Weathernews Inc.
TSE:4825.T
5730 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 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
| 5,584.689 | 5,507.799 | 5,570.283 | 5,580.143 | 5,310.104 | 5,318.288 | 5,261.049 | 5,225.121 | 4,936.667 | 4,837.347 | 4,889.158 | 4,987.77 | 5,156.106 | 4,648.666 | 4,600.51 | 4,437.832 | 4,732.876 | 4,507.82 | 4,610.33 | 4,102.222 | 4,619.818 | 4,302.649 | 4,190.003 | 3,939.812 | 4,309.119 | 4,012.541 | 3,853.364 | 3,699.002 | 3,954.241 | 3,689.214 | 3,513.366 | 3,385.435 | 3,767.719 | 3,664.181 | 3,588.36 | 3,490.836 | 3,908.895 | 3,574.367 | 3,449.061 | 3,131.804 | 3,847.273 | 3,298.183 | 3,137.894 | 3,023.026 | 3,835.844 | 3,099.169 | 3,015.257 | 3,056.835 | 3,395.758 | 3,210.806 | 3,267.43 | 3,037.824 | 3,189.205 | 3,065.52 | 2,943.967 | 3,001.771 | 3,169.804 | 2,932.876 | 3,064.136 | 2,658.071 | 2,771.985 | 2,886.025 | 2,847.589 |
| Cost of Revenue
| 3,294.989 | 3,268.145 | 3,226.679 | 3,042.356 | 3,326.152 | 2,973.486 | 2,944.495 | 2,906.055 | 3,036.433 | 2,900.036 | 2,745.513 | 2,789.718 | 3,146.943 | 2,840.945 | 2,685.575 | 2,736.017 | 2,961.703 | 2,783.121 | 2,904.214 | 2,662.745 | 3,071.292 | 2,678.896 | 2,573.147 | 2,624.962 | 2,809.004 | 2,461.56 | 2,253.392 | 2,301.34 | 2,344.315 | 2,110.118 | 2,065.121 | 2,034.518 | 2,166.053 | 2,039.238 | 2,152.288 | 1,969.468 | 2,287.847 | 1,903.54 | 1,888.37 | 1,764.047 | 2,219.862 | 1,779.39 | 1,738.746 | 1,698.987 | 2,273.101 | 1,849.689 | 1,850.803 | 1,737.82 | 1,961.478 | 1,768.235 | 1,732.115 | 1,599.915 | 1,726.012 | 1,536.207 | 1,445.952 | 1,473.339 | 1,510.304 | 1,417.388 | 1,611.908 | 1,382.56 | 1,459.522 | 1,438.967 | 1,541.829 |
| Gross Profit
| 2,289.7 | 2,239.654 | 2,343.604 | 2,537.787 | 1,983.952 | 2,344.802 | 2,316.554 | 2,319.066 | 1,900.234 | 1,937.311 | 2,143.645 | 2,198.052 | 2,009.163 | 1,807.721 | 1,914.935 | 1,701.815 | 1,771.173 | 1,724.699 | 1,706.116 | 1,439.477 | 1,548.526 | 1,623.753 | 1,616.856 | 1,314.85 | 1,500.115 | 1,550.981 | 1,599.972 | 1,397.662 | 1,609.926 | 1,579.096 | 1,448.245 | 1,350.917 | 1,601.666 | 1,624.943 | 1,436.072 | 1,521.368 | 1,621.048 | 1,670.827 | 1,560.691 | 1,367.757 | 1,627.411 | 1,518.793 | 1,399.148 | 1,324.039 | 1,562.743 | 1,249.48 | 1,164.454 | 1,319.015 | 1,434.28 | 1,442.571 | 1,535.315 | 1,437.909 | 1,463.193 | 1,529.313 | 1,498.015 | 1,528.432 | 1,659.5 | 1,515.488 | 1,452.228 | 1,275.511 | 1,312.463 | 1,447.058 | 1,305.76 |
| Gross Profit Ratio
