Kyudenko Corporation
TSE:1959.T
6639 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 107,205 | 153,990 | 114,450 | 114,375 | 86,242 | 144,529 | 82,732 | 99,434 | 69,088 | 135,281 | 83,088 | 87,505 | 70,689 | 125,304 | 86,496 | 100,663 | 79,438 | 149,066 | 84,002 | 112,124 | 83,746 | 156,061 | 86,972 | 94,318 | 70,792 | 130,595 | 70,899 | 93,728 | 65,649 | 119,912 | 74,929 | 82,890 | 64,039 | 105,459 | 66,223 | 78,617 | 61,046 | 104,313 | 73,394 | 80,846 | 57,396 | 98,833 | 64,496 | 65,707 | 50,273 | 96,264 | 51,393 | 50,224 | 41,401 | 90,530 | 52,460 | 57,260 | 46,410 | 99,827 | 55,274 | 55,087 | 38,387 | 81,494 | 46,891 | 54,112 | 43,393 | 81,488 | 54,361 | 65,785 |
Cost of Revenue
| 89,719 | 132,221 | 98,446 | 98,956 | 74,801 | 121,657 | 71,132 | 85,577 | 59,527 | 112,482 | 72,072 | 74,425 | 60,222 | 105,536 | 73,003 | 87,152 | 69,578 | 125,790 | 73,511 | 96,737 | 72,807 | 130,379 | 75,126 | 80,485 | 61,592 | 108,875 | 60,369 | 79,581 | 55,386 | 100,983 | 63,627 | 71,373 | 53,836 | 90,104 | 56,580 | 68,050 | 51,436 | 92,166 | 64,902 | 70,700 | 51,070 | 91,120 | 57,328 | 60,253 | 45,129 | 85,815 | 46,708 | 46,895 | 38,196 | 82,637 | 48,934 | 53,097 | 42,809 | 89,178 | 50,762 | 50,515 | 34,835 | 74,210 | 42,236 | 48,897 | 38,374 | 74,773 | 48,234 | 59,150 |
Gross Profit
| 17,486 | 21,769 | 16,004 | 15,419 | 11,441 | 22,872 | 11,600 | 13,857 | 9,561 | 22,799 | 11,016 | 13,080 | 10,467 | 19,768 | 13,493 | 13,511 | 9,860 | 23,276 | 10,491 | 15,387 | 10,939 | 25,682 | 11,846 | 13,833 | 9,200 | 21,720 | 10,530 | 14,147 | 10,263 | 18,929 | 11,302 | 11,517 | 10,203 | 15,355 | 9,643 | 10,567 | 9,610 | 12,147 | 8,492 | 10,146 | 6,326 | 7,713 | 7,168 | 5,454 | 5,144 | 10,449 | 4,685 | 3,329 | 3,205 | 7,893 | 3,526 | 4,163 | 3,601 | 10,649 | 4,512 | 4,572 | 3,552 | 7,284 | 4,655 | 5,215 | 5,019 | 6,715 | 6,127 | 6,635 |
Gross Profit Ratio
| 0.163 | 0.141 | 0.14 | 0.135 | 0.133 | 0.158 | 0.14 | 0.139 | 0.138 | 0.169 | 0.133 | 0.149 | 0.148 | 0.158 | 0.156 | 0.134 | 0.124 | 0.156 | 0.125 | 0.137 | 0.131 | 0.165 | 0.136 | 0.147 | 0.13 | 0.166 | 0.149 | 0.151 | 0.156 | 0.158 | 0.151 | 0.139 | 0.159 | 0.146 | 0.146 | 0.134 | 0.157 | 0.116 | 0.116 | 0.125 | 0.11 | 0.078 | 0.111 | 0.083 | 0.102 | 0.109 | 0.091 | 0.066 | 0.077 | 0.087 | 0.067 | 0.073 | 0.078 | 0.107 | 0.082 | 0.083 | 0.093 | 0.089 | 0.099 | 0.096 | 0.116 | 0.082 | 0.113 | 0.101 |
Reseach & Development Expenses
| 0 | 115 | 80 | 72 | 77 | 79 | 71 | 67 | 73 | 267 | 66 | 62 | 63 | 254 | 0 | 0 | 0 | 290 | 0 | 0 | 0 | 326 | 0 | 0 | 0 | 286 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 255 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 313 | 0 | 0 | 0 | 275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 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 | 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 |
