Eiken Chemical Co Ltd
TSE:4549
Income Statement
Earnings Waterfall
Eiken Chemical Co Ltd
Revenue
|
39.9B
JPY
|
Cost of Revenue
|
-22.9B
JPY
|
Gross Profit
|
17B
JPY
|
Operating Expenses
|
-13.2B
JPY
|
Operating Income
|
3.9B
JPY
|
Other Expenses
|
-930m
JPY
|
Net Income
|
2.9B
JPY
|
Income Statement
Eiken Chemical 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 |
29 311
N/A
|
30 027
+2%
|
30 135
+0%
|
30 781
+2%
|
30 750
0%
|
31 014
+1%
|
31 180
+1%
|
31 492
+1%
|
31 727
+1%
|
32 163
+1%
|
32 586
+1%
|
32 670
+0%
|
33 188
+2%
|
33 274
+0%
|
33 740
+1%
|
33 932
+1%
|
34 558
+2%
|
34 991
+1%
|
35 087
+0%
|
35 171
+0%
|
35 522
+1%
|
35 761
+1%
|
36 177
+1%
|
37 036
+2%
|
36 722
-1%
|
36 585
0%
|
35 567
-3%
|
35 395
0%
|
37 104
+5%
|
38 667
+4%
|
40 967
+6%
|
42 281
+3%
|
41 951
-1%
|
42 996
+2%
|
43 579
+1%
|
44 520
+2%
|
45 025
+1%
|
43 271
-4%
|
42 038
-3%
|
40 670
-3%
|
39 904
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(17 308)
|
(17 650)
|
(17 755)
|
(17 992)
|
(18 059)
|
(18 147)
|
(18 143)
|
(18 490)
|
(18 434)
|
(18 761)
|
(18 953)
|
(18 779)
|
(19 057)
|
(19 110)
|
(19 422)
|
(19 667)
|
(20 061)
|
(20 290)
|
(20 130)
|
(20 034)
|
(19 951)
|
(20 069)
|
(20 296)
|
(20 757)
|
(20 697)
|
(20 355)
|
(19 906)
|
(19 583)
|
(19 845)
|
(20 137)
|
(20 801)
|
(21 448)
|
(21 883)
|
(22 431)
|
(22 674)
|
(22 798)
|
(22 971)
|
(22 765)
|
(22 900)
|
(22 938)
|
(22 878)
|
|
Gross Profit |
12 003
N/A
|
12 377
+3%
|
12 380
+0%
|
12 789
+3%
|
12 691
-1%
|
12 867
+1%
|
13 037
+1%
|
13 002
0%
|
13 293
+2%
|
13 402
+1%
|
13 633
+2%
|
13 891
+2%
|
14 131
+2%
|
14 164
+0%
|
14 318
+1%
|
14 265
0%
|
14 497
+2%
|
14 701
+1%
|
14 957
+2%
|
15 137
+1%
|
15 571
+3%
|
15 692
+1%
|
15 881
+1%
|
16 279
+3%
|
16 025
-2%
|
16 230
+1%
|
15 661
-4%
|
15 812
+1%
|
17 259
+9%
|
18 530
+7%
|
20 166
+9%
|
20 833
+3%
|
20 068
-4%
|
20 565
+2%
|
20 905
+2%
|
21 722
+4%
|
22 054
+2%
|
20 506
-7%
|
19 138
-7%
|
17 732
-7%
|
17 026
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 297)
|
(9 380)
|
(9 453)
|
(9 574)
|
(10 043)
|
(10 046)
|
(10 129)
|
(10 082)
|
(9 795)
|
(9 875)
|
(9 909)
|
(9 997)
|
(10 063)
|
(10 196)
|
(10 435)
|
(10 541)
|
(10 542)
|
(11 231)
|
(11 301)
|
(11 337)
|
(11 326)
|
(11 088)
|
(11 187)
|
(11 279)
|
(11 451)
|
(11 608)
|
(11 513)
|
(11 509)
|
(11 455)
|
(11 918)
|
(11 868)
|
(12 114)
|
(12 344)
|
(12 178)
|
(12 311)
|
(12 510)
|
(13 311)
|
(13 049)
|
(13 427)
|
(13 782)
|
(13 150)
|
|
