Nippon Suisan Kaisha Ltd
TSE:1332
Income Statement
Earnings Waterfall
Nippon Suisan Kaisha Ltd
Revenue
|
815.3B
JPY
|
Cost of Revenue
|
-693.1B
JPY
|
Gross Profit
|
122.2B
JPY
|
Operating Expenses
|
-94.7B
JPY
|
Operating Income
|
27.5B
JPY
|
Other Expenses
|
-4.5B
JPY
|
Net Income
|
22.9B
JPY
|
Income Statement
Nippon Suisan Kaisha Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
592 994
N/A
|
604 249
+2%
|
613 484
+2%
|
614 906
+0%
|
627 660
+2%
|
638 435
+2%
|
647 422
+1%
|
657 688
+2%
|
653 048
-1%
|
637 164
-2%
|
632 854
-1%
|
619 403
-2%
|
619 266
0%
|
635 953
+3%
|
642 530
+1%
|
663 310
+3%
|
679 221
+2%
|
677 293
0%
|
689 075
+2%
|
696 659
+1%
|
708 465
+2%
|
712 111
+1%
|
711 554
0%
|
707 030
-1%
|
695 678
-2%
|
690 016
-1%
|
667 825
-3%
|
644 899
-3%
|
629 471
-2%
|
615 044
-2%
|
628 499
+2%
|
654 370
+4%
|
674 040
+3%
|
693 682
+3%
|
712 530
+3%
|
731 278
+3%
|
746 740
+2%
|
768 181
+3%
|
783 770
+2%
|
798 108
+2%
|
815 325
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(471 441)
|
(480 237)
|
(487 095)
|
(486 282)
|
(496 627)
|
(505 715)
|
(512 889)
|
(522 784)
|
(518 679)
|
(504 406)
|
(502 028)
|
(489 285)
|
(488 027)
|
(501 371)
|
(503 912)
|
(521 713)
|
(537 233)
|
(537 301)
|
(548 711)
|
(558 481)
|
(567 995)
|
(573 385)
|
(575 824)
|
(571 362)
|
(563 655)
|
(556 218)
|
(543 710)
|
(531 929)
|
(524 661)
|
(518 618)
|
(528 671)
|
(548 424)
|
(564 503)
|
(582 602)
|
(599 390)
|
(616 485)
|
(630 448)
|
(652 129)
|
(664 358)
|
(677 285)
|
(693 109)
|
|
Gross Profit |
121 553
N/A
|
124 012
+2%
|
126 389
+2%
|
128 624
+2%
|
131 033
+2%
|
132 720
+1%
|
134 533
+1%
|
134 904
+0%
|
134 369
0%
|
132 758
-1%
|
130 826
-1%
|
130 118
-1%
|
131 239
+1%
|
134 582
+3%
|
138 618
+3%
|
141 597
+2%
|
141 988
+0%
|
139 992
-1%
|
140 364
+0%
|
138 178
-2%
|
140 470
+2%
|
138 726
-1%
|
135 730
-2%
|
135 668
0%
|
132 023
-3%
|
133 798
+1%
|
124 115
-7%
|
112 970
-9%
|
104 810
-7%
|
96 426
-8%
|
99 828
+4%
|
105 946
+6%
|
109 537
+3%
|
111 080
+1%
|
113 140
+2%
|
114 793
+1%
|
116 292
+1%
|
116 052
0%
|
119 412
+3%
|
120 823
+1%
|
122 216
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(111 672)
|
(110 081)
|
(110 017)
|
(109 747)
|
(111 739)
|
(114 610)
|
(116 412)
|
(117 454)
|
(115 957)
|
(113 316)
|
(112 310)
|
(110 454)
|
(110 424)
|
(111 936)
|
(113 406)
|
(115 794)
|
(117 655)
|
(116 752)
|
(116 383)
|
(117 347)
|
(117 732)
|
(117 041)
|
(115 822)
|
(113 466)
|
(111 169)
|
(110 964)
|
(102 756)
|
(94 302)
|
(85 980)
|
(78 428)
|
(79 010)
|
(80 993)
|
(81 951)
|
(84 004)
|
(86 437)
|
(88 251)
|
(90 503)
|
(91 564)
|
(91 880)
|
(93 392)
|
(94 738)
|
|
Selling, General & Administrative |
(111 670)
|
(103 446)
|
(110 017)
|
(109 745)
|
(111 738)
|
(107 706)
|
(116 410)
|
(117 454)
|
(115 955)
|
(106 047)
|
(112 309)
|
(110 453)
|
(110 424)
|
(105 484)
|
(113 404)
|
(115 792)
|
(117 653)
|
(109 892)
|
(116 382)
|
(117 345)
|
(117 729)
|
