Fujikura Composites Inc
TSE:5121
Income Statement
Earnings Waterfall
Fujikura Composites Inc
Revenue
|
38.6B
JPY
|
Cost of Revenue
|
-27.6B
JPY
|
Gross Profit
|
11B
JPY
|
Operating Expenses
|
-7.1B
JPY
|
Operating Income
|
3.9B
JPY
|
Other Expenses
|
-276.7m
JPY
|
Net Income
|
3.7B
JPY
|
Income Statement
Fujikura Composites 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 |
28 066
N/A
|
29 207
+4%
|
29 276
+0%
|
29 339
+0%
|
30 199
+3%
|
30 458
+1%
|
30 955
+2%
|
31 601
+2%
|
31 370
-1%
|
30 652
-2%
|
30 250
-1%
|
29 873
-1%
|
30 122
+1%
|
31 621
+5%
|
32 505
+3%
|
33 917
+4%
|
34 620
+2%
|
33 959
-2%
|
33 834
0%
|
33 787
0%
|
33 569
-1%
|
33 439
0%
|
33 705
+1%
|
33 097
-2%
|
32 391
-2%
|
31 999
-1%
|
30 166
-6%
|
29 204
-3%
|
29 004
-1%
|
29 275
+1%
|
31 335
+7%
|
33 509
+7%
|
35 545
+6%
|
37 191
+5%
|
38 363
+3%
|
39 833
+4%
|
41 438
+4%
|
40 687
-2%
|
40 358
-1%
|
39 768
-1%
|
38 625
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(22 226)
|
(22 784)
|
(22 663)
|
(22 617)
|
(23 232)
|
(23 405)
|
(23 834)
|
(24 233)
|
(23 956)
|
(23 404)
|
(23 010)
|
(22 650)
|
(22 692)
|
(23 669)
|
(24 189)
|
(25 078)
|
(25 664)
|
(25 336)
|
(25 262)
|
(25 612)
|
(25 676)
|
(25 685)
|
(26 125)
|
(25 379)
|
(24 879)
|
(24 615)
|
(23 278)
|
(22 835)
|
(22 577)
|
(22 688)
|
(23 830)
|
(24 851)
|
(25 900)
|
(26 902)
|
(27 736)
|
(29 110)
|
(30 152)
|
(29 510)
|
(29 088)
|
(28 184)
|
(27 602)
|
|
Gross Profit |
5 841
N/A
|
6 423
+10%
|
6 613
+3%
|
6 722
+2%
|
6 967
+4%
|
7 053
+1%
|
7 122
+1%
|
7 368
+3%
|
7 414
+1%
|
7 249
-2%
|
7 240
0%
|
7 223
0%
|
7 431
+3%
|
7 953
+7%
|
8 316
+5%
|
8 840
+6%
|
8 956
+1%
|
8 622
-4%
|
8 572
-1%
|
8 174
-5%
|
7 892
-3%
|
7 754
-2%
|
7 580
-2%
|
7 718
+2%
|
7 512
-3%
|
7 384
-2%
|
6 887
-7%
|
6 369
-8%
|
6 428
+1%
|
6 588
+2%
|
7 505
+14%
|
8 658
+15%
|
9 645
+11%
|
10 288
+7%
|
10 627
+3%
|
10 722
+1%
|
11 286
+5%
|
11 177
-1%
|
11 270
+1%
|
11 583
+3%
|
11 023
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 945)
|
(5 140)
|
(5 316)
|
(5 423)
|
(5 698)
|
(5 903)
|
(5 782)
|
(6 197)
|
(6 162)
|
(5 919)
|
(6 040)
|
(5 814)
|
(6 054)
|
(6 216)
|
(6 381)
|
(6 437)
|
(6 586)
|
(6 453)
|
(6 643)
|
(6 646)
|
(6 852)
|
(6 836)
|
(6 911)
|
(6 743)
|
(6 572)
|
(6 492)
|
(6 526)
|
(6 178)
|
(5 908)
|
(5 416)
|
(5 420)
|
(5 477)
|
(5 571)
|
(6 128)
|
(5 959)
|
(6 233)
|
(6 877)
|
(6 745)
|
(7 231)
|
(7 102)
|
(7 091)
|
|
Selling, General & Administrative |
(4 400)
|
(4 568)
|
(4 698)
|
(4 756)
|
(4 955)
|
(5 093)
|
(5 204)
|
(5 337)
|
(5 236)
|
(5 105)
|
(5 099)
|
(5 020)
