S
Shinwa Wise Holdings Co Ltd
TSE:2437
Shinwa Wise Holdings Co Ltd
TSE:2437
Price:
451 JPY
0.22%
Market Closed
Updated:
Apr 27, 2024
Income Statement
Earnings Waterfall
Shinwa Wise Holdings Co Ltd
Shinwa Wise Holdings Co Ltd
|
Revenue
|
3.1B
JPY
|
|
Cost of Revenue
|
-1.6B
JPY
|
|
Gross Profit
|
1.5B
JPY
|
|
Operating Expenses
|
-1.3B
JPY
|
|
Operating Income
|
178.4m
JPY
|
|
Other Expenses
|
-303.9m
JPY
|
|
Net Income
|
-125.4m
JPY
|
Income Statement
Shinwa Wise Holdings Co Ltd
Shinwa Wise Holdings Co Ltd
Currency: JPY
| Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
1 499
N/A
|
1 386
-8%
|
1 516
+9%
|
1 633
+8%
|
1 849
+13%
|
2 948
+59%
|
3 142
+7%
|
3 858
+23%
|
4 098
+6%
|
3 898
-5%
|
4 514
+16%
|
3 966
-12%
|
3 649
-8%
|
5 348
+47%
|
4 579
-14%
|
4 765
+4%
|
4 714
-1%
|
2 781
-41%
|
3 375
+21%
|
3 533
+5%
|
3 608
+2%
|
2 932
-19%
|
2 308
-21%
|
2 121
-8%
|
2 010
-5%
|
1 719
-14%
|
1 676
-3%
|
1 903
+14%
|
1 932
+1%
|
2 813
+46%
|
2 975
+6%
|
2 400
-19%
|
2 568
+7%
|
2 629
+2%
|
2 825
+7%
|
3 185
+13%
|
3 303
+4%
|
3 647
+10%
|
3 461
-5%
|
3 378
-2%
|
3 125
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(742)
|
(580)
|
(661)
|
(845)
|
(1 088)
|
(2 087)
|
(2 268)
|
(2 733)
|
(2 886)
|
(2 633)
|
(3 172)
|
(2 880)
|
(2 589)
|
(4 032)
|
(3 378)
|
(3 428)
|
(3 396)
|
(1 872)
|
(2 320)
|
(2 554)
|
(2 604)
|
(2 068)
|
(1 658)
|
(1 519)
|
(1 344)
|
(1 213)
|
(1 115)
|
(1 298)
|
(1 431)
|
(1 886)
|
(1 940)
|
(1 355)
|
(1 375)
|
(1 128)
|
(1 229)
|
(1 372)
|
(1 433)
|
(1 857)
|
(1 811)
|
(1 753)
|
(1 610)
|
|
| Gross Profit |
757
N/A
|
806
+6%
|
854
+6%
|
788
-8%
|
761
-3%
|
861
+13%
|
874
+1%
|
1 125
+29%
|
1 212
+8%
|
1 265
+4%
|
1 342
+6%
|
1 087
-19%
|
1 060
-2%
|
1 316
+24%
|
1 201
-9%
|
1 337
+11%
|
1 317
-1%
|
910
-31%
|
1 054
+16%
|
980
-7%
|
1 004
+2%
|
864
-14%
|
650
-25%
|
602
-7%
|
666
+11%
|
507
-24%
|
560
+11%
|
605
+8%
|
500
-17%
|
927
+85%
|
1 034
+12%
|
1 045
+1%
|
1 193
+14%
|
1 502
+26%
|
1 596
+6%
|
1 813
+14%
|
1 869
+3%
|
1 790
-4%
|
1 649
-8%
|
1 625
-1%
|
1 514
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(638)
|
(670)
|
(732)
|
(735)
|
(762)
|
(783)
|
(778)
|
(866)
|
(877)
|
(909)
|
(932)
|
(901)
|
(905)
