Tosoh Corp
TSE:4042
Income Statement
Earnings Waterfall
Tosoh Corp
Revenue
|
1T
JPY
|
Cost of Revenue
|
-796.6B
JPY
|
Gross Profit
|
221.1B
JPY
|
Operating Expenses
|
-145.9B
JPY
|
Operating Income
|
75.3B
JPY
|
Other Expenses
|
-29.9B
JPY
|
Net Income
|
45.4B
JPY
|
Income Statement
Tosoh 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 |
754 589
N/A
|
772 272
+2%
|
775 331
+0%
|
790 580
+2%
|
801 531
+1%
|
809 683
+1%
|
815 388
+1%
|
811 140
-1%
|
791 673
-2%
|
753 736
-5%
|
736 034
-2%
|
705 451
-4%
|
695 388
-1%
|
743 028
+7%
|
767 365
+3%
|
797 556
+4%
|
831 561
+4%
|
822 857
-1%
|
836 791
+2%
|
855 656
+2%
|
866 678
+1%
|
861 456
-1%
|
849 880
-1%
|
833 349
-2%
|
807 485
-3%
|
786 083
-3%
|
749 807
-5%
|
718 197
-4%
|
710 946
-1%
|
732 850
+3%
|
777 522
+6%
|
832 899
+7%
|
885 675
+6%
|
918 580
+4%
|
969 704
+6%
|
1 016 714
+5%
|
1 043 698
+3%
|
1 064 376
+2%
|
1 052 689
-1%
|
1 023 406
-3%
|
1 017 679
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(613 417)
|
(629 779)
|
(634 042)
|
(647 634)
|
(654 529)
|
(658 305)
|
(653 077)
|
(644 351)
|
(623 358)
|
(582 578)
|
(562 432)
|
(526 021)
|
(501 866)
|
(527 743)
|
(547 125)
|
(565 770)
|
(587 728)
|
(581 811)
|
(590 883)
|
(609 882)
|
(635 866)
|
(639 714)
|
(635 612)
|
(625 266)
|
(596 757)
|
(584 836)
|
(567 330)
|
(542 689)
|
(528 130)
|
(528 462)
|
(539 625)
|
(576 062)
|
(616 923)
|
(646 557)
|
(693 156)
|
(754 900)
|
(806 434)
|
(845 192)
|
(848 500)
|
(816 634)
|
(796 572)
|
|
Gross Profit |
141 172
N/A
|
142 493
+1%
|
141 289
-1%
|
142 946
+1%
|
147 002
+3%
|
151 378
+3%
|
162 311
+7%
|
166 789
+3%
|
168 315
+1%
|
171 158
+2%
|
173 602
+1%
|
179 430
+3%
|
193 522
+8%
|
215 285
+11%
|
220 240
+2%
|
231 786
+5%
|
243 833
+5%
|
241 046
-1%
|
245 908
+2%
|
245 774
0%
|
230 812
-6%
|
221 742
-4%
|
214 268
-3%
|
208 083
-3%
|
210 728
+1%
|
201 247
-4%
|
182 477
-9%
|
175 508
-4%
|
182 816
+4%
|
204 388
+12%
|
237 897
+16%
|
256 837
+8%
|
268 752
+5%
|
272 023
+1%
|
276 548
+2%
|
261 814
-5%
|
237 264
-9%
|
219 184
-8%
|
204 189
-7%
|
206 772
+1%
|
221 107
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(99 533)
|
(100 920)
|
(101 199)
|
(101 076)
|
(100 515)
|
(99 981)
|
(100 707)
|
(101 810)
|
(102 492)
|
(101 714)
|
(101 930)
|
(100 830)
|
(100 894)
|
(104 069)
|
(105 198)
|
(107 376)
|
(109 741)
|
(110 466)
|
(112 016)
|
(113 692)
|
(114 935)
|
(116 003)
|
(117 133)
|
(117 930)
|
(118 796)
|
(119 589)
|
(117 874)
|
(116 624)
|
(116 393)
|
(116 569)
|
(118 987)
|
(121 339)
|
(124 649)
|
(127 978)
|
(132 344)
|
(138 065)
|
(141 203)
|
(144 578)
|
(146 285)
|
(145 088)
|
(145 850)
|
|
Selling, General & Administrative |
(99 530)
|
(85 963)
|
(101 198)
|
(101 076)
|
(100 515)
|
(84 753)
|
(100 708)
|
(101 810)
|
(102 491)
|
(85 886)
|
(101 928)
|
(100 828)
|
(100 893)
|
(87 735)
|
(105 198)
|
(107 375)
|
(109 741)
|
(92 844)
|
(112 012)
|
(113 690)
|
(114 933)
|
(97 182)
|
(117 133)
|
(117 929)
|
(118 794)
|
(98 702)
|
(117 875)
|
