Wowow Inc
TSE:4839
Income Statement
Earnings Waterfall
Wowow Inc
Revenue
|
74.8B
JPY
|
Cost of Revenue
|
-50.6B
JPY
|
Gross Profit
|
24.2B
JPY
|
Operating Expenses
|
-22.7B
JPY
|
Operating Income
|
1.5B
JPY
|
Other Expenses
|
-170m
JPY
|
Net Income
|
1.3B
JPY
|
Income Statement
Wowow 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 |
70 481
N/A
|
70 274
0%
|
70 284
+0%
|
70 646
+1%
|
71 504
+1%
|
72 631
+2%
|
73 531
+1%
|
74 475
+1%
|
75 000
+1%
|
75 296
+0%
|
76 769
+2%
|
77 354
+1%
|
77 714
+0%
|
78 253
+1%
|
78 371
+0%
|
79 217
+1%
|
80 429
+2%
|
81 574
+1%
|
81 764
+0%
|
82 054
+0%
|
82 317
+0%
|
82 623
+0%
|
82 844
+0%
|
83 009
+0%
|
82 885
0%
|
82 450
-1%
|
81 813
-1%
|
80 756
-1%
|
79 997
-1%
|
79 165
-1%
|
79 493
+0%
|
79 974
+1%
|
79 599
0%
|
79 657
+0%
|
79 026
-1%
|
77 935
-1%
|
77 669
0%
|
77 101
-1%
|
76 078
-1%
|
75 252
-1%
|
74 802
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(36 540)
|
(37 012)
|
(36 693)
|
(36 537)
|
(36 359)
|
(36 953)
|
(37 831)
|
(39 019)
|
(40 544)
|
(40 811)
|
(42 832)
|
(42 646)
|
(41 697)
|
(42 491)
|
(41 239)
|
(42 513)
|
(43 538)
|
(45 224)
|
(46 432)
|
(47 335)
|
(49 142)
|
(49 616)
|
(49 746)
|
(49 878)
|
(48 393)
|
(46 803)
|
(44 492)
|
(41 837)
|
(42 225)
|
(44 803)
|
(49 859)
|
(52 208)
|
(51 607)
|
(48 909)
|
(47 294)
|
(48 025)
|
(49 159)
|
(51 201)
|
(51 006)
|
(50 498)
|
(50 566)
|
|
Gross Profit |
33 941
N/A
|
33 262
-2%
|
33 591
+1%
|
34 109
+2%
|
35 145
+3%
|
35 678
+2%
|
35 700
+0%
|
35 456
-1%
|
34 456
-3%
|
34 485
+0%
|
33 937
-2%
|
34 708
+2%
|
36 017
+4%
|
35 762
-1%
|
37 132
+4%
|
36 704
-1%
|
36 891
+1%
|
36 350
-1%
|
35 332
-3%
|
34 719
-2%
|
33 175
-4%
|
33 007
-1%
|
33 098
+0%
|
33 131
+0%
|
34 492
+4%
|
35 647
+3%
|
37 321
+5%
|
38 919
+4%
|
37 772
-3%
|
34 362
-9%
|
29 634
-14%
|
27 766
-6%
|
27 992
+1%
|
30 748
+10%
|
31 732
+3%
|
29 910
-6%
|
28 510
-5%
|
25 900
-9%
|
25 072
-3%
|
24 754
-1%
|
24 236
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(25 855)
|
(26 076)
|
(26 504)
|
(26 360)
|
(26 071)
|
(25 920)
|
(26 082)
|
(26 177)
|
(25 865)
|
(25 405)
|
(25 533)
|
(25 492)
|
(25 195)
|
(25 621)
|
(25 517)
|
(25 912)
|
(26 212)
|
(26 475)
|
(26 630)
|
(26 513)
|
(25 932)
|
(26 228)
|
(26 015)
|
(25 918)
|
(26 722)
|
(27 158)
|
(27 155)
|
(27 284)
|
(26 818)
|
(27 573)
|
(27 525)
|
(27 175)
|
(26 733)
|
(25 480)
|
(24 749)
|
