Soko Seiren Co Ltd
TSE:3578
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Soko Seiren Co Ltd
TSE:3578
|
JP |
|
Nyrstar NV
XBRU:NYR
|
BE |
|
Banka BioLoo Ltd
NSE:BANKA
|
IN |
Income Statement
Earnings Waterfall
Soko Seiren Co Ltd
Income Statement
Soko Seiren Co Ltd
| Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
7 364
N/A
|
7 432
+1%
|
7 426
0%
|
7 245
-2%
|
6 993
-3%
|
6 653
-5%
|
6 460
-3%
|
6 202
-4%
|
5 968
-4%
|
5 359
-10%
|
4 946
-8%
|
4 739
-4%
|
4 992
+5%
|
5 156
+3%
|
5 222
+1%
|
6 790
+30%
|
6 608
-3%
|
6 376
-4%
|
5 892
-8%
|
5 391
-8%
|
5 112
-5%
|
4 732
-7%
|
4 591
-3%
|
4 572
0%
|
4 446
-3%
|
4 515
+2%
|
4 456
-1%
|
4 375
-2%
|
4 084
-7%
|
3 806
-7%
|
3 539
-7%
|
3 344
-6%
|
3 271
-2%
|
3 179
-3%
|
3 294
+4%
|
3 451
+5%
|
3 528
+2%
|
3 544
+0%
|
3 397
-4%
|
3 315
-2%
|
3 462
+4%
|
3 619
+5%
|
3 807
+5%
|
3 711
-3%
|
3 559
-4%
|
3 442
-3%
|
3 374
-2%
|
3 376
+0%
|
3 243
-4%
|
3 099
-4%
|
2 925
-6%
|
2 778
-5%
|
2 569
-8%
|
2 264
-12%
|
2 086
-8%
|
1 968
-6%
|
1 994
+1%
|
2 128
+7%
|
2 153
+1%
|
2 277
+6%
|
2 378
+4%
|
2 481
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 576)
|
(6 588)
|
(6 537)
|
(6 367)
|
(6 180)
|
(5 975)
|
(5 873)
|
(5 764)
|
(5 589)
|
(5 095)
|
(4 700)
|
(4 478)
|
(4 594)
|
(4 648)
|
(4 574)
|
(6 030)
|
(5 867)
|
(5 661)
|
(5 343)
|
(4 873)
|
(4 656)
|
(4 299)
|
(4 200)
|
(4 125)
|
(4 058)
|
(4 127)
|
(4 071)
|
(4 150)
|
(3 920)
|
(3 724)
|
(3 508)
|
(3 288)
|
(3 200)
|
(3 033)
|
(3 037)
|
(3 023)
|
(3 080)
|
(3 067)
|
(3 107)
|
(3 122)
|
(3 204)
|
(3 434)
|
(3 518)
|
(3 470)
|
(3 362)
|
(3 296)
|
(3 252)
|
(3 260)
|
(3 182)
|
(3 008)
|
(2 816)
|
(2 741)
|
(2 591)
|
(2 352)
|
(2 197)
|
(2 062)
|
(2 068)
|
(2 190)
|
(2 285)
|
(2 432)
|
(2 504)
|
(2 596)
|
|
| Gross Profit |
788
N/A
|
845
+7%
|
888
+5%
|
878
-1%
|
813
-7%
|
678
-17%
|
588
-13%
|
437
-26%
|
380
-13%
|
264
-30%
|
246
-7%
|
261
+6%
|
398
+52%
|
508
+28%
|
648
+28%
|
761
+17%
|
741
-3%
|
715
-4%
|
549
-23%
|
518
-6%
|
455
-12%
|
433
-5%
|
390
-10%
|
447
+15%
|
388
-13%
|
387
0%
|
384
-1%
|
225
-41%
|
164
-27%
|
82
-50%
|
31
-62%
|
56
+80%
|
72
+29%
|
146
+104%
|
257
+76%
|
429
+67%
|
448
+4%
|
478
+7%
|
291
-39%
|
192
-34%
|
258
+34%
|
184
-29%
|
289
+57%
|
241
-17%
|
197
-18%
|
145
-26%
|
122
-16%
|
116
-4%
|
62
-47%
|
91
+48%
|
109
+19%
|
38
-65%
|
(22)
N/A
|
(88)
-303%
|
(110)
-25%
|
(93)
+15%
|
(74)
+21%
|
(63)
+16%
