Sodick Co Ltd
TSE:6143
Income Statement
Earnings Waterfall
Sodick Co Ltd
Revenue
|
67.2B
JPY
|
Cost of Revenue
|
-47.9B
JPY
|
Gross Profit
|
19.3B
JPY
|
Operating Expenses
|
-22.1B
JPY
|
Operating Income
|
-2.8B
JPY
|
Other Expenses
|
-1.8B
JPY
|
Net Income
|
-4.6B
JPY
|
Income Statement
Sodick 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 |
53 683
N/A
|
56 899
+6%
|
55 635
-2%
|
57 764
+4%
|
61 522
+7%
|
63 090
+3%
|
65 307
+4%
|
67 917
+4%
|
66 407
-2%
|
65 146
-2%
|
63 107
-3%
|
60 828
-4%
|
60 629
0%
|
61 812
+2%
|
70 720
+14%
|
75 833
+7%
|
65 604
-13%
|
83 989
+28%
|
85 841
+2%
|
85 773
0%
|
82 716
-4%
|
83 159
+1%
|
74 017
-11%
|
69 846
-6%
|
67 591
-3%
|
61 793
-9%
|
61 576
0%
|
58 628
-5%
|
58 030
-1%
|
59 317
+2%
|
65 832
+11%
|
71 262
+8%
|
75 174
+5%
|
80 461
+7%
|
79 987
-1%
|
80 956
+1%
|
80 495
-1%
|
77 775
-3%
|
74 657
-4%
|
70 673
-5%
|
67 174
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(38 246)
|
(40 232)
|
(38 696)
|
(40 308)
|
(41 643)
|
(42 215)
|
(43 187)
|
(44 344)
|
(43 100)
|
(41 369)
|
(40 140)
|
(38 435)
|
(38 326)
|
(39 318)
|
(45 613)
|
(49 089)
|
(42 445)
|
(54 057)
|
(54 641)
|
(53 820)
|
(52 488)
|
(53 059)
|
(47 749)
|
(46 506)
|
(45 421)
|
(42 195)
|
(42 305)
|
(40 079)
|
(39 779)
|
(40 487)
|
(44 341)
|
(47 297)
|
(49 461)
|
(52 846)
|
(52 805)
|
(54 100)
|
(53 670)
|
(52 194)
|
(50 730)
|
(48 929)
|
(47 892)
|
|
Gross Profit |
15 437
N/A
|
16 667
+8%
|
16 939
+2%
|
17 456
+3%
|
19 879
+14%
|
20 875
+5%
|
22 120
+6%
|
23 573
+7%
|
23 307
-1%
|
23 777
+2%
|
22 967
-3%
|
22 393
-2%
|
22 303
0%
|
22 494
+1%
|
25 107
+12%
|
26 744
+7%
|
23 159
-13%
|
29 932
+29%
|
31 200
+4%
|
31 953
+2%
|
30 228
-5%
|
30 100
0%
|
26 268
-13%
|
23 340
-11%
|
22 170
-5%
|
19 598
-12%
|
19 271
-2%
|
18 549
-4%
|
18 251
-2%
|
18 830
+3%
|
21 491
+14%
|
23 965
+12%
|
25 713
+7%
|
27 615
+7%
|
27 182
-2%
|
26 856
-1%
|
26 825
0%
|
25 581
-5%
|
23 927
-6%
|
21 744
-9%
|
19 282
-11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13 860)
|
(14 016)
|
(14 418)
|
(14 857)
|
(15 461)
|
(15 984)
|
(16 556)
|
(16 948)
|
(17 141)
|
(17 424)
|
(17 241)
|
(17 228)
|
(17 234)
|
(17 258)
|
(19 005)
|
(19 284)
|
(15 669)
|
(20 215)
|
(19 875)
|
(20 416)
|
(20 340)
|
(20 346)
|
(19 530)
|
(18 959)
|
(18 748)
|
(18 357)
|
(17 631)
|
(17 046)
|
(16 399)
|
(16 466)
|
(17 270)
|
(17 990)
|
(18 900)
|
(19 319)
|
(19 604)
|
(20 435)
|
(21 012)
|
(21 357)
|
(21 983)
|
(21 894)
|
(22 101)
|
|
Selling, General & Administrative |
(13 859)
|
(14 014)
|
(14 416)
|
(14 854)
|
(15 461)
|
(15 759)
|
(16 555)
|
(16 948)
|
(17 140)
|
(15 214)
|
(17 241)
|
(17 228)
|
(17 234)
|
(14 964)
|
(19 004)
|
(19 283)
