
94 905
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(74 441)
|
(74 000)
|
(74 087)
|
(74 305)
|
(75 073)
|
(74 891)
|
(74 531)
|
(74 197)
|
(72 918)
|
(70 561)
|
(68 351)
|
(66 750)
|
(65 109)
|
(63 956)
|
(62 844)
|
(61 826)
|
(61 144)
|
(61 536)
|
(61 505)
|
(62 776)
|
(62 705)
|
(61 757)
|
(56 505)
|
(55 078)
|
(53 346)
|
(51 512)
|
(52 607)
|
(49 680)
|
(48 502)
|
(48 294)
|
(48 861)
|
(49 050)
|
(49 346)
|
(49 954)
|
(50 280)
|
(50 586)
|
(50 428)
|
(49 377)
|
(49 593)
|
(49 643)
|
(50 086)
|
|
| Gross Profit |
69 797
N/A
|
69 005
-1%
|
68 901
0%
|
69 272
+1%
|
70 078
+1%
|
69 613
-1%
|
68 674
-1%
|
67 722
-1%
|
67 087
-1%
|
66 456
-1%
|
66 292
0%
|
66 076
0%
|
64 849
-2%
|
63 678
-2%
|
61 607
-3%
|
60 100
-2%
|
58 730
-2%
|
57 032
-3%
|
56 007
-2%
|
54 096
-3%
|
53 211
-2%
|
51 773
-3%
|
46 364
-10%
|
46 542
+0%
|
44 770
-4%
|
42 715
-5%
|
44 108
+3%
|
41 251
-6%
|
40 063
-3%
|
40 357
+1%
|
40 705
+1%
|
41 241
+1%
|
41 755
+1%
|
42 165
+1%
|
43 056
+2%
|
43 354
+1%
|
43 785
+1%
|
43 943
+0%
|
43 919
0%
|
44 442
+1%
|
44 819
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(61 173)
|
(61 252)
|
(61 107)
|
(60 819)
|
(60 707)
|
(60 241)
|
(59 806)
|
(59 447)
|
(59 089)
|
(58 725)
|
(58 463)
|
(58 226)
|
(57 769)
|
(57 546)
|
(56 925)
|
(56 332)
|
(55 890)
|
(55 363)
|
(54 917)
|
(54 317)
|
(53 738)
|
(53 004)
|
(50 631)
|
(49 651)
|
(48 348)
|
(47 190)
|
(46 991)
|
(45 795)
|
(44 992)
|
(44 744)
|
(44 719)
|
(44 795)
|
(44 759)
|
(44 399)
|
(44 182)
|
(43 829)
|
(43 273)
|
(42 872)
|
(42 821)
|
(42 684)
|
(43 078)
|
|
| Selling, General & Administrative |
(61 170)
|
(59 851)
|
(61 107)
|
(60 818)
|
(60 707)
|
(58 766)
|
(59 804)
|
(59 446)
|
(59 088)
|
(57 389)
|
(58 463)
|
(58 225)
|
(57 768)
|
(56 019)
|
(56 922)
|
(56 330)
|
(55 888)
|
(53 814)
|
(54 918)
|
(54 317)
|
(53 738)
|
(51 703)
|
(50 631)
|
(49 652)
|
(48 349)
|
(45 937)
|
(46 992)
|
(45 797)
|
(44 994)
|
(43 710)
|
(44 719)
|
(44 796)
|
(44 760)
|
(43 520)
|
(44 182)
|
(43 827)
|
(43 271)
|
(41 988)
|
(42 821)
|
(42 684)
|
(43 078)
|
|
| Depreciation & Amortization |
0
|
(1 400)
|
0
|
0
|
0
|
(1 474)
|
0
|
0
|
0
|
(1 335)
|
0
|
0
|
0
|
(1 525)
|
0
|
0
|
0
|
(1 549)
|
0
|
0
|
0
|
(1 302)
|
0
|
0
|
0
|
(1 254)
|
0
|
0
|
0
|
(1 035)
|
0
|
0
|
0
|
(879)
|
0
|
0
|
0
|
