Ferrotec Holdings Corp
TSE:6890
Income Statement
Earnings Waterfall
Ferrotec Holdings Corp
Revenue
|
223.4B
JPY
|
Cost of Revenue
|
-151.3B
JPY
|
Gross Profit
|
72.1B
JPY
|
Operating Expenses
|
-42.9B
JPY
|
Operating Income
|
29.2B
JPY
|
Other Expenses
|
-9.8B
JPY
|
Net Income
|
19.4B
JPY
|
Income Statement
Ferrotec Holdings 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 |
40 859
N/A
|
44 746
+10%
|
49 337
+10%
|
53 754
+9%
|
56 899
+6%
|
59 079
+4%
|
61 710
+4%
|
63 457
+3%
|
66 653
+5%
|
69 464
+4%
|
69 917
+1%
|
73 499
+5%
|
72 409
-1%
|
73 848
+2%
|
77 427
+5%
|
79 180
+2%
|
86 938
+10%
|
90 598
+4%
|
92 477
+2%
|
92 845
+0%
|
90 751
-2%
|
89 478
-1%
|
87 808
-2%
|
86 096
-2%
|
82 761
-4%
|
81 614
-1%
|
81 137
-1%
|
81 360
+0%
|
87 369
+7%
|
91 313
+5%
|
98 446
+8%
|
109 543
+11%
|
118 754
+8%
|
133 821
+13%
|
149 548
+12%
|
171 500
+15%
|
195 530
+14%
|
210 810
+8%
|
219 685
+4%
|
218 799
0%
|
223 386
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(31 668)
|
(33 925)
|
(37 673)
|
(41 297)
|
(43 718)
|
(45 595)
|
(47 258)
|
(48 101)
|
(50 287)
|
(52 150)
|
(51 863)
|
(54 640)
|
(53 392)
|
(54 139)
|
(56 608)
|
(57 273)
|
(62 724)
|
(65 683)
|
(66 568)
|
(66 346)
|
(63 647)
|
(62 341)
|
(60 536)
|
(58 928)
|
(56 773)
|
(54 686)
|
(54 528)
|
(54 241)
|
(58 680)
|
(60 530)
|
(64 089)
|
(70 621)
|
(75 228)
|
(85 143)
|
(95 546)
|
(110 522)
|
(127 100)
|
(138 728)
|
(145 671)
|
(146 943)
|
(151 253)
|
|
Gross Profit |
9 191
N/A
|
10 820
+18%
|
11 664
+8%
|
12 458
+7%
|
13 182
+6%
|
13 484
+2%
|
14 452
+7%
|
15 355
+6%
|
16 365
+7%
|
17 314
+6%
|
18 054
+4%
|
18 859
+4%
|
19 017
+1%
|
19 709
+4%
|
20 819
+6%
|
21 907
+5%
|
24 213
+11%
|
24 915
+3%
|
25 908
+4%
|
26 498
+2%
|
27 104
+2%
|
27 137
+0%
|
27 272
+0%
|
27 168
0%
|
25 988
-4%
|
26 928
+4%
|
26 609
-1%
|
27 119
+2%
|
28 690
+6%
|
30 782
+7%
|
34 356
+12%
|
38 923
+13%
|
43 526
+12%
|
48 678
+12%
|
54 001
+11%
|
60 977
+13%
|
68 430
+12%
|
72 082
+5%
|
74 014
+3%
|
71 856
-3%
|
72 133
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 904)
|
(10 022)
|
(10 217)
|
(10 619)
|
(11 029)
|
(11 813)
|
(12 532)
|
(12 940)
|
(13 541)
|
(13 289)
|
(13 646)
|
(13 399)
|
(13 259)
|
(14 031)
|
(14 510)
|
(15 108)
|
(15 853)
|
(16 663)
|
(17 033)
|
(17 395)
|
(18 703)
|
(18 354)
|
(21 099)
|
(21 982)
|
(20 151)
|
(20 915)
|
(21 130)
|
(20 759)
|
(21 328)
|
(21 142)
|
(21 471)
|
(22 474)
|
(23 962)
|
(26 078)
|
(28 428)
|
(32 050)
|
(35 271)
|
(37 040)
|
(39 650)
|
(40 840)
|
(42 908)
|
|
Selling, General & Administrative |
(9 904)
|
(9 075)
|
(10 217)
|
(10 619)
|
(11 029)
|
(10 336)
|
(12 532)
|
(12 940)
|
(13 541)
|
(11 699)
|
(13 231)
|
(13 400)
|
(13 260)
|
(12 294)
|
(14 511)
|
(15 109)
|
(15 853)
|
