Hioki EE Corp
TSE:6866
Income Statement
Earnings Waterfall
Hioki EE Corp
Revenue
|
39.2B
JPY
|
Cost of Revenue
|
-20.9B
JPY
|
Gross Profit
|
18.3B
JPY
|
Operating Expenses
|
-10.3B
JPY
|
Operating Income
|
8B
JPY
|
Other Expenses
|
-1.6B
JPY
|
Net Income
|
6.3B
JPY
|
Income Statement
Hioki EE 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 |
14 332
N/A
|
14 898
+4%
|
15 419
+3%
|
16 242
+5%
|
17 087
+5%
|
17 963
+5%
|
18 632
+4%
|
19 176
+3%
|
19 432
+1%
|
19 721
+1%
|
19 089
-3%
|
18 578
-3%
|
18 132
-2%
|
18 219
+0%
|
18 955
+4%
|
19 936
+5%
|
20 892
+5%
|
21 623
+4%
|
22 136
+2%
|
22 612
+2%
|
23 288
+3%
|
23 384
+0%
|
23 517
+1%
|
23 001
-2%
|
22 810
-1%
|
22 532
-1%
|
21 756
-3%
|
21 774
+0%
|
21 664
-1%
|
22 784
+5%
|
25 627
+12%
|
27 298
+7%
|
29 322
+7%
|
30 660
+5%
|
30 565
0%
|
32 675
+7%
|
34 371
+5%
|
36 112
+5%
|
38 824
+8%
|
39 046
+1%
|
39 154
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 315)
|
(9 412)
|
(9 524)
|
(9 804)
|
(10 180)
|
(10 496)
|
(10 936)
|
(11 197)
|
(11 086)
|
(11 335)
|
(11 069)
|
(10 947)
|
(11 054)
|
(11 115)
|
(11 372)
|
(11 695)
|
(12 031)
|
(12 256)
|
(12 453)
|
(12 615)
|
(12 925)
|
(12 990)
|
(13 033)
|
(12 862)
|
(12 745)
|
(12 663)
|
(12 126)
|
(12 382)
|
(12 349)
|
(12 765)
|
(14 110)
|
(14 636)
|
(15 684)
|
(16 528)
|
(16 743)
|
(17 799)
|
(18 501)
|
(19 237)
|
(20 557)
|
(20 626)
|
(20 889)
|
|
Gross Profit |
5 017
N/A
|
5 486
+9%
|
5 895
+7%
|
6 437
+9%
|
6 906
+7%
|
7 467
+8%
|
7 696
+3%
|
7 979
+4%
|
8 347
+5%
|
8 386
+0%
|
8 019
-4%
|
7 631
-5%
|
7 078
-7%
|
7 105
+0%
|
7 582
+7%
|
8 241
+9%
|
8 861
+8%
|
9 368
+6%
|
9 683
+3%
|
9 997
+3%
|
10 364
+4%
|
10 394
+0%
|
10 484
+1%
|
10 139
-3%
|
10 065
-1%
|
9 868
-2%
|
9 631
-2%
|
9 391
-2%
|
9 315
-1%
|
10 019
+8%
|
11 517
+15%
|
12 662
+10%
|
13 638
+8%
|
14 133
+4%
|
13 822
-2%
|
14 876
+8%
|
15 870
+7%
|
16 874
+6%
|
18 267
+8%
|
18 420
+1%
|
18 266
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 249)
|
(4 348)
|
(4 508)
|
(4 685)
|
(4 936)
|
(5 170)
|
(5 426)
|
(5 527)
|
(5 454)
|
(5 527)
|
(5 343)
|
(5 246)
|
(5 401)
|
(5 505)
|
(5 767)
|
(6 081)
|
(6 358)
|
(6 528)
|
(6 683)
|
(6 854)
|
(7 049)
|
(7 183)
|
(7 250)
|
(7 339)
|
(7 211)
|
(7 218)
|
(6 839)
|
(6 811)
|
(6 845)
|
(6 935)
|
(7 504)
|
(7 689)
|
(7 888)
|
(7 946)
|
(8 064)
|
(8 457)
|
(8 799)
|
(9 297)
|
(9 792)
|
(10 023)
|
(10 310)
