SNT Corp
TSE:6319
Income Statement
Earnings Waterfall
SNT Corp
Revenue
|
22.2B
JPY
|
Cost of Revenue
|
-19.6B
JPY
|
Gross Profit
|
2.7B
JPY
|
Operating Expenses
|
-1.8B
JPY
|
Operating Income
|
845.8m
JPY
|
Other Expenses
|
325.7m
JPY
|
Net Income
|
1.2B
JPY
|
Income Statement
SNT 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 |
18 823
N/A
|
18 910
+0%
|
19 047
+1%
|
18 992
0%
|
19 499
+3%
|
20 116
+3%
|
20 486
+2%
|
19 766
-4%
|
17 953
-9%
|
16 560
-8%
|
15 712
-5%
|
15 468
-2%
|
15 703
+2%
|
17 223
+10%
|
18 169
+5%
|
19 562
+8%
|
21 710
+11%
|
21 752
+0%
|
22 451
+3%
|
23 020
+3%
|
23 166
+1%
|
22 769
-2%
|
22 158
-3%
|
21 525
-3%
|
20 133
-6%
|
19 374
-4%
|
17 729
-8%
|
15 689
-12%
|
15 062
-4%
|
15 214
+1%
|
15 703
+3%
|
16 776
+7%
|
16 928
+1%
|
17 249
+2%
|
18 434
+7%
|
19 706
+7%
|
21 270
+8%
|
21 739
+2%
|
22 162
+2%
|
22 322
+1%
|
22 249
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(16 244)
|
(16 305)
|
(16 293)
|
(16 230)
|
(16 632)
|
(17 250)
|
(17 550)
|
(16 934)
|
(15 425)
|
(14 191)
|
(13 318)
|
(13 014)
|
(13 096)
|
(14 370)
|
(15 181)
|
(16 484)
|
(18 354)
|
(18 533)
|
(19 136)
|
(19 594)
|
(19 712)
|
(19 320)
|
(18 944)
|
(18 630)
|
(17 613)
|
(17 252)
|
(16 072)
|
(14 863)
|
(14 296)
|
(14 303)
|
(14 481)
|
(14 743)
|
(14 865)
|
(15 133)
|
(16 124)
|
(17 325)
|
(18 707)
|
(19 146)
|
(19 656)
|
(19 782)
|
(19 586)
|
|
Gross Profit |
2 580
N/A
|
2 605
+1%
|
2 754
+6%
|
2 762
+0%
|
2 867
+4%
|
2 865
0%
|
2 936
+2%
|
2 833
-4%
|
2 528
-11%
|
2 369
-6%
|
2 394
+1%
|
2 455
+3%
|
2 607
+6%
|
2 853
+9%
|
2 988
+5%
|
3 078
+3%
|
3 356
+9%
|
3 219
-4%
|
3 314
+3%
|
3 426
+3%
|
3 454
+1%
|
3 449
0%
|
3 214
-7%
|
2 895
-10%
|
2 521
-13%
|
2 122
-16%
|
1 658
-22%
|
826
-50%
|
766
-7%
|
912
+19%
|
1 222
+34%
|
2 033
+66%
|
2 063
+1%
|
2 115
+3%
|
2 310
+9%
|
2 382
+3%
|
2 562
+8%
|
2 593
+1%
|
2 506
-3%
|
2 540
+1%
|
2 663
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 066)
|
(1 081)
|
(1 102)
|
(1 133)
|
(1 156)
|
(1 174)
|
(1 258)
|
(1 242)
|
(1 201)
|
(1 061)
|
(1 118)
|
(1 145)
|
(1 178)
|
(1 287)
|
(1 409)
|
(1 516)
|
(1 648)
|
(1 660)
|
(1 731)
|
(1 757)
|
(1 755)
|
(1 727)
|
(1 811)
|
(1 739)
|
(1 603)
|
(1 560)
|
(1 507)
|
(1 488)
|
(1 472)
|
(1 519)
|
(1 766)
|
(1 577)
|
(1 605)
|
(1 592)
|
(1 638)
|
(1 693)
|
(1 744)
|
(1 779)
|
(1 820)
|
(1 819)
|
(1 817)
|
|
Selling, General & Administrative |
(1 066)
|
(1 039)
|
(1 102)
