Organo Corp
TSE:6368
Income Statement
Earnings Waterfall
Organo Corp
Revenue
|
143.5B
JPY
|
Cost of Revenue
|
-103.3B
JPY
|
Gross Profit
|
40.3B
JPY
|
Operating Expenses
|
-20.8B
JPY
|
Operating Income
|
19.5B
JPY
|
Other Expenses
|
-5B
JPY
|
Net Income
|
14.4B
JPY
|
Income Statement
Organo 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 |
63 242
N/A
|
62 096
-2%
|
61 141
-2%
|
63 938
+5%
|
65 108
+2%
|
68 741
+6%
|
72 169
+5%
|
73 587
+2%
|
75 872
+3%
|
78 719
+4%
|
79 326
+1%
|
79 604
+0%
|
79 574
0%
|
81 114
+2%
|
79 333
-2%
|
78 753
-1%
|
80 154
+2%
|
79 226
-1%
|
82 697
+4%
|
86 005
+4%
|
90 629
+5%
|
92 273
+2%
|
95 496
+3%
|
100 166
+5%
|
98 097
-2%
|
96 515
-2%
|
95 951
-1%
|
95 162
-1%
|
97 899
+3%
|
100 638
+3%
|
103 360
+3%
|
105 317
+2%
|
109 736
+4%
|
112 069
+2%
|
117 597
+5%
|
124 185
+6%
|
129 362
+4%
|
132 426
+2%
|
134 203
+1%
|
135 778
+1%
|
143 535
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(48 466)
|
(47 542)
|
(47 201)
|
(49 717)
|
(50 304)
|
(53 197)
|
(56 103)
|
(57 499)
|
(59 271)
|
(60 969)
|
(60 954)
|
(60 769)
|
(60 694)
|
(62 470)
|
(61 263)
|
(60 640)
|
(61 327)
|
(60 075)
|
(62 399)
|
(64 706)
|
(68 506)
|
(69 353)
|
(71 016)
|
(72 815)
|
(70 055)
|
(69 232)
|
(69 756)
|
(70 312)
|
(72 916)
|
(74 311)
|
(75 730)
|
(77 945)
|
(81 869)
|
(83 556)
|
(87 871)
|
(91 968)
|
(95 446)
|
(97 449)
|
(97 909)
|
(98 780)
|
(103 273)
|
|
Gross Profit |
14 776
N/A
|
14 554
-2%
|
13 940
-4%
|
14 221
+2%
|
14 804
+4%
|
15 544
+5%
|
16 066
+3%
|
16 088
+0%
|
16 601
+3%
|
17 750
+7%
|
18 372
+4%
|
18 835
+3%
|
18 880
+0%
|
18 644
-1%
|
18 070
-3%
|
18 113
+0%
|
18 827
+4%
|
19 151
+2%
|
20 298
+6%
|
21 299
+5%
|
22 123
+4%
|
22 920
+4%
|
24 480
+7%
|
27 351
+12%
|
28 042
+3%
|
27 283
-3%
|
26 195
-4%
|
24 850
-5%
|
24 983
+1%
|
26 327
+5%
|
27 630
+5%
|
27 372
-1%
|
27 867
+2%
|
28 513
+2%
|
29 726
+4%
|
32 217
+8%
|
33 916
+5%
|
34 977
+3%
|
36 294
+4%
|
36 998
+2%
|
40 262
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13 691)
|
(13 721)
|
(13 574)
|
(13 391)
|
(13 243)
|
(13 146)
|
(13 227)
|
(13 445)
|
(13 559)
|
(13 803)
|
(13 898)
|
(14 014)
|
(14 174)
|
(14 530)
|
(14 797)
|
(14 921)
|
(15 229)
|
(15 330)
|
(15 393)
|
(15 734)
|
(16 064)
|
(16 362)
|
(16 650)
|
(16 858)
|
(16 881)
|
(17 375)
|
(17 253)
|
(17 204)
|
(17 289)
|
(16 748)
|
(17 052)
|
(17 204)
|
(17 408)
|
(17 663)
|
(17 995)
|
(18 628)
|
(19 267)
|
(19 765)
|
(20 440)
|
(20 441)
|
(20 796)
|
|
Selling, General & Administrative |
(13 691)
|
(12 230)
|
(13 573)
|
(13 390)
|
(13 242)
|
(11 753)
|
(13 226)
|
(13 444)
|
(13 557)
