Macnica Fuji Electronics Holdings Inc
TSE:3132
Macnica Fuji Electronics Holdings Inc
TSE:3132
Price:
7 038 JPY
1.6%
Market Closed
Updated:
May 1, 2024
Income Statement
Earnings Waterfall
Macnica Fuji Electronics Holdings Inc
Macnica Fuji Electronics Holdings Inc
|
Revenue
|
1.1T
JPY
|
|
Cost of Revenue
|
-926.3B
JPY
|
|
Gross Profit
|
135.2B
JPY
|
|
Operating Expenses
|
-67.6B
JPY
|
|
Operating Income
|
67.7B
JPY
|
|
Other Expenses
|
-20.8B
JPY
|
|
Net Income
|
46.9B
JPY
|
Income Statement
Macnica Fuji Electronics Holdings Inc
Macnica Fuji Electronics Holdings Inc
Currency: JPY
| 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 |
405 315
N/A
|
399 995
-1%
|
395 547
-1%
|
388 737
-2%
|
398 503
+3%
|
413 751
+4%
|
444 795
+8%
|
484 598
+9%
|
504 085
+4%
|
523 428
+4%
|
528 197
+1%
|
527 432
0%
|
524 235
-1%
|
517 387
-1%
|
516 949
0%
|
508 875
-2%
|
521 193
+2%
|
524 414
+1%
|
523 935
0%
|
532 783
+2%
|
553 962
+4%
|
606 879
+10%
|
659 142
+9%
|
714 370
+8%
|
761 823
+7%
|
825 079
+8%
|
892 042
+8%
|
972 682
+9%
|
1 029 263
+6%
|
1 066 505
+4%
|
1 083 662
+2%
|
1 061 562
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(361 027)
|
(357 553)
|
(353 315)
|
(345 002)
|
(352 234)
|
(365 151)
|
(393 070)
|
(429 943)
|
(447 991)
|
(464 380)
|
(467 739)
|
(467 120)
|
(463 173)
|
(457 210)
|
(456 955)
|
(449 524)
|
(461 302)
|
(464 230)
|
(464 047)
|
(470 891)
|
(489 126)
|
(536 465)
|
(582 505)
|
(630 451)
|
(671 104)
|
(727 259)
|
(785 041)
|
(855 040)
|
(903 359)
|
(931 357)
|
(944 348)
|
(926 324)
|
|
| Gross Profit |
44 288
N/A
|
42 442
-4%
|
42 232
0%
|
43 735
+4%
|
46 269
+6%
|
48 600
+5%
|
51 725
+6%
|
54 655
+6%
|
56 094
+3%
|
59 048
+5%
|
60 458
+2%
|
60 312
0%
|
61 062
+1%
|
60 177
-1%
|
59 994
0%
|
59 351
-1%
|
59 891
+1%
|
60 184
+0%
|
59 888
0%
|
61 892
+3%
|
64 836
+5%
|
70 414
+9%
|
76 637
+9%
|
83 919
+10%
|
90 719
+8%
|
97 820
+8%
|
107 001
+9%
|
117 642
+10%
|
125 904
+7%
|
135 148
+7%
|
139 314
+3%
|
135 238
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(34 559)
|
(34 141)
|
(34 683)
|
(35 537)
|
(35 796)
|
(36 676)
|
(37 671)
|
(38 923)
|
(40 931)
|
(42 429)
|
(43 638)
|
(44 547)
|
(45 738)
|
(46 223)
|
(46 495)
|
(46 198)
|
(45 444)
|
(44 830)
|
(44 567)
|
(45 372)
|
(46 067)
|
(48 186)
|
(50 028)
|
(51 904)
|
(54 012)
|
(56 154)
|
(58 930)
|
(61 016)
|
(64 258)
|
(65 114)
|
(66 469)