Selling, General & Administrative |
(9 287)
|
(7 422)
|
(9 438)
|
(9 561)
|
(10 032)
|
(7 585)
|
(10 122)
|
(10 073)
|
(9 786)
|
(7 594)
|
(9 899)
|
(9 988)
|
(10 054)
|
(7 850)
|
(10 289)
|
(10 397)
|
(10 397)
|
(7 982)
|
(11 292)
|
(11 326)
|
(11 316)
|
(8 176)
|
(11 074)
|
(11 168)
|
(11 342)
|
(8 276)
|
(11 514)
|
(11 510)
|
(11 455)
|
(8 828)
|
(11 974)
|
(12 110)
|
(12 340)
|
(8 776)
|
(12 316)
|
(12 515)
|
(13 317)
|
(8 984)
|
(13 429)
|
(13 784)
|
(13 151)
|
|
Research & Development |
0
|
(1 945)
|
0
|
0
|
0
|
(2 456)
|
0
|
0
|
0
|
(2 272)
|
0
|
0
|
0
|
(2 336)
|
0
|
0
|
0
|
(3 238)
|
0
|
0
|
0
|
(2 904)
|
0
|
0
|
0
|
(3 332)
|
0
|
0
|
0
|
(3 086)
|
0
|
0
|
0
|
(3 408)
|
0
|
0
|
0
|
(4 065)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
1
|
(2)
|
(4)
|
(3)
|
(1)
|
4
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(138)
|
(136)
|
(137)
|
(3)
|
(2)
|
(4)
|
(4)
|
(1)
|
(113)
|
(111)
|
(109)
|
0
|
1
|
1
|
0
|
(4)
|
106
|
(4)
|
(4)
|
6
|
5
|
5
|
6
|
0
|
1
|
0
|
0
|
|
Operating Income |
2 706
N/A
|
2 997
+11%
|
2 927
-2%
|
3 215
+10%
|
2 648
-18%
|
2 821
+7%
|
2 908
+3%
|
2 920
+0%
|
3 498
+20%
|
3 527
+1%
|
3 724
+6%
|
3 894
+5%
|
4 068
+4%
|
3 968
-2%
|
3 883
-2%
|
3 724
-4%
|
3 955
+6%
|
3 470
-12%
|
3 656
+5%
|
3 800
+4%
|
4 245
+12%
|
4 604
+8%
|
4 694
+2%
|
5 000
+7%
|
4 574
-9%
|
4 622
+1%
|
4 148
-10%
|
4 303
+4%
|
5 804
+35%
|
6 612
+14%
|
8 298
+25%
|
8 719
+5%
|
7 724
-11%
|
8 387
+9%
|
8 594
+2%
|
9 212
+7%
|
8 743
-5%
|
7 457
-15%
|
5 711
-23%
|
3 950
-31%
|
3 876
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
80
|
61
|
49
|
80
|
52
|
81
|
86
|
43
|
(8)
|
(27)
|
(34)
|
(21)
|
(8)
|
6
|
2
|
0
|
(4)
|
(7)
|
23
|
91
|
84
|
99
|
76
|
40
|
45
|
41
|
37
|
12
|
15
|
17
|
17
|
19
|
16
|
45
|
101
|
96
|
94
|
59
|
22
|
47
|
28
|
|
Non-Reccuring Items |
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(19)
|
(18)
|
(153)
|
0
|
0
|
0
|
(4)
|
0
|
1
|
1
|
(105)
|
0
|
0
|
0
|
0
|
(1)
|
109
|
109
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
990
|
(74)
|
(73)
|
(76)
|
(86)
|
(13)
|
(15)
|
(174)
|
(173)
|
(181)
|
(180)
|
(19)
|
(96)
|
(115)
|
(114)
|
(117)
|
(100)
|
(75)
|
(79)
|
(75)
|
(18)
|
(24)
|
(28)
|
(30)
|
(19)
|
(32)
|
(28)
|
(48)
|
(63)
|
(48)
|
(39)
|
(22)
|
(22)
|
(26)
|
(26)
|
(21)
|
(10)
|
(33)
|
(83)
|
(85)
|
(92)
|
|
Total Other Income |
151
|
75
|
95
|
102
|
101
|
115
|
87
|
78
|
80
|
71
|
70
|
59
|
102
|
139
|
153
|
165
|
129
|
90
|
93
|
101
|
91
|
75
|
67
|
70
|
68
|
93
|
85
|
101