| 0.41 | 0.407 | 0.421 | 0.455 | 0.374 | 0.441 | 0.44 | 0.444 | 0.385 | 0.4 | 0.438 | 0.441 | 0.39 | 0.389 | 0.416 | 0.383 | 0.374 | 0.383 | 0.37 | 0.351 | 0.335 | 0.377 | 0.386 | 0.334 | 0.348 | 0.387 | 0.415 | 0.378 | 0.407 | 0.428 | 0.412 | 0.399 | 0.425 | 0.443 | 0.4 | 0.436 | 0.415 | 0.467 | 0.452 | 0.437 | 0.423 | 0.46 | 0.446 | 0.438 | 0.407 | 0.403 | 0.386 | 0.431 | 0.422 | 0.449 | 0.47 | 0.473 | 0.459 | 0.499 | 0.509 | 0.509 | 0.524 | 0.517 | 0.474 | 0.48 | 0.473 | 0.501 | 0.459 |
| Reseach & Development Expenses
| 0 | 110.724 | 113.161 | 106.669 | 559 | 146.774 | 146.134 | 136.719 | 534 | 140.254 | 122.494 | 131.225 | 187.025 | 0 | 0 | 0 | 595 | 0 | 0 | 0 | 608 | 0 | 0 | 0 | 477 | 0 | 0 | 0 | 354 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 392 | 0 | 0 | 0 | 392 | 0 | 0 | 0 | 413 | 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 | 173 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 195 | 0 | 0 | 0 | 211 | 0 | 0 | 0 | 195 | 0 | 0 | 0 | 172 | 0 | 0 | 0 | 161 | 0 | 0 | 0 | 210 | 0 | 0 | 0 | 345 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 261 | 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 | 2,107 | 0 | 0 | 0 | 1,981 | 0 | 0 | 0 | 1,730 | 0 | 0 | 0 | 1,068 | 0 | 0 | 0 | 376 | 0 | 0 | 0 | 304 | 0 | 0 | 0 | 270 | 0 | 0 | 0 | 295 | 0 | 0 | 0 | 366 | 0 | 0 | 0 | 323 | 0 | 0 | 0 | 377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 1,306.694 | 1,104.412 | 1,382.672 | 2,122 | 1,239 | 959.118 | 1,371.043 | 1,710.179 | 1,115 | 967 | 1,519 | 1,671 | 1,039.025 | 962 | 1,357 | 1,443 | 998 | 976 | 1,139 | 1,246 | 1,101 | 908 | 982 | 1,067 | 902 | 847 | 899 | 907 | 940 | 797 | 740 | 687 | 698 | 682 | 676 | 739 | 809 | 711 | 711 | 683 | 715 | 601 | 616 | 667 | 675 | 622 | 636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | 5.029 | 0.439 | -0.802 | -30.299 | -0.521 | 3.537 | 2.452 | 86.687 | -0.281 | 1.367 | 3.158 | 97.474 | 0.167 | -2.422 | -4.031 | -6.57 | -0.671 | 44.785 | -4.639 | -2.005 | -3.988 | -2.04 | -5.178 | -12.662 | 1.806 | -3.979 | -3.043 | -3.726 | 22.008 | 8.893 | -3.034 | 12.611 | 4.678 | -8.825 | -0.87 | -1.432 | 2.775 | -3.664 | -2.262 | 10.905 | 1.511 | -4.265 | -12.871 | -3.668 | -2.458 | -4.646 | -1.268 | -4.158 | -2.459 | -4.22 | -80.586 | -2.765 | -3.827 | -5.03 | -2.313 | 3.56 | 0.419 | 0.36 | -0.532 | 0.938 | 0.238 | 0.265 |
| Operating Expenses