|
(952)
|
(995)
|
(1 010)
|
(1 107)
|
(1 092)
|
(1 086)
|
(1 073)
|
(988)
|
(950)
|
(897)
|
(869)
|
(844)
|
(778)
|
(754)
|
(721)
|
(689)
|
(715)
|
(714)
|
(805)
|
(921)
|
(1 092)
|
(1 192)
|
(1 236)
|
(1 258)
|
(1 246)
|
(1 277)
|
(1 291)
|
(1 336)
|
|
| Selling, General & Administrative |
(638)
|
(670)
|
(732)
|
(735)
|
(762)
|
(783)
|
(778)
|
(866)
|
(877)
|
(909)
|
(932)
|
(901)
|
(906)
|
(952)
|
(995)
|
(1 010)
|
(1 107)
|
(1 092)
|
(1 086)
|
(1 074)
|
(988)
|
(950)
|
(897)
|
(869)
|
(844)
|
(778)
|
(754)
|
(721)
|
(689)
|
(715)
|
(714)
|
(805)
|
(921)
|
(1 092)
|
(1 192)
|
(1 236)
|
(1 258)
|
(1 246)
|
(1 277)
|
(1 291)
|
(1 336)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Operating Income |
119
N/A
|
136
+14%
|
123
-9%
|
53
-57%
|
(1)
N/A
|
78
N/A
|
95
+22%
|
259
+173%
|
335
+29%
|
356
+7%
|
410
+15%
|
186
-55%
|
154
-17%
|
365
+136%
|
206
-44%
|
327
+59%
|
210
-36%
|
(182)
N/A
|
(32)
+82%
|
(94)
-191%
|
15
N/A
|
(86)
N/A
|
(247)
-187%
|
(267)
-8%
|
(177)
+34%
|
(271)
-53%
|
(193)
+29%
|
(115)
+40%
|
(188)
-63%
|
212
N/A
|
320
+51%
|
240
-25%
|
272
+13%
|
410
+51%
|
404
-1%
|
577
+43%
|
612
+6%
|
544
-11%
|
373
-32%
|
334
-10%
|
178
-47%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(8)
|
(9)
|
(12)
|
(13)
|
(13)
|
(14)
|
(17)
|
(17)
|
(19)
|
(26)
|
(27)
|
(29)
|
(31)
|
(30)
|
(32)
|
(38)
|
(47)
|
(46)
|
(44)
|
(44)
|
(37)
|
(39)
|
(30)
|
(20)
|
(29)
|
(25)
|
(31)
|
(26)
|
1
|
6
|
50
|
79
|
78
|
84
|
81
|
79
|
67
|
64
|
26
|
(2)
|
|
| Non-Reccuring Items |
(3)
|
(1)
|
2
|
2
|
0
|
(12)
|
(10)
|
(10)
|
(41)
|
(55)
|
(57)
|
(53)
|
(30)
|
(4)
|
(4)
|
(28)
|
(18)
|
(44)
|
(43)
|
(23)
|
(31)
|
(2)
|
(2)
|
(1)
|
(41)
|
(64)
|
(65)
|
(117)
|
(115)
|
(108)
|
(107)
|
(63)
|
(71)
|
(165)
|
(155)
|
(153)
|
(110)
|
(24)
|
(33)
|
(41)
|
(165)
|
|
| Gain/Loss on Disposition of Assets |
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
(5)
|
3
|
3
|
2
|
0
|
1
|
(0)
|
(1)
|
(1)
|
0
|
(23)
|
(26)
|
(34)
|
(38)
|
(23)
|
(27)
|
(39)
|
(38)
|
(33)
|
(29)
|
(13)
|
107
|
108
|
109
|
(25)
|
(24)
|
(25)
|
(22)
|
(16)
|
(16)
|
(8)
|
(8)
|
1
|
2
|
(2)
|
13
|
1
|
2
|
4
|
4
|
|
| Pre-Tax Income |
107
N/A
|
120
+12%
|
119
-1%
|
46
-62%
|
(12)
