Shizuki Electric Co Inc
TSE:6994
Income Statement
Earnings Waterfall
Shizuki Electric Co Inc
Revenue
|
26.4B
JPY
|
Cost of Revenue
|
-20.5B
JPY
|
Gross Profit
|
5.9B
JPY
|
Operating Expenses
|
-4.7B
JPY
|
Operating Income
|
1.2B
JPY
|
Other Expenses
|
-612.8m
JPY
|
Net Income
|
575.8m
JPY
|
Income Statement
Shizuki Electric Co Inc
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 |
21 477
N/A
|
21 999
+2%
|
22 933
+4%
|
23 156
+1%
|
23 754
+3%
|
23 462
-1%
|
22 962
-2%
|
22 453
-2%
|
22 097
-2%
|
21 729
-2%
|
21 543
-1%
|
21 152
-2%
|
20 691
-2%
|
20 933
+1%
|
20 431
-2%
|
20 784
+2%
|
20 849
+0%
|
20 168
-3%
|
20 624
+2%
|
20 884
+1%
|
21 190
+1%
|
21 761
+3%
|
22 320
+3%
|
22 843
+2%
|
23 109
+1%
|
23 597
+2%
|
22 696
-4%
|
22 070
-3%
|
22 059
0%
|
21 828
-1%
|
22 702
+4%
|
22 872
+1%
|
23 425
+2%
|
23 875
+2%
|
24 412
+2%
|
25 405
+4%
|
25 994
+2%
|
26 128
+1%
|
26 353
+1%
|
26 417
+0%
|
26 353
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 835)
|
(15 044)
|
(15 701)
|
(15 887)
|
(16 207)
|
(16 184)
|
(15 922)
|
(15 575)
|
(15 458)
|
(15 137)
|
(15 067)
|
(15 009)
|
(14 778)
|
(15 099)
|
(14 775)
|
(14 936)
|
(14 962)
|
(14 487)
|
(14 856)
|
(15 201)
|
(15 595)
|
(16 178)
|
(16 726)
|
(17 144)
|
(17 310)
|
(17 701)
|
(17 043)
|
(16 692)
|
(16 900)
|
(16 721)
|
(17 387)
|
(17 676)
|
(18 065)
|
(18 654)
|
(19 409)
|
(20 166)
|
(20 727)
|
(20 809)
|
(20 757)
|
(20 609)
|
(20 494)
|
|
Gross Profit |
6 643
N/A
|
6 955
+5%
|
7 232
+4%
|
7 269
+1%
|
7 547
+4%
|
7 278
-4%
|
7 040
-3%
|
6 878
-2%
|
6 639
-3%
|
6 591
-1%
|
6 476
-2%
|
6 142
-5%
|
5 914
-4%
|
5 834
-1%
|
5 656
-3%
|
5 848
+3%
|
5 887
+1%
|
5 681
-4%
|
5 768
+2%
|
5 683
-1%
|
5 595
-2%
|
5 583
0%
|
5 594
+0%
|
5 700
+2%
|
5 799
+2%
|
5 896
+2%
|
5 652
-4%
|
5 378
-5%
|
5 158
-4%
|
5 107
-1%
|
5 314
+4%
|
5 197
-2%
|
5 360
+3%
|
5 221
-3%
|
5 003
-4%
|
5 239
+5%
|
5 267
+1%
|
5 319
+1%
|
5 596
+5%
|
5 808
+4%
|
5 859
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 562)
|
(4 563)
|
(4 580)
|
(4 601)
|
(4 668)
|
(4 892)
|
(4 744)
|
(4 687)
|
(4 613)
|
(4 466)
|
(4 504)
|
(4 446)
|
(4 382)
|
(4 377)
|
(4 569)
|
(4 551)
|
(4 550)
|
(4 461)
|
(4 412)
|
(4 341)
|
(4 387)
|
(4 469)
|
(4 560)
|
(4 655)
|
(4 702)
|
(4 714)
|
(4 792)
|
(4 629)
|
(4 377)
|
(4 408)
|
(4 339)
|
(4 284)
|
(4 286)
|
(4 224)
|
(4 299)
|
(4 412)
|
(4 491)
|
(4 382)
|
(4 503)
|
(4 591)
|
(4 670)
|
|
Selling, General & Administrative |
(4 562)
|
(3 758)
|
(4 580)
|
(4 601)
|
(4 668)
|
(4 092)
|
(4 744)
|
(4 687)
|
(4 613)
|
(3 881)
