Samco Inc
TSE:6387
Samco Inc
TSE:6387
Price:
4 485 JPY
Market Closed
Updated:
May 3, 2024
Income Statement
Earnings Waterfall
Samco Inc
Samco Inc
|
Revenue
|
8.1B
JPY
|
|
Cost of Revenue
|
-4.1B
JPY
|
|
Gross Profit
|
4B
JPY
|
|
Operating Expenses
|
-2.1B
JPY
|
|
Operating Income
|
1.9B
JPY
|
|
Other Expenses
|
-495m
JPY
|
|
Net Income
|
1.4B
JPY
|
Income Statement
Samco Inc
Samco Inc
Currency: JPY
| Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
4 429
N/A
|
3 774
-15%
|
4 233
+12%
|
4 102
-3%
|
4 031
-2%
|
4 535
+13%
|
5 253
+16%
|
6 188
+18%
|
6 347
+3%
|
6 184
-3%
|
5 345
-14%
|
4 413
-17%
|
4 141
-6%
|
3 724
-10%
|
3 125
-16%
|
3 304
+6%
|
3 458
+5%
|
4 182
+21%
|
5 466
+31%
|
5 919
+8%
|
6 185
+4%
|
5 865
-5%
|
4 936
-16%
|
4 976
+1%
|
5 086
+2%
|
5 353
+5%
|
5 870
+10%
|
5 449
-7%
|
5 224
-4%
|
5 153
-1%
|
5 747
+12%
|
6 111
+6%
|
6 382
+4%
|
6 498
+2%
|
6 402
-1%
|
6 744
+5%
|
7 339
+9%
|
7 710
+5%
|
7 831
+2%
|
7 783
-1%
|
8 087
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 362)
|
(2 036)
|
(2 298)
|
(2 252)
|
(2 175)
|
(2 446)
|
(2 820)
|
(3 296)
|
(3 341)
|
(3 217)
|
(2 777)
|
(2 278)
|
(2 227)
|
(2 056)
|
(1 683)
|
(1 782)
|
(1 786)
|
(2 187)
|
(2 870)
|
(3 113)
|
(3 341)
|
(3 135)
|
(2 666)
|
(2 629)
|
(2 633)
|
(2 755)
|
(3 013)
|
(2 809)
|
(2 632)
|
(2 564)
|
(2 815)
|
(3 057)
|
(3 214)
|
(3 295)
|
(3 212)
|
(3 318)
|
(3 605)
|
(3 812)
|
(3 962)
|
(3 931)
|
(4 116)
|
|
| Gross Profit |
2 068
N/A
|
1 738
-16%
|
1 935
+11%
|
1 850
-4%
|
1 855
+0%
|
2 089
+13%
|
2 433
+16%
|
2 892
+19%
|
3 006
+4%
|
2 967
-1%
|
2 568
-13%
|
2 135
-17%
|
1 914
-10%
|
1 667
-13%
|
1 442
-14%
|
1 522
+6%
|
1 672
+10%
|
1 995
+19%
|
2 596
+30%
|
2 806
+8%
|
2 844
+1%
|
2 730
-4%
|
2 271
-17%
|
2 347
+3%
|
2 453
+5%
|
2 598
+6%
|
2 857
+10%
|
2 641
-8%
|
2 592
-2%
|
2 589
0%
|
2 932
+13%
|
3 054
+4%
|
3 168
+4%
|
3 203
+1%
|
3 190
0%
|
3 426
+7%
|
3 734
+9%
|
3 899
+4%
|
3 869
-1%
|
3 853
0%
|
3 971
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 641)
|
(1 638)
|
(1 679)
|
(1 692)
|
(1 692)
|
(1 710)
|
(1 762)
|
(1 946)
|
(2 029)
|
(1 906)
|
(1 823)
|
(1 778)
|
(1 727)
|
(1 731)
|
(1 721)
|
(1 768)
|
(1 789)
|
(1 824)
|
(1 958)
|
(2 079)
|
(2 081)
|
(2 089)
|
(1 943)
|
(1 923)
|
(1 947)
|
(1 935)
|
(1 955)
|
(1 951)
|
(1 916)
|
(1 929)
|
(1 942)
|
(1 935)
|
(1 908)
|
(1 866)
|
(1 819)
|
(1 855)
|
(1 922)
|
(1 972)
|
(2 010)
|
(2 014)
|
(2 064)
|
|
| Selling, General & Administrative |
(1 641)
|
(1 638)
|
(1 497)
|
(1 692)
|
(1 692)
|
(1 710)
|
(1 561)
|
(1 806)
|
(1 889)
|
(1 901)
|
(1 587)
|
(1 778)
|
(1 727)
|
(1 731)
|
(1 498)
|
(1 768)
|
(1 789)
|
(1 824)
|
(1 722)
|
(2 001)
|
(2 002)
|
(2 010)
|
(1 731)
|
(1 923)
|
(1 947)
|
(1 935)
|
(1 712)
|
(1 933)
|
(1 898)
|
(1 912)
|
(1 639)
|
(1 935)
|
(1 908)
|
(1 866)
|
(1 528)
|
(1 855)
|
(1 922)
|
(1 972)
|
(1 739)
|
(2 014)
|
(2 064)
|
|
| Research & Development |
0
|
0
|
(162)
|
0
|
0
|
0
|
(183)
|
0
|
0
|
0
|
(201)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(255)
|
0
|
0
|
0
|
(243)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(19)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(140)
|
(140)
|
(6)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(79)
|
(79)
|
(79)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(17)
|
(17)
|
(17)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
426
N/A
|
100
-76%
|
256
+155%
|
158
-38%
|
