CTS Co Ltd
TSE:4345
Income Statement
Earnings Waterfall
CTS Co Ltd
Revenue
|
10.9B
JPY
|
Cost of Revenue
|
-5.2B
JPY
|
Gross Profit
|
5.7B
JPY
|
Operating Expenses
|
-2.8B
JPY
|
Operating Income
|
2.8B
JPY
|
Other Expenses
|
-945m
JPY
|
Net Income
|
1.9B
JPY
|
Income Statement
CTS 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 |
5 295
N/A
|
5 475
+3%
|
5 677
+4%
|
5 774
+2%
|
5 903
+2%
|
6 145
+4%
|
6 104
-1%
|
6 215
+2%
|
6 325
+2%
|
6 460
+2%
|
6 667
+3%
|
6 897
+3%
|
7 121
+3%
|
7 285
+2%
|
7 665
+5%
|
7 892
+3%
|
8 156
+3%
|
8 578
+5%
|
8 520
-1%
|
8 782
+3%
|
8 815
+0%
|
8 613
-2%
|
8 785
+2%
|
8 803
+0%
|
8 947
+2%
|
9 172
+3%
|
9 293
+1%
|
9 555
+3%
|
9 832
+3%
|
9 968
+1%
|
10 164
+2%
|
10 214
+0%
|
10 404
+2%
|
10 542
+1%
|
10 673
+1%
|
10 693
+0%
|
10 739
+0%
|
10 797
+1%
|
10 807
+0%
|
10 884
+1%
|
10 888
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 103)
|
(3 189)
|
(3 333)
|
(3 328)
|
(3 393)
|
(3 584)
|
(3 512)
|
(3 597)
|
(3 673)
|
(3 736)
|
(3 895)
|
(4 045)
|
(4 146)
|
(4 188)
|
(4 385)
|
(4 512)
|
(4 688)
|
(5 032)
|
(4 959)
|
(5 122)
|
(5 105)
|
(4 858)
|
(4 958)
|
(4 944)
|
(4 955)
|
(5 036)
|
(5 065)
|
(5 177)
|
(5 295)
|
(5 288)
|
(5 335)
|
(5 231)
|
(5 269)
|
(5 313)
|
(5 392)
|
(5 361)
|
(5 365)
|
(5 350)
|
(5 307)
|
(5 342)
|
(5 237)
|
|
Gross Profit |
2 192
N/A
|
2 286
+4%
|
2 344
+3%
|
2 447
+4%
|
2 510
+3%
|
2 560
+2%
|
2 592
+1%
|
2 617
+1%
|
2 652
+1%
|
2 724
+3%
|
2 772
+2%
|
2 852
+3%
|
2 975
+4%
|
3 096
+4%
|
3 280
+6%
|
3 380
+3%
|
3 468
+3%
|
3 546
+2%
|
3 562
+0%
|
3 660
+3%
|
3 711
+1%
|
3 755
+1%
|
3 827
+2%
|
3 859
+1%
|
3 992
+3%
|
4 136
+4%
|
4 228
+2%
|
4 378
+4%
|
4 537
+4%
|
4 680
+3%
|
4 829
+3%
|
4 983
+3%
|
5 135
+3%
|
5 229
+2%
|
5 281
+1%
|
5 332
+1%
|
5 374
+1%
|
5 447
+1%
|
5 500
+1%
|
5 542
+1%
|
5 651
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 396)
|
(1 470)
|
(1 498)
|
(1 542)
|
(1 589)
|
(1 622)
|
(1 603)
|
(1 639)
|
(1 666)
|
(1 716)
|
(1 785)
|
(1 815)
|
(1 879)
|
(1 918)
|
(1 957)
|
(2 013)
|
(2 024)
|
(2 038)
|
(2 076)
|
(2 097)
|
(2 137)
|
(2 165)
|
(2 179)
|
(2 199)
|
(2 227)
|
(2 284)
|
(2 306)
|
(2 334)
|
(2 373)
|
