Sun Frontier Fudousan Co Ltd
TSE:8934
Income Statement
Earnings Waterfall
Sun Frontier Fudousan Co Ltd
Revenue
|
69.7B
JPY
|
Cost of Revenue
|
-46.8B
JPY
|
Gross Profit
|
22.9B
JPY
|
Operating Expenses
|
-8.6B
JPY
|
Operating Income
|
14.4B
JPY
|
Other Expenses
|
-3.4B
JPY
|
Net Income
|
11B
JPY
|
Income Statement
Sun Frontier Fudousan 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 |
15 027
N/A
|
17 772
+18%
|
20 163
+13%
|
22 556
+12%
|
27 342
+21%
|
27 741
+1%
|
29 141
+5%
|
28 729
-1%
|
25 036
-13%
|
30 626
+22%
|
34 969
+14%
|
36 675
+5%
|
40 438
+10%
|
40 395
0%
|
38 900
-4%
|
45 974
+18%
|
46 699
+2%
|
47 464
+2%
|
56 766
+20%
|
56 007
-1%
|
59 187
+6%
|
53 292
-10%
|
67 733
+27%
|
60 898
-10%
|
62 727
+3%
|
73 218
+17%
|
54 237
-26%
|
64 747
+19%
|
65 028
+0%
|
59 632
-8%
|
77 173
+29%
|
72 794
-6%
|
74 808
+3%
|
71 251
-5%
|
62 941
-12%
|
61 258
-3%
|
84 961
+39%
|
82 777
-3%
|
78 326
-5%
|
96 442
+23%
|
69 707
-28%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 025)
|
(10 543)
|
(12 050)
|
(14 083)
|
(17 858)
|
(18 758)
|
(19 719)
|
(19 066)
|
(15 856)
|
(19 666)
|
(21 543)
|
(23 679)
|
(26 515)
|
(26 694)
|
(26 658)
|
(31 647)
|
(31 972)
|
(31 199)
|
(37 480)
|
(35 643)
|
(37 446)
|
(34 100)
|
(42 864)
|
(38 783)
|
(40 917)
|
(49 190)
|
(38 232)
|
(46 592)
|
(47 712)
|
(44 549)
|
(56 658)
|
(53 733)
|
(54 626)
|
(51 907)
|
(44 385)
|
(43 104)
|
(62 653)
|
(59 971)
|
(57 733)
|
(69 078)
|
(46 765)
|
|
Gross Profit |
6 003
N/A
|
7 230
+20%
|
8 113
+12%
|
8 473
+4%
|
9 484
+12%
|
8 984
-5%
|
9 422
+5%
|
9 663
+3%
|
9 180
-5%
|
10 960
+19%
|
13 426
+23%
|
12 997
-3%
|
13 924
+7%
|
13 700
-2%
|
12 243
-11%
|
14 327
+17%
|
14 727
+3%
|
16 264
+10%
|
19 286
+19%
|
20 363
+6%
|
21 740
+7%
|
19 192
-12%
|
24 868
+30%
|
22 115
-11%
|
21 810
-1%
|
24 029
+10%
|
16 006
-33%
|
18 155
+13%
|
17 317
-5%
|
15 083
-13%
|
20 515
+36%
|
19 061
-7%
|
20 182
+6%
|
19 344
-4%
|
18 556
-4%
|
18 154
-2%
|
22 308
+23%
|
22 806
+2%
|
20 593
-10%
|
27 364
+33%
|
22 942
-16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 499)
|
(3 035)
|
(2 834)
|
(3 006)
|
(3 104)
|
(3 164)
|
(3 174)
|
(3 263)
|
(3 394)
|
(3 572)
|
(3 891)
|
(3 994)
|
(4 153)
|
(4 320)
|
(4 334)
|
(4 588)
|
(4 745)
|
(5 025)
|
(5 309)
|
(5 618)
|
(5 846)
|
(5 887)
|
(6 536)
|
(6 659)
|
(7 107)
|
(7 457)
|
(7 206)
|
(7 108)
|
(7 273)
|
(7 171)
|
(7 358)
|
(7 416)
|
(7 151)
|
(7 217)
|
(7 101)
|
(7 383)
|
(7 636)
|
(7 901)
|
(8 150)
|
(8 481)
|
(8 570)
|
|