N/A
|
53
N/A
|
72
+36%
|
232
+224%
|
276
+19%
|
281
+2%
|
328
+16%
|
82
-75%
|
70
-15%
|
296
+325%
|
135
-55%
|
244
+81%
|
128
-48%
|
(312)
N/A
|
(159)
+49%
|
(194)
-22%
|
(89)
+54%
|
(16)
+82%
|
(180)
-1 025%
|
(189)
-5%
|
(130)
+31%
|
(389)
-199%
|
(308)
+21%
|
(288)
+6%
|
(352)
-22%
|
90
N/A
|
204
+127%
|
219
+7%
|
272
+24%
|
323
+19%
|
335
+4%
|
503
+50%
|
593
+18%
|
587
-1%
|
406
-31%
|
324
-20%
|
16
-95%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(17)
|
1
|
(15)
|
11
|
(41)
|
(45)
|
(97)
|
(128)
|
(118)
|
(139)
|
(53)
|
(41)
|
(130)
|
(67)
|
(114)
|
(89)
|
53
|
(16)
|
(1)
|
(22)
|
(40)
|
25
|
33
|
1
|
83
|
30
|
3
|
47
|
(67)
|
(82)
|
(74)
|
(132)
|
(178)
|
(189)
|
(227)
|
(231)
|
(213)
|
(212)
|
(146)
|
(141)
|
|
| Income from Continuing Operations |
106
|
104
|
120
|
31
|
(1)
|
12
|
27
|
135
|
148
|
163
|
189
|
29
|
29
|
166
|
67
|
131
|
39
|
(259)
|
(175)
|
(195)
|
(111)
|
(56)
|
(155)
|
(157)
|
(129)
|
(306)
|
(277)
|
(286)
|
(305)
|
23
|
122
|
145
|
140
|
144
|
147
|
276
|
362
|
374
|
194
|
177
|
(125)
|
|
| Income to Minority Interest |
4
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
110
N/A
|
109
-2%
|
125
+15%
|
36
-71%
|
5
-88%
|
16
+264%
|
31
+91%
|
138
+341%
|
148
+7%
|
164
+11%
|
189
+15%
|
30
-84%
|
30
0%
|
166
+460%
|
68
-59%
|
131
+94%
|
41
-69%
|
(257)
N/A
|
(175)
+32%
|
(194)
-11%
|
(111)
+43%
|
(57)
+49%
|
(154)
-173%
|
(156)
-1%
|
(129)
+17%
|
(306)
-136%
|
(277)
+9%
|
(286)
-3%
|
(305)
-7%
|
23
N/A
|
122
+424%
|
145
+18%
|
140
-3%
|
144
+3%
|
147
+2%
|
276
+88%
|
362
+31%
|
374
+3%
|
194
-48%
|
177
-9%
|
(125)
N/A
|
|
| EPS (Diluted) |
20.44
N/A
|
19.39
-5%
|
21.91
+13%
|
6.33
-71%
|
0.78
-88%
|
2.51
+222%
|
5.49
+119%
|
24.19
+341%
|
25.99
+7%
|
28.3
+9%
|
33.21
+17%
|
5.13
-85%
|
4.86
-5%
|
27.89
+474%
|
11.06
-60%
|
20.76
+88%
|
6.46
-69%
|
-40.93
N/A
|
-27.29
+33%
|
-29.94
-10%
|
-16.9
+44%
|
-8.66
+49%
|
-23.31
-169%
|
-22.7
+3%
|
-18.2
+20%
|
-44.16
-143%
|
-39.02
+12%
|
-40.17
-3%
|
-42.96
-7%
|
3.29
N/A
|
17.22
+423%
|
15.35
-11%
|
14.55
-5%
|
16.02
+10%
|
13.67
-15%
|
25.66
+88%
|
34.02
+33%
|
35.04
+3%
|
19.22
-45%
|
17.47
-9%
|
-12.23
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
