Sanwa Holdings Corp
TSE:5929
Income Statement
Earnings Waterfall
Sanwa Holdings Corp
Revenue
|
606.7B
JPY
|
Cost of Revenue
|
-414.2B
JPY
|
Gross Profit
|
192.5B
JPY
|
Operating Expenses
|
-130.4B
JPY
|
Operating Income
|
62B
JPY
|
Other Expenses
|
-20.3B
JPY
|
Net Income
|
41.8B
JPY
|
Income Statement
Sanwa Holdings Corp
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 |
293 057
N/A
|
311 957
+6%
|
318 218
+2%
|
323 948
+2%
|
331 020
+2%
|
339 045
+2%
|
344 112
+1%
|
353 565
+3%
|
358 590
+1%
|
365 615
+2%
|
367 333
+0%
|
365 146
-1%
|
359 872
-1%
|
353 922
-2%
|
356 701
+1%
|
366 590
+3%
|
374 714
+2%
|
385 673
+3%
|
390 896
+1%
|
396 459
+1%
|
405 539
+2%
|
409 990
+1%
|
415 771
+1%
|
425 246
+2%
|
429 578
+1%
|
440 161
+2%
|
440 619
+0%
|
431 943
-2%
|
433 775
+0%
|
427 061
-2%
|
443 404
+4%
|
452 612
+2%
|
464 171
+3%
|
468 956
+1%
|
488 727
+4%
|
520 635
+7%
|
558 709
+7%
|
588 159
+5%
|
601 375
+2%
|
605 637
+1%
|
606 705
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(213 926)
|
(225 954)
|
(230 006)
|
(232 776)
|
(238 058)
|
(242 273)
|
(245 999)
|
(252 617)
|
(255 816)
|
(260 078)
|
(260 730)
|
(258 638)
|
(254 393)
|
(250 068)
|
(251 945)
|
(259 226)
|
(264 606)
|
(273 155)
|
(276 809)
|
(280 585)
|
(287 033)
|
(291 301)
|
(295 625)
|
(303 116)
|
(306 259)
|
(310 925)
|
(310 612)
|
(303 921)
|
(303 906)
|
(299 838)
|
(311 689)
|
(316 476)
|
(328 960)
|
(330 646)
|
(345 587)
|
(366 862)
|
(390 004)
|
(408 461)
|
(414 933)
|
(415 256)
|
(414 228)
|
|
Gross Profit |
79 131
N/A
|
86 003
+9%
|
88 212
+3%
|
91 172
+3%
|
92 962
+2%
|
96 772
+4%
|
98 113
+1%
|
100 948
+3%
|
102 774
+2%
|
105 537
+3%
|
106 603
+1%
|
106 508
0%
|
105 479
-1%
|
103 854
-2%
|
104 756
+1%
|
107 364
+2%
|
110 108
+3%
|
112 518
+2%
|
114 087
+1%
|
115 874
+2%
|
118 506
+2%
|
118 689
+0%
|
120 146
+1%
|
122 130
+2%
|
123 319
+1%
|
129 236
+5%
|
130 007
+1%
|
128 022
-2%
|
129 869
+1%
|
127 223
-2%
|
131 715
+4%
|
136 136
+3%
|
135 211
-1%
|
138 310
+2%
|
143 140
+3%
|
153 773
+7%
|
168 705
+10%
|
179 698
+7%
|
186 442
+4%
|
190 381
+2%
|
192 477
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(61 871)
|
(65 354)
|
(66 331)
|
(67 897)
|
(69 179)
|
(70 438)
|
(73 514)
|
(75 703)
|
(77 846)
|
(78 667)
|
(78 682)
|
(77 713)
|
(77 107)
|
(77 414)
|
(78 199)
|
(79 855)
|
(82 034)
|
(84 196)
|
(85 761)
|
(86 856)
|
(87 972)
|
(87 096)
|
(87 868)
|
(89 214)
|
(90 660)
|
(95 019)
|
(96 142)
|
(95 290)
|
(95 422)
|
(94 146)
|
(95 243)
|
(98 282)
|
(99 706)
|
(102 823)
|
(106 512)
|
(111 148)
|
(116 938)
|
(123 391)
|
(126 345)
|
(127 835)
|
(130 442)
|
|
Selling, General & Administrative |
