Sharp Corp
TSE:6753
Income Statement
Earnings Waterfall
Sharp Corp
Revenue
|
2.3T
JPY
|
Cost of Revenue
|
-2T
JPY
|
Gross Profit
|
327.6B
JPY
|
Operating Expenses
|
-357.2B
JPY
|
Operating Income
|
-29.6B
JPY
|
Other Expenses
|
-222B
JPY
|
Net Income
|
-251.6B
JPY
|
Income Statement
Sharp 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 |
2 853 418
N/A
|
2 927 186
+3%
|
2 938 999
+0%
|
2 912 837
-1%
|
2 860 335
-2%
|
2 786 256
-3%
|
2 784 831
0%
|
2 738 269
-2%
|
2 638 847
-4%
|
2 461 589
-7%
|
2 266 685
-8%
|
2 101 591
-7%
|
2 009 840
-4%
|
2 050 639
+2%
|
2 133 669
+4%
|
2 246 119
+5%
|
2 388 806
+6%
|
2 427 271
+2%
|
2 454 702
+1%
|
2 441 141
-1%
|
2 369 363
-3%
|
2 394 767
+1%
|
2 381 206
-1%
|
2 391 702
+0%
|
2 384 109
0%
|
2 262 284
-5%
|
2 261 760
0%
|
2 285 072
+1%
|
2 323 570
+2%
|
2 425 910
+4%
|
2 523 011
+4%
|
2 500 669
-1%
|
2 503 094
+0%
|
2 495 588
0%
|
2 446 193
-2%
|
2 535 372
+4%
|
2 568 631
+1%
|
2 548 117
-1%
|
2 527 163
-1%
|
2 448 400
-3%
|
2 345 748
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 339 330)
|
(2 396 344)
|
(2 400 269)
|
(2 370 951)
|
(2 339 183)
|
(2 397 749)
|
(2 434 657)
|
(2 417 725)
|
(2 380 457)
|
(2 228 277)
|
(2 030 279)
|
(1 872 924)
|
(1 764 100)
|
(1 666 784)
|
(1 730 851)
|
(1 831 899)
|
(1 958 197)
|
(2 023 007)
|
(2 040 321)
|
(2 028 397)
|
(1 962 268)
|
(1 974 699)
|
(1 957 220)
|
(1 959 707)
|
(1 938 134)
|
(1 857 007)
|
(1 873 143)
|
(1 904 648)
|
(1 947 642)
|
(2 004 593)
|
(2 082 942)
|
(2 059 121)
|
(2 063 487)
|
(2 063 864)
|
(2 028 042)
|
(2 133 903)
|
(2 189 312)
|
(2 217 285)
|
(2 208 667)
|
(2 124 932)
|
(2 018 103)
|
|
Gross Profit |
514 088
N/A
|
530 842
+3%
|
538 730
+1%
|
541 886
+1%
|
521 152
-4%
|
388 507
-25%
|
350 174
-10%
|
320 544
-8%
|
258 390
-19%
|
233 312
-10%
|
236 406
+1%
|
228 667
-3%
|
245 740
+7%
|
383 855
+56%
|
402 818
+5%
|
414 220
+3%
|
430 609
+4%
|
404 264
-6%
|
414 381
+3%
|
412 744
0%
|
407 095
-1%
|
420 068
+3%
|
423 986
+1%
|
431 995
+2%
|
445 975
+3%
|
405 277
-9%
|
388 617
-4%
|
380 424
-2%
|
375 928
-1%
|
421 317
+12%
|
440 069
+4%
|
441 548
+0%
|
439 607
0%
|
431 724
-2%
|
418 151
-3%
|
401 469
-4%
|
379 319
-6%
|
330 832
-13%
|
318 496
-4%
|
323 468
+2%
|
327 645
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(412 650)
|
(422 282)
|
(428 514)
|
