Tenryu Saw Mfg Co Ltd
TSE:5945
Income Statement
Earnings Waterfall
Tenryu Saw Mfg Co Ltd
Revenue
|
11.6B
JPY
|
Cost of Revenue
|
-8B
JPY
|
Gross Profit
|
3.6B
JPY
|
Operating Expenses
|
-2.6B
JPY
|
Operating Income
|
1B
JPY
|
Other Expenses
|
8.2m
JPY
|
Net Income
|
1B
JPY
|
Income Statement
Tenryu Saw Mfg 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 |
8 509
N/A
|
8 952
+5%
|
9 298
+4%
|
9 522
+2%
|
9 806
+3%
|
10 026
+2%
|
10 154
+1%
|
10 307
+2%
|
10 413
+1%
|
10 375
0%
|
10 333
0%
|
10 239
-1%
|
10 059
-2%
|
9 947
-1%
|
10 121
+2%
|
10 577
+5%
|
11 098
+5%
|
11 296
+2%
|
11 623
+3%
|
11 662
+0%
|
11 775
+1%
|
11 859
+1%
|
11 954
+1%
|
12 028
+1%
|
11 874
-1%
|
12 073
+2%
|
11 540
-4%
|
10 924
-5%
|
10 977
+0%
|
11 018
+0%
|
11 896
+8%
|
13 110
+10%
|
13 758
+5%
|
14 390
+5%
|
14 547
+1%
|
14 605
+0%
|
14 451
-1%
|
13 531
-6%
|
12 590
-7%
|
11 678
-7%
|
11 600
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 569)
|
(5 833)
|
(5 971)
|
(5 981)
|
(6 053)
|
(6 291)
|
(6 341)
|
(6 637)
|
(6 769)
|
(6 765)
|
(6 786)
|
(6 603)
|
(6 523)
|
(6 352)
|
(6 442)
|
(6 729)
|
(7 109)
|
(7 094)
|
(7 305)
|
(7 459)
|
(7 456)
|
(7 644)
|
(7 707)
|
(7 621)
|
(7 534)
|
(7 776)
|
(7 428)
|
(7 179)
|
(7 149)
|
(6 976)
|
(7 501)
|
(8 050)
|
(8 335)
|
(8 861)
|
(8 903)
|
(9 089)
|
(9 333)
|
(8 920)
|
(8 449)
|
(7 937)
|
(7 952)
|
|
Gross Profit |
2 940
N/A
|
3 119
+6%
|
3 327
+7%
|
3 541
+6%
|
3 753
+6%
|
3 735
0%
|
3 813
+2%
|
3 670
-4%
|
3 644
-1%
|
3 610
-1%
|
3 546
-2%
|
3 635
+3%
|
3 535
-3%
|
3 595
+2%
|
3 679
+2%
|
3 847
+5%
|
3 989
+4%
|
4 203
+5%
|
4 318
+3%
|
4 203
-3%
|
4 320
+3%
|
4 214
-2%
|
4 247
+1%
|
4 407
+4%
|
4 340
-2%
|
4 297
-1%
|
4 112
-4%
|
3 745
-9%
|
3 828
+2%
|
4 042
+6%
|
4 395
+9%
|
5 060
+15%
|
5 422
+7%
|
5 530
+2%
|
5 644
+2%
|
5 515
-2%
|
5 118
-7%
|
4 610
-10%
|
4 141
-10%
|
3 741
-10%
|
3 647
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 082)
|
(2 202)
|
(2 186)
|
(2 322)
|
(2 347)
|
(2 406)
|
(2 457)
|
(2 514)
|
(2 506)
|
(2 496)
|
(2 461)
|
(2 418)
|
(2 421)
|
(2 391)
|
(2 417)
|
(2 436)
|
(2 469)
|
(2 564)
|
(2 591)
|
(2 634)
|
(2 666)
|
(2 599)
|
(2 629)
|
(2 651)
|
(2 656)
|
(2 661)
|
(2 576)
|
(2 484)
|
(2 416)
|
(2 492)
|
(2 523)
|
(2 585)
|
(2 659)
|
(2 743)
|
(2 823)
|
(2 947)
|
(3 018)
