S
Sinko Industries Ltd
TSE:6458
Sinko Industries Ltd
TSE:6458
Price:
3 915 JPY
-2.73%
Updated:
May 1, 2024
Income Statement
Earnings Waterfall
Sinko Industries Ltd
Sinko Industries Ltd
|
Revenue
|
50.5B
JPY
|
|
Cost of Revenue
|
-32.3B
JPY
|
|
Gross Profit
|
18.2B
JPY
|
|
Operating Expenses
|
-10.2B
JPY
|
|
Operating Income
|
8.1B
JPY
|
|
Other Expenses
|
-1.9B
JPY
|
|
Net Income
|
6.2B
JPY
|
Income Statement
Sinko Industries Ltd
Sinko Industries Ltd
Currency: JPY
| 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 |
34 442
N/A
|
35 738
+4%
|
36 497
+2%
|
37 424
+3%
|
38 513
+3%
|
39 189
+2%
|
39 699
+1%
|
40 367
+2%
|
41 090
+2%
|
41 462
+1%
|
42 328
+2%
|
40 854
-3%
|
38 942
-5%
|
38 578
-1%
|
37 677
-2%
|
39 020
+4%
|
40 368
+3%
|
40 416
+0%
|
39 939
-1%
|
39 686
-1%
|
40 209
+1%
|
40 974
+2%
|
42 332
+3%
|
44 112
+4%
|
44 302
+0%
|
44 263
0%
|
42 143
-5%
|
39 453
-6%
|
38 256
-3%
|
39 177
+2%
|
39 853
+2%
|
41 054
+3%
|
41 931
+2%
|
41 964
+0%
|
42 009
+0%
|
42 303
+1%
|
44 087
+4%
|
44 805
+2%
|
46 749
+4%
|
49 185
+5%
|
50 535
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23 820)
|
(24 880)
|
(25 350)
|
(25 848)
|
(26 773)
|
(27 156)
|
(27 466)
|
(27 497)
|
(27 566)
|
(27 435)
|
(27 727)
|
(27 041)
|
(25 417)
|
(25 280)
|
(24 936)
|
(25 698)
|
(26 656)
|
(26 351)
|
(26 009)
|
(25 722)
|
(25 886)
|
(26 932)
|
(27 232)
|
(27 472)
|
(27 166)
|
(26 324)
|
(25 028)
|
(23 856)
|
(23 233)
|
(23 976)
|
(24 663)
|
(25 575)
|
(26 593)
|
(27 112)
|
(27 335)
|
(27 947)
|
(29 340)
|
(29 541)
|
(30 688)
|
(32 175)
|
(32 307)
|
|
| Gross Profit |
10 622
N/A
|
10 858
+2%
|
11 147
+3%
|
11 576
+4%
|
11 740
+1%
|
12 033
+2%
|
12 233
+2%
|
12 870
+5%
|
13 524
+5%
|
14 027
+4%
|
14 601
+4%
|
13 813
-5%
|
13 525
-2%
|
13 298
-2%
|
12 741
-4%
|
13 322
+5%
|
13 712
+3%
|
14 065
+3%
|
13 930
-1%
|
13 964
+0%
|
14 323
+3%
|
14 042
-2%
|
15 100
+8%
|
16 640
+10%
|
17 136
+3%
|
17 939
+5%
|
17 115
-5%
|
15 597
-9%
|
15 023
-4%
|
15 201
+1%
|
15 190
0%
|
15 479
+2%
|
15 338
-1%
|
14 852
-3%
|
14 674
-1%
|
14 356
-2%
|
14 747
+3%
|
15 264
+4%
|
16 061
+5%
|
17 010
+6%
|
18 228
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 991)
|
(7 162)
|
(7 181)
|
(7 206)
|
(7 452)
|
(7 781)
|
(7 936)
|
(8 147)
|
(8 087)
|
(7 994)
|
(8 089)
|
(7 916)
|
(7 874)
|
(7 796)
|
(7 702)
|
(8 042)
|
(8 374)
|
(8 585)
|
(8 748)
|
(8 702)
|
(8 639)
|
(8 666)
|
(8 583)
|
(8 666)
|
(8 755)
|
(8 931)
|
(8 902)
|
(8 678)
|
(8 563)
|
(8 636)
|
(8 696)
|
(8 971)
|
(9 138)
