Morito
9837.TMorito Co., Ltd. Price (9837.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
26,430,467
(1.3347)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Morito Co., Ltd.Currency: JPY
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
37,364,629,000.00
+0% |
30,024,892,000.00
-20% |
30,823,837,000.00
+3% |
31,116,925,000.00
+1% |
31,521,553,000.00
+1% |
33,145,597,000.00
+5% |
35,862,360,000.00
+8% |
43,293,935,000.00
+21% |
40,086,554,000.00
-7% |
41,388,461,000.00
+3% |
43,943,632,000.00
+6% |
45,987,996,000.00
+5% |
40,727,340,000.00
-11% |
43,636,848,000.00
+7% |
48,478,405,000.00
+11% |
48,529,542,000.00
+0% |
48,537,182,000.00
+0% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 27,871,828,000.00 | 22,397,941,000.00 | 22,643,339,000.00 | 22,994,771,000.00 | 23,393,374,000.00 | 24,655,946,000.00 | 26,603,942,000.00 | 32,174,918,000.00 | 29,285,355,000.00 | 30,245,702,000.00 | 32,135,727,000.00 | 33,444,996,000.00 | 30,153,485,000.00 | 32,235,770,000.00 | 35,990,975,000.00 | 35,784,755,000.00 | 34,398,920,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
9,492,801,000.00
+0% |
7,626,951,000.00
-20% |
8,180,498,000.00
+7% |
8,122,154,000.00
-1% |
8,128,179,000.00
+0% |
8,489,651,000.00
+4% |
9,258,418,000.00
+9% |
11,119,017,000.00
+20% |
10,801,199,000.00
-3% |
11,142,759,000.00
+3% |
11,807,905,000.00
+6% |
12,543,000,000.00
+6% |
10,573,855,000.00
-16% |
11,401,078,000.00
+8% |
12,487,430,000.00
+10% |
12,744,787,000.00
+2% |
14,138,262,000.00
+11% |
||
| Gross Profit Ratio | (0.25%) | (0.25%) | (0.27%) | (0.26%) | (0.26%) | (0.26%) | (0.26%) | (0.26%) | (0.27%) | (0.27%) | (0.27%) | (0.27%) | (0.26%) | (0.26%) | (0.26%) | (0.26%) | (0.29%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| General and Administrative | 1,579,767,000.00 | 1,326,096,000.00 | 1,417,231,000.00 | 1,447,377,000.00 | 1,503,730,000.00 | 1,610,723,000.00 | 1,798,252,000.00 | 2,168,295,000.00 | 2,101,489,000.00 | 2,131,827,000.00 | 2,378,198,000.00 | 2,552,346,000.00 | 2,298,953,000.00 | 2,216,100,000.00 | 2,350,520,000.00 | 2,321,905,000.00 | 2,354,858,000.00 | ||
| Selling, General & Admin... | 1,579,767,000.00 | 1,326,096,000.00 | 1,417,231,000.00 | 1,447,377,000.00 | 1,503,730,000.00 | 1,610,723,000.00 | 1,798,252,000.00 | 2,168,295,000.00 | 2,101,489,000.00 | 2,131,827,000.00 | 2,378,198,000.00 | 2,552,346,000.00 | 2,298,953,000.00 | 2,216,100,000.00 | 2,350,520,000.00 | 10,292,959,000.00 | 2,354,858,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 933,000,000.00 | 968,000,000.00 | 1,117,000,000.00 | 1,174,000,000.00 | 1,184,000,000.00 | 1,245,000,000.00 | 1,447,000,000.00 | 1,596,000,000.00 | 1,397,000,000.00 | 1,461,000,000.00 | 1,549,000,000.00 | 7,971,054,000.00 | 0.00 | ||
