Prestige International Inc
TSE:4290
Income Statement
Earnings Waterfall
Prestige International Inc
Revenue
|
57.9B
JPY
|
Cost of Revenue
|
-44.4B
JPY
|
Gross Profit
|
13.5B
JPY
|
Operating Expenses
|
-5.8B
JPY
|
Operating Income
|
7.7B
JPY
|
Other Expenses
|
-2.2B
JPY
|
Net Income
|
5.4B
JPY
|
Income Statement
Prestige International Inc
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 |
22 346
N/A
|
22 223
-1%
|
22 754
+2%
|
23 381
+3%
|
24 060
+3%
|
24 619
+2%
|
25 736
+5%
|
26 503
+3%
|
26 962
+2%
|
27 328
+1%
|
27 642
+1%
|
28 063
+2%
|
28 817
+3%
|
29 478
+2%
|
30 376
+3%
|
31 218
+3%
|
32 031
+3%
|
33 119
+3%
|
33 883
+2%
|
35 074
+4%
|
36 065
+3%
|
37 196
+3%
|
38 567
+4%
|
39 983
+4%
|
41 522
+4%
|
42 378
+2%
|
41 850
-1%
|
41 428
-1%
|
40 722
-2%
|
40 618
0%
|
41 838
+3%
|
43 172
+3%
|
44 829
+4%
|
46 744
+4%
|
48 662
+4%
|
50 631
+4%
|
52 935
+5%
|
54 563
+3%
|
55 870
+2%
|
57 146
+2%
|
57 856
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(17 272)
|
(17 078)
|
(17 511)
|
(17 939)
|
(18 530)
|
(18 748)
|
(19 526)
|
(20 219)
|
(20 531)
|
(20 818)
|
(21 043)
|
(21 298)
|
(21 847)
|
(22 389)
|
(23 210)
|
(24 008)
|
(24 724)
|
(25 477)
|
(26 160)
|
(27 128)
|
(27 945)
|
(28 837)
|
(29 854)
|
(31 093)
|
(32 322)
|
(33 392)
|
(32 893)
|
(32 318)
|
(31 753)
|
(31 422)
|
(32 326)
|
(33 276)
|
(34 184)
|
(35 441)
|
(36 758)
|
(38 172)
|
(39 842)
|
(41 264)
|
(42 410)
|
(43 473)
|
(44 355)
|
|
Gross Profit |
5 075
N/A
|
5 145
+1%
|
5 243
+2%
|
5 442
+4%
|
5 530
+2%
|
5 871
+6%
|
6 210
+6%
|
6 284
+1%
|
6 430
+2%
|
6 510
+1%
|
6 599
+1%
|
6 765
+3%
|
6 971
+3%
|
7 089
+2%
|
7 166
+1%
|
7 210
+1%
|
7 307
+1%
|
7 642
+5%
|
7 723
+1%
|
7 946
+3%
|
8 120
+2%
|
8 359
+3%
|
8 713
+4%
|
8 890
+2%
|
9 200
+3%
|
8 985
-2%
|
8 956
0%
|
9 111
+2%
|
8 968
-2%
|
9 195
+3%
|
9 513
+3%
|
9 895
+4%
|
10 645
+8%
|
11 303
+6%
|
11 903
+5%
|
12 459
+5%
|
13 093
+5%
|
13 299
+2%
|
13 459
+1%
|
13 674
+2%
|
13 501
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 290)
|
(2 335)
|
(2 380)
|
(2 460)
|
(2 594)
|
(2 919)
|
(3 144)
|
(3 263)
|
(3 288)
|
(3 164)
|
(3 128)
|
(3 163)
|
(3 300)
|
(3 321)
|
(3 364)
|
(3 408)
|
(3 381)
|
(3 412)
|
(3 447)
|
(3 524)
|
(3 556)
|
(3 672)
|
(3 843)
|
(3 789)
|
(3 929)
|
(4 026)
|
(4 181)
|
(3 958)
|
(3 930)
|
(3 962)
|
(4 091)
|
(4 210)
|
(4 347)
|
(4 461)
|
(4 660)
|
(4 841)
|
(5 134)
|
(5 459)
|
(5 615)
|
(5 815)
|
(5 846)
|
|
Selling, General & Administrative |
