SEC Carbon Ltd
TSE:5304
Income Statement
Earnings Waterfall
SEC Carbon Ltd
Revenue
|
36.6B
JPY
|
Cost of Revenue
|
-22.1B
JPY
|
Gross Profit
|
14.5B
JPY
|
Operating Expenses
|
-4.3B
JPY
|
Operating Income
|
10.2B
JPY
|
Other Expenses
|
-2.3B
JPY
|
Net Income
|
7.9B
JPY
|
Income Statement
SEC Carbon 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 |
23 495
N/A
|
22 701
-3%
|
22 296
-2%
|
22 774
+2%
|
22 808
+0%
|
23 744
+4%
|
24 119
+2%
|
23 152
-4%
|
22 147
-4%
|
19 679
-11%
|
17 789
-10%
|
15 688
-12%
|
14 148
-10%
|
12 727
-10%
|
13 067
+3%
|
13 847
+6%
|
15 016
+8%
|
16 252
+8%
|
20 871
+28%
|
26 228
+26%
|
32 682
+25%
|
37 935
+16%
|
38 337
+1%
|
38 723
+1%
|
36 136
-7%
|
35 136
-3%
|
31 704
-10%
|
27 513
-13%
|
24 372
-11%
|
21 299
-13%
|
21 106
-1%
|
20 864
-1%
|
22 555
+8%
|
22 919
+2%
|
24 681
+8%
|
25 672
+4%
|
26 767
+4%
|
30 401
+14%
|
32 183
+6%
|
34 674
+8%
|
36 567
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(20 145)
|
(19 754)
|
(19 586)
|
(20 116)
|
(19 722)
|
(19 984)
|
(20 139)
|
(19 090)
|
(18 359)
|
(17 476)
|
(17 573)
|
(16 343)
|
(14 642)
|
(13 098)
|
(11 875)
|
(12 159)
|
(13 277)
|
(13 219)
|
(13 896)
|
(15 153)
|
(16 758)
|
(17 533)
|
(17 492)
|
(17 655)
|
(17 196)
|
(17 986)
|
(17 600)
|
(16 505)
|
(16 314)
|
(15 679)
|
(15 948)
|
(16 096)
|
(16 384)
|
(16 505)
|
(17 226)
|
(17 832)
|
(18 441)
|
(20 167)
|
(20 759)
|
(21 617)
|
(22 100)
|
|
Gross Profit |
3 350
N/A
|
2 947
-12%
|
2 710
-8%
|
2 658
-2%
|
3 086
+16%
|
3 760
+22%
|
3 980
+6%
|
4 062
+2%
|
3 788
-7%
|
2 203
-42%
|
216
-90%
|
(655)
N/A
|
(494)
+25%
|
(371)
+25%
|
1 192
N/A
|
1 688
+42%
|
1 739
+3%
|
3 033
+74%
|
6 975
+130%
|
11 075
+59%
|
15 924
+44%
|
20 402
+28%
|
20 845
+2%
|
21 068
+1%
|
18 940
-10%
|
17 150
-9%
|
14 104
-18%
|
11 008
-22%
|
8 058
-27%
|
5 620
-30%
|
5 158
-8%
|
4 768
-8%
|
6 171
+29%
|
6 414
+4%
|
7 455
+16%
|
7 840
+5%
|
8 326
+6%
|
10 234
+23%
|
11 424
+12%
|
13 057
+14%
|
14 467
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 713)
|
(2 681)
|
(2 659)
|
(2 701)
|
(2 731)
|
(3 231)
|
(3 310)
|
(3 330)
|
(3 349)
|
(2 880)
|
(2 706)
|
(2 596)
|
(2 458)
|
(2 319)
|
(2 154)
|
(2 021)
|
(2 021)
|
(2 012)
|
(2 499)
|
(2 862)
|
(3 207)
|
(3 475)
|
(3 482)
|
(3 421)
|
(3 302)
|
(3 327)
|
(3 121)
|
(2 884)
|
(2 681)
|
(2 539)
|
(2 597)
|
(2 719)
|
(3 047)
|
(3 192)
|
(3 434)
|
(3 575)
|
(3 540)
|
(3 744)
|
(3 871)
|
(4 043)
|
(4 274)
|
|
Selling, General & Administrative |
(2 713)
|
(2 595)
|