|
(1 133)
|
(1 156)
|
(1 174)
|
(1 258)
|
(1 243)
|
(1 201)
|
(1 061)
|
(1 118)
|
(1 145)
|
(1 178)
|
(1 236)
|
(1 409)
|
(1 516)
|
(1 648)
|
(1 602)
|
(1 731)
|
(1 757)
|
(1 755)
|
(1 672)
|
(1 696)
|
(1 654)
|
(1 603)
|
(1 511)
|
(1 507)
|
(1 488)
|
(1 472)
|
(1 477)
|
(1 561)
|
(1 577)
|
(1 605)
|
(1 543)
|
(1 638)
|
(1 693)
|
(1 744)
|
(1 729)
|
(1 820)
|
(1 819)
|
(1 817)
|
|
Depreciation & Amortization |
0
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(115)
|
(86)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(204)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
1 513
N/A
|
1 524
+1%
|
1 652
+8%
|
1 629
-1%
|
1 710
+5%
|
1 691
-1%
|
1 679
-1%
|
1 590
-5%
|
1 328
-17%
|
1 308
-2%
|
1 276
-2%
|
1 310
+3%
|
1 429
+9%
|
1 566
+10%
|
1 579
+1%
|
1 562
-1%
|
1 708
+9%
|
1 560
-9%
|
1 584
+2%
|
1 670
+5%
|
1 700
+2%
|
1 722
+1%
|
1 403
-19%
|
1 155
-18%
|
918
-21%
|
562
-39%
|
151
-73%
|
(662)
N/A
|
(706)
-7%
|
(607)
+14%
|
(544)
+10%
|
456
N/A
|
458
+0%
|
523
+14%
|
671
+28%
|
689
+3%
|
818
+19%
|
814
0%
|
686
-16%
|
721
+5%
|
846
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
158
|
165
|
397
|
331
|
339
|
343
|
172
|
173
|
192
|
188
|
146
|
104
|
165
|
194
|
208
|
243
|
262
|
568
|
233
|
233
|
158
|
161
|
161
|
174
|
170
|
227
|
194
|
211
|
192
|
122
|
130
|
84
|
107
|
113
|
145
|
149
|
151
|
187
|
708
|
736
|
762
|
|
Non-Reccuring Items |
(52)
|
5
|
5
|
9
|
(6)
|
(9)
|
(13)
|
(118)
|
(141)
|
111
|
111
|
216
|
227
|
(317)
|
(323)
|
(379)
|
(374)
|
(24)
|
321
|
350
|
345
|
(133)
|
0
|
0
|
(81)
|
(470)
|
(468)
|
(484)
|
(473)
|
(206)
|
0
|
(172)
|
(174)
|
16
|
11
|
(6)
|
(45)
|
(102)
|
(97)
|
(87)
|
(82)
|
|
Gain/Loss on Disposition of Assets |
185
|
154
|
0
|
(26)
|
(120)
|
(217)
|
0
|
(222)
|
(205)
|
0
|
0
|
(108)
|
(117)
|
(98)
|
0
|
(107)
|
(108)
|
(169)
|
0
|
(202)
|
(201)
|
(57)
|
0
|
(39)
|
(83)
|
(107)
|
0
|
(100)
|
0
|
(9)
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
(10)
|
|
Total Other Income |
70
|
49
|
100
|
51
|
84
|
132
|
(62)
|
157
|
128
|
(43)
|
(54)
|
92
|
126
|
120
|
23
|
128
|
118
|
124
|
(63)
|
178
|
171
|
137
|
81
|
127
|
115
|
93
|
28
|
199
|
172
|
230
|
182
|
93
|
83
|
70
|
64
|
96
|
71
|
67
|
63
|
62
|
66
|
|
Pre-Tax Income |
1 874
N/A
|
1 897
+1%
|
2 154
+14%
|
1 994
-7%
|
2 008
+1%
|
1 941
-3%
|
1 776
-9%
|
1 580
-11%
|
1 303
-18%
|
1 564
+20%
|
1 479
-5%
|
1 614
+9%
|
1 830
+13%
|
1 465
-20%
|
1 486
