ST Corp
TSE:4951
Income Statement
Earnings Waterfall
ST Corp
Revenue
|
45B
JPY
|
Cost of Revenue
|
-28.2B
JPY
|
Gross Profit
|
16.8B
JPY
|
Operating Expenses
|
-14.7B
JPY
|
Operating Income
|
2.1B
JPY
|
Other Expenses
|
-232m
JPY
|
Net Income
|
1.9B
JPY
|
Income Statement
ST 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 |
45 821
N/A
|
46 993
+3%
|
47 225
+0%
|
48 013
+2%
|
48 336
+1%
|
48 263
0%
|
47 647
-1%
|
47 299
-1%
|
45 468
-4%
|
44 661
-2%
|
45 399
+2%
|
45 454
+0%
|
46 180
+2%
|
45 958
0%
|
46 659
+2%
|
47 037
+1%
|
47 731
+1%
|
48 627
+2%
|
48 711
+0%
|
48 978
+1%
|
48 546
-1%
|
47 782
-2%
|
47 325
-1%
|
47 983
+1%
|
47 173
-2%
|
47 546
+1%
|
48 651
+2%
|
48 579
0%
|
49 521
+2%
|
49 674
+0%
|
49 229
-1%
|
47 679
-3%
|
46 163
-3%
|
45 470
-2%
|
45 221
-1%
|
45 439
+0%
|
45 856
+1%
|
45 576
-1%
|
44 802
-2%
|
45 044
+1%
|
44 973
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(26 893)
|
(26 970)
|
(27 184)
|
(27 611)
|
(27 972)
|
(28 194)
|
(28 556)
|
(28 802)
|
(27 597)
|
(27 328)
|
(27 378)
|
(27 229)
|
(27 532)
|
(27 490)
|
(27 743)
|
(27 817)
|
(28 288)
|
(28 533)
|
(28 682)
|
(28 972)
|
(28 649)
|
(28 217)
|
(27 862)
|
(27 948)
|
(26 839)
|
(27 052)
|
(27 458)
|
(27 553)
|
(28 138)
|
(28 358)
|
(28 527)
|
(28 003)
|
(27 814)
|
(27 665)
|
(27 747)
|
(28 187)
|
(28 456)
|
(28 621)
|
(28 376)
|
(28 535)
|
(28 184)
|
|
Gross Profit |
18 928
N/A
|
20 023
+6%
|
20 041
+0%
|
20 402
+2%
|
20 364
0%
|
20 070
-1%
|
19 091
-5%
|
18 497
-3%
|
17 871
-3%
|
17 332
-3%
|
18 021
+4%
|
18 225
+1%
|
18 648
+2%
|
18 468
-1%
|
18 915
+2%
|
19 219
+2%
|
19 441
+1%
|
20 094
+3%
|
20 027
0%
|
20 004
0%
|
19 895
-1%
|
19 566
-2%
|
19 462
-1%
|
20 035
+3%
|
20 333
+1%
|
20 494
+1%
|
21 194
+3%
|
21 026
-1%
|
21 383
+2%
|
21 316
0%
|
20 702
-3%
|
19 676
-5%
|
18 349
-7%
|
17 805
-3%
|
17 474
-2%
|
17 251
-1%
|
17 400
+1%
|
16 955
-3%
|
16 426
-3%
|
16 509
+1%
|
16 789
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17 386)
|
(17 892)
|
(17 834)
|
(18 269)
|
(18 499)
|
(18 257)
|
(17 527)
|
(16 419)
|
(15 545)
|
(14 991)
|
(15 045)
|
(15 315)
|
(15 451)
|
(15 614)
|
(15 796)
|
(16 003)
|
(16 435)
|
(16 613)
|
(16 979)
|
(17 099)
|
(16 996)
|
(16 727)
|
(16 548)
|
(16 761)
|
(16 817)
|
(17 119)
|
(17 322)
|
(17 172)
|
(17 331)
|
(17 371)
|
(16 702)
|
(16 033)
|
(15 074)
|
(14 554)
|
(14 966)
|
(14 936)
|
(14 935)
|
(14 539)
|
(14 104)
|
(14 371)
|
(14 687)
|
|
Selling, General & Administrative |
(17 386)
|
(17 881)
|
(17 833)
|
(18 259)
|
(18 503)
|
(18 216)
|
(17 581)
|
(16 422)
