DOWA Holdings Co Ltd
TSE:5714
Income Statement
Earnings Waterfall
DOWA Holdings Co Ltd
Revenue
|
738.8B
JPY
|
Cost of Revenue
|
-658.3B
JPY
|
Gross Profit
|
80.6B
JPY
|
Operating Expenses
|
-50B
JPY
|
Operating Income
|
30.5B
JPY
|
Other Expenses
|
-8.8B
JPY
|
Net Income
|
21.8B
JPY
|
Income Statement
DOWA Holdings 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 |
449 278
N/A
|
443 985
-1%
|
444 998
+0%
|
455 740
+2%
|
461 222
+1%
|
464 219
+1%
|
462 354
0%
|
448 851
-3%
|
429 175
-4%
|
406 598
-5%
|
392 542
-3%
|
383 084
-2%
|
383 669
+0%
|
410 503
+7%
|
426 880
+4%
|
445 047
+4%
|
461 436
+4%
|
454 754
-1%
|
459 779
+1%
|
457 280
-1%
|
452 487
-1%
|
452 928
+0%
|
454 010
+0%
|
461 882
+2%
|
469 312
+2%
|
485 130
+3%
|
484 307
0%
|
506 827
+5%
|
535 976
+6%
|
588 003
+10%
|
680 512
+16%
|
758 787
+12%
|
796 342
+5%
|
831 794
+4%
|
833 807
+0%
|
810 357
-3%
|
812 795
+0%
|
780 060
-4%
|
761 088
-2%
|
748 993
-2%
|
738 802
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(388 223)
|
(382 079)
|
(382 276)
|
(392 225)
|
(392 383)
|
(391 509)
|
(386 962)
|
(371 686)
|
(354 910)
|
(337 314)
|
(327 214)
|
(320 830)
|
(321 660)
|
(341 177)
|
(356 643)
|
(373 724)
|
(388 714)
|
(387 831)
|
(393 410)
|
(394 194)
|
(394 426)
|
(396 495)
|
(397 993)
|
(404 318)
|
(408 412)
|
(421 630)
|
(422 466)
|
(441 553)
|
(466 095)
|
(512 155)
|
(589 036)
|
(655 710)
|
(688 999)
|
(725 368)
|
(726 769)
|
(709 810)
|
(718 378)
|
(689 241)
|
(681 269)
|
(671 939)
|
(658 251)
|
|
Gross Profit |
61 055
N/A
|
61 906
+1%
|
62 722
+1%
|
63 515
+1%
|
68 839
+8%
|
72 710
+6%
|
75 392
+4%
|
77 165
+2%
|
74 265
-4%
|
69 284
-7%
|
65 328
-6%
|
62 254
-5%
|
62 009
0%
|
69 326
+12%
|
70 237
+1%
|
71 323
+2%
|
72 722
+2%
|
66 923
-8%
|
66 369
-1%
|
63 086
-5%
|
58 061
-8%
|
56 433
-3%
|
56 017
-1%
|
57 564
+3%
|
60 900
+6%
|
63 500
+4%
|
61 841
-3%
|
65 274
+6%
|
69 881
+7%
|
75 848
+9%
|
91 476
+21%
|
103 077
+13%
|
107 343
+4%
|
106 426
-1%
|
107 038
+1%
|
100 547
-6%
|
94 417
-6%
|
90 819
-4%
|
79 819
-12%
|
77 054
-3%
|
80 551
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(29 765)
|
(30 112)
|
(30 682)
|
(31 265)
|
(32 708)
|
(33 616)
|
(34 120)
|
(34 632)
|
(34 519)
|
(34 217)
|
(34 217)
|
(34 105)
|
(34 372)
|
(35 336)
|
(35 637)
|