|
(9 140)
|
(9 121)
|
(9 014)
|
(9 230)
|
(9 266)
|
(9 653)
|
(10 025)
|
(10 168)
|
|
| Selling, General & Administrative |
(6 992)
|
(7 160)
|
(7 253)
|
(7 204)
|
(7 450)
|
(7 779)
|
(7 934)
|
(8 145)
|
(8 085)
|
(7 993)
|
(7 898)
|
(7 915)
|
(7 872)
|
(7 795)
|
(7 874)
|
(8 040)
|
(8 374)
|
(8 584)
|
(8 747)
|
(8 744)
|
(8 733)
|
(8 665)
|
(8 668)
|
(8 750)
|
(8 743)
|
(8 929)
|
(8 899)
|
(8 676)
|
(8 563)
|
(8 635)
|
(8 695)
|
(8 971)
|
(9 123)
|
(9 139)
|
(9 113)
|
(9 012)
|
(9 229)
|
(9 265)
|
(9 573)
|
(9 943)
|
(10 143)
|
|
| Other Operating Expenses |
1
|
(2)
|
72
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(191)
|
(1)
|
(2)
|
(1)
|
172
|
(2)
|
0
|
(1)
|
(1)
|
42
|
94
|
(1)
|
85
|
84
|
(12)
|
(2)
|
(3)
|
0
|
0
|
(1)
|
(1)
|
0
|
(15)
|
(1)
|
(8)
|
(2)
|
(1)
|
(1)
|
(80)
|
(82)
|
(25)
|
|
| Operating Income |
3 631
N/A
|
3 696
+2%
|
3 966
+7%
|
4 370
+10%
|
4 288
-2%
|
4 252
-1%
|
4 297
+1%
|
4 723
+10%
|
5 437
+15%
|
6 033
+11%
|
6 512
+8%
|
5 897
-9%
|
5 651
-4%
|
5 502
-3%
|
5 039
-8%
|
5 280
+5%
|
5 338
+1%
|
5 480
+3%
|
5 182
-5%
|
5 262
+2%
|
5 684
+8%
|
5 376
-5%
|
6 517
+21%
|
7 974
+22%
|
8 381
+5%
|
9 008
+7%
|
8 213
-9%
|
6 919
-16%
|
6 460
-7%
|
6 565
+2%
|
6 494
-1%
|
6 508
+0%
|
6 200
-5%
|
5 712
-8%
|
5 553
-3%
|
5 342
-4%
|
5 517
+3%
|
5 998
+9%
|
6 408
+7%
|
6 985
+9%
|
8 060
+15%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
72
|
82
|
97
|
103
|
145
|
246
|
274
|
370
|
433
|
301
|
229
|
139
|
128
|
90
|
171
|
170
|
110
|
101
|
149
|
141
|
149
|
202
|
236
|
276
|
298
|
234
|
243
|
223
|
184
|
209
|
165
|
157
|
186
|
120
|
160
|
266
|
220
|
464
|
465
|
633
|
899
|
|
| Non-Reccuring Items |
74
|
74
|
0
|
0
|
(118)
|
(131)
|
(36)
|
(36)
|
83
|
(96)
|
0
|
(200)
|
(201)
|
94
|
0
|
236
|
281
|
99
|
95
|
0
|
(3)
|
85
|
0
|
0
|
0
|
(1 039)
|
(807)
|
(719)
|
(709)
|
329
|
90
|
(4)
|
0
|
0
|
0
|
0
|
(58)
|
(81)
|
0
|
0
|
0
|
|
| Total Other Income |
166
|
107
|
72
|
124
|
124
|
137
|
159
|
96
|
103
|
208
|
146
|
206
|
192
|
157
|
100
|
88
|
87
|
158
|
139
|
138
|
166
|
209
|
226
|
240
|
222
|
237
|
221
|
244
|
229
|
223
|
225
|
204
|
188
|
216
|
312
|
257
|
322
|
241
|
206
|
230
|
181
|
|
| Pre-Tax Income |
3 943
N/A
|
3 959
+0%
|
4 135
+4%
|
4 597
+11%
|
4 439
-3%
|
4 504
+1%
|
4 694
+4%
|
5 153
+10%
|
6 056
+18%
|
6 446
+6%
|
6 887
+7%
|
6 042
-12%
|
5 770
-5%
|
5 843
+1%
|
5 310
-9%
|
5 774
+9%
|
5 816
+1%
|
5 838
+0%
|
5 565
-5%
|
5 541
0%
|
5 996
+8%
|
5 872
-2%
|
6 979
+19%
|
8 490
+22%
|
8 901
