Metawater Co Ltd
TSE:9551

Watchlist Manager
Metawater Co Ltd Logo
Metawater Co Ltd
TSE:9551
Watchlist
Price: 1 793 JPY -0.11%
Market Cap: 74.6B JPY
Have any thoughts about
Metawater Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Metawater Co Ltd

Revenue
171.7B JPY
Cost of Revenue
-134.6B JPY
Gross Profit
37.1B JPY
Operating Expenses
-26.5B JPY
Operating Income
10.6B JPY
Other Expenses
-4B JPY
Net Income
6.6B JPY

Income Statement
Metawater Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
105 272
N/A
102 601
-3%
103 098
+0%
106 692
+3%
110 881
+4%
112 927
+2%
111 688
-1%
110 671
-1%
106 953
-3%
108 521
+1%
110 895
+2%
112 275
+1%
115 912
+3%
116 915
+1%
117 342
+0%
120 608
+3%
121 860
+1%
123 714
+2%
128 723
+4%
128 060
-1%
128 651
+0%
130 718
+2%
133 355
+2%
135 104
+1%
138 857
+3%
141 455
+2%
135 557
-4%
139 541
+3%
142 805
+2%
146 708
+3%
150 716
+3%
151 959
+1%
156 997
+3%
163 698
+4%
165 561
+1%
169 415
+2%
171 745
+1%
Gross Profit
Cost of Revenue
(84 692)
(83 491)
(84 036)
(86 215)
(88 612)
(89 529)
(88 216)
(87 623)
(84 474)
(85 638)
(86 925)
(87 880)
(90 726)
(91 709)
(91 442)
(93 668)
(94 557)
(96 077)
(101 846)
(101 898)
(102 371)
(102 854)
(103 736)
(105 615)
(108 336)
(111 552)
(107 065)
(109 841)
(113 097)
(116 227)
(120 428)
(121 839)
(125 893)
(129 726)
(131 158)
(133 503)
(134 597)
Gross Profit
20 580
N/A
19 110
-7%
19 062
0%
20 477
+7%
22 269
+9%
23 398
+5%
23 472
+0%
23 048
-2%
22 479
-2%
22 883
+2%
23 970
+5%
24 395
+2%
25 186
+3%
25 206
+0%
25 900
+3%
26 940
+4%
27 303
+1%
27 637
+1%
26 877
-3%
26 162
-3%
26 280
+0%
27 864
+6%
29 619
+6%
29 489
0%
30 521
+3%
29 903
-2%
28 492
-5%
29 700
+4%
29 708
+0%
30 481
+3%
30 288
-1%
30 120
-1%
31 104
+3%
33 972
+9%
34 403
+1%
35 912
+4%
37 148
+3%
Operating Income
Operating Expenses
(14 287)
(13 998)
(13 663)
(14 425)
(15 212)
(15 961)
(17 144)
(17 127)
(17 324)
(17 593)
(17 225)
(17 144)
(16 969)
(17 160)
(18 293)
(18 580)
(19 002)
(19 610)
(18 654)
(18 753)
(18 558)
(17 254)
(18 756)
(19 007)
(19 409)
(20 524)
(20 346)
(20 658)
(21 337)
(21 718)
(21 600)
(22 022)
(22 214)
(23 170)
(24 500)
(25 555)
(26 532)
Selling, General & Administrative
(14 138)
(13 850)
(11 984)
(14 424)
(15 211)
(15 959)
(15 523)
(17 084)
(17 281)
(17 567)
(15 518)
(17 142)
(16 967)
(17 158)
(16 383)
(18 579)
(19 001)
(19 608)
(16 279)
(18 752)
(18 558)
(17 253)
(16 655)
(19 076)
(19 407)
(20 594)
(18 329)
(20 656)
(21 336)
(21 716)
(19 528)
(22 021)
(22 211)
(23 166)
(22 370)
(25 553)
(26 531)
Research & Development
0
0
(1 678)
0
0
0
(1 619)
0
0
0
(1 706)
0
0
0
(1 908)
0
0
0
(2 374)
0
0
0
(2 100)
0
0
0
(2 015)
0
0
0
(2 070)
0
0
0
(2 129)
0
0
Other Operating Expenses
(149)
(148)
(1)
0
0
(2)
(2)
(43)
(43)
(26)
(1)
(2)
0
(3)
(2)
(2)
0
(2)
(1)
(1)
0
(1)
(1)
69
(2)
70
(2)
(2)
(1)
0
(2)
(1)
(3)
(4)
(1)
(2)
0
Operating Income
6 293
N/A
5 112
-19%
5 399
+6%
6 052
+12%
7 057
+17%
7 437
+5%
6 328
-15%
5 921
-6%
5 155
-13%
5 290
+3%
6 745
+28%
7 251
+8%
8 217
+13%
8 046
-2%
7 607
-5%
