Nippon Carbon Co Ltd
TSE:5302
Income Statement
Earnings Waterfall
Nippon Carbon Co Ltd
Revenue
|
37.9B
JPY
|
Cost of Revenue
|
-26B
JPY
|
Gross Profit
|
11.9B
JPY
|
Operating Expenses
|
-5.4B
JPY
|
Operating Income
|
6.4B
JPY
|
Other Expenses
|
-2.4B
JPY
|
Net Income
|
4.1B
JPY
|
Income Statement
Nippon Carbon 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 |
30 439
N/A
|
30 824
+1%
|
29 885
-3%
|
30 299
+1%
|
29 580
-2%
|
29 481
0%
|
29 907
+1%
|
29 151
-3%
|
28 891
-1%
|
28 038
-3%
|
25 495
-9%
|
24 106
-5%
|
22 903
-5%
|
23 044
+1%
|
23 682
+3%
|
25 751
+9%
|
27 964
+9%
|
30 726
+10%
|
35 796
+17%
|
41 646
+16%
|
48 017
+15%
|
51 631
+8%
|
52 130
+1%
|
48 679
-7%
|
44 931
-8%
|
39 077
-13%
|
34 724
-11%
|
30 652
-12%
|
26 802
-13%
|
26 630
-1%
|
27 635
+4%
|
29 644
+7%
|
31 578
+7%
|
33 313
+5%
|
35 411
+6%
|
36 003
+2%
|
35 799
-1%
|
35 682
0%
|
35 519
0%
|
35 956
+1%
|
37 867
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(25 240)
|
(25 901)
|
(25 331)
|
(25 334)
|
(24 032)
|
(23 481)
|
(23 363)
|
(22 759)
|
(22 718)
|
(22 242)
|
(20 633)
|
(20 774)
|
(20 130)
|
(20 441)
|
(20 469)
|
(20 435)
|
(21 512)
|
(22 070)
|
(23 666)
|
(25 248)
|
(26 344)
|
(26 536)
|
(26 728)
|
(25 127)
|
(24 703)
|
(23 137)
|
(21 791)
|
(20 941)
|
(19 673)
|
(20 269)
|
(21 463)
|
(22 650)
|
(23 539)
|
(24 473)
|
(25 392)
|
(25 161)
|
(25 950)
|
(25 629)
|
(25 414)
|
(26 041)
|
(26 016)
|
|
Gross Profit |
5 199
N/A
|
4 923
-5%
|
4 554
-7%
|
4 965
+9%
|
5 548
+12%
|
6 000
+8%
|
6 544
+9%
|
6 392
-2%
|
6 173
-3%
|
5 796
-6%
|
4 862
-16%
|
3 332
-31%
|
2 773
-17%
|
2 603
-6%
|
3 213
+23%
|
5 316
+65%
|
6 452
+21%
|
8 656
+34%
|
12 130
+40%
|
16 398
+35%
|
21 673
+32%
|
25 095
+16%
|
25 402
+1%
|
23 552
-7%
|
20 228
-14%
|
15 940
-21%
|
12 933
-19%
|
9 711
-25%
|
7 129
-27%
|
6 361
-11%
|
6 172
-3%
|
6 994
+13%
|
8 039
+15%
|
8 840
+10%
|
10 019
+13%
|
10 842
+8%
|
9 849
-9%
|
10 053
+2%
|
10 105
+1%
|
9 915
-2%
|
11 851
+20%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 494)
|
(4 509)
|
(4 325)
|
(4 299)
|
(4 139)
|
(4 121)
|
(4 122)
|
(4 097)
|
(4 110)
|
(4 011)
|
(3 785)
|
(3 600)
|
(3 436)
|
(7 755)
|
(7 853)
|
(7 895)
|
(3 883)
|
(4 129)
|
(4 436)
|
(4 917)
|
(5 328)
|
(5 493)
|
(5 705)
|
(5 586)
|
(5 521)
|
(5 088)
|
(4 743)
|
(4 490)
|
(4 262)
|
(4 164)
|
(4 131)
|
(4 211)
|
(4 482)
|
(4 680)
|
(5 022)
|
(5 149)
|
(5 204)
|
(5 173)
|
(5 152)
|
(5 302)
|
(5 424)
|
|
Selling, General & Administrative |
(4 493)
|
(4 509)
|
(4 324)
|
(4 298)
|
(4 138)
|
(4 119)
|
(4 122)
|
(4 097)
|
(4 109)
|
(4 009)
|
(3 785)
|
(3 600)
|
(3 435)
|
(3 488)
|
(3 590)
|
(3 630)
|