| Depreciation and Amortiz... | 490,524,000.00 | 475,883,000.00 | 373,457,000.00 | 323,933,000.00 | 299,068,000.00 | 345,275,000.00 | 462,789,000.00 | 963,429,000.00 | 829,310,000.00 | 901,068,000.00 | 922,708,000.00 | 1,101,171,000.00 | 1,199,959,000.00 | 1,174,565,000.00 | 1,252,254,000.00 | 1,290,024,000.00 | 1,264,004,000.00 | ||
| Other Expenses | -106,456,000.00 | -15,408,000.00 | 2,109,000.00 | 545,000.00 | 45,679,000.00 | 43,514,000.00 | 85,845,000.00 | 73,911,000.00 | -12,181,000.00 | -66,218,000.00 | -50,351,000.00 | 8,256,374,000.00 | 7,418,427,000.00 | 7,565,186,000.00 | 8,019,953,000.00 | 0.00 | 8,914,421,000.00 | ||
| Total Operating Expenses | 6,312,903,000.00 | 5,489,388,000.00 | 5,484,142,000.00 | 5,398,562,000.00 | 5,406,892,000.00 | 5,677,328,000.00 | 6,330,862,000.00 | 7,455,409,000.00 | 7,266,926,000.00 | 7,499,005,000.00 | 10,082,488,000.00 | 10,808,720,000.00 | 9,717,380,000.00 | 9,781,286,000.00 | 10,370,473,000.00 | 10,801,038,000.00 | 11,269,279,000.00 | ||
| Cost and Exponses | 34,184,731,000.00 | 27,887,329,000.00 | 28,127,481,000.00 | 28,393,333,000.00 | 28,800,266,000.00 | 30,333,274,000.00 | 32,934,804,000.00 | 39,630,327,000.00 | 36,552,281,000.00 | 37,744,707,000.00 | 42,218,215,000.00 | 44,253,716,000.00 | 39,870,865,000.00 | 42,017,056,000.00 | 46,361,448,000.00 | 46,077,714,000.00 | 45,668,199,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,626,926,000.00
+0% |
849,562,000.00
-48% |
1,441,736,000.00
+70% |
1,506,170,000.00
+4% |
1,389,454,000.00
-8% |
1,390,772,000.00
+0% |
1,429,244,000.00
+3% |
1,721,010,000.00
+20% |
1,767,888,000.00
+3% |
1,707,685,000.00
-3% |
1,725,409,000.00
+1% |
1,734,274,000.00
+1% |
856,467,000.00
-51% |
1,619,783,000.00
+89% |
2,116,949,000.00
+31% |
2,451,828,000.00
+16% |
2,868,983,000.00
+17% |
||
| Operating Income Ratio | (0.04%) | (0.03%) | (0.05%) | (0.05%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.02%) | (0.04%) | (0.04%) | (0.05%) | (0.06%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 29,189,000.00 | 20,161,000.00 | 16,910,000.00 | 16,233,000.00 | 27,232,000.00 | 27,291,000.00 | 27,978,000.00 | 27,387,000.00 | 24,831,000.00 | 27,562,000.00 | 25,990,000.00 | 27,386,000.00 | 14,108,000.00 | 9,721,000.00 | 9,690,000.00 | 17,388,000.00 | 16,039,000.00 | ||
| Interest Expenses | 16,149,000.00 | 19,704,000.00 | 7,283,000.00 | 4,945,000.00 | 3,701,000.00 | 4,615,000.00 | 14,005,000.00 | 22,131,000.00 | 16,448,000.00 | 5,675,000.00 | 5,801,000.00 | 8,506,000.00 | 14,437,000.00 | 10,700,000.00 | 13,172,000.00 | 12,666,000.00 | 17,634,000.00 | ||
| Total Other Income/Exp... | 356,684,000.00 | -398,282,000.00 | -257,380,000.00 | -417,845,000.00 | -65,799,000.00 | 342,275,000.00 | 483,333,000.00 | 691,312,000.00 | 91,560,000.00 | 2,565,147,000.00 | 44,970,000.00 | 444,345,000.00 | -50,255,000.00 | 502,244,000.00 | 499,887,000.00 | 740,605,000.00 | 1,010,388,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 2,490,283,000.00 | 946,867,000.00 | 1,565,096,000.00 | 1,417,203,000.00 | 1,626,424,000.00 | 2,082,937,000.00 | 2,428,379,000.00 | 3,397,882,000.00 | 2,705,207,000.00 | 5,179,575,000.00 | 2,698,892,000.00 | 3,288,299,000.00 | 2,020,609,000.00 | 3,307,296,000.00 | 3,882,259,999.00 | 4,495,124,000.00 | 5,161,009,000.00 | ||
