HS Holdings Co Ltd
TSE:8699
Income Statement
Earnings Waterfall
HS Holdings Co Ltd
Revenue
|
64.2B
JPY
|
Cost of Revenue
|
-33.7B
JPY
|
Gross Profit
|
30.5B
JPY
|
Operating Expenses
|
-20.3B
JPY
|
Operating Income
|
10.2B
JPY
|
Other Expenses
|
-3.3B
JPY
|
Net Income
|
6.9B
JPY
|
Income Statement
HS Holdings 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 |
39 856
N/A
|
43 566
+9%
|
43 395
0%
|
43 647
+1%
|
43 857
+0%
|
45 329
+3%
|
49 162
+8%
|
52 557
+7%
|
55 159
+5%
|
55 270
+0%
|
54 555
-1%
|
50 768
-7%
|
47 292
-7%
|
46 374
-2%
|
46 237
0%
|
47 292
+2%
|
49 559
+5%
|
52 080
+5%
|
52 757
+1%
|
54 262
+3%
|
55 674
+3%
|
56 686
+2%
|
58 314
+3%
|
59 837
+3%
|
60 850
+2%
|
61 028
+0%
|
60 548
-1%
|
58 912
-3%
|
58 531
-1%
|
57 755
-1%
|
56 945
-1%
|
58 516
+3%
|
59 757
+2%
|
61 566
+3%
|
64 548
+5%
|
68 608
+6%
|
70 902
+3%
|
77 697
+10%
|
87 002
+12%
|
74 712
-14%
|
64 203
-14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(20 836)
|
(23 251)
|
(22 965)
|
(23 512)
|
(22 910)
|
(22 917)
|
(24 614)
|
(25 904)
|
(27 701)
|
(29 211)
|
(30 714)
|
(28 430)
|
(27 097)
|
(24 786)
|
(25 072)
|
(26 009)
|
(27 239)
|
(26 929)
|
(28 958)
|
(30 257)
|
(30 867)
|
(29 674)
|
(32 738)
|
(33 254)
|
(33 845)
|
(31 516)
|
(32 692)
|
(30 858)
|
(29 570)
|
(29 589)
|
(27 633)
|
(26 840)
|
(25 535)
|
(23 447)
|
(23 142)
|
(23 542)
|
(23 606)
|
(26 677)
|
(34 084)
|
(33 342)
|
(33 741)
|
|
Gross Profit |
19 020
N/A
|
20 315
+7%
|
20 430
+1%
|
20 135
-1%
|
20 947
+4%
|
22 412
+7%
|
24 548
+10%
|
26 653
+9%
|
27 458
+3%
|
26 059
-5%
|
23 841
-9%
|
22 338
-6%
|
20 195
-10%
|
21 588
+7%
|
21 165
-2%
|
21 283
+1%
|
22 320
+5%
|
25 151
+13%
|
23 799
-5%
|
24 005
+1%
|
24 807
+3%
|
27 012
+9%
|
25 576
-5%
|
26 583
+4%
|
27 005
+2%
|
29 512
+9%
|
27 856
-6%
|
28 054
+1%
|
28 961
+3%
|
28 166
-3%
|
29 312
+4%
|
31 676
+8%
|
34 222
+8%
|
38 119
+11%
|
41 406
+9%
|
45 066
+9%
|
47 296
+5%
|
51 020
+8%
|
52 918
+4%
|
41 370
-22%
|
30 462
-26%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10 691)
|
(11 379)
|
(11 854)
|
(11 911)
|
(12 121)
|
(12 998)
|
(13 927)
|
(15 256)
|
(16 308)
|
(16 092)
|
(16 136)
|
(15 341)
|
(14 460)
|
(15 824)
|
(14 257)
|
(14 819)
|
(15 588)
|
(17 959)
|
(15 904)
|
(15 205)
|
(15 117)
|
(17 330)
|
(16 026)
|
(16 748)
|
(16 381)
|
(18 611)
|
(18 726)
|
(18 580)
|
(19 674)
|
(19 295)
|
(17 873)
|
(18 980)
|
(19 652)
|
(22 126)
|
(23 604)
|
(24 330)
|
(24 736)
|
(26 878)
|
(27 951)
|
(23 949)
|
(20 260)
|
|
Selling, General & Administrative |
(9 991)
|
(10 638)
|
(11 053)
|
(11 073)
|
(11 209)
|
(11 953)
|
(12 841)
|
(14 112)
|
(15 135)
|
(14 913)
|
(14 897)
|
(14 061)
|
(13 163)
|
(14 545)
|
(12 979)
|
(13 518)
|
(14 218)
|
(16 491)
|
(14 327)
|
(13 535)
|
(13 279)
|
(15 488)
|
(13 809)
|
(14 502)
|
(14 018)
|
(16 052)
|
(16 058)
