Jins Holdings Inc
TSE:3046
Income Statement
Earnings Waterfall
Jins Holdings Inc
Revenue
|
76.7B
JPY
|
Cost of Revenue
|
-17.8B
JPY
|
Gross Profit
|
58.9B
JPY
|
Operating Expenses
|
-53B
JPY
|
Operating Income
|
5.9B
JPY
|
Other Expenses
|
-3.4B
JPY
|
Net Income
|
2.5B
JPY
|
Income Statement
Jins Holdings Inc
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 |
36 525
N/A
|
36 966
+1%
|
36 150
-2%
|
36 127
0%
|
36 263
+0%
|
38 004
+5%
|
40 699
+7%
|
42 503
+4%
|
44 481
+5%
|
45 209
+2%
|
46 189
+2%
|
47 374
+3%
|
48 482
+2%
|
49 706
+3%
|
50 451
+1%
|
51 011
+1%
|
51 925
+2%
|
53 167
+2%
|
54 872
+3%
|
56 683
+3%
|
58 033
+2%
|
60 040
+3%
|
61 893
+3%
|
63 315
+2%
|
64 951
+3%
|
58 689
-10%
|
60 258
+3%
|
60 143
0%
|
60 388
+0%
|
66 183
+10%
|
63 898
-3%
|
64 360
+1%
|
64 959
+1%
|
66 073
+2%
|
66 901
+1%
|
68 677
+3%
|
68 753
+0%
|
70 547
+3%
|
73 264
+4%
|
74 379
+2%
|
76 726
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 782)
|
(10 051)
|
(9 956)
|
(9 653)
|
(9 584)
|
(9 814)
|
(10 375)
|
(10 892)
|
(11 299)
|
(11 506)
|
(11 661)
|
(11 858)
|
(11 989)
|
(12 213)
|
(12 508)
|
(12 631)
|
(12 827)
|
(13 039)
|
(13 416)
|
(13 757)
|
(14 041)
|
(14 410)
|
(14 550)
|
(14 702)
|
(14 861)
|
(13 278)
|
(13 560)
|
(13 330)
|
(13 066)
|
(14 164)
|
(13 487)
|
(13 781)
|
(14 050)
|
(14 427)
|
(14 770)
|
(14 982)
|
(15 221)
|
(15 731)
|
(17 001)
|
(17 267)
|
(17 796)
|
|
Gross Profit |
26 744
N/A
|
26 916
+1%
|
26 194
-3%
|
26 474
+1%
|
26 679
+1%
|
28 190
+6%
|
30 324
+8%
|
31 612
+4%
|
33 182
+5%
|
33 703
+2%
|
34 528
+2%
|
35 516
+3%
|
36 493
+3%
|
37 493
+3%
|
37 943
+1%
|
38 380
+1%
|
39 098
+2%
|
40 128
+3%
|
41 456
+3%
|
42 926
+4%
|
43 992
+2%
|
45 630
+4%
|
47 343
+4%
|
48 613
+3%
|
50 090
+3%
|
45 411
-9%
|
46 698
+3%
|
46 813
+0%
|
47 322
+1%
|
52 019
+10%
|
50 411
-3%
|
50 579
+0%
|
50 909
+1%
|
51 646
+1%
|
52 131
+1%
|
53 695
+3%
|
53 532
0%
|
54 816
+2%
|
56 263
+3%
|
57 112
+2%
|
58 930
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(23 512)
|
(23 554)
|
(23 221)
|
(23 511)
|
(23 786)
|
(24 944)
|
(26 740)
|
(27 958)
|
(29 303)
|
(30 398)
|
(30 845)
|
(31 363)
|
(31 979)
|
(32 077)
|
(32 541)
|
(33 209)
|
(33 538)
|
(34 432)
|
(35 385)
|
(36 398)
|
(37 425)
|
(38 530)
|
(39 884)
|
(40 814)
|
(42 019)
|
(40 484)
|
(41 081)
|
(41 760)
|
(42 328)
|
(45 109)
|
(45 362)
|
(45 734)
|
(46 620)
|
(47 829)
|
(48 816)
|
(50 177)
|
(50 610)
|
(50 580)
|
(51 416)
|
(51 956)
|
(53 029)
|
|
Selling, General & Administrative |
(23 514)
|
(23 555)
|
