Tigers Polymer Corp
TSE:4231
Income Statement
Earnings Waterfall
Tigers Polymer Corp
Revenue
|
47.9B
JPY
|
Cost of Revenue
|
-37.5B
JPY
|
Gross Profit
|
10.4B
JPY
|
Operating Expenses
|
-6.4B
JPY
|
Operating Income
|
4B
JPY
|
Other Expenses
|
-394.4m
JPY
|
Net Income
|
3.6B
JPY
|
Income Statement
Tigers Polymer 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 |
33 138
N/A
|
35 183
+6%
|
36 645
+4%
|
37 567
+3%
|
39 522
+5%
|
40 615
+3%
|
41 229
+2%
|
41 812
+1%
|
41 004
-2%
|
39 698
-3%
|
39 922
+1%
|
38 989
-2%
|
38 451
-1%
|
40 521
+5%
|
40 883
+1%
|
42 298
+3%
|
43 976
+4%
|
42 767
-3%
|
43 372
+1%
|
43 974
+1%
|
44 104
+0%
|
43 020
-2%
|
42 393
-1%
|
41 043
-3%
|
39 332
-4%
|
39 870
+1%
|
38 449
-4%
|
36 169
-6%
|
36 711
+1%
|
36 590
0%
|
36 976
+1%
|
39 557
+7%
|
39 600
+0%
|
40 879
+3%
|
42 321
+4%
|
43 450
+3%
|
45 998
+6%
|
45 285
-2%
|
46 119
+2%
|
47 485
+3%
|
47 871
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(27 419)
|
(28 925)
|
(29 976)
|
(30 630)
|
(32 113)
|
(32 828)
|
(33 160)
|
(33 623)
|
(32 918)
|
(31 748)
|
(31 708)
|
(30 772)
|
(30 167)
|
(31 974)
|
(32 361)
|
(33 469)
|
(34 950)
|
(33 974)
|
(34 450)
|
(35 169)
|
(35 484)
|
(34 427)
|
(34 048)
|
(32 942)
|
(31 628)
|
(32 507)
|
(31 581)
|
(30 164)
|
(30 339)
|
(29 862)
|
(30 083)
|
(31 925)
|
(32 063)
|
(33 586)
|
(35 068)
|
(36 648)
|
(39 215)
|
(37 866)
|
(38 114)
|
(38 020)
|
(37 477)
|
|
Gross Profit |
5 719
N/A
|
6 258
+9%
|
6 669
+7%
|
6 937
+4%
|
7 409
+7%
|
7 787
+5%
|
8 069
+4%
|
8 189
+1%
|
8 087
-1%
|
7 950
-2%
|
8 214
+3%
|
8 217
+0%
|
8 283
+1%
|
8 547
+3%
|
8 521
0%
|
8 828
+4%
|
9 025
+2%
|
8 793
-3%
|
8 923
+1%
|
8 807
-1%
|
8 622
-2%
|
8 593
0%
|
8 346
-3%
|
8 102
-3%
|
7 704
-5%
|
7 363
-4%
|
6 868
-7%
|
6 006
-13%
|
6 371
+6%
|
6 728
+6%
|
6 893
+2%
|
7 632
+11%
|
7 537
-1%
|
7 293
-3%
|
7 253
-1%
|
6 801
-6%
|
6 782
0%
|
7 419
+9%
|
8 004
+8%
|
9 465
+18%
|
10 394
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 580)
|
(4 735)
|
(4 879)
|
(4 995)
|
(5 166)
|
(5 424)
|
(5 524)
|
(5 632)
|
(5 601)
|
(5 415)
|
(5 433)
|
(5 395)
|
(5 492)
|
(5 750)
|
(5 877)
|
(6 021)
|
(6 170)
|
(6 125)
|
(6 164)
|
(6 237)
|
(6 284)
|
(6 289)
|
(6 288)
|
(6 224)
|
(6 134)
|
(6 061)
|
(5 920)
|
(5 781)
|
(5 666)
|
(5 576)
|
(5 673)
|
(5 795)
|
(5 981)
|
(6 013)
|
(6 144)
|
(6 276)
|
(6 378)
|
(6 328)
|
(6 283)
|
(6 326)
|
(6 357)
|
|
Selling, General & Administrative |
(4 581)
|
(3 711)
|
(4 880)
|
(4 996)
|
(5 167)
|
(4 323)
|
(5 525)
|
(5 633)
|
(5 602)
|
(4 302)