|
(13 542)
|
(20 213)
|
(19 874)
|
(20 416)
|
(17 846)
|
(20 346)
|
(19 529)
|
(18 958)
|
(16 080)
|
(18 356)
|
(17 630)
|
(17 045)
|
(14 043)
|
(16 463)
|
(17 268)
|
(17 986)
|
(16 435)
|
(19 317)
|
(19 602)
|
(20 436)
|
(18 802)
|
(21 358)
|
(21 983)
|
(21 892)
|
(19 790)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 064)
|
0
|
0
|
0
|
(2 148)
|
0
|
0
|
(2 016)
|
0
|
0
|
0
|
(2 352)
|
0
|
0
|
0
|
(2 528)
|
0
|
0
|
0
|
(2 216)
|
0
|
0
|
0
|
(2 324)
|
0
|
0
|
0
|
(2 065)
|
0
|
0
|
0
|
(2 158)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(225)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(145)
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(152)
|
|
Other Operating Expenses |
(1)
|
0
|
0
|
(3)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
(4)
|
(1)
|
(2)
|
0
|
1
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Operating Income |
1 577
N/A
|
2 651
+68%
|
2 521
-5%
|
2 599
+3%
|
4 418
+70%
|
4 891
+11%
|
5 564
+14%
|
6 625
+19%
|
6 166
-7%
|
6 353
+3%
|
5 726
-10%
|
5 165
-10%
|
5 069
-2%
|
5 236
+3%
|
6 102
+17%
|
7 460
+22%
|
7 490
+0%
|
9 717
+30%
|
11 325
+17%
|
11 537
+2%
|
9 888
-14%
|
9 754
-1%
|
6 738
-31%
|
4 381
-35%
|
3 422
-22%
|
1 241
-64%
|
1 640
+32%
|
1 503
-8%
|
1 852
+23%
|
2 364
+28%
|
4 221
+79%
|
5 975
+42%
|
6 813
+14%
|
8 296
+22%
|
7 578
-9%
|
6 421
-15%
|
5 813
-9%
|
4 224
-27%
|
1 944
-54%
|
(150)
N/A
|
(2 819)
-1 779%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2 046
|
855
|
19
|
51
|
426
|
687
|
854
|
645
|
(417)
|
(878)
|
(1 502)
|
(1 587)
|
(912)
|
(743)
|
36
|
397
|
336
|
(117)
|
(95)
|
(117)
|
(404)
|
141
|
(137)
|
(221)
|
117
|
(94)
|
48
|
31
|
(223)
|
446
|
558
|
596
|
1 155
|
1 617
|
2 864
|
3 466
|
2 145
|
1 267
|
931
|
783
|
1 216
|
|
Non-Reccuring Items |
(56)
|
(89)
|
(83)
|
(134)
|
(136)
|
(599)
|
(608)
|
(551)
|
(548)
|
(33)
|
(22)
|
(21)
|
(33)
|
(503)
|
(511)
|
(524)
|
(218)
|
(213)
|
(212)
|
(244)
|
(712)
|
(764)
|
(818)
|
(812)
|
(213)
|
(155)
|
(96)
|
(69)
|
4
|
(5)
|
(12)
|
(5)
|
(61)
|
(57)
|
(236)
|
(250)
|
(237)
|
(242)
|
(67)
|
(77)
|
(1 163)
|
|
Gain/Loss on Disposition of Assets |
61
|
82
|
73
|
70
|
122
|
116
|
111
|
108
|
75
|
93
|
101
|
91
|
65
|
100
|
71
|
85
|
101
|
103
|
80
|
63
|
63
|
(2)
|
(11)
|
(87)
|
44
|
109
|
111
|
181
|
43
|
27
|
13
|
(13)
|
48
|
45
|
79
|
89
|
88
|
62
|
62
|
79
|
20
|
|
Total Other Income |
249
|
358
|
301
|
469
|
401
|
34
|
329
|
128
|
171
|
213
|
43
|
46
|
68
|
103
|
207
|
164
|
63
|
225
|
168
|
84
|
94
|
(79)
|
(103)
|
(63)
|
(1)
|
146
|
133
|
314
|
402
|
477
|
692
|
678
|
583
|
454
|
271
|
326
|
276
|
275
|
254
|
194
|
313
|
|
Pre-Tax Income |
3 877
N/A
|
3 857
-1%
|
2 831
-27%