(14 068)
|
(17 032)
|
(17 490)
|
(17 991)
|
(14 935)
|
(19 102)
|
(19 888)
|
(20 151)
|
(16 728)
|
(21 130)
|
(20 759)
|
(21 328)
|
(16 702)
|
(21 470)
|
(22 473)
|
(23 961)
|
(20 563)
|
(28 425)
|
(32 047)
|
(35 268)
|
(28 230)
|
(39 648)
|
(40 838)
|
(42 906)
|
|
Research & Development |
0
|
(947)
|
0
|
0
|
0
|
(1 477)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 736)
|
0
|
0
|
0
|
(2 410)
|
0
|
0
|
0
|
(3 419)
|
0
|
0
|
0
|
(4 187)
|
0
|
0
|
0
|
(4 439)
|
0
|
0
|
0
|
(5 513)
|
0
|
0
|
0
|
(8 808)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1 590)
|
(415)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
95
|
(712)
|
(0)
|
(1 998)
|
(2 094)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
|
Operating Income |
(713)
N/A
|
798
N/A
|
1 447
+81%
|
1 839
+27%
|
2 153
+17%
|
1 671
-22%
|
1 920
+15%
|
2 415
+26%
|
2 824
+17%
|
4 025
+43%
|
4 407
+9%
|
5 459
+24%
|
5 757
+5%
|
5 678
-1%
|
6 308
+11%
|
6 798
+8%
|
8 360
+23%
|
8 252
-1%
|
8 876
+8%
|
9 104
+3%
|
8 401
-8%
|
8 783
+5%
|
6 173
-30%
|
5 186
-16%
|
5 838
+13%
|
6 013
+3%
|
5 479
-9%
|
6 360
+16%
|
7 362
+16%
|
9 641
+31%
|
12 885
+34%
|
16 449
+28%
|
19 563
+19%
|
22 600
+16%
|
25 574
+13%
|
28 928
+13%
|
33 159
+15%
|
35 042
+6%
|
34 364
-2%
|
31 016
-10%
|
29 225
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 991
|
2 294
|
1 361
|
501
|
1 160
|
507
|
870
|
836
|
493
|
(121)
|
(784)
|
(1 389)
|
(1 247)
|
(30)
|
107
|
683
|
265
|
(896)
|
(1 312)
|
(336)
|
(116)
|
(182)
|
472
|
(1 506)
|
(2 225)
|
(1 718)
|
(2 634)
|
(2 000)
|
(871)
|
(1 969)
|
691
|
827
|
167
|
1 972
|
2 506
|
5 635
|
7 340
|
4 351
|
1 910
|
(127)
|
(2 658)
|
|
Non-Reccuring Items |
(375)
|
(493)
|
(530)
|
(531)
|
(539)
|
(3 313)
|
(3 278)
|
(3 278)
|
(3 270)
|
(419)
|
0
|
(416)
|
(419)
|
(224)
|
(243)
|
(243)
|
(491)
|
(1 254)
|
(1 484)
|
(1 484)
|
(1 233)
|
(2 034)
|
0
|
0
|
(1 286)
|
(721)
|
(1 815)
|
(1 800)
|
2 448
|
3 050
|
8 435
|
12 402
|
8 159
|
7 698
|
3 720
|
(457)
|
(757)
|
(181)
|
(971)
|
(771)
|
159
|
|
Gain/Loss on Disposition of Assets |
1 514
|
(62)
|
(76)
|
(84)
|
(94)
|
(42)
|
(30)
|
(47)
|
(39)
|
0
|
(84)
|
(311)
|
(304)
|
(337)
|
0
|
(85)
|
(161)
|
(218)
|
(285)
|
(250)
|
(178)
|
(357)
|
0
|
(52)
|
(93)
|
(45)
|
0
|
0
|
0
|
10
|
(54)
|
(95)
|
(106)
|
(44)
|
(74)
|
(13)
|
(23)
|
(226)
|
0
|
0
|
(263)
|
|
Total Other Income |
(490)
|
(470)
|
(476)
|
(60)
|
(142)
|
(148)
|
(105)
|
(165)
|
(184)
|
(128)
|
(77)
|
(30)
|
109
|
27
|
(277)
|
(58)
|
(175)
|
(383)
|
(367)
|
(603)
|
(820)
|
(568)
|
(824)
|
(190)
|
423
|
11
|
147
|
200
|
32
|
556
|
594
|
618
|
915
|
1 422
|
1 609
|
2 492
|
2 588
|
3 055
|
3 459
|
3 062
|
3 867
|
|
Pre-Tax Income |
1 927
N/A
|
2 067
+7%
|
1 725
-17%
|
1 665
-3%
|
2 538
+52%
|
