Tocalo Co Ltd
TSE:3433
Income Statement
Earnings Waterfall
Tocalo Co Ltd
Revenue
|
46.5B
JPY
|
Cost of Revenue
|
-30.6B
JPY
|
Gross Profit
|
16B
JPY
|
Operating Expenses
|
-7.2B
JPY
|
Operating Income
|
8.7B
JPY
|
Other Expenses
|
-2.8B
JPY
|
Net Income
|
6B
JPY
|
Income Statement
Tocalo Co Ltd
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 |
21 557
N/A
|
22 599
+5%
|
23 733
+5%
|
24 163
+2%
|
25 025
+4%
|
26 068
+4%
|
27 372
+5%
|
28 514
+4%
|
28 844
+1%
|
28 746
0%
|
28 069
-2%
|
28 147
+0%
|
28 422
+1%
|
28 964
+2%
|
30 091
+4%
|
31 184
+4%
|
32 802
+5%
|
34 109
+4%
|
37 028
+9%
|
38 691
+4%
|
39 518
+2%
|
39 558
+0%
|
38 339
-3%
|
37 409
-2%
|
37 318
0%
|
37 896
+2%
|
37 952
+0%
|
38 307
+1%
|
38 689
+1%
|
39 294
+2%
|
40 077
+2%
|
41 187
+3%
|
42 242
+3%
|
43 813
+4%
|
44 983
+3%
|
46 711
+4%
|
48 010
+3%
|
48 144
+0%
|
48 025
0%
|
47 119
-2%
|
46 524
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 544)
|
(15 034)
|
(15 523)
|
(15 879)
|
(16 352)
|
(17 104)
|
(18 034)
|
(18 605)
|
(18 810)
|
(19 020)
|
(18 509)
|
(18 550)
|
(18 558)
|
(18 428)
|
(18 899)
|
(19 441)
|
(20 438)
|
(21 462)
|
(23 416)
|
(24 630)
|
(25 390)
|
(25 797)
|
(25 238)
|
(24 918)
|
(24 880)
|
(25 116)
|
(24 978)
|
(24 807)
|
(24 729)
|
(24 479)
|
(24 667)
|
(25 286)
|
(26 089)
|
(27 227)
|
(28 265)
|
(29 412)
|
(30 460)
|
(30 778)
|
(30 990)
|
(30 743)
|
(30 555)
|
|
Gross Profit |
7 015
N/A
|
7 564
+8%
|
8 211
+9%
|
8 285
+1%
|
8 673
+5%
|
8 964
+3%
|
9 337
+4%
|
9 908
+6%
|
10 033
+1%
|
9 727
-3%
|
9 560
-2%
|
9 597
+0%
|
9 864
+3%
|
10 536
+7%
|
11 193
+6%
|
11 744
+5%
|
12 365
+5%
|
12 647
+2%
|
13 612
+8%
|
14 061
+3%
|
14 128
+0%
|
13 761
-3%
|
13 101
-5%
|
12 491
-5%
|
12 437
0%
|
12 780
+3%
|
12 974
+2%
|
13 500
+4%
|
13 960
+3%
|
14 815
+6%
|
15 410
+4%
|
15 901
+3%
|
16 153
+2%
|
16 586
+3%
|
16 718
+1%
|
17 299
+3%
|
17 550
+1%
|
17 366
-1%
|
17 035
-2%
|
16 376
-4%
|
15 969
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 003)
|
(4 081)
|
(4 145)
|
(4 233)
|
(4 333)
|
(4 396)
|
(4 489)
|
(4 567)
|
(4 660)
|
(4 921)
|
(5 332)
|
(5 392)
|
(5 030)
|
(4 890)
|
(4 969)
|
(5 185)
|
(5 395)
|
(5 536)
|
(5 688)
|
(5 779)
|
(5 849)
|
(6 020)
|
(6 016)
|
(6 028)
|
(6 119)
|
(6 230)
|
(6 156)
|
(6 095)
|
(6 073)
|
(5 925)
|
(6 381)
|
(6 453)
|
(6 233)
|
(6 331)
|
(6 499)
|
(6 575)
|
(6 626)
|
(6 808)
|
(6 933)
|
(7 104)
|
(7 231)
|
|
Selling, General & Administrative |
(4 001)
|
(3 396)
|
(4 144)
|
(4 234)
|
(4 334)
|
(3 652)
|
(4 489)
|
(4 566)
|
(4 660)
|
(4 072)
|
(5 005)
|
(5 067)
|
(5 030)
|
(4 099)
|
(4 968)
|
(5 184)
|
(5 394)
|
(4 626)
|
(5 687)
|
(5 780)
|
(5 835)
|
(4 951)