|
|
Selling, General & Administrative |
(4 249)
|
(4 348)
|
(4 508)
|
(4 685)
|
(4 936)
|
(5 170)
|
(5 426)
|
(5 527)
|
(5 454)
|
(5 527)
|
(5 343)
|
(5 246)
|
(5 401)
|
(5 505)
|
(5 767)
|
(6 081)
|
(6 358)
|
(6 528)
|
(6 683)
|
(6 854)
|
(7 049)
|
(7 183)
|
(7 250)
|
(7 339)
|
(7 211)
|
(7 218)
|
(6 839)
|
(6 811)
|
(6 845)
|
(6 935)
|
(7 504)
|
(7 689)
|
(7 888)
|
(7 946)
|
(8 064)
|
(8 457)
|
(8 799)
|
(9 297)
|
(9 792)
|
(10 023)
|
(10 310)
|
|
Other Operating Expenses |
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)
|
(0)
|
0
|
0
|
|
Operating Income |
768
N/A
|
1 138
+48%
|
1 388
+22%
|
1 752
+26%
|
1 970
+12%
|
2 297
+17%
|
2 270
-1%
|
2 452
+8%
|
2 892
+18%
|
2 860
-1%
|
2 677
-6%
|
2 385
-11%
|
1 677
-30%
|
1 600
-5%
|
1 816
+13%
|
2 160
+19%
|
2 503
+16%
|
2 840
+13%
|
3 001
+6%
|
3 144
+5%
|
3 314
+5%
|
3 212
-3%
|
3 234
+1%
|
2 800
-13%
|
2 854
+2%
|
2 651
-7%
|
2 792
+5%
|
2 580
-8%
|
2 470
-4%
|
3 085
+25%
|
4 013
+30%
|
4 973
+24%
|
5 750
+16%
|
6 186
+8%
|
5 758
-7%
|
6 419
+11%
|
7 071
+10%
|
7 577
+7%
|
8 475
+12%
|
8 397
-1%
|
7 956
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
72
|
51
|
52
|
49
|
44
|
49
|
49
|
25
|
14
|
1
|
(17)
|
(20)
|
16
|
21
|
59
|
74
|
36
|
27
|
4
|
142
|
119
|
133
|
106
|
(49)
|
(2)
|
(28)
|
(3)
|
4
|
62
|
136
|
143
|
126
|
75
|
53
|
159
|
85
|
(78)
|
(77)
|
(73)
|
31
|
118
|
|
Non-Reccuring Items |
(17)
|
(24)
|
(18)
|
(18)
|
(124)
|
(120)
|
(124)
|
(124)
|
(9)
|
(3)
|
2
|
2
|
2
|
(8)
|
(15)
|
(25)
|
(26)
|
(24)
|
(32)
|
(22)
|
(23)
|
(18)
|
(2)
|
(4)
|
(2)
|
(6)
|
(6)
|
(4)
|
(8)
|
(6)
|
(6)
|
(6)
|
(2)
|
(1)
|
(3)
|
(7)
|
(7)
|
(12)
|
(9)
|
(6)
|
(6)
|
|
Gain/Loss on Disposition of Assets |
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(16)
|
(16)
|
(16)
|
(15)
|
0
|
0
|
5
|
5
|
44
|
81
|
85
|
87
|
59
|
21
|
12
|
10
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
9
|
7
|
6
|
2
|
2
|
0
|
2
|
2
|
2
|
|
Total Other Income |
(14)
|
(14)
|
7
|
(4)
|
(7)
|
3
|
14
|
6
|
8
|
(2)
|
(32)
|
(9)
|
(11)
|
12
|
65
|
68
|
91
|
102
|
109
|
107
|
105
|
98
|
59
|
106
|
115
|
122
|
173
|
182
|
183
|
179
|
133
|
176
|
174
|
177
|
253
|
289
|
295
|
296
|
216
|
84
|
163
|
|
Pre-Tax Income |
811
N/A
|
1 151
+42%
|
1 429
+24%
|
1 779
+24%
|
1 883
+6%
|
2 231
+18%
|
2 209
-1%
|
2 360
+7%
|
2 907
+23%
|
2 840
-2%
|
2 614
-8%
|
2 342
-10%
|
1 669
-29%
|
1 625
-3%
|
1 925
