Taki Chemical Co Ltd
TSE:4025
Income Statement
Earnings Waterfall
Taki Chemical Co Ltd
Revenue
|
34.9B
JPY
|
Cost of Revenue
|
-27.9B
JPY
|
Gross Profit
|
6.9B
JPY
|
Operating Expenses
|
-6B
JPY
|
Operating Income
|
912m
JPY
|
Other Expenses
|
444m
JPY
|
Net Income
|
1.4B
JPY
|
Income Statement
Taki Chemical 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 |
34 131
N/A
|
36 022
+6%
|
34 218
-5%
|
34 041
-1%
|
33 936
0%
|
32 649
-4%
|
33 869
+4%
|
33 804
0%
|
33 614
-1%
|
33 316
-1%
|
32 869
-1%
|
32 946
+0%
|
32 426
-2%
|
32 476
+0%
|
32 847
+1%
|
32 268
-2%
|
32 189
0%
|
31 757
-1%
|
31 772
+0%
|
32 215
+1%
|
33 089
+3%
|
33 113
+0%
|
33 037
0%
|
33 338
+1%
|
32 669
-2%
|
32 553
0%
|
31 401
-4%
|
30 276
-4%
|
30 175
0%
|
30 249
+0%
|
31 169
+3%
|
31 994
+3%
|
32 812
+3%
|
33 499
+2%
|
34 735
+4%
|
34 875
+0%
|
35 846
+3%
|
36 277
+1%
|
35 302
-3%
|
35 433
+0%
|
34 852
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(26 017)
|
(27 377)
|
(26 333)
|
(26 314)
|
(26 275)
|
(25 299)
|
(26 100)
|
(26 022)
|
(26 070)
|
(26 177)
|
(25 799)
|
(25 777)
|
(25 139)
|
(24 707)
|
(24 787)
|
(24 059)
|
(23 816)
|
(23 510)
|
(23 622)
|
(24 249)
|
(25 090)
|
(25 286)
|
(25 348)
|
(25 580)
|
(25 102)
|
(24 954)
|
(23 902)
|
(23 032)
|
(22 681)
|
(22 690)
|
(23 194)
|
(23 528)
|
(24 247)
|
(24 735)
|
(25 943)
|
(26 160)
|
(27 040)
|
(27 857)
|
(27 606)
|
(27 970)
|
(27 922)
|
|
Gross Profit |
8 114
N/A
|
8 645
+7%
|
7 885
-9%
|
7 727
-2%
|
7 661
-1%
|
7 350
-4%
|
7 769
+6%
|
7 782
+0%
|
7 544
-3%
|
7 139
-5%
|
7 070
-1%
|
7 169
+1%
|
7 287
+2%
|
7 769
+7%
|
8 060
+4%
|
8 209
+2%
|
8 373
+2%
|
8 247
-2%
|
8 150
-1%
|
7 966
-2%
|
7 999
+0%
|
7 827
-2%
|
7 689
-2%
|
7 758
+1%
|
7 567
-2%
|
7 599
+0%
|
7 499
-1%
|
7 244
-3%
|
7 494
+3%
|
7 559
+1%
|
7 975
+6%
|
8 466
+6%
|
8 565
+1%
|
8 764
+2%
|
8 792
+0%
|
8 715
-1%
|
8 806
+1%
|
8 420
-4%
|
7 696
-9%
|
7 463
-3%
|
6 930
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 922)
|
(6 036)
|
(5 975)
|
(5 942)
|
(5 876)
|
(5 765)
|
(5 741)
|
(5 724)
|
(5 686)
|
(5 712)
|
(5 701)
|
(5 689)
|
(5 710)
|
(5 689)
|
(5 771)
|
(5 743)
|
(5 826)
|
(5 858)
|
(5 882)
|
(5 976)
|
(5 988)
|
(6 013)
|
(6 009)
|
(5 994)
|
(5 980)
|
(5 931)
|
(5 864)
|
(5 803)
|
(5 735)
|
(5 759)
|
(5 782)
|
(5 808)
|
(5 907)
|
(5 946)
|
(6 041)
|
(6 116)
|
(6 055)
|
(6 054)
|
(6 007)
|
(6 016)
|
(6 018)
|
|
Selling, General & Administrative |
(5 922)
|
(6 035)
|
(5 975)
|
(5 942)
|
(5 428)
|
(5 764)
|
(5 739)
|
(5 721)
|
(5 242)
|
(5 711)
|
(5 700)
