Nojima Corp
TSE:7419
Income Statement
Earnings Waterfall
Nojima Corp
Revenue
|
765.5B
JPY
|
Cost of Revenue
|
-545.2B
JPY
|
Gross Profit
|
220.3B
JPY
|
Operating Expenses
|
-190B
JPY
|
Operating Income
|
30.3B
JPY
|
Other Expenses
|
-10.6B
JPY
|
Net Income
|
19.7B
JPY
|
Income Statement
Nojima 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 |
204 937
N/A
|
218 402
+7%
|
217 027
-1%
|
219 904
+1%
|
222 650
+1%
|
244 067
+10%
|
296 159
+21%
|
355 280
+20%
|
417 799
+18%
|
454 842
+9%
|
452 186
-1%
|
445 955
-1%
|
440 897
-1%
|
432 064
-2%
|
448 335
+4%
|
462 064
+3%
|
482 042
+4%
|
501 890
+4%
|
506 200
+1%
|
513 761
+1%
|
511 044
-1%
|
513 057
+0%
|
525 951
+3%
|
536 679
+2%
|
530 175
-1%
|
523 968
-1%
|
500 609
-4%
|
495 120
-1%
|
507 888
+3%
|
523 327
+3%
|
555 481
+6%
|
553 145
0%
|
558 690
+1%
|
564 989
+1%
|
562 103
-1%
|
566 722
+1%
|
572 501
+1%
|
626 181
+9%
|
662 293
+6%
|
711 908
+7%
|
765 485
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(163 947)
|
(174 681)
|
(173 226)
|
(175 241)
|
(176 836)
|
(193 523)
|
(233 987)
|
(280 248)
|
(330 732)
|
(358 810)
|
(355 292)
|
(348 930)
|
(343 091)
|
(333 643)
|
(345 016)
|
(354 085)
|
(368 728)
|
(383 819)
|
(385 733)
|
(389 721)
|
(384 976)
|
(384 335)
|
(391 996)
|
(397 365)
|
(389 406)
|
(379 850)
|
(358 131)
|
(349 395)
|
(356 749)
|
(364 512)
|
(387 727)
|
(388 056)
|
(391 187)
|
(398 344)
|
(396 523)
|
(398 401)
|
(403 719)
|
(444 564)
|
(468 850)
|
(504 552)
|
(545 156)
|
|
Gross Profit |
40 990
N/A
|
43 721
+7%
|
43 801
+0%
|
44 663
+2%
|
45 814
+3%
|
50 544
+10%
|
62 172
+23%
|
75 032
+21%
|
87 067
+16%
|
96 032
+10%
|
96 894
+1%
|
97 025
+0%
|
97 806
+1%
|
98 421
+1%
|
103 319
+5%
|
107 979
+5%
|
113 314
+5%
|
118 071
+4%
|
120 467
+2%
|
124 040
+3%
|
126 068
+2%
|
128 722
+2%
|
133 955
+4%
|
139 314
+4%
|
140 769
+1%
|
144 118
+2%
|
142 478
-1%
|
145 725
+2%
|
151 139
+4%
|
158 815
+5%
|
167 754
+6%
|
165 089
-2%
|
167 503
+1%
|
166 645
-1%
|
165 580
-1%
|
168 321
+2%
|
168 782
+0%
|
181 617
+8%
|
193 443
+7%
|
207 356
+7%
|
220 329
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(35 844)
|
(37 616)
|
(38 697)
|
(39 493)
|
(40 136)
|
(44 072)
|
(53 979)
|
(64 250)
|
(74 277)
|
(81 439)
|
(82 471)
|
(82 711)
|
(83 562)
|
(83 330)
|
(87 012)
|
(91 005)
|
(95 086)
|
(101 027)
|
(102 865)
|
(105 057)
|
(107 102)
|
(109 510)
|
(114 231)
|
(117 776)
|
(118 691)
|
(121 536)
|
(117 533)
|
(117 374)
|
(121 515)
|
(124 989)
|
(132 181)
|
(134 930)
|
(136 521)
|
(133 479)
|
(131 981)
|
(131 578)
|
(132 682)
|
(148 045)
|
(162 805)
|
(177 688)
|
(190 029)
|
|
Selling, General & Administrative |
(35 425)
|
(35 624)
|
(38 279)
|
(38 972)
|
(39 614)
|
(41 662)
|
(53 455)
|
(62 495)
|
(72 522)
|
(73 211)
|
(80 717)
|
(80 707)
|
(81 557)
