Core Corporation
TSE:2359.T
1835 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 Q2 | 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
| 6,009.721 | 5,788 | 6,668.299 | 6,130.917 | 5,751.997 | 5,447.349 | 6,251.09 | 5,872.622 | 5,510.625 | 5,213.792 | 5,679.165 | 5,679.404 | 5,439.183 | 5,000.325 | 6,585.195 | 4,809.857 | 5,034.766 | 4,355.444 | 6,532.687 | 4,970.007 | 5,177.84 | 4,316.833 | 6,218.669 | 4,979.122 | 4,954.046 | 4,313.085 | 6,219.678 | 4,854.023 | 4,862.343 | 4,673.754 | 5,648.152 | 4,761.092 | 4,854.333 | 4,115.854 | 5,728.768 | 4,511.309 | 4,701.786 | 4,253.203 | 5,837.369 | 4,362.298 | 4,633.581 | 4,092.244 | 5,491.214 | 4,619.121 | 4,811.443 | 4,436.229 | 5,762.137 | 4,916.375 | 5,010.594 | 4,318.329 | 5,905.896 | 4,951.127 | 5,051.58 | 4,721.041 | 6,042.139 | 4,890.938 | 5,347.154 | 4,299.942 | 5,979.54 | 4,800.647 | 4,971.043 | 4,571.618 | 6,693.627 | 5,831.315 | 6,750.507 |
| Cost of Revenue
| 4,442.435 | 4,262 | 4,889.2 | 4,392.367 | 4,139.62 | 4,053.414 | 4,657.104 | 4,243.435 | 4,038.906 | 3,913.765 | 4,208.2 | 4,156.948 | 4,064.915 | 3,800.972 | 4,914.996 | 3,536.506 | 3,717.819 | 3,355.288 | 4,887.82 | 3,656.69 | 3,874.897 | 3,362.562 | 4,665.322 | 3,726.634 | 3,787.494 | 3,378.442 | 4,825.804 | 3,728.31 | 3,779.082 | 3,679.197 | 4,428.245 | 3,583.496 | 3,766.952 | 3,290.371 | 4,478.428 | 3,531.758 | 3,730.504 | 3,473.818 | 4,479.169 | 3,385.62 | 3,609.576 | 3,350.146 | 4,259.538 | 3,744.4 | 3,802.473 | 3,647.31 | 4,269.22 | 3,948.564 | 3,958.127 | 3,485.702 | 4,728.992 | 3,835.434 | 3,916.65 | 3,713.575 | 4,570.148 | 3,911.801 | 4,140.574 | 3,548.388 | 4,567.678 | 3,753.369 | 3,912.348 | 3,778.136 | 5,145.62 | 4,587.878 | 5,417.924 |
| Gross Profit
| 1,567.286 | 1,526 | 1,779.099 | 1,738.55 | 1,612.377 | 1,393.935 | 1,593.986 | 1,629.187 | 1,471.719 | 1,300.027 | 1,470.965 | 1,522.456 | 1,374.268 | 1,199.353 | 1,670.199 | 1,273.351 | 1,316.947 | 1,000.156 | 1,644.867 | 1,313.317 | 1,302.943 | 954.271 | 1,553.347 | 1,252.488 | 1,166.552 | 934.643 | 1,393.874 | 1,125.713 | 1,083.261 | 994.557 | 1,219.907 | 1,177.596 | 1,087.381 | 825.483 | 1,250.34 | 979.551 | 971.282 | 779.385 | 1,358.2 | 976.678 | 1,024.005 | 742.098 | 1,231.676 | 874.721 | 1,008.97 | 788.919 | 1,492.917 | 967.811 | 1,052.467 | 832.627 | 1,176.904 | 1,115.693 | 1,134.93 | 1,007.466 | 1,471.991 | 979.137 | 1,206.58 | 751.554 | 1,411.862 | 1,047.278 | 1,058.695 | 793.482 | 1,548.007 | 1,243.437 | 1,332.583 |
