JSR Corp
TSE:4185
Income Statement
Earnings Waterfall
JSR Corp
Revenue
|
397.8B
JPY
|
Cost of Revenue
|
-260.7B
JPY
|
Gross Profit
|
137.1B
JPY
|
Operating Expenses
|
-127.2B
JPY
|
Operating Income
|
9.9B
JPY
|
Other Expenses
|
-8.4B
JPY
|
Net Income
|
1.5B
JPY
|
Income Statement
JSR 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 |
384 226
N/A
|
394 309
+3%
|
398 651
+1%
|
405 424
+2%
|
412 011
+2%
|
404 073
-2%
|
403 439
0%
|
399 306
-1%
|
392 762
-2%
|
386 709
-2%
|
380 512
-2%
|
373 805
-2%
|
373 354
0%
|
388 455
+4%
|
400 345
+3%
|
409 764
+2%
|
420 855
+3%
|
421 930
+0%
|
443 058
+5%
|
464 086
+5%
|
484 954
+4%
|
495 354
+2%
|
492 476
-1%
|
489 518
-1%
|
477 459
-2%
|
471 967
-1%
|
419 707
-11%
|
370 880
-12%
|
336 618
-9%
|
312 000
-7%
|
326 767
+5%
|
341 019
+4%
|
344 867
+1%
|
340 997
-1%
|
351 986
+3%
|
370 035
+5%
|
397 360
+7%
|
408 880
+3%
|
400 629
-2%
|
392 409
-2%
|
397 766
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(287 467)
|
(294 924)
|
(299 418)
|
(304 636)
|
(305 608)
|
(300 303)
|
(298 699)
|
(291 684)
|
(285 644)
|
(280 175)
|
(272 516)
|
(267 958)
|
(266 254)
|
(272 422)
|
(278 209)
|
(283 458)
|
(288 501)
|
(291 796)
|
(309 516)
|
(325 398)
|
(339 858)
|
(347 928)
|
(345 283)
|
(342 685)
|
(336 095)
|
(331 228)
|
(288 970)
|
(248 584)
|
(219 975)
|
(198 192)
|
(206 975)
|
(216 932)
|
(217 788)
|
(214 937)
|
(225 981)
|
(237 891)
|
(256 953)
|
(265 792)
|
(264 895)
|
(260 913)
|
(260 653)
|
|
Gross Profit |
96 759
N/A
|
99 385
+3%
|
99 233
0%
|
100 788
+2%
|
106 403
+6%
|
103 770
-2%
|
104 740
+1%
|
107 622
+3%
|
107 118
0%
|
106 534
-1%
|
107 996
+1%
|
105 847
-2%
|
107 100
+1%
|
116 033
+8%
|
122 136
+5%
|
126 306
+3%
|
132 354
+5%
|
130 134
-2%
|
133 542
+3%
|
138 688
+4%
|
145 096
+5%
|
147 426
+2%
|
147 193
0%
|
146 833
0%
|
141 364
-4%
|
140 739
0%
|
130 737
-7%
|
122 296
-6%
|
116 643
-5%
|
113 808
-2%
|
119 792
+5%
|
124 087
+4%
|
127 079
+2%
|
126 060
-1%
|
126 005
0%
|
132 144
+5%
|
140 407
+6%
|
143 088
+2%
|
135 734
-5%
|
131 496
-3%
|
137 113
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(61 041)
|
(63 643)
|
(64 381)
|
(64 668)
|
(65 441)
|
(65 702)
|
(67 936)
|
(68 368)
|
(69 963)
|
(72 126)
|
(80 994)
|
(82 454)
|
(79 379)
|
(79 743)
|
(80 856)
|
(82 567)
|
(85 576)
|
(86 743)
|
(91 735)
|
(96 474)
|
(100 664)
|
(102 380)
|
(103 575)
|
(104 418)
|
(103 812)
|
(105 694)
|
(98 798)
|
(93 695)
|
(86 612)
|
(75 240)
|
(81 840)
|
(80 669)
|
(76 688)
|
(86 555)
|
(86 341)
|
(93 776)
|
(106 763)
|
(110 111)
|
(119 871)
|
(122 692)
|
(127 202)
|
|
Selling, General & Administrative |
(61 038)
|
(52 507)
|
(64 353)
|
(64 639)
|
(65 413)
|
(54 611)
|
(67 395)
|
(68 367)
|
(69 963)
|
(60 566)
|
(74 598)
|
(77 405)
|
(79 716)
|
(79 600)
|
