Daiwa Securities Living Investment Corp
TSE:8986
Income Statement
Earnings Waterfall
Daiwa Securities Living Investment Corp
Revenue
|
24.7B
JPY
|
Cost of Revenue
|
-7.5B
JPY
|
Gross Profit
|
17.2B
JPY
|
Operating Expenses
|
-5.3B
JPY
|
Operating Income
|
11.8B
JPY
|
Other Expenses
|
-1.5B
JPY
|
Net Income
|
10.4B
JPY
|
Income Statement
Daiwa Securities Living Investment Corp
Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
7 473
N/A
|
7 281
-3%
|
7 073
-3%
|
7 023
-1%
|
8 147
+16%
|
10 251
+26%
|
11 266
+10%
|
11 397
+1%
|
11 556
+1%
|
11 708
+1%
|
11 848
+1%
|
12 375
+4%
|
13 574
+10%
|
14 383
+6%
|
15 030
+4%
|
15 722
+5%
|
16 078
+2%
|
16 452
+2%
|
16 994
+3%
|
16 960
0%
|
16 536
-3%
|
16 508
0%
|
16 717
+1%
|
16 723
+0%
|
19 908
+19%
|
22 133
+11%
|
21 300
-4%
|
22 075
+4%
|
22 700
+3%
|
23 335
+3%
|
24 668
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 573)
|
(3 712)
|
(3 933)
|
(3 252)
|
(3 015)
|
(5 421)
|
(5 601)
|
(4 590)
|
(4 992)
|
(4 411)
|
(4 106)
|
(4 204)
|
(4 512)
|
(4 894)
|
(5 184)
|
(5 276)
|
(5 335)
|
(5 498)
|
(5 460)
|
(5 302)
|
(5 212)
|
(5 283)
|
(5 398)
|
(5 340)
|
(6 614)
|
(6 975)
|
(6 183)
|
(6 604)
|
(6 877)
|
(7 169)
|
(7 515)
|
|
Gross Profit |
3 900
N/A
|
3 568
-9%
|
3 139
-12%
|
3 771
+20%
|
5 132
+36%
|
4 831
-6%
|
5 665
+17%
|
6 807
+20%
|
6 564
-4%
|
7 298
+11%
|
7 742
+6%
|
8 171
+6%
|
9 062
+11%
|
9 489
+5%
|
9 845
+4%
|
10 446
+6%
|
10 742
+3%
|
10 955
+2%
|
11 534
+5%
|
11 658
+1%
|
11 323
-3%
|
11 225
-1%
|
11 319
+1%
|
11 383
+1%
|
13 294
+17%
|
15 158
+14%
|
15 117
0%
|
15 471
+2%
|
15 823
+2%
|
16 165
+2%
|
17 153
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(426)
|
(465)
|
(490)
|
(1 258)
|
(2 250)
|
(2 569)
|
(2 697)
|
(2 686)
|
(2 475)
|
(2 304)
|
(2 323)
|
(2 469)
|
(2 729)
|
(2 929)
|
(3 137)
|
(3 359)
|
(3 514)
|
(3 612)
|
(3 699)
|
(3 715)
|
(3 739)
|
(3 771)
|
(3 764)
|
(3 786)
|
(4 277)
|
(4 093)
|
(4 924)
|
(5 056)
|
(5 157)
|
(5 252)
|
(5 346)
|
|
Selling, General & Administrative |
(426)
|
(465)
|
(490)
|
(485)
|
(540)
|
(569)
|
(584)
|
(549)
|
(304)
|
(117)
|
(114)
|
(116)
|
(122)
|
(122)
|
(120)
|
(119)
|
(130)
|
(119)
|
(127)
|
(117)
|
(122)
|
(121)
|
(112)
|
(115)
|
(135)
|
(147)
|
(149)
|
(149)
|
(150)
|
(150)
|
(151)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(772)
|
(1 710)
|
(2 000)
|
(2 113)
|
(2 137)
|
(2 172)
|
(2 188)
|
(2 209)
|
(2 352)
|
(2 608)
|
(2 806)
|
(3 016)
|
(3 240)
|
(3 384)
|
(3 492)
|
(3 572)
|
(3 598)
|
(3 618)
|
(3 650)
|
(3 652)
|
(3 671)
|
(4 142)
|
(4 655)
|
(4 775)
|
(4 907)
|
(5 007)
|
(5 102)
|
(5 194)
|
|
Other Operating Expenses |
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)
|
709
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
3 474
N/A
|
3 104
-11%
|
2 649
-15%
|