|
(75 351)
|
(85 007)
|
(88 309)
|
(92 390)
|
(90 143)
|
(100 168)
|
(102 323)
|
(104 367)
|
(98 501)
|
(111 497)
|
(114 737)
|
(115 655)
|
(107 269)
|
(114 494)
|
(117 374)
|
(121 512)
|
(110 965)
|
(132 181)
|
(134 928)
|
(136 521)
|
(118 046)
|
(131 980)
|
(131 576)
|
(132 682)
|
(131 377)
|
(162 805)
|
(177 689)
|
(190 029)
|
|
Depreciation & Amortization |
0
|
(1 992)
|
0
|
(522)
|
0
|
(2 409)
|
0
|
(1 753)
|
0
|
(8 227)
|
0
|
(2 003)
|
0
|
(7 979)
|
0
|
(2 693)
|
0
|
(10 883)
|
0
|
(2 732)
|
(2 732)
|
(11 008)
|
0
|
(3 036)
|
0
|
(14 266)
|
0
|
0
|
0
|
(14 023)
|
0
|
0
|
0
|
(15 432)
|
0
|
0
|
0
|
(16 668)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(419)
|
0
|
(418)
|
0
|
(522)
|
(0)
|
(524)
|
(2)
|
(1 755)
|
(1)
|
(1 754)
|
(1)
|
(2 005)
|
0
|
(2 005)
|
(3)
|
(2 696)
|
(1)
|
(2 697)
|
0
|
(3)
|
(1)
|
(2 734)
|
(3)
|
(3 036)
|
(1)
|
(3 039)
|
0
|
(3)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
1
|
0
|
|
Operating Income |
5 147
N/A
|
6 106
+19%
|
5 104
-16%
|
5 170
+1%
|
5 678
+10%
|
6 472
+14%
|
8 193
+27%
|
10 782
+32%
|
12 790
+19%
|
14 593
+14%
|
14 423
-1%
|
14 314
-1%
|
14 244
0%
|
15 091
+6%
|
16 307
+8%
|
16 974
+4%
|
18 228
+7%
|
17 044
-6%
|
17 602
+3%
|
18 983
+8%
|
18 966
0%
|
19 212
+1%
|
19 724
+3%
|
21 538
+9%
|
22 078
+3%
|
22 582
+2%
|
24 945
+10%
|
28 351
+14%
|
29 624
+4%
|
33 826
+14%
|
35 573
+5%
|
30 159
-15%
|
30 982
+3%
|
33 166
+7%
|
33 599
+1%
|
36 743
+9%
|
36 100
-2%
|
33 572
-7%
|
30 638
-9%
|
29 668
-3%
|
30 300
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(113)
|
(101)
|
(104)
|
(111)
|
(114)
|
(188)
|
(413)
|
(646)
|
(864)
|
(998)
|
(962)
|
(909)
|
(841)
|
(774)
|
(760)
|
(757)
|
(752)
|
(752)
|
(682)
|
(593)
|
(529)
|
(371)
|
(508)
|
(221)
|
(300)
|
(648)
|
23 954
|
48 594
|
49 595
|
27 888
|
27 919
|
3 091
|
2 189
|
(3 293)
|
(3 156)
|
(3 292)
|
(3 092)
|
(468)
|
(273)
|
(218)
|
(390)
|
|
Non-Reccuring Items |
(153)
|
(560)
|
(484)
|
(421)
|
(898)
|
(537)
|
(563)
|
(894)
|
(653)
|
(905)
|
(962)
|
(729)
|
(453)
|
(182)
|
(166)
|
(1 182)
|
(1 168)
|
(1 547)
|
(1 544)
|
(729)
|
(913)
|
(222)
|
(192)
|
(173)
|
(107)
|
(1 125)
|
(1 161)
|
(832)
|
(1 292)
|
(857)
|
(854)
|
(1 145)
|
(480)
|
(105)
|
(100)
|
104
|
(89)
|
(383)
|
(384)
|
(40)
|
(275)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
0
|
636
|
1 569
|
1 788
|
0
|
1 352
|
419
|
140
|
0
|
201
|
202
|
74
|
74
|
0
|
16
|
11
|
25
|
(318)
|
5 711
|
5 879
|
5 870
|
6 216
|
249
|
83
|
76
|
73
|
|
Total Other Income |
1 697
|
1 628
|
1 652
|
1 595
|
1 527
|
452
|
381
|
424
|
413
|
1 297
|
1 374
|
1 272
|
1 332
|
1 162
|
1 157
|
1 553
|
1 454
|
1 642
|
1 768
|
3 901
|
2 157
|
2 205
|
2 368
|
2 344
|
2 176
|
2 283
|
2 182
|
2 765
|
2 990
|
2 933
|
3 305
|
2 385
|
2 410
|
3 226
|
3 066
|
