Zojirushi Corp
TSE:7965
Income Statement
Earnings Waterfall
Zojirushi Corp
Revenue
|
84.5B
JPY
|
Cost of Revenue
|
-58.1B
JPY
|
Gross Profit
|
26.4B
JPY
|
Operating Expenses
|
-21.4B
JPY
|
Operating Income
|
5B
JPY
|
Other Expenses
|
-716m
JPY
|
Net Income
|
4.3B
JPY
|
Income Statement
Zojirushi Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
71 314
N/A
|
74 104
+4%
|
75 100
+1%
|
76 815
+2%
|
79 847
+4%
|
82 656
+4%
|
87 038
+5%
|
89 796
+3%
|
92 313
+3%
|
92 623
+0%
|
91 464
-1%
|
89 231
-2%
|
87 446
-2%
|
85 677
-2%
|
85 131
-1%
|
85 363
+0%
|
85 465
+0%
|
84 827
-1%
|
84 556
0%
|
84 635
+0%
|
81 960
-3%
|
80 960
-1%
|
79 798
-1%
|
79 110
-1%
|
77 944
-1%
|
74 750
-4%
|
75 303
+1%
|
74 947
0%
|
75 442
+1%
|
77 632
+3%
|
77 083
-1%
|
77 673
+1%
|
79 475
+2%
|
80 416
+1%
|
81 678
+2%
|
82 534
+1%
|
83 162
+1%
|
82 734
-1%
|
82 549
0%
|
83 494
+1%
|
84 510
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(50 359)
|
(51 898)
|
(51 865)
|
(52 266)
|
(53 715)
|
(55 097)
|
(57 833)
|
(59 059)
|
(59 468)
|
(59 298)
|
(58 031)
|
(56 222)
|
(55 295)
|
(54 778)
|
(55 413)
|
(56 043)
|
(56 763)
|
(56 278)
|
(55 732)
|
(56 367)
|
(54 827)
|
(54 305)
|
(53 541)
|
(52 982)
|
(52 377)
|
(50 032)
|
(50 333)
|
(49 620)
|
(49 440)
|
(50 736)
|
(50 460)
|
(51 023)
|
(52 877)
|
(54 039)
|
(55 523)
|
(57 548)
|
(58 003)
|
(57 190)
|
(57 241)
|
(57 363)
|
(58 091)
|
|
Gross Profit |
20 955
N/A
|
22 206
+6%
|
23 235
+5%
|
24 549
+6%
|
26 132
+6%
|
27 559
+5%
|
29 205
+6%
|
30 737
+5%
|
32 845
+7%
|
33 325
+1%
|
33 433
+0%
|
33 009
-1%
|
32 151
-3%
|
30 899
-4%
|
29 718
-4%
|
29 320
-1%
|
28 702
-2%
|
28 549
-1%
|
28 824
+1%
|
28 268
-2%
|
27 133
-4%
|
26 655
-2%
|
26 257
-1%
|
26 128
0%
|
25 567
-2%
|
24 718
-3%
|
24 970
+1%
|
25 327
+1%
|
26 002
+3%
|
26 896
+3%
|
26 623
-1%
|
26 650
+0%
|
26 598
0%
|
26 377
-1%
|
26 155
-1%
|
24 986
-4%
|
25 159
+1%
|
25 544
+2%
|
25 308
-1%
|
26 131
+3%
|
26 419
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17 664)
|
(17 933)
|
(18 048)
|
(18 672)
|
(18 950)
|
(19 265)
|
(19 826)
|
(20 566)
|
(20 979)
|
(21 290)
|
(21 398)
|
(20 900)
|
(21 167)
|
(21 128)
|
(21 318)
|
(21 497)
|
(21 427)
|
(21 644)
|
(21 862)
|
(22 015)
|
(21 938)
|
(21 575)
|
(21 099)
|
(20 684)
|
(20 364)
|
(20 238)
|
(19 709)
|
(19 887)
|
(19 744)
|
(19 737)
|
(19 955)
|
(20 251)
|
(19 866)
|
(19 975)
|
(20 329)
|
(20 322)
|
(20 949)
|
(21 248)
|
(21 016)
|
(21 131)
|
(21 419)
|
|
Selling, General & Administrative |
(17 663)
|
(17 932)
|
(18 048)
|
(18 183)
|