(2 291)
|
(2 335)
|
(2 381)
|
(2 462)
|
(2 595)
|
(2 919)
|
(3 145)
|
(3 265)
|
(3 290)
|
(3 164)
|
(3 129)
|
(3 162)
|
(3 299)
|
(3 321)
|
(3 363)
|
(3 408)
|
(3 380)
|
(3 412)
|
(3 446)
|
(3 522)
|
(3 554)
|
(3 672)
|
(3 715)
|
(3 788)
|
(3 929)
|
(4 026)
|
(3 990)
|
(3 958)
|
(3 930)
|
(3 962)
|
(4 091)
|
(4 210)
|
(4 347)
|
(4 461)
|
(4 660)
|
(4 841)
|
(5 134)
|
(5 459)
|
(5 615)
|
(5 815)
|
(5 846)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(128)
|
(0)
|
(0)
|
(0)
|
(192)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
Operating Income |
2 784
N/A
|
2 810
+1%
|
2 861
+2%
|
2 980
+4%
|
2 935
-2%
|
2 952
+1%
|
3 066
+4%
|
3 021
-1%
|
3 143
+4%
|
3 346
+6%
|
3 471
+4%
|
3 602
+4%
|
3 670
+2%
|
3 769
+3%
|
3 802
+1%
|
3 802
N/A
|
3 927
+3%
|
4 231
+8%
|
4 277
+1%
|
4 423
+3%
|
4 564
+3%
|
4 687
+3%
|
4 870
+4%
|
5 102
+5%
|
5 271
+3%
|
4 959
-6%
|
4 775
-4%
|
5 153
+8%
|
5 038
-2%
|
5 233
+4%
|
5 421
+4%
|
5 686
+5%
|
6 298
+11%
|
6 842
+9%
|
7 244
+6%
|
7 618
+5%
|
7 959
+4%
|
7 841
-1%
|
7 844
+0%
|
7 858
+0%
|
7 655
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
240
|
423
|
154
|
73
|
0
|
24
|
(103)
|
146
|
291
|
382
|
762
|
737
|
480
|
383
|
177
|
73
|
363
|
417
|
379
|
360
|
291
|
260
|
179
|
218
|
442
|
596
|
448
|
444
|
291
|
272
|
294
|
324
|
360
|
354
|
429
|
441
|
384
|
540
|
565
|
625
|
695
|
|
Non-Reccuring Items |
70
|
(2)
|
0
|
0
|
(55)
|
(313)
|
(311)
|
(299)
|
(241)
|
(4)
|
15
|
3
|
0
|
(7)
|
0
|
0
|
0
|
(50)
|
(57)
|
(66)
|
(66)
|
(127)
|
0
|
(267)
|
(274)
|
(192)
|
0
|
(42)
|
(178)
|
(141)
|
(170)
|
(173)
|
(29)
|
(70)
|
(10)
|
(6)
|
(6)
|
(5)
|
(1)
|
(12)
|
(27)
|
|
Gain/Loss on Disposition of Assets |
46
|
7
|
4
|
4
|
9
|
10
|
9
|
10
|
13
|
0
|
0
|
16
|
26
|
29
|
0
|
29
|
9
|
5
|
6
|
4
|
4
|
24
|
20
|
20
|
20
|
(1)
|
2
|
9
|
0
|
17
|
11
|
3
|
4
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
|
Total Other Income |
7
|
(12)
|
18
|
29
|
15
|
10
|
9
|
11
|
(24)
|
23
|
(34)
|
(50)
|
(43)
|
(20)
|
5
|
(22)
|
(19)
|
(10)
|
(15)
|
76
|
151
|
(6)
|
72
|
31
|
(15)
|
(17)
|
14
|
(24)
|
(16)
|
(38)
|
(11)
|
(30)
|
(28)
|
(9)
|
(16)
|
(4)
|
(12)
|
(2)
|
(17)
|
(30)
|
(62)
|
|
Pre-Tax Income |
3 146
N/A
|
3 226
+3%
|
3 038
-6%
|
3 087
+2%
|
2 905
-6%
|
2 683
-8%
|
2 669
-1%
|
2 888
+8%
|
3 181
+10%
|
3 747
+18%
|
4 214
+12%
|
4 309
+2%
|
4 134
-4%
|
4 154
+0%
|
3 984
-4%
|
3 882
-3%
|
4 279
+10%
|
4 594
+7%
|
4 588
0%
|
4 796
+5%
|
4 943
+3%
|