| 1,306.694 | 1,215.136 | 1,495.833 | 2,122.525 | 1,238.201 | 1,105.892 | 1,517.177 | 1,846.898 | 1,115.271 | 967.857 | 1,519.822 | 1,671.951 | 1,226.05 | 962.092 | 1,357 | 1,443.658 | 997.908 | 976.434 | 1,139.515 | 1,246.704 | 1,100.208 | 908.355 | 982.036 | 1,067.504 | 902.347 | 847.98 | 899.961 | 907.488 | 939.16 | 797.728 | 740.048 | 687.08 | 698.081 | 682.425 | 676.208 | 739.936 | 809.184 | 711.635 | 711.437 | 683.472 | 715.316 | 601.851 | 616.31 | 667.404 | 674.843 | 622.402 | 636.166 | 666.239 | 654.238 | 639.945 | 832.277 | 820.271 | 832.078 | 837.229 | 850.913 | 851.499 | 892.471 | 861.593 | 949.149 | 921.729 | 932.143 | 811.213 | 832.324 |
| Operating Income
| 983.006 | 1,024.518 | 847.77 | 415.261 | 745.752 | 1,238.909 | 799.375 | 472.167 | 784.962 | 969.453 | 623.822 | 526.099 | 783.112 | 845.628 | 557.935 | 258.156 | 773.264 | 748.264 | 566.599 | 192.772 | 448.318 | 715.397 | 634.818 | 247.344 | 597.768 | 703.001 | 700.011 | 490.173 | 670.765 | 781.367 | 708.196 | 663.836 | 903.585 | 942.517 | 759.862 | 781.432 | 811.864 | 959.191 | 849.253 | 684.283 | 912.095 | 916.94 | 782.837 | 656.634 | 887.901 | 627.078 | 528.287 | 652.775 | 780.042 | 802.626 | 703.037 | 617.636 | 631.117 | 692.082 | 647.101 | 676.931 | 767.029 | 653.894 | 503.079 | 353.781 | 380.321 | 635.844 | 473.436 |
| Operating Income Ratio
| 0.176 | 0.186 | 0.152 | 0.074 | 0.14 | 0.233 | 0.152 | 0.09 | 0.159 | 0.2 | 0.128 | 0.105 | 0.152 | 0.182 | 0.121 | 0.058 | 0.163 | 0.166 | 0.123 | 0.047 | 0.097 | 0.166 | 0.152 | 0.063 | 0.139 | 0.175 | 0.182 | 0.133 | 0.17 | 0.212 | 0.202 | 0.196 | 0.24 | 0.257 | 0.212 | 0.224 | 0.208 | 0.268 | 0.246 | 0.218 | 0.237 | 0.278 | 0.249 | 0.217 | 0.231 | 0.202 | 0.175 | 0.214 | 0.23 | 0.25 | 0.215 | 0.203 | 0.198 | 0.226 | 0.22 | 0.226 | 0.242 | 0.223 | 0.164 | 0.133 | 0.137 | 0.22 | 0.166 |
| Total Other Income Expenses Net
| 20.833 | 24.801 | -7.195 | 27 | -34 | 28.391 | -15.186 | 53.743 | 163 | -32 | -92 | -13 | 94.102 | 19.279 | -13.559 | -39.765 | -45.951 | -78.308 | 71.301 | -44.686 | -65.607 | -59.044 | 8.45 | -47.744 | -31.014 | -25.396 | -571.215 | -13.861 | -16.887 | 5.193 | 83.535 | -73.702 | -26.087 | -125.016 | -13.083 | -44.382 | 46.882 | 12.604 | 109.82 | 33.453 | -137.446 | 3.348 | 28.715 | -24.2 | 29.372 | 38.16 | 1.466 | -4.868 | -20.227 | 22.237 | -26.63 | -93.701 | -33.781 | -5.304 | -109.372 | -37.297 | -35.349 | -15.598 | -12.843 | -22.175 | -18.831 | -21.31 | -32.353 |
| Income Before Tax
