JVCkenwood Corp
TSE:6632
Income Statement
Earnings Waterfall
JVCkenwood Corp
Revenue
|
356.7B
JPY
|
Cost of Revenue
|
-249.4B
JPY
|
Gross Profit
|
107.3B
JPY
|
Operating Expenses
|
-86.9B
JPY
|
Operating Income
|
20.3B
JPY
|
Other Expenses
|
-8.7B
JPY
|
Net Income
|
11.6B
JPY
|
Income Statement
JVCkenwood 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 |
312 424
N/A
|
316 343
+1%
|
313 037
-1%
|
303 329
-3%
|
292 990
-3%
|
285 010
-3%
|
285 791
+0%
|
288 995
+1%
|
292 607
+1%
|
292 195
0%
|
290 611
-1%
|
289 202
0%
|
293 467
+1%
|
297 890
+2%
|
301 096
+1%
|
302 980
+1%
|
299 071
-1%
|
300 687
+1%
|
304 347
+1%
|
308 314
+1%
|
310 373
+1%
|
307 627
-1%
|
308 656
+0%
|
305 212
-1%
|
300 315
-2%
|
291 304
-3%
|
268 852
-8%
|
262 306
-2%
|
266 818
+2%
|
273 609
+3%
|
286 973
+5%
|
280 343
-2%
|
273 350
-2%
|
282 088
+3%
|
289 578
+3%
|
315 763
+9%
|
334 959
+6%
|
336 910
+1%
|
350 508
+4%
|
353 505
+1%
|
356 669
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(228 901)
|
(232 494)
|
(228 765)
|
(218 126)
|
(207 081)
|
(200 049)
|
(201 908)
|
(205 112)
|
(209 518)
|
(210 757)
|
(210 720)
|
(210 724)
|
(213 774)
|
(216 975)
|
(219 463)
|
(220 267)
|
(217 893)
|
(218 845)
|
(221 093)
|
(223 208)
|
(223 322)
|
(223 332)
|
(224 209)
|
(222 486)
|
(219 485)
|
(212 217)
|
(196 683)
|
(193 185)
|
(195 362)
|
(199 049)
|
(207 684)
|
(202 546)
|
(199 214)
|
(206 298)
|
(212 157)
|
(228 556)
|
(241 130)
|
(241 710)
|
(247 933)
|
(248 889)
|
(249 414)
|
|
Gross Profit |
83 523
N/A
|
83 849
+0%
|
84 272
+1%
|
85 203
+1%
|
85 909
+1%
|
84 961
-1%
|
83 883
-1%
|
83 883
N/A
|
83 089
-1%
|
81 438
-2%
|
79 891
-2%
|
78 478
-2%
|
79 693
+2%
|
80 915
+2%
|
81 633
+1%
|
82 713
+1%
|
81 178
-2%
|
81 842
+1%
|
83 254
+2%
|
85 106
+2%
|
87 051
+2%
|
84 295
-3%
|
84 447
+0%
|
82 726
-2%
|
80 830
-2%
|
79 087
-2%
|
72 169
-9%
|
69 121
-4%
|
71 456
+3%
|
74 560
+4%
|
79 289
+6%
|
77 797
-2%
|
74 136
-5%
|
75 790
+2%
|
77 421
+2%
|
87 207
+13%
|
93 829
+8%
|
95 200
+1%
|
102 575
+8%
|
104 616
+2%
|
107 255
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(80 378)
|
(79 428)
|
(78 435)
|
(77 400)
|
(77 195)
|
(78 204)
|
(78 611)
|
(79 283)
|
(78 697)
|
(76 944)
|
(75 698)
|
(73 773)
|
(74 056)
|
(74 567)
|
(74 901)
|
(74 364)
|
(72 573)
|
(74 724)
|
(75 199)
|
(77 012)
|
(78 572)
|
(75 700)
|
(75 697)
|
(74 808)
|
(74 500)
|
(73 339)
|
(72 390)
|
(70 249)
|
(68 325)
|
(65 692)
|
(69 576)
|
(69 846)
|
(70 301)
|
(68 387)
|
(70 926)
|
(73 930)
|
(76 441)
|
(79 213)
|
(82 441)
|
(84 435)
|
(86 948)
|
|
Selling, General & Administrative |
(80 377)
|
(79 427)
|
(78 433)
|
(77 398)
|
(77 194)
|
(78 203)
|
(78 611)
|
(79 283)
|
(78 695)
|
(76 942)
|
(75 696)
|
(73 772)
|
(74 055)
|
(72 116)
|
(71 582)
