Mitsubishi Pencil Co Ltd
TSE:7976
Income Statement
Earnings Waterfall
Mitsubishi Pencil Co Ltd
Revenue
|
74.8B
JPY
|
Cost of Revenue
|
-36.4B
JPY
|
Gross Profit
|
38.4B
JPY
|
Operating Expenses
|
-26.6B
JPY
|
Operating Income
|
11.9B
JPY
|
Other Expenses
|
-1.7B
JPY
|
Net Income
|
10.2B
JPY
|
Income Statement
Mitsubishi Pencil 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 |
55 902
N/A
|
57 539
+3%
|
58 240
+1%
|
58 671
+1%
|
60 349
+3%
|
60 564
+0%
|
63 135
+4%
|
64 644
+2%
|
63 712
-1%
|
64 909
+2%
|
64 086
-1%
|
63 740
-1%
|
64 716
+2%
|
65 313
+1%
|
65 625
+0%
|
65 828
+0%
|
67 247
+2%
|
65 289
-3%
|
64 040
-2%
|
63 349
-1%
|
62 498
-1%
|
63 482
+2%
|
63 580
+0%
|
63 586
+0%
|
62 034
-2%
|
60 226
-3%
|
56 645
-6%
|
55 224
-3%
|
55 180
0%
|
55 581
+1%
|
58 817
+6%
|
60 224
+2%
|
61 894
+3%
|
63 797
+3%
|
65 156
+2%
|
67 433
+3%
|
68 997
+2%
|
69 846
+1%
|
71 356
+2%
|
72 003
+1%
|
74 801
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(28 328)
|
(28 749)
|
(28 872)
|
(29 331)
|
(29 869)
|
(29 683)
|
(30 751)
|
(31 160)
|
(30 772)
|
(31 432)
|
(31 191)
|
(31 089)
|
(32 042)
|
(32 064)
|
(32 155)
|
(32 318)
|
(32 330)
|
(31 473)
|
(30 931)
|
(30 666)
|
(30 492)
|
(31 366)
|
(31 548)
|
(31 381)
|
(30 745)
|
(29 426)
|
(27 876)
|
(27 554)
|
(27 870)
|
(28 583)
|
(29 833)
|
(30 527)
|
(31 226)
|
(32 256)
|
(33 314)
|
(34 507)
|
(35 044)
|
(35 305)
|
(35 731)
|
(35 460)
|
(36 355)
|
|
Gross Profit |
27 574
N/A
|
28 790
+4%
|
29 368
+2%
|
29 340
0%
|
30 480
+4%
|
30 881
+1%
|
32 384
+5%
|
33 484
+3%
|
32 940
-2%
|
33 477
+2%
|
32 895
-2%
|
32 651
-1%
|
32 674
+0%
|
33 249
+2%
|
33 470
+1%
|
33 510
+0%
|
34 917
+4%
|
33 816
-3%
|
33 109
-2%
|
32 683
-1%
|
32 006
-2%
|
32 116
+0%
|
32 032
0%
|
32 205
+1%
|
31 289
-3%
|
30 800
-2%
|
28 769
-7%
|
27 670
-4%
|
27 310
-1%
|
26 998
-1%
|
28 984
+7%
|
29 697
+2%
|
30 668
+3%
|
31 541
+3%
|
31 842
+1%
|
32 926
+3%
|
33 953
+3%
|
34 541
+2%
|
35 625
+3%
|
36 543
+3%
|
38 446
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(19 103)
|
(19 163)
|
(19 707)
|
(19 846)
|
(20 162)
|
(20 536)
|
(20 968)
|
(21 229)
|
(21 088)
|
(21 363)
|
(21 554)
|
(21 970)
|
(22 809)
|
(23 031)
|
(23 403)
|
(23 406)
|
(23 068)
|
(22 965)
|
(22 834)
|
(22 899)
|
(23 081)
|
(23 202)
|
(23 223)
|
(23 415)
|
(24 087)
|
(24 468)
|
(23 647)
|
(23 055)
|
(21 817)
|
(21 423)
|
(21 929)
|
(22 459)
|
(23 148)
|
(23 197)
|
(23 771)
|
(24 412)
|
(24 710)
|
(25 169)
|
(25 409)
|
(25 684)
|
(26 595)
|
|
Selling, General & Administrative |
(19 167)
|
(19 423)
|
(19 755)
|
(19 877)
|
(16 764)
|
(20 532)
|
(20 968)
|
(21 229)
|
(17 690)
|
(21 365)
|
(21 554)
|
(21 970)
|
(19 219)
|
(23 026)
|
(23 399)
|
(23 402)
|
(19 692)
|
(22 964)
|
