Tamron Co Ltd
TSE:7740
Income Statement
Earnings Waterfall
Tamron Co Ltd
Revenue
|
71.4B
JPY
|
Cost of Revenue
|
-39.8B
JPY
|
Gross Profit
|
31.7B
JPY
|
Operating Expenses
|
-18.1B
JPY
|
Operating Income
|
13.6B
JPY
|
Other Expenses
|
-2.8B
JPY
|
Net Income
|
10.8B
JPY
|
Income Statement
Tamron Co Ltd
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 |
68 452
N/A
|
69 368
+1%
|
69 769
+1%
|
70 940
+2%
|
73 621
+4%
|
76 307
+4%
|
76 086
0%
|
75 306
-1%
|
71 946
-4%
|
68 934
-4%
|
67 210
-3%
|
63 017
-6%
|
59 903
-5%
|
57 592
-4%
|
56 316
-2%
|
58 460
+4%
|
60 496
+3%
|
61 448
+2%
|
62 156
+1%
|
61 966
0%
|
61 815
0%
|
62 430
+1%
|
62 259
0%
|
62 965
+1%
|
63 285
+1%
|
61 267
-3%
|
55 165
-10%
|
51 800
-6%
|
48 375
-7%
|
49 938
+3%
|
55 367
+11%
|
57 800
+4%
|
57 539
0%
|
58 752
+2%
|
61 350
+4%
|
62 262
+1%
|
63 445
+2%
|
64 146
+1%
|
64 498
+1%
|
67 512
+5%
|
71 426
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(47 510)
|
(48 369)
|
(48 362)
|
(48 909)
|
(50 053)
|
(51 326)
|
(51 430)
|
(51 189)
|
(49 303)
|
(47 863)
|
(46 242)
|
(43 354)
|
(41 001)
|
(38 766)
|
(38 151)
|
(39 052)
|
(39 899)
|
(40 601)
|
(40 900)
|
(40 683)
|
(39 910)
|
(40 245)
|
(39 594)
|
(39 243)
|
(39 056)
|
(37 265)
|
(33 384)
|
(31 900)
|
(30 004)
|
(30 998)
|
(33 757)
|
(34 795)
|
(34 332)
|
(34 734)
|
(36 071)
|
(35 597)
|
(35 822)
|
(35 691)
|
(35 313)
|
(37 399)
|
(39 768)
|
|
Gross Profit |
20 942
N/A
|
20 999
+0%
|
21 407
+2%
|
22 031
+3%
|
23 568
+7%
|
24 981
+6%
|
24 656
-1%
|
24 117
-2%
|
22 643
-6%
|
21 071
-7%
|
20 968
0%
|
19 663
-6%
|
18 902
-4%
|
18 826
0%
|
18 165
-4%
|
19 408
+7%
|
20 597
+6%
|
20 847
+1%
|
21 256
+2%
|
21 283
+0%
|
21 905
+3%
|
22 185
+1%
|
22 665
+2%
|
23 722
+5%
|
24 229
+2%
|
24 002
-1%
|
21 781
-9%
|
19 900
-9%
|
18 371
-8%
|
18 940
+3%
|
21 610
+14%
|
23 005
+6%
|
23 207
+1%
|
24 018
+3%
|
25 279
+5%
|
26 665
+5%
|
27 623
+4%
|
28 455
+3%
|
29 185
+3%
|
30 113
+3%
|
31 658
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(15 709)
|
(16 336)
|
(15 969)
|
(16 320)
|
(17 492)
|
(17 994)
|
(18 381)
|
(18 639)
|
(18 089)
|
(18 184)
|
(17 801)
|
(17 190)
|
(16 541)
|
(16 506)
|
(16 004)
|
(16 233)
|
(16 351)
|
(16 120)
|
(16 228)
|
(16 296)
|
(16 481)
|
(16 780)
|
(16 991)
|
(17 123)
|
(17 247)
|
(17 308)
|
(16 223)
|
(15 550)
|
(14 796)
|
(15 623)
|
(15 205)
|
(15 501)
|
(15 799)
|
(15 833)
|
(15 858)
|
(16 192)
|
(16 585)
|
(16 867)
|
(17 341)
|
(17 681)
|
(18 051)
|
|
Selling, General & Administrative |
(15 708)
|
(15 894)
|
(15 969)
|
(16 319)
|
(13 873)
