Japan Pure Chemical Co Ltd
TSE:4973
Income Statement
Earnings Waterfall
Japan Pure Chemical Co Ltd
Revenue
|
11.8B
JPY
|
Cost of Revenue
|
-10.5B
JPY
|
Gross Profit
|
1.3B
JPY
|
Operating Expenses
|
-1B
JPY
|
Operating Income
|
338.4m
JPY
|
Other Expenses
|
105.9m
JPY
|
Net Income
|
444.3m
JPY
|
Income Statement
Japan Pure Chemical 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 |
9 769
N/A
|
9 190
-6%
|
9 027
-2%
|
9 260
+3%
|
9 375
+1%
|
9 556
+2%
|
9 745
+2%
|
9 079
-7%
|
8 778
-3%
|
8 429
-4%
|
7 684
-9%
|
7 679
0%
|
7 680
+0%
|
8 230
+7%
|
8 807
+7%
|
9 406
+7%
|
10 185
+8%
|
10 668
+5%
|
11 234
+5%
|
11 136
-1%
|
10 855
-3%
|
10 381
-4%
|
10 184
-2%
|
10 739
+5%
|
11 741
+9%
|
12 970
+10%
|
14 133
+9%
|
14 833
+5%
|
15 763
+6%
|
16 622
+5%
|
17 840
+7%
|
18 614
+4%
|
18 696
+0%
|
18 714
+0%
|
18 656
0%
|
18 057
-3%
|
17 583
-3%
|
16 255
-8%
|
14 048
-14%
|
13 243
-6%
|
11 830
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 725)
|
(7 186)
|
(6 955)
|
(7 229)
|
(7 306)
|
(7 475)
|
(7 705)
|
(7 051)
|
(6 792)
|
(6 453)
|
(5 808)
|
(5 848)
|
(5 855)
|
(6 313)
|
(6 780)
|
(7 318)
|
(8 044)
|
(8 573)
|
(9 107)
|
(9 009)
|
(8 711)
|
(8 300)
|
(8 168)
|
(8 712)
|
(9 752)
|
(10 854)
|
(12 060)
|
(12 837)
|
(13 744)
|
(14 658)
|
(15 790)
|
(16 539)
|
(16 573)
|
(16 524)
|
(16 447)
|
(15 951)
|
(15 743)
|
(14 678)
|
(12 704)
|
(11 938)
|
(10 487)
|
|
Gross Profit |
2 043
N/A
|
2 004
-2%
|
2 073
+3%
|
2 031
-2%
|
2 069
+2%
|
2 081
+1%
|
2 040
-2%
|
2 028
-1%
|
1 985
-2%
|
1 976
0%
|
1 876
-5%
|
1 831
-2%
|
1 825
0%
|
1 917
+5%
|
2 026
+6%
|
2 088
+3%
|
2 141
+3%
|
2 096
-2%
|
2 127
+1%
|
2 126
0%
|
2 144
+1%
|
2 080
-3%
|
2 016
-3%
|
2 028
+1%
|
1 989
-2%
|
2 115
+6%
|
2 072
-2%
|
1 995
-4%
|
2 019
+1%
|
1 964
-3%
|
2 050
+4%
|
2 075
+1%
|
2 123
+2%
|
2 190
+3%
|
2 209
+1%
|
2 106
-5%
|
1 840
-13%
|
1 577
-14%
|
1 344
-15%
|
1 305
-3%
|
1 343
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(991)
|
(1 033)
|
(1 016)
|
(1 008)
|
(1 006)
|
(972)
|
(988)
|
(997)
|
(1 015)
|
(1 019)
|
(1 024)
|
(1 022)
|
(1 011)
|
(1 016)
|
(1 019)
|
(1 006)
|
(1 019)
|
(1 017)
|
(1 039)
|
(1 049)
|
(1 059)
|
(1 067)
|
(1 051)
|
(1 066)
|
(1 070)
|
(1 081)
|
(1 084)
|
(1 055)
|
(1 033)
|
(1 009)
|
(1 008)
|
(1 006)
|
(995)
|
(988)
|
(991)
|
(1 003)
|
(1 007)
|
(1 009)
|
(1 004)
|
(1 004)
|
(1 004)
|
|
Selling, General & Administrative |
(991)
|
(994)
|
(1 016)
|
(1 008)
|
(1 006)
|
(930)
|
(982)
|
(997)
|
(1 015)
|
(979)
|
(1 024)
|
(1 023)
|
(1 011)
|
(979)
|
(1 019)
|
(1 006)
|
(1 019)
|
(984)
|
(1 040)
|
(1 049)
|
(1 058)
|
(999)
|
(1 051)
|
(1 065)
|
(1 070)
|
(975)
|
(1 084)
|
(1 055)
|
(1 033)
|
(928)
|
(1 008)
|
(1 006)
|
(995)
|
(890)
|
(991)
|
(1 003)
|
(1 007)
|
(941)
|
(1 004)
|
(1 004)
|
(1 004)
|
|
Depreciation & Amortization |
0
|
(39)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
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)
|
|
Operating Income |
1 052
N/A
|
970
-8%
|
1 057
+9%
|
1 023
-3%
|
1 063
+4%
|
1 109
+4%
|
1 052
-5%
|
1 031
-2%
|
971
-6%
|
958
-1%
|
852
-11%
|
808
-5%
|
814
+1%
|
900
+11%
|
1 007
+12%
|
1 083
+8%
|
1 122
+4%
|
1 079
-4%
|