|
(67 576)
|
|
| Selling, General & Administrative |
(34 524)
|
(34 140)
|
(34 682)
|
(35 535)
|
(35 639)
|
(36 677)
|
(37 670)
|
(38 924)
|
(40 652)
|
(42 426)
|
(43 637)
|
(44 546)
|
(45 330)
|
(46 223)
|
(46 494)
|
(46 197)
|
(45 041)
|
(44 829)
|
(44 567)
|
(45 372)
|
(45 785)
|
(48 186)
|
(50 028)
|
(51 903)
|
(53 677)
|
(56 152)
|
(58 927)
|
(61 014)
|
(63 930)
|
(65 112)
|
(66 468)
|
(67 574)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(279)
|
0
|
0
|
0
|
(407)
|
0
|
0
|
0
|
(403)
|
0
|
0
|
0
|
(281)
|
0
|
0
|
0
|
(333)
|
0
|
0
|
0
|
(326)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(35)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
1
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
|
| Operating Income |
9 729
N/A
|
8 301
-15%
|
7 549
-9%
|
8 198
+9%
|
10 473
+28%
|
11 924
+14%
|
14 054
+18%
|
15 732
+12%
|
15 163
-4%
|
16 619
+10%
|
16 820
+1%
|
15 765
-6%
|
15 324
-3%
|
13 954
-9%
|
13 499
-3%
|
13 153
-3%
|
14 447
+10%
|
15 354
+6%
|
15 321
0%
|
16 520
+8%
|
18 769
+14%
|
22 228
+18%
|
26 609
+20%
|
32 015
+20%
|
36 707
+15%
|
41 666
+14%
|
48 071
+15%
|
56 626
+18%
|
61 646
+9%
|
70 034
+14%
|
72 845
+4%
|
67 662
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
995
|
880
|
964
|
(1 707)
|
(536)
|
(899)
|
(884)
|
821
|
382
|
(296)
|
(1 023)
|
(1 574)
|
(1 804)
|
(2 199)
|
(2 524)
|
(2 379)
|
(2 276)
|
(1 728)
|
(818)
|
(732)
|
(2 297)
|
(1 961)
|
(2 332)
|
(2 863)
|
(1 260)
|
(1 827)
|
(2 553)
|
(1 896)
|
(1 429)
|
(2 157)
|
(700)
|
(845)
|
|
| Non-Reccuring Items |
121
|
(1 675)
|
(1 557)
|
(1 557)
|
75
|
76
|
77
|
95
|
(19)
|
(24)
|
(26)
|
(29)
|
(353)
|
(362)
|
(383)
|
(646)
|
(1 471)
|
(1 256)
|
(1 358)
|
(1 120)
|
(125)
|
1 008
|
1 716
|
1 434
|
1 586
|
193
|
(406)
|
(741)
|
(760)
|
(829)
|
(1 096)
|
438
|
|
| Gain/Loss on Disposition of Assets |
0
|
(289)
|
(305)
|
(323)
|
(340)
|
(368)
|
(422)
|
(557)
|
(627)
|
(685)
|
(712)
|
(485)
|
(708)
|
(531)
|
(543)
|
(724)
|
(699)
|
(445)
|
(360)
|
0
|
(337)
|
(255)
|
(265)
|
(375)
|
(432)
|
(614)
|
(991)
|
(1 419)
|
(1 525)
|
(1 484)
|
(1 081)
|
(672)
|
|
| Total Other Income |
(211)
|
365
|
387
|
482
|
105
|
216
|
187
|
143
|
110
|
155
|
174
|
(14)
|
322
|
105
|
65
|
247
|
(293)
|
(341)
|
(258)
|
(456)
|
267
|
237
|
212
|
323
|
480
|
539
|
630
|
521
|
217
|
346
|
285
|
(434)
|
|
| Pre-Tax Income |
10 634
N/A
|
7 582