(22 832)
|
(22 898)
|
(19 747)
|
(23 202)
|
(23 224)
|
(23 416)
|
(20 462)
|
(24 467)
|
(23 646)
|
(23 053)
|
(18 242)
|
(21 422)
|
(21 930)
|
(22 459)
|
(19 267)
|
(23 197)
|
(23 768)
|
(24 410)
|
(20 682)
|
(25 155)
|
(25 395)
|
(25 670)
|
(26 594)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(3 137)
|
0
|
0
|
0
|
(3 148)
|
0
|
0
|
0
|
(3 282)
|
0
|
0
|
0
|
(3 032)
|
0
|
0
|
0
|
(2 986)
|
0
|
0
|
0
|
(3 162)
|
0
|
0
|
0
|
(3 008)
|
0
|
0
|
0
|
(3 237)
|
0
|
0
|
0
|
(3 344)
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
65
|
65
|
49
|
32
|
(261)
|
0
|
0
|
0
|
(250)
|
0
|
0
|
0
|
(307)
|
0
|
0
|
0
|
(343)
|
0
|
0
|
0
|
(348)
|
0
|
0
|
0
|
(462)
|
0
|
0
|
0
|
(567)
|
0
|
0
|
0
|
(642)
|
0
|
0
|
0
|
(683)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
195
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
1
|
0
|
(2)
|
0
|
(3)
|
(2)
|
(1)
|
(14)
|
(14)
|
(14)
|
(1)
|
|
Operating Income |
8 471
N/A
|
9 627
+14%
|
9 661
+0%
|
9 494
-2%
|
10 318
+9%
|
10 345
+0%
|
11 416
+10%
|
12 255
+7%
|
11 852
-3%
|
12 114
+2%
|
11 341
-6%
|
10 681
-6%
|
9 865
-8%
|
10 218
+4%
|
10 067
-1%
|
10 104
+0%
|
11 849
+17%
|
10 851
-8%
|
10 275
-5%
|
9 784
-5%
|
8 925
-9%
|
8 914
0%
|
8 809
-1%
|
8 790
0%
|
7 202
-18%
|
6 332
-12%
|
5 122
-19%
|
4 615
-10%
|
5 493
+19%
|
5 575
+1%
|
7 055
+27%
|
7 238
+3%
|
7 520
+4%
|
8 344
+11%
|
8 071
-3%
|
8 514
+5%
|
9 243
+9%
|
9 372
+1%
|
10 216
+9%
|
10 859
+6%
|
11 851
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 409
|
938
|
732
|
701
|
824
|
674
|
907
|
638
|
425
|
239
|
(496)
|
(450)
|
50
|
246
|
822
|
938
|
403
|
381
|
404
|
443
|
391
|
491
|
359
|
270
|
351
|
351
|
423
|
341
|
226
|
604
|
760
|
771
|
892
|
758
|
1 045
|
1 202
|
816
|
670
|
775
|
794
|
998
|
|
Non-Reccuring Items |
12
|
0
|
196
|
236
|
(2)
|
0
|
0
|
(40)
|
(510)
|
(531)
|
(531)
|
(492)
|
(16)
|
0
|
0
|
0
|
(116)
|
(147)
|
(204)
|
(617)
|
(504)
|
(536)
|
(518)
|
(197)
|
(620)
|
(1 007)
|
(978)
|
(888)
|
(543)
|
(96)
|
(269)
|
(334)
|
(495)
|
(459)
|
(275)
|
(208)
|
(17)
|
0
|
0
|
0
|
(74)
|
|
Gain/Loss on Disposition of Assets |
(72)
|
(75)
|
(102)
|
(177)
|
(216)
|
(214)
|
(108)
|
(3)
|
68
|
49
|
(127)
|
(214)
|
(325)
|
(321)
|
(292)
|
(183)
|
(69)
|
(53)
|
49
|
7
|
2
|
9
|
(27)
|
(1)
|
3
|
191
|
189
|
180
|
166
|
0
|
74
|
76
|
87
|
88
|
56
|
28
|
68
|
20
|
(46)
|
(39)
|
1 476
|
|
Total Other Income |
139
|
95
|
26
|
113
|
115
|
158
|
228
|
136
|
71
|
141
|
56
|
(8)
|
45
|
59
|
214
|
150
|
56
|
50
|
(110)
|
(23)
|
(33)
|
(25)
|
(42)
|
(40)
|
(11)
|
(42)
|
14
|
205
|
270
|
294
|
298
|
142
|
91
|
60
|
71
|
69
|
70
|
82
|
95
|
53
|
45
|
|
Pre-Tax Income |
9 959
N/A
|
10 585
+6%
|
10 513
-1%
|
10 367
-1%
|
11 039
+6%
|
10 963
-1%
|
12 443
