Mory
5464.TMory Industries Inc. Price (5464.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
7,764,397
(0.0152)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Mory Industries Inc.Currency: JPY
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
55,417,000,000.00
+0% |
48,309,000,000.00
-13% |
35,910,000,000.00
-26% |
41,351,000,000.00
+15% |
40,568,000,000.00
-2% |
37,508,000,000.00
-8% |
39,184,000,000.00
+4% |
40,316,000,000.00
+3% |
39,454,000,000.00
-2% |
39,042,000,000.00
-1% |
42,214,000,000.00
+8% |
44,012,000,000.00
+4% |
42,160,000,000.00
-4% |
35,112,000,000.00
-17% |
43,076,000,000.00
+23% |
48,712,000,000.00
+13% |
47,898,000,000.00
-2% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 44,914,000,000.00 | 42,248,000,000.00 | 29,042,000,000.00 | 31,921,000,000.00 | 32,556,000,000.00 | 29,902,000,000.00 | 30,288,000,000.00 | 31,470,000,000.00 | 31,790,000,000.00 | 29,722,000,000.00 | 31,717,000,000.00 | 33,819,000,000.00 | 32,760,000,000.00 | 26,999,000,000.00 | 31,969,000,000.00 | 36,639,000,000.00 | 36,493,000,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
10,503,000,000.00
+0% |
6,061,000,000.00
-42% |
6,868,000,000.00
+13% |
9,430,000,000.00
+37% |
8,012,000,000.00
-15% |
7,606,000,000.00
-5% |
8,896,000,000.00
+17% |
8,846,000,000.00
-1% |
7,664,000,000.00
-13% |
9,320,000,000.00
+22% |
10,497,000,000.00
+13% |
10,193,000,000.00
-3% |
9,400,000,000.00
-8% |
8,113,000,000.00
-14% |
11,107,000,000.00
+37% |
12,073,000,000.00
+9% |
11,405,000,000.00
-6% |
||
| Gross Profit Ratio | (0.19%) | (0.13%) | (0.19%) | (0.23%) | (0.20%) | (0.20%) | (0.23%) | (0.22%) | (0.19%) | (0.24%) | (0.25%) | (0.23%) | (0.22%) | (0.23%) | (0.26%) | (0.25%) | (0.24%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 72,000,000.00 | 99,000,000.00 | 60,000,000.00 | 68,000,000.00 | 63,000,000.00 | 61,000,000.00 | 66,000,000.00 | 65,000,000.00 | 57,000,000.00 | 48,000,000.00 | 67,000,000.00 | 84,000,000.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,327,000,000.00 | 3,519,000,000.00 | 3,485,000,000.00 | 3,230,000,000.00 | 2,956,000,000.00 | 3,045,000,000.00 | 3,154,000,000.00 | 3,154,000,000.00 | 2,940,000,000.00 | 3,088,000,000.00 | 3,150,000,000.00 | 3,267,000,000.00 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,343,000,000.00 | 5,593,000,000.00 | 5,592,000,000.00 | 5,335,000,000.00 | 5,131,000,000.00 | 5,263,000,000.00 | 5,524,000,000.00 | 5,594,000,000.00 | 5,184,000,000.00 | 5,423,000,000.00 | 5,338,000,000.00 | 5,508,000,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,016,000,000.00 | 2,074,000,000.00 | 2,107,000,000.00 | 2,105,000,000.00 | 2,175,000,000.00 | 2,218,000,000.00 | 2,370,000,000.00 | 2,440,000,000.00 | 2,244,000,000.00 | 2,335,000,000.00 | 2,188,000,000.00 | 2,241,000,000.00 | ||
