Ono Sokki Co Ltd
TSE:6858
Income Statement
Earnings Waterfall
Ono Sokki Co Ltd
Revenue
|
11.5B
JPY
|
Cost of Revenue
|
-6.2B
JPY
|
Gross Profit
|
5.3B
JPY
|
Operating Expenses
|
-5.2B
JPY
|
Operating Income
|
139m
JPY
|
Other Expenses
|
299m
JPY
|
Net Income
|
438m
JPY
|
Income Statement
Ono Sokki 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 |
12 526
N/A
|
13 354
+7%
|
12 603
-6%
|
13 135
+4%
|
12 449
-5%
|
13 115
+5%
|
13 773
+5%
|
13 207
-4%
|
13 333
+1%
|
13 494
+1%
|
13 709
+2%
|
13 594
-1%
|
13 133
-3%
|
12 502
-5%
|
12 117
-3%
|
11 587
-4%
|
12 077
+4%
|
12 264
+2%
|
13 115
+7%
|
14 200
+8%
|
14 440
+2%
|
14 153
-2%
|
13 017
-8%
|
12 342
-5%
|
13 034
+6%
|
12 743
-2%
|
13 738
+8%
|
13 281
-3%
|
11 841
-11%
|
10 671
-10%
|
9 885
-7%
|
10 030
+1%
|
9 852
-2%
|
10 551
+7%
|
9 989
-5%
|
9 845
-1%
|
10 928
+11%
|
10 317
-6%
|
10 968
+6%
|
11 388
+4%
|
11 539
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 153)
|
(6 560)
|
(6 188)
|
(6 534)
|
(6 248)
|
(6 784)
|
(7 097)
|
(6 885)
|
(7 128)
|
(7 165)
|
(7 404)
|
(7 357)
|
(6 931)
|
(6 527)
|
(6 333)
|
(5 925)
|
(6 149)
|
(6 223)
|
(6 604)
|
(7 466)
|
(7 705)
|
(7 484)
|
(6 996)
|
(6 500)
|
(6 872)
|
(6 889)
|
(7 654)
|
(7 514)
|
(6 771)
|
(6 120)
|
(5 511)
|
(5 583)
|
(5 524)
|
(5 838)
|
(5 416)
|
(5 203)
|
(5 681)
|
(5 450)
|
(5 857)
|
(6 186)
|
(6 247)
|
|
Gross Profit |
6 373
N/A
|
6 794
+7%
|
6 415
-6%
|
6 601
+3%
|
6 201
-6%
|
6 331
+2%
|
6 676
+5%
|
6 322
-5%
|
6 206
-2%
|
6 330
+2%
|
6 306
0%
|
6 238
-1%
|
6 202
-1%
|
5 975
-4%
|
5 784
-3%
|
5 662
-2%
|
5 928
+5%
|
6 041
+2%
|
6 511
+8%
|
6 734
+3%
|
6 735
+0%
|
6 669
-1%
|
6 021
-10%
|
5 842
-3%
|
6 162
+5%
|
5 854
-5%
|
6 084
+4%
|
5 767
-5%
|
5 070
-12%
|
4 551
-10%
|
4 374
-4%
|
4 447
+2%
|
4 328
-3%
|
4 713
+9%
|
4 573
-3%
|
4 642
+2%
|
5 247
+13%
|
4 867
-7%
|
5 111
+5%
|
5 202
+2%
|
5 292
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 667)
|
(4 784)
|
(4 873)
|
(4 975)
|
(5 113)
|
(5 164)
|
(5 341)
|
(5 594)
|
(5 737)
|
(5 832)
|
(5 891)
|
(5 919)
|
(5 841)
|
(5 915)
|
(5 991)
|
(5 852)
|
(5 745)
|
(5 705)
|
(5 620)
|
(5 653)
|
(5 773)
|
(5 854)
|
(5 883)
|
(5 772)
|
(5 708)
|
(5 757)
|
(5 694)
|
(5 750)
|
(5 636)
|
(5 394)
|
(5 321)
|
(5 194)
|
(5 187)
|
(5 174)
|
(5 169)
|
(5 200)
|
(5 192)
|
(5 214)
|
(5 177)
|
(5 150)
|
(5 153)
|
|
Selling, General & Administrative |
(4 667)
|
(4 784)
|
(4 873)
|
(4 975)
|
