Crops Corporation
TSE:9428.T
945 (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
| 14,013 | 14,377 | 14,155 | 13,361 | 12,594 | 13,306 | 12,550 | 10,961 | 11,563 | 12,553 | 11,445 | 10,879 | 10,441 | 10,850 | 10,881 | 9,973 | 9,337 | 11,044 | 11,046 | 10,911 | 9,933 | 10,849 | 10,687 | 9,794 | 9,700 | 9,995 | 10,018 | 8,557 | 8,741 | 9,197 | 9,078 | 8,404 | 8,022 | 8,869 | 8,818 | 7,869 | 7,518 | 7,466 | 7,190 | 6,371 | 5,993 | 7,609.182 | 6,690.661 | 6,425.27 | 5,999.656 | 6,498.2 | 6,213.556 | 5,644.116 | 5,755.649 | 6,022.419 | 5,649.079 | 5,305.081 | 4,960.02 | 5,094.881 | 3,777.723 | 4,054.857 | 4,030.872 | 4,211.378 | 3,691.136 | 4,105.61 | 3,454.846 | 4,252.289 | 3,945.13 | 4,167.461 |
Cost of Revenue
| 10,573 | 10,850 | 10,751 | 9,973 | 9,235 | 10,201 | 9,423 | 8,143 | 8,370 | 9,316 | 8,649 | 8,178 | 7,712 | 8,240 | 8,315 | 7,661 | 7,031 | 8,617 | 8,624 | 8,575 | 7,767 | 8,653 | 8,575 | 7,746 | 7,620 | 8,062 | 8,222 | 6,874 | 6,901 | 7,475 | 7,361 | 6,786 | 6,419 | 7,143 | 7,213 | 6,397 | 6,078 | 6,158 | 5,927 | 5,167 | 4,584 | 5,928.014 | 5,230.08 | 4,892.887 | 4,560.7 | 5,000.303 | 4,903.217 | 4,403.105 | 4,395.196 | 4,686.228 | 4,454.267 | 4,076.46 | 3,727.346 | 3,882.763 | 2,834.085 | 3,044.127 | 2,947.129 | 3,190.699 | 2,785.666 | 3,123.794 | 2,581.478 | 3,284.627 | 3,079.529 | 3,204.804 |
Gross Profit
| 3,440 | 3,527 | 3,404 | 3,388 | 3,359 | 3,105 | 3,127 | 2,818 | 3,193 | 3,237 | 2,796 | 2,701 | 2,729 | 2,610 | 2,566 | 2,312 | 2,306 | 2,427 | 2,422 | 2,336 | 2,166 | 2,196 | 2,112 | 2,048 | 2,080 | 1,933 | 1,796 | 1,683 | 1,840 | 1,722 | 1,717 | 1,618 | 1,603 | 1,726 | 1,605 | 1,472 | 1,440 | 1,308 | 1,263 | 1,204 | 1,409 | 1,681.168 | 1,460.581 | 1,532.383 | 1,438.956 | 1,497.897 | 1,310.339 | 1,241.011 | 1,360.453 | 1,336.191 | 1,194.812 | 1,228.621 | 1,232.674 | 1,212.118 | 943.638 | 1,010.73 | 1,083.743 | 1,020.679 | 905.47 | 981.816 | 873.368 | 967.662 | 865.601 | 962.657 |
Gross Profit Ratio
| 0.245 | 0.245 | 0.24 | 0.254 | 0.267 | 0.233 | 0.249 | 0.257 | 0.276 | 0.258 | 0.244 | 0.248 | 0.261 | 0.241 | 0.236 | 0.232 | 0.247 | 0.22 | 0.219 | 0.214 | 0.218 | 0.202 | 0.198 | 0.209 | 0.214 | 0.193 | 0.179 | 0.197 | 0.211 | 0.187 | 0.189 | 0.193 | 0.2 | 0.195 | 0.182 | 0.187 | 0.192 | 0.175 | 0.176 | 0.189 | 0.235 | 0.221 | 0.218 | 0.238 | 0.24 | 0.231 | 0.211 | 0.22 | 0.236 | 0.222 | 0.212 | 0.232 | 0.249 | 0.238 | 0.25 | 0.249 | 0.269 | 0.242 | 0.245 | 0.239 | 0.253 | 0.228 | 0.219 | 0.231 |
Reseach & Development 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 |