1 088
+1%
|
1 077
-1%
|
1 085
+1%
|
1 013
-7%
|
966
-5%
|
961
0%
|
919
-4%
|
1 035
+13%
|
988
-5%
|
941
-5%
|
986
+5%
|
956
-3%
|
1 042
+9%
|
1 068
+3%
|
1 128
+6%
|
1 202
+7%
|
1 218
+1%
|
1 103
-9%
|
832
-25%
|
568
-32%
|
340
-40%
|
301
-11%
|
338
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
46
|
50
|
58
|
59
|
64
|
66
|
76
|
76
|
88
|
87
|
87
|
88
|
87
|
88
|
92
|
93
|
99
|
98
|
120
|
122
|
130
|
131
|
119
|
120
|
125
|
125
|
121
|
119
|
109
|
110
|
115
|
115
|
131
|
132
|
166
|
168
|
184
|
192
|
199
|
202
|
203
|
|
Non-Reccuring Items |
16
|
13
|
10
|
6
|
5
|
5
|
0
|
(1)
|
(0)
|
(0)
|
0
|
9
|
7
|
7
|
7
|
(1)
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
0
|
0
|
0
|
2
|
4
|
(27)
|
3
|
2
|
2
|
33
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
|
Total Other Income |
2
|
4
|
1
|
2
|
3
|
2
|
6
|
3
|
3
|
3
|
3
|
14
|
16
|
14
|
14
|
4
|
2
|
3
|
3
|
4
|
1
|
11
|
12
|
12
|
14
|
5
|
6
|
6
|
3
|
4
|
5
|
5
|
7
|
6
|
5
|
5
|
2
|
1
|
1
|
1
|
1
|
|
Pre-Tax Income |
1 118
N/A
|
1 038
-7%
|
1 127
+9%
|
1 089
-3%
|
1 135
+4%
|
1 182
+4%
|
1 135
-4%
|
1 110
-2%
|
1 063
-4%
|
1 048
-1%
|
942
-10%
|
918
-3%
|
923
+1%
|
1 010
+9%
|
1 121
+11%
|
1 179
+5%
|
1 223
+4%
|
1 181
-3%
|
1 212
+3%
|
1 204
-1%
|
1 217
+1%
|
1 155
-5%
|
1 096
-5%
|
1 094
0%
|
1 059
-3%
|
1 166
+10%
|
1 116
-4%
|
1 069
-4%
|
1 102
+3%
|
1 074
-3%
|
1 166
+9%
|
1 188
+2%
|
1 267
+7%
|
1 340
+6%
|
1 390
+4%
|
1 279
-8%
|
991
-23%
|
764
-23%
|
542
-29%
|
506
-7%
|
576
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(389)
|
(367)
|
(397)
|
(376)
|
(386)
|
(414)
|
(395)
|
(379)
|
(357)
|
(340)
|
(300)
|
(285)
|
(280)
|
(294)
|
(329)
|
(352)
|
(364)
|
(352)
|
(352)
|
(342)
|
(338)
|
(311)
|
(291)
|
(289)
|
(276)
|
(308)
|
(300)
|
(280)
|
(287)
|
(283)
|
(309)
|
(318)
|
(341)
|
(366)
|
(375)
|
(351)
|
(269)
|
(194)
|
(131)
|
(115)
|
(132)
|
|
Income from Continuing Operations |
729
|
670
|
730
|
713
|
749
|
768
|
740
|
732
|
706
|
708
|
642
|
634
|
643
|
717
|
791
|
827
|
859
|
829
|
860
|
862
|
879
|
844
|
805
|
805
|
783
|
858
|
816
|
789
|
815
|
791
|
857
|
870
|
925
|
974
|
1 015
|
929
|
722
|
570
|
411
|
392
|
444
|
|
Net Income (Common) |
729
N/A
|
670
-8%
|
730
+9%
|
713
-2%
|
749
+5%
|
768
+3%
|
740
-4%
|
732
-1%
|
706
-4%
|
708
+0%
|
642
-9%
|
634
-1%
|
643
+1%
|
717
+11%
|
791
+10%
|
827
+5%
|
859
+4%
|
829
-3%
|
860
+4%
|
862
+0%
|
879
+2%
|
844
-4%
|
805
-5%
|
805
+0%
|
783
-3%
|
858
+10%
|
816
-5%
|
789
-3%
|
815
+3%
|
791
-3%
|
857
+8%
|
870
+2%
|
925
+6%
|
974
+5%
|
1 015
+4%
|
929
-9%
|
722
-22%
|
570
-21%
|
411
-28%
|
392
-5%
|
444
+13%
|
|
EPS (Diluted) |
125.65
N/A
|
111.66
-11%
|
125.91
+13%
|
122.96
-2%
|
126.91
+3%
|
131.44
+4%
|
125.44
-5%
|
124.01
-1%
|
119.59
-4%
|
120.68
+1%
|
110.72
-8%
|
109.24
-1%
|
110.84
+1%
|
123.57
+11%
|
136.41
+10%
|
142.63
+5%
|
148.05
+4%
|
142.7
-4%
|
148.18
+4%
|
148.62
+0%
|
150.59
+1%
|
144.72
-4%
|
137.86
-5%
|
137.59
0%
|
133.68
-3%
|
146.61
+10%
|
139.27
-5%
|
134.22
-4%
|
138.6
+3%
|
134.53
-3%
|
145.53
+8%
|
147.37
+1%
|
156.74
+6%
|
165.16
+5%
|
172.11
+4%
|
157.19
-9%
|
123.06
-22%
|
97.19
-21%
|
71
-27%
|
67.57
-5%
|
76.66
+13%
|