Selling & Marketing Expenses
| 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 | 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 |
SG&A
| 7,222 | 7,093 | 6,392 | 6,464 | 6,631 | 6,321 | 6,234 | 6,391 | 6,660 | 6,437 | 5,934 | 5,744 | 6,081 | 4,812 | 5,839 | 6,128 | 5,997 | 5,055 | 5,550 | 6,241 | 6,263 | 4,988 | 5,785 | 6,000 | 6,261 | 4,774 | 5,226 | 5,400 | 5,735 | 4,714 | 5,142 | 5,422 | 5,295 | 3,982 | 4,918 | 5,015 | 5,161 | 4,256 | 5,645 | 4,722 | 4,855 | 3,730 | 4,475 | 4,618 | 4,564 | 3,426 | 4,185 | 4,308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 139 | 233 | 240 | 287 | 214 | 168 | 286 | 197 | 192 | 160 | 257 | 249 | 279 | 218 | 139 | 120 | -82 | 200 | 174 | 183 | 295 | 246 | 49 | 160 | -255 | 317 | 583 | 176 | 263 | 118 | 196 | 174 | 628 | 136 | 177 | 319 | 271 | 248 | 123 | 190 | 19 | 201 | 216 | 220 | 186 | -237 | 631 | 303 | 257 | 286 | 572 | 297 | 244 | 289 | 610 | 385 | 187 | 303 | 513 | 319 | 198 | 236 | 553 |
Operating Expenses
| 7,222 | 7,093 | 6,472 | 6,536 | 6,631 | 6,400 | 6,305 | 6,458 | 6,643 | 6,402 | 5,934 | 5,744 | 6,144 | 5,669 | 5,839 | 6,128 | 5,997 | 6,017 | 5,550 | 6,241 | 6,263 | 5,881 | 5,785 | 5,886 | 6,261 | 5,571 | 5,226 | 5,400 | 5,735 | 5,360 | 5,142 | 5,422 | 5,295 | 4,883 | 4,918 | 5,015 | 5,161 | 5,131 | 5,645 | 4,722 | 4,855 | 4,685 | 4,475 | 4,618 | 4,564 | 4,364 | 4,185 | 4,308 | 4,438 | 4,373 | 4,253 | 4,279 | 4,456 | 4,156 | 4,164 | 4,418 | 4,373 | 4,244 | 4,114 | 4,253 | 4,256 | 4,122 | 3,966 | 4,566 |
Operating Income
| 10,264 | 14,676 | 9,533 | 8,884 | 4,808 | 16,471 | 5,297 | 7,397 | 2,918 | 16,396 | 5,083 | 7,335 | 4,323 | 14,100 | 7,654 | 7,382 | 3,862 | 17,261 | 4,941 | 9,146 | 4,674 | 19,800 | 6,061 | 7,948 | 2,938 | 16,148 | 5,304 | 8,747 | 4,527 | 13,570 | 6,161 | 6,093 | 4,908 | 10,471 | 4,726 | 5,552 | 4,448 | 7,016 | 2,848 | 5,424 | 1,469 | 3,029 | 2,692 | 836 | 579 | 6,083 | 499 | -979 | -1,233 | 3,520 | -727 | -116 | -855 | 6,493 | 348 | 154 | -821 | 3,040 | 541 | 962 | 763 | 2,593 | 2,161 | 2,069 |
Operating Income Ratio
| 0.096 | 0.095 | 0.083 | 0.078 | 0.056 | 0.114 | 0.064 | 0.074 | 0.042 | 0.121 | 0.061 | 0.084 | 0.061 | 0.113 | 0.088 | 0.073 | 0.049 | 0.116 | 0.059 | 0.082 | 0.056 | 0.127 | 0.07 | 0.084 | 0.042 | 0.124 | 0.075 | 0.093 | 0.069 | 0.113 | 0.082 | 0.074 | 0.077 | 0.099 | 0.071 | 0.071 | 0.073 | 0.067 | 0.039 | 0.067 | 0.026 | 0.031 | 0.042 | 0.013 | 0.012 | 0.063 | 0.01 | -0.019 | -0.03 | 0.039 | -0.014 | -0.002 | -0.018 | 0.065 | 0.006 | 0.003 | -0.021 | 0.037 | 0.012 | 0.018 | 0.018 | 0.032 | 0.04 | 0.031 |
