Taiyo Holdings Co Ltd
TSE:4626
Income Statement
Earnings Waterfall
Taiyo Holdings Co Ltd
Revenue
|
98.6B
JPY
|
Cost of Revenue
|
-53.9B
JPY
|
Gross Profit
|
44.7B
JPY
|
Operating Expenses
|
-28.7B
JPY
|
Operating Income
|
16B
JPY
|
Other Expenses
|
-4.7B
JPY
|
Net Income
|
11.3B
JPY
|
Income Statement
Taiyo 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 |
41 605
N/A
|
44 224
+6%
|
46 282
+5%
|
47 648
+3%
|
48 015
+1%
|
48 260
+1%
|
49 050
+2%
|
48 882
0%
|
49 679
+2%
|
49 843
+0%
|
48 702
-2%
|
47 885
-2%
|
47 465
-1%
|
47 866
+1%
|
48 985
+2%
|
50 208
+2%
|
50 966
+2%
|
52 241
+3%
|
54 668
+5%
|
56 714
+4%
|
58 956
+4%
|
59 389
+1%
|
59 957
+1%
|
60 334
+1%
|
65 964
+9%
|
70 627
+7%
|
74 482
+5%
|
78 861
+6%
|
78 775
0%
|
80 991
+3%
|
85 284
+5%
|
89 903
+5%
|
94 153
+5%
|
97 966
+4%
|
100 155
+2%
|
102 413
+2%
|
101 116
-1%
|
97 338
-4%
|
95 442
-2%
|
95 650
+0%
|
98 606
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(27 151)
|
(28 348)
|
(29 356)
|
(29 828)
|
(29 406)
|
(28 865)
|
(28 749)
|
(27 740)
|
(27 747)
|
(27 355)
|
(26 650)
|
(26 534)
|
(26 001)
|
(26 220)
|
(26 453)
|
(26 611)
|
(27 044)
|
(27 304)
|
(28 593)
|
(29 940)
|
(31 431)
|
(33 043)
|
(34 033)
|
(34 401)
|
(38 898)
|
(41 574)
|
(43 653)
|
(46 367)
|
(45 246)
|
(46 125)
|
(48 677)
|
(50 867)
|
(52 938)
|
(55 099)
|
(55 415)
|
(56 698)
|
(56 239)
|
(54 547)
|
(54 373)
|
(53 594)
|
(53 929)
|
|
Gross Profit |
14 454
N/A
|
15 876
+10%
|
16 926
+7%
|
17 820
+5%
|
18 609
+4%
|
19 395
+4%
|
20 301
+5%
|
21 142
+4%
|
21 932
+4%
|
22 488
+3%
|
22 052
-2%
|
21 351
-3%
|
21 464
+1%
|
21 646
+1%
|
22 532
+4%
|
23 597
+5%
|
23 922
+1%
|
24 937
+4%
|
26 075
+5%
|
26 774
+3%
|
27 525
+3%
|
26 346
-4%
|
25 924
-2%
|
25 933
+0%
|
27 066
+4%
|
29 053
+7%
|
30 829
+6%
|
32 494
+5%
|
33 529
+3%
|
34 866
+4%
|
36 607
+5%
|
39 036
+7%
|
41 215
+6%
|
42 867
+4%
|
44 740
+4%
|
45 715
+2%
|
44 877
-2%
|
42 791
-5%
|
41 069
-4%
|
42 056
+2%
|
44 677
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 723)
|
(8 308)
|
(8 914)
|
(9 280)
|
(9 614)
|
(10 141)
|
(10 549)
|
(10 836)
|
(11 289)
|
(11 524)
|
(11 549)
|
(11 636)
|
(11 958)
|
(12 425)
|
(13 211)
|
(13 664)
|
(12 796)
|
(16 878)
|
(18 017)
|
(19 175)
|
(17 309)
|
(18 247)
|
(20 094)
|
(20 359)
|
(21 038)
|
(19 917)
|
(23 714)
|
(24 056)
|
(20 311)
|
(20 923)
|
(22 285)
|
(22 803)
|
(23 828)
|
(24 909)
|
(26 945)
|
(27 641)
|
(28 142)
|
(26 819)
|
(26 962)
|
(27 543)
|
(28 718)
|
|
Selling, General & Administrative |
(7 724)
|
(6 785)
|
(8 914)
|
(9 279)
|
(9 612)
|
(7 973)
|
(10 547)
|
(10 835)
|
(11 286)
|
(8 849)
|
(11 548)
|
(11 635)
|
(11 956)
|
(8 820)
|
(12 735)
|
(13 188)
|
(13 190)
|
(9 819)
|
(14 762)
|