|
(132)
-111%
|
(154)
-17%
|
(126)
+18%
|
(115)
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(617)
|
(643)
|
(631)
|
(621)
|
(605)
|
(607)
|
(589)
|
(573)
|
(568)
|
(549)
|
(539)
|
(510)
|
(505)
|
(459)
|
(445)
|
(595)
|
(581)
|
(594)
|
(585)
|
(556)
|
(540)
|
(525)
|
(518)
|
(507)
|
(395)
|
(482)
|
(469)
|
(485)
|
(1 185)
|
(1 103)
|
(1 063)
|
(741)
|
(752)
|
(786)
|
(703)
|
(583)
|
(597)
|
(556)
|
(473)
|
(479)
|
(614)
|
(590)
|
(658)
|
(441)
|
(772)
|
(766)
|
(432)
|
(425)
|
(793)
|
(759)
|
(716)
|
(283)
|
(266)
|
(242)
|
(241)
|
(238)
|
(296)
|
(253)
|
(254)
|
(255)
|
(6)
|
(157)
|
|
| Selling, General & Administrative |
(617)
|
(643)
|
(631)
|
(621)
|
(605)
|
(607)
|
(589)
|
(573)
|
(568)
|
(549)
|
(539)
|
(510)
|
(505)
|
(459)
|
(445)
|
(595)
|
(581)
|
(594)
|
(585)
|
(556)
|
(545)
|
(525)
|
(518)
|
(507)
|
(484)
|
(482)
|
(468)
|
(485)
|
(494)
|
(523)
|
(603)
|
(741)
|
(753)
|
(786)
|
(703)
|
(583)
|
(595)
|
(554)
|
(471)
|
(479)
|
(445)
|
(422)
|
(489)
|
(441)
|
(439)
|
(433)
|
(432)
|
(425)
|
(395)
|
(361)
|
(317)
|
(233)
|
(266)
|
(242)
|
(241)
|
(206)
|
(246)
|
(253)
|
(254)
|
(255)
|
(240)
|
(230)
|
|
| Research & Development |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
(691)
|
(580)
|
(460)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(169)
|
(169)
|
(169)
|
0
|
(333)
|
(333)
|
(0)
|
0
|
(399)
|
(399)
|
(399)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(51)
|
0
|
(0)
|
(0)
|
234
|
73
|
|
| Operating Income |
171
N/A
|
202
+18%
|
257
+27%
|
258
+0%
|
208
-19%
|
71
-66%
|
(2)
N/A
|
(136)
-7 058%
|
(188)
-38%
|
(284)
-51%
|
(293)
-3%
|
(249)
+15%
|
(107)
+57%
|
49
N/A
|
202
+312%
|
165
-18%
|
160
-3%
|
121
-25%
|
(36)
N/A
|
(38)
-4%
|
(84)
-121%
|
(92)
-9%
|
(128)
-39%
|
(59)
+54%
|
(6)
+89%
|
(94)
-1 372%
|
(84)
+11%
|
(260)
-209%
|
(1 020)
-292%
|
(1 021)
0%
|
(1 032)
-1%
|
(685)
+34%
|
(681)
+1%
|
(640)
+6%
|
(446)
+30%
|
(155)
+65%
|
(149)
+4%
|
(78)
+47%
|
(182)
-133%
|
(287)
-57%
|
(355)
-24%
|
(406)
-14%
|
(369)
+9%
|
(200)
+46%
|
(576)
-187%
|
(621)
-8%
|
(311)
+50%
|
(309)
+1%
|
(732)
-137%
|
(668)
+9%
|
(607)
+9%
|
(245)
+60%
|
(288)
-17%
|
(330)
-15%
|
(351)
-6%
|
(331)
+6%
|
(370)
-12%
|
(315)
+15%
|
(386)
-23%
|
(409)
-6%
|
(132)
+68%
|
(272)
-107%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
5
|
6
|
3
|
3
|
10
|
14
|
16
|
15
|
13
|
12
|
7
|
8
|
2
|
3
|
4
|
95
|
18
|