(3 610)
|
(4 127)
|
(4 435)
|
(4 917)
|
(4 978)
|
(5 493)
|
(5 705)
|
(5 586)
|
(5 055)
|
(5 088)
|
(4 742)
|
(4 454)
|
(3 753)
|
(4 050)
|
(3 981)
|
(4 057)
|
(4 035)
|
(4 531)
|
(4 872)
|
(5 002)
|
(4 782)
|
(5 027)
|
(5 006)
|
(5 157)
|
(4 952)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(272)
|
0
|
0
|
0
|
(291)
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
(360)
|
0
|
0
|
0
|
(297)
|
0
|
0
|
0
|
(276)
|
0
|
0
|
0
|
(324)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
(36)
|
(148)
|
(113)
|
(150)
|
(152)
|
(149)
|
(149)
|
(149)
|
(148)
|
(146)
|
(145)
|
(145)
|
(144)
|
(146)
|
|
Other Operating Expenses |
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(4 267)
|
(4 263)
|
(4 265)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Operating Income |
705
N/A
|
414
-41%
|
229
-45%
|
666
+191%
|
1 409
+112%
|
1 879
+33%
|
2 422
+29%
|
2 295
-5%
|
2 063
-10%
|
1 785
-13%
|
1 077
-40%
|
(268)
N/A
|
(663)
-147%
|
(5 152)
-677%
|
(4 640)
+10%
|
(2 579)
+44%
|
2 569
N/A
|
4 527
+76%
|
7 694
+70%
|
11 481
+49%
|
16 345
+42%
|
19 602
+20%
|
19 697
+0%
|
17 966
-9%
|
14 707
-18%
|
10 852
-26%
|
8 190
-25%
|
5 221
-36%
|
2 867
-45%
|
2 197
-23%
|
2 041
-7%
|
2 783
+36%
|
3 557
+28%
|
4 160
+17%
|
4 997
+20%
|
5 693
+14%
|
4 645
-18%
|
4 880
+5%
|
4 953
+1%
|
4 613
-7%
|
6 427
+39%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
411
|
236
|
269
|
302
|
210
|
142
|
175
|
(5)
|
(97)
|
(103)
|
(200)
|
(241)
|
(5)
|
(173)
|
(29)
|
65
|
243
|
171
|
116
|
155
|
91
|
(56)
|
(97)
|
(143)
|
10
|
(68)
|
(73)
|
(77)
|
32
|
163
|
302
|
350
|
409
|
346
|
404
|
470
|
591
|
457
|
489
|
484
|
530
|
|
Non-Reccuring Items |
0
|
(43)
|
(43)
|
(19)
|
(83)
|
0
|
0
|
0
|
(403)
|
(223)
|
(230)
|
(230)
|
(4 148)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
(389)
|
(1 008)
|
(1 061)
|
(1 167)
|
(1 260)
|
(920)
|
(1 119)
|
(1 053)
|
(663)
|
(570)
|
(408)
|
(362)
|
(375)
|
(202)
|
(116)
|
(128)
|
(42)
|
(156)
|
(156)
|
(313)
|
(350)
|
(245)
|
|
Gain/Loss on Disposition of Assets |
85
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
382
|
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
|
|
Total Other Income |
(76)
|
(11)
|
(11)
|
8
|
(18)
|
24
|
78
|
14
|
(9)
|
413
|
397
|
559
|
158
|
306
|
272
|
176
|
210
|
255
|
300
|
314
|
245
|
265
|
196
|
202
|
653
|
663
|
701
|
1 476
|
931
|
904
|
923
|
282
|
667
|
711
|
650
|
608
|
145
|
201
|
320
|
237
|
267
|
|
Pre-Tax Income |
1 125
N/A
|
596
-47%
|
444
-26%
|
957
+116%
|
1 518
+59%
|
2 063
+36%
|
2 675
+30%
|
2 304
-14%
|
1 936
-16%
|
1 872
-3%
|
1 044
-44%
|
(180)
N/A
|
(4 658)
-2 488%
|
(5 019)
-8%
