Fields Corp
TSE:2767
Income Statement
Earnings Waterfall
Fields Corp
Revenue
|
150.7B
JPY
|
Cost of Revenue
|
-121.5B
JPY
|
Gross Profit
|
29.2B
JPY
|
Operating Expenses
|
-15.4B
JPY
|
Operating Income
|
13.8B
JPY
|
Other Expenses
|
-1.7B
JPY
|
Net Income
|
12.1B
JPY
|
Income Statement
Fields 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 |
114 600
N/A
|
114 904
+0%
|
116 615
+1%
|
98 860
-15%
|
90 017
-9%
|
99 554
+11%
|
109 235
+10%
|
129 468
+19%
|
141 865
+10%
|
94 476
-33%
|
92 631
-2%
|
70 880
-23%
|
65 474
-8%
|
76 668
+17%
|
73 819
-4%
|
85 222
+15%
|
79 308
-7%
|
61 055
-23%
|
57 539
-6%
|
43 883
-24%
|
53 404
+22%
|
50 755
-5%
|
60 989
+20%
|
60 486
-1%
|
50 305
-17%
|
66 587
+32%
|
49 764
-25%
|
49 406
-1%
|
58 604
+19%
|
38 796
-34%
|
59 385
+53%
|
65 553
+10%
|
82 145
+25%
|
94 900
+16%
|
80 213
-15%
|
99 782
+24%
|
111 976
+12%
|
117 125
+5%
|
139 217
+19%
|
141 910
+2%
|
150 724
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(77 027)
|
(81 092)
|
(82 039)
|
(71 775)
|
(65 048)
|
(71 086)
|
(78 608)
|
(94 073)
|
(103 652)
|
(68 995)
|
(69 612)
|
(54 061)
|
(50 214)
|
(59 027)
|
(56 704)
|
(65 823)
|
(60 985)
|
(47 655)
|
(44 680)
|
(33 575)
|
(40 548)
|
(37 454)
|
(46 310)
|
(46 885)
|
(40 844)
|
(51 777)
|
(37 412)
|
(36 179)
|
(42 975)
|
(28 869)
|
(46 420)
|
(52 066)
|
(67 997)
|
(79 116)
|
(64 531)
|
(80 439)
|
(88 469)
|
(91 799)
|
(111 775)
|
(113 923)
|
(121 495)
|
|
Gross Profit |
37 573
N/A
|
33 812
-10%
|
34 576
+2%
|
27 085
-22%
|
24 969
-8%
|
28 468
+14%
|
30 627
+8%
|
35 395
+16%
|
38 213
+8%
|
25 481
-33%
|
23 019
-10%
|
16 819
-27%
|
15 260
-9%
|
17 641
+16%
|
17 115
-3%
|
19 399
+13%
|
18 323
-6%
|
13 400
-27%
|
12 859
-4%
|
10 308
-20%
|
12 856
+25%
|
13 301
+3%
|
14 679
+10%
|
13 601
-7%
|
9 461
-30%
|
14 810
+57%
|
12 352
-17%
|
13 227
+7%
|
15 629
+18%
|
9 927
-36%
|
12 965
+31%
|
13 487
+4%
|
14 148
+5%
|
15 784
+12%
|
15 682
-1%
|
19 343
+23%
|
23 507
+22%
|
25 326
+8%
|
27 442
+8%
|
27 987
+2%
|
29 229
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(24 067)
|
(24 021)
|
(23 465)
|
(23 547)
|
(23 813)
|
(23 725)
|
(24 380)
|
(24 691)
|
(24 703)
|
(24 070)
|
(23 600)
|
(23 567)
|
(23 411)
|
(23 015)
|
(22 394)
|
(21 278)
|
(19 915)
|
(19 138)
|
(18 428)
|
(17 172)
|
(16 243)
|
(15 133)
|
(14 377)
|
(14 277)
|
(14 145)
|
(14 097)
|
(13 443)
|
(13 091)
|
(12 668)
|
(12 168)
|
(12 425)
|
(12 043)
|
(12 158)
|
(12 340)
|
(12 430)
|
(12 723)
|
(12 953)
|
(14 376)
|
(14 653)
|
(15 201)
|
(15 435)
|
|
Selling, General & Administrative |
(24 065)
|
(22 429)
|
(23 464)
|
(23 547)
|
(23 813)
|
(21 925)
|
(24 380)
|
(24 690)
|
(24 701)
|
(22 196)
|
(23 598)
|
(23 566)
|
(23 412)
|
(21 472)
|
(22 394)
|
(21 278)