16
|
37
|
154
|
70
|
103
|
72
|
(200)
|
(40)
|
(119)
|
(239)
|
(333)
|
(346)
|
(453)
|
(291)
|
(356)
|
(120)
|
140
|
82
|
(36)
|
283
|
50
|
155
|
48
|
(167)
|
(12)
|
(89)
|
24
|
33
|
5
|
(6)
|
6
|
8
|
14
|
20
|
6
|
8
|
4
|
|
| Non-Reccuring Items |
(6)
|
(9)
|
54
|
54
|
57
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(3)
|
0
|
(8)
|
(7)
|
(8)
|
(56)
|
(49)
|
(23)
|
(23)
|
6
|
0
|
(20)
|
(20)
|
0
|
0
|
(22)
|
(141)
|
(827)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(333)
|
0
|
0
|
(334)
|
(399)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
111
|
111
|
234
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(7)
|
(6)
|
(5)
|
(5)
|
(7)
|
(7)
|
(11)
|
(28)
|
(25)
|
(23)
|
(23)
|
(25)
|
(25)
|
(24)
|
(18)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(256)
|
(256)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 374
|
1 374
|
1 374
|
1 372
|
0
|
63
|
55
|
51
|
0
|
(10)
|
0
|
2
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
|
| Total Other Income |
103
|
104
|
96
|
91
|
77
|
86
|
82
|
90
|
63
|
62
|
70
|
80
|
82
|
76
|
75
|
94
|
90
|
84
|
83
|
86
|
83
|
87
|
88
|
111
|
112
|
110
|
111
|
82
|
86
|
78
|
76
|
2 064
|
1 783
|
2 038
|
2 037
|
74
|
74
|
77
|
80
|
50
|
36
|
36
|
32
|
64
|
(216)
|
(238)
|
(251)
|
(18)
|
(24)
|
(12)
|
(9)
|
48
|
126
|
136
|
138
|
132
|
130
|
62
|
60
|
56
|
34
|
20
|
|
| Pre-Tax Income |
268
N/A
|
296
+11%
|
407
+37%
|
403
-1%
|
341
-15%
|
151
-56%
|
77
-49%
|
(55)
N/A
|
(130)
-137%
|
(224)
-72%
|
(227)
-1%
|
(171)
+25%
|
(31)
+82%
|
124
N/A
|
274
+121%
|
191
-30%
|
190
0%
|
170
-11%
|
9
-95%
|
38
+347%
|
(24)
N/A
|
(46)
-95%
|
(73)
-58%
|
146
N/A
|
123
-16%
|
11
-91%
|
(78)
N/A
|
(851)
-988%
|
(865)
-2%
|
(1 096)
-27%
|
(1 140)
-4%
|
1 179
N/A
|
1 062
-10%
|
1 279
+20%
|
1 352
+6%
|
(416)
N/A
|
(421)
-1%
|
(454)
-8%
|
(393)
+13%
|
(761)
-94%
|
(440)
+42%
|
(230)
+48%
|
(255)
-11%
|
(505)
-98%
|
865
N/A
|
565
-35%
|
634
+12%
|
695
+10%
|
(924)
N/A
|
(629)
+32%
|
(650)
-3%
|
(122)
+81%
|
(129)
-5%
|
(200)
-55%
|
(218)
-9%
|
(242)
-11%
|
(233)
+4%
|
(127)
+45%
|
(196)
-54%
|
(114)
+42%
|
(91)
+20%
|
(247)
-171%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(112)
|
(114)
|
(146)
|
(155)
|
(142)
|
(61)
|
(30)
|
30
|
(95)
|
(90)
|
(221)
|
(101)
|
(108)
|
(17)
|
(22)
|
(31)
|
(27)
|
(25)
|
(21)
|
12
|
8
|
9
|
5
|
(21)
|
(20)
|
(23)
|
(19)
|
(7)
|
(5)
|
(2)
|
(5)
|
(112)
|