(2 659)
|
(2 700)
|
(2 730)
|
(3 139)
|
(3 282)
|
(3 274)
|
(3 209)
|
(2 547)
|
(2 483)
|
(2 244)
|
(2 110)
|
(1 922)
|
(1 833)
|
(1 857)
|
(1 937)
|
(1 956)
|
(2 497)
|
(2 860)
|
(3 205)
|
(3 407)
|
(3 481)
|
(3 420)
|
(3 301)
|
(3 205)
|
(3 121)
|
(2 883)
|
(2 680)
|
(2 388)
|
(2 596)
|
(2 718)
|
(3 047)
|
(2 932)
|
(3 434)
|
(3 575)
|
(3 540)
|
(3 324)
|
(3 871)
|
(4 044)
|
(4 274)
|
|
Research & Development |
0
|
(85)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
(420)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(56)
|
(141)
|
(252)
|
0
|
(353)
|
(348)
|
(320)
|
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
|
|
Other Operating Expenses |
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(81)
|
(223)
|
1
|
0
|
0
|
(321)
|
(164)
|
(84)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Operating Income |
637
N/A
|
266
-58%
|
51
-81%
|
(43)
N/A
|
355
N/A
|
529
+49%
|
670
+27%
|
732
+9%
|
439
-40%
|
(677)
N/A
|
(2 490)
-268%
|
(3 251)
-31%
|
(2 952)
+9%
|
(2 690)
+9%
|
(962)
+64%
|
(333)
+65%
|
(282)
+15%
|
1 021
N/A
|
4 476
+338%
|
8 213
+83%
|
12 717
+55%
|
16 927
+33%
|
17 363
+3%
|
17 647
+2%
|
15 638
-11%
|
13 823
-12%
|
10 983
-21%
|
8 124
-26%
|
5 377
-34%
|
3 081
-43%
|
2 561
-17%
|
2 049
-20%
|
3 124
+52%
|
3 222
+3%
|
4 021
+25%
|
4 265
+6%
|
4 786
+12%
|
6 490
+36%
|
7 553
+16%
|
9 014
+19%
|
10 193
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
152
|
240
|
113
|
229
|
351
|
351
|
404
|
265
|
108
|
(5)
|
(296)
|
(323)
|
109
|
39
|
492
|
549
|
119
|
76
|
85
|
120
|
46
|
132
|
86
|
(2)
|
134
|
119
|
149
|
177
|
177
|
371
|
380
|
401
|
460
|
493
|
936
|
1 047
|
902
|
819
|
918
|
908
|
830
|
|
Non-Reccuring Items |
(34)
|
(51)
|
(58)
|
(63)
|
(52)
|
(41)
|
(37)
|
(29)
|
(30)
|
62
|
73
|
34
|
1
|
(84)
|
(91)
|
(74)
|
(33)
|
(27)
|
(40)
|
(27)
|
(101)
|
(206)
|
(236)
|
(236)
|
(245)
|
(402)
|
(362)
|
(358)
|
(289)
|
(36)
|
(33)
|
(31)
|
(35)
|
(52)
|
(53)
|
(58)
|
(45)
|
(35)
|
(150)
|
(144)
|
(157)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
47
|
0
|
0
|
27
|
46
|
70
|
86
|
81
|
40
|
16
|
0
|
0
|
0
|
0
|
0
|
101
|
101
|
101
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
231
|
152
|
126
|
140
|
111
|
55
|
126
|
101
|
96
|
92
|
(181)
|
(135)
|
(182)
|
29
|
120
|
44
|
77
|
59
|
53
|
49
|
51
|
51
|
52
|
59
|
67
|
54
|
166
|
61
|
49
|
93
|
81
|
94
|
98
|
64
|
71
|
61
|
106
|
301
|
297
|
297
|
247
|
|
Pre-Tax Income |
986
N/A
|
607
-38%
|
232
-62%
|
263
+13%
|
765