|
(17 994)
|
(18 379)
|
(18 639)
|
(14 101)
|
(18 033)
|
(17 800)
|
(17 187)
|
(12 593)
|
(16 288)
|
(16 003)
|
(16 232)
|
(12 312)
|
(16 186)
|
(16 226)
|
(16 295)
|
(12 120)
|
(16 726)
|
(16 948)
|
(17 096)
|
(11 998)
|
(17 239)
|
(16 221)
|
(15 549)
|
(9 887)
|
(14 528)
|
(15 204)
|
(15 498)
|
(10 770)
|
(15 830)
|
(15 857)
|
(16 192)
|
(11 186)
|
(16 868)
|
(17 340)
|
(17 681)
|
(11 880)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(3 619)
|
0
|
0
|
0
|
(3 986)
|
0
|
0
|
0
|
(3 946)
|
0
|
0
|
0
|
(4 038)
|
0
|
0
|
0
|
(4 361)
|
0
|
0
|
0
|
(5 248)
|
0
|
0
|
0
|
(4 687)
|
0
|
0
|
0
|
(5 028)
|
0
|
0
|
0
|
(5 398)
|
0
|
0
|
0
|
(6 169)
|
|
Depreciation & Amortization |
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
|
(220)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(442)
|
0
|
(1)
|
0
|
0
|
(2)
|
0
|
(2)
|
(151)
|
(1)
|
(3)
|
(2)
|
(218)
|
0
|
(1)
|
(1)
|
66
|
(2)
|
(1)
|
0
|
(54)
|
(43)
|
(27)
|
(1)
|
(69)
|
(2)
|
(1)
|
(2)
|
(1 095)
|
(1)
|
(3)
|
(1)
|
(3)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
|
Operating Income |
5 233
N/A
|
4 663
-11%
|
5 438
+17%
|
5 711
+5%
|
6 076
+6%
|
6 987
+15%
|
6 275
-10%
|
5 478
-13%
|
4 554
-17%
|
2 887
-37%
|
3 167
+10%
|
2 473
-22%
|
2 361
-5%
|
2 320
-2%
|
2 161
-7%
|
3 175
+47%
|
4 246
+34%
|
4 727
+11%
|
5 028
+6%
|
4 987
-1%
|
5 424
+9%
|
5 405
0%
|
5 674
+5%
|
6 599
+16%
|
6 982
+6%
|
6 694
-4%
|
5 558
-17%
|
4 350
-22%
|
3 575
-18%
|
3 317
-7%
|
6 405
+93%
|
7 504
+17%
|
7 408
-1%
|
8 185
+10%
|
9 421
+15%
|
10 473
+11%
|
11 038
+5%
|
11 588
+5%
|
11 844
+2%
|
12 432
+5%
|
13 607
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(197)
|
(120)
|
(45)
|
(25)
|
12
|
(73)
|
(85)
|
149
|
425
|
325
|
370
|
189
|
401
|
346
|
229
|
44
|
(296)
|
(558)
|
(70)
|
300
|
370
|
575
|
250
|
144
|
96
|
303
|
216
|
(113)
|
(315)
|
(341)
|
(408)
|
(189)
|
(36)
|
(112)
|
101
|
315
|
304
|
154
|
371
|
19
|
73
|
|
Non-Reccuring Items |
(440)
|
0
|
(512)
|
(546)
|
(195)
|
558
|
550
|
539
|
603
|
0
|
(212)
|
(191)
|
(216)
|
0
|
31
|
41
|
68
|
0
|
(48)
|
(50)
|
(54)
|
0
|
0
|
(26)
|
(68)
|
0
|
(80)
|
(65)
|
(1 094)
|
0
|
(1 094)
|
(1 198)
|
(179)
|
(184)
|
(194)
|
(122)
|
(130)
|
(134)
|
(118)
|
(91)
|
(80)
|
|
Gain/Loss on Disposition of Assets |
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
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
235
|
278
|
296
|
290
|
217
|
290
|
304
|
406
|
311
|
327
|
405
|
301
|
196
|
292
|
177
|
194
|
204
|
205
|
223
|
212
|
223
|
232
|
412
|
429
|
393
|
362
|
324
|
473
|
719