|
(5 165)
|
(5 368)
|
(5 435)
|
(5 564)
|
(5 605)
|
(5 599)
|
(5 642)
|
(5 774)
|
(5 958)
|
(5 958)
|
(6 005)
|
(5 818)
|
(5 644)
|
(5 520)
|
(5 297)
|
(5 226)
|
(5 045)
|
(4 894)
|
(4 814)
|
(4 923)
|
(5 098)
|
(5 518)
|
(5 687)
|
(5 938)
|
(6 185)
|
(6 106)
|
(6 260)
|
(6 473)
|
(6 483)
|
|
Research & Development |
(428)
|
(454)
|
(499)
|
(543)
|
(613)
|
(676)
|
(695)
|
(720)
|
(716)
|
0
|
(665)
|
(653)
|
(640)
|
(701)
|
(713)
|
(725)
|
(747)
|
(717)
|
(724)
|
(737)
|
(751)
|
(728)
|
(749)
|
(762)
|
(768)
|
(813)
|
(796)
|
(751)
|
0
|
(364)
|
(244)
|
(191)
|
(281)
|
(387)
|
(399)
|
(413)
|
(450)
|
(460)
|
(469)
|
(473)
|
(457)
|
|
Depreciation & Amortization |
(117)
|
(118)
|
(119)
|
(124)
|
(130)
|
(133)
|
(140)
|
(139)
|
(139)
|
(141)
|
(142)
|
(141)
|
(141)
|
(148)
|
(149)
|
(148)
|
(148)
|
(137)
|
(134)
|
(135)
|
(144)
|
(150)
|
(157)
|
(163)
|
(160)
|
(158)
|
(158)
|
(157)
|
(158)
|
(157)
|
(158)
|
(160)
|
(164)
|
(223)
|
(228)
|
(237)
|
(242)
|
(180)
|
(170)
|
(156)
|
(150)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
256
|
0
|
(71)
|
(674)
|
(134)
|
0
|
(108)
|
(0)
|
(85)
|
0
|
(87)
|
(0)
|
(143)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(274)
|
(43)
|
(705)
|
0
|
(204)
|
(204)
|
(28)
|
0
|
355
|
355
|
0
|
(0)
|
(331)
|
(0)
|
(0)
|
|
Operating Income |
896
N/A
|
1 283
+43%
|
1 298
+1%
|
1 299
+0%
|
1 269
-2%
|
1 150
-9%
|
1 340
+16%
|
1 171
-13%
|
1 253
+7%
|
1 329
+6%
|
1 200
-10%
|
1 409
+17%
|
1 377
-2%
|
1 736
+26%
|
1 934
+11%
|
2 403
+24%
|
2 370
-1%
|
2 170
-8%
|
1 930
-11%
|
1 528
-21%
|
1 040
-32%
|
918
-12%
|
670
-27%
|
975
+46%
|
940
-4%
|
892
-5%
|
362
-59%
|
191
-47%
|
519
+172%
|
1 172
+126%
|
2 085
+78%
|
3 181
+53%
|
4 074
+28%
|
4 161
+2%
|
4 668
+12%
|
4 489
-4%
|
4 409
-2%
|
4 432
+1%
|
4 040
-9%
|
4 481
+11%
|
3 932
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
318
|
281
|
170
|
244
|
255
|
276
|
318
|
241
|
85
|
(35)
|
(154)
|
(187)
|
(153)
|
(35)
|
(56)
|
(2)
|
(12)
|
104
|
136
|
192
|
92
|
(58)
|
(203)
|
(299)
|
(147)
|
(103)
|
(49)
|
(34)
|
(103)
|
98
|
283
|
312
|
456
|
475
|
650
|
864
|
743
|
643
|
424
|
268
|
149
|
|
Non-Reccuring Items |
2 597
|
2 608
|
159
|
(75)
|
(18)
|
239
|
0
|
(14)
|
0
|
(126)
|
0
|
(108)
|
0
|
(110)
|
0
|
(86)
|
0
|
(140)
|
0
|
(145)
|
(147)
|
(80)
|
(46)
|
(272)
|
(284)
|
(273)
|
0
|
0
|
(48)
|
(47)
|
0
|
0
|
0
|
355
|
0
|
0
|
339
|
(331)
|
0
|
207
|
273
|
|
Gain/Loss on Disposition of Assets |
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
|
148
|
148
|
148
|
148
|
0
|
0
|
0
|
|
Total Other Income |