|
(15 542)
|
(15 025)
|
(15 062)
|
(15 323)
|
(15 452)
|
(15 630)
|
(15 815)
|
(16 023)
|
(16 448)
|
(16 594)
|
(16 978)
|
(17 101)
|
(16 995)
|
(16 748)
|
(16 545)
|
(16 747)
|
(16 814)
|
(17 107)
|
(17 310)
|
(17 185)
|
(17 332)
|
(17 370)
|
(16 657)
|
(15 992)
|
(15 011)
|
(14 554)
|
(14 965)
|
(14 934)
|
(14 934)
|
(14 538)
|
(14 100)
|
(14 371)
|
(14 685)
|
|
Other Operating Expenses |
2
|
(11)
|
0
|
(9)
|
4
|
(42)
|
54
|
2
|
(3)
|
34
|
17
|
7
|
0
|
16
|
19
|
21
|
15
|
(19)
|
(1)
|
3
|
(1)
|
21
|
(3)
|
(13)
|
(3)
|
(12)
|
(12)
|
13
|
1
|
(1)
|
(45)
|
(41)
|
(63)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(4)
|
0
|
(2)
|
|
Operating Income |
1 543
N/A
|
2 131
+38%
|
2 208
+4%
|
2 133
-3%
|
1 864
-13%
|
1 813
-3%
|
1 564
-14%
|
2 078
+33%
|
2 327
+12%
|
2 342
+1%
|
2 976
+27%
|
2 910
-2%
|
3 196
+10%
|
2 854
-11%
|
3 119
+9%
|
3 216
+3%
|
3 008
-6%
|
3 481
+16%
|
3 049
-12%
|
2 906
-5%
|
2 899
0%
|
2 839
-2%
|
2 914
+3%
|
3 274
+12%
|
3 516
+7%
|
3 374
-4%
|
3 872
+15%
|
3 855
0%
|
4 052
+5%
|
3 945
-3%
|
4 000
+1%
|
3 643
-9%
|
3 275
-10%
|
3 251
-1%
|
2 508
-23%
|
2 315
-8%
|
2 465
+6%
|
2 416
-2%
|
2 322
-4%
|
2 138
-8%
|
2 102
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
365
|
244
|
20
|
62
|
144
|
199
|
39
|
48
|
43
|
(11)
|
140
|
136
|
125
|
303
|
113
|
96
|
96
|
239
|
190
|
215
|
199
|
136
|
135
|
152
|
160
|
216
|
193
|
210
|
215
|
47
|
23
|
(67)
|
(84)
|
54
|
56
|
101
|
147
|
70
|
76
|
68
|
90
|
|
Non-Reccuring Items |
48
|
(71)
|
(117)
|
(59)
|
(39)
|
49
|
0
|
43
|
23
|
21
|
0
|
7
|
(122)
|
(145)
|
(172)
|
(180)
|
(51)
|
(34)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(31)
|
(61)
|
(57)
|
(57)
|
(27)
|
0
|
0
|
0
|
(1 665)
|
(1 696)
|
(1 698)
|
(1 698)
|
(34)
|
0
|
(11)
|
(11)
|
|
Gain/Loss on Disposition of Assets |
(27)
|
(53)
|
(15)
|
(15)
|
(99)
|
(111)
|
(103)
|
(134)
|
(56)
|
(43)
|
(46)
|
(15)
|
(2)
|
(10)
|
(10)
|
(14)
|
(21)
|
(15)
|
(16)
|
(12)
|
(5)
|
(22)
|
(24)
|
(33)
|
(38)
|
(25)
|
(18)
|
(9)
|
(5)
|
(4)
|
(9)
|
(23)
|
(28)
|
(171)
|
(164)
|
(152)
|
(147)
|
(7)
|
(10)
|
(9)
|
(14)
|
|
Total Other Income |
(613)
|
(613)
|
(604)
|
(565)
|
(338)
|
(414)
|
(216)
|
(224)
|
(553)
|
(607)
|
(635)
|
(605)
|
(415)
|
(251)
|
(98)
|
(52)
|
25
|
(193)
|
(128)
|
(140)
|
(116)
|
(243)
|
(224)
|
(232)
|
(283)
|
(246)
|
(287)
|
(258)
|
(274)
|
(275)
|
(145)
|
(53)
|
66
|
232
|
247
|
249
|
259
|
262
|
490
|
505
|
492
|
|
Pre-Tax Income |
1 316
N/A
|
1 637
+24%
|
1 490
-9%
|
1 555
+4%
|
1 532
-1%
|
1 536
+0%
|
1 283
-16%
|
1 810
+41%
|
1 784