(3 573)
|
(5 164)
|
(5 342)
|
(5 595)
|
(3 968)
|
(5 831)
|
(5 890)
|
(5 918)
|
(4 246)
|
(5 916)
|
(5 991)
|
(5 853)
|
(4 073)
|
(5 705)
|
(5 621)
|
(5 653)
|
(4 237)
|
(5 853)
|
(5 882)
|
(5 770)
|
(4 172)
|
(5 756)
|
(5 692)
|
(5 748)
|
(3 954)
|
(5 384)
|
(5 320)
|
(5 194)
|
(3 813)
|
(5 175)
|
(5 170)
|
(5 201)
|
(3 797)
|
(5 211)
|
(5 175)
|
(5 149)
|
(3 948)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(1 447)
|
0
|
0
|
0
|
(1 679)
|
0
|
0
|
0
|
(1 489)
|
0
|
0
|
0
|
(1 466)
|
0
|
0
|
0
|
(1 329)
|
0
|
0
|
0
|
(1 326)
|
0
|
0
|
0
|
(1 476)
|
0
|
0
|
0
|
(1 176)
|
0
|
0
|
0
|
(1 298)
|
0
|
0
|
0
|
(1 076)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
(208)
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(129)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
(0)
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(10)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
|
Operating Income |
1 706
N/A
|
2 010
+18%
|
1 542
-23%
|
1 626
+5%
|
1 088
-33%
|
1 167
+7%
|
1 335
+14%
|
728
-45%
|
468
-36%
|
497
+6%
|
414
-17%
|
318
-23%
|
361
+14%
|
60
-83%
|
(207)
N/A
|
(190)
+8%
|
183
N/A
|
336
+84%
|
891
+165%
|
1 081
+21%
|
962
-11%
|
815
-15%
|
138
-83%
|
70
-49%
|
454
+549%
|
97
-79%
|
390
+302%
|
17
-96%
|
(566)
N/A
|
(843)
-49%
|
(947)
-12%
|
(747)
+21%
|
(859)
-15%
|
(461)
+46%
|
(596)
-29%
|
(558)
+6%
|
55
N/A
|
(347)
N/A
|
(66)
+81%
|
52
N/A
|
139
+167%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
30
|
27
|
31
|
32
|
37
|
35
|
38
|
34
|
117
|
43
|
34
|
44
|
34
|
30
|
35
|
27
|
105
|
102
|
95
|
91
|
29
|
21
|
34
|
35
|
34
|
33
|
36
|
32
|
36
|
70
|
60
|
58
|
156
|
127
|
135
|
128
|
73
|
67
|
64
|
73
|
238
|
|
Non-Reccuring Items |
(1)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(4)
|
77
|
77
|
77
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(8)
|
(5)
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(8)
|
(10)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(80)
|
|
Gain/Loss on Disposition of Assets |
67
|
0
|
68
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
30
|
69
|
4
|
(3)
|
(3)
|
129
|
131
|
142
|
146
|
12
|
14
|
10
|
13
|
17
|
24
|
22
|
23
|
27
|
26
|
35
|
41
|
47
|
43
|
30
|
12
|
6
|
(4)
|
3
|
7
|
42
|
70
|
91
|
114
|
113
|
91
|
137
|
127
|
103
|
108
|
48
|
34
|
|
Pre-Tax Income |
1 833
N/A
|
2 106
+15%
|
1 646
-22%
|
1 657
+1%
|
1 123
-32%
|
1 332
+19%
|
1 504
+13%
|
904
-40%