|
694
|
568
|
427
|
225
|
251
|
294
|
313
|
284
|
356
|
336
|
311
|
372
|
|
Pre-Tax Income |
4 831
N/A
|
4 821
0%
|
5 177
+7%
|
5 430
+5%
|
6 110
+13%
|
7 762
+27%
|
7 044
-9%
|
6 572
-7%
|
5 893
-10%
|
3 539
-40%
|
3 730
+5%
|
2 772
-26%
|
2 742
-1%
|
2 958
+8%
|
2 598
-12%
|
3 454
+33%
|
4 222
+22%
|
4 374
+4%
|
5 133
+17%
|
5 449
+6%
|
5 963
+9%
|
6 212
+4%
|
6 336
+2%
|
7 146
+13%
|
7 403
+4%
|
7 353
-1%
|
6 018
-18%
|
4 645
-23%
|
2 885
-38%
|
3 670
+27%
|
5 471
+49%
|
6 544
+20%
|
7 418
+13%
|
8 140
+10%
|
9 622
+18%
|
10 979
+14%
|
11 496
+5%
|
11 964
+4%
|
12 433
+4%
|
12 671
+2%
|
13 972
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 634)
|
(1 689)
|
(1 775)
|
(2 006)
|
(2 263)
|
(2 515)
|
(2 340)
|
(1 889)
|
(1 845)
|
(1 500)
|
(1 425)
|
(1 160)
|
(1 260)
|
(1 149)
|
(1 139)
|
(1 428)
|
(1 383)
|
(1 407)
|
(1 621)
|
(1 493)
|
(1 633)
|
(1 679)
|
(1 660)
|
(1 930)
|
(2 072)
|
(2 058)
|
(1 775)
|
(1 522)
|
(927)
|
(1 137)
|
(1 670)
|
(1 992)
|
(2 245)
|
(2 290)
|
(2 569)
|
(3 055)
|
(3 146)
|
(2 988)
|
(3 320)
|
(3 189)
|
(3 160)
|
|
Income from Continuing Operations |
3 197
|
3 132
|
3 402
|
3 424
|
3 847
|
5 247
|
4 704
|
4 683
|
4 048
|
2 039
|
2 305
|
1 612
|
1 482
|
1 809
|
1 459
|
2 026
|
2 839
|
2 967
|
3 512
|
3 956
|
4 330
|
4 533
|
4 676
|
5 216
|
5 331
|
5 295
|
4 243
|
3 123
|
1 958
|
2 533
|
3 801
|
4 552
|
5 173
|
5 850
|
7 053
|
7 924
|
8 350
|
8 976
|
9 113
|
9 482
|
10 812
|
|
Net Income (Common) |
3 197
N/A
|
3 133
-2%
|
3 402
+9%
|
3 425
+1%
|
3 846
+12%
|
5 245
+36%
|
4 704
-10%
|
4 681
0%
|
4 048
-14%
|
2 040
-50%
|
2 304
+13%
|
1 612
-30%
|
1 482
-8%
|
1 809
+22%
|
1 460
-19%
|
2 026
+39%
|
2 838
+40%
|
2 966
+5%
|
3 511
+18%
|
3 956
+13%
|
4 330
+9%
|
4 532
+5%
|
4 676
+3%
|
5 216
+12%
|
5 330
+2%
|
5 294
-1%
|
4 242
-20%
|
3 122
-26%
|
1 958
-37%
|
2 534
+29%
|
3 800
+50%
|
4 551
+20%
|
5 173
+14%
|
5 849
+13%
|
7 053
+21%
|
7 924
+12%
|
8 350
+5%
|
8 976
+7%
|
9 114
+2%
|
9 483
+4%
|
10 812
+14%
|
|
EPS (Diluted) |
118.4
N/A
|
116.03
-2%
|
126
+9%
|
126.85
+1%
|
142.44
+12%
|
194.25
+36%
|
180.92
-7%
|
180.03
0%
|
153.95
-14%
|
78.46
-49%
|
88.61
+13%
|
62
-30%
|
57.17
-8%
|
69.57
+22%
|
56.15
-19%
|
77.92
+39%
|
109.49
+41%
|
114.07
+4%
|
135.03
+18%
|
152.15
+13%
|
167.79
+10%
|
176.1
+5%
|
181.7
+3%
|
202.69
+12%
|
207.12
+2%
|
206.14
0%
|
203.51
-1%
|
149.87
-26%
|
88.8
-41%
|
121.54
+37%
|
182.26
+50%
|
218.3
+20%
|
248.12
+14%
|
280.55
+13%
|
337.97
+20%
|
379.25
+12%
|
399.98
+5%
|
429.61
+7%
|
435.97
+1%
|
453.35
+4%
|
517.12
+14%
|