Hogy Medical Co Ltd
TSE:3593
Income Statement
Earnings Waterfall
Hogy Medical Co Ltd
Revenue
|
39.2B
JPY
|
Cost of Revenue
|
-25.1B
JPY
|
Gross Profit
|
14.1B
JPY
|
Operating Expenses
|
-9B
JPY
|
Operating Income
|
5.1B
JPY
|
Other Expenses
|
-1.8B
JPY
|
Net Income
|
3.2B
JPY
|
Income Statement
Hogy Medical 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 |
34 299
N/A
|
34 793
+1%
|
34 820
+0%
|
34 973
+0%
|
34 917
0%
|
35 233
+1%
|
35 474
+1%
|
35 648
+0%
|
35 756
+0%
|
36 568
+2%
|
36 984
+1%
|
37 226
+1%
|
37 305
+0%
|
36 859
-1%
|
36 963
+0%
|
36 976
+0%
|
37 193
+1%
|
36 918
-1%
|
36 812
0%
|
36 729
0%
|
36 755
+0%
|
36 658
0%
|
36 643
0%
|
36 800
+0%
|
36 755
0%
|
37 232
+1%
|
36 570
-2%
|
36 586
+0%
|
36 868
+1%
|
36 504
-1%
|
37 023
+1%
|
36 698
-1%
|
36 618
0%
|
36 778
+0%
|
37 330
+2%
|
38 051
+2%
|
38 503
+1%
|
38 981
+1%
|
39 213
+1%
|
39 316
+0%
|
39 200
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(16 918)
|
(17 046)
|
(17 103)
|
(17 363)
|
(17 565)
|
(17 855)
|
(18 037)
|
(18 134)
|
(18 421)
|
(18 984)
|
(19 428)
|
(19 838)
|
(20 145)
|
(20 355)
|
(21 002)
|
(21 692)
|
(22 379)
|
(22 450)
|
(22 318)
|
(22 010)
|
(21 713)
|
(21 831)
|
(21 754)
|
(21 908)
|
(21 873)
|
(21 798)
|
(21 429)
|
(21 362)
|
(21 438)
|
(21 177)
|
(21 418)
|
(21 147)
|
(21 139)
|
(21 361)
|
(21 603)
|
(22 500)
|
(22 868)
|
(23 241)
|
(23 967)
|
(24 355)
|
(25 125)
|
|
Gross Profit |
17 381
N/A
|
17 747
+2%
|
17 717
0%
|
17 610
-1%
|
17 352
-1%
|
17 378
+0%
|
17 437
+0%
|
17 514
+0%
|
17 335
-1%
|
17 584
+1%
|
17 556
0%
|
17 388
-1%
|
17 160
-1%
|
16 504
-4%
|
15 961
-3%
|
15 284
-4%
|
14 814
-3%
|
14 468
-2%
|
14 494
+0%
|
14 719
+2%
|
15 042
+2%
|
14 827
-1%
|
14 889
+0%
|
14 892
+0%
|
14 882
0%
|
15 434
+4%
|
15 141
-2%
|
15 224
+1%
|
15 430
+1%
|
15 327
-1%
|
15 605
+2%
|
15 551
0%
|
15 479
0%
|
15 417
0%
|
15 727
+2%
|
15 551
-1%
|
15 635
+1%
|
15 740
+1%
|
15 246
-3%
|
14 961
-2%
|
14 075
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8 883)
|
(9 000)
|
(9 062)
|
(9 108)
|
(9 006)
|
(8 873)
|
(8 792)
|
(8 701)
|
(8 758)
|
(8 800)
|
(8 836)
|
(8 898)
|
(8 882)
|
(9 061)
|
(9 087)
|
(9 101)
|
(9 183)
|
(9 195)
|
(9 487)
|
(9 835)
|
(10 088)
|
(10 445)
|
(10 420)
|
(10 354)
|
(10 320)
|
(10 127)
|
(10 035)
|
(9 842)
|
(9 719)
|
(9 695)
|
(9 651)
|
(9 629)
|
(9 577)
|
(9 282)
|
(9 227)
|
(9 218)
|
(9 238)
|
(9 106)
|
(9 167)
|
(9 137)
|
(9 018)
|
|
Selling, General & Administrative |
(8 882)
|
(8 077)
|
(9 060)
|
(9 106)
|
(9 006)
|
(7 921)
|
(8 792)
|
(8 701)
|
