T.Hasegawa Co Ltd
TSE:4958
Income Statement
Earnings Waterfall
T.Hasegawa Co Ltd
Revenue
|
65.8B
JPY
|
Cost of Revenue
|
-39.5B
JPY
|
Gross Profit
|
26.3B
JPY
|
Operating Expenses
|
-18.5B
JPY
|
Operating Income
|
7.8B
JPY
|
Other Expenses
|
-842m
JPY
|
Net Income
|
7B
JPY
|
Income Statement
T.Hasegawa 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 |
45 428
N/A
|
45 721
+1%
|
45 553
0%
|
44 917
-1%
|
44 541
-1%
|
45 100
+1%
|
45 676
+1%
|
47 228
+3%
|
48 007
+2%
|
48 174
+0%
|
48 312
+0%
|
47 591
-1%
|
47 924
+1%
|
47 757
0%
|
47 481
-1%
|
48 001
+1%
|
48 114
+0%
|
48 472
+1%
|
49 487
+2%
|
49 751
+1%
|
50 222
+1%
|
50 757
+1%
|
50 607
0%
|
50 493
0%
|
50 700
+0%
|
50 487
0%
|
50 423
0%
|
50 192
0%
|
50 023
0%
|
51 865
+4%
|
53 667
+3%
|
55 755
+4%
|
57 886
+4%
|
58 819
+2%
|
60 422
+3%
|
62 398
+3%
|
63 618
+2%
|
64 512
+1%
|
64 773
+0%
|
64 874
+0%
|
65 772
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(28 302)
|
(28 503)
|
(28 561)
|
(28 558)
|
(28 553)
|
(28 804)
|
(29 197)
|
(29 949)
|
(30 245)
|
(30 402)
|
(30 453)
|
(29 836)
|
(29 751)
|
(29 306)
|
(29 143)
|
(29 245)
|
(29 455)
|
(29 991)
|
(30 375)
|
(30 619)
|
(30 990)
|
(31 277)
|
(31 254)
|
(31 373)
|
(31 391)
|
(31 285)
|
(31 100)
|
(30 783)
|
(30 577)
|
(31 251)
|
(32 056)
|
(33 106)
|
(34 182)
|
(34 634)
|
(35 642)
|
(36 776)
|
(37 735)
|
(38 551)
|
(38 813)
|
(39 185)
|
(39 493)
|
|
Gross Profit |
17 126
N/A
|
17 218
+1%
|
16 992
-1%
|
16 359
-4%
|
15 988
-2%
|
16 296
+2%
|
16 479
+1%
|
17 279
+5%
|
17 762
+3%
|
17 772
+0%
|
17 859
+0%
|
17 755
-1%
|
18 173
+2%
|
18 451
+2%
|
18 338
-1%
|
18 756
+2%
|
18 659
-1%
|
18 481
-1%
|
19 112
+3%
|
19 132
+0%
|
19 232
+1%
|
19 480
+1%
|
19 353
-1%
|
19 120
-1%
|
19 309
+1%
|
19 202
-1%
|
19 323
+1%
|
19 409
+0%
|
19 446
+0%
|
20 614
+6%
|
21 611
+5%
|
22 649
+5%
|
23 704
+5%
|
24 185
+2%
|
24 780
+2%
|
25 622
+3%
|
25 883
+1%
|
25 961
+0%
|
25 960
0%
|
25 689
-1%
|
26 279
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11 592)
|
(11 804)
|
(11 914)
|
(11 978)
|
(12 079)
|
(12 369)
|
(12 620)
|
(12 927)
|
(13 058)
|
(12 914)
|
(12 887)
|
(12 595)
|
(12 461)
|
(12 477)
|
(12 648)
|
(13 150)
|
(13 502)
|
(13 805)
|
(13 994)
|
(14 074)
|
(14 227)
|
(14 351)
|
(14 333)
|
(14 442)
|
(16 725)
|
(16 638)
|
(14 159)
|
(14 053)
|
(14 319)
|
(14 759)
|
(15 307)
|
(15 790)
|
(16 240)
|
(16 471)
|
(16 976)
|
(17 571)
|
(17 914)
|
(18 148)
|
(18 196)
|
(18 182)
|
(18 476)
|
|
Selling, General & Administrative |