(35 994)
|
(36 130)
|
(35 975)
|
(36 743)
|
(37 443)
|
(37 627)
|
(37 762)
|
(37 357)
|
(37 182)
|
(37 399)
|
(37 545)
|
(37 854)
|
(37 778)
|
(37 792)
|
(38 394)
|
(39 273)
|
(40 273)
|
(41 353)
|
(42 602)
|
(43 572)
|
(44 648)
|
(46 148)
|
(46 209)
|
(47 183)
|
(48 225)
|
(50 004)
|
|
Selling, General & Administrative |
(23 716)
|
(24 248)
|
(24 767)
|
(25 195)
|
(25 960)
|
(26 617)
|
(26 981)
|
(27 360)
|
(27 235)
|
(26 839)
|
(26 843)
|
(26 743)
|
(27 113)
|
(27 871)
|
(28 120)
|
(28 547)
|
(28 766)
|
(28 663)
|
(29 085)
|
(29 587)
|
(29 753)
|
(29 861)
|
(29 774)
|
(29 617)
|
(29 751)
|
(29 760)
|
(29 955)
|
(29 915)
|
(29 998)
|
(30 473)
|
(31 149)
|
(31 899)
|
(32 486)
|
(33 728)
|
(34 608)
|
(35 378)
|
(36 314)
|
(35 640)
|
(39 024)
|
(42 532)
|
(47 328)
|
|
Research & Development |
(4 815)
|
(4 651)
|
(4 596)
|
(4 645)
|
(5 196)
|
(5 320)
|
(5 388)
|
(5 506)
|
(5 510)
|
0
|
(5 630)
|
(5 619)
|
(5 497)
|
(5 670)
|
(5 677)
|
(5 558)
|
(5 447)
|
(5 380)
|
(5 704)
|
(5 878)
|
(5 874)
|
(5 888)
|
(5 661)
|
(5 741)
|
(5 935)
|
(6 076)
|
(6 178)
|
(6 121)
|
0
|
(6 177)
|
(4 847)
|
(5 056)
|
(7 061)
|
(7 035)
|
(7 085)
|
(7 349)
|
(7 842)
|
(8 569)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(1 236)
|
(1 212)
|
(1 318)
|
(1 423)
|
(1 551)
|
(1 679)
|
(1 751)
|
(1 767)
|
(1 772)
|
(1 783)
|
(1 743)
|
(1 741)
|
(1 762)
|
(1 794)
|
(1 839)
|
(1 888)
|
(1 917)
|
(1 932)
|
(1 954)
|
(1 977)
|
(1 998)
|
(2 012)
|
(1 921)
|
(1 824)
|
(1 713)
|
(1 708)
|
(1 720)
|
(1 741)
|
(1 788)
|
(1 743)
|
(1 760)
|
(1 801)
|
(1 804)
|
(1 838)
|
(1 879)
|
(1 920)
|
(1 990)
|
(1 999)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
(2)
|
(5 595)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(6 006)
|
(1)
|
(1 517)
|
(1 517)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(8 159)
|
(5 693)
|
(2 676)
|
|
Operating Income |
31 290
N/A
|
31 794
+2%
|
32 040
+1%
|
32 250
+1%
|
36 131
+12%
|
39 094
+8%
|
41 272
+6%
|
42 533
+3%
|
39 746
-7%
|
35 067
-12%
|
31 111
-11%
|
28 149
-10%
|
27 637
-2%
|
33 990
+23%
|
34 600
+2%
|
35 329
+2%
|
36 592
+4%
|
30 948
-15%
|
29 626
-4%
|
25 643
-13%
|
20 434
-20%
|
18 671
-9%
|
18 660
0%
|
20 382
+9%
|
23 501
+15%
|
25 955
+10%
|
23 987
-8%
|
27 496
+15%
|
32 089
+17%
|
37 454
+17%
|
52 203
+39%
