Tenpos Holdings Co Ltd
TSE:2751
Tenpos Holdings Co Ltd
TSE:2751
Price:
3 410 JPY
-3.26%
Market Closed
Updated:
May 1, 2024
Income Statement
Earnings Waterfall
Tenpos Holdings Co Ltd
Tenpos Holdings Co Ltd
|
Revenue
|
35.7B
JPY
|
|
Cost of Revenue
|
-21.9B
JPY
|
|
Gross Profit
|
13.8B
JPY
|
|
Operating Expenses
|
-11.3B
JPY
|
|
Operating Income
|
2.6B
JPY
|
|
Other Expenses
|
-829m
JPY
|
|
Net Income
|
1.7B
JPY
|
Income Statement
Tenpos Holdings Co Ltd
Tenpos Holdings Co Ltd
Currency: JPY
| Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
17 707
N/A
|
18 560
+5%
|
18 863
+2%
|
20 447
+8%
|
22 052
+8%
|
23 594
+7%
|
25 220
+7%
|
25 924
+3%
|
26 646
+3%
|
27 111
+2%
|
27 450
+1%
|
27 501
+0%
|
27 425
0%
|
27 469
+0%
|
27 723
+1%
|
28 047
+1%
|
28 269
+1%
|
29 083
+3%
|
29 316
+1%
|
29 637
+1%
|
30 265
+2%
|
30 134
0%
|
30 095
0%
|
30 477
+1%
|
30 084
-1%
|
29 195
-3%
|
27 686
-5%
|
26 789
-3%
|
26 705
0%
|
27 014
+1%
|
28 090
+4%
|
28 202
+0%
|
29 136
+3%
|
29 008
0%
|
29 466
+2%
|
30 172
+2%
|
30 084
0%
|
31 284
+4%
|
32 256
+3%
|
33 267
+3%
|
35 728
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10 677)
|
(11 167)
|
(11 136)
|
(12 173)
|
(13 160)
|
(14 092)
|
(15 051)
|
(15 240)
|
(15 523)
|
(15 685)
|
(15 858)
|
(15 864)
|
(15 780)
|
(15 799)
|
(15 953)
|
(16 126)
|
(16 309)
|
(16 892)
|
(17 003)
|
(17 421)
|
(17 917)
|
(17 712)
|
(17 697)
|
(17 731)
|
(17 401)
|
(17 101)
|
(16 417)
|
(15 998)
|
(16 090)
|
(16 375)
|
(17 335)
|
(17 574)
|
(18 279)
|
(18 164)
|
(18 157)
|
(18 529)
|
(18 468)
|
(19 248)
|
(19 742)
|
(20 487)
|
(21 886)
|
|
| Gross Profit |
7 030
N/A
|
7 393
+5%
|
7 727
+5%
|
8 274
+7%
|
8 892
+7%
|
9 502
+7%
|
10 169
+7%
|
10 684
+5%
|
11 123
+4%
|
11 426
+3%
|
11 592
+1%
|
11 637
+0%
|
11 645
+0%
|
11 670
+0%
|
11 770
+1%
|
11 921
+1%
|
11 960
+0%
|
12 191
+2%
|
12 313
+1%
|
12 216
-1%
|
12 348
+1%
|
12 422
+1%
|
12 398
0%
|
12 746
+3%
|
12 683
0%
|
12 094
-5%
|
11 269
-7%
|
10 791
-4%
|
10 615
-2%
|
10 639
+0%
|
10 755
+1%
|
10 628
-1%
|
10 857
+2%
|
10 844
0%
|
11 309
+4%
|
11 643
+3%
|
11 616
0%
|
12 036
+4%
|
12 514
+4%
|
12 780
+2%
|
13 842
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 755)
|
(6 047)
|
(6 299)
|
(6 749)
|
(7 144)
|
(7 663)
|
(8 331)
|
(8 750)
|
(9 093)
|
(9 412)
|
(9 462)
|
(9 526)
|
(9 559)
|
(9 516)
|
(9 640)
|
(9 775)
|
(9 911)
|
(10 184)
|
(10 407)
|
(10 809)
|
(10 845)
|
(10 469)
|
(10 825)
|
(10 495)
|
(10 573)
|
(10 372)
|
(10 139)
|
(9 978)
|
(9 764)
|
(9 657)
|
(9 447)
|
(9 205)
|
(9 022)
|
(8 973)
|
(9 181)
|
(9 447)
|
(9 665)
|
(9 816)
|
(10 120)
|
(10 274)
|
(11 275)