| 1,003.839 | 1,049.319 | 840.575 | 443.493 | 711.214 | 1,267.3 | 784.189 | 525.91 | 946.875 | 938.741 | 532.267 | 513.908 | 877.214 | 864.908 | 544.376 | 218.392 | 727.314 | 669.957 | 637.901 | 148.087 | 382.71 | 656.354 | 643.269 | 199.601 | 566.754 | 677.605 | 128.796 | 476.313 | 653.879 | 786.561 | 791.732 | 590.135 | 877.498 | 817.502 | 746.781 | 737.05 | 858.746 | 971.796 | 959.074 | 717.738 | 774.649 | 920.29 | 811.553 | 632.435 | 917.272 | 665.238 | 529.754 | 647.908 | 759.815 | 824.863 | 676.408 | 523.937 | 597.334 | 686.78 | 537.73 | 639.636 | 731.68 | 638.297 | 490.236 | 331.607 | 361.489 | 614.535 | 441.083 |
| Income Before Tax Ratio
| 0.18 | 0.191 | 0.151 | 0.079 | 0.134 | 0.238 | 0.149 | 0.101 | 0.192 | 0.194 | 0.109 | 0.103 | 0.17 | 0.186 | 0.118 | 0.049 | 0.154 | 0.149 | 0.138 | 0.036 | 0.083 | 0.153 | 0.154 | 0.051 | 0.132 | 0.169 | 0.033 | 0.129 | 0.165 | 0.213 | 0.225 | 0.174 | 0.233 | 0.223 | 0.208 | 0.211 | 0.22 | 0.272 | 0.278 | 0.229 | 0.201 | 0.279 | 0.259 | 0.209 | 0.239 | 0.215 | 0.176 | 0.212 | 0.224 | 0.257 | 0.207 | 0.172 | 0.187 | 0.224 | 0.183 | 0.213 | 0.231 | 0.218 | 0.16 | 0.125 | 0.13 | 0.213 | 0.155 |
| Income Tax Expense
| 316.74 | 318.013 | 250.885 | 15.124 | 116.957 | 385.377 | 231.308 | 156.898 | 267.27 | 192.6 | 156.04 | 158.71 | 224.434 | 234.419 | 139.632 | 44.594 | 89.94 | 237.486 | 178.149 | 48.505 | 91.234 | 215.763 | 156.341 | 47.632 | 138.788 | 185.25 | 223.907 | 162.893 | 222.419 | 271.035 | 243.48 | 119.888 | 237.905 | 274.014 | 229.677 | 241.725 | 324.986 | 346.319 | 340.807 | 242.791 | 370.675 | 344.792 | 308.876 | 240.943 | 355.848 | 241.18 | 195.235 | 243.254 | 281.961 | 359.875 | 202.108 | 221.869 | 88.523 | 284.029 | 220.237 | 266.236 | 180.903 | 237.451 | 225.732 | 125.808 | 98.924 | 294.11 | 185.929 |
| Net Income
| 688.455 | 731.306 | 589.69 | 428.369 | 594.257 | 881.923 | 552.881 | 369.012 | 679.605 | 746.14 | 376.227 | 355.198 | 652.78 | 630.489 | 404.743 | 173.797 | 637.373 | 432.47 | 459.751 | 99.581 | 291.477 | 440.59 | 486.928 | 151.968 | 427.966 | 492.355 | -95.11 | 313.419 | 431.46 | 515.525 | 548.252 | 470.246 | 639.594 | 543.487 | 517.103 | 495.324 | 533.76 | 625.476 | 618.266 | 474.947 | 403.975 | 575.498 | 502.677 | 391.492 | 561.423 | 424.058 | 334.519 | 404.654 | 477.854 | 464.988 | 474.299 | 302.068 | 508.811 | 402.751 | 317.493 | 373.4 | 550.777 | 400.846 | 264.504 | 205.799 | 262.566 | 320.425 | 255.153 |
| Net Income Ratio