|
(12 395)
|
(13 897)
|
(14 013)
|
(14 172)
|
(13 034)
|
(14 795)
|
(14 920)
|
(15 229)
|
(13 552)
|
(15 391)
|
(15 731)
|
(16 061)
|
(14 538)
|
(16 650)
|
(16 858)
|
(16 881)
|
(15 196)
|
(17 251)
|
(17 202)
|
(17 288)
|
(14 446)
|
(17 050)
|
(17 202)
|
(17 406)
|
(15 516)
|
(17 995)
|
(18 627)
|
(19 267)
|
(17 148)
|
(20 437)
|
(20 440)
|
(20 794)
|
|
Research & Development |
0
|
(1 490)
|
0
|
0
|
0
|
(1 392)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 495)
|
0
|
0
|
0
|
(1 776)
|
0
|
0
|
0
|
(1 823)
|
0
|
0
|
0
|
(2 178)
|
0
|
0
|
0
|
(2 300)
|
0
|
0
|
0
|
(2 146)
|
0
|
0
|
0
|
(2 615)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1 408)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(1)
|
0
|
|
Operating Income |
1 085
N/A
|
833
-23%
|
366
-56%
|
830
+127%
|
1 561
+88%
|
2 398
+54%
|
2 839
+18%
|
2 643
-7%
|
3 042
+15%
|
3 947
+30%
|
4 474
+13%
|
4 821
+8%
|
4 706
-2%
|
4 114
-13%
|
3 273
-20%
|
3 192
-2%
|
3 598
+13%
|
3 821
+6%
|
4 905
+28%
|
5 565
+13%
|
6 059
+9%
|
6 558
+8%
|
7 830
+19%
|
10 493
+34%
|
11 161
+6%
|
9 908
-11%
|
8 942
-10%
|
7 646
-14%
|
7 694
+1%
|
9 579
+24%
|
10 578
+10%
|
10 168
-4%
|
10 459
+3%
|
10 850
+4%
|
11 731
+8%
|
13 589
+16%
|
14 649
+8%
|
15 212
+4%
|
15 854
+4%
|
16 557
+4%
|
19 466
+18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
357
|
264
|
117
|
67
|
95
|
31
|
32
|
14
|
(67)
|
(77)
|
(84)
|
(161)
|
(87)
|
91
|
(14)
|
121
|
117
|
116
|
116
|
78
|
81
|
38
|
68
|
(42)
|
(27)
|
69
|
(40)
|
101
|
101
|
143
|
475
|
588
|
634
|
688
|
962
|
1 225
|
1 092
|
726
|
403
|
353
|
398
|
|
Non-Reccuring Items |
15
|
(5)
|
(4)
|
(3)
|
(2)
|
(501)
|
(505)
|
(507)
|
(527)
|
(42)
|
(39)
|
(190)
|
(172)
|
(161)
|
(160)
|
(8)
|
(11)
|
(6)
|
(6)
|
(6)
|
(168)
|
(185)
|
(186)
|
(189)
|
(26)
|
(88)
|
(87)
|
(84)
|
(209)
|
(226)
|
(230)
|
(277)
|
(178)
|
(115)
|
(261)
|
(198)
|
(179)
|
(29)
|
(14)
|
(39)
|
26
|
|
Gain/Loss on Disposition of Assets |
1
|
1
|
1
|
0
|
0
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
39
|
39
|
38
|
36
|
5
|
7
|
7
|
0
|
7
|
0
|
0
|
1 153
|
1 150
|
1 154
|
1 154
|
5
|
5
|
4
|
7
|
13
|
|
Total Other Income |
69
|
73
|
62
|
57
|
49
|
36
|
29
|
31
|
13
|
1
|
(11)
|
(35)
|
(46)
|
(44)
|
116
|
134
|
160
|
(4)
|
(1)
|
21
|
(33)
|
(58)
|
(18)
|
(141)
|
(80)
|
(44)
|
45
|
152
|
159
|
192
|
115
|
130
|
131
|
123
|
120
|
170
|
286
|
121
|
246
|
238
|
149
|
|
Pre-Tax Income |
1 527
N/A
|
1 166
-24%
|
542
-54%
|
951
+75%
|
1 703
+79%
|
1 966
+15%
|
2 397
+22%
|
2 183
-9%
|
2 463
+13%
|
3 829
+55%
|
4 340
+13%
|
4 435
+2%
|
4 401
-1%
|
4 000
-9%
|
3 215
