Seiko Electric Co Ltd
TSE:6653
Income Statement
Earnings Waterfall
Seiko Electric Co Ltd
Revenue
|
27.1B
JPY
|
Cost of Revenue
|
-22.4B
JPY
|
Gross Profit
|
4.7B
JPY
|
Operating Expenses
|
-3B
JPY
|
Operating Income
|
1.6B
JPY
|
Other Expenses
|
-420m
JPY
|
Net Income
|
1.2B
JPY
|
Income Statement
Seiko Electric 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 |
16 537
N/A
|
16 577
+0%
|
16 468
-1%
|
17 584
+7%
|
18 090
+3%
|
18 652
+3%
|
19 156
+3%
|
20 070
+5%
|
20 460
+2%
|
21 339
+4%
|
20 743
-3%
|
19 509
-6%
|
19 949
+2%
|
18 658
-6%
|
19 496
+4%
|
20 015
+3%
|
20 002
0%
|
20 722
+4%
|
20 825
+0%
|
22 086
+6%
|
22 342
+1%
|
24 168
+8%
|
24 547
+2%
|
23 529
-4%
|
24 514
+4%
|
22 786
-7%
|
22 770
0%
|
22 994
+1%
|
23 383
+2%
|
23 295
0%
|
24 306
+4%
|
24 503
+1%
|
24 596
+0%
|
25 481
+4%
|
25 834
+1%
|
25 796
0%
|
25 007
-3%
|
25 016
+0%
|
24 741
-1%
|
25 759
+4%
|
27 071
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13 741)
|
(13 863)
|
(13 651)
|
(14 586)
|
(15 066)
|
(15 342)
|
(15 777)
|
(16 627)
|
(17 271)
|
(17 917)
|
(17 479)
|
(16 364)
|
(16 424)
|
(15 530)
|
(16 058)
|
(16 387)
|
(16 363)
|
(16 818)
|
(17 072)
|
(18 218)
|
(18 574)
|
(20 428)
|
(20 726)
|
(20 046)
|
(20 758)
|
(19 141)
|
(19 001)
|
(18 879)
|
(19 214)
|
(18 939)
|
(19 909)
|
(20 106)
|
(20 181)
|
(20 903)
|
(21 324)
|
(21 336)
|
(20 536)
|
(20 515)
|
(20 097)
|
(20 993)
|
(22 400)
|
|
Gross Profit |
2 796
N/A
|
2 714
-3%
|
2 817
+4%
|
2 998
+6%
|
3 024
+1%
|
3 310
+9%
|
3 379
+2%
|
3 443
+2%
|
3 189
-7%
|
3 422
+7%
|
3 264
-5%
|
3 145
-4%
|
3 525
+12%
|
3 128
-11%
|
3 438
+10%
|
3 628
+6%
|
3 639
+0%
|
3 904
+7%
|
3 753
-4%
|
3 868
+3%
|
3 768
-3%
|
3 740
-1%
|
3 821
+2%
|
3 483
-9%
|
3 756
+8%
|
3 645
-3%
|
3 769
+3%
|
4 115
+9%
|
4 169
+1%
|
4 356
+4%
|
4 397
+1%
|
4 397
N/A
|
4 415
+0%
|
4 578
+4%
|
4 510
-1%
|
4 460
-1%
|
4 471
+0%
|
4 501
+1%
|
4 644
+3%
|
4 766
+3%
|
4 671
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 528)
|
(2 483)
|
(2 462)
|
(2 475)
|
(2 537)
|
(2 558)
|
(2 601)
|
(2 592)
|
(2 557)
|
(2 567)
|
(2 590)
|
(2 590)
|
(2 659)
|
(2 477)
|
(2 482)
|
(2 545)
|
(2 804)
|
(2 860)
|
(2 878)
|
(2 895)
|
(2 873)
|
(2 911)
|
(2 910)
|
(2 828)
|
(2 849)
|
(2 829)
|
(2 816)
|
(2 884)
|
(2 844)
|
(2 836)
|
(2 908)
|
(2 920)
|
(3 009)
|
(3 062)
|
(3 084)
|
(3 101)
|
(3 031)
|
(3 041)
|
(3 062)
|
(3 078)
|
(3 049)
|
|
Selling, General & Administrative |
(2 528)
|
(2 482)
|
(2 461)
|
(2 471)
|
(2 535)
|
(2 555)
|
(2 599)
|
(2 591)
|
(2 557)
|
(2 568)
|
(2 590)
|
(2 590)
|
(2 658)
|
(2 667)
|
(2 671)
|
(2 734)
|
(2 803)
|
(2 858)
|
(2 877)
|
(2 894)
|
(2 872)
|
(2 910)
|
(2 909)
|
(2 827)
|
(2 847)
|
(2 827)
|
(2 815)
|
(2 882)
|
(2 844)
|
(2 839)
|
(2 903)
|
(2 915)
|
(3 008)
|
(3 062)
|
(3 082)
|
(3 100)
|
(3 030)
|
(3 039)
|
(3 062)
|
(3 077)
|
(3 048)
|
|
Other Operating Expenses |
0
|
(1)
|
(1)
|
(4)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
0
|
0
|
(1)
|
190
|
189
|
189
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
3
|
(5)
|
(5)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
|
Operating Income |
268
N/A
|
231
-14%
|
355
+54%
|
523
+47%
|
487
-7%
|
752
+54%
|
778
+3%
|
851
+9%
|
632
-26%
|
855
+35%
|
674
-21%
|
555
-18%
|