8 360
+10%
8 301
-1%
8 027
-3%
8 223
+2%
7 409
-10%
7 722
+4%
10 610
+37%
10 863
+2%
10 482
-4%
11 112
+6%
9 379
-16%
8 146
-13%
9 042
+11%
8 371
-7%
8 763
+5%
8 688
-1%
8 098
-7%
8 890
+10%
10 802
+22%
9 903
-8%
10 357
+5%
10 616
+3%
Pre-Tax Income
Interest Income Expense
266
91
(161)
(585)
(639)
(99)
2
325
416
(118)
(226)
(22)
38
(57)
184
(128)
(231)
(42)
(22)
44
(3)
(198)
105
219
299
574
650
1 354
1 632
1 027
439
236
88
254
666
650
(203)
Non-Reccuring Items
0
0
0
0
0
(15)
(40)
0
0
0
0
0
0
0
(87)
0
0
0
0
0
0
0
70
0
70
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(167)
(192)
(109)
(88)
(55)
(43)
(83)
(91)
(104)
(100)
(66)
(49)
(32)
(63)
(84)
(87)
(86)
(46)
(68)
(64)
(62)
(106)
(76)
(44)
(89)
(54)
(84)
(84)
(77)
(94)
(81)
(83)
(51)
(32)
(21)
(33)
(70)
Total Other Income
(135)
(45)
15
16
21
55
3
(3)
(5)
(44)
12
12
8
6
4
(84)
(82)
(76)
(1)
9
5
85
91
92
126
9
39
(6)
(12)
7
22
(182)
(220)
(206)
(58)
(9)
(104)
Pre-Tax Income
6 257
N/A
4 966
-21%
5 144
+4%
5 395
+5%
6 384
+18%
7 335
+15%
6 210
-15%
6 152
-1%
5 462
-11%
5 028
-8%
6 465
+29%
7 192
+11%
8 231
+14%
7 932
-4%
7 624
-4%
8 061
+6%
7 902
-2%
7 863
0%
8 132
+3%
7 398
-9%
7 662
+4%
10 391
+36%
11 053
+6%
10 749
-3%
11 518
+7%
9 908
-14%
8 751
-12%
10 306
+18%
9 914
-4%
9 703
-2%
9 068
-7%
8 069
-11%
8 707
+8%
10 818
+24%
10 490
-3%
10 965
+5%
10 239
-7%
Net Income
Tax Provision
(2 640)
(2 375)
(2 355)
(1 820)
(2 287)
(2 414)
(1 456)
(2 095)
(1 758)
(1 648)
(2 513)
(2 727)
(3 047)
(2 934)
(2 446)
(2 568)
(2 579)
(2 590)
(2 446)
(2 415)
(2 482)
(3 263)
(4 492)
(4 412)
(4 653)
(4 190)
(2 853)
(3 213)
(3 080)
(3 017)
(2 572)
(2 438)
(2 686)
(3 246)
(3 124)
(3 303)
(3 183)
Income from Continuing Operations
3 617
2 591
2 789
3 575
4 097
4 921
4 754
4 057
3 704
3 380
3 952
4 465
5 184
4 998
5 178
5 493
5 323
5 273
5 686
4 983
5 180
7 128
6 561
6 337
6 865
5 718
5 898
7 093
6 834
6 686
6 496
5 631
6 021
7 572
7 366
7 662
7 056
Income to Minority Interest
(32)
(43)
(10)
(10)
(10)
(10)
(11)
(10)
(6)
(11)
(20)
(25)
(37)
(40)
(7)
2
14
(17)
(8)
(5)
(7)
36
(18)
(10)
(7)
78
347
279
215
67
(243)
(321)
(379)
(441)
(490)
(470)
(473)
Net Income (Common)
3 584
N/A
2 547
-29%
2 778
+9%
3 566
+28%
4 087
+15%
4 910
+20%
4 742
-3%
4 044
-15%
3 696
-9%
3 368
-9%
3 931
+17%
4 440
+13%
5 146
+16%
4 957
-4%
5 170
+4%
5 494
+6%
5 336
-3%
5 255
-2%
5 677
+8%
4 978
-12%
5 173
+4%
7 163
+38%
6 542
-9%
6 325
-3%
6 857
+8%
5 795
-15%
6 245
+8%
7 372
+18%
7 049
-4%
6 753
-4%
6 252
-7%
5 308
-15%
5 640
+6%
7 129
+26%
6 875
-4%
7 192
+5%
6 582
-8%
EPS (Diluted)
137.84
N/A
97.96
-29%
53.58
-45%
137.15
+156%
157.19
+15%
188.84
+20%
91.46
-52%
155.53
+70%
142.15
-9%
129.53
-9%
75.82
-41%
170.76
+125%
197.92
+16%
191.22
-3%
99.72
-48%
105.96
+6%
102.91
-3%
107.23
+4%
115.75
+8%
114.57
-1%
119.06
+4%
164.86
+38%
150.5
-9%
145.28
-3%
157.42
+8%
133.02
-15%
143.38
+8%
169.23
+18%
161.73
-4%
154.91
-4%
143.45
-7%
121.77
-15%
129.32
+6%
163.45
+26%
157.66
-4%
164.9
+5%
150.84
-9%

See Also

Discover More