| Gross Profit Ratio
| 0.261 | 0.264 | 0.267 | 0.284 | 0.28 | 0.256 | 0.255 | 0.277 | 0.267 | 0.249 | 0.259 | 0.268 | 0.253 | 0.24 | 0.254 | 0.265 | 0.262 | 0.23 | 0.252 | 0.264 | 0.252 | 0.221 | 0.25 | 0.252 | 0.235 | 0.217 | 0.224 | 0.232 | 0.223 | 0.213 | 0.216 | 0.247 | 0.224 | 0.201 | 0.218 | 0.217 | 0.207 | 0.183 | 0.233 | 0.224 | 0.221 | 0.181 | 0.224 | 0.189 | 0.21 | 0.178 | 0.259 | 0.197 | 0.21 | 0.193 | 0.199 | 0.225 | 0.225 | 0.213 | 0.244 | 0.2 | 0.226 | 0.175 | 0.236 | 0.218 | 0.213 | 0.174 | 0.231 | 0.213 | 0.197 |
| Reseach & Development Expenses
| 0 | 0 | 45.452 | 60 | 63 | 65 | 48 | 49 | 60 | 66 | 226 | 65 | 39 | 40 | 307 | 0 | 0 | 0 | 287 | 0 | 0 | 0 | 286 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 210 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 189 | 0 | 0 | 0 | 212 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 834.006 | 0 | 0 | 0 | 789.788 | 0 | 0 | 0 | 594 | 0 | 0 | 0 | 476 | 0 | 0 | 0 | 569 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 575 | 0 | 0 | 0 | 609 | 0 | 0 | 0 | 499 | 0 | 0 | 0 | 589 | 0 | 0 | 0 | 606 | 0 | 0 | 0 | 562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 46 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 849.62 | 928 | 880.006 | 760.932 | 761.976 | 878 | 835.788 | 718.091 | 727.495 | 812 | 632 | 782 | 776 | 726.261 | 515 | 770 | 806 | 802 | 632 | 850 | 809 | 810 | 565 | 826 | 801 | 795 | 629 | 800 | 810 | 791 | 659 | 763 | 729 | 759 | 549 | 797 | 778 | 867 | 649 | 872 | 818 | 919 | 660 | 925 | 840 | 937 | 605 | 898 | 891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | 1 | 0.588 | 3.001 | -2.122 | 9.872 | 2.49 | 0.371 | 6.181 | 2.308 | 11.681 | 2.517 | 0.29 | 10.576 | -1.528 | 11.214 | 10.761 | 8.852 | -5.736 | 9.249 | 7.339 | -0.081 | -8.77 | 6.829 | 8.768 | 6.003 | 6.066 | 10.526 | -5.431 | 9.998 | 6.691 | 16.081 | 9.521 | 9.991 | 4.949 | 20.819 | 6.859 | 11.187 | 3.272 | 1.147 | -72.022 | 12.495 | -1.88 | 6.705 | 7.688 | 20.63 | 5.904 | -26.164 | 3.111 | 49.769 | 29.077 | 36.602 | 41.692 | 89.596 | 43.313 | 70.234 | 68.628 | 70.402 | 74.136 | 77.663 | 91.018 | 76.01 | 6.159 | 10.653 | 2.349 |
| Operating Expenses
