CAC Holdings Corp
TSE:4725
Income Statement
Earnings Waterfall
CAC Holdings Corp
Revenue
|
50.5B
JPY
|
Cost of Revenue
|
-38.3B
JPY
|
Gross Profit
|
12.3B
JPY
|
Operating Expenses
|
-9B
JPY
|
Operating Income
|
3.3B
JPY
|
Other Expenses
|
-854m
JPY
|
Net Income
|
2.5B
JPY
|
Income Statement
CAC Holdings Corp
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 |
40 963
N/A
|
42 965
+5%
|
44 977
+5%
|
47 401
+5%
|
50 031
+6%
|
50 504
+1%
|
51 030
+1%
|
51 340
+1%
|
52 105
+1%
|
52 396
+1%
|
53 188
+2%
|
52 773
-1%
|
52 521
0%
|
53 078
+1%
|
54 017
+2%
|
53 790
0%
|
53 268
-1%
|
51 470
-3%
|
50 531
-2%
|
50 367
0%
|
49 906
-1%
|
51 065
+2%
|
50 717
-1%
|
50 339
-1%
|
50 683
+1%
|
50 007
-1%
|
48 571
-3%
|
48 797
+0%
|
48 539
-1%
|
48 277
-1%
|
50 482
+5%
|
49 377
-2%
|
47 935
-3%
|
46 923
-2%
|
45 271
-4%
|
46 751
+3%
|
47 971
+3%
|
48 812
+2%
|
48 605
0%
|
49 931
+3%
|
50 539
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(32 724)
|
(34 261)
|
(35 983)
|
(37 844)
|
(39 963)
|
(40 652)
|
(41 332)
|
(41 717)
|
(42 315)
|
(42 387)
|
(42 715)
|
(42 247)
|
(42 041)
|
(42 534)
|
(43 365)
|
(43 183)
|
(42 996)
|
(41 480)
|
(40 644)
|
(40 415)
|
(39 425)
|
(40 245)
|
(40 084)
|
(39 683)
|
(40 124)
|
(39 331)
|
(37 892)
|
(38 057)
|
(37 790)
|
(37 506)
|
(38 498)
|
(37 320)
|
(36 036)
|
(35 067)
|
(34 199)
|
(35 461)
|
(36 370)
|
(37 098)
|
(36 723)
|
(37 907)
|
(38 253)
|
|
Gross Profit |
8 239
N/A
|
8 704
+6%
|
8 994
+3%
|
9 557
+6%
|
10 068
+5%
|
9 852
-2%
|
9 698
-2%
|
9 623
-1%
|
9 790
+2%
|
10 009
+2%
|
10 473
+5%
|
10 526
+1%
|
10 480
0%
|
10 544
+1%
|
10 652
+1%
|
10 607
0%
|
10 272
-3%
|
9 990
-3%
|
9 887
-1%
|
9 952
+1%
|
10 481
+5%
|
10 820
+3%
|
10 633
-2%
|
10 656
+0%
|
10 559
-1%
|
10 676
+1%
|
10 679
+0%
|
10 740
+1%
|
10 749
+0%
|
10 771
+0%
|
11 984
+11%
|
12 057
+1%
|
11 899
-1%
|
11 856
0%
|
11 072
-7%
|
11 290
+2%
|
11 601
+3%
|
11 714
+1%
|
11 882
+1%
|
12 024
+1%
|
12 286
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 711)
|
(5 862)
|
(6 163)
|
(6 498)
|
(6 877)
|
(7 347)
|
(7 707)
|
(7 992)
|
(8 581)
|
(8 798)
|
(9 181)
|
(9 409)
|
(9 278)
|
(9 580)
|
(9 577)
|
(9 719)
|
(9 574)
|
(9 267)
|
(9 061)
|
(8 848)
|
(9 055)
|
(11 283)
|
(11 239)
|
(11 409)
|
(9 245)
|
(9 320)
|
(9 278)
|
(9 104)
|
(8 801)
|
(8 605)
|
(8 784)
|
(8 243)
|
(8 202)
|
(8 018)
|
(7 971)
|
(8 210)
|
(8 414)
|
(9 230)
|
(8 943)
|
(9 156)
|
(8 959)
|
|
Selling, General & Administrative |
(5 710)
|
(5 861)
|
(6 162)
|
(6 497)
|
(6 823)
|
(7 346)
|
(7 707)
|
(7 991)
|
(8 515)
|
(8 798)
|
(9 179)
|
(9 410)
