CE Holdings Co Ltd
TSE:4320
Income Statement
Earnings Waterfall
CE Holdings Co Ltd
Revenue
|
13.7B
JPY
|
Cost of Revenue
|
-10B
JPY
|
Gross Profit
|
3.7B
JPY
|
Operating Expenses
|
-2.4B
JPY
|
Operating Income
|
1.3B
JPY
|
Other Expenses
|
-618.5m
JPY
|
Net Income
|
634.5m
JPY
|
Income Statement
CE Holdings 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 |
7 276
N/A
|
7 720
+6%
|
7 532
-2%
|
7 517
0%
|
7 046
-6%
|
6 364
-10%
|
7 205
+13%
|
7 393
+3%
|
7 156
-3%
|
7 586
+6%
|
7 807
+3%
|
8 125
+4%
|
7 966
-2%
|
7 312
-8%
|
6 888
-6%
|
7 765
+13%
|
8 359
+8%
|
9 025
+8%
|
9 320
+3%
|
9 047
-3%
|
9 323
+3%
|
10 405
+12%
|
10 402
0%
|
11 652
+12%
|
11 781
+1%
|
11 465
-3%
|
11 674
+2%
|
10 604
-9%
|
11 333
+7%
|
11 618
+3%
|
11 528
-1%
|
12 285
+7%
|
12 475
+2%
|
12 798
+3%
|
13 921
+9%
|
13 703
-2%
|
13 957
+2%
|
13 811
-1%
|
13 264
-4%
|
13 632
+3%
|
13 726
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 662)
|
(5 836)
|
(5 772)
|
(5 856)
|
(5 596)
|
(5 306)
|
(6 098)
|
(6 115)
|
(5 899)
|
(6 201)
|
(6 299)
|
(6 555)
|
(6 426)
|
(5 817)
|
(5 467)
|
(6 130)
|
(6 609)
|
(7 124)
|
(7 455)
|
(7 319)
|
(7 566)
|
(8 522)
|
(8 358)
|
(9 401)
|
(9 382)
|
(9 152)
|
(9 519)
|
(8 589)
|
(9 236)
|
(9 265)
|
(8 983)
|
(9 636)
|
(9 707)
|
(10 022)
|
(10 883)
|
(10 544)
|
(10 629)
|
(10 302)
|
(9 762)
|
(9 942)
|
(10 046)
|
|
Gross Profit |
1 614
N/A
|
1 884
+17%
|
1 760
-7%
|
1 661
-6%
|
1 450
-13%
|
1 059
-27%
|
1 107
+5%
|
1 279
+16%
|
1 257
-2%
|
1 386
+10%
|
1 508
+9%
|
1 570
+4%
|
1 540
-2%
|
1 495
-3%
|
1 421
-5%
|
1 635
+15%
|
1 750
+7%
|
1 901
+9%
|
1 866
-2%
|
1 727
-7%
|
1 757
+2%
|
1 883
+7%
|
2 045
+9%
|
2 251
+10%
|
2 399
+7%
|
2 313
-4%
|
2 155
-7%
|
2 015
-6%
|
2 096
+4%
|
2 353
+12%
|
2 546
+8%
|
2 649
+4%
|
2 768
+4%
|
2 776
+0%
|
3 037
+9%
|
3 159
+4%
|
3 327
+5%
|
3 508
+5%
|
3 502
0%
|
3 690
+5%
|
3 680
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(941)
|
(945)
|
(975)
|
(937)
|
(984)
|
(994)
|
(1 075)
|
(1 143)
|
(1 191)
|
(1 317)
|
(1 347)
|
(1 400)
|
(1 444)
|
(1 482)
|
(1 510)
|
(1 471)
|
(1 429)
|
(1 311)
|
(1 225)
|
(1 201)
|
(1 197)
|
(1 281)
|
(1 247)
|
(1 289)
|
(1 289)
|
(1 359)
|
(1 454)
|
(1 548)
|
(1 678)
|
(1 699)
|
(1 763)
|
(1 770)
|
(1 873)
|
(1 950)
|
(2 037)
|
(2 127)
|
(2 214)
|
(2 254)
|
(2 300)
|
(2 435)
|
(2 427)
|
|