(61 869)
|
(62 694)
|
(66 328)
|
(67 895)
|
(69 178)
|
(67 406)
|
(73 515)
|
(75 703)
|
(77 845)
|
(75 322)
|
(78 679)
|
(77 711)
|
(77 107)
|
(73 927)
|
(78 199)
|
(79 854)
|
(82 031)
|
(80 318)
|
(85 759)
|
(86 855)
|
(87 973)
|
(83 125)
|
(87 868)
|
(89 213)
|
(90 658)
|
(90 776)
|
(96 138)
|
(95 288)
|
(95 420)
|
(90 142)
|
(95 244)
|
(98 282)
|
(99 706)
|
(98 373)
|
(106 511)
|
(111 146)
|
(116 936)
|
(117 778)
|
(126 344)
|
(127 836)
|
(130 443)
|
|
Research & Development |
0
|
(2 659)
|
0
|
0
|
0
|
(3 031)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 486)
|
0
|
0
|
0
|
(3 877)
|
0
|
0
|
0
|
(3 970)
|
0
|
0
|
0
|
(4 241)
|
0
|
0
|
0
|
(4 004)
|
0
|
0
|
0
|
(4 449)
|
0
|
0
|
0
|
(5 612)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
(1)
|
(3)
|
0
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(3 345)
|
(3)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(4)
|
(2)
|
(2)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
1
|
0
|
|
Operating Income |
17 260
N/A
|
20 649
+20%
|
21 881
+6%
|
23 275
+6%
|
23 783
+2%
|
26 334
+11%
|
24 599
-7%
|
25 245
+3%
|
24 928
-1%
|
26 870
+8%
|
27 921
+4%
|
28 795
+3%
|
28 372
-1%
|
26 440
-7%
|
26 557
+0%
|
27 509
+4%
|
28 074
+2%
|
28 322
+1%
|
28 326
+0%
|
29 018
+2%
|
30 534
+5%
|
31 593
+3%
|
32 278
+2%
|
32 916
+2%
|
32 659
-1%
|
34 217
+5%
|
33 865
-1%
|
32 732
-3%
|
34 447
+5%
|
33 077
-4%
|
36 472
+10%
|
37 854
+4%
|
35 505
-6%
|
35 487
0%
|
36 628
+3%
|
42 625
+16%
|
51 767
+21%
|
56 307
+9%
|
60 097
+7%
|
62 546
+4%
|
62 035
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 043
|
792
|
321
|
(76)
|
(212)
|
281
|
366
|
416
|
7
|
(564)
|
(485)
|
(980)
|
(1 008)
|
(75)
|
(54)
|
484
|
561
|
(114)
|
(13)
|
(265)
|
(164)
|
(378)
|
(316)
|
(2)
|
(80)
|
37
|
(247)
|
(355)
|
(319)
|
(496)
|
(210)
|
(299)
|
(313)
|
103
|
(19)
|
63
|
(170)
|
(880)
|
(787)
|
(465)
|
(52)
|
|
Non-Reccuring Items |
(2 594)
|
(2 929)
|
(3 006)
|
(2 116)
|
(1 694)
|
(4 440)
|
(4 351)
|
(3 810)
|
(3 851)
|
(2 371)
|
(2 456)
|
(2 584)
|
(2 513)
|
(555)
|
(556)
|
(309)
|
(261)
|
(80)
|
(143)
|
(255)
|
(250)
|
(525)
|
(551)
|
(578)
|
(570)
|
(1 191)
|
(1 242)
|
(1 016)
|
(1 022)
|
(664)
|
(738)
|
(804)
|
(850)
|
(1 114)
|
(1 874)
|
(2 342)
|
(2 454)
|
(5 351)
|
(4 859)
|
(348)
|
(112)
|
|
Gain/Loss on Disposition of Assets |
(1 469)
|
(1 442)
|
187
|
0
|
3
|
(14)
|
(14)
|
(6)
|
(10)
|
0
|
(44)
|
(47)
|
(51)
|
(112)
|
289
|
157
|
175
|
136
|
(111)
|
22
|
(1)
|
(19)
|
7
|
4
|
9
|
(28)
|
(3)
|
(4)
|
0
|
(10)
|
102
|
93
|
98
|
(282)
|
(288)
|
(258)
|
(278)
|
(43)
|
(33)
|
(32)
|
(58)
|
|
Total Other Income |