Total Other Income Expenses Net
| 1,170 | 734 | 778 | 245 | 1,499 | -11 | 737 | 5,237 | 763 | 468 | 673 | 1,319 | 1,271 | 2,086 | 633 | 316 | 751 | 189 | 930 | 583 | 699 | 753 | 668 | 643 | 448 | 408 | 539 | 995 | 479 | 98 | 492 | 430 | 243 | 573 | 221 | 646 | 736 | 573 | 645 | 525 | 310 | 256 | -637 | 509 | 655 | 33 | 414 | 397 | -193 | 990 | 209 | 518 | 160 | 135 | 234 | 523 | 386 | 554 | 227 | 835 | 81 | -3,389 | -1,657 | 271 |
Income Before Tax
| 11,434 | 15,410 | 10,311 | 9,129 | 6,308 | 16,460 | 6,034 | 12,634 | 3,665 | 16,829 | 5,756 | 8,654 | 5,594 | 16,185 | 8,288 | 7,697 | 4,614 | 17,449 | 5,872 | 9,728 | 5,374 | 20,554 | 6,729 | 8,591 | 3,386 | 16,556 | 5,843 | 9,743 | 5,006 | 13,668 | 6,653 | 6,523 | 5,151 | 11,045 | 4,946 | 6,198 | 5,185 | 7,589 | 3,493 | 5,949 | 1,780 | 3,284 | 2,055 | 1,345 | 1,235 | 6,118 | 913 | -582 | -1,426 | 4,510 | -518 | 402 | -695 | 6,628 | 582 | 677 | -435 | 3,594 | 768 | 1,797 | 844 | -796 | 504 | 2,340 |
Income Before Tax Ratio
| 0.107 | 0.1 | 0.09 | 0.08 | 0.073 | 0.114 | 0.073 | 0.127 | 0.053 | 0.124 | 0.069 | 0.099 | 0.079 | 0.129 | 0.096 | 0.076 | 0.058 | 0.117 | 0.07 | 0.087 | 0.064 | 0.132 | 0.077 | 0.091 | 0.048 | 0.127 | 0.082 | 0.104 | 0.076 | 0.114 | 0.089 | 0.079 | 0.08 | 0.105 | 0.075 | 0.079 | 0.085 | 0.073 | 0.048 | 0.074 | 0.031 | 0.033 | 0.032 | 0.02 | 0.025 | 0.064 | 0.018 | -0.012 | -0.034 | 0.05 | -0.01 | 0.007 | -0.015 | 0.066 | 0.011 | 0.012 | -0.011 | 0.044 | 0.016 | 0.033 | 0.019 | -0.01 | 0.009 | 0.036 |
Income Tax Expense
| 3,653 | 4,312 | 3,370 | 3,202 | 2,033 | 4,851 | 2,335 | 3,865 | 1,304 | 4,320 | 1,778 | 2,617 | 1,778 | 4,864 | 2,705 | 2,499 | 1,528 | 5,409 | 2,034 | 3,080 | 1,577 | 6,316 | 2,271 | 2,813 | 1,170 | 4,736 | 1,849 | 3,352 | 1,708 | 3,830 | 2,294 | 2,122 | 1,445 | 3,833 | 1,710 | 2,157 | 1,710 | 2,828 | 1,394 | 2,225 | 717 | 1,765 | 1,333 | 631 | 426 | 2,085 | 473 | -58 | -393 | 2,133 | 521 | 147 | -486 | 2,993 | 331 | 399 | -90 | 1,376 | 399 | 546 | 532 | 119 | 121 | 929 |
Net Income
| 7,758 | 10,967 | 6,890 | 5,906 | 4,254 | 11,505 | 3,728 | 8,760 | 2,356 | 12,429 | 3,944 | 6,035 | 3,808 | 11,197 | 5,559 | 5,167 | 3,119 | 11,926 | 3,848 | 6,628 | 3,843 | 14,190 | 4,488 | 5,748 | 2,265 | 11,699 | 3,920 | 6,331 | 3,346 | 9,866 | 4,347 | 4,402 | 3,682 | 7,203 | 3,202 | 4,035 | 3,461 | 4,717 | 2,058 | 3,701 | 1,041 | 1,470 | 723 | 679 | 809 | 3,997 | 446 | -528 | -1,033 | 2,350 | -1,031 | 247 | -215 | 3,604 | 249 | 272 | -350 | 2,184 | 372 | 1,247 | 299 | -938 | 375 | 1,399 |