-20%
|
3 439
+7%
|
3 865
+12%
|
3 928
+2%
|
5 015
+28%
|
5 660
+13%
|
5 942
+5%
|
6 392
+8%
|
7 733
+21%
|
10 159
+31%
|
11 064
+9%
|
9 850
-11%
|
8 867
-10%
|
7 822
-12%
|
7 745
-1%
|
9 695
+25%
|
10 938
+13%
|
10 609
-3%
|
12 199
+15%
|
12 696
+4%
|
13 706
+8%
|
15 940
+16%
|
15 853
-1%
|
16 035
+1%
|
16 493
+3%
|
17 116
+4%
|
20 052
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(495)
|
(502)
|
(810)
|
(736)
|
(1 068)
|
(880)
|
(603)
|
(783)
|
(810)
|
(1 333)
|
(1 536)
|
(1 564)
|
(1 501)
|
(1 243)
|
(988)
|
(1 022)
|
(1 235)
|
(1 115)
|
(1 612)
|
(1 701)
|
(1 765)
|
(1 921)
|
(2 237)
|
(2 959)
|
(3 159)
|
(2 678)
|
(2 557)
|
(2 210)
|
(2 129)
|
(2 608)
|
(2 976)
|
(2 902)
|
(3 398)
|
(3 470)
|
(3 799)
|
(4 379)
|
(4 360)
|
(4 270)
|
(4 630)
|
(4 845)
|
(5 591)
|
|
Income from Continuing Operations |
1 032
|
664
|
(268)
|
215
|
635
|
1 086
|
1 794
|
1 400
|
1 653
|
2 496
|
2 804
|
2 871
|
2 900
|
2 757
|
2 227
|
2 417
|
2 630
|
2 813
|
3 403
|
3 959
|
4 177
|
4 471
|
5 496
|
7 200
|
7 905
|
7 172
|
6 310
|
5 612
|
5 616
|
7 087
|
7 962
|
7 707
|
8 801
|
9 226
|
9 907
|
11 561
|
11 493
|
11 765
|
11 863
|
12 271
|
14 461
|
|
Income to Minority Interest |
(4)
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(8)
|
(4)
|
(10)
|
(3)
|
(19)
|
(23)
|
(25)
|
(14)
|
(25)
|
(31)
|
(32)
|
(26)
|
(12)
|
4
|
(17)
|
(25)
|
(20)
|
(23)
|
(10)
|
(14)
|
(10)
|
(20)
|
(12)
|
(10)
|
(15)
|
(12)
|
(15)
|
(19)
|
(19)
|
(28)
|
(34)
|
(31)
|
(30)
|
(33)
|
|
Net Income (Common) |
1 030
N/A
|
664
-36%
|
(269)
N/A
|
215
N/A
|
633
+194%
|
1 085
+71%
|
1 777
+64%
|
1 390
-22%
|
1 648
+19%
|
2 485
+51%
|
2 801
+13%
|
2 852
+2%
|
2 876
+1%
|
2 731
-5%
|
2 211
-19%
|
2 389
+8%
|
2 598
+9%
|
2 780
+7%
|
3 377
+21%
|
3 949
+17%
|
4 181
+6%
|
4 452
+6%
|
5 467
+23%
|
7 176
+31%
|
7 880
+10%
|
7 162
-9%
|
6 297
-12%
|
5 602
-11%
|
5 595
0%
|
7 074
+26%
|
7 950
+12%
|
7 690
-3%
|
8 787
+14%
|
9 210
+5%
|
9 887
+7%
|
11 541
+17%
|
11 465
-1%
|
11 730
+2%
|
11 832
+1%
|
12 241
+3%
|
14 428
+18%
|
|
EPS (Diluted) |
85.83
N/A
|
55.33
-36%
|
-22.41
N/A
|
17.91
N/A
|
57.54
+221%
|
94.19
+64%
|
148.08
+57%
|
115.83
-22%
|
137.33
+19%
|
215.78
+57%
|
233.41
+8%
|
237.66
+2%
|
239.66
+1%
|
59.29
-75%
|
184.25
+211%
|
199.08
+8%
|
216.5
+9%
|
60.37
-72%
|
281.41
+366%
|
359
+28%
|
365.75
+2%
|
97.11
-73%
|
478.59
+393%
|
627.65
+31%
|
688.08
+10%
|
156.51
-77%
|
549.81
+251%
|
488.61
-11%
|
487.11
0%
|
154.18
-68%
|
173.17
+12%
|
167.28
-3%
|
191.5
+14%
|
200.67
+5%
|
215.79
+8%
|
251.61
+17%
|
249.86
-1%
|
255.76
+2%
|
257.84
+1%
|
266.52
+3%
|
314.05
+18%
|