+13%
|
12 986
+4%
|
11 906
-8%
|
12 012
+1%
|
10 243
-15%
|
9 517
-7%
|
9 619
+1%
|
10 202
+6%
|
10 811
+6%
|
11 009
+2%
|
12 123
+10%
|
11 082
-9%
|
10 414
-6%
|
9 594
-8%
|
8 781
-8%
|
8 853
+1%
|
8 581
-3%
|
8 822
+3%
|
6 925
-22%
|
5 825
-16%
|
4 770
-18%
|
4 453
-7%
|
5 612
+26%
|
6 377
+14%
|
7 917
+24%
|
7 892
0%
|
8 095
+3%
|
8 791
+9%
|
8 968
+2%
|
9 605
+7%
|
10 180
+6%
|
10 144
0%
|
11 040
+9%
|
11 667
+6%
|
14 296
+23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 184)
|
(3 234)
|
(3 243)
|
(3 175)
|
(3 695)
|
(3 739)
|
(4 218)
|
(4 477)
|
(4 328)
|
(4 237)
|
(3 537)
|
(3 237)
|
(3 179)
|
(3 231)
|
(3 376)
|
(3 278)
|
(3 512)
|
(3 265)
|
(3 025)
|
(2 836)
|
(2 721)
|
(2 751)
|
(2 714)
|
(2 844)
|
(2 285)
|
(1 957)
|
(1 695)
|
(1 558)
|
(1 650)
|
(1 830)
|
(2 378)
|
(2 274)
|
(2 182)
|
(2 452)
|
(2 430)
|
(2 878)
|
(3 081)
|
(3 055)
|
(3 324)
|
(3 293)
|
(3 851)
|
|
Income from Continuing Operations |
6 775
|
7 351
|
7 270
|
7 192
|
7 344
|
7 224
|
8 225
|
8 509
|
7 578
|
7 775
|
6 706
|
6 280
|
6 440
|
6 971
|
7 435
|
7 731
|
8 611
|
7 817
|
7 389
|
6 758
|
6 060
|
6 102
|
5 867
|
5 978
|
4 640
|
3 868
|
3 075
|
2 895
|
3 962
|
4 547
|
5 539
|
5 618
|
5 913
|
6 339
|
6 538
|
6 727
|
7 099
|
7 089
|
7 716
|
8 374
|
10 445
|
|
Income to Minority Interest |
(197)
|
(175)
|
(200)
|
(201)
|
(186)
|
(190)
|
(172)
|
(143)
|
(150)
|
(162)
|
(195)
|
(254)
|
(249)
|
(255)
|
(276)
|
(243)
|
(264)
|
(277)
|
(258)
|
(280)
|
(281)
|
(275)
|
(256)
|
(236)
|
(203)
|
(161)
|
(138)
|
(146)
|
(166)
|
(200)
|
(252)
|
(249)
|
(254)
|
(251)
|
(206)
|
(160)
|
(146)
|
(153)
|
(233)
|
(320)
|
(277)
|
|
Net Income (Common) |
6 576
N/A
|
7 173
+9%
|
7 069
-1%
|
6 990
-1%
|
7 157
+2%
|
7 033
-2%
|
8 053
+15%
|
8 363
+4%
|
7 427
-11%
|
7 612
+2%
|
6 509
-14%
|
6 027
-7%
|
6 190
+3%
|
6 715
+8%
|
7 157
+7%
|
7 486
+5%
|
8 346
+11%
|
7 539
-10%
|
7 130
-5%
|
6 477
-9%
|
5 778
-11%
|
5 826
+1%
|
5 612
-4%
|
5 740
+2%
|
4 436
-23%
|
3 706
-16%
|
2 935
-21%
|
2 749
-6%
|
3 794
+38%
|
4 344
+14%
|
5 285
+22%
|
5 367
+2%
|
5 658
+5%
|
6 088
+8%
|
6 332
+4%
|
6 565
+4%
|
6 951
+6%
|
6 934
0%
|
7 479
+8%
|
8 053
+8%
|
10 166
+26%
|
|
EPS (Diluted) |
113.37
N/A
|
123.67
+9%
|
121.87
-1%
|
120.51
-1%
|
123.8
+3%
|
121.25
-2%
|
138.84
+15%
|
144.18
+4%
|
129
-11%
|
131.24
+2%
|
112.22
-14%
|
103.91
-7%
|
107.47
+3%
|
115.77
+8%
|
123.39
+7%
|
129.06
+5%
|
144.72
+12%
|
129.98
-10%
|
122.93
-5%
|
112.32
-9%
|
100.3
-11%
|
101.88
+2%
|
98.25
-4%
|
100.62
+2%
|
77.83
-23%
|
65.89
-15%
|
52.28
-21%
|
48.97
-6%
|
67.56
+38%
|
77.4
+15%
|
94.3
+22%
|
95.76
+2%
|
100.94
+5%
|
109.34
+8%
|
114.32
+5%
|
119.18
+4%
|
125.72
+5%
|
126.87
+1%
|
137.53
+8%
|
148.14
+8%
|
186.75
+26%
|