BML Inc
TSE:4694
Income Statement
Earnings Waterfall
BML Inc
Revenue
|
140.7B
JPY
|
Cost of Revenue
|
-92.9B
JPY
|
Gross Profit
|
47.8B
JPY
|
Operating Expenses
|
-36.6B
JPY
|
Operating Income
|
11.2B
JPY
|
Other Expenses
|
-3.8B
JPY
|
Net Income
|
7.4B
JPY
|
Income Statement
BML Inc
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 |
97 776
N/A
|
99 047
+1%
|
100 522
+1%
|
101 952
+1%
|
103 218
+1%
|
104 404
+1%
|
105 214
+1%
|
106 067
+1%
|
107 444
+1%
|
109 024
+1%
|
109 990
+1%
|
110 936
+1%
|
111 245
+0%
|
111 243
0%
|
111 803
+1%
|
112 620
+1%
|
113 127
+0%
|
113 502
+0%
|
114 375
+1%
|
114 387
+0%
|
115 923
+1%
|
117 129
+1%
|
118 071
+1%
|
120 240
+2%
|
120 871
+1%
|
120 732
0%
|
115 997
-4%
|
118 652
+2%
|
126 163
+6%
|
138 571
+10%
|
159 554
+15%
|
174 443
+9%
|
176 993
+1%
|
186 067
+5%
|
179 453
-4%
|
174 079
-3%
|
173 292
0%
|
159 462
-8%
|
154 256
-3%
|
145 859
-5%
|
140 742
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(61 797)
|
(62 605)
|
(63 908)
|
(65 161)
|
(66 282)
|
(67 365)
|
(67 960)
|
(68 523)
|
(69 425)
|
(70 169)
|
(70 500)
|
(70 898)
|
(71 225)
|
(71 443)
|
(71 908)
|
(72 491)
|
(72 845)
|
(73 038)
|
(73 302)
|
(73 472)
|
(74 190)
|
(74 901)
|
(75 855)
|
(77 362)
|
(78 009)
|
(78 481)
|
(77 027)
|
(77 428)
|
(79 625)
|
(83 803)
|
(89 579)
|
(94 711)
|
(96 458)
|
(99 116)
|
(99 502)
|
(99 263)
|
(100 855)
|
(98 016)
|
(97 022)
|
(95 038)
|
(92 922)
|
|
Gross Profit |
35 979
N/A
|
36 442
+1%
|
36 614
+0%
|
36 791
+0%
|
36 936
+0%
|
37 039
+0%
|
37 254
+1%
|
37 544
+1%
|
38 019
+1%
|
38 855
+2%
|
39 490
+2%
|
40 038
+1%
|
40 020
0%
|
39 800
-1%
|
39 895
+0%
|
40 129
+1%
|
40 282
+0%
|
40 464
+0%
|
41 073
+2%
|
40 915
0%
|
41 733
+2%
|
42 228
+1%
|
42 216
0%
|
42 878
+2%
|
42 862
0%
|
42 251
-1%
|
38 970
-8%
|
41 224
+6%
|
46 538
+13%
|
54 768
+18%
|
69 975
+28%
|
79 732
+14%
|
80 535
+1%
|
86 951
+8%
|
79 951
-8%
|
74 816
-6%
|
72 437
-3%
|
61 446
-15%
|
57 234
-7%
|
50 821
-11%
|
47 820
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(27 941)
|
(28 254)
|
(28 735)
|
(29 292)
|
(29 696)
|
(30 065)
|
(30 300)
|
(30 304)
|
(30 393)
|
(30 426)
|
(30 370)
|
(30 447)
|
(30 468)
|
(30 471)
|
(30 649)
|
(30 678)
|
(30 972)
|
(31 127)
|
(31 347)
|
(31 494)
|
(31 609)
|
(31 778)
|
(31 825)
|
(32 045)
|
(32 247)
|
(32 488)
|
(32 494)
|
(32 685)
|
(32 971)
|
(34 832)
|
(35 879)
|
(37 244)
|
(37 827)
|
(38 062)
|
(38 262)
|
(38 004)
|
(38 635)
|
(37 510)
|
(37 483)
|
(37 210)
|
(36 577)
|
|
Selling, General & Administrative |
(27 938)
|
(27 951)
|
(28 734)
|
(29 291)
|
(29 695)
|
(29 778)
|
(30 298)
|
(30 303)
|
(30 391)
|