|
(6 062)
|
(6 073)
|
(6 180)
|
(4 982)
|
(6 156)
|
(6 095)
|
(6 073)
|
(4 583)
|
(6 028)
|
(6 102)
|
(6 232)
|
(5 040)
|
(6 498)
|
(6 572)
|
(6 624)
|
(5 417)
|
(6 930)
|
(7 102)
|
(7 229)
|
|
Research & Development |
0
|
(570)
|
0
|
0
|
0
|
(629)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(719)
|
0
|
0
|
0
|
(772)
|
0
|
0
|
0
|
(844)
|
0
|
0
|
0
|
(974)
|
0
|
0
|
0
|
(1 068)
|
0
|
0
|
0
|
(1 080)
|
0
|
0
|
0
|
(1 143)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(115)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(224)
|
0
|
0
|
0
|
(273)
|
0
|
0
|
0
|
(273)
|
0
|
0
|
0
|
(209)
|
0
|
0
|
0
|
(247)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(740)
|
(327)
|
(325)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(15)
|
(1)
|
46
|
45
|
61
|
(1)
|
0
|
0
|
0
|
(1)
|
(353)
|
(351)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(3)
|
0
|
(2)
|
|
Operating Income |
3 011
N/A
|
3 484
+16%
|
4 065
+17%
|
4 051
0%
|
4 340
+7%
|
4 568
+5%
|
4 849
+6%
|
5 343
+10%
|
5 374
+1%
|
4 806
-11%
|
4 228
-12%
|
4 204
-1%
|
4 834
+15%
|
5 646
+17%
|
6 224
+10%
|
6 559
+5%
|
6 970
+6%
|
7 111
+2%
|
7 924
+11%
|
8 281
+5%
|
8 277
0%
|
7 741
-6%
|
7 084
-8%
|
6 463
-9%
|
6 318
-2%
|
6 550
+4%
|
6 818
+4%
|
7 405
+9%
|
7 887
+7%
|
8 890
+13%
|
9 029
+2%
|
9 448
+5%
|
9 920
+5%
|
10 255
+3%
|
10 219
0%
|
10 724
+5%
|
10 924
+2%
|
10 558
-3%
|
10 102
-4%
|
9 272
-8%
|
8 738
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
63
|
35
|
11
|
48
|
92
|
116
|
143
|
80
|
16
|
(30)
|
(93)
|
(105)
|
(73)
|
(17)
|
31
|
68
|
48
|
(0)
|
4
|
29
|
27
|
103
|
31
|
(14)
|
(38)
|
(23)
|
(22)
|
(27)
|
(36)
|
9
|
67
|
117
|
183
|
226
|
382
|
569
|
519
|
396
|
271
|
214
|
272
|
|
Non-Reccuring Items |
22
|
24
|
28
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(342)
|
0
|
0
|
(325)
|
(1)
|
0
|
(16)
|
(15)
|
(150)
|
(181)
|
(166)
|
(166)
|
(38)
|
0
|
0
|
0
|
0
|
13
|
12
|
12
|
(338)
|
0
|
0
|
(351)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
3
|
(7)
|
(5)
|
(9)
|
(26)
|
(49)
|
(52)
|
(47)
|
(27)
|
0
|
(11)
|
(11)
|
(9)
|
24
|
4
|
(1)
|
(7)
|
(16)
|
(46)
|
(64)
|
(68)
|
(14)
|
(15)
|
7
|
6
|
(17)
|
(16)
|
(14)
|
0
|
(10)
|
(2)
|
(3)
|
(122)
|
(122)
|
(122)
|
(123)
|
(20)
|
(14)
|
(14)
|
(13)
|
2
|
|
Total Other Income |
132
|
138
|
143
|
164
|
178
|
205
|
241
|
261
|
247
|
255
|
214
|
200
|
189
|
151
|
173
|
184
|
237
|
223
|
249
|
314
|
299
|
286
|
273
|
222
|
207
|
284
|
287
|
205
|
168
|
15
|
21
|
39
|
70
|
90
|
80
|
88
|
67
|
49
|
61
|
74
|
45
|
|
Pre-Tax Income |
3 230
N/A
|
3 674
+14%
|
4 241
+15%
|
4 254
+0%
|
4 583
+8%
|
4 841
+6%
|
5 182
+7%
|
5 636
+9%
|
