Chuo Kagaku Co Ltd
TSE:7895
Income Statement
Earnings Waterfall
Chuo Kagaku Co Ltd
Revenue
|
49.1B
JPY
|
Cost of Revenue
|
-38.8B
JPY
|
Gross Profit
|
10.3B
JPY
|
Operating Expenses
|
-10B
JPY
|
Operating Income
|
241m
JPY
|
Other Expenses
|
-856m
JPY
|
Net Income
|
-615m
JPY
|
Income Statement
Chuo Kagaku Co Ltd
Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
59 413
N/A
|
58 371
-2%
|
57 804
-1%
|
58 239
+1%
|
58 906
+1%
|
71 950
+22%
|
59 755
-17%
|
60 583
+1%
|
60 809
+0%
|
61 001
+0%
|
61 516
+1%
|
61 282
0%
|
60 002
-2%
|
59 397
-1%
|
58 661
-1%
|
58 025
-1%
|
58 483
+1%
|
58 240
0%
|
58 213
0%
|
58 204
0%
|
57 912
-1%
|
57 774
0%
|
56 915
-1%
|
55 053
-3%
|
53 414
-3%
|
52 261
-2%
|
51 151
-2%
|
50 512
-1%
|
49 121
-3%
|
48 034
-2%
|
47 809
0%
|
47 144
-1%
|
47 046
0%
|
47 936
+2%
|
47 412
-1%
|
47 557
+0%
|
47 492
0%
|
47 666
+0%
|
47 580
0%
|
48 492
+2%
|
49 057
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(47 025)
|
(46 619)
|
(47 221)
|
(48 269)
|
(49 256)
|
(60 372)
|
(49 976)
|
(50 317)
|
(50 103)
|
(49 907)
|
(49 525)
|
(48 347)
|
(46 736)
|
(45 539)
|
(44 844)
|
(44 366)
|
(44 497)
|
(44 207)
|
(44 493)
|
(45 230)
|
(45 356)
|
(45 803)
|
(45 000)
|
(43 074)
|
(41 547)
|
(40 154)
|
(38 914)
|
(38 233)
|
(36 961)
|
(36 094)
|
(35 784)
|
(34 821)
|
(34 374)
|
(34 732)
|
(34 412)
|
(35 061)
|
(35 808)
|
(36 879)
|
(37 257)
|
(38 425)
|
(38 774)
|
|
Gross Profit |
12 388
N/A
|
11 752
-5%
|
10 583
-10%
|
9 970
-6%
|
9 650
-3%
|
11 578
+20%
|
9 779
-16%
|
10 266
+5%
|
10 706
+4%
|
11 094
+4%
|
11 991
+8%
|
12 935
+8%
|
13 266
+3%
|
13 858
+4%
|
13 817
0%
|
13 659
-1%
|
13 986
+2%
|
14 033
+0%
|
13 720
-2%
|
12 974
-5%
|
12 556
-3%
|
11 971
-5%
|
11 915
0%
|
11 979
+1%
|
11 867
-1%
|
12 107
+2%
|
12 237
+1%
|
12 279
+0%
|
12 160
-1%
|
11 940
-2%
|
12 025
+1%
|
12 323
+2%
|
12 672
+3%
|
13 204
+4%
|
13 000
-2%
|
12 496
-4%
|
11 684
-6%
|
10 787
-8%
|
10 323
-4%
|
10 067
-2%
|
10 283
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11 760)
|
(11 822)
|
(12 056)
|
(12 248)
|
(12 592)
|
(15 569)
|
(12 774)
|
(12 733)
|
(12 586)
|
(12 613)
|
(12 686)
|
(12 848)
|
(12 949)
|
(13 058)
|
(13 227)
|
(13 375)
|
(13 620)
|
(13 743)
|
(13 822)
|
(13 792)
|
(13 765)
|
(13 692)
|
(13 210)
|
(12 582)
|
(11 799)
|
(11 355)
|
(11 409)
|
(11 311)
|
(11 274)
|
(10 833)
|
(10 926)
|
(10 814)
|
(10 646)
|
(10 845)
|
(10 863)
|
(10 409)
|
(10 225)
|
(10 000)
|
(10 172)
|
(10 270)
|
(10 042)
|
|
Selling, General & Administrative |
(11 132)
|
(11 822)
|
(12 055)
|
(12 247)
|
(12 592)
|
(15 138)
|
(12 773)
|
(12 733)
|
(12 585)