| 0.123 | 0.133 | 0.106 | 0.077 | 0.112 | 0.166 | 0.105 | 0.071 | 0.138 | 0.154 | 0.077 | 0.071 | 0.127 | 0.136 | 0.088 | 0.039 | 0.135 | 0.096 | 0.1 | 0.024 | 0.063 | 0.102 | 0.116 | 0.039 | 0.099 | 0.123 | -0.025 | 0.085 | 0.109 | 0.14 | 0.156 | 0.139 | 0.17 | 0.148 | 0.144 | 0.142 | 0.137 | 0.175 | 0.179 | 0.152 | 0.105 | 0.174 | 0.16 | 0.13 | 0.146 | 0.137 | 0.111 | 0.132 | 0.141 | 0.145 | 0.145 | 0.099 | 0.16 | 0.131 | 0.108 | 0.124 | 0.174 | 0.137 | 0.086 | 0.077 | 0.095 | 0.111 | 0.09 |
| EPS
| 62.23 | 66.21 | 53.43 | 38.85 | 53.9 | 80 | 50.19 | 33.54 | 61.78 | 67.83 | 34.23 | 32.36 | 59.47 | 57.44 | 36.91 | 15.88 | 58.25 | 39.52 | 42.04 | 9.12 | 26.69 | 40.34 | 44.63 | 13.94 | 39.28 | 45.18 | -8.73 | 28.76 | 39.6 | 47.31 | 50.31 | 43.16 | 58.71 | 49.89 | 47.48 | 45.48 | 49.1 | 57.54 | 56.89 | 43.7 | 37.2 | 53 | 46.3 | 36.06 | 51.79 | 39.12 | 30.87 | 37.38 | 44.26 | 43.06 | 43.94 | 28 | 46.49 | 36.8 | 28.46 | 33.47 | 49.39 | 35.98 | 23.8 | 18.52 | 23.63 | 28.83 | 22.96 |
| EPS Diluted
| 62.06 | 66.03 | 53.29 | 38.75 | 53.76 | 79.79 | 50.06 | 33.45 | 61.62 | 67.83 | 34.23 | 32.28 | 59.47 | 57.44 | 36.91 | 15.84 | 58.25 | 39.52 | 42.04 | 9.09 | 26.69 | 40.34 | 44.63 | 13.9 | 39.28 | 45.18 | -8.72 | 28.67 | 39.6 | 47.31 | 50.31 | 43.02 | 58.71 | 49.89 | 47.48 | 45.31 | 49.1 | 57.54 | 56.89 | 43.7 | 37.2 | 53 | 46.3 | 35.98 | 51.79 | 39.12 | 30.87 | 37.2 | 44.26 | 43.06 | 43.94 | 27.8 | 46.49 | 36.8 | 28.46 | 33.31 | 49.39 | 35.79 | 23.8 | 18.52 | 23.63 | 28.83 | 22.96 |
| EBITDA
| 1,160.946 | 1,167.837 | 988.548 | 553.544 | 1,109.576 | 1,406.35 | 969.069 | 640.576 | 985.563 | 1,301.747 | 901.902 | 718.55 | 1,006.451 | 1,072.47 | 765.525 | 471.706 | 988.493 | 953.88 | 730.87 | 354.008 | 593.207 | 834.876 | 775.595 | 494.514 | 828.562 | 873.883 | 896.813 | 640.06 | 901.825 | 969.318 | 852.209 | 801.591 | 1,092.179 | 1,135.319 | 929.171 | 936.453 | 977.38 | 1,111.147 | 990.887 | 813.25 | 937.323 | 1,062.823 | 944.064 | 766.241 | 1,088.181 | 822.43 | 677.42 | 789.177 | 951.15 | 1,003.838 | 841.499 | 676.102 | 825.64 | 872.992 | 799.522 | 789.345 | 943.456 | 786.806 | 631.9 | 454.375 | 517.16 | 742.735 | 450.921 |
| EBITDA Ratio
| 0.208 | 0.212 | 0.177 | 0.099 | 0.209 | 0.264 | 0.184 | 0.123 | 0.2 | 0.269 | 0.184 | 0.144 | 0.195 | 0.231 | 0.166 | 0.106 | 0.209 | 0.212 | 0.159 | 0.086 | 0.128 | 0.194 | 0.185 | 0.126 | 0.192 | 0.218 | 0.233 | 0.173 | 0.228 | 0.263 | 0.243 | 0.237 | 0.29 | 0.31 | 0.259 | 0.268 | 0.25 | 0.311 | 0.287 | 0.26 | 0.244 | 0.322 | 0.301 | 0.253 | 0.284 | 0.265 | 0.225 | 0.258 | 0.28 | 0.313 | 0.258 | 0.223 | 0.259 | 0.285 | 0.272 | 0.263 | 0.298 | 0.268 | 0.206 | 0.171 | 0.187 | 0.257 | 0.158 |