163
+3%
|
379
+132%
|
671
+77%
|
946
+41%
|
977
+3%
|
1 061
+9%
|
745
-30%
|
357
-52%
|
188
-47%
|
(63)
N/A
|
(279)
-341%
|
(246)
+12%
|
(117)
+52%
|
171
N/A
|
638
+273%
|
726
+14%
|
764
+5%
|
641
-16%
|
328
-49%
|
424
+29%
|
506
+19%
|
663
+31%
|
902
+36%
|
690
-24%
|
677
-2%
|
660
-2%
|
989
+50%
|
1 119
+13%
|
1 260
+13%
|
1 338
+6%
|
1 371
+3%
|
1 571
+15%
|
1 812
+15%
|
1 926
+6%
|
1 859
-3%
|
1 838
-1%
|
1 908
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
121
|
46
|
41
|
84
|
118
|
121
|
157
|
76
|
(2)
|
(90)
|
(171)
|
(144)
|
(71)
|
(0)
|
58
|
71
|
(9)
|
1
|
(7)
|
6
|
(22)
|
5
|
(35)
|
(48)
|
(4)
|
(42)
|
(5)
|
(12)
|
(9)
|
33
|
31
|
45
|
41
|
66
|
88
|
121
|
59
|
22
|
50
|
22
|
79
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(134)
|
(140)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
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
|
|
| Total Other Income |
(23)
|
(23)
|
(5)
|
(3)
|
3
|
3
|
0
|
(13)
|
(16)
|
(19)
|
(20)
|
(3)
|
(0)
|
5
|
7
|
10
|
(1)
|
0
|
11
|
(0)
|
12
|
13
|
12
|
12
|
12
|
13
|
31
|
32
|
33
|
31
|
24
|
30
|
30
|
32
|
22
|
22
|
44
|
43
|
18
|
41
|
23
|
|
| Pre-Tax Income |
524
N/A
|
124
-76%
|
292
+137%
|
239
-18%
|
284
+19%
|
368
+30%
|
689
+87%
|
1 009
+46%
|
958
-5%
|
953
-1%
|
555
-42%
|
212
-62%
|
118
-44%
|
(59)
N/A
|
(215)
-264%
|
(166)
+23%
|
(127)
+23%
|
172
N/A
|
564
+228%
|
732
+30%
|
754
+3%
|
658
-13%
|
305
-54%
|
388
+27%
|
515
+33%
|
634
+23%
|
910
+44%
|
710
-22%
|
701
-1%
|
725
+3%
|
1 045
+44%
|
1 194
+14%
|
1 331
+11%
|
1 436
+8%
|
1 481
+3%
|
1 714
+16%
|
1 915
+12%
|
1 991
+4%
|
1 927
-3%
|
1 901
-1%
|
2 009
+6%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(187)
|
(44)
|
(102)
|
(87)
|
(96)
|
(132)
|
(272)
|
(372)
|
(367)
|
(369)
|
(207)
|
(104)
|
(58)
|
(103)
|
(50)
|
(65)
|
(76)
|
(55)
|
(156)
|
(205)
|
(209)
|
(184)
|
(89)
|
(111)
|
(143)
|
(180)
|
(276)
|
(215)
|
(217)
|
(218)
|
(289)
|
(338)
|
(384)
|
(418)
|
(428)
|
(494)
|
(543)
|
(555)
|
(561)
|
(557)
|
(596)
|
|
| Income from Continuing Operations |
337
|
80
|
190
|
152
|
188
|
237
|
417
|
637
|
591
|
585
|
349
|
108
|
60
|
(162)
|
(265)
|
(230)
|
(203)
|
117
|
408
|
527
|
544
|
474
|
216
|
277
|
372
|
453
|
635
|
495
|
484
|
507
|
756
|
856
|
947
|
1 018
|
1 053
|
1 221
|
1 372
|
1 436
|
1 366
|
1 344
|
1 413
|
|
| Net Income (Common) |
337
N/A
|
80
-76%
|
190
+138%
|
152
-20%
|
188
+24%
|
237
+26%
|
417
+76%
|
637
+53%
|
591
-7%
|
585
-1%
|
349
-40%
|
108
-69%
|
60
-45%
|
(162)
N/A
|
(265)
-64%
|
(230)
+13%
|
(203)
+12%
|
117
N/A
|
408
+248%
|
527
+29%
|
544
+3%
|
474
-13%
|
216
-55%
|
277
+28%
|
372
+34%
|
453
+22%
|
635
+40%
|
495
-22%
|
484
-2%
|
507
+5%
|
756
+49%
|
856
+13%
|
947
+11%
|
1 018
+8%
|
1 053
+3%
|
1 221
+16%
|
1 372
+12%
|
1 436
+5%
|
1 366
-5%
|
1 344
-2%
|
1 413
+5%
|
|
| EPS (Diluted) |
48.08
N/A
|
11.41
-76%
|
27.18
+138%
|
21.64
-20%
|
26.91
+24%
|
33.84
+26%
|
59.33
+75%
|
84.94
+43%
|
73.92
-13%
|
73.07
-1%
|
44.25
-39%
|
13.52
-69%
|
7.46
-45%
|
-20.22
N/A
|
-33.03
-63%
|
-28.76
+13%
|
-25.31
+12%
|
14.66
N/A
|
50.78
+246%
|
65.61
+29%
|
67.76
+3%
|
59
-13%
|
26.84
-55%
|
34.46
+28%
|
46.31
+34%
|
56.41
+22%
|
79.02
+40%
|
61.6
-22%
|
60.28
-2%
|
63.11
+5%
|
94.1
+49%
|
106.55
+13%
|
117.84
+11%
|
126.68
+8%
|
131.09
+3%
|
152.01
+16%
|
170.79
+12%
|
178.75
+5%
|
170.09
-5%
|
167.39
-2%
|
175.89
+5%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