|
(72 069)
|
(71 443)
|
(72 801)
|
(76 035)
|
(76 645)
|
(76 942)
|
(73 242)
|
(75 542)
|
(74 891)
|
(74 227)
|
(69 057)
|
(70 807)
|
(68 760)
|
(68 085)
|
(62 807)
|
(68 320)
|
(68 459)
|
(68 341)
|
(64 409)
|
(70 202)
|
(73 294)
|
(75 739)
|
(74 995)
|
(82 140)
|
(84 212)
|
(86 621)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 437)
|
0
|
0
|
0
|
(2 301)
|
0
|
0
|
0
|
(2 490)
|
0
|
0
|
0
|
(4 345)
|
0
|
0
|
0
|
(4 279)
|
0
|
0
|
0
|
(4 236)
|
0
|
0
|
0
|
(4 368)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(14)
|
(3 319)
|
(2 295)
|
(1 130)
|
378
|
836
|
(367)
|
(1 630)
|
32
|
(155)
|
83
|
(273)
|
63
|
(1 583)
|
(1 489)
|
(240)
|
1 394
|
(1 256)
|
(1 387)
|
(1 960)
|
258
|
(724)
|
(636)
|
(702)
|
150
|
(301)
|
(223)
|
(327)
|
|
Operating Income |
3 145
N/A
|
4 421
+41%
|
5 837
+32%
|
7 803
+34%
|
8 714
+12%
|
6 757
-22%
|
5 272
-22%
|
4 600
-13%
|
4 392
-5%
|
4 494
+2%
|
4 193
-7%
|
4 705
+12%
|
5 637
+20%
|
6 348
+13%
|
6 732
+6%
|
8 349
+24%
|
8 605
+3%
|
7 118
-17%
|
8 055
+13%
|
8 094
+0%
|
8 479
+5%
|
8 595
+1%
|
8 750
+2%
|
7 918
-10%
|
6 330
-20%
|
5 748
-9%
|
(221)
N/A
|
(1 128)
-410%
|
3 131
N/A
|
8 868
+183%
|
9 713
+10%
|
7 951
-18%
|
3 835
-52%
|
7 403
+93%
|
6 495
-12%
|
13 277
+104%
|
17 388
+31%
|
15 987
-8%
|
20 134
+26%
|
20 181
+0%
|
20 307
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3 340)
|
(2 732)
|
(2 686)
|
(2 984)
|
(2 879)
|
(2 429)
|
(2 599)
|
(2 462)
|
(2 182)
|
(1 665)
|
(1 227)
|
(944)
|
(1 153)
|
(1 062)
|
(1 317)
|
(1 228)
|
(942)
|
(190)
|
(1 318)
|
(1 626)
|
(1 453)
|
(1 040)
|
(1 051)
|
(844)
|
(1 030)
|
(1 481)
|
(1 454)
|
(1 359)
|
(1 005)
|
(495)
|
(880)
|
(1 054)
|
(1 387)
|
(765)
|
(1 061)
|
(720)
|
(810)
|
(906)
|
(920)
|
(799)
|
(367)
|
|
Non-Reccuring Items |
1 046
|
(5 032)
|
(2 804)
|
(2 074)
|
(2 736)
|
(1 047)
|
(1 409)
|
(1 799)
|
(2 178)
|
(2 996)
|
(2 841)
|
(5 307)
|
(10 336)
|
(6 329)
|
(4 950)
|
(2 786)
|
2 707
|
(776)
|
157
|
719
|
710
|
(946)
|
(545)
|
(1 136)
|
(1 155)
|
(1 258)
|
(189)
|
(935)
|
(815)
|
(3 590)
|
1 606
|
2 973
|
3 192
|
1 988
|
817
|
9
|
8 199
|
6 220
|
6 277
|
5 733
|
(3 193)
|
|
Gain/Loss on Disposition of Assets |
(27)
|
2 384
|
(1 079)
|
(942)
|
(966)
|
0
|
5 883
|
5 739
|
5 821
|
5 851
|
5 379
|
5 509
|
6 002
|
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 |
(1 841)
|
(1 650)
|
(1 532)
|
(959)
|
(1 034)
|
3 535
|
(782)
|
(1 323)
|
(1 199)
|
(1 536)
|
(1 542)
|
(999)
|
(1 291)
|
(216)
|
(36)
|
275
|
43
|
(212)
|
1
|
2
|
2
|
(208)
|
1
|
(2)
|
(1)
|
(132)
|
2
|
4
|
4
|
(250)
|
0
|
0
|
(2)
|
(111)
|
0
|
1
|
0
|
(140)
|
0
|
0
|
2
|
|
Pre-Tax Income |
(1 017)
N/A
|
(2 609)
-157%
|
(2 264)
+13%
|
844
N/A
|
1 099
+30%
|
6 816
+520%
|
6 365
-7%
|
4 755
-25%
|
4 654
-2%
|
4 148