|
(12 232)
|
(12 686)
|
(12 848)
|
(12 949)
|
(12 536)
|
(13 226)
|
(13 375)
|
(13 619)
|
(13 182)
|
(13 803)
|
(13 792)
|
(13 766)
|
(13 172)
|
(13 209)
|
(12 581)
|
(11 787)
|
(10 959)
|
(11 158)
|
(11 079)
|
(11 054)
|
(10 439)
|
(10 774)
|
(10 664)
|
(10 644)
|
(10 427)
|
(10 588)
|
(10 407)
|
(10 222)
|
(9 536)
|
(10 042)
|
(10 149)
|
(10 041)
|
|
Research & Development |
(333)
|
0
|
0
|
0
|
0
|
(430)
|
0
|
0
|
0
|
(382)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(561)
|
0
|
0
|
0
|
(520)
|
0
|
0
|
0
|
(394)
|
0
|
0
|
0
|
(392)
|
0
|
0
|
0
|
(416)
|
0
|
0
|
0
|
(462)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(294)
|
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
|
0
|
|
Other Operating Expenses |
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(522)
|
(1)
|
0
|
(1)
|
0
|
(19)
|
0
|
0
|
0
|
(1)
|
(1)
|
(12)
|
(2)
|
(251)
|
(232)
|
(220)
|
(2)
|
(152)
|
(150)
|
0
|
(2)
|
(275)
|
(2)
|
(3)
|
(2)
|
(130)
|
(121)
|
(1)
|
|
Operating Income |
628
N/A
|
(70)
N/A
|
(1 473)
-2 004%
|
(2 278)
-55%
|
(2 942)
-29%
|
(3 991)
-36%
|
(2 995)
+25%
|
(2 467)
+18%
|
(1 880)
+24%
|
(1 519)
+19%
|
(695)
+54%
|
87
N/A
|
317
+264%
|
800
+152%
|
590
-26%
|
284
-52%
|
366
+29%
|
290
-21%
|
(102)
N/A
|
(818)
-702%
|
(1 209)
-48%
|
(1 721)
-42%
|
(1 295)
+25%
|
(603)
+53%
|
68
N/A
|
752
+1 006%
|
828
+10%
|
968
+17%
|
886
-8%
|
1 107
+25%
|
1 099
-1%
|
1 509
+37%
|
2 026
+34%
|
2 359
+16%
|
2 137
-9%
|
2 087
-2%
|
1 459
-30%
|
787
-46%
|
151
-81%
|
(203)
N/A
|
241
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
82
|
(173)
|
155
|
243
|
661
|
421
|
(25)
|
193
|
156
|
322
|
438
|
25
|
(409)
|
(606)
|
(1 012)
|
(938)
|
(651)
|
(556)
|
(172)
|
9
|
(178)
|
(121)
|
(236)
|
(366)
|
(426)
|
(343)
|
(368)
|
(366)
|
(287)
|
(313)
|
(200)
|
(77)
|
(70)
|
29
|
20
|
18
|
25
|
117
|
160
|
136
|
(4)
|
|
Non-Reccuring Items |
(234)
|
(159)
|
(146)
|
(135)
|
107
|
65
|
(107)
|
(106)
|
(103)
|
(90)
|
(86)
|
(83)
|
(31)
|
(4)
|
(12)
|
5
|
(46)
|
(44)
|
0
|
(822)
|
(3 001)
|
(3 440)
|
(3 486)
|
(2 704)
|
(507)
|
(297)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
(148)
|
(274)
|
0
|
(282)
|
(288)
|
(126)
|
0
|
0
|
(882)
|
|
Gain/Loss on Disposition of Assets |
(136)
|
(136)
|
(100)
|
(118)
|
(60)
|
(70)
|
(56)
|
(39)
|
(38)
|
(113)
|
(73)
|
(62)
|
(145)
|
0
|
(122)
|
(118)
|
(49)
|
(70)
|
(26)
|
(29)
|
(8)
|
(47)
|
1 065
|
1 047
|
1 005
|
978
|
(95)
|
(97)
|
(65)
|
(60)
|
(55)
|
(51)
|
0
|
(42)
|
(37)
|
(38)
|
(46)
|
(42)
|
(37)
|
(25)
|
(24)
|
|
Total Other Income |
(63)
|
467
|
507
|
519
|
149
|
213
|
198
|
194
|
158
|