Selling, General & Administrative |
(2 498)
|
(2 698)
|
(2 834)
|
(3 005)
|
(3 103)
|
(3 133)
|
(3 173)
|
(3 264)
|
(3 394)
|
(3 572)
|
(3 891)
|
(3 994)
|
(4 154)
|
(4 320)
|
(4 333)
|
(4 587)
|
(4 744)
|
(5 025)
|
(5 308)
|
(5 618)
|
(5 846)
|
(5 887)
|
(6 535)
|
(6 658)
|
(7 107)
|
(7 457)
|
(7 205)
|
(7 107)
|
(7 273)
|
(7 170)
|
(7 356)
|
(7 414)
|
(7 149)
|
(7 216)
|
(7 101)
|
(7 382)
|
(7 635)
|
(7 900)
|
(8 149)
|
(8 481)
|
(8 570)
|
|
Depreciation & Amortization |
0
|
(337)
|
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 |
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
Operating Income |
3 504
N/A
|
4 194
+20%
|
5 280
+26%
|
5 468
+4%
|
6 381
+17%
|
5 820
-9%
|
6 249
+7%
|
6 400
+2%
|
5 786
-10%
|
7 387
+28%
|
9 534
+29%
|
9 001
-6%
|
9 769
+9%
|
9 380
-4%
|
7 909
-16%
|
9 741
+23%
|
9 984
+2%
|
11 240
+13%
|
13 978
+24%
|
14 745
+5%
|
15 894
+8%
|
13 305
-16%
|
18 333
+38%
|
15 457
-16%
|
14 703
-5%
|
16 572
+13%
|
8 800
-47%
|
11 047
+26%
|
10 044
-9%
|
7 912
-21%
|
13 157
+66%
|
11 645
-11%
|
13 031
+12%
|
12 127
-7%
|
11 455
-6%
|
10 771
-6%
|
14 672
+36%
|
14 905
+2%
|
12 443
-17%
|
18 883
+52%
|
14 372
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(112)
|
(140)
|
(171)
|
(200)
|
(223)
|
(227)
|
(222)
|
(217)
|
(214)
|
(216)
|
(270)
|
(281)
|
(277)
|
(285)
|
(229)
|
(240)
|
(256)
|
(366)
|
(307)
|
(310)
|
(348)
|
(367)
|
(391)
|
(400)
|
(403)
|
(491)
|
(499)
|
(534)
|
(525)
|
(481)
|
(467)
|
(445)
|
(449)
|
(348)
|
(256)
|
(192)
|
(386)
|
(410)
|
(434)
|
(472)
|
(357)
|
|
Non-Reccuring Items |
(5)
|
(2)
|
(338)
|
(338)
|
(338)
|
(2)
|
(43)
|
(44)
|
(44)
|
(12)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(44)
|
(50)
|
(50)
|
(53)
|
(63)
|
21
|
(189)
|
(206)
|
(80)
|
(57)
|
131
|
146
|
23
|
(101)
|
(81)
|
(76)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
7
|
14
|
14
|
0
|
0
|
0
|
1 258
|
0
|
0
|
1 260
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(43)
|
(50)
|
(64)
|
(66)
|
(68)
|
(16)
|
(16)
|
(129)
|
(148)
|
1 110
|
1 117
|
(193)
|
(155)
|
(201)
|
(239)
|
(106)
|
(174)
|
(118)
|
(184)
|
(276)
|
(238)
|
(125)
|
(117)
|
54
|
65
|
46
|
24
|
(44)
|
(127)
|
93
|
160
|
226
|
363
|
436
|
429
|
385
|
347
|
227
|
206
|
220
|
207
|
|
Pre-Tax Income |
3 345
N/A
|
4 002
+20%
|
4 713
+18%
|
4 877
+3%
|
5 765
+18%
|
5 574
-3%
|
5 968
+7%
|
6 008
+1%
|
6 638
+10%
|
8 270
+25%
|
10 381
+26%
|
9 784
-6%
|
9 337
-5%
|
8 895
-5%
|
7 442
-16%
|
9 394
+26%
|
9 553
+2%
|
10 756
+13%
|
