Tayca Corp
TSE:4027
Income Statement
Earnings Waterfall
Tayca Corp
Revenue
|
53B
JPY
|
Cost of Revenue
|
-44.4B
JPY
|
Gross Profit
|
8.6B
JPY
|
Operating Expenses
|
-6.3B
JPY
|
Operating Income
|
2.2B
JPY
|
Other Expenses
|
-694m
JPY
|
Net Income
|
1.5B
JPY
|
Income Statement
Tayca 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 |
35 452
N/A
|
36 186
+2%
|
36 285
+0%
|
36 087
-1%
|
36 962
+2%
|
37 120
+0%
|
37 138
+0%
|
37 418
+1%
|
36 758
-2%
|
36 618
0%
|
36 755
+0%
|
36 590
0%
|
37 211
+2%
|
38 241
+3%
|
39 380
+3%
|
40 736
+3%
|
42 021
+3%
|
42 521
+1%
|
43 939
+3%
|
45 144
+3%
|
46 690
+3%
|
47 385
+1%
|
47 012
-1%
|
46 471
-1%
|
45 470
-2%
|
45 435
0%
|
43 947
-3%
|
42 225
-4%
|
39 984
-5%
|
38 402
-4%
|
39 123
+2%
|
41 174
+5%
|
43 729
+6%
|
46 362
+6%
|
48 849
+5%
|
52 089
+7%
|
54 944
+5%
|
54 773
0%
|
55 115
+1%
|
54 104
-2%
|
52 959
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(28 260)
|
(28 810)
|
(28 516)
|
(28 099)
|
(28 478)
|
(28 396)
|
(28 233)
|
(28 233)
|
(27 286)
|
(26 769)
|
(26 597)
|
(26 102)
|
(26 390)
|
(27 026)
|
(27 972)
|
(28 882)
|
(30 066)
|
(30 543)
|
(31 653)
|
(33 067)
|
(34 620)
|
(35 290)
|
(35 094)
|
(34 356)
|
(33 277)
|
(33 072)
|
(32 008)
|
(31 229)
|
(29 982)
|
(29 377)
|
(30 306)
|
(32 080)
|
(34 179)
|
(36 709)
|
(38 765)
|
(41 472)
|
(44 354)
|
(44 337)
|
(45 271)
|
(44 883)
|
(44 385)
|
|
Gross Profit |
7 192
N/A
|
7 376
+3%
|
7 769
+5%
|
7 988
+3%
|
8 484
+6%
|
8 724
+3%
|
8 905
+2%
|
9 185
+3%
|
9 472
+3%
|
9 849
+4%
|
10 158
+3%
|
10 488
+3%
|
10 821
+3%
|
11 215
+4%
|
11 408
+2%
|
11 854
+4%
|
11 955
+1%
|
11 978
+0%
|
12 286
+3%
|
12 077
-2%
|
12 070
0%
|
12 095
+0%
|
11 918
-1%
|
12 115
+2%
|
12 193
+1%
|
12 363
+1%
|
11 939
-3%
|
10 996
-8%
|
10 002
-9%
|
9 025
-10%
|
8 817
-2%
|
9 094
+3%
|
9 550
+5%
|
9 653
+1%
|
10 084
+4%
|
10 617
+5%
|
10 590
0%
|
10 436
-1%
|
9 844
-6%
|
9 221
-6%
|
8 574
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 748)
|
(4 738)
|
(4 754)
|
(4 801)
|
(4 896)
|
(4 920)
|
(4 986)
|
(5 063)
|
(5 070)
|
(5 118)
|
(5 170)
|
(5 246)
|
(5 308)
|
(5 361)
|
(5 460)
|
(5 497)
|
(5 550)
|
(5 936)
|
(6 063)
|
(6 166)
|
(6 381)
|
(6 292)
|
(6 340)
|
(6 424)
|
(6 447)
|
(6 555)
|
(6 506)
|
(6 408)
|
(6 242)
|
(6 098)
|
(6 038)
|
(6 032)
|
(6 073)
|
(6 002)
|
(6 059)
|
(6 162)
|
(6 275)
|
(6 212)
|
(6 301)
|
(6 341)
|
(6 331)
|
|
Selling, General & Administrative |
(4 747)
|
(3 701)
|
(4 753)
|
(4 799)
|
(4 896)
|
(3 796)
|
(4 985)
|
(5 063)
|
(5 068)
|
(3 977)
|
(5 170)
|