|
(4 397)
+12%
|
(2 338)
+47%
|
2 997
N/A
|
4 953
+65%
|
8 110
+64%
|
11 561
+43%
|
15 673
+36%
|
18 750
+20%
|
18 629
-1%
|
16 765
-10%
|
14 450
-14%
|
10 328
-29%
|
7 765
-25%
|
5 957
-23%
|
3 260
-45%
|
2 856
-12%
|
2 904
+2%
|
3 040
+5%
|
4 431
+46%
|
5 101
+15%
|
5 923
+16%
|
6 729
+14%
|
5 225
-22%
|
5 382
+3%
|
5 449
+1%
|
4 984
-9%
|
6 979
+40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(277)
|
(127)
|
(124)
|
(360)
|
(624)
|
(780)
|
(1 246)
|
(1 086)
|
(995)
|
(983)
|
(642)
|
(682)
|
(458)
|
(359)
|
(312)
|
(323)
|
344
|
(128)
|
(1 251)
|
(2 630)
|
(4 843)
|
(5 871)
|
(5 885)
|
(4 971)
|
(4 300)
|
(3 050)
|
(2 167)
|
(1 791)
|
(980)
|
(917)
|
(954)
|
(1 017)
|
(1 370)
|
(1 422)
|
(1 654)
|
(1 937)
|
(1 579)
|
(1 687)
|
(1 715)
|
(1 597)
|
(2 232)
|
|
Income from Continuing Operations |
848
|
469
|
320
|
597
|
894
|
1 283
|
1 429
|
1 218
|
941
|
889
|
402
|
(862)
|
(5 116)
|
(5 378)
|
(4 709)
|
(2 661)
|
3 341
|
4 825
|
6 859
|
8 931
|
10 830
|
12 879
|
12 744
|
11 794
|
10 150
|
7 278
|
5 598
|
4 166
|
2 280
|
1 939
|
1 950
|
2 023
|
3 061
|
3 679
|
4 269
|
4 792
|
3 646
|
3 695
|
3 734
|
3 387
|
4 747
|
|
Income to Minority Interest |
(153)
|
(78)
|
(48)
|
(42)
|
(92)
|
(163)
|
(76)
|
(48)
|
136
|
143
|
11
|
4
|
(296)
|
(305)
|
(298)
|
(469)
|
(380)
|
(533)
|
(515)
|
(405)
|
(536)
|
(538)
|
(569)
|
(478)
|
(449)
|
(358)
|
(335)
|
(584)
|
(469)
|
(387)
|
(424)
|
(224)
|
(331)
|
(408)
|
(542)
|
(563)
|
(451)
|
(514)
|
(468)
|
(511)
|
(696)
|
|
Net Income (Common) |
694
N/A
|
393
-43%
|
273
-31%
|
553
+103%
|
802
+45%
|
1 118
+39%
|
1 354
+21%
|
1 172
-13%
|
1 076
-8%
|
1 032
-4%
|
411
-60%
|
(859)
N/A
|
(5 413)
-530%
|
(5 684)
-5%
|
(5 009)
+12%
|
(3 132)
+37%
|
2 961
N/A
|
4 291
+45%
|
6 343
+48%
|
8 526
+34%
|
10 292
+21%
|
12 340
+20%
|
12 174
-1%
|
11 314
-7%
|
9 700
-14%
|
6 919
-29%
|
5 262
-24%
|
3 582
-32%
|
1 810
-49%
|
1 551
-14%
|
1 525
-2%
|
1 797
+18%
|
2 729
+52%
|
3 269
+20%
|
3 725
+14%
|
4 229
+14%
|
3 194
-24%
|
3 180
0%
|
3 266
+3%
|
2 874
-12%
|
4 050
+41%
|
|
EPS (Diluted) |
63.09
N/A
|
35.72
-43%
|
24.81
-31%
|
50.27
+103%
|
70.55
+40%
|
101.63
+44%
|
123.09
+21%
|
106.54
-13%
|
95.11
-11%
|
93.81
-1%
|
37.36
-60%
|
-78.09
N/A
|
-488.06
-525%
|
-516.72
-6%
|
-455.36
+12%
|
-284.72
+37%
|
267.7
N/A
|
390.09
+46%
|
576.63
+48%
|
775.09
+34%
|
931.82
+20%
|
1 115.47
+20%
|
1 100.4
-1%
|
1 022.58
-7%
|
876.77
-14%
|
625.42
-29%
|
475.51
-24%
|
323.68
-32%
|
163.58
-49%
|
140.22
-14%
|
138.05
-2%
|
162.7
+18%
|
246.99
+52%
|
296
+20%
|
337.63
+14%
|
382.63
+13%
|
289.22
-24%
|
287.92
0%
|
295.71
+3%
|
260.22
-12%
|
366.71
+41%
|