(437 920)
|
(442 808)
|
(436 572)
|
(431 667)
|
(422 991)
|
(386 748)
|
(395 279)
|
(372 130)
|
(365 394)
|
(359 732)
|
(321 401)
|
(320 739)
|
(311 283)
|
(316 763)
|
(314 139)
|
(317 456)
|
(316 179)
|
(314 939)
|
(342 680)
|
(352 895)
|
(353 786)
|
(363 705)
|
(353 813)
|
(341 908)
|
(336 272)
|
(328 830)
|
(338 205)
|
(348 447)
|
(349 060)
|
(354 619)
|
(347 008)
|
(345 688)
|
(353 343)
|
(358 204)
|
(356 551)
|
(357 387)
|
(357 479)
|
(357 241)
|
|
Selling, General & Administrative |
(412 650)
|
(388 987)
|
(428 514)
|
(437 920)
|
(442 808)
|
(399 865)
|
(431 667)
|
(422 991)
|
(386 748)
|
(365 156)
|
(372 130)
|
(365 394)
|
(359 732)
|
(296 743)
|
(320 736)
|
(311 280)
|
(316 762)
|
(291 429)
|
(316 563)
|
(316 179)
|
(319 051)
|
(310 811)
|
(350 031)
|
(357 899)
|
(363 703)
|
(329 961)
|
(341 908)
|
(336 270)
|
(328 829)
|
(317 236)
|
(348 446)
|
(349 059)
|
(354 618)
|
(325 298)
|
(345 686)
|
(353 342)
|
(358 202)
|
(339 537)
|
(357 387)
|
(357 478)
|
(357 240)
|
|
Research & Development |
0
|
(33 295)
|
0
|
0
|
0
|
(36 707)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24 657)
|
0
|
0
|
0
|
(22 709)
|
0
|
0
|
0
|
(31 868)
|
0
|
0
|
0
|
(23 851)
|
0
|
0
|
0
|
(20 968)
|
0
|
0
|
0
|
(21 708)
|
0
|
0
|
0
|
(17 013)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30 123)
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(893)
|
0
|
4 112
|
(1)
|
(2 864)
|
4 113
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
|
Operating Income |
101 438
N/A
|
108 560
+7%
|
110 216
+2%
|
103 966
-6%
|
78 344
-25%
|
(48 065)
N/A
|
(81 493)
-70%
|
(102 447)
-26%
|
(128 358)
-25%
|
(161 967)
-26%
|
(135 724)
+16%
|
(136 727)
-1%
|
(113 992)
+17%
|
62 454
N/A
|
82 079
+31%
|
102 937
+25%
|
113 846
+11%
|
90 125
-21%
|
96 925
+8%
|
96 565
0%
|
92 156
-5%
|
77 388
-16%
|
71 091
-8%
|
78 209
+10%
|
82 270
+5%
|
51 464
-37%
|
46 709
-9%
|
44 152
-5%
|
47 098
+7%
|
83 112
+76%
|
91 622
+10%
|
92 488
+1%
|
84 988
-8%
|
84 716
0%
|
72 463
-14%
|
48 126
-34%
|
21 115
-56%
|
(25 719)
N/A
|
(38 891)
-51%
|
(34 011)
+13%
|
(29 596)
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14 696)
|
(10 746)
|
(8 872)
|
(4 032)
|
1 489
|
6 555
|
7 827
|
2 989
|
(2 443)
|
(9 396)
|
(20 751)
|
(26 125)
|
(20 549)
|
(22 930)
|
(2 463)
|
9 112
|
10 677
|
6 408
|
(3 195)
|
(6 685)