(15 918)
|
(17 308)
|
(13 403)
|
(18 782)
|
(19 047)
|
(19 728)
|
(14 660)
|
(20 078)
|
(20 421)
|
(20 310)
|
(15 490)
|
(21 749)
|
(22 803)
|
(23 827)
|
(18 778)
|
(25 733)
|
(26 507)
|
(27 019)
|
(19 869)
|
(26 961)
|
(27 543)
|
(28 716)
|
|
Research & Development |
0
|
(1 078)
|
0
|
0
|
0
|
(1 566)
|
0
|
0
|
0
|
(1 784)
|
0
|
0
|
0
|
(2 407)
|
0
|
0
|
0
|
(3 010)
|
0
|
0
|
0
|
(3 037)
|
0
|
0
|
0
|
(3 223)
|
0
|
0
|
0
|
(3 152)
|
0
|
0
|
0
|
(3 436)
|
0
|
0
|
0
|
(4 275)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(444)
|
0
|
0
|
0
|
(600)
|
0
|
0
|
0
|
(889)
|
0
|
0
|
0
|
(1 197)
|
0
|
0
|
0
|
(4 048)
|
0
|
0
|
0
|
(1 807)
|
0
|
0
|
0
|
(2 034)
|
0
|
0
|
0
|
(2 280)
|
0
|
0
|
0
|
(2 694)
|
0
|
0
|
0
|
(2 674)
|
0
|
0
|
0
|
|
Other Operating Expenses |
1
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(476)
|
(476)
|
394
|
(1)
|
(3 255)
|
(3 257)
|
(1)
|
0
|
(1 312)
|
(1 312)
|
(1 310)
|
0
|
(3 636)
|
(3 635)
|
(1)
|
(1)
|
(536)
|
0
|
(1)
|
(1)
|
(1 212)
|
(1 134)
|
(1 123)
|
(1)
|
(1)
|
0
|
(2)
|
|
Operating Income |
6 731
N/A
|
7 568
+12%
|
8 012
+6%
|
8 540
+7%
|
8 995
+5%
|
9 254
+3%
|
9 752
+5%
|
10 306
+6%
|
10 643
+3%
|
10 964
+3%
|
10 503
-4%
|
9 715
-8%
|
9 506
-2%
|
9 221
-3%
|
9 321
+1%
|
9 933
+7%
|
11 126
+12%
|
8 059
-28%
|
8 058
0%
|
7 599
-6%
|
10 216
+34%
|
8 099
-21%
|
5 830
-28%
|
5 574
-4%
|
6 028
+8%
|
9 136
+52%
|
7 115
-22%
|
8 438
+19%
|
13 218
+57%
|
13 943
+5%
|
14 322
+3%
|
16 233
+13%
|
17 387
+7%
|
17 958
+3%
|
17 795
-1%
|
18 074
+2%
|
16 735
-7%
|
15 972
-5%
|
14 107
-12%
|
14 513
+3%
|
15 959
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
177
|
153
|
84
|
267
|
546
|
609
|
570
|
415
|
186
|
54
|
110
|
80
|
62
|
19
|
(11)
|
(48)
|
(106)
|
(223)
|
(226)
|
(201)
|
(237)
|
(145)
|
(135)
|
(194)
|
(178)
|
(259)
|
(241)
|
(181)
|
(234)
|
(231)
|
(215)
|
(264)
|
(289)
|
(331)
|
(573)
|
(698)
|
(664)
|
(506)
|
(448)
|
(438)
|
(428)
|
|
Non-Reccuring Items |
(5)
|
(293)
|
(279)
|
(278)
|
(292)
|
(14)
|
(13)
|
(14)
|
1
|
2
|
0
|
0
|
(869)
|
(475)
|
0
|
0
|
0
|
4
|
0
|
0
|
(3 255)
|
(1 311)
|
0
|
0
|
0
|
(3 711)
|
0
|
0
|
(3 720)
|
(535)
|
0
|
(615)
|
(540)
|
(1 410)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
53
|
59
|
66
|
20
|
26
|
0
|
15
|
11
|
6
|
6
|
0
|
0
|
0
|
29
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
134
|
106
|
167
|
179
|
99
|
71
|
51
|
61
|
68
|
111
|
56
|
48
|
32
|
(38)
|
(53)
|
(70)
|
(50)
|
101
|
113
|
86
|
67
|
60
|
8
|
11
|
24
|
95
|
18
|
58
|
109
|
197
|
392
|
543
|
637
|
742
|
406
|
281
|
161
|
74
|
(81)
|
(165)
|
(208)
|
|
Pre-Tax Income |
7 090
N/A
|
7 593
+7%
|
8 050
+6%
|
8 728
+8%
|
9 374
+7%
|
9 920
+6%
|
10 375
+5%
|
10 779
+4%
|
10 904
+1%