(116 623)
|
(116 393)
|
(94 322)
|
(118 984)
|
(121 338)
|
(124 649)
|
(105 099)
|
(132 344)
|
(138 065)
|
(141 202)
|
(119 479)
|
(146 284)
|
(145 087)
|
(145 849)
|
|
Research & Development |
0
|
(12 513)
|
0
|
0
|
0
|
(12 877)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 370)
|
0
|
0
|
0
|
(15 502)
|
0
|
0
|
0
|
(16 643)
|
0
|
0
|
0
|
(18 244)
|
0
|
0
|
0
|
(19 483)
|
0
|
0
|
0
|
(19 896)
|
0
|
0
|
0
|
(21 425)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(2 443)
|
0
|
0
|
0
|
(2 351)
|
0
|
0
|
0
|
(2 084)
|
0
|
0
|
0
|
(1 963)
|
0
|
0
|
0
|
(2 118)
|
0
|
0
|
0
|
(2 177)
|
0
|
0
|
0
|
(2 642)
|
0
|
0
|
0
|
(2 763)
|
0
|
0
|
0
|
(2 983)
|
0
|
0
|
0
|
(3 673)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(13 744)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
0
|
(1)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
41 639
N/A
|
41 573
0%
|
40 090
-4%
|
41 870
+4%
|
46 487
+11%
|
51 397
+11%
|
61 604
+20%
|
64 979
+5%
|
65 823
+1%
|
69 444
+6%
|
71 672
+3%
|
78 600
+10%
|
92 628
+18%
|
111 216
+20%
|
115 042
+3%
|
124 410
+8%
|
134 092
+8%
|
130 580
-3%
|
133 892
+3%
|
132 082
-1%
|
115 877
-12%
|
105 739
-9%
|
97 135
-8%
|
90 153
-7%
|
91 932
+2%
|
81 658
-11%
|
64 603
-21%
|
58 884
-9%
|
66 423
+13%
|
87 819
+32%
|
118 910
+35%
|
135 498
+14%
|
144 103
+6%
|
144 045
0%
|
144 204
+0%
|
123 749
-14%
|
96 061
-22%
|
74 606
-22%
|
57 904
-22%
|
61 684
+7%
|
75 257
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7 481
|
2 435
|
(381)
|
2 718
|
5 289
|
6 576
|
9 246
|
5 840
|
321
|
(4 386)
|
(9 707)
|
(10 139)
|
(1 271)
|
860
|
7 992
|
10 268
|
3 432
|
780
|
2 179
|
2 047
|
(861)
|
5 487
|
1 108
|
(879)
|
2 078
|
(922)
|
233
|
3 345
|
1 661
|
8 495
|
9 887
|
8 943
|
12 904
|
16 989
|
27 781
|
31 326
|
21 087
|
11 952
|
7 956
|
5 830
|
8 678
|
|
Non-Reccuring Items |
(2 327)
|
(1 870)
|
(1 848)
|
(598)
|
(599)
|
(1 510)
|
(1 406)
|
(5 407)
|
(5 393)
|
(4 157)
|
(4 291)
|
(1 530)
|
(1 765)
|
(3 291)
|
(3 054)
|
(3 069)
|
(2 948)
|
(2 267)
|
(2 745)
|
(2 811)
|
(3 108)
|
(2 253)
|
(2 188)
|
(2 123)
|
(2 246)
|
(2 536)
|
(2 701)
|
(2 750)
|
(2 676)
|
(2 430)
|
(1 956)
|
(2 403)
|
(2 057)
|
(4 057)
|
(4 875)
|
(4 430)
|
(4 568)
|
(10 393)
|
(9 961)
|
(10 076)
|
(10 178)
|
|
Gain/Loss on Disposition of Assets |
(73)
|
(112)
|
36
|
250
|
239
|
308
|
294
|
189
|
171
|
0
|
97
|
98
|
141
|
145
|
63
|
63
|
147
|
40
|
335
|
331
|
234
|
379
|
71
|
82
|
40
|
8
|
7
|
(759)
|
0
|
(740)
|
(719)
|
81
|
455
|
489
|
470
|
1 361
|
991
|
721
|
654
|
(233)
|
(231)
|
|
Total Other Income |
7 031
|
5 508
|
2 836
|
2 745
|
3 256
|
2 227
|
2 410
|
777
|
334
|
1 027
|
(303)
|
1 337
|
1 412
|
1 603
|
699
|
639
|
618
|
1 216
|
981
|
1 022
|
893
|
3 954
|
4 315
|
7 027
|
8 153
|
5 441
|
5 360
|
2 547
|
1 079
|
1 917
|
2 035
|
2 331
|
2 331
|
2 204
|
2 908
|
3 928
|
4 273
|
4 729
|
4 039
|
3 492
|
3 115
|
|
Pre-Tax Income |
53 751
N/A
|
47 534
-12%
|
40 733
-14%
|
46 985
+15%
|
54 672
+16%
|
58 998
+8%
|
72 148
