Universal Engeisha Co Ltd
TSE:6061
Universal Engeisha Co Ltd
TSE:6061
Price:
3 595 JPY
0.28%
Market Closed
Updated:
May 6, 2024
Income Statement
Earnings Waterfall
Universal Engeisha Co Ltd
Universal Engeisha Co Ltd
|
Revenue
|
14.6B
JPY
|
|
Cost of Revenue
|
-5.8B
JPY
|
|
Gross Profit
|
8.8B
JPY
|
|
Operating Expenses
|
-7B
JPY
|
|
Operating Income
|
1.8B
JPY
|
|
Other Expenses
|
-498.8m
JPY
|
|
Net Income
|
1.3B
JPY
|
Income Statement
Universal Engeisha Co Ltd
Universal Engeisha Co Ltd
Currency: JPY
| 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 |
3 692
N/A
|
3 774
+2%
|
3 786
+0%
|
3 829
+1%
|
3 841
+0%
|
3 810
-1%
|
4 012
+5%
|
4 423
+10%
|
4 893
+11%
|
5 417
+11%
|
5 847
+8%
|
6 079
+4%
|
6 342
+4%
|
6 875
+8%
|
7 119
+4%
|
7 240
+2%
|
7 329
+1%
|
7 314
0%
|
7 356
+1%
|
7 376
+0%
|
7 735
+5%
|
8 087
+5%
|
8 600
+6%
|
8 966
+4%
|
9 157
+2%
|
9 380
+2%
|
9 118
-3%
|
9 073
0%
|
9 067
0%
|
8 962
-1%
|
9 569
+7%
|
9 936
+4%
|
10 546
+6%
|
11 056
+5%
|
11 600
+5%
|
12 198
+5%
|
12 610
+3%
|
13 331
+6%
|
13 816
+4%
|
13 983
+1%
|
14 556
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 470)
|
(1 512)
|
(1 501)
|
(1 507)
|
(1 509)
|
(1 456)
|
(1 577)
|
(1 744)
|
(1 931)
|
(2 149)
|
(2 282)
|
(2 374)
|
(2 474)
|
(2 512)
|
(2 613)
|
(2 632)
|
(2 620)
|
(2 683)
|
(2 735)
|
(2 760)
|
(2 931)
|
(3 129)
|
(3 325)
|
(3 483)
|
(3 547)
|
(3 561)
|
(3 438)
|
(3 446)
|
(3 482)
|
(3 496)
|
(3 734)
|
(3 831)
|
(4 076)
|
(4 267)
|
(4 503)
|
(4 782)
|
(4 948)
|
(5 266)
|
(5 517)
|
(5 581)
|
(5 799)
|
|
| Gross Profit |
2 222
N/A
|
2 263
+2%
|
2 286
+1%
|
2 322
+2%
|
2 332
+0%
|
2 355
+1%
|
2 436
+3%
|
2 680
+10%
|
2 963
+11%
|
3 268
+10%
|
3 565
+9%
|
3 705
+4%
|
3 868
+4%
|
4 363
+13%
|
4 505
+3%
|
4 608
+2%
|
4 709
+2%
|
4 631
-2%
|
4 621
0%
|
4 616
0%
|
4 804
+4%
|
4 958
+3%
|
5 276
+6%
|
5 483
+4%
|
5 611
+2%
|
5 820
+4%
|
5 679
-2%
|
5 627
-1%
|
5 585
-1%
|
5 466
-2%
|
5 835
+7%
|
6 104
+5%
|
6 470
+6%
|
6 789
+5%
|
7 097
+5%
|
7 416
+5%
|
7 662
+3%
|
8 065
+5%
|
8 299
+3%
|
8 402
+1%
|
8 757
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 643)
|
(1 695)
|
(1 708)
|
(1 725)
|
(1 751)
|
(1 781)
|
(1 879)
|
(2 018)
|
(2 225)
|
(2 577)
|
(2 792)
|
(2 972)
|
(3 235)
|
(3 487)
|
(3 676)
|
(3 775)
|
(3 814)
|
(3 847)
|
(3 833)
|
(3 842)
|
(3 992)
|
(4 136)
|
(4 327)
|
(4 677)
|
