Sanyo Denki Co Ltd
TSE:6516
Income Statement
Earnings Waterfall
Sanyo Denki Co Ltd
Revenue
|
118.1B
JPY
|
Cost of Revenue
|
-87.3B
JPY
|
Gross Profit
|
30.7B
JPY
|
Operating Expenses
|
-17.4B
JPY
|
Operating Income
|
13.4B
JPY
|
Other Expenses
|
-2.4B
JPY
|
Net Income
|
11B
JPY
|
Income Statement
Sanyo Denki Co Ltd
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 |
66 177
N/A
|
67 670
+2%
|
77 605
+15%
|
81 370
+5%
|
85 590
+5%
|
91 745
+7%
|
87 966
-4%
|
87 084
-1%
|
84 651
-3%
|
80 282
-5%
|
77 581
-3%
|
75 690
-2%
|
74 266
-2%
|
74 798
+1%
|
77 382
+3%
|
81 220
+5%
|
85 906
+6%
|
89 188
+4%
|
91 089
+2%
|
91 379
+0%
|
89 132
-2%
|
84 678
-5%
|
79 347
-6%
|
74 581
-6%
|
71 751
-4%
|
70 706
-1%
|
67 578
-4%
|
70 183
+4%
|
72 902
+4%
|
77 506
+6%
|
88 265
+14%
|
93 487
+6%
|
97 630
+4%
|
101 123
+4%
|
104 150
+3%
|
110 159
+6%
|
115 881
+5%
|
120 803
+4%
|
124 149
+3%
|
122 621
-1%
|
118 055
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(51 073)
|
(52 344)
|
(59 789)
|
(63 019)
|
(66 520)
|
(71 163)
|
(68 321)
|
(67 049)
|
(65 061)
|
(61 975)
|
(60 016)
|
(58 675)
|
(57 565)
|
(57 022)
|
(58 466)
|
(60 865)
|
(63 909)
|
(66 284)
|
(67 336)
|
(67 686)
|
(66 264)
|
(63 662)
|
(60 988)
|
(58 782)
|
(57 208)
|
(56 757)
|
(54 759)
|
(55 977)
|
(57 809)
|
(60 469)
|
(67 513)
|
(70 796)
|
(73 434)
|
(75 524)
|
(77 372)
|
(81 496)
|
(85 629)
|
(89 586)
|
(91 841)
|
(90 765)
|
(87 313)
|
|
Gross Profit |
15 104
N/A
|
15 326
+1%
|
17 816
+16%
|
18 351
+3%
|
19 070
+4%
|
20 582
+8%
|
19 645
-5%
|
20 035
+2%
|
19 590
-2%
|
18 307
-7%
|
17 565
-4%
|
17 015
-3%
|
16 701
-2%
|
17 776
+6%
|
18 916
+6%
|
20 355
+8%
|
21 997
+8%
|
22 904
+4%
|
23 753
+4%
|
23 693
0%
|
22 868
-3%
|
21 016
-8%
|
18 359
-13%
|
15 799
-14%
|
14 543
-8%
|
13 949
-4%
|
12 819
-8%
|
14 206
+11%
|
15 093
+6%
|
17 037
+13%
|
20 752
+22%
|
22 691
+9%
|
24 196
+7%
|
25 599
+6%
|
26 778
+5%
|
28 663
+7%
|
30 252
+6%
|
31 217
+3%
|
32 308
+3%
|
31 856
-1%
|
30 742
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10 177)
|
(10 505)
|
(11 699)
|
(12 073)
|
(12 654)
|
(13 116)
|
(12 831)
|
(13 100)
|
(13 224)
|
(12 875)
|
(12 623)
|
(12 221)
|
(12 037)
|
(12 362)
|
(12 760)
|
(13 473)
|
(13 911)
|
(14 120)
|
(14 161)
|
(14 077)
|
(13 934)
|
(14 426)
|
(14 332)
|
(14 054)
|
(13 684)
|
(12 906)
|
(12 448)
|
(12 322)
|
(12 243)
|
(12 207)
|
(12 815)
|
(13 238)
|
(13 918)
|
(14 628)
|
(15 388)
|
(16 370)
|
(17 201)
|
(17 796)
|
(17 983)
|
(18 161)
|
(17 364)
|
|
