CKD Corp
TSE:6407
Income Statement
Earnings Waterfall
CKD Corp
Revenue
|
139.6B
JPY
|
Cost of Revenue
|
-100B
JPY
|
Gross Profit
|
39.6B
JPY
|
Operating Expenses
|
-25B
JPY
|
Operating Income
|
14.6B
JPY
|
Other Expenses
|
-4.7B
JPY
|
Net Income
|
9.9B
JPY
|
Income Statement
CKD 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 |
72 437
N/A
|
75 491
+4%
|
77 902
+3%
|
79 893
+3%
|
81 776
+2%
|
83 379
+2%
|
88 044
+6%
|
88 548
+1%
|
85 890
-3%
|
88 117
+3%
|
85 289
-3%
|
85 900
+1%
|
91 091
+6%
|
94 012
+3%
|
98 717
+5%
|
105 302
+7%
|
111 944
+6%
|
115 700
+3%
|
121 002
+5%
|
121 922
+1%
|
120 589
-1%
|
115 665
-4%
|
108 147
-6%
|
102 592
-5%
|
99 222
-3%
|
100 717
+2%
|
103 235
+3%
|
103 277
+0%
|
103 294
+0%
|
106 723
+3%
|
114 315
+7%
|
124 593
+9%
|
135 697
+9%
|
142 199
+5%
|
146 864
+3%
|
154 600
+5%
|
157 725
+2%
|
159 457
+1%
|
154 440
-3%
|
145 763
-6%
|
139 571
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(50 961)
|
(52 339)
|
(54 013)
|
(55 734)
|
(57 230)
|
(57 939)
|
(60 748)
|
(60 782)
|
(58 895)
|
(61 382)
|
(59 829)
|
(60 200)
|
(64 137)
|
(65 284)
|
(67 901)
|
(72 406)
|
(76 767)
|
(79 864)
|
(84 579)
|
(88 546)
|
(89 584)
|
(87 154)
|
(83 037)
|
(77 399)
|
(73 804)
|
(74 581)
|
(76 131)
|
(75 836)
|
(75 773)
|
(77 950)
|
(82 192)
|
(89 002)
|
(96 717)
|
(101 308)
|
(104 915)
|
(110 426)
|
(111 949)
|
(113 059)
|
(109 857)
|
(103 856)
|
(99 985)
|
|
Gross Profit |
21 476
N/A
|
23 152
+8%
|
23 889
+3%
|
24 159
+1%
|
24 546
+2%
|
25 440
+4%
|
27 296
+7%
|
27 766
+2%
|
26 995
-3%
|
26 735
-1%
|
25 460
-5%
|
25 700
+1%
|
26 954
+5%
|
28 728
+7%
|
30 816
+7%
|
32 896
+7%
|
35 177
+7%
|
35 836
+2%
|
36 423
+2%
|
33 376
-8%
|
31 005
-7%
|
28 511
-8%
|
25 110
-12%
|
25 193
+0%
|
25 418
+1%
|
26 136
+3%
|
27 104
+4%
|
27 441
+1%
|
27 521
+0%
|
28 773
+5%
|
32 123
+12%
|
35 591
+11%
|
38 980
+10%
|
40 891
+5%
|
41 949
+3%
|
44 174
+5%
|
45 776
+4%
|
46 398
+1%
|
44 583
-4%
|
41 907
-6%
|
39 586
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14 538)
|
(15 269)
|
(15 919)
|
(16 274)
|
(16 679)
|
(17 077)
|
(18 205)
|
(18 525)
|
(18 726)
|
(18 628)
|
(17 954)
|
(17 754)
|
(18 313)
|
(19 148)
|
(20 177)
|
(21 622)
|
(22 658)
|
(23 364)
|
(23 877)
|
(23 770)
|
(23 427)
|
(23 082)
|
(22 178)
|
(21 613)
|
(20 996)
|
(20 906)
|
(20 881)
|
(20 936)
|
(21 011)
|
(21 075)
|
(21 275)
|
(21 716)
|
(22 492)
|
(23 012)
|
(23 905)
|
(24 702)
|
(24 962)
|
(25 228)
|
(25 134)
|
(24 850)
|
(24 975)
|
|
Selling, General & Administrative |
(14 536)
|
(12 277)
|
(15 919)
|
(16 274)
|
(16 677)
|
(13 722)
|
(18 203)
|
(18 524)
|
(18 726)
|
(15 333)
|
(17 953)
|
(17 752)
|
(18 312)
|
(15 429)