866
+56%
|
651
-25%
|
956
+47%
|
1 083
+13%
|
835
-23%
|
1 044
+25%
|
875
-16%
|
973
+11%
|
895
-8%
|
829
-7%
|
911
+10%
|
655
-28%
|
907
+38%
|
816
-10%
|
953
+17%
|
1 231
+29%
|
1 325
+8%
|
1 520
+15%
|
1 489
-2%
|
1 477
-1%
|
1 406
-5%
|
1 516
+8%
|
1 426
-6%
|
1 359
-5%
|
1 440
+6%
|
1 460
+1%
|
1 582
+8%
|
1 688
+7%
|
1 622
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
92
|
37
|
(10)
|
(3)
|
40
|
12
|
32
|
1
|
(45)
|
(71)
|
(71)
|
(52)
|
(9)
|
0
|
(9)
|
(10)
|
27
|
(7)
|
30
|
37
|
50
|
58
|
59
|
57
|
80
|
54
|
53
|
56
|
54
|
61
|
20
|
19
|
56
|
19
|
66
|
78
|
125
|
76
|
33
|
19
|
107
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
190
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(33)
|
(32)
|
(56)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
70
|
70
|
70
|
|
Total Other Income |
17
|
20
|
12
|
33
|
2
|
32
|
43
|
15
|
6
|
8
|
(9)
|
(10)
|
5
|
9
|
38
|
43
|
15
|
52
|
21
|
20
|
(2)
|
(5)
|
(4)
|
2
|
19
|
46
|
50
|
42
|
24
|
5
|
51
|
52
|
84
|
131
|
138
|
156
|
47
|
66
|
57
|
64
|
17
|
|
Pre-Tax Income |
377
N/A
|
288
-24%
|
357
+24%
|
553
+55%
|
529
-4%
|
796
+50%
|
853
+7%
|
867
+2%
|
576
-34%
|
792
+38%
|
594
-25%
|
493
-17%
|
1 052
+113%
|
660
-37%
|
985
+49%
|
1 116
+13%
|
877
-21%
|
1 089
+24%
|
926
-15%
|
1 030
+11%
|
943
-8%
|
882
-6%
|
966
+10%
|
714
-26%
|
1 006
+41%
|
876
-13%
|
1 023
+17%
|
1 297
+27%
|
1 347
+4%
|
1 586
+18%
|
1 560
-2%
|
1 548
-1%
|
1 540
-1%
|
1 666
+8%
|
1 630
-2%
|
1 593
-2%
|
1 612
+1%
|
1 602
-1%
|
1 742
+9%
|
1 841
+6%
|
1 816
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(36)
|
(55)
|
(74)
|
(103)
|
(94)
|
(250)
|
(237)
|
(249)
|
(309)
|
(384)
|
(339)
|
(301)
|
(375)
|
(197)
|
(290)
|
(302)
|
(261)
|
(331)
|
(290)
|
(352)
|
(327)
|
(310)
|
(331)
|
(214)
|
(306)
|
(169)
|
(200)
|
(312)
|
(307)
|
(499)
|
(499)
|
(510)
|
(484)
|
(517)
|
(520)
|
(501)
|
(529)
|
(516)
|
(566)
|
(575)
|
(613)
|
|
Income from Continuing Operations |
341
|
233
|
283
|
450
|
435
|
546
|
616
|
618
|
267
|
408
|
255
|
192
|
677
|
463
|
695
|
814
|
616
|
758
|
636
|
678
|
616
|
572
|
635
|
500
|
700
|
707
|
823
|
985
|
1 040
|
1 087
|
1 061
|
1 038
|
1 056
|
1 149
|
1 110
|
1 092
|
1 083
|
1 086
|
1 176
|
1 266
|
1 203
|
|
Net Income (Common) |
340
N/A
|
231
-32%
|
283
+23%
|
450
+59%
|
435
-3%
|
546
+26%
|
615
+13%
|
618
+0%
|
266
-57%
|
407
+53%
|
255
-37%
|
190
-25%
|
676
+256%
|
462
-32%
|
693
+50%
|
813
+17%
|
615
-24%
|
758
+23%
|
635
-16%
|
678
+7%
|
616
-9%
|
572
-7%
|
635
+11%
|
500
-21%
|
700
+40%
|
706
+1%
|
823
+17%
|
985
+20%
|
1 039
+5%
|
1 087
+5%
|
1 061
-2%
|
1 037
-2%
|
1 056
+2%
|
1 149
+9%
|
1 109
-3%
|
1 092
-2%
|
1 082
-1%
|
1 084
+0%
|
1 176
+8%
|
1 265
+8%
|
1 202
-5%
|
|
EPS (Diluted) |
28.81
N/A
|
19.57
-32%
|
23.98
+23%
|
38.13
+59%
|
36.25
-5%
|
46.27
+28%
|
52.11
+13%
|
52.82
+1%
|
22.68
-57%
|
35.7
+57%
|
22.36
-37%
|
16.65
-26%
|
59.2
+256%
|
40.52
-32%
|
60.78
+50%
|
71.31
+17%
|
53.86
-24%
|
66.49
+23%
|
55.7
-16%
|
59.47
+7%
|
53.71
-10%
|
47.4
-12%
|
52.56
+11%
|
41.35
-21%
|
57.94
+40%
|
58.41
+1%
|
68.01
+16%
|
81.35
+20%
|
85.86
+6%
|
89.79
+5%
|
87.58
-2%
|
85.56
-2%
|
87.16
+2%
|
94.82
+9%
|
91.41
-4%
|
89.95
-2%
|
89.19
-1%
|
89.3
+0%
|
96.75
+8%
|
104
+7%
|
98.88
-5%
|