Create
5187.TCreate Medic Co., Ltd. Price (5187.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
8,813,583
(3.1718)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Create Medic Co., Ltd.Currency: JPY
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
9,058,880,000.00
+0% |
9,017,696,000.00
0% |
9,097,359,000.00
+1% |
9,325,368,000.00
+3% |
9,331,915,000.00
+0% |
9,880,617,000.00
+6% |
9,939,799,000.00
+1% |
9,650,702,000.00
-3% |
10,003,003,000.00
+4% |
10,393,563,000.00
+4% |
10,796,964,000.00
+4% |
10,843,961,000.00
+0% |
10,830,471,000.00
0% |
11,698,682,000.00
+8% |
12,257,294,000.00
+5% |
12,585,449,000.00
+3% |
13,030,000,000.00
+4% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 4,359,556,000.00 | 4,414,043,000.00 | 4,484,119,000.00 | 4,822,444,000.00 | 5,025,799,000.00 | 5,502,229,000.00 | 5,684,431,000.00 | 5,438,977,000.00 | 5,499,962,000.00 | 5,471,262,000.00 | 5,753,127,000.00 | 5,615,683,000.00 | 5,752,701,000.00 | 6,438,464,000.00 | 6,882,779,000.00 | 7,107,109,000.00 | 7,326,000,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
4,699,324,000.00
+0% |
4,603,653,000.00
-2% |
4,613,240,000.00
+0% |
4,502,924,000.00
-2% |
4,306,116,000.00
-4% |
4,378,388,000.00
+2% |
4,255,368,000.00
-3% |
4,211,725,000.00
-1% |
4,503,041,000.00
+7% |
4,922,301,000.00
+9% |
5,043,837,000.00
+2% |
5,228,278,000.00
+4% |
5,077,770,000.00
-3% |
5,260,218,000.00
+4% |
5,374,515,000.00
+2% |
5,478,340,000.00
+2% |
5,704,000,000.00
+4% |
||
| Gross Profit Ratio | (0.52%) | (0.51%) | (0.51%) | (0.48%) | (0.46%) | (0.44%) | (0.43%) | (0.44%) | (0.45%) | (0.47%) | (0.47%) | (0.48%) | (0.47%) | (0.45%) | (0.44%) | (0.44%) | (0.44%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 358,000,000.00 | 285,000,000.00 | 250,000,000.00 | 281,326,000.00 | 362,922,000.00 | 506,151,000.00 | 616,612,000.00 | 637,198,000.00 | 630,241,000.00 | 785,740,000.00 | 882,093,000.00 | 850,000,000.00 | 0.00 | ||
| General and Administrative | 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 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 3,566,000,000.00 | 3,553,000,000.00 | 3,471,000,000.00 | 3,282,241,000.00 | 3,385,841,000.00 | 3,562,144,000.00 | 3,433,365,000.00 | 3,507,651,000.00 | 3,462,707,000.00 | 3,607,693,000.00 | 3,754,710,000.00 | 3,824,655,000.00 | 5,011,000,000.00 | ||
| Selling & Marketing Exp... | 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 | ||
| Depreciation and Amortiz... | 290,555,000.00 | 267,776,000.00 | 226,527,000.00 | 238,771,000.00 | 273,770,000.00 | 306,247,000.00 | 349,287,000.00 | 319,930,000.00 | 332,475,000.00 | 348,574,000.00 | 348,773,000.00 | 389,963,000.00 | 405,881,000.00 | 462,468,000.00 | 604,838,000.00 | 588,148,000.00 | 636,000,000.00 | ||