(21 719)
|
(23 512)
|
(23 786)
|
(24 945)
|
(24 895)
|
(27 957)
|
(29 303)
|
(30 397)
|
(28 684)
|
(31 362)
|
(31 977)
|
(32 075)
|
(30 323)
|
(33 209)
|
(33 538)
|
(34 431)
|
(33 015)
|
(36 395)
|
(37 424)
|
(38 529)
|
(37 267)
|
(40 749)
|
(41 885)
|
(40 275)
|
(38 033)
|
(41 334)
|
(41 911)
|
(44 713)
|
(42 293)
|
(45 464)
|
(46 353)
|
(47 572)
|
(45 698)
|
(50 054)
|
(50 530)
|
(50 525)
|
(48 438)
|
(51 891)
|
(52 950)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(88)
|
(66)
|
(133)
|
(210)
|
(332)
|
(426)
|
0
|
(338)
|
(373)
|
(212)
|
(267)
|
(256)
|
(167)
|
(123)
|
(80)
|
(54)
|
(60)
|
(64)
|
(77)
|
|
Depreciation & Amortization |
0
|
0
|
(1 501)
|
0
|
0
|
0
|
(1 845)
|
0
|
0
|
0
|
(2 160)
|
0
|
0
|
0
|
(2 217)
|
0
|
0
|
0
|
(2 369)
|
0
|
0
|
0
|
(2 529)
|
0
|
0
|
0
|
(2 715)
|
0
|
0
|
0
|
(2 695)
|
0
|
0
|
0
|
(2 950)
|
0
|
0
|
0
|
(2 918)
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
1
|
(1)
|
0
|
(417)
|
(58)
|
(1)
|
(58)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
|
Operating Income |
3 233
N/A
|
3 363
+4%
|
2 973
-12%
|
2 963
0%
|
2 893
-2%
|
3 246
+12%
|
3 585
+10%
|
3 654
+2%
|
3 879
+6%
|
3 305
-15%
|
3 683
+11%
|
4 153
+13%
|
4 514
+9%
|
5 416
+20%
|
5 402
0%
|
5 171
-4%
|
5 560
+8%
|
5 696
+2%
|
6 071
+7%
|
6 528
+8%
|
6 567
+1%
|
7 100
+8%
|
7 459
+5%
|
7 799
+5%
|
8 071
+3%
|
4 927
-39%
|
5 617
+14%
|
5 053
-10%
|
4 994
-1%
|
6 910
+38%
|
5 049
-27%
|
4 845
-4%
|
4 289
-11%
|
3 817
-11%
|
3 315
-13%
|
3 518
+6%
|
2 922
-17%
|
4 236
+45%
|
4 847
+14%
|
5 156
+6%
|
5 901
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(184)
|
(13)
|
(82)
|
(86)
|
(59)
|
(74)
|
(75)
|
(54)
|
(53)
|
(51)
|
(25)
|
(75)
|
(118)
|
(135)
|
(120)
|
(120)
|
(121)
|
(109)
|
(199)
|
(174)
|
(141)
|
(256)
|
(280)
|
(229)
|
(253)
|
(163)
|
(106)
|
(129)
|
(10)
|
157
|
145
|
254
|
213
|
233
|
390
|
130
|
137
|
(97)
|
(1 213)
|
(1 085)
|
(1 069)
|
|
Non-Reccuring Items |
(240)
|
(125)
|
(636)
|
(624)
|
(614)
|
(704)
|
(192)
|
(231)
|
(222)
|
(235)
|
(310)
|
(319)
|
(542)
|
(587)
|
(796)
|
(805)
|
(623)
|
(591)
|
(753)
|
(700)
|
(679)
|
(634)
|
(811)
|
(863)
|
(835)
|
(2 575)
|
(2 172)
|
(2 137)
|
(2 261)
|
(622)
|
(647)
|
(643)
|
(761)
|
(1 342)
|
(1 683)
|
(1 694)
|
(1 480)
|
(862)
|
(854)
|
(842)
|
(791)
|
|
Total Other Income |
35
|
53
|
38
|
26
|
16
|
(12)
|
(19)
|
(29)
|
(37)
|
(25)
|
(17)
|
(9)
|
1
|
9
|
(21)
|
(68)
|
(148)
|
(213)
|
(210)
|
(218)
|
(217)
|
(251)
|
(130)
|
(53)
|
133
|
126
|
342
|
258
|
66
|
103
|
(175)
|
(94)
|
105
|