(883)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(3)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Operating Income |
8 624
N/A
|
7 753
-10%
|
7 794
+1%
|
8 453
+8%
|
9 371
+11%
|
9 372
+0%
|
8 868
-5%
|
8 275
-7%
|
7 998
-3%
|
7 731
-3%
|
7 829
+1%
|
7 850
+0%
|
7 080
-10%
|
6 132
-13%
|
4 682
-24%
|
3 768
-20%
|
2 840
-25%
|
1 669
-41%
|
1 090
-35%
|
(221)
N/A
|
(527)
-138%
|
(1 231)
-134%
|
(4 267)
-247%
|
(3 109)
+27%
|
(3 578)
-15%
|
(4 475)
-25%
|
(2 883)
+36%
|
(4 544)
-58%
|
(4 929)
-8%
|
(4 387)
+11%
|
(4 014)
+9%
|
(3 554)
+11%
|
(3 004)
+15%
|
(2 234)
+26%
|
(1 126)
+50%
|
(475)
+58%
|
512
N/A
|
1 071
+109%
|
1 098
+3%
|
1 758
+60%
|
1 741
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
120
|
119
|
138
|
131
|
111
|
107
|
98
|
88
|
88
|
92
|
91
|
216
|
234
|
719
|
1 486
|
1 567
|
1 550
|
2 559
|
1 779
|
1 573
|
1 575
|
74
|
79
|
74
|
329
|
330
|
333
|
322
|
1 755
|
1 885
|
1 865
|
1 853
|
156
|
13
|
(31)
|
30
|
40
|
42
|
181
|
137
|
151
|
|
| Non-Reccuring Items |
(508)
|
(573)
|
(665)
|
(714)
|
(818)
|
(829)
|
(825)
|
(752)
|
(653)
|
(742)
|
(716)
|
(661)
|
(631)
|
(561)
|
(660)
|
(984)
|
(1 389)
|
(1 475)
|
(1 663)
|
(1 517)
|
(1 249)
|
(1 514)
|
(1 355)
|
(1 538)
|
(1 831)
|
(1 755)
|
(1 715)
|
(1 493)
|
(1 191)
|
(1 006)
|
(989)
|
(950)
|
(734)
|
(743)
|
(661)
|
(526)
|
(242)
|
(36)
|
49
|
71
|
(629)
|
|
| Gain/Loss on Disposition of Assets |
6
|
(18)
|
0
|
3
|
1
|
1
|
0
|
4
|
4
|
4
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
6
|
1
|
0
|
3
|
(3)
|
0
|
1
|
2
|
3
|
3
|
0
|
3
|
1
|
2
|
0
|
1
|
2
|
1
|
0
|
1
|
1
|
|
| Total Other Income |
448
|
381
|
344
|
385
|
380
|
448
|
384
|
422
|
454
|
320
|
392
|
317
|
337
|
367
|
377
|
461
|
463
|
499
|
480
|
467
|
534
|
488
|
353
|
287
|
291
|
235
|
371
|
401
|
428
|
512
|
482
|
430
|
296
|
280
|
300
|
289
|
358
|
361
|
356
|
338
|
225
|
|
| Pre-Tax Income |
8 690
N/A
|
7 662
-12%
|
7 613
-1%
|
8 258
+8%
|
9 045
+10%
|
9 099
+1%
|
8 526
-6%
|
8 037
-6%
|
7 891
-2%
|
7 405
-6%
|
7 596
+3%
|
7 725
+2%
|
7 023
-9%
|
6 660
-5%
|
5 885
-12%
|
4 812
-18%
|
3 464
-28%
|
3 257
-6%
|
1 686
-48%
|
302
-82%
|
339
+12%
|
(2 182)
N/A
|
(5 190)
-138%
|
(4 283)
+17%
|
(4 792)
-12%
|
(5 665)
-18%
|
(3 893)
+31%
|
(5 312)
-36%
|
(3 934)
+26%
|
(2 993)
+24%
|
(2 654)
+11%
|
(2 218)
+16%
|
(3 285)
-48%
|
(2 682)
+18%
|
(1 516)
+43%
|
(681)
+55%
|
670
N/A
|
1 439