(11 593)
|
(11 803)
|
(11 913)
|
(11 247)
|
(12 077)
|
(12 368)
|
(12 619)
|
(12 043)
|
(13 056)
|
(12 912)
|
(12 885)
|
(11 690)
|
(12 460)
|
(12 476)
|
(12 648)
|
(12 101)
|
(13 501)
|
(13 804)
|
(13 992)
|
(12 680)
|
(14 223)
|
(14 347)
|
(14 329)
|
(13 145)
|
(14 351)
|
(14 275)
|
(14 159)
|
(13 032)
|
(14 318)
|
(14 758)
|
(15 305)
|
(14 044)
|
(16 237)
|
(16 469)
|
(16 974)
|
(15 323)
|
(17 914)
|
(18 147)
|
(18 195)
|
(15 691)
|
(18 475)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(730)
|
0
|
0
|
0
|
(882)
|
0
|
0
|
0
|
(904)
|
0
|
0
|
0
|
(1 048)
|
0
|
0
|
0
|
(1 393)
|
0
|
0
|
0
|
(1 296)
|
0
|
0
|
0
|
(1 020)
|
0
|
0
|
0
|
(1 744)
|
0
|
0
|
0
|
(2 247)
|
0
|
0
|
0
|
(2 490)
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2 374)
|
(2 363)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
|
Operating Income |
5 534
N/A
|
5 414
-2%
|
5 078
-6%
|
4 381
-14%
|
3 909
-11%
|
3 927
+0%
|
3 859
-2%
|
4 352
+13%
|
4 704
+8%
|
4 858
+3%
|
4 972
+2%
|
5 160
+4%
|
5 712
+11%
|
5 974
+5%
|
5 690
-5%
|
5 606
-1%
|
5 157
-8%
|
4 676
-9%
|
5 118
+9%
|
5 058
-1%
|
5 005
-1%
|
5 129
+2%
|
5 020
-2%
|
4 678
-7%
|
2 584
-45%
|
2 564
-1%
|
5 164
+101%
|
5 356
+4%
|
5 127
-4%
|
5 855
+14%
|
6 304
+8%
|
6 859
+9%
|
7 464
+9%
|
7 714
+3%
|
7 804
+1%
|
8 051
+3%
|
7 969
-1%
|
7 813
-2%
|
7 764
-1%
|
7 507
-3%
|
7 803
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
765
|
497
|
301
|
508
|
537
|
628
|
704
|
423
|
316
|
214
|
0
|
57
|
166
|
256
|
450
|
518
|
312
|
302
|
393
|
414
|
378
|
493
|
387
|
3 067
|
3 127
|
3 048
|
3 968
|
1 256
|
2 349
|
2 514
|
1 962
|
2 795
|
1 750
|
2 247
|
3 855
|
3 160
|
2 914
|
2 602
|
1 789
|
1 754
|
1 869
|
|
Non-Reccuring Items |
(663)
|
(673)
|
(383)
|
(127)
|
(101)
|
(163)
|
(191)
|
(239)
|
(240)
|
(171)
|
(134)
|
(127)
|
(139)
|
(184)
|
(168)
|
(94)
|
(105)
|
(59)
|
(58)
|
(54)
|
(26)
|
(30)
|
(60)
|
(2 376)
|
0
|
0
|
(2 361)
|
(58)
|
(61)
|
(65)
|
(45)
|
(38)
|
(39)
|
(44)
|
(32)
|
(38)
|
(44)
|
(59)
|
(65)
|
(65)
|
(57)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
320
|
320
|
320
|
359
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
66
|
58
|
47
|
70
|
60
|
72
|
90
|
77
|
73
|
39
|
79
|
89
|
94
|
108
|
41
|
32
|
126
|
144
|
97
|
103
|
100
|
77
|
95
|
95
|
109
|
118
|
97
|
115
|
153
|
151
|
125
|
76
|
68
|
79
|
111
|
94
|
99
|
119
|
123
|
126
|
134
|
|
Pre-Tax Income |
5 702
N/A
|
5 296
-7%
|
5 043
-5%
|
4 832
-4%
|
4 405
-9%
|
4 464
+1%