+191%
|
919
+20%
|
1 163
+27%
|
1 069
-8%
|
660
-38%
|
(528)
N/A
|
(2 894)
-448%
|
(3 648)
-26%
|
(2 978)
+18%
|
(2 636)
+11%
|
(355)
+87%
|
267
N/A
|
(79)
N/A
|
1 145
N/A
|
4 574
+299%
|
8 355
+83%
|
12 713
+52%
|
16 904
+33%
|
17 265
+2%
|
17 569
+2%
|
15 695
-11%
|
13 695
-13%
|
10 936
-20%
|
8 004
-27%
|
5 314
-34%
|
3 509
-34%
|
2 989
-15%
|
2 514
-16%
|
3 648
+45%
|
3 728
+2%
|
4 976
+33%
|
5 315
+7%
|
5 749
+8%
|
7 575
+32%
|
8 618
+14%
|
10 075
+17%
|
11 113
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(388)
|
(233)
|
(94)
|
(81)
|
(272)
|
(358)
|
(437)
|
(421)
|
(260)
|
23
|
(470)
|
(420)
|
(390)
|
(597)
|
(26)
|
(14)
|
(13)
|
859
|
(227)
|
(1 400)
|
(2 861)
|
(5 064)
|
(5 179)
|
(5 237)
|
(4 658)
|
(4 058)
|
(3 198)
|
(2 312)
|
(1 500)
|
(1 012)
|
(876)
|
(750)
|
(1 086)
|
(688)
|
(1 047)
|
(1 146)
|
(1 292)
|
(2 171)
|
(2 499)
|
(2 944)
|
(3 250)
|
|
Income from Continuing Operations |
598
|
374
|
138
|
182
|
493
|
561
|
726
|
648
|
400
|
(505)
|
(3 364)
|
(4 068)
|
(3 368)
|
(3 233)
|
(381)
|
253
|
(92)
|
2 004
|
4 347
|
6 955
|
9 852
|
11 840
|
12 086
|
12 332
|
11 037
|
9 637
|
7 738
|
5 692
|
3 814
|
2 497
|
2 113
|
1 764
|
2 562
|
3 040
|
3 929
|
4 169
|
4 457
|
5 404
|
6 119
|
7 131
|
7 863
|
|
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
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
597
N/A
|
373
-38%
|
137
-63%
|
181
+32%
|
492
+172%
|
560
+14%
|
725
+29%
|
648
-11%
|
399
-38%
|
(505)
N/A
|
(3 364)
-566%
|
(4 069)
-21%
|
(3 368)
+17%
|
(3 234)
+4%
|
(381)
+88%
|
252
N/A
|
(93)
N/A
|
2 004
N/A
|
4 347
+117%
|
6 955
+60%
|
9 852
+42%
|
11 838
+20%
|
12 083
+2%
|
12 330
+2%
|
11 034
-11%
|
9 635
-13%
|
7 736
-20%
|
5 689
-26%
|
3 813
-33%
|
2 496
-35%
|
2 112
-15%
|
1 764
-16%
|
2 561
+45%
|
3 039
+19%
|
3 928
+29%
|
4 167
+6%
|
4 456
+7%
|
5 402
+21%
|
6 117
+13%
|
7 129
+17%
|
7 860
+10%
|
|
EPS (Diluted) |
149.25
N/A
|
93.25
-38%
|
34.25
-63%
|
45.25
+32%
|
123
+172%
|
136.39
+11%
|
181.25
+33%
|
162
-11%
|
99.75
-38%
|
-123.01
N/A
|
-841
-584%
|
-1 017.25
-21%
|
-842
+17%
|
-787.86
+6%
|
-95.25
+88%
|
63
N/A
|
-23.25
N/A
|
488.25
N/A
|
1 086.75
+123%
|
1 702.56
+57%
|
2 423.15
+42%
|
2 901.32
+20%
|
2 971.81
+2%
|
3 032.62
+2%
|
2 713.96
-11%
|
2 369.82
-13%
|
1 902.87
-20%
|
1 399.37
-26%
|
937.9
-33%
|
122.79
-87%
|
519.51
+323%
|
433.91
-16%
|
629.97
+45%
|
149.51
-76%
|
966.25
+546%
|
1 025.04
+6%
|
1 096.19
+7%
|
265.78
-76%
|
300.96
+13%
|
350.76
+17%
|
386.73
+10%
|