|
(15 834)
|
(16 907)
|
(16 489)
|
(15 052)
|
(16 094)
|
(16 675)
|
(19 084)
|
(20 469)
|
(21 095)
|
(21 361)
|
(23 296)
|
(24 266)
|
(20 925)
|
(17 955)
|
|
Depreciation & Amortization |
(698)
|
(739)
|
(800)
|
(835)
|
(911)
|
(1 043)
|
(1 083)
|
(1 143)
|
(1 170)
|
(1 177)
|
(1 238)
|
(1 278)
|
(1 293)
|
(1 277)
|
(1 276)
|
(1 296)
|
(1 369)
|
(1 466)
|
(1 578)
|
(1 675)
|
(1 755)
|
(1 840)
|
(1 999)
|
(2 164)
|
(2 364)
|
(2 556)
|
(2 663)
|
(2 745)
|
(2 768)
|
(2 804)
|
(2 824)
|
(2 883)
|
(2 975)
|
(3 039)
|
(3 131)
|
(3 235)
|
(3 373)
|
(3 581)
|
(3 685)
|
(3 023)
|
(2 305)
|
|
Other Operating Expenses |
0
|
(2)
|
(1)
|
(3)
|
(1)
|
(2)
|
(3)
|
(1)
|
(3)
|
(2)
|
(1)
|
0
|
(4)
|
(2)
|
(2)
|
(5)
|
(1)
|
(2)
|
1
|
5
|
(83)
|
(2)
|
(218)
|
(82)
|
1
|
(3)
|
(5)
|
(1)
|
1
|
(2)
|
3
|
(3)
|
0
|
(3)
|
(4)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
0
|
|
Operating Income |
8 329
N/A
|
8 936
+7%
|
8 576
-4%
|
8 224
-4%
|
8 826
+7%
|
9 414
+7%
|
10 621
+13%
|
11 397
+7%
|
11 150
-2%
|
9 967
-11%
|
7 705
-23%
|
6 997
-9%
|
5 735
-18%
|
5 764
+1%
|
6 908
+20%
|
6 464
-6%
|
6 732
+4%
|
7 192
+7%
|
7 895
+10%
|
8 800
+11%
|
9 690
+10%
|
9 682
0%
|
9 550
-1%
|
9 835
+3%
|
10 624
+8%
|
10 901
+3%
|
9 130
-16%
|
9 474
+4%
|
9 287
-2%
|
8 871
-4%
|
11 439
+29%
|
12 696
+11%
|
14 570
+15%
|
15 993
+10%
|
17 802
+11%
|
20 736
+16%
|
22 560
+9%
|
24 142
+7%
|
24 967
+3%
|
17 421
-30%
|
10 202
-41%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2 874
|
1 911
|
842
|
1 201
|
1 340
|
1 966
|
2 418
|
2 145
|
1 688
|
1 383
|
784
|
605
|
1 042
|
1 543
|
1 531
|
1 794
|
1 216
|
281
|
640
|
1 102
|
905
|
1 916
|
2 242
|
3 623
|
4 000
|
3 209
|
2 883
|
618
|
289
|
953
|
883
|
1 410
|
2 108
|
1 959
|
4 037
|
4 036
|
2 176
|
1 626
|
(164)
|
2 790
|
7 042
|
|
Non-Reccuring Items |
(210)
|
(178)
|
(151)
|
(163)
|
(159)
|
18
|
14
|
11
|
(24)
|
(64)
|
(70)
|
(25)
|
24
|
(37)
|
(7)
|
(41)
|
(63)
|
21
|
(5)
|
(115)
|
(107)
|
(219)
|
0
|
(175)
|
(178)
|
(320)
|
(434)
|
(356)
|
(357)
|
(469)
|
(451)
|
(384)
|
(651)
|
203
|
169
|
4 210
|
6 054
|
5 293
|
4 804
|
726
|
(847)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(78)
|
(78)
|
(83)
|
(83)
|
1 175
|
1 175
|
1 529
|
1 468
|
284
|
281
|
(66)
|
(13)
|
(18)
|
(18)
|
(16)
|
(61)
|
(52)
|
0
|
0
|
(19)
|
(23)
|
0
|
(23)
|
(124)
|
(4)
|
(9)
|
0
|
(40)
|
(3)
|
(5)
|
0
|
(23)
|
(22)
|
(15)
|
(15)
|
|
Total Other Income |
47
|
46
|
2
|
(36)
|
(42)
|
(54)
|
(56)
|
(44)
|
(43)
|
(38)
|
(29)
|
(13)
|
4
|
(33)
|
(50)
|
46
|
33
|
200
|
156
|
36
|
51
|
(17)
|
(43)
|
(88)
|
(108)
|
53
|
31
|
(2)
|
29
|
(28)
|
(24)
|
49
|
46
|
56
|
92
|
56
|
8
|
(75)
|
(76)
|
(92)
|
(69)
|
|
Pre-Tax Income |
11 040
N/A
|
10 715
-3%
|
9 269
-13%
|
9 226
0%
|
9 961
+8%
|
11 339
+14%
|
12 919
+14%
|
13 431
+4%
|
12 688
-6%
|
11 165
