Fuji Corp (Miyagi)
TSE:7605
Income Statement
Earnings Waterfall
Fuji Corp (Miyagi)
Revenue
|
46.5B
JPY
|
Cost of Revenue
|
-31.6B
JPY
|
Gross Profit
|
14.8B
JPY
|
Operating Expenses
|
-9.5B
JPY
|
Operating Income
|
5.4B
JPY
|
Other Expenses
|
-1.5B
JPY
|
Net Income
|
3.9B
JPY
|
Income Statement
Fuji Corp (Miyagi)
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
23 074
N/A
|
24 437
+6%
|
24 547
+0%
|
25 040
+2%
|
25 944
+4%
|
25 897
0%
|
26 568
+3%
|
27 590
+4%
|
27 996
+1%
|
28 403
+1%
|
28 760
+1%
|
29 036
+1%
|
29 728
+2%
|
29 904
+1%
|
30 379
+2%
|
30 744
+1%
|
31 860
+4%
|
32 245
+1%
|
32 269
+0%
|
32 812
+2%
|
33 579
+2%
|
33 862
+1%
|
34 474
+2%
|
35 165
+2%
|
33 503
-5%
|
32 866
-2%
|
33 439
+2%
|
34 241
+2%
|
36 451
+6%
|
38 206
+5%
|
38 322
+0%
|
38 847
+1%
|
39 734
+2%
|
40 959
+3%
|
41 330
+1%
|
43 080
+4%
|
43 794
+2%
|
44 841
+2%
|
45 643
+2%
|
45 092
-1%
|
46 458
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15 790)
|
(16 866)
|
(16 995)
|
(17 215)
|
(17 810)
|
(17 770)
|
(18 288)
|
(19 002)
|
(19 270)
|
(19 461)
|
(19 654)
|
(19 866)
|
(20 695)
|
(20 937)
|
(21 207)
|
(21 463)
|
(22 050)
|
(22 308)
|
(22 392)
|
(22 817)
|
(23 145)
|
(23 180)
|
(23 572)
|
(24 033)
|
(22 640)
|
(22 249)
|
(22 547)
|
(23 158)
|
(24 727)
|
(25 871)
|
(26 046)
|
(26 176)
|
(26 610)
|
(27 385)
|
(27 556)
|
(28 837)
|
(29 229)
|
(30 043)
|
(30 538)
|
(30 270)
|
(31 645)
|
|
Gross Profit |
7 284
N/A
|
7 570
+4%
|
7 551
0%
|
7 825
+4%
|
8 133
+4%
|
8 126
0%
|
8 279
+2%
|
8 587
+4%
|
8 725
+2%
|
8 942
+2%
|
9 106
+2%
|
9 170
+1%
|
9 033
-1%
|
8 967
-1%
|
9 172
+2%
|
9 282
+1%
|
9 810
+6%
|
9 937
+1%
|
9 877
-1%
|
9 996
+1%
|
10 434
+4%
|
10 682
+2%
|
10 902
+2%
|
11 132
+2%
|
10 863
-2%
|
10 617
-2%
|
10 892
+3%
|
11 082
+2%
|
11 724
+6%
|
12 334
+5%
|
12 276
0%
|
12 672
+3%
|
13 124
+4%
|
13 574
+3%
|
13 773
+1%
|
14 244
+3%
|
14 565
+2%
|
14 798
+2%
|
15 104
+2%
|
14 822
-2%
|
14 813
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 498)
|
(5 701)
|
(5 744)
|
(5 833)
|
(6 048)
|
(6 064)
|
(6 149)
|
(6 389)
|
(6 569)
|
(6 751)
|
(6 875)
|
(6 969)
|
(7 265)
|
(6 991)
|
(7 048)
|
(7 056)
|
(7 302)
|
(7 332)
|
(7 328)
|
(7 194)
|
(7 321)
|
(7 372)
|
(7 423)
|
(7 552)
|
(7 549)
|
(7 587)
|
(7 644)
|
(7 856)
|
(8 168)
|
(8 416)
|
(8 698)
|
(8 872)
|
(8 966)
|
(8 982)
|
(9 043)
|
(9 188)
|
(9 228)
|
(9 330)
|
(9 304)
|
(9 292)
|
(9 453)
|
