Noritsu Koki Co Ltd
TSE:7744
Income Statement
Earnings Waterfall
Noritsu Koki Co Ltd
Revenue
|
91.6B
JPY
|
Cost of Revenue
|
-50.5B
JPY
|
Gross Profit
|
41.1B
JPY
|
Operating Expenses
|
-27.9B
JPY
|
Operating Income
|
13.2B
JPY
|
Other Expenses
|
-3B
JPY
|
Net Income
|
10.2B
JPY
|
Income Statement
Noritsu Koki 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 |
50 820
N/A
|
55 084
+8%
|
54 318
-1%
|
54 374
+0%
|
54 716
+1%
|
35 598
-35%
|
33 619
-6%
|
30 574
-9%
|
27 946
-9%
|
43 145
+54%
|
44 101
+2%
|
46 511
+5%
|
48 086
+3%
|
50 045
+4%
|
51 759
+3%
|
52 355
+1%
|
54 196
+4%
|
56 035
+3%
|
58 643
+5%
|
60 807
+4%
|
62 380
+3%
|
63 527
+2%
|
54 054
-15%
|
45 560
-16%
|
45 288
-1%
|
26 147
-42%
|
60 488
+131%
|
68 482
+13%
|
41 148
-40%
|
51 486
+25%
|
53 817
+5%
|
52 656
-2%
|
54 481
+3%
|
58 365
+7%
|
62 487
+7%
|
67 196
+8%
|
73 515
+9%
|
76 688
+4%
|
83 446
+9%
|
89 641
+7%
|
91 552
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24 390)
|
(26 630)
|
(26 198)
|
(26 182)
|
(26 080)
|
(18 093)
|
(17 639)
|
(16 771)
|
(16 074)
|
(22 629)
|
(23 117)
|
(24 239)
|
(24 806)
|
(25 433)
|
(26 316)
|
(26 490)
|
(27 554)
|
(28 993)
|
(30 713)
|
(31 989)
|
(32 898)
|
(33 453)
|
(28 237)
|
(23 738)
|
(24 056)
|
(13 439)
|
(31 215)
|
(34 482)
|
(18 721)
|
(23 452)
|
(24 695)
|
(25 646)
|
(29 717)
|
(33 166)
|
(36 757)
|
(40 688)
|
(43 986)
|
(46 130)
|
(49 088)
|
(50 469)
|
(50 480)
|
|
Gross Profit |
26 430
N/A
|
28 454
+8%
|
28 120
-1%
|
28 192
+0%
|
28 636
+2%
|
17 505
-39%
|
15 980
-9%
|
13 803
-14%
|
11 872
-14%
|
20 516
+73%
|
20 984
+2%
|
22 272
+6%
|
23 280
+5%
|
24 612
+6%
|
25 443
+3%
|
25 865
+2%
|
26 642
+3%
|
27 042
+2%
|
27 930
+3%
|
28 818
+3%
|
29 482
+2%
|
30 074
+2%
|
25 817
-14%
|
21 822
-15%
|
21 232
-3%
|
12 708
-40%
|
29 273
+130%
|
34 000
+16%
|
22 427
-34%
|
28 034
+25%
|
29 122
+4%
|
27 010
-7%
|
24 764
-8%
|
25 199
+2%
|
25 730
+2%
|
26 508
+3%
|
29 529
+11%
|
30 558
+3%
|
34 358
+12%
|
39 172
+14%
|
41 072
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(23 855)
|
(25 487)
|
(26 359)
|
(25 886)
|
(25 834)
|
(15 904)
|
(13 446)
|
(10 991)
|
(10 416)
|
(17 574)
|
(18 834)
|
(20 517)
|
(19 785)
|
(20 007)
|
(20 560)
|
(20 410)
|
(21 172)
|
(21 075)
|
(21 560)
|
(22 591)
|
(22 969)
|
(23 858)
|
(20 159)
|
(15 943)
|
(15 798)
|
(7 871)
|
(22 335)
|
(24 992)
|
(16 940)
|
(20 231)
|
(19 787)
|
(19 788)
|
(18 898)
|
(19 764)
|
(20 000)
|
(20 950)
|
(22 649)
|
(28 976)
|
(28 999)
|
(29 616)
|
(27 898)
|
|
Selling, General & Administrative |
(23 853)
|
(25 487)
|
(25 661)
|
(25 703)
|
(25 711)
|
(16 006)
|
(14 024)
|
(11 834)
|
(10 038)
|
(17 333)
|
(17 836)
|
(19 122)
|
(19 706)
|