|
(5 433)
|
(5 395)
|
(5 492)
|
(4 571)
|
(5 876)
|
(6 020)
|
(6 170)
|
(4 926)
|
(6 165)
|
(6 238)
|
(6 284)
|
(5 049)
|
(6 288)
|
(6 224)
|
(6 134)
|
(4 901)
|
(5 920)
|
(5 781)
|
(5 666)
|
(4 476)
|
(5 673)
|
(5 795)
|
(5 981)
|
(4 930)
|
(6 144)
|
(6 276)
|
(6 378)
|
(5 210)
|
(6 283)
|
(6 326)
|
(6 357)
|
|
Research & Development |
0
|
(1 025)
|
0
|
0
|
0
|
(1 101)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 179)
|
0
|
0
|
0
|
(1 199)
|
0
|
0
|
0
|
(1 241)
|
0
|
0
|
0
|
(1 160)
|
0
|
0
|
0
|
(1 100)
|
0
|
0
|
0
|
(1 083)
|
0
|
0
|
0
|
(1 118)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1 113)
|
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)
|
|
Operating Income |
1 138
N/A
|
1 523
+34%
|
1 790
+18%
|
1 942
+8%
|
2 243
+15%
|
2 363
+5%
|
2 545
+8%
|
2 557
+0%
|
2 486
-3%
|
2 535
+2%
|
2 781
+10%
|
2 822
+1%
|
2 791
-1%
|
2 796
+0%
|
2 645
-5%
|
2 808
+6%
|
2 855
+2%
|
2 668
-7%
|
2 757
+3%
|
2 567
-7%
|
2 336
-9%
|
2 304
-1%
|
2 057
-11%
|
1 877
-9%
|
1 571
-16%
|
1 302
-17%
|
948
-27%
|
225
-76%
|
705
+213%
|
1 152
+63%
|
1 219
+6%
|
1 837
+51%
|
1 555
-15%
|
1 280
-18%
|
1 109
-13%
|
525
-53%
|
405
-23%
|
1 091
+170%
|
1 721
+58%
|
3 139
+82%
|
4 036
+29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
276
|
146
|
65
|
219
|
238
|
358
|
390
|
196
|
92
|
(48)
|
(207)
|
(164)
|
22
|
81
|
185
|
206
|
17
|
(12)
|
87
|
143
|
68
|
126
|
(1)
|
(59)
|
50
|
123
|
119
|
97
|
65
|
183
|
233
|
284
|
358
|
490
|
1 017
|
1 315
|
835
|
565
|
483
|
410
|
654
|
|
Non-Reccuring Items |
35
|
(21)
|
(218)
|
(20)
|
(8)
|
52
|
251
|
46
|
(85)
|
(148)
|
(172)
|
(165)
|
(35)
|
(33)
|
(8)
|
(10)
|
(8)
|
(15)
|
(15)
|
(14)
|
(20)
|
(365)
|
(358)
|
(358)
|
(355)
|
(296)
|
(292)
|
(291)
|
(288)
|
(8)
|
(7)
|
(9)
|
(10)
|
(21)
|
(22)
|
(21)
|
(24)
|
(12)
|
(11)
|
220
|
223
|
|
Gain/Loss on Disposition of Assets |
16
|
10
|
3
|
4
|
1
|
(3)
|
(4)
|
5
|
5
|
0
|
(148)
|
(158)
|
(154)
|
(146)
|
19
|
20
|
130
|
121
|
117
|
117
|
1
|
109
|
107
|
108
|
110
|
2
|
2
|
0
|
0
|
0
|
2
|
0
|
4
|
3
|
0
|
18
|
15
|
16
|
17
|
7
|
7
|
|
Total Other Income |
(73)
|
(186)
|
(172)
|
(106)
|
(42)
|
43
|
100
|
86
|
102
|
115
|
84
|
76
|
78
|
172
|
179
|
199
|
213
|
101
|
99
|
130
|
114
|
163
|
147
|
102
|
121
|
189
|
258
|
267
|
259
|
174
|
133
|
110
|
88
|
91
|
89
|
130
|
179
|
215
|
193
|
161
|
148
|
|
Pre-Tax Income |
1 391
N/A
|
1 473
+6%
|
1 467
0%
|
2 038
+39%
|
2 432
+19%
|
2 812
+16%
|
3 281
+17%
|
2 889
-12%
|
2 598
-10%
|
2 454
-6%
|
2 336
-5%
|
2 409
+3%
|
2 701
