Take And Give Needs Co Ltd
TSE:4331
Income Statement
Earnings Waterfall
Take And Give Needs Co Ltd
Revenue
|
45B
JPY
|
Cost of Revenue
|
-15.2B
JPY
|
Gross Profit
|
29.8B
JPY
|
Operating Expenses
|
-27.4B
JPY
|
Operating Income
|
2.5B
JPY
|
Other Expenses
|
-2.2B
JPY
|
Net Income
|
244m
JPY
|
Income Statement
Take And Give Needs 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 |
59 759
N/A
|
60 788
+2%
|
60 040
-1%
|
60 045
+0%
|
59 984
0%
|
59 269
-1%
|
59 629
+1%
|
60 215
+1%
|
59 099
-2%
|
59 524
+1%
|
59 363
0%
|
59 667
+1%
|
60 329
+1%
|
60 186
0%
|
60 377
+0%
|
62 416
+3%
|
63 605
+2%
|
64 590
+2%
|
66 042
+2%
|
66 250
+0%
|
66 240
0%
|
66 871
+1%
|
67 082
+0%
|
66 870
0%
|
65 813
-2%
|
63 678
-3%
|
50 268
-21%
|
37 120
-26%
|
28 940
-22%
|
20 044
-31%
|
26 917
+34%
|
31 865
+18%
|
35 347
+11%
|
39 482
+12%
|
41 519
+5%
|
44 080
+6%
|
45 598
+3%
|
45 532
0%
|
45 108
-1%
|
44 592
-1%
|
45 038
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(26 257)
|
(26 563)
|
(26 217)
|
(26 085)
|
(25 870)
|
(25 373)
|
(25 208)
|
(25 320)
|
(24 621)
|
(24 913)
|
(24 777)
|
(24 712)
|
(24 827)
|
(24 263)
|
(24 087)
|
(24 598)
|
(24 748)
|
(24 741)
|
(24 992)
|
(24 719)
|
(24 569)
|
(24 697)
|
(24 782)
|
(24 778)
|
(24 243)
|
(23 348)
|
(18 320)
|
(13 458)
|
(10 378)
|
(7 265)
|
(9 694)
|
(11 415)
|
(12 445)
|
(13 745)
|
(14 423)
|
(15 307)
|
(15 898)
|
(15 839)
|
(15 518)
|
(15 196)
|
(15 200)
|
|
Gross Profit |
33 502
N/A
|
34 225
+2%
|
33 823
-1%
|
33 960
+0%
|
34 114
+0%
|
33 896
-1%
|
34 421
+2%
|
34 895
+1%
|
34 478
-1%
|
34 611
+0%
|
34 586
0%
|
34 955
+1%
|
35 502
+2%
|
35 923
+1%
|
36 290
+1%
|
37 818
+4%
|
38 857
+3%
|
39 849
+3%
|
41 050
+3%
|
41 531
+1%
|
41 671
+0%
|
42 174
+1%
|
42 300
+0%
|
42 092
0%
|
41 570
-1%
|
40 330
-3%
|
31 948
-21%
|
23 662
-26%
|
18 562
-22%
|
12 779
-31%
|
17 223
+35%
|
20 450
+19%
|
22 902
+12%
|
25 737
+12%
|
27 096
+5%
|
28 773
+6%
|
29 700
+3%
|
29 693
0%
|
29 590
0%
|
29 396
-1%
|
29 838
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(29 674)
|
(30 606)
|
(30 954)
|
(30 976)
|
(31 306)
|
(30 875)
|
(31 184)
|
(31 974)
|
(32 151)
|
(33 066)
|
(33 173)
|
(33 111)
|
(33 289)
|
(33 994)
|
(34 518)
|
(35 270)
|
(36 386)
|
(37 064)
|
(37 471)
|
(37 145)
|
(37 155)
|
(37 893)
|
(38 022)
|
(37 881)
|
(37 504)
|
(36 751)
|
(32 706)
|
(30 400)
|
(27 410)
|
(23 970)
|
(24 827)
|
(23 657)
|
(23 545)
|
(23 648)
|
(23 521)
|
(23 776)
|
(24 173)
|
(26 012)
|
(27 130)
|
(27 801)
|
(27 385)
|
|
Selling, General & Administrative |
(29 673)
|
(30 605)