(1 324)
N/A
|
(625)
+53%
|
(241)
+61%
|
(177)
+27%
|
3 357
N/A
|
3 464
+3%
|
3 315
-4%
|
3 897
+18%
|
5 115
+31%
|
5 895
+15%
|
7 096
+20%
|
7 800
+10%
|
5 501
-29%
|
5 428
-1%
|
6 430
+18%
|
6 053
-6%
|
5 642
-7%
|
5 820
+3%
|
3 438
-41%
|
2 657
-23%
|
3 541
+33%
|
1 177
-67%
|
2 759
+134%
|
8 970
+225%
|
11 288
+26%
|
22 551
+100%
|
30 201
+34%
|
28 698
-5%
|
33 648
+17%
|
33 335
-1%
|
36 585
+10%
|
42 307
+16%
|
42 041
-1%
|
38 762
-8%
|
33 180
-14%
|
30 330
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(227)
|
(670)
|
(789)
|
(622)
|
(847)
|
(879)
|
(979)
|
(1 126)
|
(1 401)
|
(1 267)
|
(1 484)
|
(1 450)
|
(1 402)
|
(1 886)
|
(2 162)
|
(2 504)
|
(2 836)
|
(2 815)
|
(3 016)
|
(3 254)
|
(3 438)
|
(2 820)
|
(2 386)
|
(1 979)
|
(1 513)
|
(1 898)
|
(1 904)
|
(2 374)
|
(3 192)
|
(3 340)
|
(4 384)
|
(4 833)
|
(4 638)
|
(5 734)
|
(6 559)
|
(8 316)
|
(9 655)
|
(7 753)
|
(6 965)
|
(5 547)
|
(4 814)
|
|
Income from Continuing Operations |
1 697
|
1 397
|
935
|
1 041
|
1 690
|
(2 204)
|
(1 605)
|
(1 367)
|
(1 578)
|
2 090
|
1 979
|
1 864
|
2 495
|
3 228
|
3 732
|
4 592
|
4 962
|
2 686
|
2 412
|
3 175
|
2 615
|
2 822
|
3 434
|
1 459
|
1 145
|
1 643
|
(727)
|
385
|
5 778
|
7 948
|
18 167
|
25 368
|
24 061
|
27 914
|
26 776
|
28 269
|
32 652
|
34 288
|
31 797
|
27 633
|
25 516
|
|
Income to Minority Interest |
0
|
(5)
|
(6)
|
10
|
27
|
71
|
100
|
83
|
74
|
72
|
54
|
130
|
112
|
28
|
(4)
|
(70)
|
(58)
|
(8)
|
23
|
28
|
(1)
|
23
|
55
|
101
|
137
|
142
|
89
|
(69)
|
538
|
332
|
285
|
106
|
(849)
|
(1 254)
|
(1 838)
|
(2 898)
|
(3 700)
|
(4 585)
|
(5 103)
|
(5 519)
|
(6 086)
|
|
Net Income (Common) |
1 697
N/A
|
1 392
-18%
|
929
-33%
|
1 052
+13%
|
1 718
+63%
|
(2 132)
N/A
|
(1 504)
+29%
|
(1 284)
+15%
|
(1 504)
-17%
|
2 162
N/A
|
2 033
-6%
|
1 994
-2%
|
2 607
+31%
|
3 256
+25%
|
3 728
+14%
|
4 522
+21%
|
4 904
+8%
|
2 678
-45%
|
2 436
-9%
|
3 204
+32%
|
2 615
-18%
|
2 846
+9%
|
3 489
+23%
|
1 559
-55%
|
1 282
-18%
|
1 785
+39%
|
(639)
N/A
|
316
N/A
|
6 316
+1 898%
|
8 281
+31%
|
18 451
+123%
|
25 473
+38%
|
23 211
-9%
|
26 659
+15%
|
24 935
-6%
|
25 369
+2%
|
28 950
+14%
|
29 702
+3%
|
26 693
-10%
|
22 113
-17%
|
19 429
-12%
|
|
EPS (Diluted) |
54.74
N/A
|
44.9
-18%
|
29.96
-33%
|
33.93
+13%
|
55.41
+63%
|
-69.21
N/A
|
-48.51
+30%
|
-41.41
+15%
|
-48.51
-17%
|
69.93
N/A
|
65.58
-6%
|
64.32
-2%
|
84.09
+31%
|
105.14
+25%
|
120.25
+14%
|
133
+11%
|
132.54
0%
|
76.62
-42%
|
65.83
-14%
|
86.46
+31%
|
70.58
-18%
|
76.79
+9%
|
94.16
+23%
|
42.03
-55%
|
34.54
-18%
|
47.35
+37%
|
-17.2
N/A
|
7.02
N/A
|
153.69
+2 089%
|
201.51
+31%
|
446.78
+122%
|
674.67
+51%
|
543.09
-20%
|
619.29
+14%
|
531.86
-14%
|
540.88
+2%
|
616.93
+14%
|
633.14
+3%
|
561.48
-11%
|
415.15
-26%
|
363.34
-12%
|