(2 452)
|
(2 509)
|
(2 565)
|
(2 625)
|
(2 601)
|
(2 652)
|
(2 703)
|
(2 732)
|
(2 756)
|
(2 834)
|
(2 845)
|
(2 818)
|
|
Selling, General & Administrative |
(1 388)
|
(1 417)
|
(1 498)
|
(1 542)
|
(1 589)
|
(1 529)
|
(1 603)
|
(1 639)
|
(1 666)
|
(1 682)
|
(1 785)
|
(1 815)
|
(1 879)
|
(1 874)
|
(1 957)
|
(2 013)
|
(2 024)
|
(2 038)
|
(2 076)
|
(2 097)
|
(2 138)
|
(2 163)
|
(2 176)
|
(2 195)
|
(2 224)
|
(2 283)
|
(2 305)
|
(2 334)
|
(2 372)
|
(2 451)
|
(2 507)
|
(2 564)
|
(2 625)
|
(2 601)
|
(2 653)
|
(2 703)
|
(2 731)
|
(2 755)
|
(2 773)
|
(2 784)
|
(2 817)
|
|
Depreciation & Amortization |
0
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(43)
|
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 |
(7)
|
0
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
(1)
|
(61)
|
(61)
|
(1)
|
|
Operating Income |
796
N/A
|
816
+3%
|
846
+4%
|
905
+7%
|
922
+2%
|
938
+2%
|
989
+5%
|
979
-1%
|
986
+1%
|
1 008
+2%
|
987
-2%
|
1 037
+5%
|
1 096
+6%
|
1 179
+8%
|
1 323
+12%
|
1 367
+3%
|
1 443
+6%
|
1 508
+4%
|
1 485
-2%
|
1 563
+5%
|
1 573
+1%
|
1 590
+1%
|
1 648
+4%
|
1 660
+1%
|
1 765
+6%
|
1 852
+5%
|
1 922
+4%
|
2 044
+6%
|
2 164
+6%
|
2 228
+3%
|
2 320
+4%
|
2 418
+4%
|
2 510
+4%
|
2 628
+5%
|
2 629
+0%
|
2 629
N/A
|
2 642
+0%
|
2 691
+2%
|
2 666
-1%
|
2 697
+1%
|
2 833
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(30)
|
(32)
|
(34)
|
(12)
|
(19)
|
2
|
1
|
(27)
|
86
|
60
|
58
|
58
|
(57)
|
(56)
|
(54)
|
(52)
|
(25)
|
(22)
|
(20)
|
(18)
|
(42)
|
(39)
|
(36)
|
(25)
|
(27)
|
(44)
|
(63)
|
(87)
|
(103)
|
(94)
|
(84)
|
(80)
|
(68)
|
(81)
|
(50)
|
(69)
|
(158)
|
42
|
(138)
|
(136)
|
(27)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(17)
|
0
|
(64)
|
(72)
|
(72)
|
(51)
|
4
|
11
|
28
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(60)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
4
|
4
|
6
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
4
|
4
|
5
|
5
|
5
|
6
|
4
|
10
|
10
|
10
|
10
|
4
|
4
|
7
|
7
|
12
|
9
|
1
|
5
|
(0)
|
6
|
5
|
8
|
9
|
8
|
19
|
19
|
20
|
17
|
7
|
8
|
9
|
11
|
5
|
(11)
|
(12)
|
170
|
(12)
|
188
|
187
|
4
|
|
Pre-Tax Income |
774
N/A
|
791
+2%
|
823
+4%
|