|
(20 175)
|
(21 620)
|
(22 656)
|
(18 583)
|
(23 876)
|
(23 769)
|
(23 425)
|
(18 891)
|
(22 177)
|
(21 611)
|
(20 995)
|
(16 746)
|
(20 880)
|
(20 936)
|
(21 010)
|
(16 759)
|
(21 274)
|
(21 715)
|
(22 491)
|
(18 567)
|
(23 905)
|
(24 701)
|
(24 961)
|
(20 500)
|
(25 132)
|
(24 849)
|
(24 975)
|
|
Research & Development |
0
|
(2 709)
|
0
|
0
|
0
|
(2 927)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 348)
|
0
|
0
|
0
|
(4 330)
|
0
|
0
|
0
|
(3 637)
|
0
|
0
|
0
|
(3 383)
|
0
|
0
|
0
|
(3 578)
|
0
|
0
|
0
|
(3 639)
|
0
|
0
|
0
|
(3 808)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(282)
|
0
|
0
|
0
|
(427)
|
0
|
0
|
0
|
(437)
|
0
|
0
|
0
|
(369)
|
0
|
0
|
0
|
(450)
|
0
|
0
|
0
|
(553)
|
0
|
0
|
0
|
(776)
|
0
|
0
|
0
|
(737)
|
0
|
0
|
0
|
(805)
|
0
|
0
|
0
|
(919)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(2 858)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
|
Operating Income |
6 938
N/A
|
7 883
+14%
|
7 970
+1%
|
7 885
-1%
|
7 867
0%
|
8 363
+6%
|
9 091
+9%
|
9 241
+2%
|
8 269
-11%
|
8 107
-2%
|
7 506
-7%
|
7 946
+6%
|
8 641
+9%
|
9 580
+11%
|
10 639
+11%
|
11 274
+6%
|
12 519
+11%
|
12 472
0%
|
12 546
+1%
|
9 606
-23%
|
7 578
-21%
|
5 429
-28%
|
2 932
-46%
|
3 580
+22%
|
4 422
+24%
|
5 230
+18%
|
6 223
+19%
|
6 505
+5%
|
6 510
+0%
|
7 698
+18%
|
10 848
+41%
|
13 875
+28%
|
16 488
+19%
|
17 879
+8%
|
18 044
+1%
|
19 472
+8%
|
20 814
+7%
|
21 170
+2%
|
19 449
-8%
|
17 057
-12%
|
14 611
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
129
|
100
|
146
|
115
|
216
|
212
|
205
|
63
|
59
|
(38)
|
(209)
|
(56)
|
119
|
289
|
296
|
288
|
158
|
4
|
48
|
27
|
(166)
|
608
|
545
|
531
|
509
|
(106)
|
(120)
|
(148)
|
(168)
|
(199)
|
(185)
|
(168)
|
(210)
|
(70)
|
66
|
73
|
18
|
(13)
|
22
|
(35)
|
9
|
|
Non-Reccuring Items |
277
|
245
|
(54)
|
(206)
|
(5)
|
23
|
82
|
124
|
(119)
|
(120)
|
(211)
|
(23)
|
15
|
(73)
|
185
|
74
|
(113)
|
(118)
|
(296)
|
(302)
|
(162)
|
(308)
|
(290)
|
(258)
|
(333)
|
(199)
|
(184)
|
(198)
|
(56)
|
(67)
|
(37)
|
(37)
|
(165)
|
(206)
|
(249)
|
(274)
|
(162)
|
(118)
|
(107)
|
(64)
|
(16)
|
|
Gain/Loss on Disposition of Assets |
(2)
|
(4)
|
(8)
|
(3)
|
1
|
17
|
34
|
136
|
133
|
0
|
101
|
(5)
|
(2)
|
(4)
|
(2)
|
1
|
(3)
|
316
|
318
|
315
|
318
|
(40)
|
(41)
|
(40)
|
(40)
|
2
|
1
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(1)
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
154
|
153
|
154
|
119
|
137
|
160
|
164
|
188
|
147
|
142
|
70
|
51
|
97
|
127
|
144
|
159
|
190
|
162
|
189
|
181
|
152
|
157
|
127
|
110
|
127
|
308
|
266
|
446
|
394
|
298
|
386
|
288
|
357
|
336
|
291
|
295
|
307
|
349
|
237
|
212
|
223
|
|
Pre-Tax Income |