(5 245)
|
(5 307)
|
(4 208)
|
(5 459)
|
(5 496)
|
(5 550)
|
(4 811)
|
(6 062)
|
(6 165)
|
(6 380)
|
(5 085)
|
(6 340)
|
(6 425)
|
(6 446)
|
(5 293)
|
(6 503)
|
(6 406)
|
(6 241)
|
(4 777)
|
(6 037)
|
(6 031)
|
(6 072)
|
(4 829)
|
(6 059)
|
(6 162)
|
(6 274)
|
(4 934)
|
(6 301)
|
(6 338)
|
(6 330)
|
|
Research & Development |
0
|
(956)
|
0
|
0
|
0
|
(1 057)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 104)
|
0
|
0
|
0
|
(1 069)
|
0
|
0
|
0
|
(971)
|
0
|
0
|
0
|
(1 029)
|
0
|
0
|
0
|
(1 101)
|
0
|
0
|
0
|
(929)
|
0
|
0
|
0
|
(996)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(80)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
(232)
|
0
|
0
|
0
|
(219)
|
0
|
0
|
0
|
(243)
|
0
|
0
|
0
|
(281)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1 075)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(1)
|
|
Operating Income |
2 444
N/A
|
2 638
+8%
|
3 015
+14%
|
3 187
+6%
|
3 588
+13%
|
3 804
+6%
|
3 919
+3%
|
4 122
+5%
|
4 402
+7%
|
4 731
+7%
|
4 988
+5%
|
5 242
+5%
|
5 513
+5%
|
5 854
+6%
|
5 948
+2%
|
6 357
+7%
|
6 405
+1%
|
6 042
-6%
|
6 223
+3%
|
5 911
-5%
|
5 689
-4%
|
5 803
+2%
|
5 578
-4%
|
5 691
+2%
|
5 746
+1%
|
5 808
+1%
|
5 433
-6%
|
4 588
-16%
|
3 760
-18%
|
2 927
-22%
|
2 779
-5%
|
3 062
+10%
|
3 477
+14%
|
3 651
+5%
|
4 025
+10%
|
4 455
+11%
|
4 315
-3%
|
4 224
-2%
|
3 543
-16%
|
2 880
-19%
|
2 243
-22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
36
|
48
|
65
|
70
|
82
|
158
|
153
|
163
|
166
|
(2)
|
(107)
|
(104)
|
37
|
128
|
246
|
255
|
131
|
30
|
88
|
115
|
60
|
196
|
97
|
39
|
140
|
517
|
578
|
603
|
565
|
317
|
332
|
424
|
513
|
502
|
644
|
567
|
442
|
416
|
369
|
380
|
395
|
|
Non-Reccuring Items |
(110)
|
(119)
|
(108)
|
(120)
|
(108)
|
(145)
|
(153)
|
(114)
|
(117)
|
(128)
|
(144)
|
(141)
|
(178)
|
(148)
|
(151)
|
(168)
|
(159)
|
(623)
|
(613)
|
(607)
|
(670)
|
(182)
|
(218)
|
(284)
|
(237)
|
(592)
|
(555)
|
(431)
|
(504)
|
(160)
|
(130)
|
(198)
|
(157)
|
(146)
|
(165)
|
(157)
|
(217)
|
(566)
|
(580)
|
(597)
|
(510)
|
|
Total Other Income |
10
|
7
|
0
|
12
|
39
|
21
|
61
|
104
|
72
|
164
|
139
|
96
|
142
|
24
|
14
|
14
|
(22)
|
42
|
53
|
39
|
58
|
43
|
47
|
27
|
(4)
|
(25)
|
(28)
|
(555)
|
(478)
|
(356)
|
(322)
|
236
|
198
|
86
|
70
|
112
|
108
|
196
|
184
|
147
|
128
|
|
Pre-Tax Income |
2 380
N/A
|
2 574
+8%
|
2 972
+15%
|
3 149
+6%
|
3 601
+14%
|
3 838
+7%
|
3 980
+4%
|
4 275
+7%
|
4 523
+6%
|
4 765
+5%
|
4 876
+2%
|
5 093
+4%
|
5 514
+8%
|
5 858
+6%
|
6 057
+3%
|
6 458
+7%
|
6 355
-2%
|
5 491
-14%
|
5 751
