Nihon Dempa Kogyo Co Ltd
TSE:6779
Nihon Dempa Kogyo Co Ltd
TSE:6779
Price:
1 281 JPY
-0.39%
Market Closed
Updated:
May 9, 2024
Income Statement
Earnings Waterfall
Nihon Dempa Kogyo Co Ltd
Nihon Dempa Kogyo Co Ltd
|
Revenue
|
50B
JPY
|
|
Cost of Revenue
|
-35.6B
JPY
|
|
Gross Profit
|
14.4B
JPY
|
|
Operating Expenses
|
-9.7B
JPY
|
|
Operating Income
|
4.7B
JPY
|
|
Other Expenses
|
-1.8B
JPY
|
|
Net Income
|
2.9B
JPY
|
Income Statement
Nihon Dempa Kogyo Co Ltd
Nihon Dempa Kogyo Co 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 |
50 839
N/A
|
50 774
0%
|
50 272
-1%
|
49 627
-1%
|
48 392
-2%
|
47 730
-1%
|
47 222
-1%
|
46 051
-2%
|
45 494
-1%
|
44 850
-1%
|
44 275
-1%
|
43 727
-1%
|
43 617
0%
|
43 791
+0%
|
43 662
0%
|
44 406
+2%
|
44 062
-1%
|
43 952
0%
|
43 848
0%
|
42 928
-2%
|
42 974
+0%
|
42 498
-1%
|
41 338
-3%
|
41 104
-1%
|
39 983
-3%
|
39 468
-1%
|
37 723
-4%
|
37 217
-1%
|
38 078
+2%
|
39 195
+3%
|
42 469
+8%
|
43 887
+3%
|
44 710
+2%
|
45 408
+2%
|
47 092
+4%
|
49 641
+5%
|
51 594
+4%
|
52 508
+2%
|
51 613
-2%
|
50 672
-2%
|
49 979
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(41 433)
|
(40 978)
|
(40 682)
|
(40 156)
|
(38 837)
|
(38 801)
|
(38 560)
|
(37 653)
|
(37 124)
|
(36 137)
|
(35 331)
|
(34 948)
|
(34 994)
|
(34 620)
|
(34 599)
|
(35 658)
|
(35 631)
|
(37 768)
|
(37 851)
|
(37 045)
|
(37 258)
|
(35 497)
|
(34 737)
|
(34 600)
|
(33 913)
|
(33 726)
|
(34 192)
|
(34 131)
|
(34 498)
|
(32 616)
|
(34 297)
|
(33 866)
|
(33 376)
|
(32 898)
|
(33 358)
|
(34 550)
|
(35 494)
|
(36 097)
|
(36 169)
|
(35 977)
|
(35 557)
|
|
| Gross Profit |
9 406
N/A
|
9 796
+4%
|
9 590
-2%
|
9 471
-1%
|
9 555
+1%
|
8 929
-7%
|
8 662
-3%
|
8 398
-3%
|
8 370
0%
|
8 713
+4%
|
8 944
+3%
|
8 779
-2%
|
8 623
-2%
|
9 171
+6%
|
9 063
-1%
|
8 748
-3%
|
8 431
-4%
|
6 184
-27%
|
5 997
-3%
|
5 883
-2%
|
5 716
-3%
|
7 001
+22%
|
6 601
-6%
|
6 504
-1%
|
6 070
-7%
|
5 742
-5%
|
3 531
-39%
|
3 086
-13%
|
3 580
+16%
|
6 579
+84%
|
8 172
+24%
|
10 021
+23%
|
11 334
+13%
|
12 510
+10%
|
13 734
+10%
|
15 091
+10%
|
16 100
+7%
|
16 411
+2%
|
15 444
-6%
|
14 695
-5%
|
14 422
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 615)
|
(9 680)
|
(9 755)
|
(9 476)
|
(9 579)
|
(8 052)
|
(7 771)
|
(7 945)
|
(7 570)
|
(8 748)
|
(8 445)
|
(8 270)
|
(8 217)
|
(8 541)
|
(8 518)
|
(8 603)
|
(8 623)
|
(8 642)
|
(15 804)
|
(15 680)
|
(15 504)
|
(8 177)
|
(7 355)
|
(7 371)
|
(9 423)
|
(7 686)
|
(9 832)
|
(9 552)
|
(5 570)
|
(7 141)
|
(5 610)
|
(5 755)
|
(7 706)
|
(7 886)
|
(8 273)
|
(8 702)
|
(9 093)
|
(9 219)
|
(9 353)
|
(9 519)
|
(9 737)
|
|
| Selling, General & Administrative |
(7 089)
|
(7 262)
|
(7 301)
|
(7 335)
|
(7 376)
|
(7 329)
|
(7 167)
|
(7 006)
|