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 | 352 | 0 | 0 | 0 | 547 | 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 | 1,184 | 0 | 0 | 0 | 670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 3,168 | 3,056 | 2,824 | 2,825 | 2,846 | 2,757 | 2,431 | 2,385 | 2,398 | 2,454 | 2,275 | 2,189 | 2,036 | 2,109 | 1,971 | 1,840 | 1,812 | 1,878 | 1,838 | 1,858 | 1,754 | 1,856 | 1,792 | 1,716 | 1,755 | 1,661 | 1,600 | 1,475 | 1,456 | 1,487 | 1,360 | 1,329 | 1,301 | 1,346 | 1,333 | 1,325 | 1,327 | 1,152 | 1,123 | 1,141 | 1,250 | 1,536 | 1,265 | 1,316 | 1,219 | 1,217 | 1,077 | 1,115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | -6 | -3 | 13 | 38 | 0 | 68 | 25 | 32 | 49 | 50 | 43 | 12 | 37 | 79 | 89 | 31 | 11 | 31 | 26 | 15 | -28 | 13 | 12 | 5 | 8 | -10 | 14 | 6 | 10 | 5 | 14 | 10 | 6 | 5 | 13 | 8 | -16 | 11 | 9 | 7 | 12.464 | 14.449 | 15.016 | 8.018 | 13.434 | 5.47 | 3.111 | 7.227 | 8.291 | 4.668 | 1.633 | 21.184 | 5.976 | 6.717 | 14.98 | -15.347 | -6.349 | 35.791 | 14.71 | 0.381 | -1.04 | -0.743 | 1.262 |
Operating Expenses
| 3,168 | 3,062 | 2,827 | 2,825 | 2,846 | 2,757 | 2,431 | 2,385 | 2,398 | 2,454 | 2,275 | 2,189 | 2,036 | 2,109 | 1,971 | 1,840 | 1,812 | 1,878 | 1,838 | 1,858 | 1,754 | 1,822 | 1,826 | 1,716 | 1,755 | 1,661 | 1,600 | 1,475 | 1,456 | 1,487 | 1,360 | 1,329 | 1,301 | 1,346 | 1,333 | 1,325 | 1,327 | 1,152 | 1,123 | 1,141 | 1,250 | -20.115 | 1,265.86 | 1,315.726 | 1,219.307 | -201.453 | 1,076.982 | 1,114.98 | 1,209.263 | -232.554 | 1,038.092 | 1,005.429 | 980.405 | -97.748 | 771.449 | 825.082 | 792.024 | -216.892 | 752.125 | 798.011 | 755.448 | -345.739 | 767.896 | 808.939 |
Operating Income
| 272 | 465 | 577 | 563 | 512 | 349 | 696 | 434 | 793 | 783 | 521 | 512 | 692 | 501 | 594 | 473 | 493 | 548 | 584 | 479 | 410 | 340 | 320 | 332 | 324 | 273 | 195 | 207 | 384 | 235 | 357 | 288 | 302 | 381 | 270 | 148 | 112 | 156 | 140 | 63 | 158 | 77.174 | 194.721 | 216.657 | 219.648 | 212.423 | 233.359 | 126.031 | 151.188 | 117.781 | 156.719 | 223.193 | 252.268 | 139.2 | 172.187 | 185.646 | 291.718 | 125.226 | 153.344 | 183.804 | 117.918 | 91.351 | 97.704 | 153.717 |
Operating Income Ratio
| 0.019 | 0.032 | 0.041 | 0.042 | 0.041 | 0.026 | 0.055 | 0.04 | 0.069 | 0.062 | 0.046 | 0.047 | 0.066 | 0.046 | 0.055 | 0.047 | 0.053 | 0.05 | 0.053 | 0.044 | 0.041 | 0.031 | 0.03 | 0.034 | 0.033 | 0.027 | 0.019 | 0.024 | 0.044 | 0.026 | 0.039 | 0.034 | 0.038 | 0.043 | 0.031 | 0.019 | 0.015 | 0.021 | 0.019 | 0.01 | 0.026 | 0.01 | 0.029 | 0.034 | 0.037 | 0.033 | 0.038 | 0.022 | 0.026 | 0.02 | 0.028 | 0.042 | 0.051 | 0.027 | 0.046 | 0.046 | 0.072 | 0.03 | 0.042 | 0.045 | 0.034 | 0.021 | 0.025 | 0.037 |