| 849.62 | 929 | 925.458 | 820.932 | 824.976 | 878.732 | 883.785 | 767.091 | 787.495 | 812.677 | 874.401 | 782.789 | 775.929 | 766.261 | 850.188 | 770.354 | 805.879 | 802.144 | 945.666 | 849.164 | 809.004 | 810.834 | 868.137 | 825.913 | 800.442 | 795.858 | 891.81 | 799.922 | 809.431 | 791.969 | 900.706 | 763.12 | 728.451 | 759.736 | 783.44 | 796.93 | 778.505 | 867.321 | 847.623 | 871.895 | 817.438 | 919.878 | 867.923 | 925.594 | 839.536 | 937.563 | 833.667 | 898.753 | 890.838 | 991.289 | 258.219 | 927.16 | 888.472 | 983.886 | 270.48 | 877.857 | 845.784 | 909.315 | 198.207 | 844.291 | 816.531 | 952.614 | 29.16 | 1,067.52 | 1,016.27 |
| Operating Income
| 717.666 | 597 | 853.641 | 917.618 | 787.4 | 515.203 | 710.198 | 862.096 | 684.224 | 487.349 | 596.561 | 739.668 | 598.339 | 433.09 | 820.007 | 502.998 | 511.068 | 198.011 | 699.196 | 464.153 | 493.939 | 143.436 | 685.207 | 426.573 | 366.111 | 138.784 | 502.061 | 325.791 | 273.831 | 202.586 | 319.197 | 414.476 | 358.931 | 65.746 | 466.895 | 182.621 | 192.776 | -87.936 | 510.573 | 104.782 | 206.566 | -177.78 | 363.747 | -50.872 | 169.433 | -148.644 | 659.246 | 69.059 | 161.628 | -158.662 | 278.505 | 188.532 | 246.458 | 23.58 | 604.222 | 101.28 | 360.794 | -157.761 | 556.495 | 202.986 | 242.163 | -159.132 | 589.002 | 175.916 | 316.311 |
| Operating Income Ratio
| 0.119 | 0.103 | 0.128 | 0.15 | 0.137 | 0.095 | 0.114 | 0.147 | 0.124 | 0.093 | 0.105 | 0.13 | 0.11 | 0.087 | 0.125 | 0.105 | 0.102 | 0.045 | 0.107 | 0.093 | 0.095 | 0.033 | 0.11 | 0.086 | 0.074 | 0.032 | 0.081 | 0.067 | 0.056 | 0.043 | 0.057 | 0.087 | 0.074 | 0.016 | 0.082 | 0.04 | 0.041 | -0.021 | 0.087 | 0.024 | 0.045 | -0.043 | 0.066 | -0.011 | 0.035 | -0.034 | 0.114 | 0.014 | 0.032 | -0.037 | 0.047 | 0.038 | 0.049 | 0.005 | 0.1 | 0.021 | 0.067 | -0.037 | 0.093 | 0.042 | 0.049 | -0.035 | 0.088 | 0.03 | 0.047 |
| Total Other Income Expenses Net
| 6.804 | 55 | 90.555 | 12.981 | 1.615 | 37 | 23.852 | 7.414 | 10.201 | 11 | -79 | 8 | 44 | 23.913 | -26.001 | 15.509 | 21.888 | 27.785 | -73.062 | 3.143 | -1.006 | 8.525 | -60.321 | 3.879 | 12 | 35.978 | 57.78 | 41.226 | -16.458 | 15.835 | -60.67 | 25.966 | 20.051 | 46.766 | -8.839 | 34.026 | 1.693 | 25.738 | 7.993 | 30.477 | -74.211 | 13.924 | -18.763 | -15.525 | -4.517 | 15.529 | 62.57 | 14.027 | -19.433 | 30.122 | -647.335 | 9.017 | -35.861 | 52.292 | -626.024 | 8.762 | 33.75 | 48.65 | -624.545 | -16.562 | 36.114 | 47.125 | -928.323 | -22.662 | -77.303 |
| Income Before Tax
