Valqua Ltd
TSE:7995
Income Statement
Earnings Waterfall
Valqua Ltd
Revenue
|
62.8B
JPY
|
Cost of Revenue
|
-37.2B
JPY
|
Gross Profit
|
25.6B
JPY
|
Operating Expenses
|
-17.8B
JPY
|
Operating Income
|
7.8B
JPY
|
Other Expenses
|
-2.5B
JPY
|
Net Income
|
5.3B
JPY
|
Income Statement
Valqua 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 |
38 360
N/A
|
39 407
+3%
|
39 311
0%
|
39 701
+1%
|
39 570
0%
|
40 021
+1%
|
40 699
+2%
|
40 840
+0%
|
40 932
+0%
|
41 120
+0%
|
41 199
+0%
|
41 714
+1%
|
42 740
+2%
|
43 640
+2%
|
45 035
+3%
|
45 791
+2%
|
46 767
+2%
|
47 592
+2%
|
49 063
+3%
|
50 398
+3%
|
51 140
+1%
|
51 243
+0%
|
50 617
-1%
|
50 074
-1%
|
49 095
-2%
|
48 212
-2%
|
46 553
-3%
|
44 927
-3%
|
44 399
-1%
|
44 717
+1%
|
45 908
+3%
|
47 827
+4%
|
50 658
+6%
|
53 167
+5%
|
55 279
+4%
|
58 004
+5%
|
60 139
+4%
|
62 178
+3%
|
63 404
+2%
|
63 783
+1%
|
62 760
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(25 966)
|
(26 546)
|
(26 398)
|
(26 649)
|
(26 439)
|
(26 746)
|
(27 262)
|
(27 250)
|
(27 233)
|
(27 257)
|
(27 162)
|
(27 302)
|
(27 889)
|
(28 344)
|
(28 962)
|
(29 305)
|
(29 770)
|
(30 076)
|
(30 883)
|
(31 640)
|
(32 089)
|
(32 149)
|
(31 633)
|
(31 418)
|
(30 720)
|
(30 237)
|
(29 124)
|
(27 775)
|
(27 402)
|
(27 199)
|
(28 061)
|
(29 132)
|
(30 571)
|
(31 667)
|
(32 594)
|
(34 142)
|
(35 048)
|
(36 440)
|
(37 338)
|
(37 565)
|
(37 161)
|
|
Gross Profit |
12 394
N/A
|
12 861
+4%
|
12 913
+0%
|
13 052
+1%
|
13 131
+1%
|
13 275
+1%
|
13 437
+1%
|
13 590
+1%
|
13 699
+1%
|
13 863
+1%
|
14 037
+1%
|
14 412
+3%
|
14 851
+3%
|
15 296
+3%
|
16 073
+5%
|
16 486
+3%
|
16 997
+3%
|
17 516
+3%
|
18 180
+4%
|
18 758
+3%
|
19 051
+2%
|
19 094
+0%
|
18 984
-1%
|
18 656
-2%
|
18 375
-2%
|
17 975
-2%
|
17 429
-3%
|
17 152
-2%
|
16 997
-1%
|
17 518
+3%
|
17 847
+2%
|
18 695
+5%
|
20 087
+7%
|
21 500
+7%
|
22 685
+6%
|
23 862
+5%
|
25 091
+5%
|
25 738
+3%
|
26 066
+1%
|
26 218
+1%
|
25 599
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10 782)
|
(10 687)
|
(10 620)
|
(10 553)
|
(10 478)
|
(10 454)
|
(10 488)
|
(10 580)
|
(10 683)
|
(10 740)
|
(10 865)
|
(10 956)
|
(11 040)
|
(11 231)
|
(11 367)
|
(11 583)
|
(11 795)
|
(12 142)
|
(12 571)
|
(12 916)
|
(13 337)
|
(13 853)
|
(13 573)
|
(13 709)
|
(13 803)
|
(13 761)
|
(13 880)
|
(13 798)
|
(13 890)
|
(14 043)
|
(14 093)
|
(14 209)
|
(14 220)
|
(14 528)
|
(14 824)
|
(15 643)
|
(16 230)
|
(16 861)
|
(17 234)
|
(17 410)
|
(17 801)
|
|
Selling, General & Administrative |
(10 781)
|
(9 914)
|
(10 620)
|
(10 552)
|
(10 477)
|
(9 652)
|
(10 486)
|
(10 578)
|
(10 682)
|
(10 047)
|
(10 864)
|
(10 956)
|
(11 039)
|
(10 359)