|
4 462
0%
|
4 613
+3%
|
4 853
+5%
|
4 940
+2%
|
4 917
0%
|
5 179
+5%
|
5 833
+13%
|
6 154
+6%
|
6 088
-1%
|
6 137
+1%
|
5 490
-11%
|
5 063
-8%
|
5 550
+10%
|
5 521
-1%
|
5 457
-1%
|
5 669
+4%
|
5 442
-4%
|
5 464
+0%
|
6 140
+12%
|
6 050
-1%
|
7 188
+19%
|
7 028
-2%
|
7 568
+8%
|
8 455
+12%
|
8 346
-1%
|
9 692
+16%
|
9 243
-5%
|
9 996
+8%
|
11 738
+17%
|
11 267
-4%
|
10 938
-3%
|
10 475
-4%
|
9 611
-8%
|
9 322
-3%
|
9 749
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 197)
|
(2 154)
|
(1 693)
|
(1 593)
|
(1 460)
|
(1 621)
|
(1 591)
|
(1 569)
|
(1 648)
|
(1 530)
|
(1 518)
|
(1 542)
|
(1 742)
|
(1 709)
|
(1 732)
|
(1 837)
|
(1 611)
|
(1 497)
|
(1 583)
|
(1 420)
|
(1 372)
|
(1 424)
|
(1 287)
|
(1 343)
|
(1 576)
|
(1 599)
|
(1 872)
|
(1 938)
|
(2 067)
|
(2 319)
|
(2 387)
|
(2 929)
|
(2 831)
|
(3 017)
|
(3 491)
|
(3 207)
|
(3 069)
|
(2 944)
|
(2 788)
|
(2 650)
|
(2 787)
|
|
Income from Continuing Operations |
3 505
|
3 142
|
3 350
|
3 239
|
2 945
|
2 843
|
2 871
|
3 044
|
3 205
|
3 410
|
3 399
|
3 637
|
4 091
|
4 445
|
4 356
|
4 300
|
3 879
|
3 566
|
3 967
|
4 101
|
4 085
|
4 245
|
4 155
|
4 121
|
4 564
|
4 451
|
5 316
|
5 090
|
5 501
|
6 136
|
5 959
|
6 763
|
6 412
|
6 979
|
8 247
|
8 060
|
7 869
|
7 531
|
6 823
|
6 672
|
6 962
|
|
Income to Minority Interest |
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
|
(15)
|
(36)
|
(53)
|
(53)
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
3 504
N/A
|
3 140
-10%
|
3 349
+7%
|
3 239
-3%
|
2 945
-9%
|
2 843
-3%
|
2 871
+1%
|
3 043
+6%
|
3 204
+5%
|
3 409
+6%
|
3 399
0%
|
3 637
+7%
|
4 090
+12%
|
4 445
+9%
|
4 356
-2%
|
4 299
-1%
|
3 878
-10%
|
3 565
-8%
|
3 966
+11%
|
4 100
+3%
|
4 084
0%
|
4 244
+4%
|
4 153
-2%
|
4 121
-1%
|
4 564
+11%
|
4 452
-2%
|
5 316
+19%
|
5 090
-4%
|
5 501
+8%
|
6 136
+12%
|
5 959
-3%
|
6 763
+13%
|
6 397
-5%
|
6 943
+9%
|
8 194
+18%
|
8 007
-2%
|
7 831
-2%
|
7 513
-4%
|
6 824
-9%
|
6 671
-2%
|
6 961
+4%
|
|
EPS (Diluted) |
83.42
N/A
|
74.76
-10%
|
79.73
+7%
|
77.11
-3%
|
70.11
-9%
|
67.69
-3%
|
68.35
+1%
|
73.16
+7%
|
76.28
+4%
|
81.17
+6%
|
80.92
0%
|
85.66
+6%
|
97.38
+14%
|
105.83
+9%
|
101.3
-4%
|
101.17
0%
|
92.33
-9%
|
82.9
-10%
|
94.42
+14%
|
96.41
+2%
|
97.17
+1%
|
101.9
+5%
|
99.8
-2%
|
98.75
-1%
|
109.75
+11%
|
107
-3%
|
127.7
+19%
|
122.32
-4%
|
132.16
+8%
|
147.34
+11%
|
143.95
-2%
|
162.98
+13%
|
155.03
-5%
|
168.31
+9%
|
198.62
+18%
|
193.97
-2%
|
189.73
-2%
|
181.87
-4%
|
165.21
-9%
|
161.52
-2%
|
168.51
+4%
|