Uniden Holdings Corp
TSE:6815
Income Statement
Earnings Waterfall
Uniden Holdings Corp
Revenue
|
14.6B
JPY
|
Cost of Revenue
|
-8.7B
JPY
|
Gross Profit
|
6B
JPY
|
Operating Expenses
|
-4.4B
JPY
|
Operating Income
|
1.5B
JPY
|
Other Expenses
|
1.3B
JPY
|
Net Income
|
2.8B
JPY
|
Income Statement
Uniden Holdings Corp
Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
30 053
N/A
|
28 248
-6%
|
27 598
-2%
|
26 450
-4%
|
24 926
-6%
|
23 055
-8%
|
20 975
-9%
|
18 940
-10%
|
17 577
-7%
|
16 483
-6%
|
16 576
+1%
|
15 941
-4%
|
14 718
-8%
|
14 234
-3%
|
12 985
-9%
|
12 744
-2%
|
12 704
0%
|
12 681
0%
|
13 091
+3%
|
13 993
+7%
|
15 194
+9%
|
15 285
+1%
|
15 141
-1%
|
15 906
+5%
|
17 462
+10%
|
19 275
+10%
|
20 669
+7%
|
20 862
+1%
|
18 635
-11%
|
16 852
-10%
|
20 034
+19%
|
18 432
-8%
|
19 484
+6%
|
22 953
+18%
|
19 270
-16%
|
18 752
-3%
|
17 328
-8%
|
13 766
-21%
|
12 887
-6%
|
14 066
+9%
|
14 615
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(22 782)
|
(21 655)
|
(21 534)
|
(20 289)
|
(18 718)
|
(16 982)
|
(14 306)
|
(12 798)
|
(12 080)
|
(11 336)
|
(11 620)
|
(11 394)
|
(10 714)
|
(10 563)
|
(10 192)
|
(9 886)
|
(9 246)
|
(8 811)
|
(8 226)
|
(8 594)
|
(9 508)
|
(9 476)
|
(9 222)
|
(9 660)
|
(11 091)
|
(12 890)
|
(14 204)
|
(14 479)
|
(12 652)
|
(11 109)
|
(15 462)
|
(14 468)
|
(15 189)
|
(18 301)
|
(14 282)
|
(13 728)
|
(12 771)
|
(9 354)
|
(7 959)
|
(8 406)
|
(8 655)
|
|
Gross Profit |
7 271
N/A
|
6 593
-9%
|
6 064
-8%
|
6 161
+2%
|
6 208
+1%
|
6 073
-2%
|
6 669
+10%
|
6 142
-8%
|
5 497
-11%
|
5 147
-6%
|
4 956
-4%
|
4 547
-8%
|
4 004
-12%
|
3 671
-8%
|
2 793
-24%
|
2 858
+2%
|
3 458
+21%
|
3 870
+12%
|
4 865
+26%
|
5 399
+11%
|
5 686
+5%
|
5 809
+2%
|
5 919
+2%
|
6 246
+6%
|
6 371
+2%
|
6 385
+0%
|
6 465
+1%
|
6 383
-1%
|
5 983
-6%
|
5 743
-4%
|
4 572
-20%
|
3 964
-13%
|
4 295
+8%
|
4 652
+8%
|
4 988
+7%
|
5 024
+1%
|
4 557
-9%
|
4 412
-3%
|
4 928
+12%
|
5 660
+15%
|
5 960
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 864)
|
(7 386)
|
(7 254)
|
(7 101)
|
(6 658)
|
(6 253)
|
(5 675)
|
(5 144)
|
(4 687)
|
(4 414)
|
(4 548)
|
(4 543)
|
(4 630)
|
(4 437)
|
(4 182)
|
(3 947)
|
(3 701)
|
(3 765)
|
(3 624)
|
(3 708)
|
(3 769)
|
(3 830)
|
(3 926)
|
(4 106)
|
(4 200)
|
(4 269)
|
(4 171)
|
(4 057)
|
(4 036)
|
(3 925)
|
(4 028)
|
(4 314)
|
(4 066)
|
(4 019)
|
(3 546)
|
(4 103)
|
(3 642)
|
(3 334)
|
(3 712)
|
(3 889)
|
(4 424)
|
|
Selling, General & Administrative |
(7 864)
|
(7 386)
|
(5 819)
|
(7 101)
|
(6 658)
|
(6 253)
|
(4 945)
|
(5 144)
|
(4 687)
|
(4 414)
|
(3 957)
|
(4 543)
