Musashi Co Ltd
TSE:7521
Musashi Co Ltd
TSE:7521
Price:
1 811 JPY
0.56%
Market Closed
Updated:
May 6, 2024
Income Statement
Earnings Waterfall
Musashi Co Ltd
Musashi Co Ltd
|
Revenue
|
34.5B
JPY
|
|
Cost of Revenue
|
-26.1B
JPY
|
|
Gross Profit
|
8.4B
JPY
|
|
Operating Expenses
|
-6.9B
JPY
|
|
Operating Income
|
1.5B
JPY
|
|
Other Expenses
|
-512m
JPY
|
|
Net Income
|
1B
JPY
|
Income Statement
Musashi Co Ltd
Musashi 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 |
37 243
N/A
|
36 412
-2%
|
35 271
-3%
|
34 723
-2%
|
35 849
+3%
|
37 252
+4%
|
37 968
+2%
|
37 777
-1%
|
37 443
-1%
|
35 709
-5%
|
36 134
+1%
|
36 899
+2%
|
36 265
-2%
|
35 268
-3%
|
33 744
-4%
|
33 093
-2%
|
35 545
+7%
|
37 298
+5%
|
38 831
+4%
|
38 785
0%
|
37 156
-4%
|
37 135
0%
|
37 834
+2%
|
39 375
+4%
|
38 720
-2%
|
37 589
-3%
|
34 759
-8%
|
31 918
-8%
|
30 999
-3%
|
30 261
-2%
|
31 061
+3%
|
32 952
+6%
|
34 827
+6%
|
36 213
+4%
|
37 885
+5%
|
37 731
0%
|
37 096
-2%
|
37 072
0%
|
36 716
-1%
|
35 462
-3%
|
34 525
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(28 925)
|
(28 892)
|
(28 095)
|
(28 001)
|
(28 790)
|
(29 474)
|
(29 859)
|
(29 721)
|
(29 632)
|
(28 562)
|
(28 843)
|
(29 193)
|
(28 607)
|
(27 867)
|
(26 857)
|
(26 737)
|
(27 924)
|
(29 132)
|
(30 343)
|
(30 111)
|
(29 470)
|
(29 309)
|
(29 531)
|
(30 167)
|
(29 628)
|
(28 920)
|
(26 894)
|
(25 076)
|
(24 342)
|
(23 492)
|
(24 075)
|
(25 409)
|
(26 371)
|
(27 449)
|
(28 568)
|
(28 029)
|
(27 825)
|
(27 628)
|
(27 184)
|
(26 719)
|
(26 093)
|
|
| Gross Profit |
8 318
N/A
|
7 520
-10%
|
7 176
-5%
|
6 722
-6%
|
7 059
+5%
|
7 778
+10%
|
8 109
+4%
|
8 056
-1%
|
7 811
-3%
|
7 147
-9%
|
7 291
+2%
|
7 706
+6%
|
7 658
-1%
|
7 401
-3%
|
6 887
-7%
|
6 356
-8%
|
7 621
+20%
|
8 166
+7%
|
8 488
+4%
|
8 674
+2%
|
7 686
-11%
|
7 826
+2%
|
8 303
+6%
|
9 208
+11%
|
9 092
-1%
|
8 669
-5%
|
7 865
-9%
|
6 842
-13%
|
6 657
-3%
|
6 769
+2%
|
6 986
+3%
|
7 543
+8%
|
8 456
+12%
|
8 764
+4%
|
9 317
+6%
|
9 702
+4%
|
9 271
-4%
|
9 444
+2%
|
9 532
+1%
|
8 743
-8%
|
8 432
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 355)
|
(6 316)
|
(6 290)
|
(6 280)
|
(6 336)
|
(6 358)
|
(6 387)
|
(6 334)
|
(6 272)
|
(6 222)
|
(6 246)
|
(6 308)
|
(6 368)
|
(6 294)
|
(6 268)
|
(6 340)
|
(6 747)
|
(7 206)
|
(7 525)
|
(7 691)
|
(7 583)
|
(7 520)
|
(7 540)
|
(7 722)
|
(7 594)
|
(7 644)
|
(7 500)
|
(7 201)
|
(7 160)
|
