Takara Bio Inc
TSE:4974
Income Statement
Earnings Waterfall
Takara Bio Inc
Revenue
|
47.7B
JPY
|
Cost of Revenue
|
-21.3B
JPY
|
Gross Profit
|
26.4B
JPY
|
Operating Expenses
|
-24.9B
JPY
|
Operating Income
|
1.5B
JPY
|
Other Expenses
|
97m
JPY
|
Net Income
|
1.6B
JPY
|
Income Statement
Takara Bio 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 |
22 815
N/A
|
23 905
+5%
|
24 514
+3%
|
24 599
+0%
|
25 031
+2%
|
25 969
+4%
|
26 951
+4%
|
28 255
+5%
|
29 382
+4%
|
29 729
+1%
|
30 274
+2%
|
29 671
-2%
|
29 668
0%
|
29 375
-1%
|
29 424
+0%
|
30 302
+3%
|
31 376
+4%
|
32 312
+3%
|
34 804
+8%
|
35 556
+2%
|
35 554
0%
|
35 841
+1%
|
35 644
-1%
|
34 921
-2%
|
34 511
-1%
|
34 565
+0%
|
32 853
-5%
|
35 508
+8%
|
39 556
+11%
|
46 086
+17%
|
54 420
+18%
|
60 244
+11%
|
62 196
+3%
|
67 699
+9%
|
66 529
-2%
|
68 735
+3%
|
82 246
+20%
|
78 142
-5%
|
73 216
-6%
|
64 671
-12%
|
47 670
-26%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(10 765)
|
(11 331)
|
(11 378)
|
(11 574)
|
(11 670)
|
(12 142)
|
(12 557)
|
(13 130)
|
(13 502)
|
(13 405)
|
(13 405)
|
(12 653)
|
(12 312)
|
(12 422)
|
(12 228)
|
(13 235)
|
(14 195)
|
(13 657)
|
(14 903)
|
(14 741)
|
(14 725)
|
(15 155)
|
(14 398)
|
(14 227)
|
(13 975)
|
(13 459)
|
(12 959)
|
(12 903)
|
(11 989)
|
(14 214)
|
(14 113)
|
(16 705)
|
(17 476)
|
(18 488)
|
(20 332)
|
(20 994)
|
(30 700)
|
(33 377)
|
(32 083)
|
(28 587)
|
(21 298)
|
|
Gross Profit |
12 050
N/A
|
12 574
+4%
|
13 136
+4%
|
13 025
-1%
|
13 361
+3%
|
13 827
+3%
|
14 394
+4%
|
15 125
+5%
|
15 880
+5%
|
16 324
+3%
|
16 869
+3%
|
17 018
+1%
|
17 356
+2%
|
16 953
-2%
|
17 196
+1%
|
17 067
-1%
|
17 181
+1%
|
18 655
+9%
|
19 901
+7%
|
20 815
+5%
|
20 829
+0%
|
20 686
-1%
|
21 246
+3%
|
20 694
-3%
|
20 536
-1%
|
21 106
+3%
|
19 894
-6%
|
22 605
+14%
|
27 567
+22%
|
31 872
+16%
|
40 307
+26%
|
43 539
+8%
|
44 720
+3%
|
49 211
+10%
|
46 197
-6%
|
47 741
+3%
|
51 546
+8%
|
44 765
-13%
|
41 133
-8%
|
36 084
-12%
|
26 372
-27%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10 158)
|
(10 620)
|
(10 759)
|
(10 900)
|
(11 052)
|
(11 525)
|
(12 294)
|
(13 012)
|
(13 397)
|
(13 657)
|
(13 951)
|
(13 939)
|
(13 409)
|
(13 751)
|
(15 042)
|
(15 221)
|
(15 562)
|
(15 100)
|
(15 510)
|
(15 325)
|
(16 053)
|
(15 223)
|
(15 679)
|
(15 484)
|
(14 626)
|
(14 832)
|
(16 058)
|
(15 630)
|
(16 381)
|
(17 920)
|
(18 544)
|
(19 218)
|
(19 633)
|
(20 309)
|
(21 262)
|
(22 074)
|
(23 167)
|
(24 224)
|
(24 708)
|
(25 001)
|
(24 898)
|
|
Selling, General & Administrative |
(7 282)
|
(7 593)
|
(7 732)
|
(7 879)
|
(7 954)
|
(8 123)
|
(8 327)
|
(8 682)
|
(9 102)
|
(9 380)
|
(9 463)
|
(9 559)
|
(9 379)
|
(9 648)
|
(10 118)
|
(10 057)
|
(10 445)
|
(10 446)
|
(10 500)
|
(10 865)
|
(11 049)
|
(10 884)
|
(10 812)
|
(10 726)
|
(10 640)
|
(10 961)
|
(11 073)
|