(82)
|
(82)
|
(95)
|
121
|
9
|
18
|
11
|
(244)
|
(247)
|
(195)
|
(165)
|
(80)
|
(151)
|
(333)
|
(441)
|
(377)
|
(353)
|
(311)
|
(281)
|
(406)
|
(401)
|
(625)
|
(714)
|
(774)
|
(828)
|
(729)
|
(720)
|
(559)
|
(485)
|
(398)
|
(365)
|
(536)
|
(817)
|
(491)
|
(529)
|
(445)
|
(336)
|
(958)
|
(1 007)
|
(1 121)
|
(1 109)
|
|
Pre-Tax Income |
14 158
N/A
|
16 988
+20%
|
19 288
+14%
|
21 204
+10%
|
21 889
+3%
|
22 179
+1%
|
20 611
-7%
|
21 601
+5%
|
20 827
-4%
|
23 740
+14%
|
24 771
+4%
|
25 104
+1%
|
24 649
-2%
|
25 365
+3%
|
25 795
+2%
|
27 464
+6%
|
28 196
+3%
|
27 953
-1%
|
27 778
-1%
|
28 114
+1%
|
29 718
+6%
|
30 046
+1%
|
30 704
+2%
|
31 566
+3%
|
31 190
-1%
|
32 306
+4%
|
31 653
-2%
|
30 798
-3%
|
32 620
+6%
|
31 509
-3%
|
35 260
+12%
|
36 307
+3%
|
33 623
-7%
|
33 703
+0%
|
33 918
+1%
|
39 643
+17%
|
48 529
+22%
|
49 075
+1%
|
53 411
+9%
|
60 580
+13%
|
60 704
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6 166)
|
(6 827)
|
(7 628)
|
(8 672)
|
(8 633)
|
(9 322)
|
(8 960)
|
(8 804)
|
(8 924)
|
(9 052)
|
(9 359)
|
(9 608)
|
(9 357)
|
(8 206)
|
(8 098)
|
(8 562)
|
(8 784)
|
(9 559)
|
(9 557)
|
(9 507)
|
(9 553)
|
(9 012)
|
(9 264)
|
(9 538)
|
(9 798)
|
(10 616)
|
(10 406)
|
(10 241)
|
(10 657)
|
(10 312)
|
(11 479)
|
(11 722)
|
(11 330)
|
(10 676)
|
(10 734)
|
(12 315)
|
(14 462)
|
(15 810)
|
(16 856)
|
(18 637)
|
(18 695)
|
|
Income from Continuing Operations |
7 992
|
10 161
|
11 660
|
12 532
|
13 256
|
12 857
|
11 651
|
12 797
|
11 903
|
14 688
|
15 412
|
15 496
|
15 292
|
17 159
|
17 697
|
18 902
|
19 412
|
18 394
|
18 221
|
18 607
|
20 165
|
21 034
|
21 440
|
22 028
|
21 392
|
21 690
|
21 247
|
20 557
|
21 963
|
21 197
|
23 781
|
24 585
|
22 293
|
23 027
|
23 184
|
27 328
|
34 067
|
33 265
|
36 555
|
41 943
|
42 009
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(78)
|
(91)
|
(112)
|
(88)
|
(90)
|
(109)
|
(107)
|
(113)
|
(120)
|
(118)
|
(127)
|
(123)
|
(115)
|
(106)
|
(106)
|
(41)
|
(50)
|
(46)
|
(51)
|
54
|
61
|
(5)
|
(13)
|
(183)
|
(184)
|
(132)
|
(147)
|
(180)
|
(212)
|
(237)
|
(243)
|
|
Net Income (Common) |
7 990
N/A
|
10 161
+27%
|
11 659
+15%
|
12 531
+7%
|
13 256
+6%
|
12 857
-3%
|
11 651
-9%
|
12 797
+10%
|
11 904
-7%
|
14 627
+23%
|
15 332
+5%
|
15 404
+0%
|
15 179
-1%
|
17 070
+12%
|
17 607
+3%
|
18 793
+7%
|
19 304
+3%
|
18 280
-5%
|
18 099
-1%
|
18 487
+2%
|
20 035
+8%
|
20 910
+4%
|
21 324
+2%
|
21 922
+3%
|
21 287
-3%
|
21 647
+2%
|
21 195
-2%
|
20 509
-3%
|
21 910
+7%
|
21 251
-3%
|
23 842
+12%
|
24 579
+3%
|
22 279
-9%
|
22 842
+3%
|
22 998
+1%
|
27 194
+18%
|
33 919
+25%
|
33 084
-2%
|
36 342
+10%
|
41 706
+15%
|
41 764
+0%
|