|
(11 366)
|
(11 583)
|
(11 794)
|
(11 221)
|
(12 569)
|
(12 913)
|
(13 335)
|
(12 416)
|
(13 572)
|
(13 709)
|
(13 802)
|
(12 695)
|
(13 879)
|
(13 796)
|
(13 889)
|
(13 035)
|
(14 091)
|
(14 207)
|
(14 219)
|
(13 571)
|
(14 821)
|
(15 641)
|
(16 227)
|
(15 703)
|
(17 234)
|
(17 409)
|
(17 799)
|
|
Research & Development |
0
|
(779)
|
0
|
0
|
0
|
(808)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(871)
|
0
|
0
|
0
|
(919)
|
0
|
0
|
0
|
(1 068)
|
0
|
0
|
0
|
(1 065)
|
0
|
0
|
0
|
(1 006)
|
0
|
0
|
0
|
(955)
|
0
|
0
|
0
|
(1 157)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(368)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
0
|
(1)
|
(1)
|
6
|
(2)
|
(2)
|
(1)
|
(693)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
0
|
(1)
|
(2)
|
|
Operating Income |
1 612
N/A
|
2 174
+35%
|
2 293
+5%
|
2 499
+9%
|
2 653
+6%
|
2 821
+6%
|
2 949
+5%
|
3 010
+2%
|
3 016
+0%
|
3 123
+4%
|
3 172
+2%
|
3 456
+9%
|
3 811
+10%
|
4 065
+7%
|
4 706
+16%
|
4 903
+4%
|
5 202
+6%
|
5 374
+3%
|
5 609
+4%
|
5 842
+4%
|
5 714
-2%
|
5 241
-8%
|
5 411
+3%
|
4 947
-9%
|
4 572
-8%
|
4 214
-8%
|
3 549
-16%
|
3 354
-5%
|
3 107
-7%
|
3 475
+12%
|
3 754
+8%
|
4 486
+19%
|
5 867
+31%
|
6 972
+19%
|
7 861
+13%
|
8 219
+5%
|
8 861
+8%
|
8 877
+0%
|
8 832
-1%
|
8 808
0%
|
7 798
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
134
|
126
|
111
|
132
|
173
|
221
|
254
|
334
|
157
|
77
|
(103)
|
(198)
|
(61)
|
(15)
|
148
|
175
|
98
|
364
|
377
|
441
|
877
|
654
|
615
|
539
|
99
|
87
|
176
|
912
|
887
|
880
|
794
|
64
|
96
|
74
|
159
|
637
|
550
|
482
|
431
|
15
|
168
|
|
Non-Reccuring Items |
(88)
|
(79)
|
(119)
|
(306)
|
(222)
|
(205)
|
(220)
|
(396)
|
(453)
|
(506)
|
(534)
|
(437)
|
(319)
|
(260)
|
(240)
|
(16)
|
(133)
|
(311)
|
(316)
|
(288)
|
(660)
|
(205)
|
(557)
|
(529)
|
(110)
|
(114)
|
(142)
|
(184)
|
(192)
|
(42)
|
(41)
|
(10)
|
6
|
(71)
|
(54)
|
(47)
|
(58)
|
(568)
|
(565)
|
(609)
|
(611)
|
|
Gain/Loss on Disposition of Assets |
(26)
|
2
|
44
|
61
|
78
|
(16)
|
23
|
23
|
7
|
0
|
5
|
7
|
6
|
0
|
29
|
41
|
42
|
(7)
|
16
|
2
|
1
|
(19)
|
2
|
5
|
0
|
(23)
|
4
|
2
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
1 076
|
1 085
|
0
|
0
|
(5)
|
|
Total Other Income |
19
|
30
|
42
|
166
|
124
|
72
|
15
|
(62)
|
(22)
|
(4)
|
(33)
|
(50)
|
(58)
|
(23)
|
(38)
|
(20)
|
(18)
|
(3)
|
(12)
|
(12)
|
15
|
62
|
54
|
68
|
81
|
106
|
110
|
151
|
179
|
201
|
210
|
180
|
153
|
156
|
135
|
170
|
170
|
167
|
1 257
|
1 204
|
141
|
|
Pre-Tax Income |
1 651
N/A
|
2 253
+36%
|
2 371
+5%
|
2 552
+8%
|
2 806
+10%
|
2 893
+3%
|
3 021
+4%
|
2 909
-4%
|
2 705
-7%
|
2 690
-1%
|
2 507
-7%
|