(24 048)
|
(23 801)
|
(22 675)
|
(22 613)
|
(22 621)
|
(22 718)
|
|
Selling, General & Administrative |
(25 855)
|
(26 076)
|
(26 504)
|
(26 359)
|
(26 071)
|
(25 920)
|
(26 083)
|
(26 177)
|
(25 865)
|
(25 404)
|
(25 531)
|
(25 492)
|
(25 194)
|
(25 620)
|
(25 516)
|
(25 910)
|
(26 210)
|
(26 474)
|
(26 629)
|
(26 512)
|
(25 932)
|
(26 227)
|
(26 015)
|
(25 916)
|
(26 720)
|
(27 158)
|
(27 154)
|
(27 286)
|
(26 820)
|
(27 572)
|
(27 525)
|
(27 173)
|
(26 731)
|
(25 479)
|
(24 747)
|
(24 047)
|
(23 801)
|
(22 674)
|
(22 611)
|
(22 620)
|
(22 717)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
(1)
|
2
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
|
Operating Income |
8 086
N/A
|
7 186
-11%
|
7 087
-1%
|
7 749
+9%
|
9 074
+17%
|
9 758
+8%
|
9 618
-1%
|
9 279
-4%
|
8 591
-7%
|
9 080
+6%
|
8 404
-7%
|
9 216
+10%
|
10 822
+17%
|
10 141
-6%
|
11 615
+15%
|
10 792
-7%
|
10 679
-1%
|
9 875
-8%
|
8 702
-12%
|
8 206
-6%
|
7 243
-12%
|
6 779
-6%
|
7 083
+4%
|
7 213
+2%
|
7 770
+8%
|
8 489
+9%
|
10 166
+20%
|
11 635
+14%
|
10 954
-6%
|
6 789
-38%
|
2 109
-69%
|
591
-72%
|
1 259
+113%
|
5 268
+318%
|
6 983
+33%
|
5 862
-16%
|
4 709
-20%
|
3 225
-32%
|
2 459
-24%
|
2 133
-13%
|
1 518
-29%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
349
|
289
|
359
|
464
|
469
|
553
|
548
|
473
|
373
|
359
|
308
|
481
|
(49)
|
58
|
225
|
84
|
708
|
761
|
658
|
661
|
779
|
668
|
738
|
741
|
578
|
651
|
626
|
622
|
523
|
337
|
330
|
267
|
312
|
114
|
(184)
|
(158)
|
(80)
|
321
|
679
|
783
|
815
|
|
Non-Reccuring Items |
(22)
|
186
|
193
|
189
|
184
|
(59)
|
(66)
|
(70)
|
(68)
|
(46)
|
(45)
|
(54)
|
(48)
|
(521)
|
(546)
|
(527)
|
(528)
|
(71)
|
(44)
|
(67)
|
(94)
|
(64)
|
(62)
|
(40)
|
(18)
|
(1 229)
|
(1 228)
|
(1 241)
|
(1 431)
|
(2 381)
|
(2 381)
|
(2 367)
|
(2 172)
|
(13)
|
(13)
|
(14)
|
(20)
|
(75)
|
(138)
|
(253)
|
(247)
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
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 |
70
|
70
|
73
|
74
|
64
|
60
|
63
|
58
|
70
|
77
|
49
|
55
|
53
|
83
|
63
|
88
|
79
|
63
|
77
|
75
|
80
|
84
|
79
|
78
|
85
|
85
|
85
|
116
|
(69)
|
(192)
|
(236)
|
(247)
|
(89)
|
23
|
40
|
(15)
|
9
|
8
|
29
|
34
|
17
|
|
Pre-Tax Income |
8 483
N/A
|
7 732
-9%
|
7 713
0%
|
8 477
+10%
|
9 792
+16%
|
10 312
+5%
|
10 163
-1%
|
9 740
-4%
|
8 966
-8%
|
9 469
+6%
|
8 716
-8%
|
9 698
+11%
|
10 778
+11%