|
(9 201)
|
(9 579)
|
(9 577)
|
(9 717)
|
(9 501)
|
(9 266)
|
(9 059)
|
(8 849)
|
(9 004)
|
(8 949)
|
(8 903)
|
(9 071)
|
(9 158)
|
(9 319)
|
(9 277)
|
(9 103)
|
(8 584)
|
(8 604)
|
(8 563)
|
(8 195)
|
(7 986)
|
(8 016)
|
(7 971)
|
(8 209)
|
(8 165)
|
(8 672)
|
(8 943)
|
(9 156)
|
(8 958)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(215)
|
0
|
0
|
0
|
(215)
|
0
|
0
|
0
|
(249)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(2)
|
1
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
1
|
(1)
|
(2 334)
|
(2 336)
|
(2 338)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(221)
|
(48)
|
(1)
|
(2)
|
0
|
0
|
0
|
(558)
|
0
|
0
|
(1)
|
|
Operating Income |
2 528
N/A
|
2 842
+12%
|
2 831
0%
|
3 059
+8%
|
3 191
+4%
|
2 505
-21%
|
1 991
-21%
|
1 631
-18%
|
1 209
-26%
|
1 211
+0%
|
1 292
+7%
|
1 117
-14%
|
1 202
+8%
|
964
-20%
|
1 075
+12%
|
888
-17%
|
698
-21%
|
723
+4%
|
826
+14%
|
1 104
+34%
|
1 426
+29%
|
(463)
N/A
|
(606)
-31%
|
(753)
-24%
|
1 314
N/A
|
1 356
+3%
|
1 401
+3%
|
1 636
+17%
|
1 948
+19%
|
2 166
+11%
|
3 200
+48%
|
3 814
+19%
|
3 697
-3%
|
3 838
+4%
|
3 101
-19%
|
3 080
-1%
|
3 187
+3%
|
2 484
-22%
|
2 939
+18%
|
2 868
-2%
|
3 327
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
322
|
560
|
1 359
|
1 325
|
1 072
|
1 010
|
954
|
929
|
928
|
696
|
480
|
3 418
|
3 459
|
4 507
|
3 931
|
1 017
|
1 672
|
842
|
859
|
873
|
3 324
|
3 102
|
2 957
|
8 229
|
4 942
|
5 103
|
5 237
|
(36)
|
1 066
|
1 154
|
952
|
960
|
(62)
|
(276)
|
(173)
|
114
|
648
|
564
|
1 229
|
912
|
1 197
|
|
Non-Reccuring Items |
0
|
0
|
(3)
|
(5)
|
(18)
|
(25)
|
(24)
|
(29)
|
(666)
|
(1 402)
|
(1 410)
|
(1 405)
|
(123)
|
(241)
|
(264)
|
(1 382)
|
(1 529)
|
(1 589)
|
(1 553)
|
(433)
|
(2 496)
|
0
|
0
|
(293)
|
(3 046)
|
(3 225)
|
(3 255)
|
(3 135)
|
(276)
|
(248)
|
0
|
0
|
37
|
187
|
106
|
109
|
(409)
|
0
|
(498)
|
(782)
|
(617)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
(721)
|
(317)
|
(602)
|
(570)
|
(570)
|
(230)
|
55
|
1 015
|
1 200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
272
|
272
|
272
|
0
|
0
|
0
|
0
|
31
|
31
|
31
|
31
|
|
Total Other Income |
48
|
17
|
(1)
|
11
|
(46)
|
(9)
|
(7)
|
13
|
11
|
4
|
18
|
(16)
|
(23)
|
(18)
|
(18)
|
22
|
81
|
1 322
|
1 338
|
326
|
97
|
125
|
137
|
113
|
148
|
96
|
80
|
91
|
(39)
|
(41)
|
(67)
|
(63)
|
34
|
270
|
49
|
35
|
180
|
211
|
178
|
186
|
43
|
|
Pre-Tax Income |
2 898
N/A
|
3 419
+18%
|
4 186
+22%
|
4 390
+5%
|
4 199
-4%
|
3 496
-17%
|
2 929
-16%
|
2 559
-13%
|
761
-70%
|
192
-75%
|
(222)
N/A
|
2 544
N/A
|
3 945
+55%
|
4 982
+26%
|
4 779
