Rasa Industries Ltd
TSE:4022
Income Statement
Earnings Waterfall
Rasa Industries Ltd
Revenue
|
41.9B
JPY
|
Cost of Revenue
|
-34.3B
JPY
|
Gross Profit
|
7.6B
JPY
|
Operating Expenses
|
-4.7B
JPY
|
Operating Income
|
2.9B
JPY
|
Other Expenses
|
-892m
JPY
|
Net Income
|
2B
JPY
|
Income Statement
Rasa Industries 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 |
20 358
N/A
|
21 361
+5%
|
21 435
+0%
|
21 570
+1%
|
22 127
+3%
|
22 654
+2%
|
23 538
+4%
|
24 912
+6%
|
24 963
+0%
|
24 597
-1%
|
23 987
-2%
|
23 006
-4%
|
23 030
+0%
|
23 283
+1%
|
24 403
+5%
|
24 964
+2%
|
26 321
+5%
|
27 427
+4%
|
28 208
+3%
|
30 171
+7%
|
30 457
+1%
|
30 999
+2%
|
30 729
-1%
|
30 599
0%
|
30 266
-1%
|
29 759
-2%
|
30 395
+2%
|
28 838
-5%
|
28 470
-1%
|
28 978
+2%
|
29 247
+1%
|
30 825
+5%
|
32 798
+6%
|
35 411
+8%
|
39 728
+12%
|
44 506
+12%
|
48 605
+9%
|
49 600
+2%
|
47 870
-3%
|
45 035
-6%
|
41 915
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15 631)
|
(16 441)
|
(16 544)
|
(16 584)
|
(16 952)
|
(17 336)
|
(18 009)
|
(19 111)
|
(19 289)
|
(19 033)
|
(18 477)
|
(17 743)
|
(17 619)
|
(17 588)
|
(18 424)
|
(18 636)
|
(19 642)
|
(20 395)
|
(21 062)
|
(23 030)
|
(23 560)
|
(24 100)
|
(24 032)
|
(24 017)
|
(23 715)
|
(23 541)
|
(23 958)
|
(22 429)
|
(21 877)
|
(22 049)
|
(22 102)
|
(23 280)
|
(25 030)
|
(27 362)
|
(31 003)
|
(35 262)
|
(38 878)
|
(40 186)
|
(39 192)
|
(36 886)
|
(34 312)
|
|
Gross Profit |
4 727
N/A
|
4 920
+4%
|
4 891
-1%
|
4 986
+2%
|
5 175
+4%
|
5 318
+3%
|
5 529
+4%
|
5 801
+5%
|
5 674
-2%
|
5 564
-2%
|
5 510
-1%
|
5 263
-4%
|
5 411
+3%
|
5 695
+5%
|
5 979
+5%
|
6 328
+6%
|
6 679
+6%
|
7 032
+5%
|
7 146
+2%
|
7 141
0%
|
6 897
-3%
|
6 899
+0%
|
6 697
-3%
|
6 582
-2%
|
6 551
0%
|
6 218
-5%
|
6 437
+4%
|
6 409
0%
|
6 593
+3%
|
6 929
+5%
|
7 145
+3%
|
7 545
+6%
|
7 768
+3%
|
8 049
+4%
|
8 725
+8%
|
9 244
+6%
|
9 727
+5%
|
9 414
-3%
|
8 678
-8%
|
8 149
-6%
|
7 603
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 934)
|
(3 959)
|
(3 956)
|
(3 976)
|
(4 002)
|
(4 025)
|
(4 418)
|
(3 969)
|
(3 916)
|
(3 881)
|
(4 303)
|
(3 920)
|
(3 964)
|
(4 073)
|
(4 275)
|
(4 263)
|
(4 191)
|
(4 190)
|
(4 235)
|
(4 316)
|
(4 349)
|
(4 326)
|
(4 353)
|
(4 345)
|
(4 339)
|
(4 347)
|
(4 362)
|
(4 261)
|
(4 302)
|
(4 270)
|
(4 347)
|
(4 578)
|
(4 583)
|
(4 574)
|
(4 607)
|
(4 659)
|
(4 752)
|
(4 792)
|
(4 798)
|
(4 777)
|
(4 683)
|
|
Selling, General & Administrative |
(3 935)
|
(3 552)
|
(3 952)
|
(3 973)
|
(4 000)
|
(3 638)
|
(4 010)
|
(3 968)
|
(3 914)
|
(3 577)
|
(3 883)
|
(3 920)