|
(4 504)
|
(4 446)
|
(4 382)
|
(3 827)
|
(4 346)
|
(4 517)
|
(4 551)
|
(3 933)
|
(4 412)
|
(4 341)
|
(4 387)
|
(4 008)
|
(4 560)
|
(4 655)
|
(4 702)
|
(4 214)
|
(4 685)
|
(4 521)
|
(4 377)
|
(3 744)
|
(4 339)
|
(4 284)
|
(4 286)
|
(3 504)
|
(4 299)
|
(4 412)
|
(4 491)
|
(3 575)
|
(4 503)
|
(4 591)
|
(4 670)
|
|
Research & Development |
0
|
(563)
|
0
|
0
|
0
|
(447)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(331)
|
0
|
0
|
0
|
(355)
|
0
|
0
|
0
|
(307)
|
0
|
0
|
0
|
(343)
|
0
|
0
|
0
|
(517)
|
0
|
0
|
0
|
(549)
|
0
|
0
|
0
|
(580)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(242)
|
0
|
0
|
0
|
(236)
|
0
|
0
|
0
|
(213)
|
0
|
0
|
0
|
(220)
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(227)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(372)
|
0
|
0
|
0
|
(0)
|
(223)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(108)
|
(108)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
2 081
N/A
|
2 391
+15%
|
2 652
+11%
|
2 669
+1%
|
2 878
+8%
|
2 386
-17%
|
2 295
-4%
|
2 191
-5%
|
2 025
-8%
|
2 126
+5%
|
1 973
-7%
|
1 697
-14%
|
1 532
-10%
|
1 456
-5%
|
1 087
-25%
|
1 298
+19%
|
1 337
+3%
|
1 219
-9%
|
1 355
+11%
|
1 341
-1%
|
1 208
-10%
|
1 114
-8%
|
1 034
-7%
|
1 044
+1%
|
1 097
+5%
|
1 183
+8%
|
860
-27%
|
749
-13%
|
781
+4%
|
699
-11%
|
976
+40%
|
913
-6%
|
1 074
+18%
|
997
-7%
|
705
-29%
|
827
+17%
|
775
-6%
|
937
+21%
|
1 093
+17%
|
1 216
+11%
|
1 189
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
131
|
71
|
34
|
60
|
71
|
87
|
99
|
71
|
21
|
(26)
|
(48)
|
(55)
|
(8)
|
62
|
75
|
76
|
56
|
(19)
|
6
|
(15)
|
(108)
|
(55)
|
(116)
|
(89)
|
(49)
|
(91)
|
(103)
|
(134)
|
(137)
|
(49)
|
(32)
|
(30)
|
(16)
|
(68)
|
21
|
44
|
(78)
|
(149)
|
(207)
|
(259)
|
(262)
|
|
Non-Reccuring Items |
117
|
117
|
0
|
0
|
0
|
117
|
0
|
(326)
|
(326)
|
(326)
|
(402)
|
(266)
|
(266)
|
(299)
|
0
|
0
|
(84)
|
(1 621)
|
(1 554)
|
(1 554)
|
(1 583)
|
(108)
|
(223)
|
(223)
|
(251)
|
(156)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(221)
|
(221)
|
(221)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
366
|
367
|
366
|
0
|
0
|
0
|
0
|
0
|
68
|
107
|
144
|
167
|
126
|
0
|
117
|
107
|
126
|
186
|
202
|
226
|
235
|
235
|
240
|
0
|
208
|
206
|
|
Total Other Income |
228
|
242
|
167
|
215
|
160
|
224
|
222
|
191
|
182
|
140
|
167
|
211
|
278
|
323
|
351
|
378
|
357
|
352
|
705
|
342
|
336
|
277
|
280
|
199
|
154
|
151
|
119
|
167
|
477
|
365
|
372
|
321
|
200
|
233
|
239
|
244
|
145
|
195
|
398
|
168
|
139
|
|
Pre-Tax Income |
2 556
N/A
|
2 821
+10%