+5%
|
5 458
-5%
|
5 137
-6%
|
5 860
+14%
|
5 504
-6%
|
5 473
-1%
|
5 645
+3%
|
5 708
+1%
|
5 428
-5%
|
4 205
-23%
|
3 343
-20%
|
2 728
-18%
|
2 659
-3%
|
3 524
+33%
|
4 031
+14%
|
4 093
+2%
|
4 574
+12%
|
4 977
+9%
|
4 648
-7%
|
4 270
-8%
|
3 516
-18%
|
2 810
-20%
|
2 256
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(783)
|
(884)
|
(1 018)
|
(1 073)
|
(1 200)
|
(1 344)
|
(1 354)
|
(1 397)
|
(1 509)
|
(1 523)
|
(1 548)
|
(1 630)
|
(1 716)
|
(1 754)
|
(1 827)
|
(1 927)
|
(1 888)
|
(1 834)
|
(1 907)
|
(1 862)
|
(1 771)
|
(1 806)
|
(1 682)
|
(1 677)
|
(1 732)
|
(1 855)
|
(1 753)
|
(1 397)
|
(1 129)
|
(779)
|
(715)
|
(919)
|
(1 076)
|
(1 212)
|
(1 345)
|
(1 543)
|
(1 476)
|
(1 239)
|
(1 091)
|
(818)
|
(670)
|
|
Income from Continuing Operations |
1 597
|
1 690
|
1 954
|
2 076
|
2 401
|
2 494
|
2 626
|
2 878
|
3 014
|
3 242
|
3 328
|
3 463
|
3 798
|
4 104
|
4 230
|
4 531
|
4 467
|
3 657
|
3 844
|
3 596
|
3 366
|
4 054
|
3 822
|
3 796
|
3 913
|
3 853
|
3 675
|
2 808
|
2 214
|
1 949
|
1 944
|
2 605
|
2 955
|
2 881
|
3 229
|
3 434
|
3 172
|
3 031
|
2 425
|
1 992
|
1 586
|
|
Income to Minority Interest |
(28)
|
(22)
|
(18)
|
(15)
|
(26)
|
(34)
|
(38)
|
(39)
|
(27)
|
(23)
|
(22)
|
(22)
|
(29)
|
(34)
|
(30)
|
(30)
|
(34)
|
(33)
|
(45)
|
(48)
|
(46)
|
(45)
|
(33)
|
(28)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(22)
|
(26)
|
(29)
|
(29)
|
(34)
|
(34)
|
(36)
|
(47)
|
(44)
|
(44)
|
(43)
|
(36)
|
|
Net Income (Common) |
1 569
N/A
|
1 667
+6%
|
1 934
+16%
|
2 061
+7%
|
2 375
+15%
|
2 460
+4%
|
2 588
+5%
|
2 839
+10%
|
2 988
+5%
|
3 218
+8%
|
3 304
+3%
|
3 439
+4%
|
3 768
+10%
|
4 070
+8%
|
4 201
+3%
|
4 502
+7%
|
4 433
-2%
|
3 624
-18%
|
3 800
+5%
|
3 548
-7%
|
3 319
-6%
|
4 007
+21%
|
3 786
-6%
|
3 766
-1%
|
3 888
+3%
|
3 830
-1%
|
3 651
-5%
|
2 782
-24%
|
2 189
-21%
|
1 927
-12%
|
1 918
0%
|
2 577
+34%
|
2 926
+14%
|
2 845
-3%
|
3 194
+12%
|
3 396
+6%
|
3 123
-8%
|
2 986
-4%
|
2 379
-20%
|
1 948
-18%
|
1 549
-20%
|
|
EPS (Diluted) |
62.76
N/A
|
66.68
+6%
|
77.36
+16%
|
82.44
+7%
|
98.95
+20%
|
100.51
+2%
|
107.83
+7%
|
118.29
+10%
|
124.5
+5%
|
135.28
+9%
|
137.66
+2%
|
143.29
+4%
|
157
+10%
|
172.4
+10%
|
175.04
+2%
|
187.58
+7%
|
184.7
-2%
|
154.13
-17%
|
158.33
+3%
|
147.83
-7%
|
141.18
-4%
|
170.45
+21%
|
161.05
-6%
|
160.19
-1%
|
166.16
+4%
|
163.69
-1%
|
157.53
-4%
|
120.03
-24%
|
94.45
-21%
|
83.15
-12%
|
82.76
0%
|
111.1
+34%
|
126.25
+14%
|
122.76
-3%
|
137.82
+12%
|
146.54
+6%
|
134.76
-8%
|
128.85
-4%
|
102.66
-20%
|
84.06
-18%
|
66.84
-20%
|