(18 665)
|
(20 719)
|
(20 501)
|
(21 153)
|
(20 097)
|
(21 523)
|
(22 388)
|
(22 802)
|
(22 874)
|
(19 938)
|
(15 600)
|
(15 306)
|
(6 481)
|
(19 825)
|
(22 846)
|
(10 166)
|
(19 601)
|
(19 067)
|
(18 849)
|
(10 079)
|
(18 984)
|
(20 211)
|
(21 417)
|
(14 100)
|
(23 399)
|
(24 278)
|
(25 377)
|
(18 251)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
(1 521)
|
0
|
0
|
0
|
(447)
|
0
|
0
|
0
|
(380)
|
0
|
0
|
(80)
|
(201)
|
0
|
0
|
(3 158)
|
0
|
0
|
0
|
(4 460)
|
0
|
0
|
0
|
(4 622)
|
0
|
0
|
0
|
(5 581)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(494)
|
0
|
0
|
0
|
(581)
|
0
|
0
|
0
|
(763)
|
0
|
0
|
(2 504)
|
0
|
0
|
0
|
(3 300)
|
0
|
0
|
0
|
(3 684)
|
0
|
0
|
0
|
(3 763)
|
|
Other Operating Expenses |
(2)
|
0
|
(698)
|
(183)
|
(123)
|
204
|
578
|
843
|
(378)
|
17
|
(998)
|
(1 395)
|
(79)
|
179
|
159
|
91
|
(19)
|
(37)
|
(37)
|
(203)
|
(167)
|
(23)
|
(221)
|
(343)
|
(412)
|
(426)
|
(2 510)
|
(2 146)
|
(1 112)
|
(630)
|
(720)
|
(939)
|
(1 059)
|
(780)
|
211
|
467
|
(243)
|
(5 576)
|
(4 721)
|
(4 239)
|
(303)
|
|
Operating Income |
2 575
N/A
|
2 967
+15%
|
1 761
-41%
|
2 306
+31%
|
2 802
+22%
|
1 601
-43%
|
2 534
+58%
|
2 812
+11%
|
1 456
-48%
|
2 942
+102%
|
2 150
-27%
|
1 755
-18%
|
3 495
+99%
|
4 605
+32%
|
4 883
+6%
|
5 455
+12%
|
5 470
+0%
|
5 967
+9%
|
6 370
+7%
|
6 227
-2%
|
6 513
+5%
|
6 216
-5%
|
5 658
-9%
|
5 879
+4%
|
5 434
-8%
|
4 837
-11%
|
6 938
+43%
|
9 008
+30%
|
5 487
-39%
|
7 803
+42%
|
9 335
+20%
|
7 222
-23%
|
5 866
-19%
|
5 435
-7%
|
5 730
+5%
|
5 558
-3%
|
6 880
+24%
|
1 582
-77%
|
5 359
+239%
|
9 556
+78%
|
13 174
+38%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
118
|
(467)
|
(390)
|
(113)
|
(86)
|
128
|
150
|
(218)
|
(278)
|
(35)
|
91
|
139
|
(3)
|
838
|
2 338
|
2 409
|
2 284
|
(226)
|
(517)
|
(509)
|
(273)
|
(80)
|
(2 452)
|
(2 660)
|
(2 889)
|
(3 525)
|
(4 929)
|
(5 994)
|
(2 918)
|
(4 126)
|
(3 638)
|
(2 079)
|
(410)
|
482
|
2 079
|
4 092
|
3 289
|
2 141
|
1 056
|
(1 316)
|
497
|
|
Non-Reccuring Items |
(793)
|
(209)
|
0
|
0
|
0
|
342
|
0
|
0
|
0
|
(912)
|
0
|
0
|
0
|
941
|
0
|
0
|
0
|
686
|
0
|
0
|
0
|
(165)
|
0
|
0
|
0
|
(703)
|
0
|
0
|
73
|
0
|
0
|
0
|
(11)
|
0
|
(1)
|
(1)
|
(5 885)
|
0
|
0
|
0
|
212
|
|
Gain/Loss on Disposition of Assets |
93
|
88
|
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
|
0
|
0
|
0
|
0
|
|
Total Other Income |
194
|
(85)
|
1
|
(6)
|
119
|
(93)
|
(1)
|
(1)
|
0
|
220
|
0
|
0
|
(1)
|
(36)
|
0
|
0
|
(1)
|
(335)
|
(3)
|
(4)
|
(3)
|
(17)
|
0
|
0
|
(2)
|
(10)
|
(3)
|
(5)
|
(68)
|
0
|
0
|
0
|
(130)
|
2
|
0
|
(2)
|
(340)
|
(6)
|
(5)
|
(3)
|
(136)
|
|
Pre-Tax Income |
2 187
N/A
|
2 294
+5%
|
1 372
-40%
|
2 187
+59%
|
2 835
+30%
|
1 978