|
(3 964)
|
(3 724)
|
(4 115)
|
(4 139)
|
(4 189)
|
(3 837)
|
(4 233)
|
(4 316)
|
(4 349)
|
(3 962)
|
(4 341)
|
(4 331)
|
(4 338)
|
(3 967)
|
(4 316)
|
(4 259)
|
(4 299)
|
(3 754)
|
(4 347)
|
(4 519)
|
(4 525)
|
(4 025)
|
(4 605)
|
(4 657)
|
(4 750)
|
(4 273)
|
(4 798)
|
(4 777)
|
(4 684)
|
|
Research & Development |
0
|
(405)
|
0
|
0
|
0
|
(386)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(348)
|
0
|
0
|
0
|
(352)
|
0
|
0
|
0
|
(363)
|
0
|
0
|
0
|
(378)
|
0
|
0
|
0
|
(515)
|
0
|
0
|
0
|
(548)
|
0
|
0
|
0
|
(518)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
(408)
|
(1)
|
(2)
|
(304)
|
(420)
|
0
|
0
|
(1)
|
(160)
|
(124)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(12)
|
(14)
|
(1)
|
(2)
|
(46)
|
0
|
(3)
|
(1)
|
(1)
|
(59)
|
(58)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
0
|
1
|
|
Operating Income |
793
N/A
|
961
+21%
|
935
-3%
|
1 010
+8%
|
1 173
+16%
|
1 293
+10%
|
1 111
-14%
|
1 832
+65%
|
1 758
-4%
|
1 683
-4%
|
1 207
-28%
|
1 343
+11%
|
1 447
+8%
|
1 622
+12%
|
1 704
+5%
|
2 065
+21%
|
2 488
+20%
|
2 842
+14%
|
2 911
+2%
|
2 825
-3%
|
2 548
-10%
|
2 573
+1%
|
2 344
-9%
|
2 237
-5%
|
2 212
-1%
|
1 871
-15%
|
2 075
+11%
|
2 148
+4%
|
2 291
+7%
|
2 659
+16%
|
2 798
+5%
|
2 967
+6%
|
3 185
+7%
|
3 475
+9%
|
4 118
+19%
|
4 585
+11%
|
4 975
+9%
|
4 622
-7%
|
3 880
-16%
|
3 372
-13%
|
2 920
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(244)
|
(321)
|
(243)
|
(141)
|
(109)
|
(62)
|
(19)
|
(174)
|
(266)
|
(377)
|
(496)
|
(393)
|
(309)
|
(163)
|
(73)
|
(47)
|
(69)
|
21
|
69
|
113
|
152
|
108
|
93
|
66
|
31
|
18
|
2
|
30
|
89
|
107
|
128
|
136
|
130
|
324
|
420
|
382
|
422
|
187
|
153
|
154
|
(14)
|
|
Non-Reccuring Items |
0
|
(65)
|
(67)
|
(67)
|
(34)
|
(443)
|
0
|
(418)
|
(820)
|
(419)
|
0
|
(446)
|
(75)
|
(160)
|
0
|
0
|
(124)
|
1
|
0
|
0
|
(1)
|
(73)
|
0
|
0
|
(45)
|
(103)
|
0
|
15
|
48
|
1
|
0
|
0
|
0
|
(238)
|
(268)
|
(271)
|
(271)
|
(66)
|
100
|
106
|
106
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
14
|
0
|
47
|
21
|
7
|
8
|
0
|
0
|
0
|
17
|
17
|
18
|
18
|
4
|
4
|
0
|
3
|
0
|
16
|
0
|
0
|
0
|
214
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(82)
|
(73)
|
(183)
|
(247)
|
(214)
|
(96)
|
(108)
|
(74)
|
(96)
|
(91)
|
(50)
|
(59)
|
2
|
(117)
|
(144)
|
(119)
|
(143)
|
(141)
|
(105)
|
(79)
|
(43)
|
(4)
|
(61)
|
(100)
|
(155)
|
(88)
|
68
|
65
|
106
|
(105)
|
(70)
|
(83)
|
(115)
|
(42)
|
(64)
|
(8)
|
(97)
|
(114)
|
(178)
|
(229)
|
(122)
|
|
Pre-Tax Income |
467
N/A
|
502
+7%
|
442
-12%
|
569
+29%
|
816
+43%
|
739
-9%
|