(6 866)
|
(6 906)
|
(6 897)
|
(6 879)
|
(7 018)
|
(7 011)
|
(6 982)
|
(6 899)
|
(6 825)
|
(6 846)
|
(6 949)
|
(6 918)
|
|
| Selling, General & Administrative |
(6 354)
|
(6 167)
|
(6 278)
|
(6 279)
|
(6 334)
|
(6 209)
|
(6 371)
|
(6 318)
|
(6 261)
|
(6 060)
|
(6 239)
|
(6 306)
|
(6 365)
|
(6 162)
|
(6 261)
|
(6 341)
|
(6 748)
|
(7 078)
|
(7 524)
|
(7 688)
|
(7 582)
|
(7 390)
|
(7 522)
|
(7 704)
|
(7 590)
|
(7 519)
|
(7 429)
|
(7 131)
|
(7 089)
|
(6 702)
|
(6 904)
|
(6 894)
|
(6 877)
|
(6 863)
|
(6 984)
|
(6 960)
|
(6 898)
|
(6 672)
|
(6 844)
|
(6 947)
|
(6 916)
|
|
| Depreciation & Amortization |
0
|
(148)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1)
|
(12)
|
0
|
(2)
|
(1)
|
(16)
|
(16)
|
(11)
|
(2)
|
(7)
|
(2)
|
(3)
|
(1)
|
(7)
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(18)
|
(18)
|
(2)
|
0
|
(71)
|
(70)
|
(71)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(27)
|
(22)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
1 963
N/A
|
1 204
-39%
|
886
-26%
|
442
-50%
|
723
+64%
|
1 420
+96%
|
1 722
+21%
|
1 722
N/A
|
1 539
-11%
|
925
-40%
|
1 045
+13%
|
1 398
+34%
|
1 290
-8%
|
1 107
-14%
|
619
-44%
|
16
-97%
|
874
+5 363%
|
960
+10%
|
963
+0%
|
983
+2%
|
103
-90%
|
306
+197%
|
763
+149%
|
1 486
+95%
|
1 498
+1%
|
1 025
-32%
|
365
-64%
|
(359)
N/A
|
(503)
-40%
|
(97)
+81%
|
80
N/A
|
646
+708%
|
1 577
+144%
|
1 746
+11%
|
2 306
+32%
|
2 720
+18%
|
2 372
-13%
|
2 619
+10%
|
2 686
+3%
|
1 794
-33%
|
1 514
-16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
37
|
55
|
61
|
62
|
68
|
61
|
58
|
58
|
56
|
58
|
60
|
60
|
62
|
52
|
53
|
232
|
235
|
242
|
231
|
153
|
131
|
129
|
122
|
25
|
61
|
83
|
77
|
64
|
44
|
32
|
18
|
7
|
0
|
41
|
62
|
61
|
64
|
28
|
26
|
31
|
14
|
|
| Non-Reccuring Items |
(13)
|
(12)
|
0
|
0
|
(4)
|
(14)
|
0
|
0
|
0
|
(5)
|
0
|
(12)
|
(12)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(16)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
38
|
36
|
33
|
33
|
(28)
|
0
|
0
|
(26)
|
(3)
|
(18)
|
(18)
|
(15)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
121
|
121
|
121
|
121
|
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
|
|
| Total Other Income |
77
|
62
|
63
|
178
|
197
|
182
|
181
|
93
|
66
|
206
|
207
|
199
|
208
|
72
|
71
|
55
|
52
|
38
|
35
|
56
|
60
|
63
|
44
|
42
|
19
|
144
|
162
|
192
|
219
|
49
|
60
|
25
|
24
|
62
|
60
|
59
|
49
|
46
|
48
