Osaka Soda Co Ltd
TSE:4046
Income Statement
Earnings Waterfall
Osaka Soda Co Ltd
Revenue
|
96.7B
JPY
|
Cost of Revenue
|
-72.5B
JPY
|
Gross Profit
|
24.3B
JPY
|
Operating Expenses
|
-15B
JPY
|
Operating Income
|
9.2B
JPY
|
Other Expenses
|
-3.7B
JPY
|
Net Income
|
5.5B
JPY
|
Income Statement
Osaka Soda 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 |
89 865
N/A
|
91 621
+2%
|
93 236
+2%
|
95 723
+3%
|
96 993
+1%
|
101 365
+5%
|
102 172
+1%
|
102 798
+1%
|
102 717
0%
|
102 125
-1%
|
99 958
-2%
|
97 695
-2%
|
95 710
-2%
|
93 509
-2%
|
94 457
+1%
|
95 581
+1%
|
98 906
+3%
|
101 231
+2%
|
103 757
+2%
|
105 916
+2%
|
108 594
+3%
|
107 874
-1%
|
108 450
+1%
|
108 226
0%
|
106 022
-2%
|
105 477
-1%
|
101 998
-3%
|
97 629
-4%
|
97 806
+0%
|
97 266
-1%
|
95 444
-2%
|
94 245
-1%
|
90 259
-4%
|
88 084
-2%
|
92 387
+5%
|
97 842
+6%
|
100 469
+3%
|
104 208
+4%
|
101 663
-2%
|
98 915
-3%
|
96 718
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(75 360)
|
(76 993)
|
(78 493)
|
(80 619)
|
(81 537)
|
(85 642)
|
(86 128)
|
(86 074)
|
(85 198)
|
(84 357)
|
(81 750)
|
(79 335)
|
(77 495)
|
(75 335)
|
(76 441)
|
(77 180)
|
(80 114)
|
(81 417)
|
(82 578)
|
(84 379)
|
(85 604)
|
(84 783)
|
(85 264)
|
(84 722)
|
(83 554)
|
(82 941)
|
(80 316)
|
(76 841)
|
(76 810)
|
(76 282)
|
(73 136)
|
(70 628)
|
(64 964)
|
(61 993)
|
(63 967)
|
(67 303)
|
(69 876)
|
(73 740)
|
(73 553)
|
(73 067)
|
(72 468)
|
|
Gross Profit |
14 505
N/A
|
14 628
+1%
|
14 743
+1%
|
15 104
+2%
|
15 456
+2%
|
15 723
+2%
|
16 044
+2%
|
16 724
+4%
|
17 519
+5%
|
17 768
+1%
|
18 208
+2%
|
18 360
+1%
|
18 215
-1%
|
18 174
0%
|
18 016
-1%
|
18 401
+2%
|
18 792
+2%
|
19 814
+5%
|
21 179
+7%
|
21 537
+2%
|
22 990
+7%
|
23 091
+0%
|
23 186
+0%
|
23 504
+1%
|
22 468
-4%
|
22 536
+0%
|
21 682
-4%
|
20 788
-4%
|
20 996
+1%
|
20 984
0%
|
22 308
+6%
|
23 617
+6%
|
25 295
+7%
|
26 091
+3%
|
28 420
+9%
|
30 539
+7%
|
30 593
+0%
|
30 468
0%
|
28 110
-8%
|
25 848
-8%
|
24 250
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 843)
|
(9 877)
|
(10 017)
|
(10 121)
|
(10 254)
|
(10 551)
|
(10 796)
|
(10 833)
|
(11 121)
|
(11 325)
|
(11 440)
|
(11 749)
|
(11 765)
|
(11 588)
|
(11 508)
|
(11 612)
|
(11 784)
|
(12 496)
|
(12 928)
|
(13 354)
|
(13 645)
|
(13 603)
|
(13 510)
|
(13 380)
|
(13 211)
|
(12 838)
|
(12 686)
|
(12 545)
|
(12 433)
|
(12 643)
|
(12 857)
|
(13 079)
|
(13 398)
|
(13 690)
|
(13 927)
|
(14 110)
|
(14 081)
|
(14 911)
|
(14 895)
|
(15 096)
|
(15 045)
|
|
Selling, General & Administrative |
(9 841)
|
(8 252)
|
(10 015)
|
(10 120)
|
(10 253)
|
(8 849)
|
(10 795)
|
(10 833)
|
(11 120)
|
(9 594)
|
(11 439)
|
