Nichiban Co Ltd
TSE:4218
Income Statement
Earnings Waterfall
Nichiban Co Ltd
Revenue
|
47B
JPY
|
Cost of Revenue
|
-33.4B
JPY
|
Gross Profit
|
13.6B
JPY
|
Operating Expenses
|
-11.8B
JPY
|
Operating Income
|
1.9B
JPY
|
Other Expenses
|
809m
JPY
|
Net Income
|
2.7B
JPY
|
Income Statement
Nichiban 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 |
39 325
N/A
|
40 225
+2%
|
39 805
-1%
|
39 798
0%
|
40 060
+1%
|
39 892
0%
|
40 770
+2%
|
41 373
+1%
|
41 818
+1%
|
42 461
+2%
|
43 128
+2%
|
43 499
+1%
|
44 000
+1%
|
44 145
+0%
|
44 474
+1%
|
45 075
+1%
|
46 232
+3%
|
46 234
+0%
|
46 811
+1%
|
47 110
+1%
|
46 881
0%
|
47 417
+1%
|
46 575
-2%
|
46 386
0%
|
45 408
-2%
|
44 063
-3%
|
42 772
-3%
|
41 456
-3%
|
41 519
+0%
|
41 528
+0%
|
42 491
+2%
|
42 393
0%
|
42 510
+0%
|
43 134
+1%
|
43 418
+1%
|
44 122
+2%
|
45 083
+2%
|
45 560
+1%
|
46 034
+1%
|
46 487
+1%
|
46 982
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(28 284)
|
(28 965)
|
(28 646)
|
(28 503)
|
(28 581)
|
(28 329)
|
(28 741)
|
(28 875)
|
(28 932)
|
(29 140)
|
(29 413)
|
(29 478)
|
(29 506)
|
(29 402)
|
(29 359)
|
(29 614)
|
(30 342)
|
(30 679)
|
(31 299)
|
(31 784)
|
(31 725)
|
(31 992)
|
(31 195)
|
(30 865)
|
(30 129)
|
(29 182)
|
(28 599)
|
(28 081)
|
(28 273)
|
(28 346)
|
(29 024)
|
(28 730)
|
(28 899)
|
(29 638)
|
(30 156)
|
(31 125)
|
(32 062)
|
(32 586)
|
(32 836)
|
(33 238)
|
(33 353)
|
|
Gross Profit |
11 041
N/A
|
11 260
+2%
|
11 159
-1%
|
11 295
+1%
|
11 479
+2%
|
11 563
+1%
|
12 029
+4%
|
12 498
+4%
|
12 886
+3%
|
13 321
+3%
|
13 715
+3%
|
14 021
+2%
|
14 494
+3%
|
14 743
+2%
|
15 115
+3%
|
15 461
+2%
|
15 890
+3%
|
15 555
-2%
|
15 512
0%
|
15 326
-1%
|
15 156
-1%
|
15 425
+2%
|
15 380
0%
|
15 521
+1%
|
15 279
-2%
|
14 881
-3%
|
14 173
-5%
|
13 375
-6%
|
13 246
-1%
|
13 182
0%
|
13 467
+2%
|
13 663
+1%
|
13 611
0%
|
13 496
-1%
|
13 262
-2%
|
12 997
-2%
|
13 021
+0%
|
12 974
0%
|
13 198
+2%
|
13 249
+0%
|
13 629
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 466)
|
(9 471)
|
(9 478)
|
(9 458)
|
(9 347)
|
(9 402)
|
(9 590)
|
(9 601)
|
(9 772)
|
(9 961)
|
(10 022)
|
(10 299)
|
(10 497)
|
(10 686)
|
(10 965)
|
(10 944)
|
(11 019)
|
(11 136)
|
(11 363)
|
(11 457)
|
(11 846)
|
(11 741)
|
(11 883)
|
(11 952)
|
(11 850)
|
(11 906)
|
(11 520)
|
(11 153)
|
(11 172)
|
(11 182)
|
(11 283)
|
(11 318)
|
(11 222)
|
(11 046)
|
(11 214)
|
(11 265)
|
(11 222)
|
(11 365)
|
(11 444)
|
(11 615)
|
(11 753)
|
|
Selling, General & Administrative |
(9 464)
|
(8 160)
|
(9 408)
|
(9 388)
|
(9 346)
|
(8 130)
|
(9 548)
|
(9 599)
|
(9 770)