-4%
|
1 560
-67%
|
2 122
+36%
|
1 298
-39%
|
1 470
+13%
|
1 870
+27%
|
2 351
+26%
|
2 764
+18%
|
2 488
-10%
|
7 296
+193%
|
3 358
-54%
|
3 330
-1%
|
3 463
+4%
|
(1 444)
N/A
|
2 699
N/A
|
3 032
+12%
|
4 357
+44%
|
4 983
+14%
|
3 978
-20%
|
4 019
+1%
|
3 083
-23%
|
3 338
+8%
|
3 606
+8%
|
3 290
-9%
|
3 879
+18%
|
3 215
-17%
|
3 981
+24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 344)
|
(1 496)
|
(1 764)
|
(1 806)
|
(1 669)
|
(1 475)
|
(1 367)
|
(1 356)
|
(1 335)
|
(1 284)
|
(1 137)
|
(1 968)
|
(1 945)
|
(2 116)
|
(1 964)
|
(679)
|
(875)
|
(622)
|
(682)
|
(1 003)
|
(1 023)
|
(1 094)
|
(981)
|
(2 442)
|
(1 788)
|
(1 760)
|
(1 788)
|
(294)
|
(977)
|
(979)
|
(1 493)
|
(1 660)
|
(1 466)
|
(1 636)
|
(1 341)
|
(1 413)
|
(1 451)
|
(1 280)
|
(1 423)
|
(1 285)
|
(1 307)
|
|
Income from Continuing Operations |
1 554
|
1 923
|
2 422
|
2 584
|
2 530
|
2 021
|
1 562
|
1 203
|
(574)
|
(1 092)
|
(1 359)
|
576
|
2 000
|
2 866
|
2 815
|
881
|
1 247
|
676
|
788
|
867
|
1 328
|
1 670
|
1 507
|
4 854
|
1 570
|
1 570
|
1 675
|
(1 738)
|
1 722
|
2 053
|
2 864
|
3 323
|
2 512
|
2 383
|
1 742
|
1 925
|
2 155
|
2 010
|
2 456
|
1 930
|
2 674
|
|
Income to Minority Interest |
(40)
|
(99)
|
(102)
|
(131)
|
(186)
|
(166)
|
(71)
|
42
|
431
|
619
|
514
|
409
|
39
|
(258)
|
(263)
|
(194)
|
(146)
|
18
|
46
|
5
|
(7)
|
(25)
|
(30)
|
(48)
|
(70)
|
(78)
|
(79)
|
(65)
|
(52)
|
(53)
|
(49)
|
(44)
|
(34)
|
(41)
|
(47)
|
(64)
|
(61)
|
(58)
|
(51)
|
(37)
|
(199)
|
|
Net Income (Common) |
1 514
N/A
|
1 824
+20%
|
2 320
+27%
|
2 457
+6%
|
2 343
-5%
|
1 861
-21%
|
1 497
-20%
|
1 248
-17%
|
(142)
N/A
|
(470)
-231%
|
(844)
-80%
|
985
N/A
|
2 039
+107%
|
2 606
+28%
|
2 551
-2%
|
687
-73%
|
1 100
+60%
|
694
-37%
|
833
+20%
|
871
+5%
|
1 319
+51%
|
1 642
+24%
|
1 474
-10%
|
4 805
+226%
|
1 500
-69%
|
1 491
-1%
|
1 597
+7%
|
(1 805)
N/A
|
1 669
N/A
|
2 000
+20%
|
2 815
+41%
|
3 280
+17%
|
2 476
-25%
|
2 340
-5%
|
1 691
-28%
|
1 857
+10%
|
2 093
+13%
|
1 950
-7%
|
2 406
+23%
|
1 892
-21%
|
2 473
+31%
|
|
EPS (Diluted) |
75.7
N/A
|
91.2
+20%
|
116
+27%
|
122.85
+6%
|
117.7
-4%
|
93.05
-21%
|
74.84
-20%
|
62.4
-17%
|
-7.19
N/A
|
-23.5
-227%
|
-42.2
-80%
|
51.84
N/A
|
105.55
+104%
|
144.77
+37%
|
141.72
-2%
|
38.16
-73%
|
59.67
+56%
|
38.55
-35%
|
46.27
+20%
|
47.25
+2%
|
71.55
+51%
|
89.13
+25%
|
83.55
-6%
|
273.38
+227%
|
84.82
-69%
|
90.26
+6%
|
96.47
+7%
|
-108.96
N/A
|
100.54
N/A
|
118.59
+18%
|
166.9
+41%
|
194.25
+16%
|
146.73
-24%
|
138.58
-6%
|
100.01
-28%
|
109.44
+9%
|
123.54
+13%
|
114.68
-7%
|
141.25
+23%
|
110.99
-21%
|
145.2
+31%
|