Candeal Co Ltd
TSE:1446
Income Statement
Earnings Waterfall
Candeal Co Ltd
Revenue
|
12.5B
JPY
|
Cost of Revenue
|
-8B
JPY
|
Gross Profit
|
4.5B
JPY
|
Operating Expenses
|
-4.1B
JPY
|
Operating Income
|
388.8m
JPY
|
Other Expenses
|
-205.1m
JPY
|
Net Income
|
183.7m
JPY
|
Income Statement
Candeal Co Ltd
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 |
12 733
N/A
|
12 870
+1%
|
13 167
+2%
|
12 997
-1%
|
12 958
0%
|
12 637
-2%
|
12 265
-3%
|
12 012
-2%
|
11 574
-4%
|
11 500
-1%
|
11 220
-2%
|
11 190
0%
|
11 130
-1%
|
11 091
0%
|
11 269
+2%
|
11 432
+1%
|
11 777
+3%
|
12 059
+2%
|
12 310
+2%
|
12 501
+2%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(8 208)
|
(8 313)
|
(8 497)
|
(8 379)
|
(8 305)
|
(8 070)
|
(7 821)
|
(7 608)
|
(7 335)
|
(7 300)
|
(7 147)
|
(7 174)
|
(7 155)
|
(7 095)
|
(7 174)
|
(7 263)
|
(7 486)
|
(7 670)
|
(7 869)
|
(8 013)
|
|
Gross Profit |
4 525
N/A
|
4 557
+1%
|
4 671
+3%
|
4 618
-1%
|
4 653
+1%
|
4 567
-2%
|
4 444
-3%
|
4 404
-1%
|
4 239
-4%
|
4 200
-1%
|
4 074
-3%
|
4 016
-1%
|
3 975
-1%
|
3 997
+1%
|
4 095
+2%
|
4 169
+2%
|
4 291
+3%
|
4 389
+2%
|
4 441
+1%
|
4 488
+1%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(4 046)
|
(4 092)
|
(4 206)
|
(4 221)
|
(4 217)
|
(4 101)
|
(4 022)
|
(4 011)
|
(3 972)
|
(4 034)
|
(4 010)
|
(3 951)
|
(3 867)
|
(3 797)
|
(3 758)
|
(3 733)
|
(3 828)
|
(3 898)
|
(3 989)
|
(4 099)
|
|
Selling, General & Administrative |
(2 996)
|
(3 042)
|
(4 014)
|
0
|
0
|
(1 996)
|
(3 830)
|
(2 973)
|
(3 972)
|
(4 034)
|
(3 818)
|
(3 951)
|
(3 867)
|
(3 797)
|
(3 566)
|
(3 733)
|
(3 828)
|
(3 898)
|
(3 796)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
(192)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
(192)
|
0
|
|
Other Operating Expenses |
(1 050)
|
(1 050)
|
(0)
|
(4 221)
|
(4 217)
|
(2 104)
|
0
|
(1 039)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(4 099)
|
|
Operating Income |
479
N/A
|
465
-3%
|
465
+0%
|
397
-15%
|
435
+10%
|
467
+7%
|
422
-10%
|
392
-7%
|
266
-32%
|
166
-38%
|
63
-62%
|
65
+3%
|
107
+65%
|
199
+86%
|
337
+69%
|
436
+29%
|
464
+6%
|
491
+6%
|
452
-8%
|
389
-14%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(19)
|
(18)
|
(18)
|
(17)
|
(16)
|
(16)
|
(19)
|
(20)
|
(22)
|
(22)
|
(21)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(28)
|
(28)
|
(28)
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(6)
|
(6)
|
(3)
|
|
Gain/Loss on Disposition of Assets |
0
|
48
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
|
Total Other Income |
(11)
|
3
|
6
|
54
|
47
|
(1)
|
54
|
55
|
56
|
48
|
(6)
|
(34)
|
(34)
|
(23)
|
(20)
|
10
|
14
|
13
|
6
|
10
|
|
Pre-Tax Income |
450
N/A
|
498
+11%
|
501
+1%
|
407
-19%
|
439
+8%
|
422
-4%
|
430
+2%
|
427
-1%
|
300
-30%
|
192
-36%
|
37
-81%
|
11
-69%
|
55
+389%
|
159
+188%
|
304
+90%
|
427
+41%
|
457
+7%
|
484
+6%
|
442
-9%
|
384
-13%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(238)
|
(206)
|
(253)
|
(228)
|
(240)
|
(237)
|
(238)
|
(235)
|
(195)
|
(212)
|
(109)
|
(113)
|
(127)
|
(112)
|
(198)
|
(224)
|
(233)
|
(237)
|
(217)
|
(200)
|
|
Income from Continuing Operations |
212
|
292
|
248
|
179
|
199
|
185
|
192
|
192
|
105
|
(20)
|
(73)
|
(101)
|
(72)
|
47
|
106
|
203
|
224
|
247
|
225
|
184
|
|
Net Income (Common) |
212
N/A
|
292
+37%
|
248
-15%
|
179
-28%
|
199
+11%
|
185
-7%
|
192
+4%
|
192
+0%
|
105
-45%
|
(20)
N/A
|
(73)
-264%
|
(101)
-39%
|
(72)
+29%
|
47
N/A
|
106
+124%
|
203
+92%
|
224
+11%
|
247
+10%
|
225
-9%
|
184
-18%
|
|
EPS (Diluted) |
19.98
N/A
|
27.64
+38%
|
23.43
-15%
|
17.27
-26%
|
18.15
+5%
|
17.48
-4%
|
18.05
+3%
|
17.91
-1%
|
9.73
-46%
|
-1.88
N/A
|
-6.79
-261%
|
-10.04
-48%
|
-7.85
+22%
|
5.14
N/A
|
11.2
+118%
|
22.06
+97%
|
24.38
+11%
|
26.73
+10%
|
24.37
-9%
|
19.89
-18%
|