Kureha Corp
TSE:4023
Income Statement
Earnings Waterfall
Kureha Corp
Revenue
|
175.1B
JPY
|
Cost of Revenue
|
-125.9B
JPY
|
Gross Profit
|
49.3B
JPY
|
Operating Expenses
|
-35.5B
JPY
|
Operating Income
|
13.8B
JPY
|
Other Expenses
|
-4.3B
JPY
|
Net Income
|
9.4B
JPY
|
Income Statement
Kureha Corp
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 |
141 032
N/A
|
148 124
+5%
|
151 241
+2%
|
153 850
+2%
|
157 566
+2%
|
150 182
-5%
|
148 254
-1%
|
143 720
-3%
|
137 768
-4%
|
140 779
+2%
|
137 085
-3%
|
134 019
-2%
|
130 436
-3%
|
132 294
+1%
|
136 445
+3%
|
141 562
+4%
|
149 131
+5%
|
147 329
-1%
|
149 441
+1%
|
150 297
+1%
|
147 890
-2%
|
148 265
+0%
|
145 733
-2%
|
145 376
0%
|
142 890
-2%
|
142 398
0%
|
141 838
0%
|
138 857
-2%
|
142 645
+3%
|
144 575
+1%
|
150 956
+4%
|
157 604
+4%
|
162 000
+3%
|
168 341
+4%
|
179 772
+7%
|
191 027
+6%
|
194 210
+2%
|
191 277
-2%
|
185 756
-3%
|
178 011
-4%
|
175 149
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(104 993)
|
(109 034)
|
(112 283)
|
(113 359)
|
(113 175)
|
(107 714)
|
(105 944)
|
(102 721)
|
(99 940)
|
(102 064)
|
(99 217)
|
(96 306)
|
(93 726)
|
(96 791)
|
(99 951)
|
(103 293)
|
(109 192)
|
(107 300)
|
(107 932)
|
(109 711)
|
(105 657)
|
(104 683)
|
(102 244)
|
(100 349)
|
(100 663)
|
(100 265)
|
(100 881)
|
(100 102)
|
(100 234)
|
(101 702)
|
(106 185)
|
(109 777)
|
(115 277)
|
(117 463)
|
(123 619)
|
(132 000)
|
(133 487)
|
(136 488)
|
(133 816)
|
(128 892)
|
(125 855)
|
|
Gross Profit |
36 039
N/A
|
39 090
+8%
|
38 958
0%
|
40 491
+4%
|
44 391
+10%
|
42 468
-4%
|
42 310
0%
|
40 999
-3%
|
37 828
-8%
|
38 715
+2%
|
37 868
-2%
|
37 713
0%
|
36 710
-3%
|
35 503
-3%
|
36 494
+3%
|
38 269
+5%
|
39 939
+4%
|
40 029
+0%
|
41 509
+4%
|
40 586
-2%
|
42 233
+4%
|
43 582
+3%
|
43 489
0%
|
45 027
+4%
|
42 227
-6%
|
42 133
0%
|
40 957
-3%
|
38 755
-5%
|
42 411
+9%
|
42 873
+1%
|
44 771
+4%
|
47 827
+7%
|
46 723
-2%
|
50 878
+9%
|
56 153
+10%
|
59 027
+5%
|
60 723
+3%
|
54 789
-10%
|
51 940
-5%
|
49 119
-5%
|
49 294
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(26 565)
|
(27 188)
|
(27 473)
|
(27 683)
|
(27 997)
|
(27 917)
|
(28 912)
|
(29 268)
|
(32 763)
|
(27 383)
|
(32 756)
|
(32 155)
|
(27 651)
|
(25 459)
|
(27 657)
|
(28 233)
|
(29 544)
|
(27 229)
|
(29 633)
|
(29 623)
|
(29 629)
|
(27 956)
|
(27 239)
|
(26 899)
|
(15 313)
|
(26 586)
|
(26 566)
|
(26 411)
|
(37 110)
|
(25 475)
|
(27 506)
|
(27 331)
|
(27 841)
|
(27 698)
|
(33 838)
|
(35 008)
|
(35 967)
|
(31 733)
|
(33 687)
|
(34 503)
|
(35 519)
|
|
Selling, General & Administrative |
(26 564)
|
(22 659)
|
(27 472)
|
(27 681)
|
(27 996)
|
(23 074)
|
(28 101)
|
(28 311)
|
(28 264)
|
(28 056)
|