|
(19 914)
|
(17 756)
|
(18 429)
|
(17 173)
|
(16 243)
|
(13 936)
|
(14 374)
|
(14 275)
|
(14 144)
|
(12 941)
|
(13 442)
|
(13 089)
|
(12 665)
|
(11 335)
|
(12 425)
|
(12 043)
|
(12 159)
|
(11 672)
|
(12 429)
|
(12 722)
|
(12 952)
|
(13 701)
|
(14 653)
|
(15 200)
|
(15 435)
|
|
Depreciation & Amortization |
0
|
(1 591)
|
0
|
0
|
0
|
(1 799)
|
0
|
0
|
0
|
(1 873)
|
0
|
0
|
0
|
(1 543)
|
0
|
0
|
0
|
(1 382)
|
0
|
0
|
0
|
(1 196)
|
0
|
0
|
0
|
(1 154)
|
0
|
0
|
0
|
(834)
|
0
|
0
|
0
|
(667)
|
0
|
0
|
0
|
(675)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
1
|
0
|
0
|
0
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(3)
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
|
Operating Income |
13 506
N/A
|
9 791
-28%
|
11 111
+13%
|
3 538
-68%
|
1 156
-67%
|
4 743
+310%
|
6 247
+32%
|
10 704
+71%
|
13 510
+26%
|
1 411
-90%
|
(581)
N/A
|
(6 748)
-1 061%
|
(8 151)
-21%
|
(5 374)
+34%
|
(5 279)
+2%
|
(1 879)
+64%
|
(1 592)
+15%
|
(5 738)
-260%
|
(5 569)
+3%
|
(6 864)
-23%
|
(3 387)
+51%
|
(1 832)
+46%
|
302
N/A
|
(676)
N/A
|
(4 684)
-593%
|
713
N/A
|
(1 091)
N/A
|
136
N/A
|
2 961
+2 077%
|
(2 241)
N/A
|
540
N/A
|
1 444
+167%
|
1 990
+38%
|
3 444
+73%
|
3 252
-6%
|
6 620
+104%
|
10 554
+59%
|
10 950
+4%
|
12 789
+17%
|
12 786
0%
|
13 794
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(18)
|
947
|
467
|
823
|
1 688
|
914
|
808
|
415
|
(529)
|
(366)
|
(504)
|
(670)
|
(762)
|
(3 637)
|
(3 537)
|
(3 628)
|
(3 311)
|
515
|
202
|
314
|
135
|
110
|
(177)
|
(57)
|
(245)
|
(215)
|
(253)
|
(60)
|
126
|
145
|
153
|
370
|
243
|
216
|
248
|
13
|
29
|
13
|
99
|
453
|
992
|
|
Non-Reccuring Items |
(1 113)
|
(207)
|
(213)
|
(220)
|
(252)
|
(214)
|
(237)
|
(255)
|
(226)
|
(717)
|
(1 067)
|
(912)
|
(1 050)
|
(1 496)
|
(1 279)
|
(1 482)
|
(1 575)
|
(3 121)
|
(3 513)
|
(3 712)
|
(2 898)
|
(420)
|
116
|
418
|
(161)
|
(76)
|
(618)
|
(681)
|
(665)
|
(891)
|
(353)
|
(313)
|
(338)
|
(230)
|
(203)
|
(190)
|
(154)
|
(46)
|
(48)
|
(67)
|
(65)
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
0
|
0
|
0
|
11
|
33
|
48
|
0
|
0
|
19
|
13
|
33
|
47
|
598
|
589
|
569
|
939
|
402
|
1 802
|
1 803
|
1 429
|
1 427
|
27
|
26
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
306
|
306
|
307
|
186
|
(37)
|
(37)
|
(38)
|
(35)
|
|
Total Other Income |
(151)
|
(944)
|
(279)
|
(315)
|
(310)
|
300
|
293
|
467
|
583
|
573
|
286
|
144
|
153
|
(57)
|
(66)
|
(21)
|
(78)
|
19
|
824
|
933
|
952
|
219
|
220
|
185
|
197
|
229
|
233
|
150
|
133
|
79
|
232
|
245
|
263
|
205
|
93
|
150
|
201
|
247
|
222
|
132
|
139
|
|
Pre-Tax Income |
12 224
N/A
|
9 588
-22%
|
11 086
+16%
|
3 826
-65%
|
2 282
-40%
|
5 754
+152%
|
7 144
+24%
|
11 379
+59%
|
13 338
+17%
|
901
-93%
|
(1 847)
N/A
|
(8 173)