| 724.47 | 652 | 944.196 | 930.599 | 789.015 | 553.406 | 734.05 | 869.51 | 694.425 | 498.089 | 520.05 | 748.21 | 640.855 | 457.004 | 794.009 | 518.507 | 532.956 | 225.796 | 626.138 | 467.296 | 492.934 | 151.961 | 624.889 | 430.453 | 378.11 | 174.763 | 559.844 | 367.018 | 257.372 | 218.422 | 258.531 | 440.442 | 378.982 | 112.512 | 458.061 | 216.648 | 194.469 | -62.198 | 518.571 | 135.26 | 132.356 | -163.857 | 344.989 | -66.397 | 164.916 | -133.115 | 721.819 | 83.085 | 142.196 | -128.54 | 271.35 | 197.55 | 210.597 | 75.872 | 575.487 | 110.042 | 394.546 | -109.111 | 589.11 | 186.425 | 278.278 | -112.007 | 590.524 | 153.255 | 239.01 |
| Income Before Tax Ratio
| 0.121 | 0.113 | 0.142 | 0.152 | 0.137 | 0.102 | 0.117 | 0.148 | 0.126 | 0.096 | 0.092 | 0.132 | 0.118 | 0.091 | 0.121 | 0.108 | 0.106 | 0.052 | 0.096 | 0.094 | 0.095 | 0.035 | 0.1 | 0.086 | 0.076 | 0.041 | 0.09 | 0.076 | 0.053 | 0.047 | 0.046 | 0.093 | 0.078 | 0.027 | 0.08 | 0.048 | 0.041 | -0.015 | 0.089 | 0.031 | 0.029 | -0.04 | 0.063 | -0.014 | 0.034 | -0.03 | 0.125 | 0.017 | 0.028 | -0.03 | 0.046 | 0.04 | 0.042 | 0.016 | 0.095 | 0.022 | 0.074 | -0.025 | 0.099 | 0.039 | 0.056 | -0.025 | 0.088 | 0.026 | 0.035 |
| Income Tax Expense
| 225.974 | 196 | 246.902 | 289.299 | 230.976 | 174.157 | 158.793 | 270.399 | 211.711 | 161.761 | 142.045 | 239.709 | 211.581 | 149.556 | 216.947 | 173.461 | 172.977 | 68.163 | 196.141 | 151.806 | 154.257 | 54.32 | 45.604 | 127.111 | 114.882 | 59.025 | 167.528 | 119.541 | 93.25 | 86.156 | 95.571 | 141.021 | 123.915 | 31.964 | 175.301 | 68.13 | 66.879 | -14.661 | 220.722 | 44.119 | 46.481 | -59.076 | 145.96 | -18.192 | 21.427 | -54.702 | 275.813 | 34.698 | 58.511 | -62.882 | 130.965 | 94.893 | 103.565 | 13.069 | 234.221 | 50.393 | 164.661 | -40.809 | 244.81 | 77.821 | 119.357 | -36.647 | 248.898 | 80.2 | 146.503 |
| Net Income
| 498.497 | 456 | 697.293 | 641.301 | 554.323 | 377.787 | 560.988 | 592.658 | 476.726 | 338.032 | 366.547 | 511.954 | 434.595 | 309.62 | 550.815 | 350.423 | 366.164 | 155.956 | 419.353 | 316.127 | 335.11 | 102.145 | 568.141 | 301.707 | 260.8 | 117.422 | 381.144 | 246.835 | 167.846 | 126.432 | 164.68 | 300.073 | 255.192 | 83.454 | 282.205 | 145.795 | 129.901 | -43.12 | 295.733 | 92.941 | 85.241 | -103.768 | 200.103 | -45.799 | 145.763 | -78.699 | 447.518 | 48.353 | 84.635 | -65.564 | 140.674 | 101.883 | 106.573 | 60.871 | 339.569 | 58.146 | 230.35 | -66.676 | 345.088 | 109.826 | 159.488 | -71.817 | 338.471 | 76.034 | 91.283 |
| Net Income Ratio
| 0.083 | 0.079 | 0.105 | 0.105 | 0.096 | 0.069 | 0.09 | 0.101 | 0.087 | 0.065 | 0.065 | 0.09 | 0.08 | 0.062 | 0.084 | 0.073 | 0.073 | 0.036 | 0.064 | 0.064 | 0.065 | 0.024 | 0.091 | 0.061 | 0.053 | 0.027 | 0.061 | 0.051 | 0.035 | 0.027 | 0.029 | 0.063 | 0.053 | 0.02 | 0.049 | 0.032 | 0.028 | -0.01 | 0.051 | 0.021 | 0.018 | -0.025 | 0.036 | -0.01 | 0.03 | -0.018 | 0.078 | 0.01 | 0.017 | -0.015 | 0.024 | 0.021 | 0.021 | 0.013 | 0.056 | 0.012 | 0.043 | -0.016 | 0.058 | 0.023 | 0.032 | -0.016 | 0.051 | 0.013 | 0.014 |