7 496
N/A
|
8 377
+12%
|
8 208
-2%
|
7 910
-4%
|
8 216
+4%
|
8 775
+7%
|
9 576
+9%
|
9 752
+2%
|
8 489
-13%
|
8 091
-5%
|
7 257
-10%
|
7 913
+9%
|
8 870
+12%
|
9 919
+12%
|
11 262
+14%
|
11 796
+5%
|
12 751
+8%
|
12 836
+1%
|
12 805
0%
|
9 827
-23%
|
7 720
-21%
|
5 846
-24%
|
3 273
-44%
|
3 923
+20%
|
4 685
+19%
|
5 235
+12%
|
6 186
+18%
|
6 605
+7%
|
6 680
+1%
|
7 727
+16%
|
11 009
+42%
|
13 955
+27%
|
16 469
+18%
|
17 947
+9%
|
18 160
+1%
|
19 566
+8%
|
20 977
+7%
|
21 388
+2%
|
19 601
-8%
|
17 170
-12%
|
14 827
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 373)
|
(2 921)
|
(2 871)
|
(2 746)
|
(2 832)
|
(2 764)
|
(3 045)
|
(3 040)
|
(2 671)
|
(2 631)
|
(2 295)
|
(2 577)
|
(2 754)
|
(2 961)
|
(3 390)
|
(3 322)
|
(3 762)
|
(3 629)
|
(3 434)
|
(2 681)
|
(2 067)
|
(1 021)
|
(400)
|
(670)
|
(697)
|
(1 539)
|
(1 913)
|
(1 976)
|
(2 090)
|
(2 445)
|
(3 307)
|
(4 194)
|
(4 899)
|
(5 347)
|
(5 642)
|
(6 022)
|
(6 378)
|
(6 599)
|
(6 074)
|
(5 460)
|
(4 888)
|
|
Income from Continuing Operations |
5 123
|
5 456
|
5 337
|
5 164
|
5 384
|
6 011
|
6 531
|
6 712
|
5 818
|
5 460
|
4 962
|
5 336
|
6 116
|
6 958
|
7 872
|
8 474
|
8 989
|
9 207
|
9 371
|
7 146
|
5 653
|
4 825
|
2 873
|
3 253
|
3 988
|
3 696
|
4 273
|
4 629
|
4 590
|
5 282
|
7 702
|
9 761
|
11 570
|
12 600
|
12 518
|
13 544
|
14 599
|
14 789
|
13 527
|
11 710
|
9 939
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(48)
|
(55)
|
(65)
|
(66)
|
(37)
|
(32)
|
(31)
|
(19)
|
(12)
|
(13)
|
(5)
|
(2)
|
(2)
|
0
|
(8)
|
(17)
|
(24)
|
(33)
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
5 122
N/A
|
5 456
+7%
|
5 337
-2%
|
5 163
-3%
|
5 384
+4%
|
6 010
+12%
|
6 530
+9%
|
6 711
+3%
|
5 818
-13%
|
5 459
-6%
|
4 962
-9%
|
5 336
+8%
|
6 115
+15%
|
6 958
+14%
|
7 859
+13%
|
8 425
+7%
|
8 933
+6%
|
9 142
+2%
|
9 304
+2%
|
7 109
-24%
|
5 621
-21%
|
4 793
-15%
|
2 853
-40%
|
3 241
+14%
|
3 974
+23%
|
3 689
-7%
|
4 270
+16%
|
4 624
+8%
|
4 589
-1%
|
5 273
+15%
|
7 683
+46%
|
9 736
+27%
|
11 534
+18%
|
12 567
+9%
|
12 493
-1%
|
13 525
+8%
|
14 591
+8%
|
14 788
+1%
|
13 526
-9%
|
11 710
-13%
|
9 938
-15%
|
|
EPS (Diluted) |
82.61
N/A
|
88
+7%
|
86.08
-2%
|
83.27
-3%
|
86.83
+4%
|
96.23
+11%
|
105.32
+9%
|
108.24
+3%
|
93.83
-13%
|
87.98
-6%
|
80.03
-9%
|
86.06
+8%
|
98.62
+15%
|
112.38
+14%
|
126.75
+13%
|
135.88
+7%
|
144.08
+6%
|
147.65
+2%
|
150.06
+2%
|
114.66
-24%
|
90.79
-21%
|
77.41
-15%
|
46.08
-40%
|
52.34
+14%
|
64.18
+23%
|
59.54
-7%
|
66.97
+12%
|
69.84
+4%
|
69.05
-1%
|
80.21
+16%
|
115.3
+44%
|
146.09
+27%
|
173.06
+18%
|
188.57
+9%
|
187.37
-1%
|
202.8
+8%
|
218.78
+8%
|
221.75
+1%
|
202.71
-9%
|
175.47
-13%
|
148.91
-15%
|