+12%
|
2 871
+6%
|
3 018
+5%
|
3 221
+7%
|
3 206
0%
|
2 864
-11%
|
3 046
+6%
|
2 943
-3%
|
2 497
-15%
|
2 338
-6%
|
1 950
-17%
|
1 671
-14%
|
1 498
-10%
|
1 320
-12%
|
1 035
-22%
|
299
-71%
|
741
+148%
|
1 501
+103%
|
1 580
+5%
|
2 221
+41%
|
1 994
-10%
|
1 844
-8%
|
2 195
+19%
|
1 967
-10%
|
1 411
-28%
|
1 874
+33%
|
2 403
+28%
|
3 937
+64%
|
5 068
+29%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(500)
|
(560)
|
(571)
|
(672)
|
(738)
|
(710)
|
(695)
|
(629)
|
(530)
|
(465)
|
(525)
|
(537)
|
(640)
|
(619)
|
(651)
|
(704)
|
(625)
|
(757)
|
(801)
|
(761)
|
(768)
|
(500)
|
(412)
|
(477)
|
(405)
|
(935)
|
(879)
|
(694)
|
(789)
|
(572)
|
(674)
|
(726)
|
(746)
|
(813)
|
(1 035)
|
(1 109)
|
(995)
|
(760)
|
(681)
|
(887)
|
(1 011)
|
|
Income from Continuing Operations |
891
|
913
|
897
|
1 367
|
1 695
|
2 102
|
2 586
|
2 260
|
2 067
|
1 989
|
1 810
|
1 871
|
2 061
|
2 252
|
2 367
|
2 517
|
2 581
|
2 107
|
2 245
|
2 182
|
1 729
|
1 838
|
1 538
|
1 194
|
1 093
|
385
|
156
|
(395)
|
(48)
|
929
|
906
|
1 495
|
1 248
|
1 031
|
1 160
|
858
|
416
|
1 114
|
1 722
|
3 051
|
4 056
|
|
Income to Minority Interest |
(105)
|
(104)
|
(89)
|
(74)
|
(73)
|
(79)
|
(94)
|
(117)
|
(129)
|
(116)
|
(116)
|
(122)
|
(113)
|
(122)
|
(128)
|
(117)
|
(123)
|
(124)
|
(133)
|
(129)
|
(145)
|
(155)
|
(145)
|
(170)
|
(167)
|
(162)
|
(173)
|
(145)
|
(145)
|
(159)
|
(169)
|
(210)
|
(231)
|
(199)
|
(211)
|
(238)
|
(282)
|
(297)
|
(330)
|
(380)
|
(415)
|
|
Net Income (Common) |
787
N/A
|
809
+3%
|
809
N/A
|
1 294
+60%
|
1 623
+25%
|
2 023
+25%
|
2 492
+23%
|
2 143
-14%
|
1 939
-10%
|
1 873
-3%
|
1 696
-9%
|
1 752
+3%
|
1 950
+11%
|
2 130
+9%
|
2 240
+5%
|
2 400
+7%
|
2 458
+2%
|
1 983
-19%
|
2 112
+7%
|
2 053
-3%
|
1 584
-23%
|
1 683
+6%
|
1 393
-17%
|
1 023
-27%
|
926
-10%
|
223
-76%
|
(17)
N/A
|
(541)
-3 088%
|
(193)
+64%
|
769
N/A
|
737
-4%
|
1 286
+74%
|
1 017
-21%
|
832
-18%
|
949
+14%
|
620
-35%
|
133
-78%
|
816
+512%
|
1 392
+71%
|
2 670
+92%
|
3 642
+36%
|
|
EPS (Diluted) |
39.35
N/A
|
40.45
+3%
|
40.45
N/A
|
64.7
+60%
|
81.15
+25%
|
101.08
+25%
|
124.6
+23%
|
107.15
-14%
|
96.95
-10%
|
93.62
-3%
|
84.8
-9%
|
87.6
+3%
|
97.5
+11%
|
106.46
+9%
|
112
+5%
|
120
+7%
|
122.9
+2%
|
99.1
-19%
|
105.6
+7%
|
102.65
-3%
|
79.18
-23%
|
84.12
+6%
|
69.64
-17%
|
51.15
-27%
|
46.26
-10%
|
11.13
-76%
|
-0.85
N/A
|
-27.02
-3 079%
|
-9.67
+64%
|
38.46
N/A
|
36.86
-4%
|
64.27
+74%
|
50.84
-21%
|
41.61
-18%
|
47.68
+15%
|
31.12
-35%
|
6.69
-79%
|
41.02
+513%
|
69.95
+71%
|
134.16
+92%
|
182.96
+36%
|