|
(2 874)
|
(2 825)
|
(2 697)
|
(2 636)
|
|
Selling, General & Administrative |
(2 082)
|
(2 054)
|
(2 293)
|
(2 322)
|
(2 347)
|
(2 287)
|
(2 457)
|
(2 514)
|
(2 506)
|
(2 377)
|
(2 460)
|
(2 418)
|
(2 421)
|
(2 259)
|
(2 417)
|
(2 436)
|
(2 469)
|
(2 454)
|
(2 591)
|
(2 634)
|
(2 666)
|
(2 455)
|
(2 629)
|
(2 651)
|
(2 656)
|
(2 507)
|
(2 576)
|
(2 484)
|
(2 416)
|
(2 346)
|
(2 523)
|
(2 585)
|
(2 659)
|
(2 572)
|
(2 823)
|
(2 947)
|
(3 018)
|
(2 720)
|
(2 825)
|
(2 697)
|
(2 636)
|
|
Research & Development |
0
|
(82)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(65)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
108
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(54)
|
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
|
|
Operating Income |
858
N/A
|
917
+7%
|
1 142
+25%
|
1 218
+7%
|
1 406
+15%
|
1 329
-5%
|
1 356
+2%
|
1 157
-15%
|
1 138
-2%
|
1 114
-2%
|
1 086
-3%
|
1 217
+12%
|
1 114
-8%
|
1 205
+8%
|
1 262
+5%
|
1 412
+12%
|
1 521
+8%
|
1 639
+8%
|
1 727
+5%
|
1 569
-9%
|
1 653
+5%
|
1 615
-2%
|
1 618
+0%
|
1 756
+9%
|
1 684
-4%
|
1 636
-3%
|
1 536
-6%
|
1 260
-18%
|
1 412
+12%
|
1 550
+10%
|
1 872
+21%
|
2 475
+32%
|
2 764
+12%
|
2 786
+1%
|
2 820
+1%
|
2 569
-9%
|
2 100
-18%
|
1 737
-17%
|
1 316
-24%
|
1 044
-21%
|
1 011
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
354
|
226
|
161
|
250
|
225
|
303
|
347
|
263
|
122
|
68
|
(70)
|
(92)
|
55
|
53
|
198
|
239
|
136
|
75
|
55
|
94
|
67
|
158
|
70
|
18
|
131
|
77
|
180
|
161
|
9
|
122
|
82
|
106
|
251
|
239
|
428
|
552
|
498
|
454
|
396
|
344
|
273
|
|
Non-Reccuring Items |
110
|
108
|
0
|
106
|
(9)
|
(108)
|
(108)
|
(110)
|
(107)
|
(25)
|
(25)
|
(24)
|
(26)
|
(11)
|
(12)
|
(10)
|
(9)
|
(35)
|
(34)
|
(35)
|
(35)
|
(6)
|
(4)
|
(8)
|
(13)
|
(50)
|
(50)
|
(49)
|
(43)
|
(20)
|
(22)
|
(20)
|
(22)
|
(7)
|
(10)
|
(15)
|
(13)
|
(12)
|
(7)
|
(1)
|
(2)
|
|
Gain/Loss on Disposition of Assets |
3
|
0
|
1
|
2
|
2
|
(7)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
Total Other Income |
24
|
18
|
17
|
46
|
49
|
25
|
51
|
20
|
17
|
15
|
14
|
10
|
17
|
23
|
51
|
59
|
55
|
56
|
35
|
65
|
79
|
84
|
88
|
53
|
44
|
48
|
37
|
62
|
66
|
86
|
99
|
86
|
88
|
61
|
63
|
49
|
61
|
155
|
147
|
156
|
137
|
|
Pre-Tax Income |
1 348
N/A
|
1 269
-6%
|
1 320
+4%
|
