Sakura Internet Inc
TSE:3778
Income Statement
Earnings Waterfall
Sakura Internet Inc
Revenue
|
21.2B
JPY
|
Cost of Revenue
|
-15.7B
JPY
|
Gross Profit
|
5.6B
JPY
|
Operating Expenses
|
-4.7B
JPY
|
Operating Income
|
847.6m
JPY
|
Other Expenses
|
-294.7m
JPY
|
Net Income
|
552.9m
JPY
|
Income Statement
Sakura Internet Inc
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 |
9 928
N/A
|
10 046
+1%
|
10 119
+1%
|
10 217
+1%
|
10 374
+2%
|
10 577
+2%
|
10 961
+4%
|
11 338
+3%
|
11 735
+4%
|
12 086
+3%
|
12 380
+2%
|
12 725
+3%
|
13 003
+2%
|
13 962
+7%
|
14 752
+6%
|
15 559
+5%
|
16 706
+7%
|
17 033
+2%
|
17 418
+2%
|
17 927
+3%
|
18 343
+2%
|
19 501
+6%
|
20 224
+4%
|
20 816
+3%
|
21 443
+3%
|
21 909
+2%
|
22 057
+1%
|
22 276
+1%
|
22 028
-1%
|
22 168
+1%
|
21 718
-2%
|
21 135
-3%
|
20 787
-2%
|
20 019
-4%
|
20 164
+1%
|
20 347
+1%
|
20 441
+0%
|
20 623
+1%
|
20 764
+1%
|
20 976
+1%
|
21 238
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 344)
|
(7 509)
|
(7 598)
|
(7 657)
|
(7 663)
|
(7 725)
|
(7 929)
|
(8 173)
|
(8 477)
|
(8 689)
|
(8 846)
|
(8 982)
|
(9 076)
|
(9 784)
|
(10 419)
|
(11 070)
|
(11 987)
|
(12 215)
|
(12 517)
|
(12 862)
|
(13 178)
|
(14 156)
|
(14 572)
|
(15 212)
|
(15 738)
|
(16 077)
|
(16 344)
|
(16 445)
|
(16 263)
|
(16 478)
|
(16 365)
|
(16 102)
|
(15 944)
|
(15 311)
|
(15 277)
|
(15 285)
|
(15 255)
|
(15 255)
|
(15 352)
|
(15 469)
|
(15 667)
|
|
Gross Profit |
2 583
N/A
|
2 537
-2%
|
2 521
-1%
|
2 561
+2%
|
2 710
+6%
|
2 852
+5%
|
3 032
+6%
|
3 166
+4%
|
3 259
+3%
|
3 398
+4%
|
3 534
+4%
|
3 743
+6%
|
3 928
+5%
|
4 178
+6%
|
4 334
+4%
|
4 489
+4%
|
4 719
+5%
|
4 819
+2%
|
4 901
+2%
|
5 065
+3%
|
5 164
+2%
|
5 346
+4%
|
5 651
+6%
|
5 605
-1%
|
5 705
+2%
|
5 832
+2%
|
5 713
-2%
|
5 831
+2%
|
5 765
-1%
|
5 690
-1%
|
5 353
-6%
|
5 033
-6%
|
4 843
-4%
|
4 708
-3%
|
4 886
+4%
|
5 062
+4%
|
5 186
+2%
|
5 368
+4%
|
5 413
+1%
|
5 507
+2%
|
5 571
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 829)
|
(1 800)
|
(1 773)
|
(1 769)
|
(1 794)
|
(1 887)
|
(1 992)
|
(2 148)
|
(2 327)
|
(2 421)
|
(2 557)
|
(2 666)
|
(2 799)
|
(3 160)
|
(3 493)
|
(3 756)
|
(3 995)
|
(4 073)
|
(4 157)
|
(4 339)
|
(4 510)
|
(4 779)
|
(4 884)
|
(4 913)
|
(4 956)
|
(4 893)
|
(4 817)
|
(4 698)
|
(4 540)
|
(4 317)
|
(4 138)
|
(4 064)
|
(3 937)
|
(3 945)
|
(3 989)