1 005
+36%
|
1 173
+17%
|
584
-50%
|
796
+36%
|
662
-17%
|
446
-33%
|
1 082
+143%
|
1 199
+11%
|
1 505
+26%
|
1 917
+27%
|
2 156
+12%
|
2 727
+26%
|
2 875
+5%
|
2 862
0%
|
2 656
-7%
|
2 620
-1%
|
2 376
-9%
|
2 204
-7%
|
2 043
-7%
|
1 912
-6%
|
2 145
+12%
|
2 258
+5%
|
2 534
+12%
|
2 662
+5%
|
2 856
+7%
|
3 020
+6%
|
3 202
+6%
|
3 519
+10%
|
4 208
+20%
|
4 690
+11%
|
5 029
+7%
|
4 629
-8%
|
3 955
-15%
|
3 403
-14%
|
2 890
-15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(22)
|
(105)
|
(112)
|
(111)
|
(122)
|
(119)
|
(122)
|
(206)
|
(148)
|
(100)
|
738
|
760
|
635
|
538
|
(381)
|
(401)
|
(437)
|
(461)
|
(444)
|
(411)
|
(346)
|
(337)
|
(359)
|
(418)
|
(449)
|
(528)
|
(575)
|
(601)
|
(630)
|
(645)
|
(757)
|
(800)
|
(919)
|
(962)
|
(1 157)
|
(1 369)
|
(1 453)
|
(1 367)
|
(1 164)
|
(992)
|
(850)
|
|
Income from Continuing Operations |
445
|
397
|
330
|
458
|
694
|
620
|
883
|
967
|
436
|
696
|
1 400
|
1 206
|
1 717
|
1 737
|
1 124
|
1 516
|
1 719
|
2 266
|
2 431
|
2 451
|
2 310
|
2 283
|
2 017
|
1 786
|
1 594
|
1 384
|
1 570
|
1 657
|
1 904
|
2 017
|
2 099
|
2 220
|
2 283
|
2 557
|
3 051
|
3 321
|
3 576
|
3 262
|
2 791
|
2 411
|
2 040
|
|
Income to Minority Interest |
15
|
24
|
21
|
12
|
(1)
|
39
|
16
|
16
|
21
|
(32)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(11)
|
(8)
|
(6)
|
(4)
|
(4)
|
(6)
|
(9)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(23)
|
(28)
|
(30)
|
(30)
|
(24)
|
(18)
|
(11)
|
|
Net Income (Common) |
459
N/A
|
421
-8%
|
350
-17%
|
469
+34%
|
694
+48%
|
660
-5%
|
900
+36%
|
984
+9%
|
457
-54%
|
662
+45%
|
1 388
+110%
|
1 195
-14%
|
1 704
+43%
|
1 726
+1%
|
1 112
-36%
|
1 503
+35%
|
1 706
+14%
|
2 251
+32%
|
2 416
+7%
|
2 437
+1%
|
2 298
-6%
|
2 274
-1%
|
2 010
-12%
|
1 781
-11%
|
1 588
-11%
|
1 377
-13%
|
1 560
+13%
|
1 645
+5%
|
1 891
+15%
|
2 004
+6%
|
2 086
+4%
|
2 205
+6%
|
2 268
+3%
|
2 538
+12%
|
3 027
+19%
|
3 293
+9%
|
3 544
+8%
|
3 232
-9%
|
2 766
-14%
|
2 392
-14%
|
2 028
-15%
|
|
EPS (Diluted) |
58.1
N/A
|
52.62
-9%
|
44.3
-16%
|
59.36
+34%
|
87.84
+48%
|
83.24
-5%
|
113.92
+37%
|
124.55
+9%
|
57.84
-54%
|
83.49
+44%
|
175.69
+110%
|
151.26
-14%
|
215.69
+43%
|
217.69
+1%
|
140.75
-35%
|
190.25
+35%
|
215.94
+14%
|
283.97
+32%
|
305.82
+8%
|
307.47
+1%
|
289.93
-6%
|
286.9
-1%
|
253.62
-12%
|
224.71
-11%
|
200.37
-11%
|
173.75
-13%
|
196.85
+13%
|
207.57
+5%
|
238.61
+15%
|
252.87
+6%
|
263.22
+4%
|
278.09
+6%
|
285.89
+3%
|
320.05
+12%
|
382.24
+19%
|
416.25
+9%
|
447.75
+8%
|
408.39
-9%
|
349.55
-14%
|
302.05
-14%
|
256.96
-15%
|