1 621
+23%
|
1 672
+3%
|
1 543
-8%
|
1 637
+6%
|
1 321
-19%
|
1 160
-12%
|
1 173
+1%
|
1 006
-14%
|
1 113
+11%
|
1 164
+5%
|
1 271
+9%
|
1 498
+18%
|
1 700
+13%
|
1 703
+0%
|
1 737
+2%
|
1 782
+3%
|
1 693
-5%
|
1 765
+4%
|
1 854
+5%
|
1 775
-4%
|
1 823
+3%
|
1 848
+1%
|
1 712
-7%
|
1 705
0%
|
1 435
-16%
|
1 445
+1%
|
1 738
+20%
|
2 031
+17%
|
2 648
+30%
|
3 081
+16%
|
3 079
0%
|
3 301
+7%
|
3 154
-4%
|
2 646
-16%
|
2 335
-12%
|
1 854
-21%
|
1 544
-17%
|
1 421
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(574)
|
(528)
|
(545)
|
(634)
|
(626)
|
(537)
|
(538)
|
(432)
|
(362)
|
(399)
|
(371)
|
(390)
|
(402)
|
(451)
|
(479)
|
(532)
|
(532)
|
(667)
|
(622)
|
(617)
|
(639)
|
(483)
|
(533)
|
(545)
|
(569)
|
(549)
|
(539)
|
(451)
|
(439)
|
(536)
|
(621)
|
(800)
|
(928)
|
(949)
|
(1 014)
|
(980)
|
(818)
|
(680)
|
(514)
|
(430)
|
(402)
|
|
Income from Continuing Operations |
774
|
741
|
775
|
988
|
1 045
|
1 005
|
1 099
|
889
|
798
|
774
|
635
|
723
|
762
|
820
|
1 019
|
1 169
|
1 171
|
1 069
|
1 159
|
1 076
|
1 126
|
1 371
|
1 242
|
1 278
|
1 279
|
1 163
|
1 166
|
985
|
1 006
|
1 203
|
1 411
|
1 848
|
2 154
|
2 131
|
2 288
|
2 174
|
1 828
|
1 655
|
1 339
|
1 114
|
1 019
|
|
Net Income (Common) |
774
N/A
|
741
-4%
|
775
+5%
|
988
+27%
|
1 045
+6%
|
1 005
-4%
|
1 099
+9%
|
889
-19%
|
798
-10%
|
774
-3%
|
635
-18%
|
723
+14%
|
762
+5%
|
820
+8%
|
1 019
+24%
|
1 169
+15%
|
1 171
+0%
|
1 069
-9%
|
1 159
+8%
|
1 076
-7%
|
1 126
+5%
|
1 371
+22%
|
1 242
-9%
|
1 278
+3%
|
1 279
+0%
|
1 163
-9%
|
1 166
+0%
|
985
-16%
|
1 006
+2%
|
1 203
+20%
|
1 411
+17%
|
1 848
+31%
|
2 154
+17%
|
2 131
-1%
|
2 288
+7%
|
2 174
-5%
|
1 828
-16%
|
1 655
-9%
|
1 339
-19%
|
1 114
-17%
|
1 019
-8%
|
|
EPS (Diluted) |
161.18
N/A
|
148.19
-8%
|
164.97
+11%
|
210.14
+27%
|
222.42
+6%
|
213.12
-4%
|
233.86
+10%
|
189.19
-19%
|
169.85
-10%
|
166.29
-2%
|
135.12
-19%
|
153.85
+14%
|
162.14
+5%
|
176.09
+9%
|
216.87
+23%
|
248.65
+15%
|
249.12
+0%
|
229.76
-8%
|
249.08
+8%
|
231.23
-7%
|
241.94
+5%
|
294.76
+22%
|
268.43
-9%
|
276.13
+3%
|
276.42
+0%
|
251.37
-9%
|
251.96
+0%
|
212.81
-16%
|
217.35
+2%
|
129.95
-40%
|
304.82
+135%
|
399.35
+31%
|
465.44
+17%
|
230.2
-51%
|
494.37
+115%
|
469.82
-5%
|
197.46
-58%
|
178.83
-9%
|
144.69
-19%
|
120.32
-17%
|
110.15
-8%
|