4 839
-2%
|
5 143
+6%
|
5 104
-1%
|
5 444
+7%
|
5 345
-2%
|
5 238
-2%
|
5 539
+6%
|
5 136
-7%
|
5 343
+4%
|
5 546
+4%
|
5 810
+5%
|
6 605
+14%
|
7 118
+8%
|
7 648
+7%
|
8 051
+5%
|
8 326
+3%
|
8 375
+1%
|
8 394
+0%
|
8 445
+1%
|
8 264
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 176)
|
(1 230)
|
(1 100)
|
(1 090)
|
(907)
|
(919)
|
(989)
|
(1 009)
|
(1 073)
|
(1 049)
|
(1 078)
|
(1 173)
|
(1 195)
|
(1 271)
|
(1 254)
|
(1 205)
|
(1 333)
|
(1 448)
|
(1 446)
|
(1 466)
|
(1 446)
|
(1 423)
|
(1 715)
|
(1 740)
|
(1 840)
|
(1 848)
|
(1 653)
|
(1 801)
|
(1 765)
|
(2 038)
|
(2 148)
|
(2 208)
|
(2 442)
|
(2 411)
|
(2 630)
|
(2 699)
|
(2 899)
|
(2 600)
|
(2 603)
|
(2 685)
|
(2 299)
|
|
Income from Continuing Operations |
1 972
|
1 995
|
1 938
|
1 997
|
1 997
|
1 763
|
1 679
|
1 877
|
2 107
|
2 698
|
3 136
|
3 137
|
2 939
|
2 883
|
2 729
|
2 675
|
2 946
|
3 146
|
3 143
|
3 332
|
3 498
|
3 416
|
3 428
|
3 363
|
3 604
|
3 497
|
3 585
|
3 738
|
3 371
|
3 305
|
3 397
|
3 602
|
4 163
|
4 707
|
5 019
|
5 352
|
5 427
|
5 775
|
5 792
|
5 760
|
5 965
|
|
Income to Minority Interest |
(12)
|
(14)
|
(11)
|
(11)
|
(9)
|
(5)
|
(4)
|
(3)
|
(14)
|
(29)
|
(40)
|
(50)
|
(48)
|
(94)
|
(138)
|
(179)
|
(200)
|
(209)
|
(190)
|
(190)
|
(221)
|
(231)
|
(264)
|
(292)
|
(302)
|
(304)
|
(317)
|
(327)
|
(330)
|
(337)
|
(332)
|
(338)
|
(337)
|
(350)
|
(368)
|
(389)
|
(434)
|
(457)
|
(499)
|
(543)
|
(553)
|
|
Net Income (Common) |
1 960
N/A
|
1 982
+1%
|
1 926
-3%
|
1 985
+3%
|
1 988
+0%
|
1 758
-12%
|
1 677
-5%
|
1 877
+12%
|
2 095
+12%
|
2 669
+27%
|
3 096
+16%
|
3 086
0%
|
2 890
-6%
|
2 789
-3%
|
2 591
-7%
|
2 497
-4%
|
2 747
+10%
|
2 937
+7%
|
2 954
+1%
|
3 142
+6%
|
3 278
+4%
|
3 185
-3%
|
3 163
-1%
|
3 072
-3%
|
3 302
+7%
|
3 193
-3%
|
3 268
+2%
|
3 411
+4%
|
3 040
-11%
|
2 969
-2%
|
3 066
+3%
|
3 264
+6%
|
3 826
+17%
|
4 357
+14%
|
4 650
+7%
|
4 963
+7%
|
4 992
+1%
|
5 319
+7%
|
5 292
0%
|
5 218
-1%
|
5 412
+4%
|
|
EPS (Diluted) |
15.8
N/A
|
16.11
+2%
|
14.93
-7%
|
16.13
+8%
|
15.77
-2%
|
14.02
-11%
|
13.3
-5%
|
14.77
+11%
|
16.49
+12%
|
21.07
+28%
|
24.36
+16%
|
24.28
0%
|
22.57
-7%
|
21.8
-3%
|
20.24
-7%
|
19.35
-4%
|
21.29
+10%
|
22.85
+7%
|
22.91
+0%
|
24.36
+6%
|
25.47
+5%
|
24.74
-3%
|
24.57
-1%
|
23.85
-3%
|
25.63
+7%
|
24.79
-3%
|
25.38
+2%
|
26.48
+4%
|
23.61
-11%
|
23.05
-2%
|
23.81
+3%
|
25.35
+6%
|
29.7
+17%
|
33.85
+14%
|
36.26
+7%
|
38.68
+7%
|
38.9
+1%
|
41.45
+7%
|
41.23
-1%
|
40.63
-1%
|
42.28
+4%
|