-29%
|
7 038
-7%
|
5 093
-28%
|
9 777
+92%
|
10 949
+12%
|
13 012
+19%
|
16 234
+25%
|
15 009
-8%
|
15 769
+5%
|
15 233
-3%
|
13 663
-10%
|
12 781
-6%
|
10 967
-14%
|
10 114
-8%
|
9 651
-5%
|
9 708
+1%
|
11 584
+19%
|
12 527
+8%
|
14 212
+13%
|
16 277
+15%
|
21 257
+31%
|
25 940
+22%
|
30 534
+18%
|
37 081
+21%
|
39 957
+8%
|
44 751
+12%
|
53 091
+19%
|
58 149
+10%
|
65 910
+13%
|
70 253
+7%
|
66 149
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(3 106)
|
(2 604)
|
(2 579)
|
(2 381)
|
(3 144)
|
(3 541)
|
(3 575)
|
(4 384)
|
(3 394)
|
(3 557)
|
(3 888)
|
(3 115)
|
(3 414)
|
(2 956)
|
(2 667)
|
(2 894)
|
(3 435)
|
(3 814)
|
(3 912)
|
(4 239)
|
(4 586)
|
(5 759)
|
(7 179)
|
(8 514)
|
(9 557)
|
(10 633)
|
(11 820)
|
(13 781)
|
(15 339)
|
(17 724)
|
(19 380)
|
(18 617)
|
|
| Income from Continuing Operations |
7 528
|
4 978
|
4 459
|
2 712
|
6 633
|
7 408
|
9 437
|
11 850
|
11 615
|
12 212
|
11 345
|
10 548
|
9 367
|
8 011
|
7 447
|
6 757
|
6 273
|
7 770
|
8 615
|
9 973
|
11 691
|
15 498
|
18 761
|
22 020
|
27 524
|
29 324
|
32 931
|
39 310
|
42 810
|
48 186
|
50 873
|
47 532
|
|
| Income to Minority Interest |
(243)
|
(255)
|
(186)
|
(145)
|
(97)
|
(67)
|
(134)
|
(185)
|
(201)
|
(260)
|
(355)
|
(370)
|
(483)
|
(507)
|
(517)
|
(645)
|
(639)
|
(770)
|
(801)
|
(750)
|
(815)
|
(858)
|
(1 034)
|
(1 460)
|
(1 725)
|
(1 924)
|
(2 299)
|
(2 045)
|
(1 779)
|
(1 433)
|
(799)
|
(631)
|
|
| Net Income (Common) |
7 285
N/A
|
4 722
-35%
|
4 273
-10%
|
2 567
-40%
|
6 534
+155%
|
7 340
+12%
|
9 301
+27%
|
11 663
+25%
|
11 412
-2%
|
11 950
+5%
|
10 988
-8%
|
10 175
-7%
|
8 883
-13%
|
7 502
-16%
|
6 928
-8%
|
6 110
-12%
|
5 633
-8%
|
6 999
+24%
|
7 813
+12%
|
9 222
+18%
|
10 875
+18%
|
14 638
+35%
|
17 726
+21%
|
20 559
+16%
|
25 798
+25%
|
27 400
+6%
|
30 631
+12%
|
37 265
+22%
|
41 030
+10%
|
46 753
+14%
|
50 073
+7%
|
46 899
-6%
|
|
| EPS (Diluted) |
124.29
N/A
|
81.41
-34%
|
73.67
-10%
|
45.03
-39%
|
114.02
+153%
|
133.45
+17%
|
169.1
+27%
|
212.05
+25%
|
206.06
-3%
|
189.68
-8%
|
174.41
-8%
|
162.64
-7%
|
142.02
-13%
|
119.92
-16%
|
110.4
-8%
|
97.49
-12%
|
90.13
-8%
|
113.36
+26%
|
125.91
+11%
|
148.55
+18%
|
175.38
+18%
|
235.72
+34%
|
284.99
+21%
|
330.48
+16%
|
414.89
+26%
|
440.4
+6%
|
491.51
+12%
|
604.64
+23%
|
664.89
+10%
|
772.06
+16%
|
826.34
+7%
|
773.94
-6%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