|
(30 953)
|
(30 974)
|
(31 307)
|
(30 874)
|
(31 183)
|
(31 973)
|
(32 149)
|
(33 065)
|
(33 172)
|
(33 110)
|
(33 289)
|
(33 483)
|
(34 517)
|
(35 270)
|
(36 383)
|
(37 063)
|
(36 933)
|
(37 143)
|
(37 155)
|
(37 892)
|
(38 021)
|
(37 880)
|
(37 503)
|
(36 750)
|
(32 704)
|
(30 400)
|
(27 410)
|
(23 969)
|
(24 826)
|
(23 656)
|
(23 543)
|
(23 646)
|
(23 520)
|
(23 773)
|
(24 172)
|
(26 011)
|
(26 547)
|
(27 093)
|
(27 383)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(510)
|
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
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(1)
|
(538)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
(583)
|
(708)
|
0
|
|
Operating Income |
3 828
N/A
|
3 619
-5%
|
2 869
-21%
|
2 984
+4%
|
2 808
-6%
|
3 021
+8%
|
3 237
+7%
|
2 921
-10%
|
2 327
-20%
|
1 545
-34%
|
1 413
-9%
|
1 844
+31%
|
2 213
+20%
|
1 929
-13%
|
1 772
-8%
|
2 548
+44%
|
2 471
-3%
|
2 785
+13%
|
3 579
+29%
|
4 386
+23%
|
4 516
+3%
|
4 281
-5%
|
4 278
0%
|
4 211
-2%
|
4 066
-3%
|
3 579
-12%
|
(758)
N/A
|
(6 738)
-789%
|
(8 848)
-31%
|
(11 191)
-26%
|
(7 604)
+32%
|
(3 207)
+58%
|
(643)
+80%
|
2 089
N/A
|
3 575
+71%
|
4 997
+40%
|
5 527
+11%
|
3 681
-33%
|
2 460
-33%
|
1 595
-35%
|
2 453
+54%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(232)
|
(160)
|
(232)
|
(293)
|
(227)
|
(199)
|
(163)
|
(65)
|
(77)
|
(107)
|
(168)
|
(350)
|
(437)
|
(299)
|
(306)
|
(247)
|
(206)
|
(351)
|
(397)
|
(378)
|
(345)
|
(431)
|
(354)
|
(382)
|
(421)
|
(336)
|
(361)
|
(337)
|
(344)
|
(369)
|
(376)
|
(382)
|
(384)
|
(396)
|
(403)
|
(417)
|
(427)
|
(429)
|
(441)
|
(455)
|
(470)
|
|
Non-Reccuring Items |
(249)
|
(375)
|
(362)
|
(350)
|
(416)
|
(523)
|
(628)
|
(817)
|
(716)
|
(789)
|
(686)
|
(494)
|
(553)
|
(798)
|
(1 374)
|
(1 522)
|
(1 529)
|
(606)
|
0
|
(473)
|
(579)
|
(856)
|
(961)
|
(1 289)
|
(1 112)
|
(1 458)
|
(5 123)
|
(3 864)
|
(3 235)
|
(3 040)
|
1 165
|
557
|
809
|
294
|
108
|
(5)
|
(885)
|
(331)
|
0
|
0
|
(879)
|
|
Gain/Loss on Disposition of Assets |
74
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
(1 120)
|
0
|
(1 120)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
|
Total Other Income |
21
|
(126)
|
(129)
|
(143)
|
(157)
|
(39)
|
(41)
|
(35)
|
(54)
|
(26)
|
(38)
|
(76)
|
(43)
|
(40)
|
(24)
|
14
|
24
|
55
|
54
|
79
|
49
|
50
|
78
|
61
|
84
|
138
|
115
|
(1)
|
(1 112)
|
(127)
|
(1 265)
|
(92)
|
(142)
|
(145)
|
(54)
|
(78)
|
(54)
|
(70)
|
(165)
|
(165)
|
(157)
|
|
Pre-Tax Income |
3 442
N/A
|
3 032
-12%
|
2 146
-29%
|
2 198
+2%
|
2 008
-9%
|
2 260
+13%
|
2 405