(6 736)
|
(6 378)
|
(6 220)
|
(6 068)
|
(5 998)
|
(6 215)
|
(6 248)
|
(6 375)
|
(6 398)
|
(6 368)
|
(6 325)
|
(6 220)
|
(6 128)
|
(6 015)
|
(5 799)
|
(5 729)
|
(5 440)
|
(5 462)
|
(5 095)
|
(4 879)
|
(5 042)
|
(5 044)
|
(5 355)
|
(5 573)
|
(5 770)
|
(6 099)
|
(6 384)
|
(6 743)
|
(7 100)
|
(7 285)
|
(7 397)
|
(7 553)
|
(7 643)
|
|
| Research & Development |
(2 311)
|
(2 221)
|
(2 160)
|
(2 131)
|
(2 136)
|
(2 133)
|
(2 096)
|
(2 051)
|
(1 992)
|
0
|
(1 937)
|
(1 960)
|
(1 969)
|
(2 035)
|
(2 012)
|
(1 948)
|
(1 856)
|
(1 518)
|
(1 784)
|
(1 825)
|
(1 852)
|
(1 670)
|
(1 813)
|
(1 816)
|
(1 781)
|
(1 474)
|
(1 692)
|
(1 633)
|
0
|
(1 409)
|
(1 185)
|
(1 157)
|
(1 541)
|
(1 290)
|
(1 566)
|
(1 630)
|
(1 696)
|
(1 539)
|
(1 762)
|
(1 780)
|
(1 796)
|
|
| Depreciation & Amortization |
(341)
|
(327)
|
(344)
|
(426)
|
(497)
|
(578)
|
(594)
|
(549)
|
(495)
|
(424)
|
(375)
|
(359)
|
(371)
|
(358)
|
(429)
|
(476)
|
(547)
|
(817)
|
(547)
|
(485)
|
(387)
|
(535)
|
(399)
|
(466)
|
(528)
|
(752)
|
(606)
|
(591)
|
(597)
|
(738)
|
(524)
|
(519)
|
(500)
|
(720)
|
(510)
|
(508)
|
(501)
|
(717)
|
(482)
|
(482)
|
(481)
|
|
| Other Operating Expenses |
126
|
130
|
50
|
416
|
430
|
1 988
|
2 086
|
1 661
|
1 653
|
(1 946)
|
87
|
117
|
121
|
67
|
171
|
196
|
178
|
61
|
(7 148)
|
(7 150)
|
(7 137)
|
43
|
656
|
640
|
(1 674)
|
2
|
(2 439)
|
(2 449)
|
69
|
50
|
1 454
|
1 494
|
105
|
223
|
187
|
179
|
204
|
322
|
288
|
296
|
183
|
|
| Operating Income |
(209)
N/A
|
116
N/A
|
(165)
N/A
|
(5)
+97%
|
(24)
-380%
|
877
N/A
|
891
+2%
|
453
-49%
|
800
+77%
|
(35)
N/A
|
499
N/A
|
509
+2%
|
406
-20%
|
630
+55%
|
545
-13%
|
145
-73%
|
(192)
N/A
|
(2 458)
-1 180%
|
(9 807)
-299%
|
(9 797)
+0%
|
(9 788)
+0%
|
(1 176)
+88%
|
(754)
+36%
|
(867)
-15%
|
(3 353)
-287%
|
(1 944)
+42%
|
(6 301)
-224%
|
(6 466)
-3%
|
(1 990)
+69%
|
(562)
+72%
|
2 562
N/A
|
4 266
+67%
|
3 628
-15%
|
4 624
+27%
|
5 461
+18%
|
6 389
+17%
|
7 007
+10%
|
7 192
+3%
|
6 091
-15%
|
5 176
-15%
|
4 685
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(116)
|
(43)
|
(43)
|
(45)
|
54
|
156
|
264
|
258
|
126
|
106
|
(9)
|
(46)
|
(287)
|
(281)
|
(225)
|
(141)
|
120
|
(5)
|
(15)
|
(149)
|
(258)
|
(271)
|
(313)
|
(179)
|
(181)
|
(311)
|
(393)
|
(493)
|
(592)
|
(249)
|
(248)
|
(269)
|
(149)
|
(231)
|
(162)
|
(306)
|
(767)
|
(1 065)
|
(1 440)
|
(1 198)
|
(1 013)
|
|
| Non-Reccuring Items |
195
|
119
|
228
|
305
|
433
|
(674)
|
(559)
|
(561)
|
(814)
|
34
|
(254)
|
(304)
|
(265)
|
127
|
(43)
|
(52)
|
(80)
|
(7 175)
|
106
|
0
|
(139)
|
1 393
|
742
|
(1 076)
|
(1 126)
|
(6 387)
|
(2 243)
|
(598)
|
1 986
|
3 409
|
1 634
|
2 883
|
(45)
|
580
|
661
|
11
|
1 350
|
1 132
|
1 323
|
971
|
224
|
|
| Total Other Income |
2