|
(11 990)
|
(15 140)
|
(9 250)
|
(11 268)
|
(7 928)
|
(1 072)
|
1 174
|
1 265
|
(14 219)
|
(12 596)
|
(6 728)
|
1 285
|
20 833
|
32 142
|
27 946
|
20 069
|
7 166
|
(1 336)
|
(7 021)
|
(680)
|
10 458
|
|
Non-Reccuring Items |
(100 982)
|
(15 134)
|
(10 032)
|
(16 560)
|
(25 982)
|
(123 164)
|
(125 768)
|
(157 685)
|
(151 003)
|
(54 565)
|
(57 506)
|
(22 415)
|
(24 075)
|
(27 778)
|
(27 204)
|
(22 637)
|
(18 233)
|
(1 825)
|
0
|
(1 633)
|
(163)
|
(13 858)
|
0
|
(7 111)
|
(7 024)
|
(23 886)
|
(26 472)
|
(26 053)
|
(20 103)
|
(2 367)
|
2 061
|
2 720
|
(13 788)
|
(36 324)
|
(25 390)
|
(27 854)
|
(18 057)
|
(215 529)
|
(216 757)
|
(217 337)
|
(220 318)
|
|
Gain/Loss on Disposition of Assets |
(4 962)
|
1 851
|
1 860
|
373
|
815
|
8 324
|
8 259
|
7 434
|
7 447
|
0
|
14 572
|
16 387
|
16 261
|
(1 095)
|
(1 409)
|
(3 108)
|
(2 081)
|
1 128
|
1 804
|
2 991
|
4 336
|
9 438
|
8 614
|
8 148
|
5 919
|
5 798
|
8 074
|
7 609
|
0
|
5 620
|
(400)
|
(48)
|
7 848
|
10 537
|
11 105
|
11 316
|
7 460
|
6 956
|
5 320
|
6 266
|
2 419
|
|
Total Other Income |
(54 494)
|
(38 561)
|
(34 705)
|
(28 923)
|
(30 069)
|
(32 484)
|
(26 646)
|
(28 046)
|
(23 925)
|
(5 194)
|
(24 764)
|
(21 547)
|
(18 689)
|
(11 238)
|
(11 778)
|
(11 905)
|
(11 413)
|
(6 420)
|
(407)
|
2 318
|
4 971
|
600
|
(3 041)
|
(3 678)
|
(2 986)
|
27
|
(117)
|
1 546
|
7 009
|
(7 327)
|
(4 767)
|
(7 046)
|
(1 247)
|
(1 269)
|
7 010
|
6 761
|
2 232
|
(3 415)
|
(2 579)
|
(2 869)
|
(4 813)
|
|
Pre-Tax Income |
(73 696)
N/A
|
45 970
N/A
|
58 467
+27%
|
54 824
-6%
|
24 597
-55%
|
(188 834)
N/A
|
(217 821)
-15%
|
(277 755)
-28%
|
(298 282)
-7%
|
(231 122)
+23%
|
(224 173)
+3%
|
(190 427)
+15%
|
(161 044)
+15%
|
(587)
+100%
|
39 225
N/A
|
74 399
+90%
|
92 796
+25%
|
89 416
-4%
|
95 127
+6%
|
93 556
-2%
|
89 310
-5%
|
58 428
-35%
|
67 414
+15%
|
64 300
-5%
|
70 251
+9%
|
32 331
-54%
|
29 368
-9%
|
28 519
-3%
|
19 785
-31%
|
66 442
+236%
|
81 788
+23%
|
89 399
+9%
|
98 634
+10%
|
89 802
-9%
|
93 134
+4%
|
58 418
-37%
|
19 916
-66%
|
(239 043)
N/A
|
(259 928)
-9%
|
(248 631)
+4%
|
(241 850)
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28 206)
|
(32 982)
|
(29 112)
|
(32 393)
|
(36 040)
|
(31 413)
|
(34 597)
|
(31 575)
|
(22 432)
|
(22 064)
|
(23 020)
|
(24 712)
|
(26 740)
|
(23 738)
|
(21 875)
|
(18 773)
|
(20 464)
|
(18 711)