(110 489)
|
(115 819)
|
(113 464)
|
(111 169)
|
(104 389)
|
(102 755)
|
(94 300)
|
(85 977)
|
(76 591)
|
(79 008)
|
(80 993)
|
(81 949)
|
(82 224)
|
(86 436)
|
(88 248)
|
(90 504)
|
(85 079)
|
(91 879)
|
(93 392)
|
(94 737)
|
|
Research & Development |
0
|
(3 367)
|
0
|
0
|
0
|
(3 697)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 348)
|
0
|
0
|
0
|
(4 856)
|
0
|
0
|
0
|
(4 608)
|
0
|
0
|
0
|
(4 503)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 698)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(3 267)
|
0
|
0
|
0
|
(3 206)
|
0
|
0
|
0
|
(2 598)
|
0
|
0
|
0
|
(2 102)
|
0
|
0
|
0
|
(2 002)
|
0
|
0
|
0
|
(1 942)
|
0
|
0
|
0
|
(2 070)
|
0
|
0
|
0
|
(1 836)
|
0
|
0
|
0
|
(1 779)
|
0
|
0
|
0
|
(1 786)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(4 671)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
(3)
|
1
|
(1)
|
(1)
|
0
|
(1)
|
|
Operating Income |
9 881
N/A
|
13 931
+41%
|
16 372
+18%
|
18 877
+15%
|
19 294
+2%
|
18 110
-6%
|
18 121
+0%
|
17 450
-4%
|
18 412
+6%
|
19 442
+6%
|
18 516
-5%
|
19 664
+6%
|
20 815
+6%
|
22 646
+9%
|
25 212
+11%
|
25 803
+2%
|
24 333
-6%
|
23 240
-4%
|
23 981
+3%
|
20 831
-13%
|
22 738
+9%
|
21 685
-5%
|
19 908
-8%
|
22 202
+12%
|
20 854
-6%
|
22 834
+9%
|
21 359
-6%
|
18 668
-13%
|
18 830
+1%
|
17 998
-4%
|
20 818
+16%
|
24 953
+20%
|
27 586
+11%
|
27 076
-2%
|
26 703
-1%
|
26 542
-1%
|
25 789
-3%
|
24 488
-5%
|
27 532
+12%
|
27 431
0%
|
27 478
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(970)
|
(1 676)
|
(193)
|
710
|
3 498
|
2 042
|
2 888
|
3 817
|
2 501
|
2 460
|
1 420
|
(344)
|
1 935
|
1 674
|
3 683
|
4 425
|
5 048
|
4 898
|
4 476
|
4 463
|
2 517
|
3 099
|
2 675
|
2 776
|
2 996
|
2 073
|
2 535
|
3 252
|
4 120
|
4 733
|
4 740
|
4 453
|
3 229
|
3 091
|
3 057
|
2 292
|
2 475
|
3 495
|
3 052
|
4 663
|
4 015
|
|
Non-Reccuring Items |
(8 466)
|
(1 057)
|
(3 144)
|
(3 177)
|
(2 121)
|
(1 518)
|
(788)
|
(893)
|
(1 246)
|
(941)
|
(1 685)
|
(1 158)
|
(595)
|
(828)
|
236
|
(330)
|
(776)
|
(2 705)
|
(2 906)
|
(2 675)
|
(2 404)
|
(1 479)
|
(1 472)
|
(1 577)
|
(1 575)
|
(2 918)
|
(2 866)
|
(4 108)
|
(3 556)
|
(1 866)
|
(1 875)
|
(429)
|
(5 698)
|
(5 977)
|
(5 652)
|
(3 517)
|
(1 189)
|
236
|
(1 046)
|
(3 313)
|
99
|
|
Gain/Loss on Disposition of Assets |
663
|
288
|
(344)
|
(94)
|
(1 248)
|
1 295
|
1 337
|
984
|
2 174
|
0
|
(305)
|
(309)
|
(359)
|
414
|
446
|
581
|
605
|
(155)
|
202
|
86
|
212
|
161
|
(181)
|
(115)
|
(252)
|
(280)
|
(136)
|
(77)
|
0
|
(215)
|
(296)
|
(421)
|
(576)
|
128
|
126
|
57
|
143
|
(389)
|
(407)
|
(485)
|
(602)
|
|
Total Other Income |
2 089
|
(391)
|
(1 358)
|
(1 386)
|
(830)
|
1 249
|
1 365
|
995
|
47
|
(20)
|
(865)
|
(288)
|
(181)
|
623
|
(19)
|
(65)
|
125
|
842
|
860
|
1 158
|
1 213
|
1 139
|
1 197
|
1 148
|
925
|
953
|
830
|
994
|
1 854
|
1 831
|
1 744
|
2 365
|
2 724
|
2 836
|
2 881
|
2 375
|
1 384
|
1 463
|
1 508
|
1 449
|
1 386
|
|
Pre-Tax Income |
3 197