|
(5 689)
|
(5 284)
|
(5 688)
|
(5 771)
|
(5 742)
|
(5 392)
|
(5 857)
|
(5 880)
|
(5 973)
|
(5 527)
|
(6 009)
|
(6 006)
|
(5 993)
|
(5 489)
|
(5 930)
|
(5 862)
|
(5 802)
|
(5 260)
|
(5 757)
|
(5 781)
|
(5 806)
|
(5 353)
|
(5 945)
|
(6 040)
|
(6 116)
|
(5 403)
|
(6 054)
|
(6 005)
|
(6 013)
|
(5 372)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(378)
|
0
|
0
|
0
|
(382)
|
0
|
0
|
0
|
(342)
|
0
|
0
|
0
|
(348)
|
0
|
0
|
0
|
(353)
|
0
|
0
|
0
|
(398)
|
0
|
0
|
0
|
(379)
|
0
|
0
|
0
|
(423)
|
0
|
0
|
0
|
(455)
|
0
|
0
|
0
|
(455)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(189)
|
|
Other Operating Expenses |
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
0
|
0
|
(3)
|
(2)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(2)
|
|
Operating Income |
2 192
N/A
|
2 609
+19%
|
1 910
-27%
|
1 785
-7%
|
1 785
N/A
|
1 585
-11%
|
2 028
+28%
|
2 058
+1%
|
1 858
-10%
|
1 427
-23%
|
1 369
-4%
|
1 480
+8%
|
1 577
+7%
|
2 080
+32%
|
2 289
+10%
|
2 466
+8%
|
2 547
+3%
|
2 389
-6%
|
2 268
-5%
|
1 990
-12%
|
2 011
+1%
|
1 814
-10%
|
1 680
-7%
|
1 764
+5%
|
1 587
-10%
|
1 668
+5%
|
1 635
-2%
|
1 441
-12%
|
1 759
+22%
|
1 800
+2%
|
2 193
+22%
|
2 658
+21%
|
2 658
N/A
|
2 818
+6%
|
2 751
-2%
|
2 599
-6%
|
2 751
+6%
|
2 366
-14%
|
1 689
-29%
|
1 447
-14%
|
912
-37%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
118
|
123
|
143
|
145
|
169
|
214
|
214
|
217
|
209
|
163
|
157
|
154
|
160
|
170
|
185
|
185
|
192
|
422
|
441
|
448
|
463
|
293
|
290
|
287
|
295
|
293
|
301
|
302
|
349
|
298
|
296
|
303
|
267
|
301
|
466
|
483
|
517
|
469
|
351
|
336
|
796
|
|
Non-Reccuring Items |
(42)
|
(90)
|
(86)
|
(71)
|
(34)
|
(17)
|
(19)
|
(42)
|
(75)
|
(73)
|
(83)
|
(121)
|
(128)
|
(129)
|
(140)
|
(118)
|
(101)
|
(82)
|
(99)
|
(128)
|
(178)
|
(231)
|
(205)
|
(162)
|
(94)
|
(57)
|
(68)
|
(63)
|
(116)
|
(116)
|
(200)
|
(277)
|
(343)
|
(358)
|
(244)
|
(164)
|
(279)
|
(47)
|
(49)
|
(51)
|
189
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
80
|
80
|
79
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
86
|
86
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
27
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
65
|
46
|
36
|
44
|
53
|
139
|
63
|
54
|
44
|
70
|
65
|
66
|
46
|
46
|
49
|
58
|
67
|
152
|
68
|
59
|
69
|
70
|
70
|
84
|
83
|
82
|
88
|
86
|
93
|
112
|
103
|
120
|
86
|
88
|
89
|
69
|
49
|
64
|
71
|
66
|
59
|
|
Pre-Tax Income |
2 333
N/A
|
2 689
+15%
|
2 083
-23%
|
1 983
-5%
|
2 052
+3%
|
1 921
-6%
|
2 286
+19%
|
2 287
+0%
|
2 057
-10%
|
1 587