(8 756)
|
(7 352)
|
(8 835)
|
(8 897)
|
(8 881)
|
(7 568)
|
(9 087)
|
(9 101)
|
(9 182)
|
(7 850)
|
(9 486)
|
(9 833)
|
(10 086)
|
(8 657)
|
(10 418)
|
(10 353)
|
(10 320)
|
(8 449)
|
(10 025)
|
(9 842)
|
(9 719)
|
(8 111)
|
(9 623)
|
(9 601)
|
(9 552)
|
(8 032)
|
(9 226)
|
(9 217)
|
(9 237)
|
(8 436)
|
(9 166)
|
(9 136)
|
(9 017)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(403)
|
0
|
0
|
0
|
(485)
|
0
|
0
|
0
|
(430)
|
0
|
0
|
0
|
(789)
|
0
|
0
|
0
|
(607)
|
0
|
0
|
0
|
(677)
|
0
|
0
|
0
|
(444)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(922)
|
0
|
0
|
0
|
(951)
|
0
|
0
|
0
|
(1 044)
|
0
|
0
|
0
|
(1 007)
|
0
|
0
|
0
|
(914)
|
0
|
0
|
0
|
(998)
|
0
|
0
|
0
|
(1 070)
|
0
|
0
|
0
|
(906)
|
0
|
0
|
0
|
(805)
|
0
|
0
|
0
|
(669)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(10)
|
0
|
0
|
(1)
|
(28)
|
(28)
|
(25)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
|
Operating Income |
8 498
N/A
|
8 747
+3%
|
8 655
-1%
|
8 502
-2%
|
8 346
-2%
|
8 505
+2%
|
8 645
+2%
|
8 813
+2%
|
8 577
-3%
|
8 784
+2%
|
8 720
-1%
|
8 490
-3%
|
8 278
-2%
|
7 443
-10%
|
6 874
-8%
|
6 183
-10%
|
5 631
-9%
|
5 273
-6%
|
5 007
-5%
|
4 884
-2%
|
4 954
+1%
|
4 382
-12%
|
4 469
+2%
|
4 538
+2%
|
4 562
+1%
|
5 307
+16%
|
5 106
-4%
|
5 382
+5%
|
5 711
+6%
|
5 632
-1%
|
5 954
+6%
|
5 922
-1%
|
5 902
0%
|
6 135
+4%
|
6 500
+6%
|
6 333
-3%
|
6 397
+1%
|
6 634
+4%
|
6 079
-8%
|
5 824
-4%
|
5 057
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
372
|
484
|
409
|
465
|
352
|
173
|
197
|
146
|
67
|
30
|
(57)
|
(39)
|
966
|
1 054
|
3 350
|
3 343
|
2 326
|
2 317
|
92
|
4 101
|
4 147
|
4 127
|
4 157
|
2 101
|
2 059
|
2 099
|
2 134
|
1 192
|
1 213
|
1 098
|
1 013
|
(33)
|
(61)
|
(55)
|
(76)
|
(97)
|
26
|
(15)
|
27
|
115
|
86
|
|
Non-Reccuring Items |
(11)
|
(481)
|
(485)
|
(487)
|
(477)
|
(137)
|
(133)
|
(131)
|
(134)
|
(184)
|
(184)
|
(185)
|
(183)
|
(5)
|
(25)
|
(23)
|
(22)
|
(21)
|
(1)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(9)
|
0
|
(9)
|
(11)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(464)
|
(464)
|
(464)
|
(474)
|
|
Gain/Loss on Disposition of Assets |
1
|
1
|
1
|
48
|
47
|
0
|
50
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
40
|
|
Total Other Income |
163
|
134
|
122
|
157
|
103
|
137
|
104
|
49
|
80
|
109
|
131
|
11
|
(20)
|
(70)
|
(135)
|
(9)
|
(10)
|
12
|
48
|
(1)
|
0
|
(8)
|
4
|
50
|
321
|
327
|
335
|
328
|
296
|
285
|
265
|
332
|
274
|
206
|
210
|
146
|
17
|
34
|
(67)
|
(75)
|
(129)
|
|
Pre-Tax Income |
9 023
N/A
|
8 885
-2%
|
8 702
-2%
|
8 685