|
(4 060)
|
(4 167)
|
(4 275)
|
(4 460)
|
(4 601)
|
(4 724)
|
|
Selling, General & Administrative |
(1 829)
|
(1 710)
|
(1 773)
|
(1 769)
|
(1 794)
|
(1 787)
|
(1 992)
|
(2 148)
|
(2 327)
|
(2 421)
|
(2 557)
|
(2 666)
|
(2 799)
|
(3 160)
|
(3 493)
|
(3 756)
|
(3 995)
|
(4 073)
|
(4 157)
|
(4 339)
|
(4 510)
|
(4 779)
|
(4 884)
|
(4 913)
|
(4 956)
|
(4 893)
|
(4 817)
|
(4 698)
|
(4 540)
|
(4 317)
|
(4 138)
|
(4 064)
|
(3 937)
|
(3 945)
|
(3 989)
|
(4 060)
|
(4 167)
|
(4 275)
|
(4 460)
|
(4 601)
|
(4 724)
|
|
Depreciation & Amortization |
0
|
(90)
|
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
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(100)
|
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)
|
|
Operating Income |
754
N/A
|
737
-2%
|
748
+1%
|
792
+6%
|
916
+16%
|
965
+5%
|
1 040
+8%
|
1 018
-2%
|
932
-8%
|
976
+5%
|
977
+0%
|
1 077
+10%
|
1 129
+5%
|
1 018
-10%
|
841
-17%
|
733
-13%
|
724
-1%
|
746
+3%
|
744
0%
|
726
-2%
|
654
-10%
|
567
-13%
|
767
+35%
|
691
-10%
|
749
+8%
|
939
+25%
|
896
-5%
|
1 133
+26%
|
1 225
+8%
|
1 372
+12%
|
1 214
-12%
|
969
-20%
|
906
-7%
|
763
-16%
|
897
+18%
|
1 002
+12%
|
1 018
+2%
|
1 093
+7%
|
953
-13%
|
906
-5%
|
848
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(88)
|
(102)
|
(118)
|
(129)
|
(135)
|
(130)
|
(131)
|
(132)
|
(135)
|
(138)
|
(147)
|
(152)
|
(160)
|
(150)
|
(178)
|
(177)
|
(180)
|
(177)
|
(178)
|
(186)
|
(188)
|
(195)
|
(195)
|
(195)
|
(188)
|
(178)
|
(173)
|
(178)
|
(187)
|
(192)
|
(183)
|
(160)
|
(133)
|
(106)
|
(110)
|
(114)
|
(131)
|
(164)
|
(112)
|
(125)
|
(130)
|
|
Non-Reccuring Items |
(65)
|
(58)
|
(48)
|
(12)
|
(12)
|
(14)
|
(12)
|
(12)
|
(14)
|
(7)
|
(17)
|
(21)
|
(15)
|
(25)
|
(6)
|
(23)
|
(26)
|
(32)
|
(25)
|
(11)
|
(7)
|
(72)
|
(82)
|
(77)
|
(200)
|
(410)
|
(396)
|
(459)
|
(306)
|
(9)
|
(13)
|
(217)
|
(249)
|
(273)
|
(274)
|
(8)
|
(8)
|
(15)
|
(13)
|
(11)
|
(11)
|
|
Gain/Loss on Disposition of Assets |
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(6)
|
(6)
|
1
|
4
|
10
|
10
|
2
|
2
|
4
|
9
|
0
|
0
|
11
|
|
Total Other Income |
2
|
(1)
|
13
|
15
|
29
|
20
|
11
|
10
|
(15)
|
(16)
|
(10)
|
(14)
|
(3)
|
(46)
|
(45)
|
(37)
|
(36)
|
5
|
8
|
24
|
15
|
23
|
33
|
17
|
41
|
29
|
10
|
25
|
9
|
(81)
|
(81)
|
(97)
|
(90)
|
(7)
|
10
|
11
|
25
|
36
|
54
|
48
|
13
|
|