|
141
|
180
|
200
|
168
|
147
|
76
|
74
|
74
|
94
|
108
|
85
|
82
|
55
|
|
Pre-Tax Income |
3 927
N/A
|
3 059
-22%
|
3 002
-2%
|
3 325
+11%
|
2 719
-18%
|
3 004
+10%
|
3 066
+2%
|
2 867
-6%
|
3 397
+18%
|
3 390
0%
|
3 562
+5%
|
3 894
+9%
|
4 048
+4%
|
3 845
-5%
|
3 924
+2%
|
3 772
-4%
|
3 980
+6%
|
3 474
-13%
|
3 693
+6%
|
3 918
+6%
|
4 403
+12%
|
4 649
+6%
|
4 809
+3%
|
5 080
+6%
|
4 668
-8%
|
4 724
+1%
|
4 241
-10%
|
4 477
+6%
|
6 006
+34%
|
6 870
+14%
|
8 476
+23%
|
8 884
+5%
|
7 865
-11%
|
8 482
+8%
|
8 743
+3%
|
9 361
+7%
|
8 921
-5%
|
7 592
-15%
|
5 735
-24%
|
3 994
-30%
|
3 867
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 359)
|
(1 074)
|
(1 015)
|
(1 075)
|
(841)
|
(904)
|
(914)
|
(854)
|
(1 008)
|
(960)
|
(974)
|
(1 012)
|
(1 022)
|
(926)
|
(959)
|
(934)
|
(999)
|
(865)
|
(920)
|
(974)
|
(1 100)
|
(1 201)
|
(1 216)
|
(1 257)
|
(1 116)
|
(1 185)
|
(1 069)
|
(1 130)
|
(1 517)
|
(1 825)
|
(2 220)
|
(2 324)
|
(2 069)
|
(2 263)
|
(2 329)
|
(2 487)
|
(2 376)
|
(1 856)
|
(1 398)
|
(961)
|
(921)
|
|
Income from Continuing Operations |
2 568
|
1 985
|
1 987
|
2 250
|
1 878
|
2 100
|
2 152
|
2 013
|
2 389
|
2 430
|
2 588
|
2 882
|
3 026
|
2 919
|
2 965
|
2 838
|
2 981
|
2 609
|
2 773
|
2 944
|
3 303
|
3 448
|
3 593
|
3 823
|
3 552
|
3 539
|
3 172
|
3 347
|
4 489
|
5 045
|
6 256
|
6 560
|
5 796
|
6 219
|
6 414
|
6 874
|
6 545
|
5 736
|
4 337
|
3 033
|
2 946
|
|
Net Income (Common) |
2 569
N/A
|
1 984
-23%
|
1 986
+0%
|
2 248
+13%
|
1 877
-17%
|
2 100
+12%
|
2 152
+2%
|
2 013
-6%
|
2 389
+19%
|
2 429
+2%
|
2 587
+7%
|
2 882
+11%
|
3 024
+5%
|
2 918
-4%
|
2 964
+2%
|
2 836
-4%
|
2 980
+5%
|
2 608
-12%
|
2 773
+6%
|
2 944
+6%
|
3 303
+12%
|
3 447
+4%
|
3 592
+4%
|
3 822
+6%
|
3 551
-7%
|
3 538
0%
|
3 171
-10%
|
3 345
+5%
|
4 487
+34%
|
5 044
+12%
|
6 254
+24%
|
6 559
+5%
|
5 796
-12%
|
6 218
+7%
|
6 413
+3%
|
6 873
+7%
|
6 543
-5%
|
5 736
-12%
|
4 337
-24%
|
3 033
-30%
|
2 946
-3%
|
|
EPS (Diluted) |
69.8
N/A
|
53.62
-23%
|
53.82
+0%
|
60.92
+13%
|
50.86
-17%
|
56.92
+12%
|
58.31
+2%
|
54.55
-6%
|
64.56
+18%
|
65.71
+2%
|
69.91
+6%
|
77.89
+11%
|
81.72
+5%
|
78.83
-4%
|
79.89
+1%
|
76.44
-4%
|
80.32
+5%
|
70.31
-12%
|
74.73
+6%
|
79.35
+6%
|
88.97
+12%
|
92.82
+4%
|
96.68
+4%
|
102.85
+6%
|
95.52
-7%
|
95.19
0%
|
85.27
-10%
|
89.95
+5%
|
120.58
+34%
|
135.59
+12%
|
168.1
+24%
|
177.45
+6%
|
156.8
-12%
|
166.98
+6%
|
172.13
+3%
|
184.41
+7%
|
175.48
-5%
|
153.86
-12%
|
116.08
-25%
|
81.12
-30%
|
78.77
-3%
|