-30%
|
2 683
+36%
|
2 593
-3%
|
1 178
-55%
|
2 215
+88%
|
2 241
+1%
|
1 894
-15%
|
3 491
+84%
|
6 348
+82%
|
7 221
+14%
|
7 864
+9%
|
7 753
-1%
|
6 092
-21%
|
5 850
-4%
|
5 714
-2%
|
6 238
+9%
|
5 954
-5%
|
3 206
-46%
|
3 220
+0%
|
2 543
-21%
|
599
-76%
|
2 006
+235%
|
3 009
+50%
|
2 574
-14%
|
3 676
+43%
|
5 696
+55%
|
5 144
-10%
|
5 315
+3%
|
5 919
+11%
|
7 808
+32%
|
9 647
+24%
|
3 944
-59%
|
3 717
-6%
|
6 410
+72%
|
8 237
+29%
|
13 747
+67%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 301)
|
(815)
|
(684)
|
(767)
|
(850)
|
(572)
|
(631)
|
(877)
|
(358)
|
(1 403)
|
(1 699)
|
(1 665)
|
(2 411)
|
(2 249)
|
(2 359)
|
(2 318)
|
(2 199)
|
3 352
|
3 092
|
3 217
|
3 545
|
(1 965)
|
(963)
|
(581)
|
142
|
889
|
2 676
|
3 007
|
4 321
|
3 897
|
1 758
|
1 060
|
(887)
|
(1 078)
|
(2 162)
|
(3 212)
|
209
|
179
|
(70)
|
(316)
|
(3 543)
|
|
Income from Continuing Operations |
886
|
1 479
|
688
|
1 420
|
1 985
|
1 406
|
2 052
|
1 716
|
820
|
812
|
542
|
229
|
1 080
|
4 099
|
4 862
|
5 546
|
5 554
|
9 444
|
8 942
|
8 931
|
9 783
|
3 989
|
2 243
|
2 639
|
2 685
|
1 488
|
4 682
|
6 016
|
6 895
|
7 573
|
7 454
|
6 204
|
4 428
|
4 841
|
5 646
|
6 435
|
4 153
|
3 896
|
6 340
|
7 921
|
10 204
|
|
Income to Minority Interest |
(133)
|
(154)
|
(151)
|
(159)
|
(105)
|
(86)
|
(41)
|
(3)
|
(3)
|
(1)
|
0
|
181
|
260
|
380
|
435
|
385
|
354
|
412
|
410
|
391
|
343
|
309
|
240
|
108
|
28
|
(316)
|
(546)
|
(776)
|
(763)
|
(1 152)
|
(1 304)
|
(1 365)
|
(1 480)
|
(1 237)
|
(957)
|
(649)
|
(157)
|
(10)
|
(11)
|
(9)
|
(10)
|
|
Net Income (Common) |
751
N/A
|
1 324
+76%
|
537
-59%
|
1 260
+135%
|
1 878
+49%
|
2 250
+20%
|
2 820
+25%
|
2 953
+5%
|
(4 315)
N/A
|
(2 955)
+32%
|
(3 143)
-6%
|
(3 717)
-18%
|
3 496
N/A
|
4 290
+23%
|
5 116
+19%
|
5 771
+13%
|
5 904
+2%
|
8 920
+51%
|
8 291
-7%
|
8 001
-3%
|
8 545
+7%
|
2 948
-66%
|
3 095
+5%
|
1 259
-59%
|
1 420
+13%
|
1 289
-9%
|
2 508
+95%
|
8 498
+239%
|
9 893
+16%
|
10 937
+11%
|
10 590
-3%
|
6 643
-37%
|
5 115
-23%
|
104 014
+1 934%
|
104 576
+1%
|
105 775
+1%
|
101 548
-4%
|
2 436
-98%
|
4 880
+100%
|
6 463
+32%
|
10 199
+58%
|
|
EPS (Diluted) |
20.86
N/A
|
36.77
+76%
|
14.91
-59%
|
35
+135%
|
52.16
+49%
|
63.17
+21%
|
78.33
+24%
|
82.02
+5%
|
-119.86
N/A
|
-82.97
+31%
|
-87.3
-5%
|
-103.25
-18%
|
97.11
N/A
|
120.45
+24%
|
142.11
+18%
|
160.3
+13%
|
164
+2%
|
250.46
+53%
|
230.3
-8%
|
222.25
-3%
|
239.93
+8%
|
77.91
-68%
|
86.9
+12%
|
35.35
-59%
|
37.51
+6%
|
34.13
-9%
|
70.42
+106%
|
238.61
+239%
|
277.78
+16%
|
307.1
+11%
|
297.18
-3%
|
186.41
-37%
|
143.51
-23%
|
2 917.5
+1 933%
|
2 932.78
+1%
|
2 966
+1%
|
2 848.32
-4%
|
68.31
-98%
|
136.75
+100%
|
180.77
+32%
|
285.58
+58%
|