EM Systems Co., Ltd.
TSE:4820.T
536 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 16,919 | 14,436 | 13,373 | 14,023 | 13,133 | 13,953 | 13,676 | 13,199 | 11,257 | 11,369 | 10,257.451 | 9,013.718 | 8,202.312 | 9,818.329 | 8,776.849 | 11,288.755 |
| Cost of Revenue
| 8,644 | 7,345 | 6,723 | 6,971 | 5,723 | 6,077 | 6,062 | 6,119 | 4,992 | 5,099 | 4,868.48 | 4,366.573 | 4,311.555 | 5,922.417 | 4,934.672 | 5,398.363 |
| Gross Profit
| 8,275 | 7,091 | 6,650 | 7,052 | 7,410 | 7,876 | 7,614 | 7,080 | 6,265 | 6,270 | 5,388.971 | 4,647.145 | 3,890.757 | 3,895.912 | 3,842.177 | 5,890.392 |
| Gross Profit Ratio
| 0.489 | 0.491 | 0.497 | 0.503 | 0.564 | 0.564 | 0.557 | 0.536 | 0.557 | 0.551 | 0.525 | 0.516 | 0.474 | 0.397 | 0.438 | 0.522 |
| Reseach & Development Expenses
| 0 | 20 | 66 | 48 | 13 | 42 | 34 | 0 | 1 | 18 | 29.981 | 15 | 0 | 7 | 8.703 | 105.076 |
| General & Administrative Expenses
| 225 | 209 | 462 | 249 | 230 | 215 | 240 | 299 | 283 | 250 | 214.531 | 610.967 | 584.523 | 714.156 | 868 | 824.401 |
| Selling & Marketing Expenses
| 457 | 133 | 405 | 245 | 113 | 85 | 86 | 73 | 68 | 78 | 77.88 | 59.858 | 62.999 | 49.134 | 83.512 | 82.877 |
| SG&A
| 682 | 342 | 4,974 | 494 | 343 | 300 | 326 | 372 | 351 | 328 | 292.411 | 670.825 | 647.522 | 763.29 | 951.512 | 907.278 |
| Other Expenses
| 5,187 | 4,848 | 0 | 597 | 627 | 562 | 584 | 550 | 483 | 593 | 571.322 | 435.995 | 387.904 | 344.413 | 27.529 | 4.013 |
| Operating Expenses
| 5,869 | 5,210 | 4,752 | 5,459 | 4,780 | 4,805 | 5,010 | 5,211 | 5,022 | 4,589 | 4,179.245 | 3,269.279 | 3,279.178 | 3,877.956 | 4,181.583 | 3,880.442 |
| Operating Income
| 2,395 | 2,607 | 1,356 | 1,583 | 2,622 | 3,063 | 2,597 | 1,861 | 1,232 | 1,672 | 1,209.718 | 835.57 | 86.401 | -720.081 | -1,316.483 | 1,010.35 |
| Operating Income Ratio
| 0.142 | 0.181 | 0.101 | 0.113 | 0.2 | 0.22 | 0.19 | 0.141 | 0.109 | 0.147 | 0.118 | 0.093 | 0.011 | -0.073 | -0.15 | 0.09 |
| Total Other Income Expenses Net
| 394 | -8 | 543 | 539 | 406 | 530 | 574 | 588 | -93 | -55 | -40.332 | -590.85 | 362.715 | -774.212 | -981.679 | -1,106.396 |
| Income Before Tax
| 2,789 | 2,599 | 1,899 | 2,131 | 3,030 | 3,593 | 3,171 | 2,449 | 1,637 | 2,266 | 1,764.855 | 980.247 | 1,281.573 | -428.231 | -1,291.04 | 910.9 |
| Income Before Tax Ratio
| 0.165 | 0.18 | 0.142 | 0.152 | 0.231 | 0.258 | 0.232 | 0.186 | 0.145 | 0.199 | 0.172 | 0.109 | 0.156 | -0.044 | -0.147 | 0.081 |
| Income Tax Expense
| 914 | 787 | 621 | 738 | 1,058 | 1,223 | 1,055 | 827 | 672 | 845 | 688.377 | 532.654 | 131.701 | 88.304 | -49.51 | 414.149 |
| Net Income
| 1,893 | 1,829 | 1,284 | 1,393 | 1,971 | 2,369 | 2,116 | 1,621 | 965 | 1,420 | 1,076.478 | 447.593 | 1,149.871 | -516.535 | -1,241.53 | 496.751 |
| Net Income Ratio
| 0.112 | 0.127 | 0.096 | 0.099 | 0.15 | 0.17 | 0.155 | 0.123 | 0.086 | 0.125 | 0.105 | 0.05 | 0.14 | -0.053 | -0.141 | 0.044 |
| EPS
| 26.75 | 25.72 | 17.96 | 19.74 | 27.86 | 66.71 | 30.15 | 23.35 | 14.96 | 22.79 | 17.51 | 7.25 | 18.17 | -16.24 | -39.04 | 15.65 |
| EPS Diluted
| 26.66 | 25.64 | 17.96 | 19.47 | 27.46 | 66.56 | 29.88 | 23.13 | 14.85 | 22.42 | 17.18 | 7.18 | 18.07 | -16.24 | -39.04 | 15.46 |
| EBITDA
| 3,765 | 3,580 | 2,266.666 | 2,807 | 3,793 | 4,218 | 3,846 | 3,324 | 2,462 | 3,070 | 2,539.559 | 2,320.036 | 1,768.072 | 1,393.112 | 592.168 | 2,265.777 |
| EBITDA Ratio
| 0.223 | 0.248 | 0.169 | 0.2 | 0.289 | 0.302 | 0.281 | 0.252 | 0.219 | 0.27 | 0.248 | 0.257 | 0.216 | 0.142 | 0.067 | 0.201 |