+18%
|
2 281
+19%
|
2 609
+14%
|
2 988
+15%
|
3 162
+6%
|
3 456
+9%
|
3 602
+4%
|
3 484
-3%
|
3 417
-2%
|
2 866
-16%
|
2 975
+4%
|
2 739
-8%
|
2 956
+8%
|
2 762
-7%
|
2 707
-2%
|
3 394
+25%
|
4 285
+26%
|
5 275
+23%
|
6 007
+14%
|
6 422
+7%
|
6 172
-4%
|
6 788
+10%
|
7 284
+7%
|
7 784
+7%
|
8 611
+11%
|
8 508
-1%
|
8 233
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(306)
|
(406)
|
(512)
|
(608)
|
(528)
|
(616)
|
(539)
|
(550)
|
(766)
|
(743)
|
(707)
|
(666)
|
(500)
|
(476)
|
(553)
|
(618)
|
(611)
|
(718)
|
(744)
|
(787)
|
(827)
|
(797)
|
(772)
|
(657)
|
(778)
|
(701)
|
(768)
|
(736)
|
(636)
|
(822)
|
(1 019)
|
(1 255)
|
(1 485)
|
(1 687)
|
(1 580)
|
(1 668)
|
(1 953)
|
(2 110)
|
(2 337)
|
(2 340)
|
(1 903)
|
|
Income from Continuing Operations |
505
|
745
|
917
|
1 171
|
1 356
|
1 615
|
1 670
|
1 810
|
2 141
|
2 096
|
1 907
|
1 676
|
1 169
|
1 150
|
1 371
|
1 663
|
1 999
|
2 270
|
2 417
|
2 669
|
2 775
|
2 687
|
2 645
|
2 209
|
2 197
|
2 038
|
2 188
|
2 026
|
2 071
|
2 572
|
3 266
|
4 020
|
4 521
|
4 735
|
4 592
|
5 121
|
5 330
|
5 674
|
6 274
|
6 168
|
6 330
|
|
Income to Minority Interest |
(5)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(14)
|
(15)
|
(15)
|
(11)
|
(6)
|
(2)
|
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
|
|
Net Income (Common) |
500
N/A
|
742
+48%
|
913
+23%
|
1 166
+28%
|
1 349
+16%
|
1 606
+19%
|
1 659
+3%
|
1 796
+8%
|
2 126
+18%
|
2 081
-2%
|
1 896
-9%
|
1 670
-12%
|
1 167
-30%
|
1 150
-2%
|
1 371
+19%
|
1 663
+21%
|
1 999
+20%
|
2 270
+14%
|
2 417
+6%
|
2 669
+10%
|
2 775
+4%
|
2 687
-3%
|
2 645
-2%
|
2 209
-16%
|
2 197
-1%
|
2 038
-7%
|
2 188
+7%
|
2 026
-7%
|
2 071
+2%
|
2 572
+24%
|
3 266
+27%
|
4 020
+23%
|
4 521
+12%
|
4 735
+5%
|
4 592
-3%
|
5 121
+12%
|
5 330
+4%
|
5 674
+6%
|
6 274
+11%
|
6 168
-2%
|
6 330
+3%
|
|
EPS (Diluted) |
35.71
N/A
|
54.52
+53%
|
67.15
+23%
|
85.69
+28%
|
98.97
+15%
|
118.08
+19%
|
122.01
+3%
|
132.05
+8%
|
156.03
+18%
|
153.04
-2%
|
139.41
-9%
|
122.8
-12%
|
85.67
-30%
|
84.52
-1%
|
100.83
+19%
|
122.3
+21%
|
146.67
+20%
|
166.94
+14%
|
177.41
+6%
|
195.85
+10%
|
203.63
+4%
|
197.19
-3%
|
194.14
-2%
|
162.13
-16%
|
161.27
-1%
|
149.56
-7%
|
160.39
+7%
|
148.53
-7%
|
151.91
+2%
|
188.57
+24%
|
239.29
+27%
|
294.57
+23%
|
331.35
+12%
|
347
+5%
|
336.36
-3%
|
375.06
+12%
|
390.47
+4%
|
415.58
+6%
|
459.4
+11%
|
451.64
-2%
|
463.46
+3%
|