Fuso Dentsu Co Ltd
TSE:7505
Fuso Dentsu Co Ltd
TSE:7505
Price:
1 662 JPY
-1.07%
Market Closed
Updated:
Apr 28, 2024
Income Statement
Earnings Waterfall
Fuso Dentsu Co Ltd
Fuso Dentsu Co Ltd
|
Revenue
|
43.3B
JPY
|
|
Cost of Revenue
|
-35.4B
JPY
|
|
Gross Profit
|
7.9B
JPY
|
|
Operating Expenses
|
-6.3B
JPY
|
|
Operating Income
|
1.5B
JPY
|
|
Other Expenses
|
-398.2m
JPY
|
|
Net Income
|
1.1B
JPY
|
Income Statement
Fuso Dentsu Co Ltd
Fuso Dentsu Co Ltd
Currency: JPY
| 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 |
39 725
N/A
|
42 597
+7%
|
43 207
+1%
|
43 852
+1%
|
43 057
-2%
|
44 091
+2%
|
44 250
+0%
|
44 202
0%
|
44 641
+1%
|
38 900
-13%
|
37 585
-3%
|
36 525
-3%
|
35 780
-2%
|
35 638
0%
|
36 474
+2%
|
35 938
-1%
|
36 852
+3%
|
34 668
-6%
|
34 553
0%
|
35 036
+1%
|
33 619
-4%
|
34 920
+4%
|
35 545
+2%
|
38 881
+9%
|
40 588
+4%
|
43 043
+6%
|
42 594
-1%
|
40 359
-5%
|
40 543
+0%
|
42 880
+6%
|
43 602
+2%
|
43 387
0%
|
43 384
0%
|
37 768
-13%
|
36 993
-2%
|
36 472
-1%
|
36 757
+1%
|
38 743
+5%
|
39 794
+3%
|
41 137
+3%
|
43 262
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32 554)
|
(35 353)
|
(35 981)
|
(36 454)
|
(35 681)
|
(36 532)
|
(36 761)
|
(36 814)
|
(37 273)
|
(32 342)
|
(31 022)
|
(29 962)
|
(29 323)
|
(29 050)
|
(29 869)
|
(29 481)
|
(30 443)
|
(28 806)
|
(28 806)
|
(29 191)
|
(27 773)
|
(28 846)
|
(29 244)
|
(31 977)
|
(33 527)
|
(35 449)
|
(34 991)
|
(33 294)
|
(33 326)
|
(35 208)
|
(35 799)
|
(35 822)
|
(35 954)
|
(31 387)
|
(30 820)
|
(30 059)
|
(30 213)
|
(31 702)
|
(32 474)
|
(33 642)
|
(35 408)
|
|
| Gross Profit |
7 170
N/A
|
7 244
+1%
|
7 226
0%
|
7 397
+2%
|
7 375
0%
|
7 558
+2%
|
7 488
-1%
|
7 388
-1%
|
7 368
0%
|
6 558
-11%
|
6 563
+0%
|
6 563
+0%
|
6 458
-2%
|
6 589
+2%
|
6 605
+0%
|
6 457
-2%
|
6 409
-1%
|
5 862
-9%
|
5 748
-2%
|
5 846
+2%
|
5 846
+0%
|
6 074
+4%
|
6 301
+4%
|
6 904
+10%
|
7 061
+2%
|
7 595
+8%
|
7 603
+0%
|
7 065
-7%
|
7 217
+2%
|
7 672
+6%
|
7 803
+2%
|
7 565
-3%
|
7 430
-2%
|
6 381
-14%
|
6 173
-3%
|
6 413
+4%
|
6 544
+2%
|
7 041
+8%
|
7 320
+4%
|
7 495
+2%
|
7 855
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 237)
|
(6 203)
|
(6 140)
|
(6 204)
|
(6 209)
|
(6 249)
|
(6 354)
|
(6 328)
|
(6 281)
|
(6 262)
|
(6 069)
|
(6 035)
|
(5 999)
|
(6 010)
|
(6 119)
|
(6 110)
|
(6 158)
|
(6 093)
|
(6 053)
|
(6 024)
|
(6 022)
|
(6 046)
|
(6 058)
|
(6 127)
|
(6 166)
|
(6 195)
|
(6 162)
|
(6 121)
|
(6 101)
|
(6 088)
|
(6 038)
|
(6 043)
|
(6 035)
|
(5 990)
|
(6 045)
|
(6 025)
|
(6 053)
|
(6 102)
|
(6 148)
|
(6 234)
|
(6 313)
|
|
| Selling, General & Administrative |
(6 236)
|
(6 204)
|
(6 141)
|
(6 076)
|
(6 211)
|
(6 250)
|
(6 355)
|
(6 195)
|
(6 282)
|
(6 263)
|
(6 070)
|
(5 909)
|
(5 999)
|
(6 010)
|
(6 119)
|
(6 004)
|
(6 126)
|
(6 061)
|
(6 056)
|
(5 934)
|
(6 021)
|
(6 045)
|
(6 058)
|
(6 047)
|
(6 166)
|
(6 195)
|
(6 162)
|
(5 994)
|
(6 080)
|
(6 067)
|
(6 038)
|
(5 935)
|
(6 033)
|
(5 988)
|
(6 045)
|
(5 932)
|
(6 053)
|
(6 102)
|
(6 148)
|
(6 111)
|
(6 313)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(133)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(123)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(32)
|
(32)
|
3
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(22)
|
(22)
|
0
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
934
N/A
|
1 041
+11%
|
1 086
+4%
|
1 194
+10%
|
1 167
-2%
|
1 310
+12%
|
1 135
-13%
|
1 060
-7%
|