+5%
|
8 440
-5%
|
7 870
-7%
|
6 667
-15%
|
6 164
-8%
|
7 326
+19%
|
6 974
-5%
|
6 865
-2%
|
6 574
-4%
|
6 048
-8%
|
6 025
0%
|
5 865
-3%
|
6 001
+2%
|
6 622
+10%
|
7 079
+7%
|
7 848
+11%
|
9 140
+16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 265)
|
(1 531)
|
(1 561)
|
(1 693)
|
(1 628)
|
(1 656)
|
(1 703)
|
(1 804)
|
(2 078)
|
(2 089)
|
(2 143)
|
(1 857)
|
(1 769)
|
(1 670)
|
(1 555)
|
(1 731)
|
(1 792)
|
(1 882)
|
(1 844)
|
(1 883)
|
(2 025)
|
(2 213)
|
(2 583)
|
(2 958)
|
(2 984)
|
(2 920)
|
(2 687)
|
(2 328)
|
(2 212)
|
(2 319)
|
(2 186)
|
(2 168)
|
(2 064)
|
(1 847)
|
(1 818)
|
(1 797)
|
(1 930)
|
(2 091)
|
(2 249)
|
(2 449)
|
(2 753)
|
|
| Income from Continuing Operations |
2 678
|
2 428
|
2 574
|
2 904
|
2 811
|
2 848
|
2 991
|
3 349
|
3 978
|
4 357
|
4 744
|
4 185
|
4 001
|
4 173
|
3 755
|
4 043
|
4 024
|
3 956
|
3 721
|
3 658
|
3 971
|
3 659
|
4 396
|
5 532
|
5 917
|
5 520
|
5 183
|
4 339
|
3 952
|
5 007
|
4 788
|
4 697
|
4 510
|
4 201
|
4 207
|
4 068
|
4 071
|
4 531
|
4 830
|
5 399
|
6 387
|
|
| Income to Minority Interest |
(193)
|
(232)
|
(228)
|
(243)
|
(243)
|
(238)
|
(199)
|
(213)
|
(206)
|
(156)
|
(246)
|
(202)
|
(147)
|
(208)
|
(113)
|
(117)
|
1
|
(63)
|
(41)
|
99
|
90
|
496
|
550
|
402
|
235
|
476
|
442
|
443
|
513
|
13
|
5
|
22
|
(10)
|
(103)
|
(185)
|
(129)
|
(36)
|
(16)
|
(28)
|
(83)
|
(192)
|
|
| Net Income (Common) |
2 483
N/A
|
2 196
-12%
|
2 345
+7%
|
2 660
+13%
|
2 569
-3%
|
2 610
+2%
|
2 792
+7%
|
3 136
+12%
|
3 772
+20%
|
4 199
+11%
|
4 496
+7%
|
3 981
-11%
|
3 851
-3%
|
3 964
+3%
|
3 642
-8%
|
3 926
+8%
|
4 025
+3%
|
3 891
-3%
|
3 678
-5%
|
3 754
+2%
|
4 060
+8%
|
4 155
+2%
|
4 946
+19%
|
5 935
+20%
|
6 151
+4%
|
5 996
-3%
|
5 626
-6%
|
4 782
-15%
|
4 466
-7%
|
5 021
+12%
|
4 793
-5%
|
4 720
-2%
|
4 500
-5%
|
4 097
-9%
|
4 020
-2%
|
3 938
-2%
|
4 036
+2%
|
4 514
+12%
|
4 801
+6%
|
5 314
+11%
|
6 192
+17%
|
|
| EPS (Diluted) |
95.5
N/A
|
84.46
-12%
|
90.19
+7%
|
102.3
+13%
|
95.14
-7%
|
98.74
+4%
|
103.4
+5%
|
116.14
+12%
|
139.7
+20%
|
155.69
+11%
|
166.51
+7%
|
147.44
-11%
|
148.11
+0%
|
150.03
+1%
|
140.07
-7%
|
151
+8%
|
154.8
+3%
|
149.1
-4%
|
141.46
-5%
|
144.38
+2%
|
155.81
+8%
|
159.49
+2%
|
189.81
+19%
|
227.72
+20%
|
235.99
+4%
|
230.06
-3%
|
217.4
-6%
|
185.04
-15%
|
172.83
-7%
|
194.24
+12%
|
185.5
-4%
|
182.62
-2%
|
175.11
-4%
|
159.11
-9%
|
158.24
-1%
|
155.99
-1%
|
159.98
+3%
|
178.59
+12%
|
191.94
+7%
|
214.47
+12%
|
250.14
+17%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
