Toumei Co Ltd
TSE:4439
Income Statement
Earnings Waterfall
Toumei Co Ltd
Revenue
|
21.2B
JPY
|
Cost of Revenue
|
-14.3B
JPY
|
Gross Profit
|
6.9B
JPY
|
Operating Expenses
|
-5.1B
JPY
|
Operating Income
|
1.8B
JPY
|
Other Expenses
|
-586.1m
JPY
|
Net Income
|
1.3B
JPY
|
Income Statement
Toumei Co Ltd
Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||
Revenue |
10 855
N/A
|
11 008
+1%
|
11 197
+2%
|
11 332
+1%
|
11 517
+2%
|
11 722
+2%
|
11 848
+1%
|
12 244
+3%
|
13 027
+6%
|
13 647
+5%
|
15 072
+10%
|
16 159
+7%
|
17 701
+10%
|
19 141
+8%
|
20 046
+5%
|
20 424
+2%
|
20 532
+1%
|
20 846
+2%
|
21 204
+2%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(6 896)
|
(7 035)
|
(7 153)
|
(7 216)
|
(7 321)
|
(7 462)
|
(7 753)
|
(8 188)
|
(9 010)
|
(9 794)
|
(11 257)
|
(12 219)
|
(13 364)
|
(14 103)
|
(14 372)
|
(14 292)
|
(14 104)
|
(14 300)
|
(14 311)
|
|
Gross Profit |
3 959
N/A
|
3 973
+0%
|
4 044
+2%
|
4 116
+2%
|
4 196
+2%
|
4 260
+2%
|
4 094
-4%
|
4 055
-1%
|
4 017
-1%
|
3 853
-4%
|
3 815
-1%
|
3 940
+3%
|
4 338
+10%
|
5 038
+16%
|
5 674
+13%
|
6 132
+8%
|
6 428
+5%
|
6 547
+2%
|
6 893
+5%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(3 351)
|
(3 381)
|
(3 317)
|
(3 303)
|
(3 360)
|
(3 426)
|
(3 460)
|
(3 556)
|
(3 624)
|
(3 697)
|
(3 798)
|
(3 914)
|
(4 003)
|
(4 261)
|
(4 441)
|
(4 605)
|
(4 778)
|
(4 957)
|
(5 056)
|
|
Selling, General & Administrative |
(3 351)
|
(3 378)
|
(3 314)
|
(3 303)
|
(3 360)
|
(3 399)
|
(3 460)
|
(3 556)
|
(3 624)
|
(3 688)
|
(3 798)
|
(3 914)
|
(4 003)
|
(4 211)
|
(4 441)
|
(4 605)
|
(4 778)
|
(4 954)
|
(5 053)
|
|
Other Operating Expenses |
(0)
|
(3)
|
(3)
|
(0)
|
0
|
(27)
|
0
|
0
|
(0)
|
(9)
|
0
|
0
|
(0)
|
(49)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
|
Operating Income |
608
N/A
|
592
-3%
|
727
+23%
|
813
+12%
|
836
+3%
|
834
0%
|
634
-24%
|
499
-21%
|
393
-21%
|
156
-60%
|
17
-89%
|
26
+57%
|
335
+1 191%
|
777
+132%
|
1 233
+59%
|
1 527
+24%
|
1 650
+8%
|
1 590
-4%
|
1 837
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(8)
|
22
|
22
|
23
|
24
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(8)
|
(10)
|
(10)
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
(8)
|
(27)
|
0
|
(29)
|
(24)
|
(9)
|
0
|
(57)
|
(57)
|
(49)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
51
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
54
|
51
|
60
|
94
|
91
|
90
|
75
|
63
|
64
|
77
|
84
|
88
|
109
|
162
|
122
|
127
|
109
|
105
|
93
|
|
Pre-Tax Income |
652
N/A
|
664
+2%
|
809
+22%
|
922
+14%
|
924
+0%
|
918
-1%
|
675
-26%
|
534
-21%
|
443
-17%
|
229
-48%
|
91
-60%
|
104
+14%
|
441
+326%
|
936
+112%
|
1 350
+44%
|
1 649
+22%
|
1 748
+6%
|
1 684
-4%
|
1 920
+14%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(141)
|
(199)
|
(267)
|
(305)
|
(312)
|
(308)
|
(235)
|
(206)
|
(166)
|
(99)
|
(80)
|
(97)
|
(172)
|
(352)
|
(475)
|
(575)
|
(597)
|
(586)
|
(669)
|
|
Income from Continuing Operations |
511
|
465
|
543
|
617
|
612
|
610
|
440
|
327
|
277
|
129
|
11
|
7
|
269
|
584
|
876
|
1 074
|
1 151
|
1 098
|
1 251
|
|
Net Income (Common) |
511
N/A
|
465
-9%
|
543
+17%
|
617
+14%
|
612
-1%
|
610
0%
|
440
-28%
|
327
-26%
|
277
-15%
|
129
-53%
|
11
-91%
|
7
-39%
|
269
+3 888%
|
584
+117%
|
876
+50%
|
1 074
+23%
|
1 151
+7%
|
1 098
-5%
|
1 251
+14%
|
|
EPS (Diluted) |
70.91
N/A
|
63
-11%
|
73.39
+16%
|
83.45
+14%
|
82.64
-1%
|
81.09
-2%
|
58.57
-28%
|
43.56
-26%
|
36.85
-15%
|
17.63
-52%
|
1.5
-91%
|
0.91
-39%
|
35.85
+3 840%
|
77.59
+116%
|
115.7
+49%
|
141.6
+22%
|
151.99
+7%
|
144.85
-5%
|
164.91
+14%
|