+6%
|
2 004
-17%
|
1 480
-26%
|
623
-58%
|
521
-16%
|
924
+77%
|
1 184
+28%
|
796
-33%
|
68
-91%
|
793
+1 066%
|
760
-4%
|
1 883
+148%
|
3 236
+72%
|
3 614
+12%
|
3 641
+1%
|
3 044
-16%
|
3 041
0%
|
2 601
-14%
|
2 617
+1%
|
1 923
-27%
|
(6 208)
N/A
|
(12 060)
-94%
|
(13 539)
-12%
|
(15 847)
-17%
|
(8 080)
+49%
|
(3 124)
+61%
|
(360)
+88%
|
1 842
N/A
|
3 226
+75%
|
4 497
+39%
|
4 161
-7%
|
2 764
-34%
|
1 854
-33%
|
975
-47%
|
947
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 689)
|
(1 624)
|
(1 264)
|
(1 316)
|
(1 192)
|
(1 228)
|
(1 270)
|
(1 061)
|
(998)
|
(378)
|
(316)
|
(487)
|
(596)
|
(415)
|
(112)
|
(408)
|
(303)
|
(981)
|
(1 447)
|
(1 402)
|
(1 260)
|
(753)
|
(777)
|
(734)
|
(841)
|
(963)
|
550
|
(1 136)
|
(486)
|
(436)
|
(1 649)
|
513
|
(11)
|
35
|
1 631
|
1 113
|
859
|
1 344
|
(603)
|
(300)
|
(519)
|
|
Income from Continuing Operations |
1 753
|
1 408
|
882
|
882
|
816
|
1 032
|
1 135
|
943
|
482
|
245
|
205
|
437
|
588
|
381
|
(44)
|
385
|
457
|
902
|
1 789
|
2 212
|
2 381
|
2 291
|
2 264
|
1 867
|
1 776
|
960
|
(5 658)
|
(13 196)
|
(14 025)
|
(16 283)
|
(9 729)
|
(2 611)
|
(371)
|
1 877
|
4 857
|
5 610
|
5 020
|
4 108
|
1 251
|
675
|
428
|
|
Income to Minority Interest |
(47)
|
(49)
|
(40)
|
(31)
|
(17)
|
(24)
|
(25)
|
(28)
|
(25)
|
(14)
|
(13)
|
(4)
|
(2)
|
(20)
|
(10)
|
(23)
|
(10)
|
(13)
|
(19)
|
(18)
|
(19)
|
(7)
|
9
|
21
|
34
|
44
|
201
|
96
|
60
|
69
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
1 705
N/A
|
1 358
-20%
|
844
-38%
|
852
+1%
|
798
-6%
|
1 008
+26%
|
1 108
+10%
|
912
-18%
|
457
-50%
|
230
-50%
|
192
-17%
|
433
+126%
|
586
+35%
|
360
-39%
|
(54)
N/A
|
361
N/A
|
446
+24%
|
888
+99%
|
1 769
+99%
|
2 194
+24%
|
2 361
+8%
|
2 283
-3%
|
2 271
-1%
|
1 887
-17%
|
1 810
-4%
|
1 003
-45%
|
(5 457)
N/A
|
(13 102)
-140%
|
(13 967)
-7%
|
(16 214)
-16%
|
(9 891)
+39%
|
(2 713)
+73%
|
(526)
+81%
|
1 671
N/A
|
4 652
+178%
|
5 404
+16%
|
4 815
-11%
|
3 902
-19%
|
1 051
-73%
|
483
-54%
|
244
-49%
|
|
EPS (Diluted) |
131.15
N/A
|
104.46
-20%
|
64.92
-38%
|
65.53
+1%
|
61.38
-6%
|
77.79
+27%
|
85.23
+10%
|
70.15
-18%
|
35.15
-50%
|
17.75
-50%
|
14.76
-17%
|
33.3
+126%
|
45.07
+35%
|
27.79
-38%
|
-4.17
N/A
|
27.76
N/A
|
34.3
+24%
|
68.55
+100%
|
136.07
+98%
|
168.76
+24%
|
182.28
+8%
|
176.26
-3%
|
175.33
-1%
|
145.65
-17%
|
139.72
-4%
|
77.42
-45%
|
-421.18
N/A
|
-1 010.54
-140%
|
-1 077.02
-7%
|
-1 250.66
-16%
|
-557.56
+55%
|
-152.58
+73%
|
-29.61
+81%
|
94.11
N/A
|
261.9
+178%
|
304.16
+16%
|
270.97
-11%
|
219.62
-19%
|
59.25
-73%
|
27.16
-54%
|
13.72
-49%
|