N/A
|
11 095
+247%
|
11 333
+2%
|
14 930
+32%
|
18 593
+25%
|
21 178
+14%
|
22 923
+8%
|
22 353
-2%
|
21 888
-2%
|
20 941
-4%
|
17 081
-18%
|
17 565
+3%
|
21 615
+23%
|
24 529
+13%
|
29 558
+21%
|
30 414
+3%
|
29 335
-4%
|
26 120
-11%
|
26 613
+2%
|
23 863
-10%
|
24 276
+2%
|
24 605
+1%
|
22 127
-10%
|
24 434
+10%
|
22 948
-6%
|
22 662
-1%
|
21 722
-4%
|
18 729
-14%
|
21 248
+13%
|
22 481
+6%
|
25 131
+12%
|
30 921
+23%
|
27 265
-12%
|
27 154
0%
|
27 115
0%
|
27 749
+2%
|
28 602
+3%
|
29 293
+2%
|
30 639
+5%
|
29 745
-3%
|
32 376
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5 064)
|
(6 071)
|
(6 455)
|
(6 995)
|
(8 607)
|
(9 536)
|
(9 758)
|
(9 733)
|
(9 652)
|
(7 282)
|
(6 146)
|
(6 422)
|
(7 032)
|
(8 933)
|
(10 184)
|
(10 095)
|
(9 866)
|
(7 886)
|
(8 270)
|
(8 016)
|
(7 142)
|
(8 279)
|
(7 583)
|
(7 313)
|
(7 317)
|
(7 374)
|
(6 870)
|
(6 286)
|
(7 553)
|
(7 337)
|
(7 827)
|
(9 085)
|
(8 365)
|
(8 807)
|
(9 709)
|
(9 039)
|
(8 381)
|
(7 262)
|
(7 063)
|
(8 015)
|
(8 721)
|
|
Income from Continuing Operations |
(1 867)
|
5 024
|
4 878
|
7 935
|
9 986
|
11 642
|
13 165
|
12 620
|
12 236
|
13 659
|
10 935
|
11 143
|
14 583
|
15 596
|
19 374
|
20 319
|
19 469
|
18 234
|
18 343
|
15 847
|
17 134
|
16 326
|
14 544
|
17 121
|
15 631
|
15 288
|
14 852
|
12 443
|
13 695
|
15 144
|
17 304
|
21 836
|
18 900
|
18 347
|
17 406
|
18 710
|
20 221
|
22 031
|
23 576
|
21 730
|
23 655
|
|
Income to Minority Interest |
682
|
(1 269)
|
(1 321)
|
(1 466)
|
(1 527)
|
(1 364)
|
(1 398)
|
(1 443)
|
(1 273)
|
(1 352)
|
(960)
|
(940)
|
(1 135)
|
(1 380)
|
(1 647)
|
(1 501)
|
(1 257)
|
(999)
|
(1 038)
|
(988)
|
(1 000)
|
(946)
|
(780)
|
(831)
|
(733)
|
(518)
|
(528)
|
(514)
|
(526)
|
(752)
|
(897)
|
(1 026)
|
(1 097)
|
(1 072)
|
(1 085)
|
(1 094)
|
(957)
|
(797)
|
(595)
|
(558)
|
(718)
|
|
Net Income (Common) |
(1 185)
N/A
|
3 754
N/A
|
3 555
-5%
|
6 469
+82%
|
8 456
+31%
|
10 277
+22%
|
11 766
+14%
|
11 175
-5%
|
10 962
-2%
|
12 307
+12%
|
9 977
-19%
|
10 203
+2%
|
13 448
+32%
|
14 216
+6%
|
17 726
+25%
|
18 819
+6%
|
18 213
-3%
|
17 234
-5%
|
17 304
+0%
|
14 857
-14%
|
16 133
+9%
|
15 379
-5%
|
13 764
-11%
|
16 289
+18%
|
14 897
-9%
|
14 768
-1%
|
14 321
-3%
|
11 927
-17%
|
13 167
+10%
|
14 391
+9%
|
16 405
+14%
|
20 810
+27%
|
17 802
-14%
|
17 275
-3%
|
16 322
-6%
|
17 615
+8%
|
19 263
+9%
|
21 233
+10%
|
22 981
+8%
|
21 171
-8%
|
22 937
+8%
|
|
EPS (Diluted) |
-4.29
N/A
|
13.59
N/A
|
12.87
-5%
|
23.42
+82%
|
30.63
+31%
|
37.2
+21%
|
42.63
+15%
|
40.48
-5%
|
39.71
-2%
|
44.55
+12%
|
36.14
-19%
|
35.79
-1%
|
43.1
+20%
|
48.02
+11%
|
56.99
+19%
|
60.51
+6%
|
58.56
-3%
|
55.33
-6%
|
55.63
+1%
|
47.77
-14%
|
51.85
+9%
|
49.41
-5%
|
44.23
-10%
|
52.35
+18%
|
47.88
-9%
|
47.46
-1%
|
46.03
-3%
|
38.33
-17%
|
42.32
+10%
|
46.25
+9%
|
52.73
+14%
|
66.88
+27%
|
57.21
-14%
|
55.51
-3%
|
52.44
-6%
|
56.6
+8%
|
61.89
+9%
|
68.22
+10%
|
73.84
+8%
|
68.02
-8%
|
73.73
+8%
|