Pre-Tax Income |
603
N/A
|
579
-4%
|
595
+3%
|
666
+12%
|
798
+20%
|
844
+6%
|
908
+8%
|
884
-3%
|
768
-13%
|
815
+6%
|
804
-1%
|
889
+11%
|
952
+7%
|
796
-16%
|
612
-23%
|
496
-19%
|
482
-3%
|
542
+12%
|
548
+1%
|
553
+1%
|
474
-14%
|
324
-32%
|
521
+61%
|
434
-17%
|
399
-8%
|
377
-6%
|
337
-11%
|
521
+55%
|
734
+41%
|
1 085
+48%
|
939
-13%
|
499
-47%
|
444
-11%
|
387
-13%
|
525
+36%
|
892
+70%
|
908
+2%
|
960
+6%
|
881
-8%
|
818
-7%
|
731
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(248)
|
(226)
|
(228)
|
(251)
|
(295)
|
(327)
|
(341)
|
(327)
|
(284)
|
(261)
|
(264)
|
(295)
|
(317)
|
(247)
|
(193)
|
(161)
|
(165)
|
(190)
|
(184)
|
(184)
|
(168)
|
(176)
|
(248)
|
(211)
|
(269)
|
(172)
|
(132)
|
(182)
|
(152)
|
(305)
|
(272)
|
(120)
|
(112)
|
(86)
|
(134)
|
(279)
|
(277)
|
(288)
|
(250)
|
(239)
|
(187)
|
|
Income from Continuing Operations |
355
|
353
|
367
|
415
|
503
|
516
|
567
|
557
|
484
|
553
|
540
|
595
|
635
|
549
|
418
|
336
|
317
|
352
|
364
|
370
|
307
|
148
|
273
|
223
|
130
|
205
|
204
|
339
|
583
|
780
|
666
|
379
|
332
|
300
|
392
|
613
|
631
|
672
|
631
|
579
|
544
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
(3)
|
(2)
|
(17)
|
(31)
|
(57)
|
(61)
|
(63)
|
(56)
|
(45)
|
(42)
|
(29)
|
(31)
|
(22)
|
(19)
|
(17)
|
(15)
|
(25)
|
(24)
|
(21)
|
(15)
|
(5)
|
1
|
15
|
9
|
|
Net Income (Common) |
355
N/A
|
353
-1%
|
367
+4%
|
415
+13%
|
503
+21%
|
516
+3%
|
567
+10%
|
557
-2%
|
484
-13%
|
553
+14%
|
540
-2%
|
595
+10%
|
635
+7%
|
549
-14%
|
418
-24%
|
336
-20%
|
324
-3%
|
349
+8%
|
363
+4%
|
353
-3%
|
276
-22%
|
92
-67%
|
212
+131%
|
160
-24%
|
74
-54%
|
160
+116%
|
162
+1%
|
310
+91%
|
551
+78%
|
758
+38%
|
647
-15%
|
362
-44%
|
317
-13%
|
275
-13%
|
368
+34%
|
592
+61%
|
616
+4%
|
667
+8%
|
632
-5%
|
595
-6%
|
553
-7%
|
|
EPS (Diluted) |
10.24
N/A
|
10.08
-2%
|
10.59
+5%
|
11.94
+13%
|
14.47
+21%
|
14.88
+3%
|
16.32
+10%
|
16.03
-2%
|
13.95
-13%
|
15.95
+14%
|
15.55
-3%
|
17.12
+10%
|
18.29
+7%
|
15.74
-14%
|
11.12
-29%
|
8.92
-20%
|
8.61
-3%
|
9.29
+8%
|
9.64
+4%
|
9.38
-3%
|
7.33
-22%
|
2.44
-67%
|
5.81
+138%
|
4.4
-24%
|
2.02
-54%
|
4.39
+117%
|
4.44
+1%
|
8.49
+91%
|
15.12
+78%
|
20.79
+38%
|
17.74
-15%
|
9.93
-44%
|
8.68
-13%
|
7.55
-13%
|
10.09
+34%
|
16.16
+60%
|
16.81
+4%
|
18.29
+9%
|
17.72
-3%
|
16.65
-6%
|
15.48
-7%
|