(27 768)
|
(27 351)
|
(27 173)
|
(26 632)
|
(26 444)
|
(26 519)
|
(26 707)
|
(27 193)
|
(27 493)
|
(27 887)
|
(28 213)
|
(28 051)
|
(28 253)
|
(28 120)
|
(27 936)
|
(28 105)
|
(27 283)
|
(26 854)
|
(26 256)
|
(25 438)
|
(25 888)
|
(26 052)
|
(26 496)
|
(27 521)
|
(28 656)
|
(29 729)
|
(30 761)
|
(31 973)
|
(32 104)
|
(32 648)
|
(32 778)
|
|
Research & Development |
0
|
(4 528)
|
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 |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4 843)
|
(811)
|
(957)
|
(4 499)
|
673
|
(4 988)
|
(4 804)
|
(478)
|
1 173
|
(1 213)
|
(1 714)
|
(2 837)
|
(36)
|
(2 140)
|
(1 736)
|
(1 416)
|
95
|
1 014
|
1 221
|
12 623
|
1 519
|
717
|
443
|
(10 854)
|
(37)
|
(1 618)
|
(1 279)
|
(1 345)
|
(177)
|
(5 182)
|
(5 279)
|
(5 206)
|
240
|
(1 583)
|
(1 855)
|
(2 741)
|
|
Operating Income |
9 474
N/A
|
11 902
+26%
|
11 485
-4%
|
12 808
+12%
|
16 394
+28%
|
14 551
-11%
|
13 398
-8%
|
11 731
-12%
|
5 065
-57%
|
11 332
+124%
|
5 112
-55%
|
5 558
+9%
|
9 059
+63%
|
10 044
+11%
|
8 837
-12%
|
10 036
+14%
|
10 395
+4%
|
12 800
+23%
|
11 876
-7%
|
10 963
-8%
|
12 604
+15%
|
15 626
+24%
|
16 250
+4%
|
18 128
+12%
|
26 914
+48%
|
15 547
-42%
|
14 391
-7%
|
12 344
-14%
|
5 301
-57%
|
17 398
+228%
|
17 265
-1%
|
20 496
+19%
|
18 882
-8%
|
23 180
+23%
|
22 315
-4%
|
24 019
+8%
|
24 756
+3%
|
23 056
-7%
|
18 253
-21%
|
14 616
-20%
|
13 775
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 593
|
1 209
|
547
|
801
|
1 115
|
1 146
|
2 076
|
1 538
|
1 241
|
903
|
(358)
|
(220)
|
510
|
1 317
|
2 198
|
2 556
|
2 002
|
1 931
|
1 976
|
1 870
|
1 710
|
2 227
|
2 254
|
2 282
|
2 357
|
1 900
|
1 971
|
1 849
|
1 639
|
1 956
|
2 019
|
2 311
|
2 487
|
2 276
|
2 242
|
2 307
|
2 210
|
1 968
|
1 823
|
859
|
487
|
|
Non-Reccuring Items |
(450)
|
(603)
|
(673)
|
(573)
|
(585)
|
(877)
|
0
|
0
|
0
|
(5 654)
|
0
|
0
|
0
|
(2 408)
|
0
|
0
|
0
|
(2 057)
|
0
|
0
|
0
|
(423)
|
0
|
0
|
0
|
496
|
0
|
0
|
0
|
(1 607)
|
0
|
0
|
0
|
(5 058)
|
0
|
0
|
0
|
(2 031)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(1 132)
|
(1 168)
|
(1 201)
|
(1 031)
|
(995)
|
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
|
|
Total Other Income |
(1 397)
|
(711)
|
(552)
|
(520)
|
(478)
|
(1 227)
|
(1 115)
|
(851)
|
(470)
|
(1)
|
(1)
|
(2)
|
(2)
|
28
|
1
|
1
|
1
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
1
|
1
|
(1)
|
0
|
(1)
|
1
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
|
Pre-Tax Income |
8 088
N/A
|
10 629
+31%
|
9 606
-10%
|
11 485
+20%
|
15 451
+35%
|
13 593
-12%
|
14 359
+6%
|
12 418
-14%
|
5 836
-53%
|
6 580
+13%
|
4 753
-28%
|
5 336
+12%
|
9 567
+79%
|
8 981
-6%
|
11 036
+23%
|
12 593
+14%
|
12 398