(4 723)
|
(4 772)
|
(4 553)
|
(4 477)
|
(4 389)
|
(4 348)
|
(4 542)
|
(4 823)
|
(4 994)
|
(5 059)
|
(5 237)
|
(5 454)
|
(5 709)
|
(6 012)
|
(6 186)
|
(6 574)
|
(6 980)
|
|
| Selling, General & Administrative |
(1 643)
|
(1 694)
|
(1 687)
|
(1 725)
|
(1 752)
|
(1 781)
|
(1 860)
|
(2 104)
|
(2 317)
|
(2 578)
|
(2 740)
|
(2 970)
|
(3 233)
|
(3 487)
|
(3 590)
|
(3 765)
|
(3 804)
|
(3 838)
|
(3 753)
|
(3 832)
|
(3 992)
|
(4 127)
|
(4 225)
|
(4 539)
|
(4 585)
|
(4 634)
|
(4 461)
|
(4 477)
|
(4 389)
|
(4 348)
|
(4 468)
|
(4 689)
|
(4 860)
|
(4 996)
|
(5 172)
|
(5 448)
|
(5 703)
|
(6 005)
|
(6 094)
|
(6 436)
|
(6 843)
|
|
| Depreciation & Amortization |
0
|
0
|
(21)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
85
|
92
|
0
|
(0)
|
(2)
|
(3)
|
0
|
(0)
|
(10)
|
(10)
|
(10)
|
(0)
|
(10)
|
0
|
(10)
|
(0)
|
(138)
|
(138)
|
(138)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(134)
|
(134)
|
(63)
|
(0)
|
(7)
|
(7)
|
(7)
|
0
|
(137)
|
(137)
|
|
| Operating Income |
579
N/A
|
568
-2%
|
577
+2%
|
597
+3%
|
581
-3%
|
574
-1%
|
557
-3%
|
661
+19%
|
737
+11%
|
691
-6%
|
772
+12%
|
732
-5%
|
633
-14%
|
877
+38%
|
830
-5%
|
833
+0%
|
896
+8%
|
783
-13%
|
788
+1%
|
774
-2%
|
812
+5%
|
822
+1%
|
949
+15%
|
807
-15%
|
888
+10%
|
1 048
+18%
|
1 127
+7%
|
1 151
+2%
|
1 196
+4%
|
1 118
-7%
|
1 293
+16%
|
1 281
-1%
|
1 476
+15%
|
1 731
+17%
|
1 860
+7%
|
1 962
+6%
|
1 952
0%
|
2 053
+5%
|
2 114
+3%
|
1 828
-14%
|
1 777
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
9
|
8
|
9
|
11
|
10
|
11
|
11
|
12
|
12
|
(6)
|
(56)
|
(64)
|
37
|
28
|
78
|
86
|
(16)
|
(15)
|
(3)
|
6
|
(7)
|
18
|
(12)
|
(24)
|
(7)
|
(11)
|
(3)
|
(8)
|
(20)
|
7
|
11
|
21
|
37
|
33
|
64
|
76
|
45
|
27
|
28
|
23
|
30
|
|
| Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
(7)
|
(7)
|
85
|
0
|
0
|
90
|
(3)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
(10)
|
0
|
(138)
|
0
|
0
|
0
|
(113)
|
(71)
|
(71)
|
(142)
|
(22)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(137)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(7)
|
(7)
|
0
|
0
|
|
| Total Other Income |
33
|
34
|
32
|
35
|
34
|
30
|
30
|
26
|
25
|
26
|
25
|
23
|
24
|
26
|
24
|
29
|
33
|
31
|
23
|
21
|
27
|
28
|
18
|
19
|
15
|
12
|
39
|
35
|
28
|
36
|
35
|
44
|
48
|
47
|
40
|
35
|
35
|
36
|
42
|
43
|
47
|
|
| Pre-Tax Income |
619
N/A
|
610
-2%
|
619
+1%