|
(20 683)
|
(17 780)
|
(12 420)
|
(1 234)
|
359
|
(2 527)
|
(4 517)
|
(17 773)
|
(18 986)
|
(18 089)
|
(17 768)
|
(14 215)
|
(16 340)
|
(19 772)
|
(18 540)
|
(16 045)
|
(13 826)
|
(14 589)
|
(22 310)
|
(22 610)
|
(23 014)
|
(19 330)
|
(11 353)
|
|
Income from Continuing Operations |
(101 902)
|
12 988
|
29 355
|
22 431
|
(11 443)
|
(220 247)
|
(252 418)
|
(309 330)
|
(320 714)
|
(253 186)
|
(247 193)
|
(215 139)
|
(187 784)
|
(24 325)
|
17 350
|
55 626
|
72 332
|
70 705
|
74 444
|
75 776
|
76 890
|
57 194
|
67 773
|
61 773
|
65 734
|
14 558
|
10 382
|
10 430
|
2 017
|
52 227
|
65 448
|
69 627
|
80 094
|
73 757
|
79 308
|
43 829
|
(2 394)
|
(261 653)
|
(282 942)
|
(267 961)
|
(253 203)
|
|
Income to Minority Interest |
(1 378)
|
(1 429)
|
(1 607)
|
(1 800)
|
(1 878)
|
(2 100)
|
(2 123)
|
(1 369)
|
(2 801)
|
(2 786)
|
(2 249)
|
(2 643)
|
(1 024)
|
(551)
|
(297)
|
(343)
|
(659)
|
(479)
|
507
|
641
|
1 030
|
6 817
|
(206)
|
(1 079)
|
(2 146)
|
(831)
|
(1 002)
|
(335)
|
416
|
1 036
|
1 286
|
2 385
|
2 861
|
234
|
(57)
|
(2 011)
|
(1 702)
|
814
|
691
|
1 743
|
1 634
|
|
Net Income (Common) |
(103 280)
N/A
|
11 559
N/A
|
27 748
+140%
|
20 631
-26%
|
(13 321)
N/A
|
(222 347)
-1 569%
|
(254 561)
-14%
|
(312 545)
-23%
|
(327 187)
-5%
|
(261 450)
+20%
|
(256 668)
+2%
|
(224 114)
+13%
|
(194 656)
+13%
|
(30 230)
+84%
|
13 467
N/A
|
49 922
+271%
|
66 276
+33%
|
64 796
-2%
|
68 170
+5%
|
71 019
+4%
|
74 397
+5%
|
61 134
-18%
|
66 040
+8%
|
60 490
-8%
|
62 888
+4%
|
13 726
-78%
|
9 379
-32%
|
10 094
+8%
|
2 431
-76%
|
53 263
+2 091%
|
66 733
+25%
|
72 014
+8%
|
82 956
+15%
|
73 991
-11%
|
79 251
+7%
|
41 815
-47%
|
(4 096)
N/A
|
(260 840)
-6 268%
|
(282 252)
-8%
|
(266 217)
+6%
|
(251 571)
+6%
|
|
EPS (Diluted) |
-561.3
N/A
|
78.63
N/A
|
164.18
+109%
|
122.07
-26%
|
-78.82
N/A
|
-1 315.08
-1 568%
|
-1 506.27
-15%
|
-1 849.37
-23%
|
-1 936.01
-5%
|
-1 546.4
+20%
|
-1 518.74
+2%
|
-588.22
+61%
|
-336.19
+43%
|
-68.55
+80%
|
16.5
N/A
|
61.17
+271%
|
81.22
+33%
|
78.98
-3%
|
82.53
+4%
|
85.97
+4%
|
90.08
+5%
|
75.51
-16%
|
103.99
+38%
|
95.25
-8%
|
99.02
+4%
|
21.61
-78%
|
15.35
-29%
|
16.52
+8%
|
3.98
-76%
|
87.2
+2 091%
|
109.25
+25%
|
117.9
+8%
|
135.82
+15%
|
121.14
-11%
|
127.73
+5%
|
64.81
-49%
|
-6.32
N/A
|
-407.31
-6 345%
|
-434.72
-7%
|
-410.02
+6%
|
-387.46
+6%
|