|
(8 505)
|
(10 021)
|
(10 299)
|
(10 497)
|
(9 186)
|
(10 822)
|
(10 943)
|
(11 018)
|
(9 630)
|
(11 377)
|
(11 457)
|
(11 846)
|
(10 272)
|
(11 883)
|
(11 952)
|
(11 850)
|
(10 531)
|
(11 519)
|
(11 152)
|
(11 171)
|
(9 790)
|
(11 282)
|
(11 317)
|
(11 222)
|
(9 515)
|
(11 214)
|
(11 265)
|
(11 221)
|
(9 719)
|
(11 445)
|
(11 616)
|
(11 752)
|
|
Research & Development |
0
|
(1 004)
|
0
|
0
|
0
|
(1 008)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 153)
|
0
|
0
|
0
|
(1 241)
|
0
|
0
|
0
|
(1 184)
|
0
|
0
|
0
|
(1 067)
|
0
|
0
|
0
|
(1 064)
|
0
|
0
|
0
|
(1 057)
|
0
|
0
|
0
|
(1 110)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(306)
|
0
|
0
|
0
|
(263)
|
0
|
0
|
0
|
(347)
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(285)
|
0
|
0
|
0
|
(307)
|
0
|
0
|
0
|
(327)
|
0
|
0
|
0
|
(474)
|
0
|
0
|
0
|
(536)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
(1)
|
(70)
|
(70)
|
0
|
0
|
(42)
|
(2)
|
0
|
(1 109)
|
(1)
|
0
|
0
|
(1)
|
(143)
|
(1)
|
(1)
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Operating Income |
1 575
N/A
|
1 789
+14%
|
1 681
-6%
|
1 837
+9%
|
2 132
+16%
|
2 161
+1%
|
2 439
+13%
|
2 897
+19%
|
3 114
+7%
|
3 360
+8%
|
3 693
+10%
|
3 722
+1%
|
3 997
+7%
|
4 057
+2%
|
4 150
+2%
|
4 517
+9%
|
4 871
+8%
|
4 419
-9%
|
4 149
-6%
|
3 869
-7%
|
3 310
-14%
|
3 684
+11%
|
3 497
-5%
|
3 569
+2%
|
3 429
-4%
|
2 975
-13%
|
2 653
-11%
|
2 222
-16%
|
2 074
-7%
|
2 000
-4%
|
2 184
+9%
|
2 345
+7%
|
2 389
+2%
|
2 450
+3%
|
2 048
-16%
|
1 732
-15%
|
1 799
+4%
|
1 609
-11%
|
1 754
+9%
|
1 634
-7%
|
1 876
+15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
59
|
75
|
72
|
76
|
85
|
112
|
141
|
146
|
164
|
130
|
109
|
116
|
278
|
315
|
347
|
346
|
229
|
225
|
216
|
243
|
199
|
160
|
160
|
112
|
97
|
87
|
72
|
78
|
74
|
87
|
101
|
93
|
110
|
121
|
132
|
142
|
148
|
145
|
178
|
169
|
150
|
|
Non-Reccuring Items |
(69)
|
(69)
|
0
|
0
|
5
|
(41)
|
0
|
(571)
|
(576)
|
(580)
|
(574)
|
(44)
|
(76)
|
(136)
|
0
|
(203)
|
(205)
|
14
|
0
|
(13)
|
21
|
701
|
526
|
614
|
567
|
(714)
|
(666)
|
(673)
|
(612)
|
(110)
|
35
|
36
|
21
|
(17)
|
(13)
|
(25)
|
(28)
|
38
|
26
|
23
|
19
|
|
Gain/Loss on Disposition of Assets |
(114)
|
(45)
|
(35)
|
9
|
(33)
|
(53)
|
(89)
|
(132)
|
(140)
|
0
|
70
|
84
|
88
|
84
|
(75)
|
(119)
|
(188)
|
(271)
|
(280)
|
(239)
|
(157)
|
(45)
|
(37)
|
(60)
|
(58)
|
106
|
93
|
120
|
0
|
(59)
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
1 629
|
0
|
1 629
|
1 700
|
|
Total Other Income |
20
|
(7)
|
(22)
|
(4)
|
(4)
|
(6)
|
1
|
1
|
(5)
|
(129)
|
27
|
15