|
Selling, General & Administrative |
(5 497)
|
(5 700)
|
(5 744)
|
(5 365)
|
(6 047)
|
(6 063)
|
(6 147)
|
(5 806)
|
(6 567)
|
(6 749)
|
(6 874)
|
(6 088)
|
(7 038)
|
(6 991)
|
(7 048)
|
(6 234)
|
(7 107)
|
(7 137)
|
(7 133)
|
(6 376)
|
(7 321)
|
(7 372)
|
(7 423)
|
(6 786)
|
(7 549)
|
(7 587)
|
(7 644)
|
(7 036)
|
(8 093)
|
(8 416)
|
(8 698)
|
(7 666)
|
(8 939)
|
(8 977)
|
(9 043)
|
(8 033)
|
(9 224)
|
(9 326)
|
(9 304)
|
(8 191)
|
(9 453)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(468)
|
0
|
0
|
0
|
(583)
|
0
|
0
|
0
|
(881)
|
0
|
0
|
0
|
(822)
|
0
|
0
|
0
|
(818)
|
0
|
0
|
0
|
(766)
|
0
|
0
|
0
|
(820)
|
0
|
0
|
0
|
(1 206)
|
0
|
0
|
0
|
(1 155)
|
0
|
0
|
0
|
(1 101)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(227)
|
0
|
0
|
(0)
|
(195)
|
(195)
|
(195)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(74)
|
(0)
|
0
|
(0)
|
(26)
|
(5)
|
0
|
(0)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
|
Operating Income |
1 786
N/A
|
1 869
+5%
|
1 807
-3%
|
1 992
+10%
|
2 087
+5%
|
2 064
-1%
|
2 132
+3%
|
2 198
+3%
|
2 158
-2%
|
2 192
+2%
|
2 232
+2%
|
2 201
-1%
|
1 768
-20%
|
1 976
+12%
|
2 124
+7%
|
2 226
+5%
|
2 508
+13%
|
2 605
+4%
|
2 550
-2%
|
2 801
+10%
|
3 113
+11%
|
3 310
+6%
|
3 479
+5%
|
3 580
+3%
|
3 315
-7%
|
3 030
-9%
|
3 247
+7%
|
3 226
-1%
|
3 556
+10%
|
3 918
+10%
|
3 578
-9%
|
3 800
+6%
|
4 158
+9%
|
4 592
+10%
|
4 730
+3%
|
5 055
+7%
|
5 337
+6%
|
5 469
+2%
|
5 800
+6%
|
5 529
-5%
|
5 359
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(18)
|
(16)
|
(15)
|
(14)
|
56
|
60
|
61
|
63
|
(7)
|
(23)
|
(39)
|
(41)
|
(37)
|
(19)
|
(1)
|
3
|
3
|
3
|
3
|
2
|
7
|
10
|
15
|
11
|
6
|
0
|
(16)
|
(11)
|
(13)
|
(13)
|
(2)
|
(7)
|
(1)
|
(4)
|
(4)
|
31
|
19
|
30
|
30
|
(12)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(227)
|
(227)
|
(227)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(74)
|
0
|
(84)
|
(84)
|
(26)
|
0
|
0
|
(9)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
9
|
8
|
17
|
17
|
25
|
26
|
15
|
2
|
3
|
66
|
66
|
84
|
0
|
1
|
0
|
19
|
9
|
13
|
19
|
23
|
14
|
8
|
3
|
20
|
0
|
19
|
19
|
1
|
0
|
2
|
2
|
1
|
0
|
0
|
1
|
2
|
4
|
4
|
7
|
8
|
10
|
|
Total Other Income |
66
|
59
|
45
|
52
|
22
|
17
|
54
|
121
|
181
|
192
|
163
|
81
|
151
|
91
|
113
|
94
|
79
|
67
|
44
|
40
|
70
|
64
|
76
|
151
|
194
|
246
|
296
|
315
|
333
|
428
|
440
|
422
|
412
|
312
|
294
|
294
|
291
|
274
|
268
|
253
|