|
|
| Selling, General & Administrative |
(5 754)
|
(5 907)
|
(6 296)
|
(6 749)
|
(7 142)
|
(7 468)
|
(8 332)
|
(8 747)
|
(9 093)
|
(9 079)
|
(9 459)
|
(9 525)
|
(9 556)
|
(9 221)
|
(9 639)
|
(9 775)
|
(9 911)
|
(10 183)
|
(10 406)
|
(10 342)
|
(10 386)
|
(10 390)
|
(10 352)
|
(10 500)
|
(10 571)
|
(10 308)
|
(10 137)
|
(9 977)
|
(9 763)
|
(9 595)
|
(9 447)
|
(9 207)
|
(9 022)
|
(8 972)
|
(9 180)
|
(9 445)
|
(9 664)
|
(9 815)
|
(10 080)
|
(10 235)
|
(11 236)
|
|
| Depreciation & Amortization |
0
|
(139)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(331)
|
0
|
0
|
0
|
(294)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(3)
|
0
|
(2)
|
(56)
|
0
|
(3)
|
0
|
(2)
|
(3)
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(467)
|
(459)
|
(2)
|
(473)
|
5
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
2
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(40)
|
(39)
|
(39)
|
|
| Operating Income |
1 275
N/A
|
1 346
+6%
|
1 428
+6%
|
1 525
+7%
|
1 748
+15%
|
1 839
+5%
|
1 838
0%
|
1 934
+5%
|
2 030
+5%
|
2 014
-1%
|
2 130
+6%
|
2 111
-1%
|
2 086
-1%
|
2 154
+3%
|
2 130
-1%
|
2 146
+1%
|
2 049
-5%
|
2 007
-2%
|
1 906
-5%
|
1 407
-26%
|
1 503
+7%
|
1 953
+30%
|
1 573
-19%
|
2 251
+43%
|
2 110
-6%
|
1 722
-18%
|
1 130
-34%
|
813
-28%
|
851
+5%
|
982
+15%
|
1 308
+33%
|
1 423
+9%
|
1 835
+29%
|
1 871
+2%
|
2 128
+14%
|
2 196
+3%
|
1 951
-11%
|
2 220
+14%
|
2 394
+8%
|
2 506
+5%
|
2 567
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
49
|
59
|
69
|
38
|
40
|
21
|
(5)
|
31
|
25
|
65
|
69
|
73
|
86
|
47
|
54
|
52
|
72
|
79
|
96
|
86
|
71
|
76
|
81
|
180
|
164
|
151
|
117
|
40
|
52
|
97
|
126
|
152
|
135
|
154
|
138
|
77
|
113
|
66
|
69
|
117
|
113
|
|
| Non-Reccuring Items |
(24)
|
(18)
|
6
|
7
|
11
|
(50)
|
(74)
|
(82)
|
(88)
|
(49)
|
(46)
|
(80)
|
(87)
|
(208)
|
(220)
|
(456)
|
(444)
|
(402)
|
(396)
|
(118)
|
(112)
|
(468)
|
0
|
(19)
|
(36)
|
(148)
|
(181)
|
(287)
|
(867)
|
(1 168)
|
(1 125)
|
(1 017)
|
(460)
|
(271)
|
(278)
|
(277)
|
(238)
|
(39)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
1
|
1
|
0
|
2
|
5
|
9
|
12
|
12
|
8
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
386
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
(11)
|
0
|
13
|
13
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
80
|
145
|
134
|
117
|
96
|
13
|
27
|
47
|
63
|
52
|
56
|
49
|
43
|
30
|
26
|
32
|
37
|
40
|
39
|
448
|
443
|
63
|
464
|
50
|
56
|
35
|
34
|
53
|
128
|
368
|
554
|
954
|
864
|
894
|
710
|
271
|
270
|
25
|
34
|
68
|
67
|
|
| Pre-Tax Income |
1 381
N/A
|
1 533
+11%
|
1 638
+7%
|
1 689
+3%
|
1 900
+12%
|
1 832