901
+9%
|
892
-1%
|
947
+6%
|
930
-2%
|
889
-4%
|
1 010
+14%
|
1 027
+2%
|
1 060
+3%
|
1 110
+5%
|
1 071
-4%
|
1 168
+9%
|
1 276
+9%
|
1 326
+4%
|
1 428
+8%
|
1 491
+4%
|
1 470
-1%
|
1 545
+5%
|
1 538
0%
|
1 559
+1%
|
1 620
+4%
|
1 643
+1%
|
1 746
+6%
|
1 827
+5%
|
1 878
+3%
|
1 977
+5%
|
2 078
+5%
|
2 141
+3%
|
2 244
+5%
|
2 347
+5%
|
2 453
+5%
|
2 555
+4%
|
2 568
+1%
|
2 548
-1%
|
2 594
+2%
|
2 661
+3%
|
2 716
+2%
|
2 748
+1%
|
2 810
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(303)
|
(302)
|
(307)
|
(329)
|
(319)
|
(335)
|
(327)
|
(307)
|
(339)
|
(320)
|
(324)
|
(332)
|
(314)
|
(368)
|
(403)
|
(418)
|
(448)
|
(465)
|
(460)
|
(488)
|
(485)
|
(493)
|
(512)
|
(520)
|
(553)
|
(579)
|
(599)
|
(632)
|
(667)
|
(684)
|
(716)
|
(749)
|
(783)
|
(824)
|
(829)
|
(829)
|
(879)
|
(902)
|
(923)
|
(933)
|
(920)
|
|
Income from Continuing Operations |
472
|
490
|
517
|
572
|
573
|
612
|
603
|
583
|
671
|
708
|
735
|
778
|
757
|
800
|
873
|
908
|
979
|
1 027
|
1 010
|
1 057
|
1 053
|
1 066
|
1 107
|
1 123
|
1 193
|
1 248
|
1 279
|
1 345
|
1 411
|
1 457
|
1 528
|
1 598
|
1 670
|
1 731
|
1 739
|
1 719
|
1 715
|
1 759
|
1 793
|
1 815
|
1 890
|
|
Net Income (Common) |
472
N/A
|
490
+4%
|
517
+5%
|
572
+11%
|
573
+0%
|
612
+7%
|
603
-2%
|
583
-3%
|
671
+15%
|
708
+6%
|
736
+4%
|
778
+6%
|
757
-3%
|
800
+6%
|
873
+9%
|
908
+4%
|
979
+8%
|
1 027
+5%
|
1 010
-2%
|
1 057
+5%
|
1 053
0%
|
1 066
+1%
|
1 107
+4%
|
1 123
+1%
|
1 193
+6%
|
1 248
+5%
|
1 278
+2%
|
1 344
+5%
|
1 410
+5%
|
1 456
+3%
|
1 528
+5%
|
1 597
+5%
|
1 669
+5%
|
1 731
+4%
|
1 738
+0%
|
1 720
-1%
|
1 716
0%
|
1 758
+2%
|
1 792
+2%
|
1 814
+1%
|
1 888
+4%
|
|
EPS (Diluted) |
10.97
N/A
|
11.39
+4%
|
12.01
+5%
|
13.31
+11%
|
13.34
+0%
|
14.24
+7%
|
14.03
-1%
|
13.56
-3%
|
15.7
+16%
|
16.62
+6%
|
18.2
+10%
|
19.5
+7%
|
18.97
-3%
|
19.97
+5%
|
21.87
+10%
|
22.76
+4%
|
23.94
+5%
|
25.01
+4%
|
23.26
-7%
|
24.36
+5%
|
24.27
0%
|
24.62
+1%
|
25.94
+5%
|
26.31
+1%
|
27.96
+6%
|
29.24
+5%
|
29.94
+2%
|
31.49
+5%
|
33.04
+5%
|
34.12
+3%
|
35.87
+5%
|
37.68
+5%
|
39.38
+5%
|
40.79
+4%
|
41.01
+1%
|
40.59
-1%
|
40.49
0%
|
41.48
+2%
|
42.28
+2%
|
42.8
+1%
|
44.55
+4%
|