|
9 761
-9%
|
11 359
+16%
|
10 439
-8%
|
10 940
+5%
|
10 630
-3%
|
9 393
-12%
|
8 875
-6%
|
8 008
-10%
|
7 467
-7%
|
7 838
+5%
|
7 992
+2%
|
8 415
+5%
|
7 996
-5%
|
9 649
+21%
|
11 132
+15%
|
9 977
-10%
|
4 553
-54%
|
(178)
N/A
|
(1 756)
-887%
|
(690)
+61%
|
5 392
N/A
|
6 826
+27%
|
5 675
-17%
|
4 618
-19%
|
3 479
-25%
|
3 029
-13%
|
2 697
-11%
|
2 103
-22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 150)
|
(2 958)
|
(2 853)
|
(3 084)
|
(3 523)
|
(3 692)
|
(3 599)
|
(3 392)
|
(3 056)
|
(2 761)
|
(2 457)
|
(2 688)
|
(2 976)
|
(2 961)
|
(3 489)
|
(3 182)
|
(3 319)
|
(3 270)
|
(2 881)
|
(2 735)
|
(2 512)
|
(2 284)
|
(2 387)
|
(2 414)
|
(2 519)
|
(2 924)
|
(3 401)
|
(3 856)
|
(3 625)
|
(1 610)
|
(130)
|
335
|
154
|
(1 152)
|
(1 627)
|
(1 402)
|
(1 090)
|
(1 081)
|
(952)
|
(911)
|
(755)
|
|
Income from Continuing Operations |
5 333
|
4 774
|
4 860
|
5 393
|
6 269
|
6 620
|
6 564
|
6 348
|
5 910
|
6 708
|
6 259
|
7 010
|
7 802
|
6 800
|
7 870
|
7 257
|
7 621
|
7 360
|
6 512
|
6 140
|
5 496
|
5 183
|
5 451
|
5 578
|
5 896
|
5 072
|
6 248
|
7 276
|
6 352
|
2 943
|
(308)
|
(1 421)
|
(536)
|
4 240
|
5 199
|
4 273
|
3 528
|
2 398
|
2 077
|
1 786
|
1 348
|
|
Income to Minority Interest |
(5)
|
(7)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
5 327
N/A
|
4 766
-11%
|
4 850
+2%
|
5 384
+11%
|
6 265
+16%
|
6 619
+6%
|
6 563
-1%
|
6 346
-3%
|
5 909
-7%
|
6 707
+14%
|
6 259
-7%
|
7 009
+12%
|
7 800
+11%
|
6 800
-13%
|
7 870
+16%
|
7 258
-8%
|
7 622
+5%
|
7 360
-3%
|
6 512
-12%
|
6 139
-6%
|
5 496
-10%
|
5 182
-6%
|
5 449
+5%
|
5 578
+2%
|
5 895
+6%
|
5 072
-14%
|
6 249
+23%
|
7 275
+16%
|
6 352
-13%
|
2 942
-54%
|
(308)
N/A
|
(1 422)
-362%
|
(537)
+62%
|
4 239
N/A
|
5 197
+23%
|
4 273
-18%
|
3 526
-17%
|
2 398
-32%
|
2 076
-13%
|
1 785
-14%
|
1 348
-24%
|
|
EPS (Diluted) |
183.68
N/A
|
170.21
-7%
|
179.62
+6%
|
199.4
+11%
|
232.03
+16%
|
245.23
+6%
|
243.07
-1%
|
235.03
-3%
|
218.85
-7%
|
248.49
+14%
|
231.81
-7%
|
259.59
+12%
|
288.88
+11%
|
251.93
-13%
|
291.48
+16%
|
268.81
-8%
|
282.29
+5%
|
272.68
-3%
|
241.18
-12%
|
227.37
-6%
|
203.62
-10%
|
191.99
-6%
|
201.88
+5%
|
206.66
+2%
|
218.41
+6%
|
187.91
-14%
|
231.52
+23%
|
269.16
+16%
|
234.92
-13%
|
108.87
-54%
|
-11.39
N/A
|
-52.51
-361%
|
-19.61
+63%
|
153.96
N/A
|
181.35
+18%
|
148.9
-18%
|
122.83
-18%
|
83.74
-32%
|
73.86
-12%
|
63.4
-14%
|
47.82
-25%
|