(30 161)
|
(30 370)
|
(30 446)
|
(30 468)
|
(30 168)
|
(30 648)
|
(30 676)
|
(30 971)
|
(30 800)
|
(31 346)
|
(31 494)
|
(31 608)
|
(31 496)
|
(31 823)
|
(32 044)
|
(32 246)
|
(32 203)
|
(32 494)
|
(32 684)
|
(32 970)
|
(34 553)
|
(35 878)
|
(37 242)
|
(37 826)
|
(37 759)
|
(38 261)
|
(38 005)
|
(38 635)
|
(37 238)
|
(37 482)
|
(37 208)
|
(36 575)
|
|
Research & Development |
0
|
(302)
|
0
|
0
|
0
|
(285)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(302)
|
0
|
0
|
0
|
(326)
|
0
|
0
|
0
|
(281)
|
0
|
0
|
0
|
(284)
|
0
|
0
|
0
|
(278)
|
0
|
0
|
0
|
(302)
|
0
|
0
|
0
|
(271)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(265)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
0
|
|
Operating Income |
8 038
N/A
|
8 188
+2%
|
7 879
-4%
|
7 499
-5%
|
7 240
-3%
|
6 974
-4%
|
6 954
0%
|
7 240
+4%
|
7 626
+5%
|
8 429
+11%
|
9 120
+8%
|
9 591
+5%
|
9 552
0%
|
9 329
-2%
|
9 246
-1%
|
9 451
+2%
|
9 310
-1%
|
9 337
+0%
|
9 726
+4%
|
9 421
-3%
|
10 124
+7%
|
10 450
+3%
|
10 391
-1%
|
10 833
+4%
|
10 615
-2%
|
9 763
-8%
|
6 476
-34%
|
8 539
+32%
|
13 567
+59%
|
19 936
+47%
|
34 096
+71%
|
42 488
+25%
|
42 708
+1%
|
48 889
+14%
|
41 689
-15%
|
36 812
-12%
|
33 802
-8%
|
23 936
-29%
|
19 751
-17%
|
13 611
-31%
|
11 243
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(24)
|
(4)
|
(61)
|
(57)
|
(56)
|
(56)
|
(54)
|
(53)
|
(52)
|
2
|
(46)
|
(44)
|
(42)
|
(41)
|
18
|
19
|
19
|
83
|
(38)
|
(37)
|
(37)
|
29
|
(43)
|
(36)
|
(35)
|
(37)
|
221
|
213
|
213
|
215
|
(37)
|
(36)
|
(36)
|
(30)
|
194
|
203
|
212
|
175
|
62
|
57
|
190
|
|
Non-Reccuring Items |
(31)
|
(26)
|
(60)
|
(384)
|
(395)
|
(400)
|
(352)
|
(36)
|
(30)
|
(25)
|
(29)
|
(41)
|
(82)
|
(197)
|
(214)
|
(171)
|
(153)
|
(41)
|
(20)
|
(46)
|
(17)
|
(20)
|
(49)
|
(47)
|
(62)
|
(38)
|
(45)
|
(50)
|
(54)
|
(53)
|
(68)
|
(77)
|
(265)
|
(754)
|
(721)
|
(714)
|
(522)
|
(213)
|
(223)
|
(263)
|
(249)
|
|
Gain/Loss on Disposition of Assets |
(1)
|
12
|
53
|
54
|
57
|
12
|
(6)
|
(3)
|
(6)
|
0
|
3
|
0
|
1
|
0
|
1
|
0
|
0
|
5
|
2
|
4
|
4
|
(16)
|
4
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
|
Total Other Income |
546
|
398
|
424
|
406
|
459
|
649
|
588
|
587
|
551
|
402
|
511
|
442
|
380
|
423
|
372
|
409
|
479
|
390
|
436
|
457
|
488
|
401
|
549
|
542
|
444
|
485
|
451
|
569
|
665
|
904
|
1 597
|
1 510
|
1 704
|
2 223
|
1 437
|
1 420
|
1 077
|
286
|
242
|
218
|
263
|
|
Pre-Tax Income |
8 528
N/A
|
8 568
+0%
|
8 235
-4%
|
7 518
-9%
|
7 305
-3%
|
7 179
-2%
|
7 130
-1%
|
7 735
+8%
|
8 089
+5%
|
8 808
+9%
|
9 559
+9%
|
9 948
+4%
|
9 809
-1%
|
9 514
-3%
|
9 423
-1%
|
9 709
+3%
|
9 655
-1%
|
9 774
+1%
|
10 106