|
(4 630)
|
(4 436)
|
(3 700)
|
(3 946)
|
(3 701)
|
(3 765)
|
(3 287)
|
(3 707)
|
(3 767)
|
(3 828)
|
(3 604)
|
(4 111)
|
(4 200)
|
(4 275)
|
(3 755)
|
(4 056)
|
(4 035)
|
(3 924)
|
(3 690)
|
(3 903)
|
(3 654)
|
(4 019)
|
(3 301)
|
(3 648)
|
(3 641)
|
(3 334)
|
(3 415)
|
(3 887)
|
(4 422)
|
|
Research & Development |
0
|
0
|
(1 435)
|
0
|
0
|
0
|
(730)
|
0
|
0
|
0
|
(591)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(336)
|
0
|
0
|
0
|
(322)
|
0
|
0
|
0
|
(415)
|
0
|
0
|
0
|
(338)
|
0
|
0
|
0
|
(244)
|
0
|
0
|
0
|
(295)
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(482)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
5
|
0
|
6
|
(1)
|
(1)
|
0
|
0
|
0
|
(411)
|
(412)
|
0
|
(1)
|
(455)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
|
Operating Income |
(593)
N/A
|
(793)
-34%
|
(1 190)
-50%
|
(940)
+21%
|
(450)
+52%
|
(180)
+60%
|
994
N/A
|
998
+0%
|
810
-19%
|
733
-10%
|
408
-44%
|
4
-99%
|
(626)
N/A
|
(766)
-22%
|
(1 389)
-81%
|
(1 089)
+22%
|
(243)
+78%
|
105
N/A
|
1 241
+1 082%
|
1 691
+36%
|
1 917
+13%
|
1 979
+3%
|
1 993
+1%
|
2 140
+7%
|
2 171
+1%
|
2 116
-3%
|
2 294
+8%
|
2 326
+1%
|
1 947
-16%
|
1 818
-7%
|
544
-70%
|
(350)
N/A
|
229
N/A
|
633
+176%
|
1 442
+128%
|
921
-36%
|
915
-1%
|
1 078
+18%
|
1 216
+13%
|
1 771
+46%
|
1 536
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
21
|
202
|
138
|
121
|
74
|
20
|
(49)
|
(8)
|
21
|
85
|
10
|
80
|
(74)
|
(48)
|
17
|
(148)
|
(128)
|
204
|
143
|
198
|
322
|
(33)
|
2
|
14
|
(9)
|
109
|
(69)
|
(74)
|
(68)
|
(106)
|
6
|
(38)
|
(69)
|
5
|
4
|
124
|
221
|
353
|
740
|
1 158
|
|
Non-Reccuring Items |
81
|
(328)
|
(1 506)
|
(1 455)
|
(1 396)
|
(1 372)
|
(415)
|
(474)
|
(807)
|
(648)
|
(337)
|
(232)
|
83
|
114
|
(3 014)
|
(3 006)
|
(2 977)
|
(2 986)
|
10
|
31
|
7
|
(14)
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
360
|
(412)
|
0
|
0
|
(832)
|
(454)
|
0
|
(451)
|
(390)
|
3
|
3
|
149
|
|
Gain/Loss on Disposition of Assets |
11
|
13
|
139
|
140
|
211
|
206
|
104
|
89
|
265
|
294
|
564
|
569
|
330
|
312
|
0
|
(21)
|
(23)
|
(28)
|
14
|
14
|
38
|
44
|
30
|
73
|
29
|
34
|
49
|
6
|
3
|
(1)
|
(5)
|
(5)
|
(2)
|
0
|
3 817
|
17
|
29
|
348
|
349
|
333
|
321
|
|
Total Other Income |
420
|
472
|
262
|
392
|
93
|
3
|
(54)
|
(50)
|
(32)
|
(3)
|
11
|
32
|
(4)
|
2
|
(31)
|
9
|
0
|
(1)
|
7
|
8
|
19
|
24
|
3
|
(18)
|
(31)
|
(33)
|
(27)
|
1
|
(9)
|
(19)
|
8
|
(2)
|
13
|
3 830
|
(29)
|
3 801
|
3 819
|
29
|
69
|
82
|
70
|
|
Pre-Tax Income |
(82)
N/A
|
(615)
-650%
|
(2 093)
-240%
|
(1 725)
+18%
|
(1 421)
+18%
|
(1 269)
+11%