|
62 804
+20%
|
65 990
+5%
|
63 824
-3%
|
63 466
-1%
|
55 899
-12%
|
48 269
-14%
|
44 610
-8%
|
32 636
-27%
|
28 829
-12%
|
30 547
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2 368
|
1 971
|
1 405
|
2 232
|
2 768
|
2 350
|
1 853
|
976
|
(655)
|
520
|
(202)
|
907
|
2 328
|
2 168
|
3 193
|
3 870
|
4 215
|
4 230
|
5 087
|
4 879
|
3 498
|
3 797
|
2 533
|
1 319
|
3 705
|
2 601
|
(73)
|
(2 468)
|
(4 302)
|
2 170
|
7 635
|
10 635
|
13 008
|
11 199
|
5 573
|
7 293
|
6 130
|
6 374
|
10 147
|
9 087
|
15 290
|
|
Non-Reccuring Items |
(1 000)
|
(736)
|
(2 212)
|
(2 255)
|
(2 351)
|
(3 500)
|
(6 153)
|
(6 258)
|
(6 152)
|
(4 611)
|
(2 921)
|
(2 833)
|
(3 098)
|
(1 514)
|
(1 483)
|
(1 338)
|
(1 483)
|
(1 582)
|
(1 458)
|
(1 563)
|
(1 754)
|
(1 152)
|
(1 059)
|
(989)
|
(714)
|
(1 920)
|
(2 152)
|
(2 340)
|
(2 556)
|
(3 570)
|
1 424
|
2 874
|
3 197
|
(536)
|
(613)
|
(1 891)
|
(2 351)
|
(8 307)
|
(10 025)
|
(10 058)
|
(10 135)
|
|
Gain/Loss on Disposition of Assets |
43
|
(1 386)
|
59
|
59
|
54
|
3 137
|
4 137
|
4 136
|
4 108
|
0
|
62
|
66
|
90
|
790
|
0
|
0
|
0
|
105
|
0
|
0
|
242
|
184
|
282
|
289
|
172
|
131
|
50
|
47
|
0
|
202
|
137
|
136
|
148
|
80
|
67
|
78
|
72
|
79
|
83
|
79
|
81
|
|
Total Other Income |
1 412
|
1 346
|
1 063
|
1 299
|
1 185
|
735
|
870
|
698
|
593
|
846
|
560
|
588
|
1 217
|
1 301
|
2 310
|
2 380
|
2 066
|
1 273
|
1 486
|
1 657
|
1 781
|
1 999
|
2 209
|
2 282
|
2 178
|
1 995
|
2 349
|
2 360
|
2 564
|
2 604
|
2 275
|
1 953
|
2 272
|
2 523
|
3 570
|
3 837
|
3 156
|
3 174
|
2 504
|
2 927
|
2 818
|
|
Pre-Tax Income |
34 113
N/A
|
32 989
-3%
|
32 355
-2%
|
33 585
+4%
|
37 787
+13%
|
41 816
+11%
|
41 979
+0%
|
42 085
+0%
|
37 640
-11%
|
31 822
-15%
|
28 610
-10%
|
26 877
-6%
|
28 174
+5%
|
36 735
+30%
|
38 620
+5%
|
40 241
+4%
|
41 390
+3%
|
34 974
-16%
|
34 741
-1%
|
30 616
-12%
|
24 201
-21%
|
23 499
-3%
|
22 625
-4%
|
23 283
+3%
|
28 842
+24%
|
28 762
0%
|
24 161
-16%
|
25 095
+4%
|
27 795
+11%
|
38 860
+40%
|
63 674
+64%
|
78 402
+23%
|
84 615
+8%
|
77 090
-9%
|
72 063
-7%
|
65 216
-10%
|
55 276
-15%
|
45 930
-17%
|
35 345
-23%
|
30 864
-13%
|
38 601
+25%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11 301)
|
(9 544)
|
(9 481)
|
(9 855)
|
(10 857)
|
(15 113)
|
(15 904)
|
(15 331)
|
(14 478)
|