(18 949)
|
(19 265)
|
(19 826)
|
(20 069)
|
(20 978)
|
(21 290)
|
(21 397)
|
(20 238)
|
(21 168)
|
(21 128)
|
(21 318)
|
(20 674)
|
(21 426)
|
(21 644)
|
(21 862)
|
(21 157)
|
(21 937)
|
(21 574)
|
(21 096)
|
(19 855)
|
(20 363)
|
(20 236)
|
(19 709)
|
(18 896)
|
(19 743)
|
(19 736)
|
(19 954)
|
(19 364)
|
(19 865)
|
(19 973)
|
(20 328)
|
(20 320)
|
(20 948)
|
(21 247)
|
(21 015)
|
(21 130)
|
(21 417)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(488)
|
0
|
0
|
0
|
(497)
|
0
|
0
|
0
|
(662)
|
0
|
0
|
0
|
(822)
|
0
|
0
|
0
|
(857)
|
0
|
0
|
0
|
(828)
|
0
|
0
|
0
|
(990)
|
0
|
0
|
0
|
(886)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Operating Income |
3 291
N/A
|
4 273
+30%
|
5 187
+21%
|
5 877
+13%
|
7 182
+22%
|
8 294
+15%
|
9 379
+13%
|
10 171
+8%
|
11 866
+17%
|
12 035
+1%
|
12 035
N/A
|
12 109
+1%
|
10 984
-9%
|
9 771
-11%
|
8 400
-14%
|
7 823
-7%
|
7 275
-7%
|
6 905
-5%
|
6 962
+1%
|
6 253
-10%
|
5 195
-17%
|
5 080
-2%
|
5 158
+2%
|
5 444
+6%
|
5 203
-4%
|
4 480
-14%
|
5 261
+17%
|
5 440
+3%
|
6 258
+15%
|
7 159
+14%
|
6 668
-7%
|
6 399
-4%
|
6 732
+5%
|
6 402
-5%
|
5 826
-9%
|
4 664
-20%
|
4 210
-10%
|
4 296
+2%
|
4 292
0%
|
5 000
+16%
|
5 000
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
664
|
682
|
990
|
1 144
|
972
|
1 199
|
1 110
|
865
|
255
|
(132)
|
(818)
|
(211)
|
662
|
670
|
1 370
|
815
|
561
|
742
|
732
|
445
|
398
|
248
|
212
|
392
|
732
|
359
|
435
|
450
|
105
|
401
|
454
|
544
|
624
|
1 096
|
1 318
|
891
|
1 147
|
931
|
816
|
1 157
|
1 176
|
|
Non-Reccuring Items |
2
|
(624)
|
(705)
|
(726)
|
(721)
|
(113)
|
(327)
|
(224)
|
(300)
|
(401)
|
(113)
|
(128)
|
(134)
|
(39)
|
(33)
|
(164)
|
(157)
|
(151)
|
(158)
|
(82)
|
(92)
|
(133)
|
(59)
|
8
|
(25)
|
(22)
|
(100)
|
(100)
|
(56)
|
(19)
|
(10)
|
(21)
|
(22)
|
(23)
|
(24)
|
(105)
|
(117)
|
(120)
|
(136)
|
(56)
|
(44)
|
|
Gain/Loss on Disposition of Assets |
17
|
17
|
1
|
4
|
4
|
4
|
4
|
(309)
|
0
|
(232)
|
(232)
|
(3)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(138)
|
(144)
|
(159)
|
(169)
|
(157)
|
(133)
|
(145)
|
(121)
|
(374)
|
(139)
|
(102)
|
(76)
|
(83)
|
(73)
|
(80)
|
(144)
|
(135)
|
(126)
|
(65)
|
(92)
|
13
|
46
|
21
|
35
|
(77)
|
(147)
|
(194)
|
(161)
|
(153)
|
(148)
|
(69)
|
(97)
|
44
|
151
|
164
|
262
|
348
|
337
|
335
|
341
|
237
|
|
Pre-Tax Income |
3 836
N/A
|
4 204
+10%
|
5 314
+26%
|
6 130
+15%
|
7 280
+19%
|
9 251
+27%
|
10 021
+8%
|
10 382
+4%
|
11 447
+10%
|
11 131
-3%
|
10 770
-3%
|
11 691
+9%
|
11 429
-2%
|
10 329
-10%
|
9 653
-7%
|
8 330
-14%
|
7 544
-9%