-2%
|
12 683
+2%
|
13 852
+9%
|
12 833
-7%
|
14 314
+12%
|
17 435
+22%
|
18 506
+6%
|
20 412
+10%
|
29 272
+43%
|
17 944
-39%
|
16 361
-9%
|
14 192
-13%
|
6 939
-51%
|
17 748
+156%
|
19 283
+9%
|
22 806
+18%
|
21 369
-6%
|
20 398
-5%
|
24 556
+20%
|
26 324
+7%
|
26 964
+2%
|
22 992
-15%
|
20 074
-13%
|
15 474
-23%
|
14 262
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 756)
|
(3 023)
|
(2 786)
|
(2 982)
|
(3 899)
|
(4 429)
|
(4 493)
|
(4 211)
|
(3 031)
|
(1 762)
|
(1 378)
|
(812)
|
(1 165)
|
(1 874)
|
(2 308)
|
(2 805)
|
(3 103)
|
(2 869)
|
(3 126)
|
(3 463)
|
(2 944)
|
(3 435)
|
(3 199)
|
(3 168)
|
(5 451)
|
(4 117)
|
(4 145)
|
(3 969)
|
(2 093)
|
(4 136)
|
(4 370)
|
(5 597)
|
(6 154)
|
(6 104)
|
(8 096)
|
(8 156)
|
(8 333)
|
(6 014)
|
(5 347)
|
(3 945)
|
(4 731)
|
|
Income from Continuing Operations |
5 332
|
7 606
|
6 820
|
8 503
|
11 552
|
9 164
|
9 866
|
8 207
|
2 805
|
4 818
|
3 375
|
4 524
|
8 402
|
7 107
|
8 728
|
9 788
|
9 295
|
9 814
|
10 726
|
9 370
|
11 370
|
14 000
|
15 307
|
17 244
|
23 821
|
13 827
|
12 216
|
10 223
|
4 846
|
13 612
|
14 913
|
17 209
|
15 215
|
14 294
|
16 460
|
18 168
|
18 631
|
16 978
|
14 727
|
11 529
|
9 531
|
|
Income to Minority Interest |
41
|
(240)
|
(253)
|
(258)
|
(271)
|
32
|
77
|
59
|
125
|
63
|
4
|
(44)
|
(149)
|
(105)
|
(91)
|
(74)
|
(92)
|
(116)
|
(129)
|
(114)
|
(77)
|
(65)
|
(61)
|
(108)
|
(113)
|
(108)
|
(93)
|
(48)
|
(67)
|
(118)
|
(165)
|
(200)
|
(182)
|
(129)
|
(135)
|
(138)
|
(126)
|
(109)
|
(80)
|
(52)
|
(78)
|
|
Net Income (Common) |
5 371
N/A
|
7 365
+37%
|
6 566
-11%
|
8 243
+26%
|
11 280
+37%
|
9 195
-18%
|
9 942
+8%
|
8 266
-17%
|
2 929
-65%
|
4 881
+67%
|
3 379
-31%
|
4 479
+33%
|
8 251
+84%
|
7 001
-15%
|
8 636
+23%
|
9 712
+12%
|
9 202
-5%
|
9 697
+5%
|
10 595
+9%
|
9 254
-13%
|
11 290
+22%
|
13 933
+23%
|
15 241
+9%
|
17 132
+12%
|
23 704
+38%
|
13 719
-42%
|
12 123
-12%
|
10 175
-16%
|
4 779
-53%
|
13 493
+182%
|
14 746
+9%
|
17 007
+15%
|
15 031
-12%
|
14 164
-6%
|
16 320
+15%
|
18 024
+10%
|
18 499
+3%
|
16 868
-9%
|
14 643
-13%
|
11 474
-22%
|
9 449
-18%
|
|
EPS (Diluted) |
255.76
N/A
|
350.71
+37%
|
312.66
-11%
|
392.52
+26%
|
537.14
+37%
|
445.04
-17%
|
473.42
+6%
|
393.61
-17%
|
139.47
-65%
|
236.23
+69%
|
198.76
-16%
|
213.28
+7%
|
392.9
+84%
|
338.76
-14%
|
411.23
+21%
|
462.47
+12%
|
438.19
-5%
|
469.18
+7%
|
504.52
+8%
|
440.66
-13%
|
551.89
+25%
|
679.04
+23%
|
755.24
+11%
|
860.49
+14%
|
1 205.42
+40%
|
692.02
-43%
|
620.51
-10%
|
520.75
-16%
|
244.56
-53%
|
230.16
-6%
|
754.54
+228%
|
870.16
+15%
|
769.01
-12%
|
241.54
-69%
|
834.88
+246%
|
922.03
+10%
|
946.29
+3%
|
287.61
-70%
|
251.72
-12%
|
201.95
-20%
|
171.1
-15%
|