|
643
+4%
|
617
-4%
|
608
-2%
|
683
+12%
|
700
+2%
|
774
+11%
|
800
+3%
|
739
-8%
|
691
-6%
|
695
+1%
|
931
+34%
|
926
-1%
|
947
+2%
|
913
-4%
|
799
-13%
|
799
0%
|
802
+0%
|
822
+3%
|
868
+6%
|
818
-6%
|
802
-2%
|
896
+12%
|
1 050
+17%
|
1 049
0%
|
1 107
+5%
|
1 133
+2%
|
1 020
-10%
|
1 318
+29%
|
1 346
+2%
|
1 560
+16%
|
1 810
+16%
|
1 957
+8%
|
2 073
+6%
|
2 024
-2%
|
2 108
+4%
|
2 039
-3%
|
1 895
-7%
|
1 857
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(238)
|
(230)
|
(247)
|
(250)
|
(230)
|
(236)
|
(231)
|
(235)
|
(261)
|
(262)
|
(244)
|
(224)
|
(216)
|
(292)
|
(301)
|
(302)
|
(292)
|
(396)
|
(395)
|
(421)
|
(453)
|
(277)
|
(320)
|
(324)
|
(342)
|
(366)
|
(369)
|
(409)
|
(411)
|
(394)
|
(588)
|
(583)
|
(643)
|
(717)
|
(575)
|
(606)
|
(597)
|
(604)
|
(533)
|
(508)
|
(572)
|
|
| Income from Continuing Operations |
381
|
380
|
372
|
392
|
387
|
372
|
452
|
464
|
513
|
538
|
495
|
467
|
479
|
638
|
625
|
646
|
621
|
403
|
404
|
380
|
369
|
591
|
498
|
478
|
554
|
683
|
680
|
698
|
722
|
626
|
730
|
764
|
917
|
1 094
|
1 382
|
1 467
|
1 427
|
1 504
|
1 506
|
1 387
|
1 285
|
|
| 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
|
2
|
2
|
0
|
0
|
(0)
|
(3)
|
0
|
(0)
|
0
|
3
|
0
|
0
|
(1)
|
0
|
(6)
|
(6)
|
(16)
|
(12)
|
(7)
|
(7)
|
|
| Net Income (Common) |
381
N/A
|
380
0%
|
372
-2%
|
392
+6%
|
387
-1%
|
372
-4%
|
452
+22%
|
464
+3%
|
513
+10%
|
538
+5%
|
495
-8%
|
467
-6%
|
479
+3%
|
638
+33%
|
625
-2%
|
646
+3%
|
621
-4%
|
403
-35%
|
404
+0%
|
380
-6%
|
369
-3%
|
593
+61%
|
500
-16%
|
480
-4%
|
556
+16%
|
683
+23%
|
677
-1%
|
698
+3%
|
722
+3%
|
626
-13%
|
733
+17%
|
763
+4%
|
917
+20%
|
1 093
+19%
|
1 382
+26%
|
1 461
+6%
|
1 421
-3%
|
1 488
+5%
|
1 494
+0%
|
1 380
-8%
|
1 278
-7%
|
|
| EPS (Diluted) |
79.35
N/A
|
79.1
0%
|
77.43
-2%
|
81.75
+6%
|
80.68
-1%
|
77.39
-4%
|
94.07
+22%
|
96.7
+3%
|
106.85
+10%
|
111.97
+5%
|
102.94
-8%
|
97.18
-6%
|
99.75
+3%
|
132.95
+33%
|
130.13
-2%
|
134.52
+3%
|
129.43
-4%
|
83.89
-35%
|
84.01
+0%
|
79.22
-6%
|
76.85
-3%
|
123.42
+61%
|
104.14
-16%
|
99.94
-4%
|
115.79
+16%
|
142.11
+23%
|
140.84
-1%
|
145.32
+3%
|
150.25
+3%
|
130.33
-13%
|
152.54
+17%
|
158.87
+4%
|
190.78
+20%
|
227.74
+19%
|
288.5
+27%
|
307.35
+7%
|
298.84
-3%
|
313.55
+5%
|
315.31
+1%
|
293.33
-7%
|
271.75
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