+115%
|
1 685
+17%
|
2 305
+37%
|
1 489
-35%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 837)
|
(3 544)
|
(3 763)
|
(3 923)
|
(4 232)
|
(4 155)
|
(3 645)
|
(3 509)
|
(3 306)
|
(3 058)
|
(2 751)
|
(2 850)
|
(2 130)
|
(2 103)
|
(2 136)
|
(2 035)
|
(2 627)
|
(2 741)
|
(2 241)
|
(1 500)
|
(1 142)
|
(292)
|
487
|
212
|
(114)
|
(25)
|
(580)
|
(1 089)
|
(686)
|
(1 500)
|
(1 297)
|
(775)
|
(752)
|
(334)
|
(433)
|
(421)
|
(405)
|
(39)
|
(235)
|
(182)
|
103
|
|
| Income from Continuing Operations |
4 853
|
4 118
|
3 850
|
4 335
|
4 813
|
4 944
|
4 881
|
4 528
|
4 585
|
4 347
|
4 845
|
4 875
|
4 893
|
4 557
|
3 749
|
2 777
|
837
|
516
|
(555)
|
(1 198)
|
(803)
|
(2 474)
|
(4 703)
|
(4 071)
|
(4 906)
|
(5 690)
|
(4 473)
|
(6 401)
|
(4 620)
|
(4 493)
|
(3 951)
|
(2 993)
|
(4 037)
|
(3 016)
|
(1 949)
|
(1 102)
|
265
|
1 400
|
1 450
|
2 123
|
1 592
|
|
| Income to Minority Interest |
16
|
47
|
46
|
(47)
|
(61)
|
(60)
|
(82)
|
21
|
(17)
|
(51)
|
(12)
|
(67)
|
1
|
86
|
163
|
350
|
750
|
1 097
|
1 130
|
1 102
|
901
|
831
|
1 035
|
920
|
789
|
687
|
434
|
522
|
514
|
512
|
505
|
481
|
485
|
414
|
406
|
406
|
429
|
451
|
485
|
485
|
542
|
|
| Net Income (Common) |
4 870
N/A
|
4 165
-14%
|
3 897
-6%
|
4 286
+10%
|
4 749
+11%
|
4 882
+3%
|
4 796
-2%
|
4 549
-5%
|
4 568
+0%
|
4 295
-6%
|
4 833
+13%
|
4 806
-1%
|
4 894
+2%
|
4 643
-5%
|
3 911
-16%
|
3 128
-20%
|
1 586
-49%
|
1 613
+2%
|
576
-64%
|
(96)
N/A
|
98
N/A
|
(1 643)
N/A
|
(3 666)
-123%
|
(3 149)
+14%
|
(4 117)
-31%
|
(5 002)
-21%
|
(4 040)
+19%
|
(5 880)
-46%
|
(4 106)
+30%
|
(3 980)
+3%
|
(3 444)
+13%
|
(2 511)
+27%
|
(3 550)
-41%
|
(2 602)
+27%
|
(1 545)
+41%
|
(697)
+55%
|
694
N/A
|
1 851
+167%
|
1 936
+5%
|
2 609
+35%
|
2 134
-18%
|
|
| EPS (Diluted) |
124.87
N/A
|
106.48
-15%
|
99.92
-6%
|
112.78
+13%
|
124.97
+11%
|
127.68
+2%
|
126.21
-1%
|
119.71
-5%
|
123.45
+3%
|
114.11
-8%
|
130.62
+14%
|
129.89
-1%
|
132.27
+2%
|
125.28
-5%
|
105.7
-16%
|
86.88
-18%
|
44.59
-49%
|
44.8
+0%
|
16.11
-64%
|
-2.69
N/A
|
2.75
N/A
|
-46.13
N/A
|
-102.91
-123%
|
-88.36
+14%
|
-115.52
-31%
|
-140.37
-22%
|
-113.37
+19%
|
-164.91
-45%
|
-115.43
+30%
|
-112.14
+3%
|
-97.9
+13%
|
-71.6
+27%
|
-101.23
-41%
|
-74.21
+27%
|
-43.9
+41%
|
-19.82
+55%
|
19.67
N/A
|
52.62
+168%
|
55.03
+5%
|
74.15
+35%
|
60.66
-18%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