(11 747)
|
(11 764)
|
(9 616)
|
(11 507)
|
(11 611)
|
(11 783)
|
(10 268)
|
(12 926)
|
(13 353)
|
(13 643)
|
(10 908)
|
(13 509)
|
(13 378)
|
(13 210)
|
(10 279)
|
(12 684)
|
(12 544)
|
(12 432)
|
(10 072)
|
(12 857)
|
(13 079)
|
(13 398)
|
(10 955)
|
(13 926)
|
(14 108)
|
(14 080)
|
(12 023)
|
(14 894)
|
(15 095)
|
(15 043)
|
|
Research & Development |
0
|
(1 411)
|
0
|
0
|
0
|
(1 469)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 685)
|
0
|
0
|
0
|
(1 896)
|
0
|
0
|
0
|
(2 289)
|
0
|
0
|
0
|
(2 187)
|
0
|
0
|
0
|
(2 201)
|
0
|
0
|
0
|
(2 344)
|
0
|
0
|
0
|
(2 589)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(213)
|
0
|
0
|
0
|
(232)
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(286)
|
0
|
0
|
0
|
(331)
|
0
|
0
|
0
|
(404)
|
0
|
0
|
0
|
(371)
|
0
|
0
|
0
|
(370)
|
0
|
0
|
0
|
(389)
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1 486)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
Operating Income |
4 662
N/A
|
4 751
+2%
|
4 726
-1%
|
4 983
+5%
|
5 202
+4%
|
5 172
-1%
|
5 248
+1%
|
5 891
+12%
|
6 398
+9%
|
6 443
+1%
|
6 768
+5%
|
6 611
-2%
|
6 450
-2%
|
6 586
+2%
|
6 508
-1%
|
6 789
+4%
|
7 008
+3%
|
7 318
+4%
|
8 251
+13%
|
8 183
-1%
|
9 345
+14%
|
9 488
+2%
|
9 676
+2%
|
10 124
+5%
|
9 257
-9%
|
9 698
+5%
|
8 996
-7%
|
8 243
-8%
|
8 563
+4%
|
8 341
-3%
|
9 451
+13%
|
10 538
+12%
|
11 897
+13%
|
12 401
+4%
|
14 493
+17%
|
16 429
+13%
|
16 512
+1%
|
15 557
-6%
|
13 215
-15%
|
10 752
-19%
|
9 205
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
652
|
429
|
260
|
536
|
595
|
590
|
2 097
|
1 672
|
1 372
|
(263)
|
(1 259)
|
(1 099)
|
(456)
|
(135)
|
826
|
907
|
374
|
168
|
284
|
371
|
219
|
561
|
330
|
302
|
483
|
488
|
527
|
334
|
118
|
380
|
743
|
809
|
1 128
|
1 065
|
1 281
|
1 575
|
1 125
|
1 119
|
957
|
841
|
1 174
|
|
Non-Reccuring Items |
(872)
|
(996)
|
(1 020)
|
(540)
|
(510)
|
(374)
|
(1 601)
|
(1 750)
|
(1 850)
|
(727)
|
(794)
|
(667)
|
(654)
|
(582)
|
(584)
|
(615)
|
(620)
|
(666)
|
(598)
|
(580)
|
(506)
|
(386)
|
(682)
|
(890)
|
(925)
|
(1 048)
|
(700)
|
(428)
|
(334)
|
(158)
|
(139)
|
(130)
|
(138)
|
(333)
|
(420)
|
(462)
|
(475)
|
(1 876)
|
(1 751)
|
(1 748)
|
(2 479)
|
|
Gain/Loss on Disposition of Assets |
505
|
505
|
535
|
30
|
30
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
106
|
106
|
106
|
137
|
137
|
139
|
137
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
245
|
0
|
0
|
245
|
|
Total Other Income |
93
|
60
|
50
|
8
|
22
|
(9)
|
(13)
|
55
|
41
|
277
|
279
|
271
|
286
|
84
|
70
|
48
|
30
|
(2)
|
23
|
28
|
32
|
5
|
(19)
|
89
|
117
|
312
|
320
|
252
|
260
|
117
|
248
|
255
|
249
|
279
|
193