Net Income Ratio
| 0.072 | 0.071 | 0.06 | 0.052 | 0.049 | 0.08 | 0.045 | 0.088 | 0.034 | 0.092 | 0.047 | 0.069 | 0.054 | 0.089 | 0.064 | 0.051 | 0.039 | 0.08 | 0.046 | 0.059 | 0.046 | 0.091 | 0.052 | 0.061 | 0.032 | 0.09 | 0.055 | 0.068 | 0.051 | 0.082 | 0.058 | 0.053 | 0.057 | 0.068 | 0.048 | 0.051 | 0.057 | 0.045 | 0.028 | 0.046 | 0.018 | 0.015 | 0.011 | 0.01 | 0.016 | 0.042 | 0.009 | -0.011 | -0.025 | 0.026 | -0.02 | 0.004 | -0.005 | 0.036 | 0.005 | 0.005 | -0.009 | 0.027 | 0.008 | 0.023 | 0.007 | -0.012 | 0.007 | 0.021 |
EPS
| 109.69 | 154.8 | 97.41 | 83.44 | 60.05 | 162.4 | 52.62 | 123.65 | 33.26 | 175.44 | 55.47 | 85.19 | 53.75 | 158.05 | 78.47 | 72.93 | 44.03 | 168.34 | 54.31 | 93.18 | 54.03 | 199.5 | 63.1 | 80.8 | 31.85 | 164.45 | 55.1 | 89.82 | 47.48 | 139.97 | 61.67 | 67.04 | 56.09 | 109.7 | 48.76 | 61.3 | 52.58 | 71.66 | 31.27 | 56.08 | 15.79 | 22.27 | 10.95 | 9.3 | 11.08 | 54.73 | 6.11 | -7.23 | -14.13 | 32.15 | -14.1 | 3.36 | -2.93 | 49.08 | 3.34 | 3.65 | -4.7 | 29.34 | 5 | 16.75 | 4.02 | -12.6 | 5.03 | 18.76 |
EPS Diluted
| 109.69 | 154.8 | 97.41 | 83.44 | 60.05 | 162.4 | 52.62 | 123.65 | 33.26 | 175.44 | 55.47 | 85.18 | 53.75 | 158.05 | 78.47 | 72.93 | 44.03 | 168.34 | 54.31 | 93.18 | 54.03 | 199.5 | 63.1 | 80.8 | 31.85 | 164.45 | 55.1 | 89.82 | 47.04 | 139.97 | 61.67 | 67.04 | 51.78 | 109.7 | 48.76 | 61.3 | 48.56 | 71.66 | 31.27 | 56.08 | 15.79 | 22.27 | 10.95 | 9.3 | 11.08 | 54.73 | 6.11 | -7.22 | -14.13 | 32.15 | -14.1 | 3.36 | -2.93 | 49.08 | 3.34 | 3.65 | -4.7 | 29.34 | 5 | 16.75 | 4.02 | -12.6 | 5.03 | 18.76 |
EBITDA
| 11,835.5 | 16,298 | 10,116 | 9,237 | 6,269 | 16,840 | 5,881 | 7,890 | 3,847 | 17,232 | 5,463 | 8,381 | 5,230 | 14,777 | 8,173 | 7,605 | 4,709 | 17,470 | 5,572 | 9,512 | 5,356 | 20,480 | 6,646 | 8,236 | 3,514 | 15,973 | 5,957 | 9,462 | 5,115 | 13,949 | 6,798 | 6,223 | 5,311 | 11,112 | 5,126 | 5,835 | 5,252 | 7,420 | 3,311 | 5,585 | 1,870 | 3,220 | 3,135 | 1,081 | 1,325 | 6,425 | 499 | -387 | -953 | 3,692 | -306 | 503 | -566 | 7,641 | 1,526 | 1,627 | 391 | 4,289 | 1,583 | 2,135 | 1,705 | 3,541 | 3,054 | 2,693 |
EBITDA Ratio
| 0.11 | 0.106 | 0.088 | 0.081 | 0.073 | 0.117 | 0.071 | 0.079 | 0.056 | 0.127 | 0.066 | 0.096 | 0.074 | 0.118 | 0.094 | 0.076 | 0.059 | 0.117 | 0.066 | 0.085 | 0.064 | 0.131 | 0.076 | 0.087 | 0.05 | 0.122 | 0.084 | 0.101 | 0.078 | 0.116 | 0.091 | 0.075 | 0.083 | 0.105 | 0.077 | 0.074 | 0.086 | 0.071 | 0.045 | 0.069 | 0.033 | 0.033 | 0.049 | 0.016 | 0.026 | 0.067 | 0.01 | -0.008 | -0.023 | 0.041 | -0.006 | 0.009 | -0.012 | 0.077 | 0.028 | 0.03 | 0.01 | 0.053 | 0.034 | 0.039 | 0.039 | 0.043 | 0.056 | 0.041 |