259
|
|
Pre-Tax Income |
1 842
N/A
|
1 919
+4%
|
1 854
-3%
|
2 047
+10%
|
2 189
+7%
|
2 165
-1%
|
2 260
+4%
|
2 384
+5%
|
2 335
-2%
|
2 200
-6%
|
2 196
0%
|
2 097
-4%
|
1 882
-10%
|
2 049
+9%
|
2 235
+9%
|
2 147
-4%
|
2 600
+21%
|
2 690
+3%
|
2 618
-3%
|
2 866
+9%
|
3 204
+12%
|
3 393
+6%
|
3 574
+5%
|
3 761
+5%
|
3 514
-7%
|
3 284
-7%
|
3 534
+8%
|
3 457
-2%
|
3 877
+12%
|
4 251
+10%
|
3 934
-7%
|
4 189
+6%
|
4 570
+9%
|
4 901
+7%
|
5 013
+2%
|
5 378
+7%
|
5 650
+5%
|
5 777
+2%
|
6 105
+6%
|
5 778
-5%
|
5 625
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(732)
|
(763)
|
(737)
|
(805)
|
(817)
|
(808)
|
(759)
|
(780)
|
(722)
|
(652)
|
(730)
|
(741)
|
(641)
|
(683)
|
(740)
|
(678)
|
(834)
|
(867)
|
(846)
|
(883)
|
(975)
|
(1 030)
|
(1 085)
|
(1 190)
|
(1 115)
|
(1 043)
|
(1 131)
|
(1 101)
|
(1 224)
|
(1 338)
|
(1 228)
|
(1 325)
|
(1 452)
|
(1 560)
|
(1 596)
|
(1 687)
|
(1 744)
|
(1 771)
|
(1 868)
|
(1 792)
|
(1 737)
|
|
Income from Continuing Operations |
1 110
|
1 156
|
1 117
|
1 242
|
1 371
|
1 356
|
1 500
|
1 604
|
1 613
|
1 549
|
1 467
|
1 356
|
1 242
|
1 365
|
1 493
|
1 469
|
1 764
|
1 822
|
1 772
|
1 983
|
2 229
|
2 364
|
2 489
|
2 572
|
2 399
|
2 241
|
2 404
|
2 357
|
2 654
|
2 913
|
2 705
|
2 864
|
3 118
|
3 341
|
3 417
|
3 692
|
3 906
|
4 006
|
4 237
|
3 986
|
3 888
|
|
Net Income (Common) |
1 110
N/A
|
1 156
+4%
|
1 117
-3%
|
1 242
+11%
|
1 371
+10%
|
1 356
-1%
|
1 500
+11%
|
1 604
+7%
|
1 613
+1%
|
1 549
-4%
|
1 467
-5%
|
1 356
-8%
|
1 242
-8%
|
1 365
+10%
|
1 493
+9%
|
1 469
-2%
|
1 764
+20%
|
1 822
+3%
|
1 772
-3%
|
1 983
+12%
|
2 229
+12%
|
2 364
+6%
|
2 489
+5%
|
2 572
+3%
|
2 399
-7%
|
2 241
-7%
|
2 404
+7%
|
2 357
-2%
|
2 654
+13%
|
2 913
+10%
|
2 705
-7%
|
2 864
+6%
|
3 118
+9%
|
3 341
+7%
|
3 417
+2%
|
3 692
+8%
|
3 906
+6%
|
4 006
+3%
|
4 237
+6%
|
3 986
-6%
|
3 888
-2%
|
|
EPS (Diluted) |
123.33
N/A
|
128.44
+4%
|
124.11
-3%
|
138
+11%
|
152.33
+10%
|
150.66
-1%
|
166.66
+11%
|
170.61
+2%
|
179.22
+5%
|
154.9
-14%
|
146.69
-5%
|
67.71
-54%
|
124.2
+83%
|
136.5
+10%
|
149.3
+9%
|
71.89
-52%
|
176.4
+145%
|
182.2
+3%
|
177.2
-3%
|
97.02
-45%
|
218.06
+125%
|
231.06
+6%
|
243.31
+5%
|
125.71
-48%
|
117.26
-7%
|
109.45
-7%
|
117.37
+7%
|
115.12
-2%
|
129.59
+13%
|
142.15
+10%
|
132.01
-7%
|
139.8
+6%
|
151.98
+9%
|
163.31
+7%
|
172.04
+5%
|
183.68
+7%
|
199.51
+9%
|
204.18
+2%
|
216.66
+6%
|
204.79
-5%
|
205.69
+0%
|