| EPS
| 34.74 | 31.81 | 48.7 | 44.72 | 38.74 | 26.44 | 39.26 | 41.47 | 33.41 | 23.73 | 25.72 | 35.95 | 30.57 | 21.81 | 38.8 | 24.68 | 25.85 | 11.01 | 29.61 | 22.32 | 23.73 | 7.23 | 40.23 | 21.36 | 18.36 | 8.26 | 26.83 | 17.37 | 11.96 | 9.01 | 11.73 | 21.38 | 18.32 | 5.99 | 20.26 | 10.47 | 9.41 | -3.12 | 21.41 | 6.73 | 6.24 | -7.59 | 14.64 | -3.37 | 10.26 | -5.54 | 31.5 | 3.4 | 5.96 | -4.61 | 9.9 | 7.17 | 7.5 | 4.28 | 23.9 | 4.09 | 16.21 | -4.69 | 24.29 | 7.73 | 11.23 | -5.06 | 23.83 | 5.35 | 6.43 |
| EPS Diluted
| 34.74 | 31.81 | 48.67 | 44.72 | 38.72 | 26.43 | 39.24 | 41.46 | 33.38 | 23.71 | 25.69 | 35.95 | 30.39 | 21.79 | 38.8 | 24.68 | 25.85 | 11 | 29.61 | 22.32 | 23.73 | 7.22 | 40.23 | 21.36 | 18.36 | 8.26 | 26.83 | 17.37 | 11.96 | 9 | 11.73 | 21.38 | 18.32 | 5.99 | 20.26 | 10.47 | 9.41 | -3.12 | 21.41 | 6.73 | 6.24 | -7.59 | 14.64 | -3.35 | 10.26 | -5.54 | 31.5 | 3.4 | 5.96 | -4.61 | 9.9 | 7.17 | 7.5 | 4.28 | 23.9 | 4.09 | 16.21 | -4.69 | 24.29 | 7.73 | 11.23 | -5.06 | 23.83 | 5.35 | 6.43 |
| EBITDA
| 782.269 | 658.25 | 919.903 | 941.163 | 791.597 | 557.751 | 722.61 | 877.69 | 692.28 | 500.371 | 609.631 | 756.959 | 601.468 | 461.119 | 831.722 | 531.916 | 537.092 | 227.569 | 709.88 | 480.914 | 530.531 | 154.971 | 686.525 | 447.998 | 377.696 | 174.836 | 531.681 | 340.563 | 272.625 | 223.178 | 338.224 | 445.633 | 372.062 | 92.462 | 473.038 | 228.736 | 207.422 | -50.09 | 530.542 | 113.883 | 144.857 | -149.921 | 372.965 | -36.01 | 178.934 | -120.086 | 679.124 | 87.96 | 166.466 | -112.887 | 956.399 | 239.383 | 287.814 | 115.052 | 1,318.547 | 211.695 | 488.675 | -30.378 | 1,436.894 | 326.786 | 401.46 | -17.267 | 1,610.186 | 261.456 | 316.137 |
| EBITDA Ratio
| 0.13 | 0.114 | 0.138 | 0.154 | 0.138 | 0.102 | 0.116 | 0.149 | 0.126 | 0.096 | 0.107 | 0.133 | 0.111 | 0.092 | 0.126 | 0.111 | 0.107 | 0.052 | 0.109 | 0.097 | 0.102 | 0.036 | 0.11 | 0.09 | 0.076 | 0.041 | 0.085 | 0.07 | 0.056 | 0.048 | 0.06 | 0.094 | 0.077 | 0.022 | 0.083 | 0.051 | 0.044 | -0.012 | 0.091 | 0.026 | 0.031 | -0.037 | 0.068 | -0.008 | 0.037 | -0.027 | 0.118 | 0.018 | 0.033 | -0.026 | 0.162 | 0.048 | 0.057 | 0.024 | 0.218 | 0.043 | 0.091 | -0.007 | 0.24 | 0.068 | 0.081 | -0.004 | 0.241 | 0.045 | 0.047 |