Total Other Income Expenses Net
| -141 | -57 | 56 | 73 | 61 | -55 | 98 | 36 | 24 | -10 | 65 | 39 | 21 | -402 | 80 | 87 | 77 | -129 | -188 | 30 | 21 | -116 | -34 | -10 | 2 | -29 | -9 | 4 | 19 | -9 | 10 | 50 | -29 | -36 | 3 | -1 | 7 | -31 | -41 | -19 | 5 | -1,632.615 | 6.881 | -3.417 | -0.834 | -1,504.031 | -0.704 | 44.906 | -50.938 | -1,499.149 | -16.306 | -3.823 | 13.665 | -1,215.644 | -5.187 | -46.033 | -90.48 | -1,200.768 | 26.153 | 5.936 | -10.536 | -1,365.341 | -93.908 | 1.255 |
Income Before Tax
| 131 | 408 | 633 | 636 | 575 | 294 | 794 | 470 | 819 | 772 | 585 | 553 | 714 | 98 | 675 | 560 | 570 | 420 | 396 | 508 | 432 | 259 | 286 | 322 | 326 | 243 | 187 | 212 | 403 | 226 | 367 | 339 | 273 | 344 | 275 | 146 | 120 | 125 | 99 | 44 | 164 | 68.668 | 201.602 | 213.24 | 218.815 | 195.319 | 232.653 | 170.937 | 100.252 | 69.596 | 140.414 | 219.369 | 265.934 | 94.222 | 167.002 | 139.615 | 201.239 | 36.803 | 179.498 | 189.741 | 107.384 | -51.94 | 3.797 | 154.973 |
Income Before Tax Ratio
| 0.009 | 0.028 | 0.045 | 0.048 | 0.046 | 0.022 | 0.063 | 0.043 | 0.071 | 0.061 | 0.051 | 0.051 | 0.068 | 0.009 | 0.062 | 0.056 | 0.061 | 0.038 | 0.036 | 0.047 | 0.043 | 0.024 | 0.027 | 0.033 | 0.034 | 0.024 | 0.019 | 0.025 | 0.046 | 0.025 | 0.04 | 0.04 | 0.034 | 0.039 | 0.031 | 0.019 | 0.016 | 0.017 | 0.014 | 0.007 | 0.027 | 0.009 | 0.03 | 0.033 | 0.036 | 0.03 | 0.037 | 0.03 | 0.017 | 0.012 | 0.025 | 0.041 | 0.054 | 0.018 | 0.044 | 0.034 | 0.05 | 0.009 | 0.049 | 0.046 | 0.031 | -0.012 | 0.001 | 0.037 |
Income Tax Expense
| 184 | 132 | 156 | 179 | 255 | 67 | 231 | 141 | 302 | 192 | 175 | 172 | 272 | 124 | 213 | 188 | 220 | 163 | 198 | 159 | 153 | 65 | 87 | 108 | 125 | 87 | 111 | 74 | 152 | 77 | 116 | 97 | 115 | 52 | 100 | 53 | 66 | 85 | 16 | 33 | 92 | 51.503 | 95.354 | 96.137 | 110.78 | 88.643 | 99.367 | 77.414 | 61.501 | -20.657 | 123.298 | 98.965 | 115.759 | 55.362 | 65.227 | 47.253 | 73.501 | 22.646 | 89.327 | 102.828 | 51.328 | 52.97 | 44.645 | 72.455 |
Net Income
| -137 | 195 | 410 | 371 | 230 | 149 | 394 | 221 | 411 | 484 | 333 | 297 | 363 | -80 | 336 | 293 | 303 | 210 | 82 | 268 | 209 | 123 | 142 | 154 | 160 | 135 | 55 | 125 | 232 | 135 | 239 | 228 | 153 | 280 | 165 | 86 | 46 | 31 | 78 | 4 | 65 | 9.337 | 97.445 | 100.362 | 105 | 90.919 | 124.615 | 89.929 | 33.39 | 75.166 | 8.012 | 112.867 | 134.423 | 34.963 | 91.368 | 85.301 | 118.429 | 39.738 | 94.067 | 88.73 | 53.695 | -56.413 | -32.451 | 83.482 |