3 517
|
3 593
|
3 142
|
2 493
|
2 417
|
2 303
|
|
Pre-Tax Income |
6 578
N/A
|
7 073
+8%
|
6 169
-13%
|
6 234
+1%
|
6 195
-1%
|
6 199
+0%
|
7 598
+23%
|
9 666
+27%
|
11 685
+21%
|
13 987
+20%
|
13 873
-1%
|
13 948
+1%
|
14 282
+2%
|
15 297
+7%
|
16 738
+9%
|
16 588
-1%
|
18 398
+11%
|
17 956
-2%
|
18 932
+5%
|
21 562
+14%
|
21 033
-2%
|
21 243
+1%
|
21 532
+1%
|
23 488
+9%
|
24 048
+2%
|
23 294
-3%
|
49 994
+115%
|
78 952
+58%
|
80 917
+2%
|
63 806
-21%
|
65 954
+3%
|
34 515
-48%
|
34 783
+1%
|
38 705
+11%
|
39 288
+2%
|
42 942
+9%
|
42 728
0%
|
36 112
-15%
|
32 557
-10%
|
31 903
-2%
|
32 011
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 838)
|
(2 678)
|
(2 293)
|
(2 221)
|
(2 232)
|
(2 607)
|
(2 754)
|
(3 010)
|
(3 269)
|
(761)
|
(1 129)
|
(1 618)
|
(2 026)
|
(5 138)
|
(5 344)
|
(5 686)
|
(6 102)
|
(4 322)
|
(4 611)
|
(4 930)
|
(4 682)
|
(6 422)
|
(6 577)
|
(6 795)
|
(7 101)
|
(7 377)
|
(8 297)
|
(9 688)
|
(10 213)
|
(10 974)
|
(11 511)
|
(10 194)
|
(10 714)
|
(12 762)
|
(13 210)
|
(13 942)
|
(13 926)
|
(12 683)
|
(11 894)
|
(11 998)
|
(12 137)
|
|
Income from Continuing Operations |
3 740
|
4 395
|
3 877
|
4 013
|
3 964
|
3 592
|
4 844
|
6 656
|
8 416
|
13 226
|
12 744
|
12 330
|
12 256
|
10 159
|
11 394
|
10 902
|
12 296
|
13 634
|
14 321
|
16 632
|
16 351
|
14 821
|
14 955
|
16 693
|
16 947
|
15 917
|
41 697
|
69 264
|
70 704
|
52 832
|
54 443
|
24 321
|
24 069
|
25 943
|
26 078
|
29 000
|
28 802
|
23 429
|
20 663
|
19 905
|
19 874
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
(5)
|
(4)
|
(3)
|
0
|
0
|
0
|
(80)
|
(112)
|
(134)
|
(153)
|
(114)
|
(132)
|
(157)
|
(194)
|
|
Net Income (Common) |
3 740
N/A
|
4 395
+18%
|
3 877
-12%
|
4 013
+4%
|
3 964
-1%
|
3 579
-10%
|
4 831
+35%
|
6 643
+38%
|
8 402
+26%
|
13 226
+57%
|
12 742
-4%
|
12 328
-3%
|
12 254
-1%
|
10 158
-17%
|
11 391
+12%
|
10 899
-4%
|
12 295
+13%
|
13 634
+11%
|
14 319
+5%
|
16 629
+16%
|
16 346
-2%
|
14 817
-9%
|
14 949
+1%
|
16 687
+12%
|
16 940
+2%
|
15 911
-6%
|
41 689
+162%
|
69 256
+66%
|
70 697
+2%
|
52 827
-25%
|
54 440
+3%
|
24 320
-55%
|
24 068
-1%
|
25 862
+7%
|
25 966
+0%
|
28 864
+11%
|
28 648
-1%
|
23 315
-19%
|
20 530
-12%
|
19 749
-4%
|
19 679
0%
|
|
EPS (Diluted) |
91.21
N/A
|
107.19
+18%
|
80.77
-25%
|
85.38
+6%
|
82.58
-3%
|
72.96
-12%
|
94.72
+30%
|
130.25
+38%
|
164.74
+26%
|
260.41
+58%
|
249.84
-4%
|
251.59
+1%
|
240.27
-4%
|
99.63
-59%
|
223.35
+124%
|
213.7
-4%
|
245.9
+15%
|
131.94
-46%
|
275.36
+109%
|
332.58
+21%
|
319.73
-4%
|
143.88
-55%
|
294.81
+105%
|
331.88
+13%
|
332.13
+0%
|
156.58
-53%
|
819.24
+423%
|
1 363.84
+66%
|
1 398
+3%
|
520.41
-63%
|
536.1
+3%
|
239.93
-55%
|
240.17
+0%
|
256.54
+7%
|
261.39
+2%
|
292.55
+12%
|
291.11
0%
|
235.9
-19%
|
206.56
-12%
|
198.94
-4%
|
198.57
0%
|