(11 213)
|
(11 666)
|
(12 374)
|
(12 876)
|
(13 417)
|
(13 724)
|
(14 200)
|
(14 588)
|
(14 771)
|
(15 210)
|
(15 649)
|
(15 751)
|
(16 040)
|
(16 070)
|
|
Research & Development |
(2 876)
|
(2 810)
|
(3 025)
|
(3 021)
|
(3 097)
|
(3 093)
|
(3 718)
|
(4 082)
|
(4 294)
|
0
|
(4 205)
|
(4 096)
|
(4 027)
|
(3 535)
|
(4 254)
|
(4 494)
|
(4 648)
|
(4 077)
|
(4 564)
|
(4 460)
|
(4 400)
|
(3 830)
|
(4 262)
|
(4 091)
|
(3 985)
|
(3 282)
|
(4 102)
|
(4 414)
|
0
|
(4 582)
|
(4 414)
|
(4 548)
|
(5 909)
|
(5 077)
|
(6 674)
|
(7 303)
|
(7 956)
|
(7 094)
|
(8 956)
|
(8 963)
|
(8 827)
|
|
Depreciation & Amortization |
0
|
(216)
|
0
|
0
|
0
|
(308)
|
0
|
0
|
0
|
(535)
|
0
|
0
|
0
|
(566)
|
0
|
0
|
0
|
(576)
|
0
|
0
|
0
|
(507)
|
0
|
0
|
0
|
(587)
|
0
|
0
|
0
|
(963)
|
0
|
0
|
0
|
(1 032)
|
0
|
0
|
0
|
(1 481)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(249)
|
(248)
|
(1)
|
(3 742)
|
(283)
|
(284)
|
(3)
|
(2)
|
(670)
|
(670)
|
(469)
|
(1)
|
(446)
|
0
|
(604)
|
(2)
|
(605)
|
(667)
|
0
|
(2)
|
(883)
|
(3)
|
(4 715)
|
(1)
|
(1 254)
|
(1 253)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
|
Operating Income |
1 892
N/A
|
1 954
+3%
|
2 377
+22%
|
2 125
-11%
|
2 309
+9%
|
2 302
0%
|
2 100
-9%
|
2 113
+1%
|
2 483
+18%
|
2 667
+7%
|
2 918
+9%
|
3 079
+6%
|
3 947
+28%
|
3 202
-19%
|
2 154
-33%
|
1 846
-14%
|
1 619
-12%
|
3 555
+120%
|
4 391
+24%
|
5 490
+25%
|
4 776
-13%
|
5 463
+14%
|
5 567
+2%
|
5 210
-6%
|
5 910
+13%
|
6 274
+6%
|
3 836
-39%
|
6 975
+82%
|
11 186
+60%
|
13 952
+25%
|
21 763
+56%
|
24 321
+12%
|
25 087
+3%
|
28 902
+15%
|
24 935
-14%
|
25 667
+3%
|
28 379
+11%
|
20 541
-28%
|
16 425
-20%
|
11 083
-33%
|
1 474
-87%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
135
|
161
|
131
|
128
|
135
|
130
|
177
|
201
|
200
|
168
|
130
|
121
|
102
|
62
|
79
|
77
|
79
|
63
|
40
|
25
|
6
|
60
|
(11)
|
(78)
|
(15)
|
(28)
|
81
|
143
|
101
|
91
|
110
|
131
|
140
|
(607)
|
(634)
|
(682)
|
(752)
|
(2)
|
39
|
129
|
202
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(247)
|
(248)
|
0
|
0
|
(1)
|
(281)
|
0
|
0
|
(481)
|
(667)
|
0
|
0
|
0
|
(446)
|
0
|
(616)
|
(616)
|
(834)
|
(232)
|
0
|
(61)
|
(881)
|
0
|
(1 394)
|
(1 393)
|
(509)
|
(510)
|
4
|
3
|
(759)
|
(117)
|
(121)
|
(146)
|
639
|
0
|
0
|
(50)
|
|
Gain/Loss on Disposition of Assets |
(48)
|
(55)
|
(52)
|
(45)
|
(47)
|
(44)
|
(40)
|
(45)
|
(42)
|
0
|
(109)
|
(107)
|
(135)
|
(106)
|
(114)
|
(112)
|
(81)
|
(55)
|
(56)
|
(102)
|
(107)
|
(8)
|
(4)
|
46
|
53
|
(31)
|
(33)
|
(46)
|
0
|
(98)
|
(83)
|
(88)
|
(90)
|
(168)
|
94
|
108
|
97
|
(97)
|
(346)
|
(346)
|
(331)
|
|
Total Other Income |
130
|
125
|
130
|
194
|
188
|
341
|
364
|
379
|
404
|
351
|
407
|
394
|
424
|
314
|
312
|
310
|
305
|
244
|
256
|
251
|
263
|
142
|
146
|
159
|
116
|
99
|
94
|
86
|
15
|
116
|
97
|
106
|
167
|