| Other Expenses | 33,806,000.00 | 7,588,000.00 | 16,631,000.00 | 2,537,000.00 | 52,381,000.00 | 23,552,000.00 | 13,862,000.00 | 15,851,000.00 | 13,039,000.00 | 18,103,000.00 | 12,580,000.00 | 4,144,849,000.00 | 4,092,948,000.00 | 4,393,433,000.00 | 4,636,803,000.00 | 0.00 | 1,000,000.00 | ||
| Total Operating Expenses | 3,265,758,000.00 | 3,326,406,000.00 | 3,382,120,000.00 | 3,501,612,000.00 | 3,566,349,000.00 | 3,553,734,000.00 | 3,471,140,000.00 | 3,563,566,000.00 | 3,748,763,000.00 | 4,068,295,000.00 | 4,049,977,000.00 | 4,144,849,000.00 | 4,092,948,000.00 | 4,393,433,000.00 | 4,636,803,000.00 | 4,675,096,000.00 | 5,012,000,000.00 | ||
| Cost and Exponses | 7,625,314,000.00 | 7,740,449,000.00 | 7,866,239,000.00 | 8,324,056,000.00 | 8,592,148,000.00 | 9,055,963,000.00 | 9,155,571,000.00 | 9,002,543,000.00 | 9,248,725,000.00 | 9,539,557,000.00 | 9,803,104,000.00 | 9,760,532,000.00 | 9,845,649,000.00 | 10,831,897,000.00 | 11,519,582,000.00 | 11,782,205,000.00 | 12,338,000,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,433,565,000.00
+0% |
1,277,246,000.00
-11% |
1,231,120,000.00
-4% |
1,001,311,000.00
-19% |
739,765,000.00
-26% |
824,654,000.00
+11% |
784,227,000.00
-5% |
648,158,000.00
-17% |
754,277,000.00
+16% |
854,006,000.00
+13% |
993,859,000.00
+16% |
1,083,427,000.00
+9% |
984,821,000.00
-9% |
866,784,000.00
-12% |
737,711,000.00
-15% |
803,242,000.00
+9% |
692,000,000.00
-14% |
||
| Operating Income Ratio | (0.16%) | (0.14%) | (0.14%) | (0.11%) | (0.08%) | (0.08%) | (0.08%) | (0.07%) | (0.08%) | (0.08%) | (0.09%) | (0.10%) | (0.09%) | (0.07%) | (0.06%) | (0.06%) | (0.05%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 10,227,000.00 | 5,037,000.00 | 4,023,000.00 | 5,687,000.00 | 9,638,000.00 | 14,616,000.00 | 24,942,000.00 | 20,207,000.00 | 16,941,000.00 | 21,379,000.00 | 14,267,000.00 | 20,607,000.00 | 27,379,000.00 | 37,443,000.00 | 35,861,000.00 | 29,040,000.00 | 0.00 | ||
| Interest Expenses | 19,463,000.00 | 19,390,000.00 | 16,596,000.00 | 14,173,000.00 | 17,503,000.00 | 15,155,000.00 | 13,080,000.00 | 12,053,000.00 | 12,481,000.00 | 9,924,000.00 | 6,900,000.00 | 8,000,000.00 | 7,308,000.00 | 6,097,000.00 | 7,078,000.00 | 10,979,000.00 | 0.00 | ||
| Total Other Income/Exp... | -118,608,000.00 | -175,280,000.00 | -116,330,000.00 | 51,054,000.00 | 178,732,000.00 | 70,216,000.00 | 43,260,000.00 | -28,903,000.00 | 53,166,000.00 | -84,610,000.00 | -13,691,000.00 | 18,152,000.00 | -432,000.00 | 98,842,000.00 | 95,731,000.00 | 100,782,000.00 | 393,000,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,624,975,000.00 | 1,389,132,000.00 | 1,357,913,000.00 | 1,305,309,000.00 | 1,209,770,000.00 | 1,216,272,000.00 | 1,189,854,000.00 | 951,238,000.00 | 1,152,398,000.00 | 1,127,896,000.00 | 1,335,841,000.00 | 1,499,543,000.00 | 1,397,579,000.00 | 1,434,193,000.00 | 1,474,992,000.00 | 1,503,151,000.00 | 1,329,000,000.00 | ||