-4%
|
1 798
-2%
|
1 942
+8%
|
2 038
+5%
|
2 082
+2%
|
2 210
+6%
|
2 153
-3%
|
2 128
-1%
|
2 024
-5%
|
1 991
-2%
|
1 775
-11%
|
1 715
-3%
|
1 724
+1%
|
1 645
-5%
|
1 823
+11%
|
1 905
+4%
|
2 010
+6%
|
2 118
+5%
|
2 462
+16%
|
2 294
-7%
|
1 760
-23%
|
1 100
-38%
|
603
-45%
|
164
-73%
|
268
+63%
|
863
+222%
|
1 525
+77%
|
2 387
+57%
|
2 656
+11%
|
2 698
+2%
|
2 267
-16%
|
2 096
-8%
|
2 272
+8%
|
2 497
+10%
|
2 691
+8%
|
2 747
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(504)
|
(549)
|
(608)
|
(647)
|
(727)
|
(787)
|
(771)
|
(839)
|
(911)
|
(839)
|
(882)
|
(865)
|
(826)
|
(804)
|
(818)
|
(836)
|
(805)
|
(863)
|
(835)
|
(823)
|
(852)
|
(824)
|
(855)
|
(911)
|
(856)
|
(765)
|
(606)
|
(588)
|
(723)
|
(850)
|
(950)
|
(991)
|
(1 024)
|
(1 062)
|
(1 103)
|
(1 003)
|
(933)
|
(851)
|
(893)
|
(922)
|
(925)
|
|
| Income from Continuing Operations |
877
|
984
|
1 030
|
1 042
|
1 173
|
1 045
|
1 027
|
1 103
|
1 127
|
1 243
|
1 328
|
1 288
|
1 302
|
1 220
|
1 173
|
939
|
910
|
861
|
810
|
1 000
|
1 053
|
1 186
|
1 263
|
1 551
|
1 438
|
995
|
494
|
15
|
(559)
|
(582)
|
(87)
|
534
|
1 363
|
1 594
|
1 595
|
1 264
|
1 163
|
1 421
|
1 604
|
1 769
|
1 822
|
|
| Income to Minority Interest |
(136)
|
(134)
|
(141)
|
(173)
|
(195)
|
(173)
|
(166)
|
(139)
|
(135)
|
(76)
|
(95)
|
(104)
|
(116)
|
(180)
|
(191)
|
(225)
|
(197)
|
(242)
|
(223)
|
(186)
|
(202)
|
(175)
|
(168)
|
(180)
|
(146)
|
(34)
|
152
|
308
|
672
|
780
|
625
|
422
|
65
|
(29)
|
(7)
|
106
|
110
|
6
|
(26)
|
(69)
|
(82)
|
|
| Net Income (Common) |
740
N/A
|
849
+15%
|
888
+5%
|
868
-2%
|
977
+13%
|
871
-11%
|
860
-1%
|
963
+12%
|
992
+3%
|
1 166
+18%
|
1 231
+6%
|
1 183
-4%
|
1 185
+0%
|
1 039
-12%
|
982
-5%
|
714
-27%
|
712
0%
|
617
-13%
|
586
-5%
|
811
+38%
|
848
+5%
|
1 010
+19%
|
1 092
+8%
|
1 370
+25%
|
1 291
-6%
|
960
-26%
|
645
-33%
|
323
-50%
|
114
-65%
|
199
+75%
|
540
+171%
|
956
+77%
|
1 426
+49%
|
1 564
+10%
|
1 588
+2%
|
1 370
-14%
|
1 274
-7%
|
1 427
+12%
|
1 577
+11%
|
1 700
+8%
|
1 738
+2%
|
|
| EPS (Diluted) |
62.71
N/A
|
70.75
+13%
|
75.25
+6%
|
73.55
-2%
|
82.79
+13%
|
73.9
-11%
|
72.26
-2%
|
80.92
+12%
|
83.36
+3%
|
98.21
+18%
|
103.44
+5%
|
99.41
-4%
|
99.57
+0%
|
87.38
-12%
|
82.52
-6%
|
60
-27%
|
59.33
-1%
|
51.52
-13%
|
48.42
-6%
|
67.36
+39%
|
69.83
+4%
|
83.59
+20%
|
90.35
+8%
|
113.29
+25%
|
105.78
-7%
|
78.89
-25%
|
53.33
-32%
|
26.82
-50%
|
9.56
-64%
|
16.57
+73%
|
44.95
+171%
|
79.69
+77%
|
118.68
+49%
|
130.08
+10%
|
131.72
+1%
|
113.57
-14%
|
105.47
-7%
|
117.99
+12%
|
130.34
+10%
|
140.17
+8%
|
142.14
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