| Depreciation and Amortiz... | 799,000,000.00 | 869,000,000.00 | 824,000,000.00 | 818,000,000.00 | 844,000,000.00 | 803,000,000.00 | 792,000,000.00 | 937,000,000.00 | 1,008,000,000.00 | 975,000,000.00 | 995,000,000.00 | 996,000,000.00 | 1,001,000,000.00 | 1,040,000,000.00 | 1,078,000,000.00 | 1,068,000,000.00 | 1,065,000,000.00 | ||
| Other Expenses | 53,000,000.00 | 35,000,000.00 | 38,000,000.00 | 20,000,000.00 | 26,000,000.00 | 30,000,000.00 | 38,000,000.00 | 35,000,000.00 | 46,000,000.00 | 45,000,000.00 | 12,000,000.00 | 18,000,000.00 | 14,000,000.00 | 286,000,000.00 | 96,000,000.00 | 55,000,000.00 | 0.00 | ||
| Total Operating Expenses | 5,922,000,000.00 | 5,512,000,000.00 | 5,154,000,000.00 | 5,390,000,000.00 | 5,240,000,000.00 | 5,343,000,000.00 | 5,593,000,000.00 | 5,592,000,000.00 | 5,401,000,000.00 | 5,194,000,000.00 | 5,324,000,000.00 | 5,524,000,000.00 | 5,594,000,000.00 | 5,184,000,000.00 | 5,423,000,000.00 | 5,338,000,000.00 | 5,509,000,000.00 | ||
| Cost and Exponses | 50,836,000,000.00 | 47,760,000,000.00 | 34,196,000,000.00 | 37,311,000,000.00 | 37,796,000,000.00 | 35,245,000,000.00 | 35,881,000,000.00 | 37,062,000,000.00 | 37,191,000,000.00 | 34,916,000,000.00 | 37,041,000,000.00 | 39,343,000,000.00 | 38,354,000,000.00 | 32,183,000,000.00 | 37,392,000,000.00 | 41,977,000,000.00 | 42,002,000,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
4,580,000,000.00
+0% |
548,000,000.00
-88% |
1,713,000,000.00
+213% |
4,038,000,000.00
+136% |
2,771,000,000.00
-31% |
2,262,000,000.00
-18% |
3,302,000,000.00
+46% |
3,253,000,000.00
-1% |
2,261,000,000.00
-30% |
4,125,000,000.00
+82% |
5,172,000,000.00
+25% |
4,668,000,000.00
-10% |
3,805,000,000.00
-18% |
2,928,000,000.00
-23% |
5,683,000,000.00
+94% |
6,734,000,000.00
+18% |
5,896,000,000.00
-12% |
||
| Operating Income Ratio | (0.08%) | (0.01%) | (0.05%) | (0.10%) | (0.07%) | (0.06%) | (0.08%) | (0.08%) | (0.06%) | (0.11%) | (0.12%) | (0.11%) | (0.09%) | (0.08%) | (0.13%) | (0.14%) | (0.12%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 25,000,000.00 | 0.00 | 0.00 | 1,000,000.00 | 5,000,000.00 | 4,000,000.00 | 4,000,000.00 | 3,000,000.00 | 5,000,000.00 | 12,000,000.00 | 14,000,000.00 | 10,000,000.00 | 8,000,000.00 | 10,000,000.00 | 16,000,000.00 | ||
| Interest Expenses | 172,000,000.00 | 159,000,000.00 | 132,000,000.00 | 98,000,000.00 | 67,000,000.00 | 54,000,000.00 | 43,000,000.00 | 34,000,000.00 | 30,000,000.00 | 27,000,000.00 | 12,000,000.00 | 9,000,000.00 | 8,000,000.00 | 9,000,000.00 | 9,000,000.00 | 12,000,000.00 | 13,000,000.00 | ||
| Total Other Income/Exp... | -227,000,000.00 | -3,390,000,000.00 | -71,000,000.00 | -174,000,000.00 | -95,000,000.00 | -949,000,000.00 | 318,000,000.00 | 254,000,000.00 | 190,000,000.00 | -760,000,000.00 | 160,000,000.00 | 260,000,000.00 | 456,000,000.00 | 653,000,000.00 | 439,000,000.00 | 665,000,000.00 | 594,000,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 5,324,000,000.00 | -1,814,000,000.00 | 2,598,000,000.00 | 4,780,000,000.00 | 3,587,000,000.00 | 2,170,000,000.00 | 4,095,000,000.00 | 4,191,000,000.00 | 3,271,000,000.00 | 5,101,000,000.00 | 6,168,000,000.00 | 5,665,000,000.00 | 4,807,000,000.00 | 3,959,000,000.00 | 6,762,000,000.00 | 7,803,000,000.00 | 7,566,000,000.00 | ||