|
11 137
+2%
|
10 669
-4%
|
9 845
-8%
|
8 731
-11%
|
8 756
+0%
|
9 267
+6%
|
9 825
+6%
|
10 980
+12%
|
7 941
-28%
|
7 945
+0%
|
7 484
-6%
|
6 791
-9%
|
6 703
-1%
|
5 703
-15%
|
5 391
-5%
|
5 874
+9%
|
5 261
-10%
|
6 892
+31%
|
8 315
+21%
|
9 373
+13%
|
13 374
+43%
|
14 499
+8%
|
15 897
+10%
|
17 195
+8%
|
16 959
-1%
|
17 628
+4%
|
17 657
+0%
|
16 232
-8%
|
15 462
-5%
|
13 578
-12%
|
13 910
+2%
|
15 323
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 138)
|
(2 393)
|
(2 513)
|
(2 675)
|
(2 755)
|
(2 947)
|
(3 089)
|
(3 043)
|
(2 969)
|
(3 009)
|
(2 463)
|
(2 250)
|
(2 297)
|
(2 199)
|
(2 759)
|
(2 930)
|
(2 976)
|
(3 016)
|
(3 010)
|
(2 846)
|
(2 633)
|
(2 259)
|
(1 832)
|
(1 562)
|
(1 905)
|
(1 455)
|
(2 068)
|
(2 834)
|
(2 811)
|
(3 777)
|
(4 091)
|
(4 324)
|
(4 850)
|
(4 960)
|
(5 166)
|
(4 987)
|
(4 426)
|
(4 057)
|
(3 232)
|
(3 761)
|
(4 041)
|
|
Income from Continuing Operations |
4 952
|
5 200
|
5 537
|
6 053
|
6 619
|
6 973
|
7 286
|
7 736
|
7 935
|
8 128
|
8 206
|
7 595
|
6 434
|
6 557
|
6 508
|
6 895
|
8 004
|
4 925
|
4 935
|
4 638
|
4 158
|
4 444
|
3 871
|
3 829
|
3 969
|
3 806
|
4 824
|
5 481
|
6 562
|
9 597
|
10 408
|
11 573
|
12 345
|
11 999
|
12 462
|
12 670
|
11 806
|
11 405
|
10 346
|
10 149
|
11 282
|
|
Income to Minority Interest |
(243)
|
(269)
|
(300)
|
(253)
|
(266)
|
(305)
|
(318)
|
(317)
|
(321)
|
(331)
|
(297)
|
(263)
|
(230)
|
(158)
|
(141)
|
(122)
|
(78)
|
(69)
|
(61)
|
(47)
|
(44)
|
(46)
|
(48)
|
(52)
|
(52)
|
(56)
|
(60)
|
(65)
|
(69)
|
(67)
|
(99)
|
(128)
|
(162)
|
(194)
|
(144)
|
(95)
|
(43)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
4 709
N/A
|
4 930
+5%
|
5 235
+6%
|
5 798
+11%
|
6 352
+10%
|
6 667
+5%
|
6 968
+5%
|
7 418
+6%
|
7 612
+3%
|
7 796
+2%
|
7 908
+1%
|
7 331
-7%
|
6 205
-15%
|
6 398
+3%
|
6 366
-1%
|
6 773
+6%
|
7 923
+17%
|
4 856
-39%
|
4 875
+0%
|
4 589
-6%
|
4 114
-10%
|
4 396
+7%
|
3 820
-13%
|
3 776
-1%
|
3 916
+4%
|
3 749
-4%
|
4 764
+27%
|
5 415
+14%
|
6 491
+20%
|
9 529
+47%
|
10 307
+8%
|
11 443
+11%
|
12 183
+6%
|
11 803
-3%
|
12 316
+4%
|
12 575
+2%
|
11 763
-6%
|
11 405
-3%
|
10 347
-9%
|
10 148
-2%
|
11 281
+11%
|
|
EPS (Diluted) |
188.36
N/A
|
197.2
+5%
|
209.4
+6%
|
231.92
+11%
|
254.08
+10%
|
264.05
+4%
|
302.95
+15%
|
322.52
+6%
|
330.95
+3%
|
337.98
+2%
|
343.82
+2%
|
318.73
-7%
|
269.78
-15%
|
133.21
-51%
|
219.51
+65%
|
233.55
+6%
|
273.2
+17%
|
84.27
-69%
|
168.1
+99%
|
158.24
-6%
|
142.4
-10%
|
76.35
-46%
|
134.73
+76%
|
132.84
-1%
|
137.73
+4%
|
65.98
-52%
|
83.76
+27%
|
95.06
+13%
|
113.93
+20%
|
167.47
+47%
|
182.53
+9%
|
202.2
+11%
|
215.6
+7%
|
209.11
-3%
|
219.34
+5%
|
223.74
+2%
|
210.7
-6%
|
203.7
-3%
|
185.57
-9%
|
181.53
-2%
|
201.75
+11%
|