Hibino Corp
TSE:2469
Income Statement
Earnings Waterfall
Hibino Corp
Revenue
|
48.1B
JPY
|
Cost of Revenue
|
-30.9B
JPY
|
Gross Profit
|
17.2B
JPY
|
Operating Expenses
|
-14.1B
JPY
|
Operating Income
|
3.2B
JPY
|
Other Expenses
|
-1.5B
JPY
|
Net Income
|
1.6B
JPY
|
Income Statement
Hibino Corp
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 |
17 518
N/A
|
17 670
+1%
|
17 804
+1%
|
18 236
+2%
|
17 811
-2%
|
19 220
+8%
|
21 115
+10%
|
23 497
+11%
|
26 958
+15%
|
32 281
+20%
|
32 780
+2%
|
32 735
0%
|
31 322
-4%
|
29 133
-7%
|
28 751
-1%
|
28 754
+0%
|
29 240
+2%
|
29 732
+2%
|
30 123
+1%
|
31 070
+3%
|
32 445
+4%
|
33 910
+5%
|
36 562
+8%
|
38 610
+6%
|
41 154
+7%
|
40 826
-1%
|
38 283
-6%
|
34 127
-11%
|
30 576
-10%
|
30 523
0%
|
32 986
+8%
|
41 031
+24%
|
42 696
+4%
|
42 426
-1%
|
41 699
-2%
|
37 012
-11%
|
38 125
+3%
|
41 923
+10%
|
42 963
+2%
|
45 397
+6%
|
48 123
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(11 678)
|
(11 810)
|
(11 936)
|
(12 198)
|
(11 879)
|
(12 742)
|
(13 932)
|
(15 678)
|
(17 671)
|
(21 235)
|
(21 750)
|
(21 425)
|
(20 694)
|
(19 195)
|
(18 778)
|
(18 957)
|
(19 388)
|
(19 787)
|
(20 305)
|
(20 747)
|
(21 903)
|
(22 932)
|
(24 424)
|
(25 805)
|
(27 275)
|
(27 125)
|
(26 527)
|
(24 714)
|
(22 904)
|
(23 145)
|
(24 504)
|
(28 486)
|
(29 342)
|
(28 941)
|
(27 977)
|
(25 554)
|
(25 854)
|
(27 715)
|
(28 002)
|
(29 269)
|
(30 883)
|
|
Gross Profit |
5 840
N/A
|
5 860
+0%
|
5 868
+0%
|
6 039
+3%
|
5 932
-2%
|
6 478
+9%
|
7 184
+11%
|
7 819
+9%
|
9 288
+19%
|
11 047
+19%
|
11 029
0%
|
11 309
+3%
|
10 627
-6%
|
9 938
-6%
|
9 973
+0%
|
9 796
-2%
|
9 851
+1%
|
9 946
+1%
|
9 817
-1%
|
10 323
+5%
|
10 542
+2%
|
10 978
+4%
|
12 138
+11%
|
12 805
+5%
|
13 878
+8%
|
13 701
-1%
|
11 755
-14%
|
9 413
-20%
|
7 672
-18%
|
7 379
-4%
|
8 482
+15%
|
12 546
+48%
|
13 354
+6%
|
13 486
+1%
|
13 722
+2%
|
11 459
-16%
|
12 272
+7%
|
14 207
+16%
|
14 961
+5%
|
16 128
+8%
|
17 239
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 424)
|
(4 570)
|
(4 714)
|
(4 824)
|
(4 975)
|
(5 220)
|
(5 545)
|
(5 872)
|
(6 273)
|
(6 753)
|
(7 072)
|
(7 245)
|
(7 425)
|
(7 928)
|
(8 319)
|
(8 737)
|
(9 124)
|
(8 873)
|
(8 916)
|
(9 006)
|
(9 074)
|
(9 547)
|
(10 335)
|
(11 127)
|
(11 966)
|
(12 433)
|
(12 172)
|
(11 945)
|
(11 664)
|
(11 453)
|
(11 749)
|
(11 827)
|
(11 916)
|
(12 155)
|
(12 314)
|
(12 464)
|
(12 729)
|
(12 977)
|
(13 291)
|
(13 720)
|
(14 088)
|
|
Selling, General & Administrative |
(4 426)
|
(4 466)
|
(4 695)
|
(4 805)