|
52
|
51
|
|
| Pre-Tax Income |
2 064
N/A
|
1 309
-37%
|
1 131
-14%
|
803
-29%
|
1 105
+38%
|
1 770
+60%
|
1 961
+11%
|
1 873
-4%
|
1 661
-11%
|
1 184
-29%
|
1 312
+11%
|
1 645
+25%
|
1 548
-6%
|
1 224
-21%
|
743
-39%
|
303
-59%
|
1 161
+283%
|
1 240
+7%
|
1 229
-1%
|
1 192
-3%
|
280
-77%
|
482
+72%
|
929
+93%
|
1 553
+67%
|
1 578
+2%
|
1 179
-25%
|
604
-49%
|
(103)
N/A
|
(240)
-133%
|
22
N/A
|
194
+782%
|
711
+266%
|
1 634
+130%
|
1 821
+11%
|
2 428
+33%
|
2 840
+17%
|
2 459
-13%
|
2 690
+9%
|
2 742
+2%
|
1 859
-32%
|
1 564
-16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(871)
|
(547)
|
(508)
|
(357)
|
(443)
|
(674)
|
(679)
|
(651)
|
(574)
|
(431)
|
(472)
|
(573)
|
(568)
|
(442)
|
(301)
|
(146)
|
(465)
|
(498)
|
(512)
|
(513)
|
(186)
|
(299)
|
(407)
|
(476)
|
(453)
|
(313)
|
(147)
|
(36)
|
55
|
(50)
|
(121)
|
(295)
|
(584)
|
(839)
|
(1 012)
|
(1 136)
|
(1 092)
|
(927)
|
(910)
|
(657)
|
(561)
|
|
| Income from Continuing Operations |
1 193
|
762
|
623
|
446
|
662
|
1 096
|
1 282
|
1 222
|
1 087
|
753
|
840
|
1 072
|
980
|
782
|
442
|
157
|
696
|
742
|
717
|
679
|
94
|
183
|
522
|
1 077
|
1 125
|
866
|
457
|
(139)
|
(185)
|
(28)
|
73
|
416
|
1 050
|
982
|
1 416
|
1 704
|
1 367
|
1 763
|
1 832
|
1 202
|
1 003
|
|
| Net Income (Common) |
1 191
N/A
|
761
-36%
|
621
-18%
|
444
-29%
|
662
+49%
|
1 096
+66%
|
1 283
+17%
|
1 223
-5%
|
1 086
-11%
|
753
-31%
|
839
+11%
|
1 071
+28%
|
980
-8%
|
781
-20%
|
442
-43%
|
157
-64%
|
696
+343%
|
742
+7%
|
718
-3%
|
679
-5%
|
95
-86%
|
183
+93%
|
521
+185%
|
1 077
+107%
|
1 124
+4%
|
865
-23%
|
456
-47%
|
(140)
N/A
|
(185)
-32%
|
(28)
+85%
|
73
N/A
|
416
+470%
|
1 049
+152%
|
981
-6%
|
1 414
+44%
|
1 703
+20%
|
1 365
-20%
|
1 762
+29%
|
1 831
+4%
|
1 200
-34%
|
1 002
-17%
|
|
| EPS (Diluted) |
170.14
N/A
|
95.12
-44%
|
88.71
-7%
|
63.42
-29%
|
94.57
+49%
|
147.25
+56%
|
183.28
+24%
|
174.71
-5%
|
155.14
-11%
|
101.17
-35%
|
119.85
+18%
|
153
+28%
|
140
-8%
|
104.93
-25%
|
63.14
-40%
|
22.42
-64%
|
99.42
+343%
|
99.69
+0%
|
96.46
-3%
|
91.23
-5%
|
12.76
-86%
|
24.59
+93%
|
70
+185%
|
144.7
+107%
|
151.01
+4%
|
116.37
-23%
|
61.76
-47%
|
-18.97
N/A
|
-25.52
-35%
|
-3.84
+85%
|
10.16
N/A
|
59.96
+490%
|
153.94
+157%
|
141.42
-8%
|
207.51
+47%
|
249.93
+20%
|
200.32
-20%
|
258.59
+29%
|
268.71
+4%
|
176.11
-34%
|
147.05
-17%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