+22%
|
66 378
-8%
|
61 256
-8%
|
61 928
+1%
|
57 468
-7%
|
68 366
+19%
|
91 145
+33%
|
110 533
+21%
|
120 742
+9%
|
132 311
+10%
|
135 341
+2%
|
130 349
-4%
|
134 642
+3%
|
132 671
-1%
|
113 035
-15%
|
113 306
+0%
|
100 441
-11%
|
94 260
-6%
|
99 957
+6%
|
83 649
-16%
|
67 502
-19%
|
61 267
-9%
|
66 487
+9%
|
95 061
+43%
|
128 157
+35%
|
144 450
+13%
|
157 736
+9%
|
159 670
+1%
|
170 488
+7%
|
155 934
-9%
|
117 844
-24%
|
81 615
-31%
|
60 592
-26%
|
60 697
+0%
|
76 641
+26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(19 156)
|
(17 515)
|
(15 432)
|
(17 629)
|
5 249
|
4 300
|
1 300
|
3 593
|
(19 012)
|
(20 016)
|
(18 653)
|
(21 232)
|
(27 914)
|
(32 888)
|
(35 567)
|
(39 582)
|
(40 577)
|
(39 101)
|
(40 113)
|
(39 246)
|
(33 843)
|
(32 257)
|
(28 951)
|
(26 678)
|
(27 040)
|
(23 689)
|
(19 703)
|
(17 868)
|
(19 320)
|
(27 196)
|
(35 735)
|
(41 400)
|
(46 216)
|
(46 296)
|
(50 102)
|
(45 609)
|
(34 811)
|
(25 291)
|
(19 253)
|
(19 143)
|
(23 160)
|
|
Income from Continuing Operations |
34 595
|
30 019
|
25 301
|
29 356
|
59 921
|
63 298
|
73 448
|
69 971
|
42 244
|
41 912
|
38 815
|
47 134
|
63 231
|
77 645
|
85 175
|
92 729
|
94 764
|
91 248
|
94 529
|
93 425
|
79 192
|
81 049
|
71 490
|
67 582
|
72 917
|
59 960
|
47 799
|
43 399
|
47 167
|
67 865
|
92 422
|
103 050
|
111 520
|
113 374
|
120 386
|
110 325
|
83 033
|
56 324
|
41 339
|
41 554
|
53 481
|
|
Income to Minority Interest |
(552)
|
(454)
|
46
|
(171)
|
(572)
|
(1 001)
|
(1 915)
|
(2 022)
|
(2 170)
|
(2 236)
|
(2 040)
|
(1 961)
|
(1 945)
|
(1 981)
|
(1 572)
|
(1 635)
|
(1 970)
|
(2 452)
|
(3 037)
|
(3 269)
|
(3 014)
|
(2 915)
|
(3 428)
|
(4 346)
|
(4 905)
|
(4 410)
|
(3 347)
|
(2 910)
|
(3 367)
|
(4 589)
|
(5 449)
|
(5 455)
|
(5 312)
|
(5 435)
|
(5 712)
|
(6 376)
|
(6 200)
|
(5 988)
|
(6 219)
|
(6 543)
|
(8 091)
|
|
Net Income (Common) |
34 043
N/A
|
29 564
-13%
|
25 346
-14%
|
29 184
+15%
|
59 349
+103%
|
62 297
+5%
|
71 532
+15%
|
67 948
-5%
|
40 072
-41%
|
39 675
-1%
|
36 776
-7%
|
45 172
+23%
|
61 285
+36%
|
75 664
+23%
|
83 602
+10%
|
91 095
+9%
|
92 794
+2%
|
88 795
-4%
|
91 489
+3%
|
90 155
-1%
|
76 176
-16%
|
78 133
+3%
|
68 062
-13%
|
63 234
-7%
|
68 012
+8%
|
55 550
-18%
|
44 454
-20%
|
40 490
-9%
|
43 800
+8%
|
63 276
+44%
|
86 971
+37%
|
97 594
+12%
|
106 208
+9%
|
107 938
+2%
|
114 673
+6%
|
103 947
-9%
|
76 832
-26%
|
50 335
-34%
|
35 119
-30%
|
35 011
0%
|
45 388
+30%
|
|
EPS (Diluted) |
113.47
N/A
|
98.54
-13%
|
84.48
-14%
|
97.28
+15%
|
197.83
+103%
|
207.53
+5%
|
238.44
+15%
|
211.67
-11%
|
123.67
-42%
|
125.01
+1%
|
113.15
-9%
|
138.99
+23%
|
188.56
+36%
|
232.82
+23%
|
257.24
+10%
|
280.28
+9%
|
285.51
+2%
|
273.2
-4%
|
281.49
+3%
|
277.39
-1%
|
234.33
-16%
|
240.38
+3%
|
209.29
-13%
|
194.6
-7%
|
209.2
+8%
|
170.88
-18%
|
137.47
-20%
|
126.78
-8%
|
137.45
+8%
|
197.75
+44%
|
273.18
+38%
|
306.54
+12%
|
333.58
+9%
|
339.03
+2%
|
360.17
+6%
|
326.48
-9%
|
241.32
-26%
|
158.09
-34%
|
110.3
-30%
|
109.96
0%
|
142.56
+30%
|