| EBITDA ratio | (0.10%) | (0.03%) | (0.07%) | (0.12%) | (0.09%) | (0.09%) | (0.11%) | (0.11%) | (0.08%) | (0.14%) | (0.15%) | (0.14%) | (0.12%) | (0.13%) | (0.17%) | (0.17%) | (0.16%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 4,353,000,000.00 | -2,842,000,000.00 | 1,642,000,000.00 | 3,864,000,000.00 | 2,676,000,000.00 | 1,313,000,000.00 | 3,620,000,000.00 | 3,507,000,000.00 | 2,451,000,000.00 | 3,365,000,000.00 | 5,332,000,000.00 | 4,928,000,000.00 | 4,261,000,000.00 | 3,581,000,000.00 | 6,122,000,000.00 | 7,399,000,000.00 | 6,490,000,000.00 | ||
| Income Before Tax Ratio | (0.08%) | (-0.06%) | (0.05%) | (0.09%) | (0.07%) | (0.04%) | (0.09%) | (0.09%) | (0.06%) | (0.09%) | (0.13%) | (0.11%) | (0.10%) | (0.10%) | (0.14%) | (0.15%) | (0.14%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 1,807,000,000.00 | 152,000,000.00 | 446,000,000.00 | 1,547,000,000.00 | 942,000,000.00 | 457,000,000.00 | 1,296,000,000.00 | 1,216,000,000.00 | 695,000,000.00 | 1,207,000,000.00 | 1,633,000,000.00 | 1,521,000,000.00 | 1,292,000,000.00 | 1,105,000,000.00 | 1,796,000,000.00 | 2,099,000,000.00 | 1,967,000,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 2,546,000,000.00
+0% |
-2,994,000,000.00
-218% |
1,196,000,000.00
-140% |
2,317,000,000.00
+94% |
1,734,000,000.00
-25% |
855,000,000.00
-51% |
2,340,000,000.00
+174% |
2,317,000,000.00
-1% |
1,773,000,000.00
-23% |
2,222,000,000.00
+25% |
3,707,000,000.00
+67% |
3,410,000,000.00
-8% |
2,968,000,000.00
-13% |
2,477,000,000.00
-17% |
4,320,000,000.00
+74% |
5,290,000,000.00
+22% |
4,519,000,000.00
-15% |
||
| Net Income Ratio | (0.05%) | (-0.06%) | (0.03%) | (0.06%) | (0.04%) | (0.02%) | (0.06%) | (0.06%) | (0.04%) | (0.06%) | (0.09%) | (0.08%) | (0.07%) | (0.07%) | (0.10%) | (0.11%) | (0.09%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 281.80 | -336.85 | 137.55 | 273.65 | 205.10 | 102.35 | 282.55 | 279.90 | 214.53 | 272.86 | 460.21 | 431.01 | 376.88 | 315.67 | 551.45 | 681.21 | 582.02 | ||
| Diluted EPS | 281.80 | -336.85 | 137.55 | 273.65 | 205.10 | 102.35 | 282.55 | 279.90 | 214.53 | 272.86 | 460.21 | 431.01 | 376.88 | 315.67 | 551.45 | 681.21 | 582.02 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 9,034,600.00 | 8,888,200.00 | 8,694,600.00 | 8,469,233.00 | 8,454,702.00 | 8,356,544.00 | 8,283,805.00 | 8,280,447.00 | 8,267,053.00 | 8,145,434.00 | 8,055,104.00 | 7,911,735.00 | 7,875,096.00 | 7,846,791.00 | 7,833,851.00 | 7,765,575.00 | 7,764,397.00 | ||
| Diluted Share Outstanding | 9,034,600.00 | 8,888,200.00 | 8,694,600.00 | 8,469,233.00 | 8,454,702.00 | 8,356,544.00 | 8,283,805.00 | 8,280,447.00 | 8,267,053.00 | 8,145,434.00 | 8,055,104.00 | 7,911,735.00 | 7,875,096.00 | 7,846,791.00 | 7,833,851.00 | 7,765,575.00 | 7,764,397.00 | ||