Selling, General & Administrative |
(941)
|
(945)
|
(975)
|
(868)
|
(978)
|
(988)
|
(1 074)
|
(1 017)
|
(1 194)
|
(1 317)
|
(1 347)
|
(1 016)
|
(1 441)
|
(1 481)
|
(1 509)
|
(1 134)
|
(1 429)
|
(1 311)
|
(1 225)
|
(1 152)
|
(1 197)
|
(1 229)
|
(1 196)
|
(1 240)
|
(1 289)
|
(1 359)
|
(1 454)
|
(1 364)
|
(1 586)
|
(1 618)
|
(1 683)
|
(1 568)
|
(1 851)
|
(1 928)
|
(2 037)
|
(1 882)
|
(2 214)
|
(2 254)
|
(2 300)
|
(2 208)
|
(2 433)
|
|
Research & Development |
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(364)
|
0
|
0
|
0
|
(304)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(178)
|
0
|
0
|
0
|
(138)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(90)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(0)
|
3
|
0
|
0
|
(0)
|
(3)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(51)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(92)
|
(81)
|
(81)
|
(0)
|
(22)
|
(22)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
7
|
|
Operating Income |
673
N/A
|
939
+40%
|
785
-16%
|
724
-8%
|
467
-36%
|
65
-86%
|
32
-51%
|
135
+322%
|
66
-51%
|
69
+4%
|
161
+134%
|
171
+6%
|
97
-43%
|
14
-86%
|
(89)
N/A
|
164
N/A
|
321
+96%
|
590
+84%
|
641
+9%
|
526
-18%
|
560
+6%
|
603
+8%
|
797
+32%
|
962
+21%
|
1 111
+15%
|
954
-14%
|
701
-26%
|
467
-33%
|
418
-10%
|
654
+56%
|
782
+20%
|
879
+12%
|
895
+2%
|
826
-8%
|
1 000
+21%
|
1 031
+3%
|
1 113
+8%
|
1 255
+13%
|
1 202
-4%
|
1 255
+4%
|
1 253
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
11
|
18
|
24
|
32
|
38
|
29
|
34
|
52
|
31
|
30
|
31
|
39
|
49
|
66
|
64
|
56
|
36
|
34
|
29
|
49
|
42
|
30
|
39
|
20
|
21
|
(49)
|
(87)
|
(110)
|
(106)
|
(12)
|
(2)
|
18
|
15
|
(9)
|
0
|
2
|
(1)
|
(2)
|
7
|
(1)
|
1
|
|
Non-Reccuring Items |
0
|
0
|
(5)
|
(6)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
0
|
(1)
|
(27)
|
(26)
|
(28)
|
(27)
|
(2)
|
(53)
|
(52)
|
0
|
0
|
0
|
(0)
|
(11)
|
(11)
|
(12)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
(0)
|
22
|
20
|
46
|
24
|
5
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
54
|
16
|
18
|
10
|
6
|
8
|
8
|
24
|
43
|
42
|
41
|
13
|
14
|
14
|
14
|
3
|
4
|
3
|
12
|
15
|
12
|
11
|
3
|
2
|
3
|
9
|
8
|
16
|
20
|
19
|
21
|
12
|
123
|
122
|
130
|
12
|
12
|
8
|
3
|
3
|
7
|
|
Pre-Tax Income |
738
N/A
|
973
+32%
|
822
-16%
|
760
-8%
|
511
-33%
|
102
-80%
|
74
-27%
|