2 778
+11%
|
3 379
+22%
|
3 767
+11%
|
4 605
+22%
|
5 083
+10%
|
5 191
+2%
|
5 417
+4%
|
5 674
+5%
|
5 985
+5%
|
5 949
-1%
|
5 733
-4%
|
5 527
-4%
|
5 032
-9%
|
4 642
-8%
|
4 270
-8%
|
3 697
-13%
|
4 235
+15%
|
3 983
-6%
|
4 506
+13%
|
4 717
+5%
|
4 720
+0%
|
6 122
+30%
|
7 122
+16%
|
8 101
+14%
|
8 979
+11%
|
10 599
+18%
|
10 043
-5%
|
9 955
-1%
|
9 418
-5%
|
7 491
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(538)
|
(817)
|
(849)
|
(781)
|
(892)
|
(967)
|
(1 013)
|
(830)
|
(812)
|
(845)
|
(678)
|
(1 132)
|
(1 225)
|
(1 209)
|
(1 477)
|
(1 493)
|
(1 548)
|
(1 520)
|
(1 591)
|
(1 640)
|
(1 717)
|
(1 551)
|
(1 517)
|
(1 390)
|
(1 160)
|
(1 273)
|
(1 126)
|
(1 298)
|
(1 254)
|
(1 356)
|
(1 501)
|
(1 386)
|
(1 754)
|
(2 085)
|
(2 323)
|
(2 721)
|
(3 049)
|
(2 806)
|
(2 831)
|
(2 674)
|
(2 167)
|
|
Income from Continuing Operations |
1 113
|
1 436
|
1 522
|
1 771
|
1 914
|
1 926
|
2 008
|
2 079
|
1 893
|
1 845
|
1 829
|
1 646
|
2 154
|
2 558
|
3 128
|
3 590
|
3 643
|
3 897
|
4 083
|
4 345
|
4 232
|
4 182
|
4 010
|
3 642
|
3 482
|
2 997
|
2 571
|
2 937
|
2 729
|
3 150
|
3 216
|
3 334
|
4 368
|
5 037
|
5 778
|
6 258
|
7 550
|
7 237
|
7 124
|
6 744
|
5 324
|
|
Income to Minority Interest |
(83)
|
(79)
|
(107)
|
(120)
|
(121)
|
(123)
|
(108)
|
(95)
|
(88)
|
(92)
|
(99)
|
(122)
|
(186)
|
(209)
|
(227)
|
(199)
|
(134)
|
(63)
|
(35)
|
(57)
|
(69)
|
(95)
|
(105)
|
(92)
|
(90)
|
(78)
|
(45)
|
(31)
|
(13)
|
(59)
|
(92)
|
(130)
|
(169)
|
(195)
|
(181)
|
(159)
|
(561)
|
(490)
|
(484)
|
(473)
|
(35)
|
|
Net Income (Common) |
1 030
N/A
|
1 356
+32%
|
1 414
+4%
|
1 649
+17%
|
1 792
+9%
|
1 803
+1%
|
1 900
+5%
|
1 984
+4%
|
1 805
-9%
|
1 752
-3%
|
1 730
-1%
|
1 523
-12%
|
1 967
+29%
|
2 348
+19%
|
2 900
+24%
|
3 390
+17%
|
3 507
+3%
|
3 833
+9%
|
4 047
+6%
|
4 288
+6%
|
4 162
-3%
|
4 087
-2%
|
3 903
-5%
|
3 549
-9%
|
3 393
-4%
|
2 918
-14%
|
2 527
-13%
|
2 905
+15%
|
2 715
-7%
|
3 090
+14%
|
2 222
-28%
|
2 303
+4%
|
3 299
+43%
|
4 841
+47%
|
5 596
+16%
|
6 098
+9%
|
6 988
+15%
|
6 746
-3%
|
6 639
-2%
|
6 271
-6%
|
5 287
-16%
|
|
EPS (Diluted) |
57.22
N/A
|
75.33
+32%
|
78.55
+4%
|
91.61
+17%
|
99.55
+9%
|
102.05
+3%
|
105.55
+3%
|
110.22
+4%
|
100.27
-9%
|
99.17
-1%
|
96.11
-3%
|
84.61
-12%
|
109.27
+29%
|
132.91
+22%
|
161.11
+21%
|
188.33
+17%
|
194.83
+3%
|
217
+11%
|
224.83
+4%
|
238.22
+6%
|
236.85
-1%
|
232.44
-2%
|
222.13
-4%
|
201.67
-9%
|
192.73
-4%
|
165.85
-14%
|
143.56
-13%
|
164.71
+15%
|
153.85
-7%
|
175.24
+14%
|
125.92
-28%
|
130.28
+3%
|
186.57
+43%
|
273.94
+47%
|
316.49
+16%
|
344.36
+9%
|
394.44
+15%
|
381.56
-3%
|
378.29
-1%
|
356.95
-6%
|
300.84
-16%
|