164
|
172
|
188
|
158
|
143
|
132
|
115
|
111
|
|
Pre-Tax Income |
2 109
N/A
|
2 185
+4%
|
2 586
+18%
|
2 402
-7%
|
2 338
-3%
|
2 481
+6%
|
2 601
+5%
|
2 648
+2%
|
3 044
+15%
|
2 905
-5%
|
3 346
+15%
|
3 487
+4%
|
3 857
+11%
|
2 805
-27%
|
2 431
-13%
|
2 121
-13%
|
1 922
-9%
|
3 361
+75%
|
4 631
+38%
|
5 048
+9%
|
4 322
-14%
|
4 823
+12%
|
5 466
+13%
|
5 337
-2%
|
6 003
+12%
|
5 433
-9%
|
3 978
-27%
|
5 764
+45%
|
9 909
+72%
|
13 552
+37%
|
21 377
+58%
|
24 474
+14%
|
25 307
+3%
|
27 532
+9%
|
24 450
-11%
|
25 160
+3%
|
27 736
+10%
|
21 224
-23%
|
16 250
-23%
|
10 981
-32%
|
1 406
-87%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(825)
|
(726)
|
(853)
|
(772)
|
(1 512)
|
(1 521)
|
(1 691)
|
(1 933)
|
(1 370)
|
(1 565)
|
(1 688)
|
(1 635)
|
(1 581)
|
(1 449)
|
(1 334)
|
(1 127)
|
(1 052)
|
(1 023)
|
(1 284)
|
(1 291)
|
(961)
|
(1 149)
|
(1 230)
|
(1 301)
|
(1 702)
|
(1 601)
|
(1 332)
|
(1 721)
|
(3 046)
|
(3 971)
|
(6 162)
|
(7 129)
|
(7 057)
|
(7 624)
|
(6 649)
|
(6 735)
|
(7 612)
|
(5 176)
|
(3 806)
|
(2 406)
|
185
|
|
Income from Continuing Operations |
1 284
|
1 459
|
1 733
|
1 630
|
826
|
960
|
910
|
715
|
1 674
|
1 340
|
1 658
|
1 852
|
2 276
|
1 356
|
1 097
|
994
|
870
|
2 338
|
3 347
|
3 757
|
3 361
|
3 674
|
4 236
|
4 036
|
4 301
|
3 832
|
2 646
|
4 043
|
6 863
|
9 581
|
15 215
|
17 345
|
18 250
|
19 908
|
17 801
|
18 425
|
20 124
|
16 048
|
12 444
|
8 575
|
1 591
|
|
Income to Minority Interest |
7
|
11
|
9
|
16
|
16
|
4
|
0
|
(9)
|
(10)
|
(5)
|
(2)
|
4
|
6
|
(3)
|
(5)
|
(6)
|
(9)
|
(3)
|
(4)
|
(4)
|
(7)
|
(15)
|
(17)
|
(21)
|
(20)
|
(11)
|
(13)
|
(23)
|
(25)
|
(34)
|
(46)
|
(63)
|
(66)
|
(58)
|
(68)
|
(46)
|
(42)
|
(35)
|
(20)
|
(16)
|
(19)
|
|
Net Income (Common) |
1 291
N/A
|
1 470
+14%
|
1 742
+19%
|
1 647
-5%
|
844
-49%
|
963
+14%
|
909
-6%
|
704
-23%
|
1 660
+136%
|
1 334
-20%
|
1 655
+24%
|
1 856
+12%
|
2 282
+23%
|
1 352
-41%
|
1 089
-19%
|
987
-9%
|
859
-13%
|
2 335
+172%
|
3 345
+43%
|
3 753
+12%
|
3 355
-11%
|
3 657
+9%
|
4 216
+15%
|
4 012
-5%
|
4 277
+7%
|
3 819
-11%
|
2 632
-31%
|
4 018
+53%
|
6 837
+70%
|
9 547
+40%
|
15 168
+59%
|
17 282
+14%
|
18 185
+5%
|
19 849
+9%
|
17 731
-11%
|
18 378
+4%
|
20 080
+9%
|
16 012
-20%
|
12 424
-22%
|
8 558
-31%
|
1 571
-82%
|
|
EPS (Diluted) |
10.55
N/A
|
12.45
+18%
|
14.46
+16%
|
13.67
-5%
|
7.02
-49%
|
8
+14%
|
7.55
-6%
|
5.84
-23%
|
13.78
+136%
|
11.08
-20%
|
13.75
+24%
|
15.42
+12%
|
18.95
+23%
|
11.23
-41%
|
9.03
-20%
|
8.19
-9%
|
7.13
-13%
|
19.39
+172%
|
27.78
+43%
|
31.16
+12%
|
27.86
-11%
|
30.37
+9%
|
35.01
+15%
|
33.32
-5%
|
35.52
+7%
|
31.72
-11%
|
21.86
-31%
|
33.37
+53%
|
56.78
+70%
|
79.28
+40%
|
125.96
+59%
|
143.52
+14%
|
151.02
+5%
|
164.84
+9%
|
147.25
-11%
|
152.62
+4%
|
166.76
+9%
|
132.97
-20%
|
103.18
-22%
|
71.07
-31%
|
13.05
-82%
|