-1%
|
1 703
-5%
|
2 434
+43%
|
2 432
0%
|
2 783
+14%
|
2 751
-1%
|
2 954
+7%
|
3 068
+4%
|
3 058
0%
|
3 478
+14%
|
3 095
-11%
|
2 968
-4%
|
2 977
+0%
|
2 710
-9%
|
2 801
+3%
|
3 162
+13%
|
3 356
+6%
|
3 289
-2%
|
3 699
+12%
|
3 739
+1%
|
3 931
+5%
|
3 686
-6%
|
3 869
+5%
|
3 500
-10%
|
3 230
-8%
|
1 700
-47%
|
951
-44%
|
815
-14%
|
1 025
+26%
|
2 707
+164%
|
2 878
+6%
|
2 691
-6%
|
2 659
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(356)
|
(364)
|
(338)
|
(326)
|
(377)
|
(557)
|
(472)
|
(627)
|
(735)
|
(679)
|
(914)
|
(847)
|
(857)
|
(806)
|
(881)
|
(968)
|
(970)
|
(1 021)
|
(963)
|
(869)
|
(945)
|
(893)
|
(854)
|
(968)
|
(957)
|
(985)
|
(1 087)
|
(1 127)
|
(1 185)
|
(1 078)
|
(1 154)
|
(1 009)
|
(891)
|
(490)
|
(251)
|
(240)
|
(372)
|
(820)
|
(889)
|
(799)
|
(688)
|
|
Income from Continuing Operations |
960
|
1 273
|
1 153
|
1 229
|
1 154
|
979
|
810
|
1 183
|
1 051
|
1 023
|
1 521
|
1 585
|
1 924
|
1 946
|
2 072
|
2 099
|
2 087
|
2 458
|
2 131
|
2 098
|
2 032
|
1 816
|
1 948
|
2 193
|
2 399
|
2 304
|
2 612
|
2 612
|
2 746
|
2 608
|
2 715
|
2 491
|
2 339
|
1 210
|
700
|
576
|
654
|
1 887
|
1 989
|
1 892
|
1 971
|
|
Income to Minority Interest |
(15)
|
(39)
|
(58)
|
(74)
|
(85)
|
(87)
|
(101)
|
(100)
|
(100)
|
(111)
|
(121)
|
(144)
|
(161)
|
(129)
|
(109)
|
(82)
|
(46)
|
(48)
|
(14)
|
(7)
|
(13)
|
(13)
|
(33)
|
(35)
|
(36)
|
(43)
|
(59)
|
(74)
|
(77)
|
(82)
|
(79)
|
(101)
|
(106)
|
(101)
|
(122)
|
(93)
|
(73)
|
(58)
|
(40)
|
(73)
|
(99)
|
|
Net Income (Common) |
944
N/A
|
1 234
+31%
|
1 093
-11%
|
1 153
+5%
|
1 068
-7%
|
892
-16%
|
709
-21%
|
1 082
+53%
|
949
-12%
|
912
-4%
|
1 398
+53%
|
1 439
+3%
|
1 762
+22%
|
1 817
+3%
|
1 962
+8%
|
2 017
+3%
|
2 041
+1%
|
2 410
+18%
|
2 115
-12%
|
2 089
-1%
|
2 016
-3%
|
1 804
-11%
|
1 915
+6%
|
2 158
+13%
|
2 363
+10%
|
2 261
-4%
|
2 553
+13%
|
2 538
-1%
|
2 668
+5%
|
2 526
-5%
|
2 636
+4%
|
2 390
-9%
|
2 233
-7%
|
1 109
-50%
|
577
-48%
|
482
-17%
|
580
+20%
|
1 828
+215%
|
1 948
+7%
|
1 818
-7%
|
1 870
+3%
|
|
EPS (Diluted) |
42.9
N/A
|
56.09
+31%
|
49.68
-11%
|
52.4
+5%
|
48.54
-7%
|
40.82
-16%
|
32.22
-21%
|
49.18
+53%
|
43.13
-12%
|
41.97
-3%
|
63.54
+51%
|
65.4
+3%
|
80.09
+22%
|
83.17
+4%
|
89.18
+7%
|
91.68
+3%
|
92.77
+1%
|
108.85
+17%
|
96.13
-12%
|
94.95
-1%
|
90.99
-4%
|
81.34
-11%
|
86.37
+6%
|
97.37
+13%
|
106.52
+9%
|
101.97
-4%
|
115.01
+13%
|
114.4
-1%
|
120.18
+5%
|
113.79
-5%
|
118.61
+4%
|
107.53
-9%
|
100.45
-7%
|
49.91
-50%
|
25.97
-48%
|
21.66
-17%
|
26.07
+20%
|
82.19
+215%
|
87.59
+7%
|
81.56
-7%
|
83.91
+3%
|