2 514
-5%
|
2 882
+15%
|
2 262
-22%
|
2 968
+31%
|
4 121
+39%
|
4 089
-1%
|
4 993
+22%
|
5 419
+9%
|
5 702
+5%
|
6 333
+11%
|
6 561
+4%
|
6 709
+2%
|
7 087
+6%
|
7 228
+2%
|
7 343
+2%
|
7 835
+7%
|
7 944
+1%
|
7 584
-5%
|
7 454
-2%
|
7 555
+1%
|
7 597
+1%
|
9 017
+19%
|
11 065
+23%
|
10 192
-8%
|
10 415
+2%
|
10 666
+2%
|
10 913
+2%
|
11 807
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 107)
|
(1 186)
|
(1 347)
|
(1 344)
|
(1 523)
|
(1 843)
|
(1 799)
|
(1 702)
|
(1 667)
|
(1 612)
|
(1 520)
|
(1 487)
|
(1 528)
|
(1 584)
|
(1 671)
|
(1 720)
|
(1 729)
|
(1 644)
|
(1 522)
|
(1 442)
|
(1 329)
|
(1 213)
|
(1 119)
|
(1 055)
|
(1 148)
|
(1 272)
|
(1 253)
|
(1 304)
|
(1 397)
|
(1 429)
|
(1 463)
|
|
Non-Reccuring Items |
0
|
(50)
|
(67)
|
(17)
|
12 341
|
9 794
|
(2 548)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
709
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
44
|
(92)
|
9
|
13
|
35
|
55
|
40
|
35
|
39
|
17
|
2
|
83
|
134
|
99
|
166
|
183
|
61
|
63
|
104
|
50
|
19
|
33
|
88
|
82
|
815
|
799
|
(48)
|
(55)
|
6
|
(1)
|
9
|
|
Pre-Tax Income |
2 411
N/A
|
1 776
-26%
|
1 243
-30%
|
1 165
-6%
|
13 735
+1 079%
|
10 267
-25%
|
(1 338)
N/A
|
2 454
N/A
|
2 461
+0%
|
3 398
+38%
|
3 901
+15%
|
4 299
+10%
|
4 938
+15%
|
5 076
+3%
|
5 204
+3%
|
5 550
+7%
|
5 561
+0%
|
5 761
+4%
|
6 417
+11%
|
6 551
+2%
|
6 274
-4%
|
6 274
0%
|
6 524
+4%
|
6 624
+2%
|
9 393
+42%
|
10 592
+13%
|
8 891
-16%
|
9 055
+2%
|
9 276
+2%
|
9 483
+2%
|
10 353
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(4)
|
(4)
|
(5)
|
(50)
|
(48)
|
18
|
18
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
2 409
|
1 772
|
1 239
|
1 160
|
13 684
|
10 219
|
(1 320)
|
2 472
|
2 460
|
3 397
|
3 900
|
4 297
|
4 937
|
5 075
|
5 203
|
5 549
|
5 559
|
5 760
|
6 416
|
6 550
|
6 273
|
6 273
|
6 523
|
6 623
|
9 392
|
10 590
|
8 890
|
9 054
|
9 274
|
9 481
|
10 352
|
|
Net Income (Common) |
2 409
N/A
|
1 772
-26%
|
1 239
-30%
|
1 160
-6%
|
13 684
+1 080%
|
10 219
-25%
|
(1 320)
N/A
|
2 472
N/A
|
2 460
0%
|
3 397
+38%
|
3 900
+15%
|
4 297
+10%
|
4 937
+15%
|
5 075
+3%
|
5 203
+3%
|
5 549
+7%
|
5 559
+0%
|
5 760
+4%
|
6 416
+11%
|
6 550
+2%
|
6 273
-4%
|
6 273
0%
|
6 523
+4%
|
6 623
+2%
|
9 392
+42%
|
10 590
+13%
|
8 890
-16%
|
9 054
+2%
|
9 274
+2%
|
9 481
+2%
|
10 352
+9%
|
|
EPS (Diluted) |
6 021.74
N/A
|
2 531
-58%
|
1 769.57
-30%
|
1 288.55
-27%
|
12 440.09
+865%
|
7 860.99
-37%
|
-1 015.38
N/A
|
1 901.23
N/A
|
1 892.38
0%
|
2 613.15
+38%
|
2 999.92
+15%
|
3 069.57
+2%
|
4 937
+61%
|
3 383.19
-31%
|
3 395.2
+0%
|
3 467.87
+2%
|
3 389.78
-2%
|
3 600
+6%
|
3 912.1
+9%
|
3 993.6
+2%
|
3 824.93
-4%
|
3 824.89
0%
|
3 977.24
+4%
|
4 038.4
+2%
|
5 082.1
+26%
|
5 032.1
-1%
|
4 197.19
-17%
|
4 106.9
-2%
|
4 206.55
+2%
|
4 195.23
0%
|
4 579.46
+9%
|