|
(4 974)
|
(5 086)
|
(5 545)
|
(5 871)
|
(6 273)
|
(6 506)
|
(6 975)
|
(7 147)
|
(7 424)
|
(7 582)
|
(8 374)
|
(8 792)
|
(9 102)
|
(8 530)
|
(8 916)
|
(9 007)
|
(9 074)
|
(9 249)
|
(10 320)
|
(11 111)
|
(11 950)
|
(11 983)
|
(12 172)
|
(11 945)
|
(11 664)
|
(11 139)
|
(11 749)
|
(11 827)
|
(11 916)
|
(11 819)
|
(12 305)
|
(12 454)
|
(12 719)
|
(12 791)
|
(13 291)
|
(13 720)
|
(14 088)
|
|
Research & Development |
0
|
(104)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
(343)
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
(450)
|
0
|
0
|
0
|
(314)
|
0
|
0
|
0
|
(327)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
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
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
(248)
|
(97)
|
(98)
|
0
|
(0)
|
55
|
55
|
(22)
|
(0)
|
0
|
0
|
0
|
(0)
|
(16)
|
(16)
|
(16)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(10)
|
(10)
|
(10)
|
(0)
|
0
|
(0)
|
(0)
|
|
Operating Income |
1 415
N/A
|
1 290
-9%
|
1 153
-11%
|
1 214
+5%
|
957
-21%
|
1 258
+31%
|
1 638
+30%
|
1 947
+19%
|
3 013
+55%
|
4 293
+42%
|
3 956
-8%
|
4 063
+3%
|
3 202
-21%
|
2 010
-37%
|
1 654
-18%
|
1 060
-36%
|
728
-31%
|
1 073
+47%
|
903
-16%
|
1 318
+46%
|
1 469
+11%
|
1 431
-3%
|
1 803
+26%
|
1 678
-7%
|
1 913
+14%
|
1 268
-34%
|
(417)
N/A
|
(2 533)
-507%
|
(3 992)
-58%
|
(4 074)
-2%
|
(3 266)
+20%
|
719
N/A
|
1 438
+100%
|
1 330
-7%
|
1 407
+6%
|
(1 005)
N/A
|
(457)
+55%
|
1 230
N/A
|
1 670
+36%
|
2 409
+44%
|
3 152
+31%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(204)
|
(156)
|
(136)
|
(144)
|
(116)
|
(104)
|
(106)
|
(92)
|
(83)
|
(55)
|
(67)
|
(43)
|
(74)
|
(105)
|
(72)
|
(71)
|
(33)
|
(35)
|
(40)
|
(40)
|
(19)
|
(49)
|
(94)
|
(129)
|
(89)
|
(152)
|
(89)
|
(73)
|
(75)
|
32
|
10
|
(18)
|
(32)
|
2
|
116
|
110
|
80
|
(66)
|
(40)
|
72
|
(29)
|
|
Non-Reccuring Items |
(55)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
(99)
|
(97)
|
0
|
0
|
80
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(89)
|
305
|
576
|
784
|
963
|
711
|
534
|
411
|
306
|
199
|
115
|
(28)
|
(112)
|
(146)
|
(154)
|
(183)
|
|
Gain/Loss on Disposition of Assets |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
20
|
9
|
80
|
138
|
192
|
197
|
228
|
177
|
205
|
171
|
160
|
214
|
211
|
257
|
496
|
668
|
666
|
675
|
393
|
278
|
214
|
342
|
338
|
259
|
341
|
313
|
339
|
351
|
257
|
175
|
88
|
107
|
220
|
184
|
347
|
323
|
256
|
185
|
60
|
(3)
|
(24)
|
|
Pre-Tax Income |
1 177
N/A
|
1 124
-5%
|
1 098
-2%
|
1 209
+10%
|