|
728
-19%
|
630
-13%
|
540
-14%
|
450
-17%
|
408
-9%
|
105
-74%
|
(150)
N/A
|
(144)
+4%
|
306
N/A
|
461
+51%
|
1 008
+119%
|
1 200
+19%
|
1 027
-14%
|
878
-15%
|
210
-76%
|
134
-36%
|
502
+275%
|
138
-73%
|
424
+207%
|
54
-87%
|
(531)
N/A
|
(731)
-38%
|
(825)
-13%
|
(608)
+26%
|
(590)
+3%
|
(222)
+62%
|
(371)
-67%
|
(292)
+21%
|
255
N/A
|
(177)
N/A
|
106
N/A
|
173
+63%
|
331
+91%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(591)
|
(727)
|
(521)
|
(555)
|
86
|
(88)
|
(154)
|
50
|
(306)
|
(209)
|
(216)
|
(205)
|
(172)
|
(26)
|
29
|
8
|
(105)
|
(148)
|
(318)
|
(351)
|
(320)
|
(262)
|
(78)
|
(56)
|
(126)
|
(40)
|
(120)
|
(235)
|
(54)
|
65
|
(758)
|
(705)
|
(663)
|
(719)
|
(43)
|
13
|
(4)
|
29
|
(37)
|
(9)
|
147
|
|
Income from Continuing Operations |
1 242
|
1 379
|
1 125
|
1 102
|
1 209
|
1 244
|
1 350
|
954
|
422
|
421
|
324
|
245
|
236
|
79
|
(121)
|
(136)
|
201
|
313
|
690
|
849
|
707
|
616
|
132
|
78
|
376
|
98
|
304
|
(181)
|
(585)
|
(666)
|
(1 583)
|
(1 313)
|
(1 253)
|
(941)
|
(414)
|
(279)
|
251
|
(148)
|
69
|
164
|
478
|
|
Income to Minority Interest |
(12)
|
(16)
|
(17)
|
(15)
|
(13)
|
(10)
|
(2)
|
(4)
|
(9)
|
(4)
|
(8)
|
(9)
|
(0)
|
0
|
7
|
5
|
(3)
|
(7)
|
(24)
|
(20)
|
(14)
|
(19)
|
(1)
|
(1)
|
(17)
|
(4)
|
(2)
|
0
|
10
|
(17)
|
(13)
|
(13)
|
(17)
|
8
|
5
|
(6)
|
(4)
|
(22)
|
(25)
|
(20)
|
(40)
|
|
Net Income (Common) |
1 230
N/A
|
1 362
+11%
|
1 106
-19%
|
1 087
-2%
|
1 196
+10%
|
1 235
+3%
|
1 349
+9%
|
949
-30%
|
413
-57%
|
417
+1%
|
315
-24%
|
237
-25%
|
236
0%
|
78
-67%
|
(111)
N/A
|
(131)
-18%
|
198
N/A
|
306
+54%
|
664
+117%
|
829
+25%
|
692
-17%
|
595
-14%
|
130
-78%
|
77
-41%
|
357
+364%
|
94
-74%
|
300
+219%
|
(183)
N/A
|
(576)
-215%
|
(683)
-19%
|
(1 597)
-134%
|
(1 329)
+17%
|
(1 271)
+4%
|
(935)
+26%
|
(409)
+56%
|
(284)
+31%
|
246
N/A
|
(172)
N/A
|
42
N/A
|
142
+238%
|
438
+208%
|
|
EPS (Diluted) |
94.58
N/A
|
104.73
+11%
|
85.04
-19%
|
84.23
-1%
|
92
+9%
|
98.83
+7%
|
108.82
+10%
|
77.81
-28%
|
33.6
-57%
|
35
+4%
|
26.65
-24%
|
20.38
-24%
|
20.22
-1%
|
6.84
-66%
|
-9.73
N/A
|
-11.49
-18%
|
17.34
N/A
|
26.85
+55%
|
58.77
+119%
|
74.03
+26%
|
61.1
-17%
|
52.83
-14%
|
11.64
-78%
|
6.89
-41%
|
31.55
+358%
|
8.29
-74%
|
26.76
+223%
|
-16.32
N/A
|
-51.42
-215%
|
-59.72
-16%
|
-142.42
-138%
|
-118.51
+17%
|
-114.63
+3%
|
-87.92
+23%
|
-39.46
+55%
|
-27.39
+31%
|
23
N/A
|
-16.04
N/A
|
3.97
N/A
|
13.43
+238%
|
40.62
+202%
|