5 609
0%
|
4 689
-16%
|
4 339
-7%
|
4 289
-1%
|
4 616
+8%
|
5 803
+26%
|
6 432
+11%
|
6 794
+6%
|
7 233
+6%
|
7 168
-1%
|
7 951
+11%
|
8 395
+6%
|
8 371
0%
|
8 078
-3%
|
7 372
-9%
|
6 677
-9%
|
6 493
-3%
|
6 794
+5%
|
7 080
+4%
|
7 581
+7%
|
8 031
+6%
|
8 566
+7%
|
9 115
+6%
|
9 601
+5%
|
9 700
+1%
|
10 448
+8%
|
10 559
+1%
|
11 258
+7%
|
11 490
+2%
|
10 989
-4%
|
10 420
-5%
|
9 547
-8%
|
9 057
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 175)
|
(1 392)
|
(1 565)
|
(1 555)
|
(1 651)
|
(1 646)
|
(1 706)
|
(1 843)
|
(1 828)
|
(1 467)
|
(1 353)
|
(1 296)
|
(1 350)
|
(1 540)
|
(1 718)
|
(1 827)
|
(1 958)
|
(2 008)
|
(2 232)
|
(2 326)
|
(2 312)
|
(2 273)
|
(2 106)
|
(1 938)
|
(1 858)
|
(2 038)
|
(2 101)
|
(2 276)
|
(2 464)
|
(2 675)
|
(2 843)
|
(2 968)
|
(2 975)
|
(3 091)
|
(3 135)
|
(3 363)
|
(3 423)
|
(3 150)
|
(2 955)
|
(2 611)
|
(2 513)
|
|
Income from Continuing Operations |
2 054
|
2 281
|
2 676
|
2 698
|
2 932
|
3 195
|
3 475
|
3 792
|
3 781
|
3 222
|
2 986
|
2 993
|
3 265
|
4 263
|
4 713
|
4 966
|
5 274
|
5 159
|
5 718
|
6 069
|
6 058
|
5 805
|
5 266
|
4 739
|
4 635
|
4 756
|
4 979
|
5 305
|
5 567
|
5 891
|
6 272
|
6 633
|
6 725
|
7 357
|
7 424
|
7 895
|
8 067
|
7 839
|
7 465
|
6 936
|
6 544
|
|
Income to Minority Interest |
(90)
|
(106)
|
(127)
|
(132)
|
(139)
|
(164)
|
(210)
|
(241)
|
(233)
|
(206)
|
(160)
|
(140)
|
(158)
|
(193)
|
(236)
|
(277)
|
(307)
|
(322)
|
(367)
|
(374)
|
(368)
|
(363)
|
(357)
|
(364)
|
(380)
|
(351)
|
(375)
|
(360)
|
(357)
|
(428)
|
(410)
|
(410)
|
(442)
|
(447)
|
(467)
|
(513)
|
(485)
|
(487)
|
(486)
|
(519)
|
(580)
|
|
Net Income (Common) |
1 965
N/A
|
2 176
+11%
|
2 549
+17%
|
2 566
+1%
|
2 794
+9%
|
3 031
+8%
|
3 265
+8%
|
3 551
+9%
|
3 546
0%
|
3 016
-15%
|
2 825
-6%
|
2 853
+1%
|
3 108
+9%
|
4 070
+31%
|
4 478
+10%
|
4 689
+5%
|
4 966
+6%
|
4 837
-3%
|
5 350
+11%
|
5 694
+6%
|
5 690
0%
|
5 441
-4%
|
4 906
-10%
|
4 372
-11%
|
4 252
-3%
|
4 404
+4%
|
4 603
+5%
|
4 944
+7%
|
5 211
+5%
|
5 463
+5%
|
5 862
+7%
|
6 223
+6%
|
6 283
+1%
|
6 909
+10%
|
6 956
+1%
|
7 380
+6%
|
7 581
+3%
|
7 350
-3%
|
6 977
-5%
|
6 416
-8%
|
5 961
-7%
|
|
EPS (Diluted) |
32.21
N/A
|
35.67
+11%
|
41.78
+17%
|
42.06
+1%
|
45.8
+9%
|
49.85
+9%
|
53.52
+7%
|
58.21
+9%
|
58.13
0%
|
49.6
-15%
|
46.31
-7%
|
46.77
+1%
|
50.95
+9%
|
66.95
+31%
|
73.4
+10%
|
76.86
+5%
|
81.4
+6%
|
79.56
-2%
|
87.7
+10%
|
93.34
+6%
|
93.6
+0%
|
89.5
-4%
|
80.71
-10%
|
71.92
-11%
|
69.95
-3%
|
72.44
+4%
|
75.71
+5%
|
81.32
+7%
|
85.71
+5%
|
89.86
+5%
|
96.42
+7%
|
102.36
+6%
|
103.3
+1%
|
113.62
+10%
|
114.38
+1%
|
121.34
+6%
|
124.59
+3%
|
120.82
-3%
|
114.89
-5%
|
106.71
-7%
|
100.13
-6%
|