Net Income Ratio
| -0.01 | 0.014 | 0.029 | 0.028 | 0.018 | 0.011 | 0.031 | 0.02 | 0.036 | 0.039 | 0.029 | 0.027 | 0.035 | -0.007 | 0.031 | 0.029 | 0.032 | 0.019 | 0.007 | 0.025 | 0.021 | 0.011 | 0.013 | 0.016 | 0.016 | 0.014 | 0.005 | 0.015 | 0.027 | 0.015 | 0.026 | 0.027 | 0.019 | 0.032 | 0.019 | 0.011 | 0.006 | 0.004 | 0.011 | 0.001 | 0.011 | 0.001 | 0.015 | 0.016 | 0.018 | 0.014 | 0.02 | 0.016 | 0.006 | 0.012 | 0.001 | 0.021 | 0.027 | 0.007 | 0.024 | 0.021 | 0.029 | 0.009 | 0.025 | 0.022 | 0.016 | -0.013 | -0.008 | 0.02 |
EPS
| -14.49 | 20.62 | 43.36 | 39.23 | 24.32 | 15.97 | 43.6 | 24.46 | 45.48 | 53.56 | 36.84 | 32.95 | 40.17 | -8.85 | 37.18 | 30.64 | 31.72 | 21.96 | 8.57 | 27.93 | 21.86 | 12.82 | 14.8 | 16.05 | 16.71 | 14.07 | 5.73 | 13.03 | 24.19 | 14.07 | 24.91 | 23.76 | 15.95 | 29.18 | 17.19 | 8.96 | 4.88 | 3.23 | 8.13 | 0.42 | 6.86 | 0.97 | 10.15 | 10.46 | 11.03 | 9.47 | 12.98 | 9.35 | 3.47 | 7.82 | 0.83 | 10.41 | 12.4 | 3.23 | 8.43 | 7.87 | 10.92 | 3.67 | 8.96 | 8.46 | 5.12 | -5.38 | -3.09 | 8.7 |
EPS Diluted
| -14.49 | 20.62 | 43.36 | 39.23 | 24.32 | 15.97 | 43.6 | 24.46 | 45.48 | 53.56 | 36.84 | 32.87 | 40.17 | -8.85 | 37.18 | 30.64 | 31.72 | 21.96 | 8.57 | 27.93 | 21.86 | 12.82 | 14.8 | 16.05 | 16.44 | 14.07 | 5.73 | 13.03 | 24.19 | 14.07 | 24.91 | 23.76 | 15.95 | 29.18 | 17.19 | 8.96 | 4.88 | 3.23 | 8.13 | 0.42 | 6.86 | 0.97 | 10.15 | 10.46 | 11.03 | 9.47 | 12.98 | 9.35 | 3.47 | 7.82 | 0.83 | 10.41 | 12.4 | 3.23 | 8.43 | 7.87 | 10.92 | 3.67 | 8.96 | 8.46 | 5.12 | -5.38 | -3.09 | 7.75 |
EBITDA
| 450 | 615 | 709 | 643 | 572 | 349 | 796 | 472 | 821 | 830 | 587 | 555 | 715 | 534 | 680 | 562 | 534 | 560 | 623 | 507 | 433 | 351 | 301 | 338 | 335 | 294 | 191 | 215 | 406 | 241 | 371 | 304 | 318 | 388 | 285 | 160 | 126 | 140 | 155 | 72 | 171 | 1,714.066 | 209.344 | 231.956 | 227.842 | 1,713.071 | 239.021 | 129.432 | 158.594 | 1,577.314 | 161.594 | 225.118 | 273.624 | 1,414.879 | 222.379 | 297.629 | 333.405 | 1,301.256 | 239.565 | 251.029 | 142.043 | 1,346.253 | 123.219 | 156.043 |
EBITDA Ratio
| 0.032 | 0.043 | 0.05 | 0.048 | 0.045 | 0.026 | 0.063 | 0.043 | 0.071 | 0.066 | 0.051 | 0.051 | 0.068 | 0.049 | 0.062 | 0.056 | 0.057 | 0.051 | 0.056 | 0.046 | 0.044 | 0.032 | 0.028 | 0.035 | 0.035 | 0.029 | 0.019 | 0.025 | 0.046 | 0.026 | 0.041 | 0.036 | 0.04 | 0.044 | 0.032 | 0.02 | 0.017 | 0.019 | 0.022 | 0.011 | 0.029 | 0.225 | 0.031 | 0.036 | 0.038 | 0.264 | 0.038 | 0.023 | 0.028 | 0.262 | 0.029 | 0.042 | 0.055 | 0.278 | 0.059 | 0.073 | 0.083 | 0.309 | 0.065 | 0.061 | 0.041 | 0.317 | 0.031 | 0.037 |