-12%
|
9 565
-14%
|
8 739
-9%
|
8 334
-5%
|
8 705
+4%
|
8 666
0%
|
8 544
-1%
|
7 852
-8%
|
7 681
-2%
|
8 668
+13%
|
9 805
+13%
|
10 523
+7%
|
11 301
+7%
|
11 697
+4%
|
13 195
+13%
|
14 338
+9%
|
13 824
-4%
|
11 587
-16%
|
9 734
-16%
|
9 225
-5%
|
9 203
0%
|
11 843
+29%
|
13 762
+16%
|
16 073
+17%
|
18 171
+13%
|
22 097
+22%
|
29 033
+31%
|
30 798
+6%
|
30 963
+1%
|
29 509
-5%
|
20 830
-29%
|
16 313
-22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 598)
|
(1 838)
|
(1 551)
|
(1 603)
|
(1 482)
|
(1 717)
|
(1 824)
|
(1 811)
|
(1 433)
|
(802)
|
(818)
|
(651)
|
(865)
|
(618)
|
(241)
|
(428)
|
(73)
|
(634)
|
(1 160)
|
(1 221)
|
(1 611)
|
(1 926)
|
(1 812)
|
(2 531)
|
(3 297)
|
(2 943)
|
(2 760)
|
(2 355)
|
(2 136)
|
(9 583)
|
(10 486)
|
(10 630)
|
(14 434)
|
(7 430)
|
(8 758)
|
(10 758)
|
(8 958)
|
(11 168)
|
(10 670)
|
(8 415)
|
(6 028)
|
|
Income from Continuing Operations |
9 442
|
8 877
|
7 718
|
7 623
|
8 479
|
9 622
|
11 095
|
11 620
|
11 255
|
10 363
|
8 747
|
8 088
|
7 469
|
8 087
|
8 425
|
8 116
|
7 779
|
7 047
|
7 508
|
8 584
|
8 912
|
9 375
|
9 885
|
10 664
|
11 041
|
10 881
|
8 827
|
7 379
|
7 089
|
(380)
|
1 357
|
3 132
|
1 639
|
10 741
|
13 339
|
18 275
|
21 840
|
19 795
|
18 839
|
12 415
|
10 285
|
|
Income to Minority Interest |
(2 698)
|
(2 871)
|
(2 853)
|
(2 787)
|
(3 010)
|
(3 095)
|
(3 536)
|
(3 859)
|
(3 876)
|
(3 662)
|
(2 780)
|
(2 661)
|
(2 262)
|
(2 494)
|
(3 050)
|
(2 662)
|
(2 824)
|
(2 827)
|
(3 013)
|
(3 451)
|
(3 583)
|
(3 415)
|
(3 392)
|
(3 321)
|
(3 516)
|
(3 675)
|
(3 035)
|
(3 068)
|
(3 056)
|
(2 634)
|
(3 411)
|
(3 651)
|
(3 716)
|
(4 195)
|
(4 949)
|
(6 597)
|
(7 956)
|
(8 422)
|
(8 733)
|
(5 883)
|
(3 428)
|
|
Net Income (Common) |
6 744
N/A
|
6 005
-11%
|
4 862
-19%
|
4 835
-1%
|
5 468
+13%
|
6 527
+19%
|
7 560
+16%
|
7 762
+3%
|
7 379
-5%
|
6 701
-9%
|
5 967
-11%
|
5 426
-9%
|
5 206
-4%
|
5 591
+7%
|
5 373
-4%
|
5 452
+1%
|
4 953
-9%
|
4 219
-15%
|
4 494
+7%
|
5 132
+14%
|
5 328
+4%
|
5 959
+12%
|
6 492
+9%
|
7 342
+13%
|
7 524
+2%
|
7 205
-4%
|
5 791
-20%
|
4 311
-26%
|
4 032
-6%
|
(3 015)
N/A
|
(2 055)
+32%
|
(521)
+75%
|
(2 077)
-299%
|
6 545
N/A
|
8 389
+28%
|
11 677
+39%
|
13 882
+19%
|
11 372
-18%
|
10 105
-11%
|
6 530
-35%
|
6 856
+5%
|
|
EPS (Diluted) |
168.6
N/A
|
150.12
-11%
|
121.55
-19%
|
120.87
-1%
|
136.69
+13%
|
162.98
+19%
|
189
+16%
|
194.05
+3%
|
184.47
-5%
|
168.4
-9%
|
149.17
-11%
|
135.65
-9%
|
130.15
-4%
|
141.11
+8%
|
134.32
-5%
|
136.3
+1%
|
123.82
-9%
|
106.43
-14%
|
112.35
+6%
|
128.3
+14%
|
134.4
+5%
|
150.31
+12%
|
163.76
+9%
|
185.2
+13%
|
189.79
+2%
|
181.74
-4%
|
146.08
-20%
|
108.74
-26%
|
101.71
-6%
|
-76.05
N/A
|
-51.84
+32%
|
-13.14
+75%
|
-52.39
-299%
|
169.52
N/A
|
268.46
+58%
|
373.68
+39%
|
444.25
+19%
|
363.93
-18%
|
323.38
-11%
|
214.77
-34%
|
227.81
+6%
|