Selling, General & Administrative |
(10 176)
|
(9 228)
|
(11 697)
|
(12 072)
|
(12 652)
|
(11 654)
|
(12 820)
|
(13 088)
|
(13 223)
|
(11 188)
|
(10 986)
|
(10 639)
|
(10 485)
|
(10 944)
|
(12 848)
|
(13 541)
|
(13 969)
|
(11 905)
|
(14 317)
|
(14 231)
|
(14 089)
|
(12 315)
|
(14 455)
|
(14 190)
|
(13 812)
|
(10 173)
|
(12 605)
|
(12 551)
|
(12 489)
|
(9 750)
|
(13 003)
|
(13 354)
|
(14 043)
|
(11 861)
|
(15 466)
|
(16 353)
|
(17 253)
|
(14 291)
|
(18 155)
|
(18 323)
|
(18 184)
|
|
Research & Development |
0
|
(1 166)
|
0
|
0
|
0
|
(1 275)
|
0
|
0
|
0
|
(1 686)
|
0
|
0
|
0
|
(1 314)
|
0
|
0
|
0
|
(2 143)
|
0
|
0
|
0
|
(2 082)
|
0
|
0
|
0
|
(2 107)
|
0
|
0
|
0
|
(1 936)
|
0
|
0
|
0
|
(2 144)
|
0
|
0
|
0
|
(2 835)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(110)
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(224)
|
0
|
0
|
0
|
(211)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(772)
|
0
|
0
|
0
|
(730)
|
0
|
0
|
0
|
(739)
|
0
|
0
|
0
|
(770)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(13)
|
(11)
|
(12)
|
0
|
223
|
(1 637)
|
(1 582)
|
(1 552)
|
107
|
88
|
68
|
58
|
117
|
156
|
154
|
155
|
170
|
123
|
136
|
128
|
146
|
157
|
229
|
246
|
209
|
188
|
116
|
125
|
116
|
78
|
(17)
|
52
|
100
|
172
|
162
|
820
|
|
Operating Income |
4 927
N/A
|
4 821
-2%
|
6 117
+27%
|
6 278
+3%
|
6 416
+2%
|
7 466
+16%
|
6 814
-9%
|
6 935
+2%
|
6 366
-8%
|
5 432
-15%
|
4 942
-9%
|
4 794
-3%
|
4 664
-3%
|
5 414
+16%
|
6 156
+14%
|
6 882
+12%
|
8 086
+17%
|
8 784
+9%
|
9 592
+9%
|
9 616
+0%
|
8 934
-7%
|
6 590
-26%
|
4 027
-39%
|
1 745
-57%
|
859
-51%
|
1 043
+21%
|
371
-64%
|
1 884
+408%
|
2 850
+51%
|
4 830
+69%
|
7 937
+64%
|
9 453
+19%
|
10 278
+9%
|
10 971
+7%
|
11 390
+4%
|
12 293
+8%
|
13 051
+6%
|
13 421
+3%
|
14 325
+7%
|
13 695
-4%
|
13 378
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
688
|
441
|
158
|
440
|
619
|
624
|
646
|
351
|
(81)
|
(164)
|
(566)
|
(646)
|
(17)
|
(82)
|
343
|
505
|
(63)
|
(244)
|
(39)
|
55
|
(117)
|
300
|
(87)
|
(229)
|
(28)
|
(58)
|
10
|
(46)
|
(223)
|
176
|
305
|
448
|
783
|
787
|
1 724
|
2 186
|
1 135
|
798
|
776
|
606
|
1 034
|
|
Non-Reccuring Items |
107
|
(61)
|
(34)
|
110
|
(13)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
2
|
(5)
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
162
|
114
|
136
|
238
|
313
|
308
|
378
|
303
|
295
|
0
|
(52)
|
(85)
|
(158)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
29
|
0
|
0
|
1
|
7
|
0
|
0
|
0
|
|
Pre-Tax Income |
5 886
N/A