|
7 370
-2%
|
7 471
+1%
|
6 524
-13%
|
5 514
-15%
|
5 241
-5%
|
5 333
+2%
|
5 880
+10%
|
5 834
-1%
|
4 671
-20%
|
5 402
+16%
|
5 629
+4%
|
6 156
+9%
|
7 395
+20%
|
7 045
-5%
|
6 827
-3%
|
7 378
+8%
|
7 625
+3%
|
7 283
-4%
|
5 711
-22%
|
5 587
-2%
|
5 444
-3%
|
5 307
-3%
|
6 442
+21%
|
6 369
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 418)
|
(1 454)
|
(1 785)
|
(2 191)
|
(2 506)
|
(3 341)
|
(3 727)
|
(3 945)
|
(4 458)
|
(4 141)
|
(4 053)
|
(4 251)
|
(4 095)
|
(3 664)
|
(3 461)
|
(2 733)
|
(2 408)
|
(2 274)
|
(2 240)
|
(1 958)
|
(1 559)
|
(1 616)
|
(1 573)
|
(1 711)
|
(1 709)
|
(1 356)
|
(1 579)
|
(1 632)
|
(1 846)
|
(2 356)
|
(2 292)
|
(2 291)
|
(2 491)
|
(2 543)
|
(2 526)
|
(2 063)
|
(1 759)
|
(1 604)
|
(1 527)
|
(1 879)
|
(1 993)
|
|
Income from Continuing Operations |
2 418
|
2 750
|
3 529
|
3 939
|
4 774
|
5 910
|
6 294
|
6 437
|
6 989
|
6 990
|
6 717
|
7 440
|
7 334
|
6 665
|
6 192
|
5 597
|
5 136
|
5 096
|
5 231
|
4 566
|
3 955
|
3 625
|
3 760
|
4 169
|
4 125
|
3 315
|
3 823
|
3 997
|
4 310
|
5 039
|
4 753
|
4 536
|
4 887
|
5 082
|
4 757
|
3 648
|
3 828
|
3 840
|
3 780
|
4 563
|
4 376
|
|
Income to Minority Interest |
(17)
|
(67)
|
(172)
|
(177)
|
(198)
|
(159)
|
(114)
|
(123)
|
(84)
|
(153)
|
(177)
|
(140)
|
(152)
|
(124)
|
(112)
|
(259)
|
(322)
|
(334)
|
(343)
|
(130)
|
(43)
|
(14)
|
(21)
|
(86)
|
(104)
|
(120)
|
(116)
|
(53)
|
(46)
|
(51)
|
(22)
|
(26)
|
(15)
|
25
|
15
|
11
|
(74)
|
(123)
|
(132)
|
(120)
|
(90)
|
|
Net Income (Common) |
2 400
N/A
|
2 683
+12%
|
3 356
+25%
|
3 761
+12%
|
4 575
+22%
|
5 751
+26%
|
6 180
+7%
|
6 314
+2%
|
6 906
+9%
|
6 836
-1%
|
6 540
-4%
|
7 299
+12%
|
7 181
-2%
|
6 541
-9%
|
6 079
-7%
|
5 338
-12%
|
4 814
-10%
|
4 762
-1%
|
4 887
+3%
|
4 434
-9%
|
3 910
-12%
|
3 609
-8%
|
3 737
+4%
|
4 082
+9%
|
4 020
-2%
|
3 194
-21%
|
3 707
+16%
|
3 943
+6%
|
4 262
+8%
|
4 986
+17%
|
4 730
-5%
|
4 509
-5%
|
4 871
+8%
|
5 107
+5%
|
4 772
-7%
|
3 658
-23%
|
3 754
+3%
|
3 717
-1%
|
3 645
-2%
|
4 441
+22%
|
4 284
-4%
|
|
EPS (Diluted) |
35.29
N/A
|
39.45
+12%
|
49.35
+25%
|
55.3
+12%
|
67.27
+22%
|
84.57
+26%
|
90.88
+7%
|
93.44
+3%
|
101.55
+9%
|
100.52
-1%
|
96.17
-4%
|
108.02
+12%
|
105.6
-2%
|
96.19
-9%
|
89.39
-7%
|
79
-12%
|
70.79
-10%
|
70.02
-1%
|
71.86
+3%
|
65.61
-9%
|
57.85
-12%
|
53.39
-8%
|
55.29
+4%
|
60.39
+9%
|
59.47
-2%
|
47.25
-21%
|
54.83
+16%
|
58.32
+6%
|
63.04
+8%
|
73.74
+17%
|
69.96
-5%
|
66.68
-5%
|
72.03
+8%
|
75.51
+5%
|
70.53
-7%
|
54.08
-23%
|
55.49
+3%
|
54.94
-1%
|
53.87
-2%
|
65.63
+22%
|
63.31
-4%
|