+3%
|
9 799
-3%
|
10 562
+8%
|
10 844
+3%
|
10 852
+0%
|
11 294
+4%
|
10 964
-3%
|
10 175
-7%
|
7 103
-30%
|
9 271
+31%
|
14 391
+55%
|
21 002
+46%
|
35 588
+69%
|
43 885
+23%
|
44 111
+1%
|
50 328
+14%
|
42 599
-15%
|
37 721
-11%
|
34 569
-8%
|
24 184
-30%
|
19 833
-18%
|
13 626
-31%
|
11 450
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 319)
|
(3 219)
|
(2 963)
|
(2 705)
|
(2 606)
|
(2 966)
|
(3 022)
|
(3 178)
|
(3 218)
|
(2 957)
|
(3 160)
|
(3 261)
|
(3 212)
|
(3 113)
|
(3 090)
|
(3 146)
|
(3 127)
|
(3 345)
|
(3 467)
|
(3 375)
|
(3 605)
|
(3 703)
|
(3 658)
|
(3 795)
|
(3 673)
|
(3 376)
|
(2 438)
|
(3 109)
|
(4 721)
|
(6 718)
|
(11 261)
|
(14 059)
|
(14 147)
|
(15 650)
|
(13 186)
|
(11 523)
|
(10 734)
|
(8 027)
|
(6 687)
|
(4 700)
|
(3 768)
|
|
Income from Continuing Operations |
5 209
|
5 349
|
5 272
|
4 813
|
4 699
|
4 213
|
4 108
|
4 557
|
4 871
|
5 851
|
6 399
|
6 687
|
6 597
|
6 401
|
6 333
|
6 563
|
6 528
|
6 429
|
6 639
|
6 424
|
6 957
|
7 141
|
7 194
|
7 499
|
7 291
|
6 799
|
4 665
|
6 162
|
9 670
|
14 284
|
24 327
|
29 826
|
29 964
|
34 678
|
29 413
|
26 198
|
23 835
|
16 157
|
13 146
|
8 926
|
7 682
|
|
Income to Minority Interest |
(348)
|
(358)
|
(338)
|
(328)
|
(341)
|
(338)
|
(359)
|
(379)
|
(401)
|
(426)
|
(422)
|
(436)
|
(439)
|
(452)
|
(464)
|
(457)
|
(455)
|
(440)
|
(442)
|
(433)
|
(459)
|
(494)
|
(492)
|
(500)
|
(470)
|
(423)
|
(313)
|
(342)
|
(456)
|
(572)
|
(788)
|
(868)
|
(847)
|
(937)
|
(886)
|
(886)
|
(807)
|
(578)
|
(494)
|
(324)
|
(235)
|
|
Net Income (Common) |
4 859
N/A
|
4 990
+3%
|
4 932
-1%
|
4 484
-9%
|
4 357
-3%
|
3 874
-11%
|
3 748
-3%
|
4 178
+11%
|
4 469
+7%
|
5 424
+21%
|
5 977
+10%
|
6 249
+5%
|
6 156
-1%
|
5 948
-3%
|
5 869
-1%
|
6 105
+4%
|
6 073
-1%
|
5 988
-1%
|
6 196
+3%
|
5 990
-3%
|
6 497
+8%
|
6 646
+2%
|
6 700
+1%
|
6 998
+4%
|
6 821
-3%
|
6 375
-7%
|
4 352
-32%
|
5 818
+34%
|
9 213
+58%
|
13 711
+49%
|
23 537
+72%
|
28 958
+23%
|
29 115
+1%
|
33 741
+16%
|
28 526
-15%
|
25 312
-11%
|
23 028
-9%
|
15 578
-32%
|
12 652
-19%
|
8 601
-32%
|
7 447
-13%
|
|
EPS (Diluted) |
113
N/A
|
116.04
+3%
|
114.69
-1%
|
104.27
-9%
|
101.32
-3%
|
90.91
-10%
|
87.16
-4%
|
97.16
+11%
|
103.93
+7%
|
127.26
+22%
|
139
+9%
|
145.32
+5%
|
143.16
-1%
|
139.53
-3%
|
136.48
-2%
|
141.97
+4%
|
141.23
-1%
|
140.42
-1%
|
144.09
+3%
|
139.3
-3%
|
152.31
+9%
|
155.81
+2%
|
157.08
+1%
|
164.02
+4%
|
159.86
-3%
|
151.06
-6%
|
107.01
-29%
|
143.03
+34%
|
226.46
+58%
|
337.07
+49%
|
578.58
+72%
|
711.73
+23%
|
717.83
+1%
|
832.62
+16%
|
719.56
-14%
|
643.33
-11%
|
585.69
-9%
|
395.61
-32%
|
324.46
-18%
|
220.57
-32%
|
190.94
-13%
|