(81 729)
|
(83 246)
|
(85 061)
|
(84 657)
|
(91 797)
|
(95 458)
|
(99 462)
|
(96 307)
|
(102 654)
|
(103 149)
|
(102 389)
|
(98 545)
|
(95 536)
|
(88 359)
|
(81 630)
|
(69 961)
|
(76 837)
|
(79 592)
|
(83 092)
|
(80 537)
|
(93 474)
|
(99 687)
|
(105 369)
|
(100 560)
|
(114 120)
|
(116 112)
|
(120 510)
|
|
Research & Development |
0
|
(10 815)
|
0
|
0
|
0
|
(11 090)
|
0
|
0
|
0
|
(11 559)
|
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
|
|
Depreciation & Amortization |
0
|
(319)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 159)
|
0
|
0
|
0
|
(2 320)
|
0
|
0
|
0
|
(5 798)
|
0
|
0
|
0
|
(5 798)
|
0
|
0
|
0
|
(5 244)
|
0
|
0
|
0
|
(6 793)
|
0
|
0
|
0
|
(9 287)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
(2)
|
(28)
|
(29)
|
(28)
|
(1)
|
(541)
|
(1)
|
0
|
(1)
|
(6 396)
|
(5 049)
|
337
|
2 016
|
873
|
679
|
(515)
|
234
|
62
|
(1 016)
|
(1 202)
|
(275)
|
(921)
|
(1 269)
|
(1 423)
|
(1 351)
|
(3 262)
|
(5 336)
|
(4 982)
|
(35)
|
(5 003)
|
(1 077)
|
6 404
|
775
|
7 133
|
5 911
|
(1 394)
|
(264)
|
(5 751)
|
(6 580)
|
(6 692)
|
|
Operating Income |
35 718
N/A
|
35 742
+0%
|
34 852
-2%
|
36 120
+4%
|
40 962
+13%
|
38 068
-7%
|
36 804
-3%
|
39 254
+7%
|
37 155
-5%
|
34 408
-7%
|
27 002
-22%
|
23 393
-13%
|
27 721
+19%
|
36 290
+31%
|
41 280
+14%
|
43 739
+6%
|
46 778
+7%
|
43 391
-7%
|
41 807
-4%
|
42 214
+1%
|
44 432
+5%
|
45 046
+1%
|
43 618
-3%
|
42 415
-3%
|
37 552
-11%
|
35 045
-7%
|
31 939
-9%
|
28 601
-10%
|
30 031
+5%
|
38 568
+28%
|
37 952
-2%
|
43 418
+14%
|
50 391
+16%
|
39 505
-22%
|
39 664
+0%
|
38 368
-3%
|
33 644
-12%
|
32 977
-2%
|
15 863
-52%
|
8 804
-44%
|
9 911
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6 288
|
3 992
|
1 732
|
2 534
|
1 975
|
3 791
|
2 499
|
(383)
|
(509)
|
298
|
529
|
2 293
|
4 073
|
3 029
|
4 070
|
4 838
|
2 471
|
2 975
|
2 505
|
2 657
|
1 790
|
1 680
|
1 337
|
147
|
638
|
168
|
(1 206)
|
(1 619)
|
(2 899)
|
(1 600)
|
(855)
|
705
|
2 046
|
1 923
|
4 434
|
6 013
|
2 023
|
563
|
165
|
(3 842)
|
(3 944)
|
|
Non-Reccuring Items |
(654)
|
(2 971)
|
(2 289)
|
(2 783)
|
(2 594)
|
(540)
|
0
|
(254)
|
(4 805)
|
(6 900)
|
0
|
0
|
0
|
(1 025)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
(318)
|
0
|
0
|
0
|
(2 225)
|
0
|
0
|
0
|
(3 666)
|
0
|
0
|
0
|
4 092
|
0
|
0
|
0
|
(3 694)
|
0
|
0
|
0
|
|
Total Other Income |
(69)
|
193
|
189
|
(33)
|
555
|
(251)
|
117
|
(180)
|
(564)
|
(440)
|
(457)
|
(4)
|
231
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
(359)
|
0
|
0
|
0
|
8
|
(1)
|
0
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
41 283
N/A
|
36 956
-10%
|
34 484
-7%
|
35 838
+4%
|
40 898
+14%
|
41 068
+0%
|
39 420
-4%
|
38 437
-2%
|
31 277
-19%
|
27 366
-13%
|
27 074
-1%
|
25 682
-5%
|
32 025
+25%
|
38 294
+20%
|
45 350
+18%
|
48 578