-11%
|
3 962
-4%
|
2 964
-25%
|
(1 141)
N/A
|
(1 259)
-10%
|
429
N/A
|
4 610
+975%
|
10 413
+126%
|
5 940
-43%
|
6 895
+16%
|
7 189
+4%
|
7 738
+8%
|
6 401
-17%
|
7 154
+12%
|
5 935
-17%
|
4 144
-30%
|
2 877
-31%
|
(1 862)
N/A
|
(3 418)
-84%
|
1 315
N/A
|
4 533
+245%
|
10 440
+130%
|
9 870
-5%
|
5 638
-43%
|
8 515
+51%
|
6 251
-27%
|
12 567
+101%
|
24 779
+97%
|
21 161
-15%
|
25 493
+20%
|
25 116
-1%
|
16 749
-33%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 526)
|
(3 329)
|
(4 069)
|
(4 425)
|
(1 655)
|
(1 160)
|
(532)
|
(1 070)
|
(4 296)
|
(69)
|
(375)
|
90
|
(4)
|
(1 114)
|
(728)
|
(269)
|
(416)
|
(1 030)
|
(2 831)
|
(3 321)
|
(2 827)
|
(2 099)
|
(2 268)
|
(2 219)
|
(1 693)
|
(1 540)
|
(1 244)
|
(686)
|
(1 069)
|
(1 829)
|
(2 661)
|
(3 108)
|
(2 989)
|
(2 146)
|
(1 585)
|
(2 278)
|
(3 297)
|
(4 316)
|
(4 954)
|
(5 172)
|
(4 364)
|
|
Income from Continuing Operations |
(2 543)
|
(5 938)
|
(6 333)
|
(3 581)
|
(556)
|
5 656
|
5 833
|
3 685
|
358
|
4 079
|
3 587
|
3 054
|
(1 145)
|
(2 373)
|
(299)
|
4 341
|
9 997
|
4 910
|
4 064
|
3 868
|
4 911
|
4 302
|
4 886
|
3 716
|
2 451
|
1 337
|
(3 106)
|
(4 104)
|
246
|
2 704
|
7 779
|
6 762
|
2 649
|
6 369
|
4 666
|
10 289
|
21 482
|
16 845
|
20 539
|
19 944
|
12 385
|
|
Income to Minority Interest |
(561)
|
(632)
|
(865)
|
(810)
|
(828)
|
(860)
|
(767)
|
(682)
|
(591)
|
(678)
|
(617)
|
(757)
|
(745)
|
(740)
|
(876)
|
(874)
|
(849)
|
(798)
|
(662)
|
(547)
|
(494)
|
(454)
|
(424)
|
(429)
|
(422)
|
(382)
|
(404)
|
(433)
|
(510)
|
(549)
|
(567)
|
(569)
|
(487)
|
(496)
|
(509)
|
(483)
|
(599)
|
(615)
|
(584)
|
(639)
|
(744)
|
|
Net Income (Common) |
(3 105)
N/A
|
(6 571)
-112%
|
(7 200)
-10%
|
(4 393)
+39%
|
(1 384)
+68%
|
4 795
N/A
|
5 065
+6%
|
3 001
-41%
|
(238)
N/A
|
3 401
N/A
|
2 971
-13%
|
2 297
-23%
|
(1 888)
N/A
|
(3 114)
-65%
|
(1 178)
+62%
|
3 464
N/A
|
9 143
+164%
|
2 389
-74%
|
3 399
+42%
|
3 317
-2%
|
4 414
+33%
|
3 847
-13%
|
4 459
+16%
|
3 285
-26%
|
2 026
-38%
|
954
-53%
|
(3 513)
N/A
|
(4 541)
-29%
|
(268)
+94%
|
2 154
N/A
|
7 209
+235%
|
6 191
-14%
|
2 161
-65%
|
5 873
+172%
|
4 158
-29%
|
9 808
+136%
|
20 883
+113%
|
16 229
-22%
|
19 952
+23%
|
19 302
-3%
|
11 639
-40%
|
|
EPS (Diluted) |
-22.33
N/A
|
-47.27
-112%
|
-51.79
-10%
|
-31.6
+39%
|
-9.95
+69%
|
34.58
N/A
|
36.43
+5%
|
21.58
-41%
|
-1.71
N/A
|
24.51
N/A
|
21.37
-13%
|
16.52
-23%
|
-13.59
N/A
|
-22.41
-65%
|
-8.48
+62%
|
24.93
N/A
|
65.77
+164%
|
17.19
-74%
|
24.46
+42%
|
21.96
-10%
|
27.2
+24%
|
24.96
-8%
|
27.19
+9%
|
20.03
-26%
|
12.36
-38%
|
5.82
-53%
|
-21.43
N/A
|
-27.7
-29%
|
-1.63
+94%
|
13.14
N/A
|
43.97
+235%
|
37.82
-14%
|
13.21
-65%
|
35.86
+171%
|
25.43
-29%
|
59.92
+136%
|
127.73
+113%
|
99.09
-22%
|
125.29
+26%
|
124.38
-1%
|
75.7
-39%
|