|
202
|
220
|
973
|
1 179
|
1 368
|
1 175
|
|
Pre-Tax Income |
5 040
N/A
|
4 749
-6%
|
4 551
-4%
|
5 017
+10%
|
5 339
+6%
|
5 409
+1%
|
5 731
+6%
|
5 868
+2%
|
5 961
+2%
|
5 730
-4%
|
4 994
-13%
|
5 116
+2%
|
5 626
+10%
|
5 953
+6%
|
6 926
+16%
|
7 235
+4%
|
6 898
-5%
|
6 924
+0%
|
8 097
+17%
|
8 139
+1%
|
9 229
+13%
|
9 805
+6%
|
9 305
-5%
|
9 625
+3%
|
8 930
-7%
|
9 450
+6%
|
9 143
-3%
|
8 401
-8%
|
8 607
+2%
|
8 680
+1%
|
10 303
+19%
|
11 472
+11%
|
13 136
+15%
|
13 412
+2%
|
15 547
+16%
|
17 744
+14%
|
17 382
-2%
|
16 018
-8%
|
13 600
-15%
|
11 213
-18%
|
9 320
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 979)
|
(1 720)
|
(1 638)
|
(1 729)
|
(1 811)
|
(1 959)
|
(2 024)
|
(2 014)
|
(1 989)
|
(2 123)
|
(1 893)
|
(1 722)
|
(1 851)
|
(1 633)
|
(1 893)
|
(2 185)
|
(2 057)
|
(2 146)
|
(2 479)
|
(2 500)
|
(2 820)
|
(3 012)
|
(2 885)
|
(2 997)
|
(2 811)
|
(2 944)
|
(2 860)
|
(2 612)
|
(2 691)
|
(2 630)
|
(3 088)
|
(3 474)
|
(3 891)
|
(3 970)
|
(4 590)
|
(5 219)
|
(5 155)
|
(5 466)
|
(4 795)
|
(4 127)
|
(3 817)
|
|
Income from Continuing Operations |
3 061
|
3 029
|
2 913
|
3 288
|
3 528
|
3 450
|
3 707
|
3 854
|
3 972
|
3 607
|
3 101
|
3 394
|
3 775
|
4 320
|
5 033
|
5 050
|
4 841
|
4 778
|
5 618
|
5 639
|
6 409
|
6 793
|
6 420
|
6 628
|
6 119
|
6 506
|
6 283
|
5 789
|
5 916
|
6 050
|
7 215
|
7 998
|
9 245
|
9 442
|
10 957
|
12 525
|
12 227
|
10 552
|
8 805
|
7 086
|
5 503
|
|
Income to Minority Interest |
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
|
18
|
19
|
21
|
27
|
|
Net Income (Common) |
3 061
N/A
|
3 029
-1%
|
2 913
-4%
|
3 288
+13%
|
3 528
+7%
|
3 450
-2%
|
3 707
+7%
|
3 853
+4%
|
3 972
+3%
|
3 606
-9%
|
3 101
-14%
|
3 393
+9%
|
3 774
+11%
|
4 320
+14%
|
5 033
+17%
|
5 050
+0%
|
4 840
-4%
|
4 778
-1%
|
5 617
+18%
|
5 639
+0%
|
6 409
+14%
|
6 793
+6%
|
6 421
-5%
|
6 629
+3%
|
6 119
-8%
|
6 506
+6%
|
6 283
-3%
|
5 789
-8%
|
5 917
+2%
|
6 050
+2%
|
7 214
+19%
|
7 997
+11%
|
9 245
+16%
|
9 442
+2%
|
10 957
+16%
|
12 526
+14%
|
12 226
-2%
|
10 570
-14%
|
8 825
-17%
|
7 107
-19%
|
5 531
-22%
|
|
EPS (Diluted) |
145.76
N/A
|
144.23
-1%
|
138.71
-4%
|
131.52
-5%
|
141.12
+7%
|
142.03
+1%
|
148.28
+4%
|
154.12
+4%
|
158.88
+3%
|
142.13
-11%
|
124.04
-13%
|
135.72
+9%
|
150.96
+11%
|
170.1
+13%
|
201.32
+18%
|
187.03
-7%
|
179.25
-4%
|
178.57
0%
|
208.65
+17%
|
211.3
+1%
|
240.67
+14%
|
254.23
+6%
|
241
-5%
|
249.07
+3%
|
229.52
-8%
|
244.14
+6%
|
235.29
-4%
|
218.84
-7%
|
227.55
+4%
|
230.2
+1%
|
277.96
+21%
|
307.91
+11%
|
355.76
+16%
|
363.53
+2%
|
422.15
+16%
|
516.41
+22%
|
477.27
-8%
|
428.4
-10%
|
346.89
-19%
|
279.36
-19%
|
217.38
-22%
|