214
+190%
|
140
-35%
|
141
+1%
|
234
+66%
|
220
-6%
|
160
-27%
|
92
-42%
|
(38)
N/A
|
196
N/A
|
334
+70%
|
600
+80%
|
680
+13%
|
537
-21%
|
562
+5%
|
644
+15%
|
839
+30%
|
984
+17%
|
1 134
+15%
|
902
-20%
|
611
-32%
|
361
-41%
|
333
-8%
|
661
+98%
|
801
+21%
|
1 001
+25%
|
1 033
+3%
|
938
-9%
|
1 130
+20%
|
1 066
-6%
|
1 145
+7%
|
1 307
+14%
|
1 236
-5%
|
1 262
+2%
|
1 261
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(308)
|
(434)
|
(373)
|
(339)
|
(306)
|
(106)
|
(94)
|
(96)
|
(54)
|
(16)
|
(48)
|
(81)
|
(84)
|
(51)
|
(51)
|
(78)
|
(101)
|
(201)
|
(179)
|
(193)
|
(208)
|
(229)
|
(299)
|
(353)
|
(379)
|
(347)
|
(285)
|
(187)
|
(177)
|
(259)
|
(299)
|
(279)
|
(302)
|
(287)
|
(377)
|
(384)
|
(390)
|
(467)
|
(415)
|
(489)
|
(534)
|
|
Income from Continuing Operations |
431
|
539
|
449
|
420
|
204
|
(4)
|
(20)
|
118
|
86
|
125
|
186
|
139
|
76
|
41
|
(89)
|
118
|
232
|
399
|
501
|
344
|
354
|
416
|
541
|
631
|
754
|
555
|
326
|
173
|
156
|
402
|
502
|
722
|
731
|
651
|
753
|
683
|
755
|
840
|
822
|
773
|
727
|
|
Income to Minority Interest |
27
|
32
|
28
|
25
|
10
|
8
|
9
|
2
|
19
|
(9)
|
(11)
|
(25)
|
(27)
|
(18)
|
5
|
(14)
|
(28)
|
(43)
|
(62)
|
(53)
|
(61)
|
(77)
|
(91)
|
(100)
|
(93)
|
(86)
|
(59)
|
(52)
|
(67)
|
(74)
|
(89)
|
(89)
|
(80)
|
(65)
|
(73)
|
(95)
|
(76)
|
(93)
|
(75)
|
(86)
|
(93)
|
|
Net Income (Common) |
458
N/A
|
571
+25%
|
477
-16%
|
446
-7%
|
214
-52%
|
4
-98%
|
(11)
N/A
|
120
N/A
|
105
-12%
|
116
+11%
|
174
+50%
|
114
-35%
|
49
-57%
|
23
-52%
|
(84)
N/A
|
104
N/A
|
205
+96%
|
356
+74%
|
439
+23%
|
291
-34%
|
293
+1%
|
339
+16%
|
450
+33%
|
532
+18%
|
662
+24%
|
468
-29%
|
267
-43%
|
121
-54%
|
90
-26%
|
328
+267%
|
413
+26%
|
633
+53%
|
650
+3%
|
586
-10%
|
680
+16%
|
588
-14%
|
679
+15%
|
747
+10%
|
746
0%
|
688
-8%
|
634
-8%
|
|
EPS (Diluted) |
30.5
N/A
|
38.32
+26%
|
33.37
-13%
|
29.73
-11%
|
14.95
-50%
|
0.24
-98%
|
-0.79
N/A
|
8.03
N/A
|
7.34
-9%
|
7.74
+5%
|
12.35
+60%
|
7.8
-37%
|
3.44
-56%
|
1.64
-52%
|
-5.86
N/A
|
7.11
N/A
|
14.21
+100%
|
23.12
+63%
|
30.29
+31%
|
19.47
-36%
|
19.46
0%
|
22.31
+15%
|
29.71
+33%
|
35.13
+18%
|
43.81
+25%
|
31.05
-29%
|
17.86
-42%
|
8.09
-55%
|
6
-26%
|
21.95
+266%
|
27.6
+26%
|
42.34
+53%
|
43.48
+3%
|
38.95
-10%
|
45.15
+16%
|
39.13
-13%
|
45.16
+15%
|
49.92
+11%
|
49.91
0%
|
45.91
-8%
|
42.43
-8%
|