| EBITDA ratio | (0.18%) | (0.17%) | (0.15%) | (0.13%) | (0.13%) | (0.13%) | (0.14%) | (0.10%) | (0.12%) | (0.12%) | (0.12%) | (0.14%) | (0.13%) | (0.13%) | (0.12%) | (0.12%) | (0.10%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,314,957,000.00 | 1,101,966,000.00 | 1,114,790,000.00 | 1,052,365,000.00 | 918,497,000.00 | 894,870,000.00 | 827,487,000.00 | 619,255,000.00 | 807,443,000.00 | 769,396,000.00 | 980,168,000.00 | 1,101,579,000.00 | 984,389,000.00 | 965,626,000.00 | 836,742,000.00 | 904,024,000.00 | 1,085,000,000.00 | ||
| Income Before Tax Ratio | (0.15%) | (0.12%) | (0.12%) | (0.11%) | (0.10%) | (0.09%) | (0.08%) | (0.06%) | (0.08%) | (0.07%) | (0.09%) | (0.10%) | (0.09%) | (0.08%) | (0.07%) | (0.07%) | (0.08%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 504,630,000.00 | 476,469,000.00 | 447,248,000.00 | 468,983,000.00 | 406,225,000.00 | 361,241,000.00 | 337,427,000.00 | 286,111,000.00 | 290,748,000.00 | 301,434,000.00 | 307,631,000.00 | 376,525,000.00 | 324,866,000.00 | 305,217,000.00 | 376,096,000.00 | 750,001,000.00 | 245,000,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 810,326,000.00
+0% |
625,496,000.00
-23% |
667,541,000.00
+7% |
583,382,000.00
-13% |
512,271,000.00
-12% |
533,628,000.00
+4% |
490,059,000.00
-8% |
333,143,000.00
-32% |
516,695,000.00
+55% |
467,961,000.00
-9% |
672,536,000.00
+44% |
725,054,000.00
+8% |
659,523,000.00
-9% |
660,409,000.00
+0% |
482,213,000.00
-27% |
154,022,000.00
-68% |
840,000,000.00
+445% |
||
| Net Income Ratio | (0.09%) | (0.07%) | (0.07%) | (0.06%) | (0.05%) | (0.05%) | (0.05%) | (0.03%) | (0.05%) | (0.05%) | (0.06%) | (0.07%) | (0.06%) | (0.06%) | (0.04%) | (0.01%) | (0.06%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 84.26 | 65.04 | 69.41 | 60.66 | 53.27 | 55.49 | 50.96 | 34.64 | 54.73 | 50.23 | 72.20 | 77.83 | 71.19 | 72.61 | 53.00 | 16.92 | 95.31 | ||
| Diluted EPS | 84.26 | 65.04 | 69.41 | 60.66 | 53.27 | 55.49 | 50.96 | 34.64 | 54.73 | 50.23 | 72.20 | 77.83 | 71.19 | 72.61 | 53.00 | 16.92 | 95.31 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 9,617,474.00 | 9,617,091.00 | 9,616,847.00 | 9,616,770.00 | 9,616,732.00 | 9,616,557.00 | 9,616,267.00 | 9,616,088.00 | 9,441,305.00 | 9,315,548.00 | 9,315,413.00 | 9,315,322.00 | 9,264,424.00 | 9,094,989.00 | 9,097,976.00 | 9,102,291.00 | 8,813,583.00 | ||
| Diluted Share Outstanding | 9,617,474.00 | 9,617,091.00 | 9,616,847.00 | 9,616,770.00 | 9,616,732.00 | 9,616,557.00 | 9,616,267.00 | 9,616,088.00 | 9,441,305.00 | 9,315,548.00 | 9,315,413.00 | 9,315,322.00 | 9,264,424.00 | 9,094,989.00 | 9,097,976.00 | 9,102,291.00 | 8,813,583.00 | ||