|
2
|
(97)
|
(79)
|
(81)
|
(82)
|
1
|
3
|
11
|
19
|
53
|
10
|
21
|
26
|
33
|
83
|
68
|
206
|
(18)
|
(86)
|
(78)
|
(141)
|
7
|
(19)
|
(6)
|
19
|
10
|
1 659
|
35
|
55
|
|
Pre-Tax Income |
1 471
N/A
|
1 743
+18%
|
1 696
-3%
|
1 918
+13%
|
2 185
+14%
|
2 173
-1%
|
2 492
+15%
|
2 341
-6%
|
2 557
+9%
|
2 781
+9%
|
3 325
+20%
|
3 893
+17%
|
4 289
+10%
|
4 223
-2%
|
4 343
+3%
|
4 460
+3%
|
4 625
+4%
|
4 388
-5%
|
4 088
-7%
|
3 871
-5%
|
3 392
-12%
|
4 553
+34%
|
4 156
-9%
|
4 256
+2%
|
4 061
-5%
|
2 487
-39%
|
2 235
-10%
|
1 815
-19%
|
1 742
-4%
|
1 900
+9%
|
2 234
+18%
|
2 396
+7%
|
2 379
-1%
|
2 561
+8%
|
2 155
-16%
|
1 850
-14%
|
1 945
+5%
|
3 431
+76%
|
3 617
+5%
|
3 490
-4%
|
3 800
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(533)
|
(753)
|
(745)
|
(807)
|
(879)
|
(861)
|
(956)
|
(900)
|
(939)
|
(953)
|
(1 091)
|
(1 243)
|
(1 314)
|
(1 115)
|
(1 210)
|
(1 253)
|
(1 334)
|
(1 256)
|
(1 162)
|
(1 096)
|
(965)
|
(1 359)
|
(1 243)
|
(1 269)
|
(1 205)
|
(735)
|
(634)
|
(512)
|
(489)
|
(550)
|
(635)
|
(685)
|
(678)
|
(751)
|
(637)
|
(553)
|
(577)
|
(1 059)
|
(1 107)
|
(1 057)
|
(1 113)
|
|
Income from Continuing Operations |
938
|
990
|
951
|
1 111
|
1 306
|
1 312
|
1 536
|
1 441
|
1 618
|
1 828
|
2 234
|
2 650
|
2 975
|
3 108
|
3 133
|
3 207
|
3 291
|
3 132
|
2 926
|
2 775
|
2 427
|
3 194
|
2 913
|
2 987
|
2 856
|
1 752
|
1 601
|
1 303
|
1 253
|
1 350
|
1 599
|
1 711
|
1 701
|
1 810
|
1 518
|
1 297
|
1 368
|
2 372
|
2 510
|
2 433
|
2 687
|
|
Net Income (Common) |
937
N/A
|
989
+6%
|
951
-4%
|
1 109
+17%
|
1 306
+18%
|
1 311
+0%
|
1 535
+17%
|
1 441
-6%
|
1 616
+12%
|
1 827
+13%
|
2 233
+22%
|
2 648
+19%
|
2 974
+12%
|
3 107
+4%
|
3 131
+1%
|
3 207
+2%
|
3 290
+3%
|
3 132
-5%
|
2 926
-7%
|
2 774
-5%
|
2 427
-13%
|
3 193
+32%
|
2 912
-9%
|
2 987
+3%
|
2 855
-4%
|
1 751
-39%
|
1 600
-9%
|
1 301
-19%
|
1 253
-4%
|
1 350
+8%
|
1 599
+18%
|
1 712
+7%
|
1 701
-1%
|
1 809
+6%
|
1 518
-16%
|
1 296
-15%
|
1 367
+5%
|
2 371
+73%
|
2 509
+6%
|
2 432
-3%
|
2 685
+10%
|
|
EPS (Diluted) |
44.61
N/A
|
47.09
+6%
|
45.28
-4%
|
52.8
+17%
|
62.19
+18%
|
63.26
+2%
|
73.09
+16%
|
68.61
-6%
|
76.95
+12%
|
88.15
+15%
|
106.33
+21%
|
126.09
+19%
|
141.61
+12%
|
149.93
+6%
|
149.09
-1%
|
152.71
+2%
|
156.66
+3%
|
151.15
-4%
|
139.33
-8%
|
132.09
-5%
|
117.12
-11%
|
154.09
+32%
|
140.53
-9%
|
144.15
+3%
|
137.78
-4%
|
84.5
-39%
|
77.22
-9%
|
62.79
-19%
|
60.47
-4%
|
65.15
+8%
|
77.17
+18%
|
82.62
+7%
|
82.09
-1%
|
87.3
+6%
|
73.26
-16%
|
62.54
-15%
|
66.16
+6%
|
114.66
+73%
|
121.7
+6%
|
117.96
-3%
|
130.76
+11%
|