82
|
0
|
(24)
|
(2)
|
329
|
456
|
473
|
480
|
127
|
76
|
57
|
34
|
86
|
24
|
37
|
70
|
52
|
58
|
20
|
0
|
(6)
|
(10)
|
2
|
(50)
|
28
|
36
|
27
|
89
|
104
|
99
|
117
|
11
|
|
Pre-Tax Income |
277
N/A
|
(71)
N/A
|
(1 057)
-1 389%
|
(1 769)
-67%
|
(2 085)
-18%
|
(3 362)
-61%
|
(2 985)
+11%
|
(2 225)
+25%
|
(1 707)
+23%
|
(1 318)
+23%
|
(416)
+68%
|
(57)
+86%
|
(270)
-374%
|
519
N/A
|
(100)
N/A
|
(294)
-194%
|
100
N/A
|
(253)
N/A
|
(224)
+11%
|
(1 603)
-616%
|
(4 362)
-172%
|
(5 243)
-20%
|
(3 928)
+25%
|
(2 589)
+34%
|
210
N/A
|
1 142
+444%
|
423
-63%
|
525
+24%
|
534
+2%
|
579
+8%
|
834
+44%
|
1 383
+66%
|
1 758
+27%
|
2 100
+19%
|
2 156
+3%
|
1 812
-16%
|
1 239
-32%
|
840
-32%
|
373
-56%
|
25
-93%
|
(658)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 018)
|
(1 035)
|
(1 081)
|
(1 056)
|
(759)
|
(1 259)
|
(1 146)
|
(1 172)
|
(633)
|
(159)
|
(174)
|
(158)
|
(116)
|
84
|
89
|
108
|
57
|
(283)
|
(277)
|
(317)
|
(263)
|
(106)
|
(96)
|
(52)
|
(53)
|
(57)
|
(65)
|
(96)
|
(135)
|
(100)
|
(136)
|
(181)
|
(294)
|
70
|
41
|
75
|
93
|
(222)
|
(159)
|
(113)
|
43
|
|
Income from Continuing Operations |
(741)
|
(1 106)
|
(2 138)
|
(2 825)
|
(2 844)
|
(4 621)
|
(4 131)
|
(3 397)
|
(2 340)
|
(1 477)
|
(590)
|
(215)
|
(386)
|
603
|
(11)
|
(186)
|
157
|
(536)
|
(501)
|
(1 920)
|
(4 625)
|
(5 349)
|
(4 024)
|
(2 641)
|
157
|
1 085
|
358
|
429
|
399
|
479
|
698
|
1 202
|
1 464
|
2 170
|
2 197
|
1 887
|
1 332
|
618
|
214
|
(88)
|
(615)
|
|
Net Income (Common) |
(741)
N/A
|
(1 107)
-49%
|
(2 139)
-93%
|
(2 826)
-32%
|
(2 844)
-1%
|
(4 621)
-62%
|
(4 131)
+11%
|
(3 398)
+18%
|
(2 341)
+31%
|
(1 478)
+37%
|
(591)
+60%
|
(216)
+63%
|
(387)
-79%
|
603
N/A
|
(10)
N/A
|
(185)
-1 750%
|
158
N/A
|
(537)
N/A
|
(502)
+7%
|
(1 922)
-283%
|
(4 627)
-141%
|
(5 350)
-16%
|
(4 025)
+25%
|
(2 641)
+34%
|
157
N/A
|
1 084
+590%
|
357
-67%
|
428
+20%
|
398
-7%
|
479
+20%
|
698
+46%
|
1 202
+72%
|
1 463
+22%
|
2 170
+48%
|
2 196
+1%
|
1 887
-14%
|
1 332
-29%
|
617
-54%
|
214
-65%
|
(88)
N/A
|
(615)
-599%
|
|
EPS (Diluted) |
-37.04
N/A
|
-55.35
-49%
|
-106.95
-93%
|
-141.3
-32%
|
-142.19
-1%
|
-231.05
-62%
|
-206.55
+11%
|
-169.9
+18%
|
-117.05
+31%
|
-73.35
+37%
|
-29.55
+60%
|
-10.8
+63%
|
-19.35
-79%
|
29.93
N/A
|
-0.49
N/A
|
-9.25
-1 788%
|
7.9
N/A
|
-26.65
N/A
|
-25.1
+6%
|
-96.1
-283%
|
-231.35
-141%
|
-265.52
-15%
|
-201.25
+24%
|
-132.05
+34%
|
6.16
N/A
|
45.04
+631%
|
14.01
-69%
|
16.8
+20%
|
15.62
-7%
|
18.81
+20%
|
27.41
+46%
|
47.17
+72%
|
57.52
+22%
|
85.2
+48%
|
92.56
+9%
|
79.68
-14%
|
49.33
-38%
|
24.9
-50%
|
8.02
-68%
|
-4.36
N/A
|
-25.31
-481%
|