0%
|
8 371
-4%
|
8 678
+4%
|
8 863
+2%
|
8 881
+0%
|
8 594
-3%
|
8 743
+2%
|
8 611
-2%
|
8 277
-4%
|
9 041
+9%
|
8 422
-7%
|
10 064
+19%
|
9 495
-6%
|
7 926
-17%
|
7 583
-4%
|
5 148
-32%
|
8 982
+74%
|
9 098
+1%
|
8 499
-7%
|
8 628
+2%
|
6 687
-22%
|
6 941
+4%
|
7 725
+11%
|
7 575
-2%
|
6 893
-9%
|
7 209
+5%
|
6 989
-3%
|
7 232
+3%
|
6 221
-14%
|
6 116
-2%
|
6 286
+3%
|
6 635
+6%
|
6 383
-4%
|
6 440
+1%
|
6 189
-4%
|
5 575
-10%
|
5 440
-2%
|
4 580
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 326)
|
(3 252)
|
(3 127)
|
(3 062)
|
(2 874)
|
(3 019)
|
(3 031)
|
(2 979)
|
(2 825)
|
(2 832)
|
(2 762)
|
(2 716)
|
(2 934)
|
(2 636)
|
(3 100)
|
(2 809)
|
(2 297)
|
(2 321)
|
(1 594)
|
(2 771)
|
(2 802)
|
(2 456)
|
(2 505)
|
(1 929)
|
(1 977)
|
(2 235)
|
(2 165)
|
(1 888)
|
(1 991)
|
(2 060)
|
(2 120)
|
(1 838)
|
(1 796)
|
(1 951)
|
(2 087)
|
(2 055)
|
(2 091)
|
(1 904)
|
(1 703)
|
(1 643)
|
(1 380)
|
|
Income from Continuing Operations |
5 697
|
5 633
|
5 575
|
5 623
|
5 497
|
5 659
|
5 832
|
5 902
|
5 769
|
5 911
|
5 849
|
5 561
|
6 107
|
5 786
|
6 964
|
6 686
|
5 629
|
5 262
|
3 554
|
6 211
|
6 296
|
6 043
|
6 123
|
4 758
|
4 964
|
5 490
|
5 410
|
5 005
|
5 218
|
4 929
|
5 112
|
4 383
|
4 320
|
4 335
|
4 548
|
4 328
|
4 349
|
4 285
|
3 872
|
3 797
|
3 200
|
|
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
|
7
|
15
|
25
|
40
|
41
|
36
|
33
|
30
|
29
|
34
|
36
|
35
|
37
|
40
|
38
|
31
|
26
|
19
|
15
|
|
Net Income (Common) |
5 697
N/A
|
5 632
-1%
|
5 574
-1%
|
5 622
+1%
|
5 495
-2%
|
5 659
+3%
|
5 833
+3%
|
5 902
+1%
|
5 770
-2%
|
5 910
+2%
|
5 847
-1%
|
5 560
-5%
|
6 106
+10%
|
5 786
-5%
|
6 964
+20%
|
6 687
-4%
|
5 628
-16%
|
5 262
-7%
|
3 554
-32%
|
6 210
+75%
|
6 296
+1%
|
6 043
-4%
|
6 131
+1%
|
4 774
-22%
|
4 991
+5%
|
5 529
+11%
|
5 451
-1%
|
5 040
-8%
|
5 249
+4%
|
4 959
-6%
|
5 140
+4%
|
4 417
-14%
|
4 355
-1%
|
4 370
+0%
|
4 585
+5%
|
4 368
-5%
|
4 388
+0%
|
4 316
-2%
|
3 898
-10%
|
3 816
-2%
|
3 215
-16%
|
|
EPS (Diluted) |
180.85
N/A
|
181.67
+0%
|
176.95
-3%
|
178.47
+1%
|
174.44
-2%
|
179.89
+3%
|
185.17
+3%
|
187.36
+1%
|
183.17
-2%
|
187.87
+3%
|
185.61
-1%
|
177.07
-5%
|
195.07
+10%
|
184.53
-5%
|
222.49
+21%
|
213.64
-4%
|
179.8
-16%
|
168.04
-7%
|
114.27
-32%
|
204.27
+79%
|
208.65
+2%
|
198.31
-5%
|
203.06
+2%
|
158.07
-22%
|
165.21
+5%
|
183.05
+11%
|
180.35
-1%
|
166.7
-8%
|
173.57
+4%
|
164.03
-5%
|
172.89
+5%
|
151.29
-12%
|
151.13
0%
|
152.99
+1%
|
189.01
+24%
|
180.07
-5%
|
180.89
+0%
|
177.93
-2%
|
160.7
-10%
|
157.25
-2%
|
132.44
-16%
|