1 087
+3%
|
296
-73%
|
494
+67%
|
528
+7%
|
458
-13%
|
578
+26%
|
486
-16%
|
347
-29%
|
251
-28%
|
(231)
N/A
|
(306)
-32%
|
(179)
+42%
|
(176)
+2%
|
27
N/A
|
242
+786%
|
777
+220%
|
895
+15%
|
1 399
+56%
|
1 441
+3%
|
944
-34%
|
1 115
+18%
|
1 583
+42%
|
1 766
+12%
|
1 522
-14%
|
1 395
-8%
|
391
-72%
|
129
-67%
|
388
+202%
|
490
+26%
|
938
+91%
|
1 173
+25%
|
1 261
+7%
|
1 541
+22%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
79
|
1
|
(90)
|
(78)
|
(65)
|
(128)
|
(31)
|
(24)
|
(21)
|
48
|
45
|
29
|
23
|
18
|
24
|
47
|
54
|
76
|
373
|
362
|
360
|
346
|
66
|
40
|
45
|
48
|
67
|
95
|
97
|
95
|
90
|
95
|
103
|
105
|
107
|
118
|
159
|
173
|
166
|
166
|
138
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(36)
|
0
|
0
|
0
|
(7)
|
(7)
|
(10)
|
(10)
|
(3)
|
(3)
|
0
|
(20)
|
(22)
|
0
|
0
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
160
|
160
|
160
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(13)
|
127
|
139
|
168
|
176
|
167
|
168
|
136
|
133
|
85
|
79
|
81
|
79
|
75
|
70
|
64
|
219
|
58
|
54
|
53
|
49
|
47
|
47
|
42
|
54
|
44
|
66
|
52
|
46
|
57
|
45
|
48
|
49
|
42
|
39
|
38
|
32
|
38
|
33
|
40
|
39
|
|
| Pre-Tax Income |
999
N/A
|
1 169
+17%
|
1 135
-3%
|
1 284
+13%
|
1 277
-1%
|
1 348
+6%
|
1 271
-6%
|
1 172
-8%
|
1 199
+2%
|
429
-64%
|
618
+44%
|
639
+3%
|
561
-12%
|
832
+48%
|
704
-15%
|
582
-17%
|
524
-10%
|
(98)
N/A
|
121
N/A
|
230
+90%
|
225
-2%
|
409
+82%
|
344
-16%
|
856
+149%
|
1 014
+18%
|
1 513
+49%
|
1 576
+4%
|
1 091
-31%
|
1 259
+15%
|
1 736
+38%
|
1 896
+9%
|
1 662
-12%
|
1 546
-7%
|
538
-65%
|
275
-49%
|
545
+98%
|
682
+25%
|
1 149
+68%
|
1 371
+19%
|
1 466
+7%
|
1 719
+17%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(202)
|
(454)
|
(228)
|
(379)
|
(462)
|
(605)
|
(658)
|
(700)
|
(720)
|
(330)
|
(324)
|
(346)
|
(326)
|
(314)
|
(326)
|
(246)
|
(229)
|
(34)
|
(103)
|
(131)
|
(129)
|
(184)
|
(163)
|
(302)
|
(351)
|
(503)
|
(520)
|
(385)
|
(435)
|
(578)
|
(627)
|
(554)
|
(519)
|
(213)
|
(132)
|
(217)
|
(255)
|
(398)
|
(468)
|
(495)
|
(576)
|
|
| Income from Continuing Operations |
797
|
714
|
906
|
904
|
813
|
742
|
612
|
471
|
479
|
99
|
294
|
293
|
236
|
519
|
379
|
336
|
295
|
(132)
|
18
|
98
|
96
|
225
|
181
|
553
|
663
|
1 011
|
1 056
|
706
|
824
|
1 158
|
1 269
|
1 108
|
1 028
|
325
|
143
|
327
|
427
|
751
|
904
|
972
|
1 143
|
|
| Net Income (Common) |
797
N/A
|
714
-10%
|
906
+27%
|
904
0%
|
813
-10%
|
742
-9%
|
612
-18%
|
471
-23%
|
479
+2%
|
99
-79%
|
294
+197%
|
293
0%
|
236
-19%
|
519
+120%
|
379
-27%
|
336
-11%
|
295
-12%
|
(132)
N/A
|
18
N/A
|
98
+446%
|
96
-3%
|
225
+135%
|
181
-20%
|
553
+206%
|
663
+20%
|
1 011
+52%
|
1 056
+4%
|
706
-33%
|
824
+17%
|
1 158
+41%
|
1 269
+10%
|
1 108
-13%
|
1 028
-7%
|
325
-68%
|
143
-56%
|
327
+130%
|
427
+30%
|
751
+76%
|
904
+20%
|
972
+8%
|
1 143
+18%
|
|
| EPS (Diluted) |
797
N/A
|
714
-10%
|
906
+27%
|
904
0%
|
813
-10%
|
742
-9%
|
612
-18%
|
164.04
-73%
|
479
+192%
|
99
-79%
|
294
+197%
|
51.01
-83%
|
236
+363%
|
519
+120%
|
379
-27%
|
58.42
-85%
|
295
+405%
|
-132
N/A
|
18
N/A
|
17.07
-5%
|
33.18
+94%
|
77.95
+135%
|
62.53
-20%
|
95.87
+53%
|
229.33
+139%
|
349.27
+52%
|
182.36
-48%
|
122.03
-33%
|
142.19
+17%
|
199.63
+40%
|
218.54
+9%
|
191.01
-13%
|
176.9
-7%
|
55.79
-68%
|
24.48
-56%
|
56.29
+130%
|
73.21
+30%
|
129.7
+77%
|
156.67
+21%
|
167.88
+7%
|
198.16
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