1 034
-14%
|
1 351
+31%
|
1 761
+30%
|
2 033
+15%
|
3 038
+49%
|
4 312
+42%
|
4 051
-6%
|
4 234
+5%
|
3 421
-19%
|
2 216
-35%
|
2 080
-6%
|
1 658
-20%
|
1 361
-18%
|
1 713
+26%
|
1 273
-26%
|
1 574
+24%
|
1 683
+7%
|
1 726
+3%
|
2 048
+19%
|
1 807
-12%
|
2 165
+20%
|
1 339
-38%
|
138
-90%
|
(1 679)
N/A
|
(3 026)
-80%
|
(2 904)
+4%
|
(2 458)
+15%
|
1 342
N/A
|
2 038
+52%
|
1 823
-11%
|
2 069
+14%
|
(457)
N/A
|
(150)
+67%
|
1 236
N/A
|
1 544
+25%
|
2 324
+51%
|
2 916
+25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(467)
|
(473)
|
(451)
|
(460)
|
(423)
|
(595)
|
(731)
|
(824)
|
(1 164)
|
(1 579)
|
(1 506)
|
(1 508)
|
(1 206)
|
(712)
|
(646)
|
(576)
|
(485)
|
(675)
|
(562)
|
(648)
|
(696)
|
(753)
|
(809)
|
(837)
|
(968)
|
(650)
|
(342)
|
314
|
746
|
559
|
459
|
(660)
|
(860)
|
(648)
|
(710)
|
(9)
|
(52)
|
(541)
|
(677)
|
(961)
|
(1 178)
|
|
Income from Continuing Operations |
710
|
652
|
647
|
750
|
612
|
755
|
1 030
|
1 207
|
1 872
|
2 734
|
2 544
|
2 725
|
2 214
|
1 504
|
1 433
|
1 082
|
876
|
1 039
|
710
|
925
|
986
|
973
|
1 239
|
971
|
1 197
|
689
|
(204)
|
(1 365)
|
(2 279)
|
(2 345)
|
(1 999)
|
682
|
1 177
|
1 175
|
1 360
|
(466)
|
(202)
|
695
|
868
|
1 363
|
1 738
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(4)
|
(4)
|
(4)
|
(5)
|
(0)
|
0
|
0
|
0
|
4
|
(15)
|
13
|
(15)
|
6
|
16
|
(19)
|
(25)
|
(78)
|
(88)
|
(93)
|
(93)
|
(100)
|
(102)
|
(88)
|
(113)
|
(88)
|
(96)
|
(131)
|
(107)
|
|
Net Income (Common) |
710
N/A
|
652
-8%
|
647
-1%
|
750
+16%
|
612
-18%
|
755
+23%
|
1 030
+36%
|
1 207
+17%
|
1 872
+55%
|
2 734
+46%
|
2 544
-7%
|
2 725
+7%
|
2 215
-19%
|
1 500
-32%
|
1 429
-5%
|
1 078
-25%
|
871
-19%
|
1 039
+19%
|
710
-32%
|
925
+30%
|
986
+7%
|
976
-1%
|
1 225
+25%
|
984
-20%
|
1 182
+20%
|
695
-41%
|
(188)
N/A
|
(1 384)
-636%
|
(2 304)
-66%
|
(2 423)
-5%
|
(2 087)
+14%
|
589
N/A
|
1 084
+84%
|
1 074
-1%
|
1 257
+17%
|
(554)
N/A
|
(315)
+43%
|
608
N/A
|
772
+27%
|
1 232
+60%
|
1 630
+32%
|
|
EPS (Diluted) |
71
N/A
|
65.2
-8%
|
64.7
-1%
|
75
+16%
|
61.2
-18%
|
75.17
+23%
|
103
+37%
|
120.71
+17%
|
187.2
+55%
|
273.17
+46%
|
254.4
-7%
|
272.5
+7%
|
221.5
-19%
|
149.9
-32%
|
142.9
-5%
|
107.8
-25%
|
87.1
-19%
|
103.79
+19%
|
71
-32%
|
92.5
+30%
|
98.97
+7%
|
98
-1%
|
122.95
+25%
|
98.82
-20%
|
118.63
+20%
|
69.78
-41%
|
-18.91
N/A
|
-139.99
-640%
|
-233.01
-66%
|
-244.76
-5%
|
-211.11
+14%
|
59.6
N/A
|
109.67
+84%
|
108.67
-1%
|
127.16
+17%
|
-56.05
N/A
|
-31.82
+43%
|
61.38
N/A
|
77.79
+27%
|
124.2
+60%
|
164.31
+32%
|