|
3 055
+8%
|
5 231
+71%
|
5 129
-2%
|
6 250
+22%
|
6 955
+11%
|
5 447
-22%
|
5 748
+6%
|
4 346
-24%
|
3 694
-15%
|
4 257
+15%
|
4 193
-2%
|
5 905
+41%
|
7 582
+28%
|
7 772
+3%
|
9 715
+25%
|
11 266
+16%
|
11 323
+1%
|
8 929
-21%
|
9 050
+1%
|
5 669
-37%
|
3 198
-44%
|
3 369
+5%
|
1 247
-63%
|
1 836
+47%
|
1 960
+7%
|
2 078
+6%
|
3 309
+59%
|
5 472
+65%
|
7 231
+32%
|
8 538
+18%
|
10 355
+21%
|
10 556
+2%
|
10 052
-5%
|
8 085
-20%
|
5 586
-31%
|
3 124
-44%
|
829
-73%
|
(2 433)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(697)
|
338
|
387
|
390
|
(323)
|
(1 584)
|
(1 351)
|
(1 694)
|
(1 319)
|
(1 549)
|
(1 580)
|
(1 050)
|
(1 007)
|
(535)
|
(1 171)
|
(1 814)
|
(2 012)
|
(2 629)
|
(2 960)
|
(3 085)
|
(2 443)
|
(2 429)
|
(1 979)
|
(1 181)
|
(1 368)
|
(729)
|
(628)
|
(530)
|
(734)
|
(1 053)
|
(1 562)
|
(2 102)
|
(1 922)
|
(2 517)
|
(2 484)
|
(2 678)
|
(2 059)
|
(1 536)
|
(1 331)
|
(855)
|
(2 179)
|
|
Income from Continuing Operations |
3 180
|
4 195
|
3 218
|
3 445
|
4 908
|
3 545
|
4 899
|
5 261
|
4 128
|
4 199
|
2 766
|
2 644
|
3 250
|
3 658
|
4 734
|
5 768
|
5 760
|
7 086
|
8 306
|
8 238
|
6 486
|
6 621
|
3 690
|
2 017
|
2 001
|
518
|
1 208
|
1 430
|
1 344
|
2 256
|
3 910
|
5 129
|
6 616
|
7 838
|
8 072
|
7 374
|
6 026
|
4 050
|
1 793
|
(26)
|
(4 612)
|
|
Income to Minority Interest |
10
|
(1)
|
11
|
(1)
|
4
|
5
|
(20)
|
(22)
|
(37)
|
(32)
|
(25)
|
(22)
|
(13)
|
(13)
|
(22)
|
(22)
|
(23)
|
(23)
|
(30)
|
(27)
|
(23)
|
(23)
|
(12)
|
(10)
|
1
|
4
|
7
|
12
|
3
|
(18)
|
(19)
|
(22)
|
(23)
|
(4)
|
(6)
|
(4)
|
(4)
|
0
|
3
|
3
|
8
|
|
Net Income (Common) |
3 192
N/A
|
4 194
+31%
|
3 229
-23%
|
3 445
+7%
|
4 913
+43%
|
3 550
-28%
|
4 879
+37%
|
5 239
+7%
|
4 090
-22%
|
4 167
+2%
|
2 741
-34%
|
2 621
-4%
|
3 235
+23%
|
3 644
+13%
|
4 710
+29%
|
5 745
+22%
|
5 736
0%
|
7 060
+23%
|
8 276
+17%
|
8 209
-1%
|
6 462
-21%
|
6 598
+2%
|
3 677
-44%
|
2 007
-45%
|
2 002
0%
|
524
-74%
|
1 215
+132%
|
1 444
+19%
|
1 346
-7%
|
2 235
+66%
|
3 889
+74%
|
5 104
+31%
|
6 591
+29%
|
7 833
+19%
|
8 064
+3%
|
7 368
-9%
|
6 021
-18%
|
4 049
-33%
|
1 797
-56%
|
(22)
N/A
|
(4 604)
-20 827%
|
|
EPS (Diluted) |
63.84
N/A
|
83.88
+31%
|
64.58
-23%
|
68.9
+7%
|
98.26
+43%
|
71
-28%
|
97.58
+37%
|
104.78
+7%
|
81.8
-22%
|
82.81
+1%
|
48.94
-41%
|
47.65
-3%
|
58.81
+23%
|
66.09
+12%
|
85.63
+30%
|
104.45
+22%
|
104.86
+0%
|
128.36
+22%
|
150.47
+17%
|
149.25
-1%
|
118.13
-21%
|
120.61
+2%
|
78.21
-35%
|
36.68
-53%
|
36.57
0%
|
11.13
-70%
|
19.44
+75%
|
26.35
+36%
|
24.57
-7%
|
41.01
+67%
|
72.34
+76%
|
93.49
+29%
|
125.65
+34%
|
145.44
+16%
|
150.43
+3%
|
137.86
-8%
|
112.65
-18%
|
78.43
-30%
|
35.3
-55%
|
-0.43
N/A
|
-90.28
-20 895%
|