+1%
|
1 446
-3%
|
1 605
+11%
|
2 058
+28%
|
2 075
+1%
|
2 229
+7%
|
2 172
-3%
|
1 830
-16%
|
1 644
-10%
|
1 418
-14%
|
1 040
-27%
|
305
-71%
|
(96)
N/A
|
(836)
-773%
|
(815)
+3%
|
(471)
+42%
|
(232)
+51%
|
461
N/A
|
473
+3%
|
723
+53%
|
893
+23%
|
929
+4%
|
997
+7%
|
967
-3%
|
1 361
+41%
|
1 432
+5%
|
1 581
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(584)
|
(567)
|
(603)
|
(558)
|
(551)
|
(540)
|
(479)
|
(422)
|
(322)
|
(337)
|
(283)
|
(316)
|
(395)
|
(384)
|
(394)
|
(386)
|
(421)
|
(538)
|
(537)
|
(564)
|
(563)
|
(498)
|
(454)
|
(24)
|
80
|
(575)
|
(530)
|
(786)
|
(715)
|
(81)
|
(89)
|
(235)
|
(287)
|
(287)
|
(329)
|
(381)
|
(438)
|
(366)
|
(404)
|
(387)
|
(404)
|
|
Income from Continuing Operations |
1 290
|
1 330
|
1 551
|
1 436
|
1 457
|
1 401
|
1 297
|
1 158
|
981
|
1 227
|
1 197
|
1 298
|
1 435
|
1 081
|
1 092
|
1 060
|
1 185
|
1 519
|
1 538
|
1 664
|
1 609
|
1 332
|
1 191
|
1 395
|
1 121
|
(270)
|
(626)
|
(1 622)
|
(1 529)
|
(552)
|
(321)
|
226
|
187
|
436
|
563
|
548
|
559
|
602
|
956
|
1 045
|
1 177
|
|
Income to Minority Interest |
(16)
|
(14)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(14)
|
(12)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(11)
|
(12)
|
(11)
|
(11)
|
(13)
|
(15)
|
(15)
|
(14)
|
(12)
|
(10)
|
(9)
|
(8)
|
3
|
4
|
5
|
5
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
|
Net Income (Common) |
1 274
N/A
|
1 316
+3%
|
1 538
+17%
|
1 424
-7%
|
1 443
+1%
|
1 386
-4%
|
1 282
-8%
|
1 144
-11%
|
969
-15%
|
1 216
+26%
|
1 186
-2%
|
1 287
+9%
|
1 424
+11%
|
1 069
-25%
|
1 081
+1%
|
1 049
-3%
|
1 173
+12%
|
1 508
+29%
|
1 527
+1%
|
1 651
+8%
|
1 594
-3%
|
1 317
-17%
|
1 177
-11%
|
1 383
+18%
|
1 110
-20%
|
(279)
N/A
|
(633)
-127%
|
(1 620)
-156%
|
(1 525)
+6%
|
(548)
+64%
|
(316)
+42%
|
221
N/A
|
182
-18%
|
430
+136%
|
556
+29%
|
540
-3%
|
551
+2%
|
595
+8%
|
950
+60%
|
1 039
+9%
|
1 172
+13%
|
|
EPS (Diluted) |
24.4
N/A
|
25.3
+4%
|
29.46
+16%
|
27.27
-7%
|
27.64
+1%
|
26.53
-4%
|
24.56
-7%
|
21.91
-11%
|
18.56
-15%
|
23.29
+25%
|
23.16
-1%
|
25.49
+10%
|
28.65
+12%
|
21.3
-26%
|
22.01
+3%
|
21.35
-3%
|
23.88
+12%
|
30.7
+29%
|
31.08
+1%
|
33.61
+8%
|
32.44
-3%
|
26.81
-17%
|
23.95
-11%
|
28.14
+17%
|
22.59
-20%
|
-5.9
N/A
|
-17.28
-193%
|
-44.18
-156%
|
-41.6
+6%
|
-14.94
+64%
|
-8.62
+42%
|
6.02
N/A
|
4.96
-18%
|
11.72
+136%
|
15.17
+29%
|
14.72
-3%
|
15.04
+2%
|
16.22
+8%
|
25.91
+60%
|
28.33
+9%
|
31.95
+13%
|