|
649
N/A
|
514
-21%
|
228
-56%
|
397
+74%
|
731
+84%
|
383
-48%
|
(137)
N/A
|
(412)
-201%
|
(4 482)
-988%
|
(4 090)
+9%
|
(3 391)
+17%
|
(3 038)
+10%
|
1 476
N/A
|
1 887
+28%
|
2 179
+15%
|
2 355
+8%
|
1 998
-15%
|
2 197
+10%
|
2 183
-1%
|
2 108
-3%
|
2 425
+15%
|
2 264
-7%
|
1 867
-18%
|
2 090
+12%
|
29
-99%
|
(351)
N/A
|
202
N/A
|
3 562
+1 663%
|
4 781
+34%
|
4 743
-1%
|
4 436
-6%
|
1 286
-71%
|
1 990
+55%
|
2 929
+47%
|
3 234
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(398)
|
(310)
|
(565)
|
(598)
|
(324)
|
(353)
|
(56)
|
(68)
|
(107)
|
(124)
|
(327)
|
(385)
|
(369)
|
(380)
|
(199)
|
(158)
|
(183)
|
(225)
|
7
|
50
|
(34)
|
8
|
(132)
|
(256)
|
(243)
|
(321)
|
(684)
|
(850)
|
(758)
|
(645)
|
(394)
|
(181)
|
(249)
|
(961)
|
(930)
|
(949)
|
(853)
|
(251)
|
(153)
|
(165)
|
(267)
|
|
Income from Continuing Operations |
(480)
|
(925)
|
(2 658)
|
(2 323)
|
(1 745)
|
(1 622)
|
593
|
446
|
121
|
273
|
404
|
(2)
|
(506)
|
(792)
|
(4 681)
|
(4 248)
|
(3 574)
|
(3 263)
|
1 483
|
1 937
|
2 145
|
2 363
|
1 866
|
1 941
|
1 940
|
1 787
|
1 741
|
1 414
|
1 109
|
1 445
|
(365)
|
(532)
|
(47)
|
2 601
|
3 851
|
3 794
|
3 583
|
1 035
|
1 837
|
2 764
|
2 967
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(14)
|
(15)
|
0
|
0
|
0
|
(5)
|
(43)
|
(107)
|
(106)
|
(97)
|
(192)
|
(213)
|
(307)
|
(361)
|
(419)
|
(336)
|
(282)
|
(98)
|
72
|
4
|
(255)
|
(192)
|
0
|
0
|
186
|
(49)
|
(97)
|
(134)
|
|
Net Income (Common) |
(480)
N/A
|
(925)
-93%
|
(2 658)
-187%
|
(2 323)
+13%
|
(1 745)
+25%
|
(1 622)
+7%
|
593
N/A
|
446
-25%
|
121
-73%
|
273
+126%
|
404
+48%
|
(2)
N/A
|
(513)
-25 550%
|
(807)
-57%
|
(4 697)
-482%
|
(4 265)
+9%
|
(3 585)
+16%
|
(3 266)
+9%
|
1 478
N/A
|
1 893
+28%
|
2 038
+8%
|
2 257
+11%
|
1 768
-22%
|
1 748
-1%
|
1 726
-1%
|
1 479
-14%
|
1 380
-7%
|
994
-28%
|
772
-22%
|
1 163
+51%
|
(463)
N/A
|
(460)
+1%
|
(43)
+91%
|
2 345
N/A
|
3 658
+56%
|
3 623
-1%
|
3 481
-4%
|
1 220
-65%
|
1 787
+46%
|
2 665
+49%
|
2 831
+6%
|
|
EPS (Diluted) |
-80
N/A
|
-154.16
-93%
|
-443
-187%
|
-387.16
+13%
|
-290.83
+25%
|
-270.33
+7%
|
98.83
N/A
|
74.33
-25%
|
20.16
-73%
|
45.5
+126%
|
68.64
+51%
|
-0.35
N/A
|
-85.5
-24 329%
|
-134.5
-57%
|
-798.17
-493%
|
-710.83
+11%
|
-597.5
+16%
|
-544.33
+9%
|
251.21
N/A
|
315.5
+26%
|
339.66
+8%
|
376.16
+11%
|
300.56
-20%
|
291.33
-3%
|
293.44
+1%
|
251.46
-14%
|
234.64
-7%
|
169.01
-28%
|
131.27
-22%
|
197.77
+51%
|
-78.73
N/A
|
-78.24
+1%
|
-7.31
+91%
|
398.84
N/A
|
622.13
+56%
|
616.2
-1%
|
592.08
-4%
|
207.52
-65%
|
303.96
+46%
|
453.32
+49%
|
481.73
+6%
|