|
(1)
|
1
|
1
|
(1)
|
0
|
(1)
|
0
|
1
|
(3)
|
1
|
0
|
0
|
(4)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(2)
|
(8)
|
(7)
|
(8)
|
(2)
|
24
|
40
|
24
|
(6)
|
(2)
|
(23)
|
(10)
|
(53)
|
144
|
150
|
153
|
191
|
(4)
|
(7)
|
(7)
|
|
| Pre-Tax Income |
(128)
N/A
|
191
N/A
|
21
-89%
|
256
+1 119%
|
462
+80%
|
359
-22%
|
595
+66%
|
150
-75%
|
113
-25%
|
102
-10%
|
237
+132%
|
159
-33%
|
(146)
N/A
|
472
N/A
|
277
-41%
|
(49)
N/A
|
(153)
-212%
|
(9 640)
-6 201%
|
(9 716)
-1%
|
(9 946)
-2%
|
(10 185)
-2%
|
(56)
+99%
|
(333)
-495%
|
(2 129)
-539%
|
(4 668)
-119%
|
(8 644)
-85%
|
(8 913)
-3%
|
(7 517)
+16%
|
(572)
+92%
|
2 592
N/A
|
3 946
+52%
|
6 857
+74%
|
3 424
-50%
|
4 920
+44%
|
6 104
+24%
|
6 244
+2%
|
7 743
+24%
|
7 450
-4%
|
5 970
-20%
|
4 942
-17%
|
3 889
-21%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(245)
|
(10)
|
(61)
|
(210)
|
(235)
|
(928)
|
(905)
|
(729)
|
(671)
|
215
|
190
|
203
|
219
|
138
|
74
|
41
|
(62)
|
(561)
|
(518)
|
(461)
|
(377)
|
(194)
|
(153)
|
(163)
|
(161)
|
(64)
|
(93)
|
(549)
|
(599)
|
(615)
|
(651)
|
(292)
|
(390)
|
535
|
280
|
131
|
(44)
|
(1 327)
|
(1 091)
|
(981)
|
(976)
|
|
| Income from Continuing Operations |
(373)
|
181
|
(40)
|
46
|
227
|
(569)
|
(310)
|
(579)
|
(558)
|
317
|
427
|
362
|
73
|
610
|
351
|
(8)
|
(215)
|
(10 201)
|
(10 234)
|
(10 407)
|
(10 562)
|
(250)
|
(486)
|
(2 292)
|
(4 829)
|
(8 708)
|
(9 006)
|
(8 066)
|
(1 171)
|
1 977
|
3 295
|
6 565
|
3 034
|
5 455
|
6 384
|
6 375
|
7 699
|
6 123
|
4 879
|
3 961
|
2 913
|
|
| Net Income (Common) |
(372)
N/A
|
181
N/A
|
(41)
N/A
|
44
N/A
|
225
+411%
|
(569)
N/A
|
(310)
+46%
|
(578)
-86%
|
(557)
+4%
|
317
N/A
|
428
+35%
|
363
-15%
|
74
-80%
|
611
+726%
|
352
-42%
|
(7)
N/A
|
(215)
-2 971%
|
(10 202)
-4 645%
|
(10 236)
0%
|
(10 409)
-2%
|
(10 563)
-1%
|
(251)
+98%
|
(486)
-94%
|
(2 292)
-372%
|
(4 830)
-111%
|
(8 709)
-80%
|
(9 009)
-3%
|
(8 069)
+10%
|
(1 172)
+85%
|
1 976
N/A
|
3 294
+67%
|
6 563
+99%
|
3 031
-54%
|
5 455
+80%
|
6 383
+17%
|
6 375
0%
|
7 699
+21%
|
6 123
-20%
|
4 879
-20%
|
3 960
-19%
|
2 912
-26%
|
|
| EPS (Diluted) |
-18.6
N/A
|
9.05
N/A
|
-2.04
N/A
|
2.2
N/A
|
11.25
+411%
|
-28.99
N/A
|
-15.5
+47%
|
-28.9
-86%
|
-27.85
+4%
|
16.15
N/A
|
21.4
+33%
|
18.14
-15%
|
3.7
-80%
|
31.13
+741%
|
17.6
-43%
|
-0.36
N/A
|
-10.75
-2 886%
|
-519.84
-4 736%
|
-511.8
+2%
|
-520.45
-2%
|
-538.24
-3%
|
-12.79
+98%
|
-24.76
-94%
|
-116.79
-372%
|
-246.12
-111%
|
-443.78
-80%
|
-459.07
-3%
|
-411.17
+10%
|
-30.12
+93%
|
61.27
N/A
|
84.66
+38%
|
168.69
+99%
|
77.91
-54%
|
140.2
+80%
|
281.98
+101%
|
275.63
-2%
|
332.88
+21%
|
266.15
-20%
|
210.96
-21%
|
171.51
-19%
|
126.27
-26%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