134
|
83
|
114
|
62
|
95
|
104
|
59
|
0
|
|
Pre-Tax Income |
2 844
N/A
|
3 278
+15%
|
2 293
-30%
|
2 280
-1%
|
2 237
-2%
|
2 457
+10%
|
3 298
+34%
|
3 340
+1%
|
3 567
+7%
|
2 994
-16%
|
3 331
+11%
|
3 750
+13%
|
3 855
+3%
|
4 703
+22%
|
4 465
-5%
|
4 178
-6%
|
4 668
+12%
|
4 783
+2%
|
4 909
+3%
|
5 436
+11%
|
5 530
+2%
|
5 959
+8%
|
6 238
+5%
|
6 654
+7%
|
7 116
+7%
|
2 315
-67%
|
3 681
+59%
|
3 045
-17%
|
2 789
-8%
|
6 548
+135%
|
4 372
-33%
|
4 362
0%
|
3 846
-12%
|
2 842
-26%
|
2 105
-26%
|
2 068
-2%
|
1 641
-21%
|
3 372
+105%
|
2 884
-14%
|
3 288
+14%
|
4 041
+23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 193)
|
(1 370)
|
(1 048)
|
(1 057)
|
(1 032)
|
(1 115)
|
(1 396)
|
(1 459)
|
(1 553)
|
(1 216)
|
(1 350)
|
(1 422)
|
(1 438)
|
(1 742)
|
(1 697)
|
(1 618)
|
(1 760)
|
(1 877)
|
(1 812)
|
(2 004)
|
(2 023)
|
(2 094)
|
(2 369)
|
(2 452)
|
(2 628)
|
(1 466)
|
(1 994)
|
(1 823)
|
(1 251)
|
(2 100)
|
(1 079)
|
(1 004)
|
(1 297)
|
(1 268)
|
(1 354)
|
(1 375)
|
(1 287)
|
(1 495)
|
(1 122)
|
(1 322)
|
(1 495)
|
|
Income from Continuing Operations |
1 652
|
1 909
|
1 245
|
1 223
|
1 205
|
1 342
|
1 902
|
1 881
|
2 014
|
1 778
|
1 981
|
2 328
|
2 417
|
2 961
|
2 768
|
2 560
|
2 908
|
2 906
|
3 097
|
3 432
|
3 507
|
3 865
|
3 869
|
4 202
|
4 488
|
849
|
1 687
|
1 222
|
1 538
|
4 448
|
3 293
|
3 358
|
2 549
|
1 574
|
751
|
693
|
354
|
1 877
|
1 762
|
1 966
|
2 546
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
1 652
N/A
|
1 909
+16%
|
1 245
-35%
|
1 223
-2%
|
1 205
-1%
|
1 342
+11%
|
1 902
+42%
|
1 880
-1%
|
2 013
+7%
|
1 778
-12%
|
1 980
+11%
|
2 328
+18%
|
2 417
+4%
|
2 959
+22%
|
2 767
-6%
|
2 559
-8%
|
2 907
+14%
|
2 905
0%
|
3 097
+7%
|
3 432
+11%
|
3 506
+2%
|
3 866
+10%
|
3 869
+0%
|
4 201
+9%
|
4 489
+7%
|
850
-81%
|
1 687
+98%
|
1 223
-28%
|
1 537
+26%
|
4 446
+189%
|
3 292
-26%
|
3 356
+2%
|
2 549
-24%
|
1 574
-38%
|
750
-52%
|
693
-8%
|
352
-49%
|
1 875
+433%
|
1 762
-6%
|
1 965
+12%
|
2 546
+30%
|
|
EPS (Diluted) |
68.83
N/A
|
79.54
+16%
|
51.87
-35%
|
50.95
-2%
|
50.2
-1%
|
55.91
+11%
|
79.35
+42%
|
78.33
-1%
|
83.87
+7%
|
74.08
-12%
|
82.58
+11%
|
97
+17%
|
100.7
+4%
|
123.29
+22%
|
115.4
-6%
|
106.62
-8%
|
121.12
+14%
|
121.04
0%
|
129.17
+7%
|
143.14
+11%
|
146.22
+2%
|
161.24
+10%
|
161.37
+0%
|
175.21
+9%
|
188.54
+8%
|
36.41
-81%
|
68.46
+88%
|
48.18
-30%
|
60.56
+26%
|
174.43
+188%
|
129.42
-26%
|
131.62
+2%
|
99.97
-24%
|
67.43
-33%
|
29.41
-56%
|
27.17
-8%
|
13.81
-49%
|
76.83
+456%
|
70.61
-8%
|
80.44
+14%
|
104.22
+30%
|