| EBITDA ratio | (0.09%) | (0.08%) | (0.10%) | (0.09%) | (0.10%) | (0.10%) | (0.10%) | (0.11%) | (0.11%) | (0.11%) | (0.06%) | (0.06%) | (0.05%) | (0.07%) | (0.07%) | (0.09%) | (0.11%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,983,610,000.00 | 451,280,000.00 | 1,184,356,000.00 | 1,088,325,000.00 | 1,323,655,000.00 | 1,733,047,000.00 | 1,912,577,000.00 | 2,412,322,000.00 | 1,859,448,000.00 | 4,272,832,000.00 | 1,770,379,000.00 | 2,178,619,000.00 | 806,212,000.00 | 2,122,027,000.00 | 2,616,836,000.00 | 3,192,433,000.00 | 3,879,371,000.00 | ||
| Income Before Tax Ratio | (0.05%) | (0.02%) | (0.04%) | (0.03%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.05%) | (0.10%) | (0.04%) | (0.05%) | (0.02%) | (0.05%) | (0.05%) | (0.07%) | (0.08%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 959,580,000.00 | 242,870,000.00 | 453,191,000.00 | 540,435,000.00 | 533,089,000.00 | 651,070,000.00 | 642,150,000.00 | 979,920,000.00 | 677,857,000.00 | 967,495,000.00 | 513,026,000.00 | 775,679,000.00 | 336,114,000.00 | 714,820,000.00 | 942,755,000.00 | 974,444,000.00 | 1,307,313,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 1,010,450,000.00
+0% |
192,703,000.00
-81% |
720,429,000.00
+274% |
542,400,000.00
-25% |
787,932,000.00
+45% |
1,081,976,000.00
+37% |
1,270,427,000.00
+17% |
1,432,401,000.00
+13% |
1,181,591,000.00
-18% |
3,305,337,000.00
+180% |
1,257,353,000.00
-62% |
1,402,940,000.00
+12% |
470,097,000.00
-66% |
1,407,207,000.00
+199% |
1,674,080,000.00
+19% |
2,217,989,000.00
+32% |
2,572,058,000.00
+16% |
||
| Net Income Ratio | (0.03%) | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.04%) | (0.03%) | (0.03%) | (0.08%) | (0.03%) | (0.03%) | (0.01%) | (0.03%) | (0.03%) | (0.05%) | (0.05%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 33.62 | 6.47 | 24.47 | 18.52 | 27.10 | 37.34 | 43.85 | 49.48 | 41.48 | 119.29 | 45.71 | 51.17 | 17.17 | 51.41 | 62.23 | 83.05 | 97.31 | ||
| Diluted EPS | 33.59 | 6.47 | 24.47 | 18.52 | 27.10 | 37.34 | 43.85 | 49.48 | 41.48 | 119.14 | 45.62 | 51.17 | 17.17 | 51.41 | 62.23 | 82.80 | 97.31 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 30,052,000.00 | 29,796,000.00 | 29,444,000.00 | 29,282,000.00 | 29,076,000.00 | 28,972,000.00 | 28,973,000.00 | 28,950,000.00 | 28,485,000.00 | 27,709,000.00 | 27,505,000.00 | 27,415,000.00 | 27,379,000.00 | 27,372,000.00 | 26,901,000.00 | 26,708,000.00 | 26,430,467.00 | ||
| Diluted Share Outstanding | 30,081,870.00 | 29,796,000.00 | 29,444,000.00 | 29,282,000.00 | 29,076,000.00 | 28,973,000.00 | 28,973,000.00 | 28,950,000.00 | 28,485,000.00 | 27,743,302.00 | 27,561,442.00 | 27,415,000.00 | 27,379,000.00 | 27,372,000.00 | 26,901,000.00 | 26,788,000.00 | 26,430,467.00 | ||