(10 099)
|
(8 393)
|
(7 586)
|
(7 154)
|
(10 260)
|
(10 945)
|
(11 585)
|
(11 781)
|
(9 710)
|
(9 475)
|
(8 676)
|
(7 824)
|
(8 389)
|
(8 579)
|
(8 390)
|
(9 747)
|
(10 081)
|
(9 701)
|
(11 391)
|
(12 291)
|
(13 636)
|
(17 532)
|
(20 706)
|
(22 169)
|
(20 259)
|
(22 200)
|
(19 002)
|
(16 294)
|
(16 416)
|
(11 612)
|
(12 143)
|
(14 778)
|
|
Income from Continuing Operations |
22 812
|
23 445
|
22 874
|
23 730
|
26 930
|
26 703
|
26 075
|
26 754
|
23 162
|
21 723
|
20 217
|
19 291
|
21 020
|
26 475
|
27 675
|
28 656
|
29 609
|
25 264
|
25 266
|
21 940
|
16 377
|
15 110
|
14 046
|
14 893
|
19 095
|
18 681
|
14 460
|
13 704
|
15 504
|
25 224
|
46 142
|
57 696
|
62 446
|
56 831
|
49 863
|
46 214
|
38 982
|
29 514
|
23 733
|
18 721
|
23 823
|
|
Income to Minority Interest |
(384)
|
(134)
|
(80)
|
45
|
(132)
|
(158)
|
(357)
|
(346)
|
(71)
|
103
|
375
|
353
|
117
|
(304)
|
(300)
|
(631)
|
(511)
|
(570)
|
(723)
|
(91)
|
(221)
|
(123)
|
(229)
|
(870)
|
(1 307)
|
(1 284)
|
(1 726)
|
(2 615)
|
(3 121)
|
(3 399)
|
(4 560)
|
(4 890)
|
(4 991)
|
(5 818)
|
(5 733)
|
(5 062)
|
(4 801)
|
(4 472)
|
(3 901)
|
(3 230)
|
(2 032)
|
|
Net Income (Common) |
22 427
N/A
|
23 310
+4%
|
22 792
-2%
|
23 776
+4%
|
26 797
+13%
|
26 543
-1%
|
25 716
-3%
|
26 405
+3%
|
23 090
-13%
|
21 826
-5%
|
20 591
-6%
|
19 644
-5%
|
21 136
+8%
|
26 169
+24%
|
27 374
+5%
|
28 023
+2%
|
29 096
+4%
|
24 693
-15%
|
24 542
-1%
|
21 849
-11%
|
16 156
-26%
|
14 986
-7%
|
13 816
-8%
|
14 021
+1%
|
17 786
+27%
|
17 395
-2%
|
12 732
-27%
|
11 087
-13%
|
12 381
+12%
|
21 824
+76%
|
41 581
+91%
|
52 805
+27%
|
57 454
+9%
|
51 012
-11%
|
44 129
-13%
|
41 151
-7%
|
34 180
-17%
|
25 041
-27%
|
19 831
-21%
|
15 490
-22%
|
21 790
+41%
|
|
EPS (Diluted) |
380.11
N/A
|
395.08
+4%
|
386.3
-2%
|
402.98
+4%
|
454.18
+13%
|
448.45
-1%
|
435.86
-3%
|
447.54
+3%
|
391.35
-13%
|
368.76
-6%
|
349
-5%
|
332.94
-5%
|
358.23
+8%
|
442.14
+23%
|
463.96
+5%
|
474.96
+2%
|
493.15
+4%
|
417.22
-15%
|
415.96
0%
|
370.32
-11%
|
272.98
-26%
|
253.21
-7%
|
233.44
-8%
|
236.9
+1%
|
300.52
+27%
|
293.91
-2%
|
215.13
-27%
|
187.33
-13%
|
209.19
+12%
|
368.44
+76%
|
698.81
+90%
|
887.44
+27%
|
965.58
+9%
|
857.32
-11%
|
741.64
-13%
|
691.42
-7%
|
574.28
-17%
|
420.76
-27%
|
333.2
-21%
|
260.2
-22%
|
366.01
+41%
|