13 486
+25%
|
14 158
+5%
|
15 307
+8%
|
12 814
-16%
|
17 825
+39%
|
15 115
-15%
|
14 368
-5%
|
16 087
+12%
|
8 274
-49%
|
10 419
+26%
|
9 338
-10%
|
7 462
-20%
|
12 872
+73%
|
11 238
-13%
|
12 740
+13%
|
12 135
-5%
|
11 571
-5%
|
11 095
-4%
|
14 779
+33%
|
14 745
0%
|
12 114
-18%
|
18 550
+53%
|
14 146
-24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
83
|
18
|
(58)
|
(67)
|
(300)
|
(433)
|
(531)
|
(810)
|
(1 183)
|
(115)
|
(886)
|
(927)
|
(953)
|
(2 445)
|
(2 154)
|
(2 724)
|
(2 717)
|
(3 344)
|
(4 181)
|
(4 412)
|
(4 830)
|
(4 029)
|
(5 603)
|
(4 770)
|
(4 577)
|
(5 504)
|
(3 152)
|
(3 920)
|
(3 700)
|
(3 224)
|
(5 069)
|
(4 594)
|
(5 015)
|
(4 726)
|
(4 184)
|
(4 081)
|
(4 422)
|
(3 024)
|
(2 038)
|
(3 784)
|
(3 097)
|
|
Income from Continuing Operations |
3 427
|
4 020
|
4 655
|
4 810
|
5 465
|
5 141
|
5 437
|
5 198
|
5 456
|
8 154
|
9 496
|
8 858
|
8 386
|
6 450
|
5 289
|
6 671
|
6 837
|
7 411
|
9 306
|
9 747
|
10 477
|
8 784
|
12 222
|
10 345
|
9 791
|
10 583
|
5 122
|
6 499
|
5 638
|
4 238
|
7 803
|
6 644
|
7 725
|
7 409
|
7 387
|
7 014
|
10 357
|
11 721
|
10 076
|
14 766
|
11 049
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(88)
|
(88)
|
0
|
(87)
|
2
|
3
|
3
|
2
|
2
|
3
|
7
|
12
|
9
|
9
|
5
|
0
|
1
|
(1)
|
0
|
4
|
4
|
83
|
85
|
84
|
110
|
36
|
34
|
33
|
10
|
6
|
(82)
|
(92)
|
(106)
|
(108)
|
(20)
|
(58)
|
(47)
|
|
Net Income (Common) |
3 427
N/A
|
4 020
+17%
|
4 655
+16%
|
4 810
+3%
|
5 377
+12%
|
5 053
-6%
|
5 349
+6%
|
5 110
-4%
|
5 458
+7%
|
8 157
+49%
|
9 499
+16%
|
8 861
-7%
|
8 388
-5%
|
6 453
-23%
|
5 296
-18%
|
6 682
+26%
|
6 845
+2%
|
7 420
+8%
|
9 310
+25%
|
9 747
+5%
|
10 478
+8%
|
8 783
-16%
|
12 222
+39%
|
10 349
-15%
|
9 796
-5%
|
10 667
+9%
|
5 207
-51%
|
6 583
+26%
|
5 749
-13%
|
4 274
-26%
|
7 838
+83%
|
6 677
-15%
|
7 734
+16%
|
7 415
-4%
|
7 303
-2%
|
6 921
-5%
|
10 250
+48%
|
11 612
+13%
|
10 056
-13%
|
14 707
+46%
|
11 002
-25%
|
|
EPS (Diluted) |
79.69
N/A
|
93.48
+17%
|
108.25
+16%
|
111.86
+3%
|
125.04
+12%
|
118.19
-5%
|
124.39
+5%
|
118.83
-4%
|
126.93
+7%
|
190.78
+50%
|
220.9
+16%
|
206.06
-7%
|
195.06
-5%
|
150.92
-23%
|
123.16
-18%
|
155.39
+26%
|
159.18
+2%
|
167.62
+5%
|
190
+13%
|
198.91
+5%
|
215.13
+8%
|
180.34
-16%
|
250.94
+39%
|
212.41
-15%
|
201.09
-5%
|
218.97
+9%
|
106.89
-51%
|
135.09
+26%
|
118
-13%
|
87.73
-26%
|
160.86
+83%
|
136.92
-15%
|
158.66
+16%
|
152.12
-4%
|
150.03
-1%
|
142.32
-5%
|
210.75
+48%
|
238.75
+13%
|
207.07
-13%
|
302.68
+46%
|
226.38
-25%
|