|
2 852
+1%
|
2 943
+3%
|
3 109
+6%
|
2 814
-9%
|
2 616
-7%
|
2 127
-19%
|
1 903
-11%
|
1 913
+1%
|
1 690
-12%
|
1 587
-6%
|
1 536
-3%
|
1 542
+0%
|
1 513
-2%
|
2 117
+40%
|
2 032
-4%
|
299
-85%
|
513
+72%
|
116
-77%
|
(147)
N/A
|
1 228
N/A
|
974
-21%
|
999
+3%
|
1 058
+6%
|
1 231
+16%
|
1 044
-15%
|
908
-13%
|
1 121
+23%
|
1 131
+1%
|
1 422
+26%
|
1 330
-6%
|
1 444
+9%
|
1 364
-6%
|
1 191
-13%
|
1 349
+13%
|
1 077
-20%
|
1 167
+8%
|
1 062
-9%
|
1 113
+5%
|
1 051
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(956)
|
(1 085)
|
(1 131)
|
(1 095)
|
(1 157)
|
(988)
|
(870)
|
(689)
|
(591)
|
(612)
|
(539)
|
(527)
|
(505)
|
(568)
|
(602)
|
(552)
|
(539)
|
(170)
|
(273)
|
(388)
|
(359)
|
(493)
|
(431)
|
(424)
|
(410)
|
(488)
|
(487)
|
(436)
|
(405)
|
42
|
87
|
73
|
9
|
(402)
|
(343)
|
(447)
|
(418)
|
(391)
|
(426)
|
(403)
|
(431)
|
|
Income from Continuing Operations |
1 600
|
1 736
|
1 722
|
1 849
|
1 951
|
1 826
|
1 745
|
1 438
|
1 312
|
1 301
|
1 152
|
1 059
|
1 031
|
973
|
911
|
1 565
|
1 493
|
129
|
240
|
(272)
|
(505)
|
735
|
543
|
575
|
648
|
743
|
557
|
472
|
716
|
1 173
|
1 509
|
1 402
|
1 453
|
962
|
849
|
903
|
659
|
776
|
636
|
710
|
620
|
|
Income to Minority Interest |
(59)
|
(55)
|
(54)
|
(54)
|
(55)
|
(51)
|
(55)
|
(52)
|
(47)
|
(46)
|
(43)
|
(43)
|
(47)
|
(48)
|
(47)
|
(41)
|
(40)
|
(42)
|
(40)
|
(46)
|
(43)
|
(38)
|
(42)
|
(42)
|
(39)
|
(38)
|
(26)
|
(18)
|
(17)
|
(15)
|
(20)
|
(18)
|
(18)
|
(16)
|
(13)
|
(10)
|
(11)
|
(15)
|
(26)
|
(40)
|
(44)
|
|
Net Income (Common) |
1 540
N/A
|
1 681
+9%
|
1 668
-1%
|
1 794
+8%
|
1 896
+6%
|
1 776
-6%
|
1 690
-5%
|
1 386
-18%
|
1 265
-9%
|
1 255
-1%
|
1 109
-12%
|
1 016
-8%
|
984
-3%
|
926
-6%
|
864
-7%
|
1 524
+76%
|
1 453
-5%
|
87
-94%
|
200
+129%
|
(318)
N/A
|
(549)
-73%
|
697
N/A
|
501
-28%
|
533
+6%
|
609
+14%
|
705
+16%
|
531
-25%
|
454
-14%
|
700
+54%
|
1 158
+65%
|
1 489
+29%
|
1 384
-7%
|
1 435
+4%
|
947
-34%
|
836
-12%
|
892
+7%
|
648
-27%
|
761
+17%
|
611
-20%
|
670
+10%
|
576
-14%
|
|
EPS (Diluted) |
52.93
N/A
|
57.96
+10%
|
57.32
-1%
|
61.65
+8%
|
65.15
+6%
|
60.98
-6%
|
58.07
-5%
|
47.64
-18%
|
43.47
-9%
|
43.12
-1%
|
38.09
-12%
|
34.91
-8%
|
29.89
-14%
|
29.84
0%
|
26.17
-12%
|
46.18
+76%
|
44.06
-5%
|
2.64
-94%
|
6.05
+129%
|
-9.64
N/A
|
-16.64
-73%
|
21.11
N/A
|
15.17
-28%
|
16.15
+6%
|
18.46
+14%
|
21.36
+16%
|
16.09
-25%
|
13.77
-14%
|
21.21
+54%
|
35.1
+65%
|
45.13
+29%
|
41.96
-7%
|
43.48
+4%
|
28.69
-34%
|
25.33
-12%
|
27.04
+7%
|
19.64
-27%
|
23.05
+17%
|
18.65
-19%
|
26.57
+42%
|
22.81
-14%
|