-23%
|
1 508
-5%
|
1 579
+5%
|
1 655
+5%
|
2 167
+31%
|
2 469
+14%
|
2 677
+8%
|
2 791
+4%
|
2 881
+3%
|
2 678
-7%
|
2 369
-12%
|
2 365
0%
|
1 946
-18%
|
1 835
-6%
|
1 973
+8%
|
1 871
-5%
|
2 000
+7%
|
1 970
-2%
|
1 780
-10%
|
2 112
+19%
|
2 094
-1%
|
2 392
+14%
|
2 804
+17%
|
2 679
-4%
|
2 849
+6%
|
3 062
+7%
|
2 987
-2%
|
3 038
+2%
|
2 852
-6%
|
2 062
-28%
|
1 798
-13%
|
1 956
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(895)
|
(1 047)
|
(830)
|
(791)
|
(755)
|
(675)
|
(779)
|
(780)
|
(707)
|
(549)
|
(510)
|
(529)
|
(571)
|
(710)
|
(796)
|
(856)
|
(870)
|
(816)
|
(746)
|
(660)
|
(613)
|
(554)
|
(500)
|
(513)
|
(507)
|
(513)
|
(506)
|
(459)
|
(549)
|
(587)
|
(684)
|
(800)
|
(763)
|
(808)
|
(856)
|
(840)
|
(1 015)
|
(1 028)
|
(822)
|
(761)
|
(628)
|
|
Income from Continuing Operations |
1 438
|
1 642
|
1 253
|
1 192
|
1 297
|
1 246
|
1 507
|
1 507
|
1 350
|
1 038
|
998
|
1 050
|
1 084
|
1 457
|
1 673
|
1 821
|
1 921
|
2 065
|
1 932
|
1 709
|
1 752
|
1 392
|
1 335
|
1 460
|
1 364
|
1 487
|
1 464
|
1 321
|
1 563
|
1 507
|
1 708
|
2 004
|
1 916
|
2 041
|
2 206
|
2 147
|
2 023
|
1 824
|
1 240
|
1 037
|
1 328
|
|
Income to Minority Interest |
(17)
|
(17)
|
(18)
|
(19)
|
(23)
|
(23)
|
(24)
|
(26)
|
(28)
|
(31)
|
(34)
|
(36)
|
(34)
|
(36)
|
(30)
|
(21)
|
(16)
|
(9)
|
(10)
|
(9)
|
(8)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(5)
|
(5)
|
(4)
|
0
|
5
|
10
|
14
|
33
|
46
|
53
|
52
|
28
|
|
Net Income (Common) |
1 420
N/A
|
1 625
+14%
|
1 235
-24%
|
1 173
-5%
|
1 274
+9%
|
1 223
-4%
|
1 482
+21%
|
1 479
0%
|
1 321
-11%
|
1 006
-24%
|
963
-4%
|
1 014
+5%
|
1 048
+3%
|
1 419
+35%
|
1 642
+16%
|
1 798
+10%
|
1 904
+6%
|
2 056
+8%
|
1 920
-7%
|
1 698
-12%
|
1 743
+3%
|
1 386
-20%
|
1 332
-4%
|
1 458
+9%
|
1 361
-7%
|
1 484
+9%
|
1 462
-1%
|
1 318
-10%
|
1 559
+18%
|
1 500
-4%
|
1 703
+14%
|
2 000
+17%
|
1 916
-4%
|
2 048
+7%
|
2 216
+8%
|
2 163
-2%
|
2 056
-5%
|
1 870
-9%
|
1 292
-31%
|
1 088
-16%
|
1 356
+25%
|
|
EPS (Diluted) |
165.11
N/A
|
188.95
+14%
|
143.6
-24%
|
136.39
-5%
|
141.55
+4%
|
142.2
+0%
|
172.32
+21%
|
171.97
0%
|
152.89
-11%
|
116.97
-23%
|
111.97
-4%
|
117.9
+5%
|
121.3
+3%
|
165
+36%
|
190.93
+16%
|
209.06
+9%
|
220.42
+5%
|
239.06
+8%
|
223.25
-7%
|
197.44
-12%
|
201.78
+2%
|
160.45
-20%
|
154.2
-4%
|
168.79
+9%
|
157.56
-7%
|
171.8
+9%
|
169.09
-2%
|
152.4
-10%
|
180.27
+18%
|
173.45
-4%
|
196.83
+13%
|
231.11
+17%
|
221.48
-4%
|
236.68
+7%
|
255.97
+8%
|
249.74
-2%
|
237.5
-5%
|
215.96
-9%
|
149.1
-31%
|
125.56
-16%
|
156.8
+25%
|