-343%
|
(9 777)
-20%
|
(10 517)
-8%
|
(9 563)
+9%
|
(6 421)
+33%
|
(5 987)
+7%
|
(7 386)
-23%
|
(7 654)
-4%
|
(7 527)
+2%
|
(3 395)
+55%
|
(494)
+85%
|
1 888
N/A
|
(103)
N/A
|
(4 867)
-4 625%
|
667
N/A
|
(1 729)
N/A
|
(455)
+74%
|
2 555
N/A
|
(2 908)
N/A
|
572
N/A
|
1 746
+205%
|
2 279
+31%
|
3 941
+73%
|
3 696
-6%
|
6 900
+87%
|
10 816
+57%
|
11 127
+3%
|
13 025
+17%
|
13 266
+2%
|
14 825
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5 467)
|
(4 143)
|
(4 808)
|
(2 182)
|
(1 176)
|
(2 429)
|
(3 061)
|
(4 667)
|
(5 881)
|
(427)
|
693
|
2 807
|
193
|
(1 707)
|
(3 028)
|
(4 093)
|
(1 319)
|
(211)
|
(178)
|
(112)
|
(115)
|
(219)
|
(221)
|
(119)
|
(117)
|
(106)
|
(105)
|
(162)
|
(297)
|
(391)
|
(436)
|
(511)
|
(709)
|
(803)
|
(736)
|
(1 062)
|
(2 619)
|
(1 103)
|
(1 630)
|
(1 729)
|
(1 553)
|
|
Income from Continuing Operations |
6 757
|
5 445
|
6 278
|
1 644
|
1 106
|
3 325
|
4 083
|
6 712
|
7 457
|
474
|
(1 154)
|
(5 366)
|
(9 584)
|
(12 224)
|
(12 591)
|
(10 514)
|
(7 306)
|
(7 597)
|
(7 832)
|
(7 639)
|
(3 510)
|
(713)
|
1 667
|
(222)
|
(4 984)
|
561
|
(1 834)
|
(617)
|
2 258
|
(3 299)
|
136
|
1 235
|
1 570
|
3 138
|
2 960
|
5 838
|
8 197
|
10 024
|
11 395
|
11 537
|
13 272
|
|
Income to Minority Interest |
(132)
|
(74)
|
(118)
|
(215)
|
(176)
|
(305)
|
(427)
|
(476)
|
(443)
|
(356)
|
(203)
|
(80)
|
(150)
|
(257)
|
(300)
|
(398)
|
(234)
|
(93)
|
(63)
|
(13)
|
(64)
|
99
|
69
|
102
|
97
|
(70)
|
20
|
(58)
|
(155)
|
(153)
|
(338)
|
(449)
|
(557)
|
(666)
|
(1 036)
|
(1 145)
|
(1 866)
|
(1 802)
|
(1 579)
|
(1 728)
|
(1 165)
|
|
Net Income (Common) |
6 624
N/A
|
5 370
-19%
|
6 158
+15%
|
1 427
-77%
|
928
-35%
|
3 018
+225%
|
3 653
+21%
|
6 233
+71%
|
7 012
+12%
|
118
-98%
|
(1 355)
N/A
|
(5 444)
-302%
|
(9 733)
-79%
|
(12 483)
-28%
|
(12 895)
-3%
|
(10 916)
+15%
|
(7 544)
+31%
|
(7 691)
-2%
|
(7 896)
-3%
|
(7 653)
+3%
|
(3 572)
+53%
|
(614)
+83%
|
1 736
N/A
|
(119)
N/A
|
(4 887)
-4 007%
|
490
N/A
|
(1 813)
N/A
|
(677)
+63%
|
2 100
N/A
|
(3 452)
N/A
|
(204)
+94%
|
786
N/A
|
1 012
+29%
|
2 471
+144%
|
1 924
-22%
|
4 692
+144%
|
6 330
+35%
|
8 221
+30%
|
9 814
+19%
|
9 808
0%
|
12 107
+23%
|
|
EPS (Diluted) |
200.72
N/A
|
162.72
-19%
|
186.6
+15%
|
43.24
-77%
|
28.12
-35%
|
90.95
+223%
|
110.69
+22%
|
188.87
+71%
|
212.48
+13%
|
3.56
-98%
|
-41.06
N/A
|
-164.96
-302%
|
-294.93
-79%
|
-188.09
+36%
|
-390.75
-108%
|
-330.78
+15%
|
-228.6
+31%
|
-115.89
+49%
|
-239.27
-106%
|
-230.62
+4%
|
-107.64
+53%
|
-9.25
+91%
|
52.31
N/A
|
-3.59
N/A
|
-147.27
-4 002%
|
7.38
N/A
|
-54.64
N/A
|
-20.68
+62%
|
64.95
N/A
|
-52.87
N/A
|
-6.3
+88%
|
24.3
N/A
|
15.59
-36%
|
38.09
+144%
|
29.75
-22%
|
71.41
+140%
|
96.51
+35%
|
125.74
+30%
|
149.6
+19%
|
149.36
0%
|
184.76
+24%
|