+7%
|
49 250
+1%
|
46 206
-6%
|
44 313
-4%
|
44 872
+1%
|
46 222
+3%
|
46 408
+0%
|
44 956
-3%
|
42 562
-5%
|
38 191
-10%
|
32 629
-15%
|
30 734
-6%
|
26 983
-12%
|
27 132
+1%
|
33 310
+23%
|
37 096
+11%
|
44 122
+19%
|
52 436
+19%
|
45 521
-13%
|
44 098
-3%
|
44 381
+1%
|
35 668
-20%
|
29 846
-16%
|
16 029
-46%
|
4 963
-69%
|
5 968
+20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13 070)
|
(12 760)
|
(11 774)
|
(11 769)
|
(13 464)
|
(11 904)
|
(11 173)
|
(11 289)
|
(6 390)
|
(5 036)
|
(3 738)
|
(2 035)
|
(5 648)
|
(7 776)
|
(9 989)
|
(10 753)
|
(11 800)
|
(11 227)
|
(10 538)
|
(11 808)
|
(10 868)
|
(10 985)
|
(10 109)
|
(8 765)
|
(9 618)
|
(6 859)
|
(7 333)
|
(6 594)
|
(5 187)
|
(7 990)
|
(8 582)
|
(11 021)
|
(11 329)
|
(8 370)
|
(9 781)
|
(9 976)
|
(12 756)
|
(13 427)
|
(7 541)
|
(4 717)
|
(2 877)
|
|
Income from Continuing Operations |
28 213
|
24 196
|
22 710
|
24 069
|
27 434
|
29 164
|
28 247
|
27 148
|
24 887
|
22 330
|
23 336
|
23 647
|
26 377
|
30 518
|
35 361
|
37 825
|
37 450
|
34 979
|
33 775
|
33 064
|
35 354
|
35 423
|
34 847
|
33 797
|
28 573
|
25 770
|
23 401
|
20 389
|
21 945
|
25 320
|
28 514
|
33 101
|
41 107
|
37 151
|
34 317
|
34 405
|
22 912
|
16 419
|
8 488
|
246
|
3 091
|
|
Income to Minority Interest |
772
|
977
|
953
|
964
|
862
|
754
|
1 249
|
2 278
|
1 803
|
1 738
|
836
|
(398)
|
217
|
(275)
|
(724)
|
(1 308)
|
(1 846)
|
(1 749)
|
(1 053)
|
(1 086)
|
(2 064)
|
(2 470)
|
(3 314)
|
(3 508)
|
(3 639)
|
(3 418)
|
(2 689)
|
(1 721)
|
(676)
|
(625)
|
(1 087)
|
(1 824)
|
(2 589)
|
(2 136)
|
(1 417)
|
(817)
|
36
|
(634)
|
(1 026)
|
(1 373)
|
(1 561)
|
|
Net Income (Common) |
28 984
N/A
|
25 172
-13%
|
23 663
-6%
|
25 032
+6%
|
28 296
+13%
|
29 918
+6%
|
29 495
-1%
|
29 425
0%
|
26 690
-9%
|
24 068
-10%
|
24 171
+0%
|
23 250
-4%
|
26 594
+14%
|
30 243
+14%
|
34 639
+15%
|
36 517
+5%
|
35 603
-3%
|
33 230
-7%
|
32 720
-2%
|
31 976
-2%
|
33 288
+4%
|
31 116
-7%
|
29 467
-5%
|
27 872
-5%
|
22 343
-20%
|
22 604
+1%
|
16 441
-27%
|
8 455
-49%
|
10 333
+22%
|
(55 155)
N/A
|
(48 119)
+13%
|
(36 936)
+23%
|
(26 457)
+28%
|
37 303
N/A
|
34 882
-6%
|
34 531
-1%
|
21 550
-38%
|
15 784
-27%
|
7 460
-53%
|
(1 129)
N/A
|
1 528
N/A
|
|
EPS (Diluted) |
121.78
N/A
|
105.76
-13%
|
100.26
-5%
|
106.06
+6%
|
120.92
+14%
|
127.87
+6%
|
127.68
0%
|
129.05
+1%
|
117.57
-9%
|
105.59
-10%
|
106.95
+1%
|
103.33
-3%
|
119.25
+15%
|
134.77
+13%
|
155.33
+15%
|
163.75
+5%
|
159.65
-3%
|
148.89
-7%
|
146.59
-2%
|
143.92
-2%
|
150.68
+5%
|
140.27
-7%
|
133.9
-5%
|
128.4
-4%
|
103.87
-19%
|
104.18
+0%
|
76.44
-27%
|
39.35
-49%
|
48
+22%
|
-256.72
N/A
|
-223.58
+13%
|
-171.56
+23%
|
-122.85
+28%
|
173.25
N/A
|
164.58
-5%
|
166.22
+1%
|
103.68
-38%
|
75.47
-27%
|
35.93
-52%
|
-5.43
N/A
|
7.35
N/A
|