308
|
294
|
296
|
355
|
117
|
114
|
108
|
65
|
29
|
72
|
59
|
49
|
226
|
128
|
236
|
247
|
86
|
(22)
|
(31)
|
(61)
|
(101)
|
(6)
|
(22)
|
5
|
56
|
62
|
65
|
211
|
266
|
303
|
373
|
231
|
185
|
171
|
118
|
125
|
122
|
93
|
102
|
77
|
84
|
|
Pre-Tax Income |
4 119
N/A
|
4 465
+8%
|
1 922
-57%
|
1 822
-5%
|
1 623
-11%
|
1 780
+10%
|
1 766
-1%
|
1 463
-17%
|
1 366
-7%
|
1 241
-9%
|
1 106
-11%
|
1 163
+5%
|
1 450
+25%
|
1 719
+19%
|
2 114
+23%
|
2 561
+21%
|
2 444
-5%
|
2 112
-14%
|
2 035
-4%
|
1 514
-26%
|
883
-42%
|
773
-12%
|
399
-48%
|
409
+3%
|
565
+38%
|
578
+2%
|
377
-35%
|
368
-2%
|
634
+72%
|
1 526
+141%
|
2 741
+80%
|
3 724
+36%
|
4 715
+27%
|
5 162
+9%
|
5 585
+8%
|
5 625
+1%
|
5 762
+2%
|
4 986
-13%
|
4 566
-8%
|
5 033
+10%
|
4 438
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 188)
|
(1 251)
|
(396)
|
(406)
|
(294)
|
(454)
|
(411)
|
(367)
|
(356)
|
(322)
|
(268)
|
(296)
|
(320)
|
(449)
|
(604)
|
(673)
|
(660)
|
(520)
|
(440)
|
(331)
|
(242)
|
(192)
|
(102)
|
(95)
|
(113)
|
(187)
|
(99)
|
(178)
|
(220)
|
(343)
|
(649)
|
(814)
|
(1 052)
|
(1 099)
|
(1 272)
|
(1 401)
|
(1 454)
|
(1 038)
|
(933)
|
(942)
|
(783)
|
|
Income from Continuing Operations |
2 930
|
3 215
|
1 527
|
1 416
|
1 329
|
1 327
|
1 355
|
1 096
|
1 010
|
919
|
838
|
867
|
1 130
|
1 270
|
1 509
|
1 889
|
1 784
|
1 592
|
1 596
|
1 183
|
641
|
581
|
297
|
314
|
452
|
391
|
278
|
190
|
414
|
1 183
|
2 091
|
2 910
|
3 663
|
4 063
|
4 313
|
4 224
|
4 308
|
3 948
|
3 633
|
4 091
|
3 656
|
|
Net Income (Common) |
2 930
N/A
|
3 215
+10%
|
1 527
-53%
|
1 416
-7%
|
1 329
-6%
|
1 327
0%
|
1 355
+2%
|
1 096
-19%
|
1 010
-8%
|
919
-9%
|
838
-9%
|
867
+3%
|
1 130
+30%
|
1 270
+12%
|
1 509
+19%
|
1 889
+25%
|
1 784
-6%
|
1 592
-11%
|
1 596
+0%
|
1 183
-26%
|
641
-46%
|
581
-9%
|
297
-49%
|
314
+6%
|
452
+44%
|
391
-13%
|
278
-29%
|
190
-32%
|
414
+118%
|
1 183
+186%
|
2 091
+77%
|
2 910
+39%
|
3 663
+26%
|
4 063
+11%
|
4 313
+6%
|
4 224
-2%
|
4 308
+2%
|
3 948
-8%
|
3 633
-8%
|
4 091
+13%
|
3 656
-11%
|
|
EPS (Diluted) |
143.64
N/A
|
153.09
+7%
|
65.24
-57%
|
60.52
-7%
|
56.79
-6%
|
56.7
0%
|
57.9
+2%
|
46.85
-19%
|
43.17
-8%
|
39.27
-9%
|
35.82
-9%
|
37.08
+4%
|
48.3
+30%
|
54.27
+12%
|
64.5
+19%
|
80.71
+25%
|
76.24
-6%
|
68.03
-11%
|
68.2
+0%
|
50.56
-26%
|
27.42
-46%
|
24.84
-9%
|
12.67
-49%
|
13.41
+6%
|
19.31
+44%
|
16.71
-13%
|
11.89
-29%
|
8.13
-32%
|
17.69
+118%
|
50.56
+186%
|
89.39
+77%
|
124.4
+39%
|
165.57
+33%
|
180.58
+9%
|
204.79
+13%
|
196.62
-4%
|
194.04
-1%
|
181.05
-7%
|
156.89
-13%
|
176.69
+13%
|
157.89
-11%
|