(112)
|
(113)
|
(113)
|
(14)
|
(15)
|
(13)
|
(9)
|
(6)
|
(2)
|
(5)
|
(9)
|
369
|
(51)
|
(32)
|
(2)
|
(399)
|
18
|
(23)
|
(44)
|
(9)
|
(4)
|
19
|
15
|
27
|
28
|
20
|
19
|
(15)
|
(15)
|
(3)
|
|
| Income from Continuing Operations |
156
|
182
|
261
|
248
|
199
|
90
|
47
|
(25)
|
(226)
|
(314)
|
(448)
|
(272)
|
(139)
|
107
|
252
|
160
|
163
|
145
|
(13)
|
50
|
(16)
|
(38)
|
(68)
|
125
|
103
|
(13)
|
(98)
|
(857)
|
(870)
|
(1 099)
|
(1 145)
|
1 067
|
950
|
1 167
|
1 239
|
(430)
|
(436)
|
(468)
|
(402)
|
(767)
|
(441)
|
(235)
|
(265)
|
(136)
|
813
|
533
|
632
|
296
|
(906)
|
(652)
|
(694)
|
(131)
|
(133)
|
(181)
|
(203)
|
(214)
|
(204)
|
(107)
|
(177)
|
(129)
|
(106)
|
(250)
|
|
| Income to Minority Interest |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
154
N/A
|
179
+17%
|
258
+44%
|
245
-5%
|
197
-20%
|
87
-56%
|
43
-51%
|
(28)
N/A
|
(228)
-710%
|
(315)
-38%
|
(449)
-43%
|
(273)
+39%
|
(141)
+49%
|
105
N/A
|
250
+139%
|
157
-37%
|
160
+2%
|
143
-11%
|
(14)
N/A
|
49
N/A
|
(16)
N/A
|
(38)
-131%
|
(69)
-82%
|
124
N/A
|
102
-18%
|
(14)
N/A
|
(99)
-617%
|
(858)
-768%
|
(870)
-1%
|
(1 099)
-26%
|
(1 145)
-4%
|
1 066
N/A
|
950
-11%
|
1 166
+23%
|
1 238
+6%
|
(431)
N/A
|
(438)
-1%
|
(469)
-7%
|
(402)
+14%
|
(768)
-91%
|
(442)
+42%
|
(235)
+47%
|
(266)
-13%
|
(137)
+49%
|
813
N/A
|
533
-34%
|
632
+19%
|
296
-53%
|
(906)
N/A
|
(652)
+28%
|
(694)
-6%
|
(131)
+81%
|
(133)
-2%
|
(181)
-36%
|
(203)
-12%
|
(214)
-5%
|
(204)
+5%
|
(107)
+48%
|
(177)
-66%
|
(129)
+27%
|
(106)
+18%
|
(250)
-135%
|
|
| EPS (Diluted) |
76.75
N/A
|
89.54
+17%
|
128.75
+44%
|
122.25
-5%
|
98.25
-20%
|
43.45
-56%
|
21.35
-51%
|
-14.05
N/A
|
-113.75
-710%
|
-157.3
-38%
|
-224.25
-43%
|
-136.6
+39%
|
-70.3
+49%
|
52.3
N/A
|
124.95
+139%
|
78.5
-37%
|
80.14
+2%
|
75.1
-6%
|
-8.56
N/A
|
24.5
N/A
|
-10.93
N/A
|
-25.26
-131%
|
-49.14
-95%
|
124
N/A
|
73.07
-41%
|
-9.85
N/A
|
-70.64
-617%
|
-858
-1 115%
|
-621.57
+28%
|
-785.07
-26%
|
-818.07
-4%
|
739.02
N/A
|
678.28
-8%
|
832.71
+23%
|
884.28
+6%
|
-213.9
N/A
|
-312.57
-46%
|
-334.85
-7%
|
-286.78
+14%
|
-380.99
-33%
|
-315.64
+17%
|
-168.14
+47%
|
-190.21
-13%
|
-67.98
+64%
|
580.5
N/A
|
380.64
-34%
|
443.68
+17%
|
146.8
-67%
|
-636.16
N/A
|
-323.14
+49%
|
-343.96
-6%
|
-64.94
+81%
|
-65.98
-2%
|
-89.75
-36%
|
-100.87
-12%
|
-94.75
+6%
|
-79.97
+16%
|
-41.92
+48%
|
-69.44
-66%
|
-50.48
+27%
|
-41.51
+18%
|
-97.66
-135%
|
|