|
5 310
-10%
|
6 378
+20%
|
7 067
+11%
|
7 337
+4%
|
8 398
+14%
|
7 839
-7%
|
7 590
-3%
|
6 580
-13%
|
5 268
-20%
|
4 324
-18%
|
4 063
-6%
|
4 489
+10%
|
5 332
+19%
|
6 500
+22%
|
7 388
+14%
|
8 024
+9%
|
8 540
+6%
|
9 553
+12%
|
9 671
+1%
|
8 817
-9%
|
6 890
-22%
|
3 941
-43%
|
1 517
-62%
|
832
-45%
|
986
+19%
|
381
-61%
|
1 838
+382%
|
2 627
+43%
|
4 996
+90%
|
8 243
+65%
|
9 901
+20%
|
11 061
+12%
|
11 787
+7%
|
13 113
+11%
|
14 479
+10%
|
14 187
-2%
|
14 226
+0%
|
15 103
+6%
|
14 303
-5%
|
14 413
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 687)
|
(1 582)
|
(1 737)
|
(2 146)
|
(2 279)
|
(2 677)
|
(2 653)
|
(2 758)
|
(2 402)
|
(1 528)
|
(1 187)
|
(910)
|
(1 173)
|
(1 299)
|
(1 562)
|
(1 828)
|
(1 864)
|
(2 124)
|
(2 449)
|
(2 363)
|
(2 143)
|
(1 906)
|
(1 286)
|
(815)
|
(532)
|
(559)
|
(447)
|
(528)
|
(708)
|
(1 053)
|
(1 727)
|
(2 276)
|
(2 583)
|
(2 770)
|
(2 697)
|
(3 282)
|
(3 004)
|
(2 814)
|
(3 554)
|
(3 348)
|
(3 397)
|
|
Income from Continuing Operations |
4 199
|
3 728
|
4 641
|
4 921
|
5 058
|
5 721
|
5 186
|
4 832
|
4 178
|
3 740
|
3 137
|
3 153
|
3 316
|
4 033
|
4 938
|
5 560
|
6 160
|
6 416
|
7 104
|
7 308
|
6 674
|
4 984
|
2 655
|
702
|
300
|
427
|
(66)
|
1 310
|
1 919
|
3 943
|
6 516
|
7 625
|
8 478
|
9 017
|
10 416
|
11 197
|
11 183
|
11 412
|
11 549
|
10 955
|
11 016
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Net Income (Common) |
4 199
N/A
|
3 727
-11%
|
4 639
+24%
|
4 919
+6%
|
5 056
+3%
|
5 720
+13%
|
5 186
-9%
|
4 831
-7%
|
4 177
-14%
|
3 738
-11%
|
3 135
-16%
|
3 151
+1%
|
3 314
+5%
|
4 031
+22%
|
4 936
+22%
|
5 558
+13%
|
6 157
+11%
|
6 415
+4%
|
7 102
+11%
|
7 306
+3%
|
6 672
-9%
|
4 983
-25%
|
2 652
-47%
|
700
-74%
|
298
-57%
|
426
+43%
|
(67)
N/A
|
1 308
N/A
|
1 918
+47%
|
3 942
+106%
|
6 513
+65%
|
7 622
+17%
|
8 475
+11%
|
9 015
+6%
|
10 413
+16%
|
11 194
+8%
|
11 180
0%
|
11 410
+2%
|
11 546
+1%
|
10 952
-5%
|
11 012
+1%
|
|
EPS (Diluted) |
349.91
N/A
|
310.58
-11%
|
386.58
+24%
|
409.91
+6%
|
421.33
+3%
|
460.44
+9%
|
432.16
-6%
|
402.58
-7%
|
348.08
-14%
|
300.93
-14%
|
261.25
-13%
|
262.58
+1%
|
276.16
+5%
|
329.2
+19%
|
411.33
+25%
|
463.16
+13%
|
513.08
+11%
|
526.83
+3%
|
591.83
+12%
|
608.83
+3%
|
551.17
-9%
|
411.64
-25%
|
219.08
-47%
|
57.93
-74%
|
24.61
-58%
|
35.19
+43%
|
-5.53
N/A
|
108.06
N/A
|
158.47
+47%
|
325.69
+106%
|
538.12
+65%
|
629.78
+17%
|
700.28
+11%
|
744.89
+6%
|
860.43
+16%
|
924.74
+7%
|
923.85
0%
|
942.85
+2%
|
953.34
+1%
|
904.27
-5%
|
909.51
+1%
|