Shochiku Co Ltd
TSE:9601
Income Statement
Earnings Waterfall
Shochiku Co Ltd
Revenue
|
83.1B
JPY
|
Cost of Revenue
|
-48.2B
JPY
|
Gross Profit
|
34.9B
JPY
|
Operating Expenses
|
-32.6B
JPY
|
Operating Income
|
2.2B
JPY
|
Other Expenses
|
-507m
JPY
|
Net Income
|
1.7B
JPY
|
Income Statement
Shochiku Co Ltd
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
87 192
N/A
|
88 937
+2%
|
90 502
+2%
|
90 415
0%
|
90 133
0%
|
89 807
0%
|
89 003
-1%
|
89 821
+1%
|
91 720
+2%
|
92 514
+1%
|
93 121
+1%
|
92 525
-1%
|
96 374
+4%
|
96 173
0%
|
97 531
+1%
|
97 738
+0%
|
93 180
-5%
|
92 878
0%
|
89 592
-4%
|
87 775
-2%
|
88 885
+1%
|
90 827
+2%
|
92 623
+2%
|
96 824
+5%
|
97 656
+1%
|
97 479
0%
|
82 690
-15%
|
66 914
-19%
|
60 436
-10%
|
52 434
-13%
|
58 155
+11%
|
66 926
+15%
|
67 331
+1%
|
71 835
+7%
|
76 203
+6%
|
76 049
0%
|
77 811
+2%
|
78 212
+1%
|
82 697
+6%
|
82 692
0%
|
83 080
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(48 575)
|
(48 745)
|
(49 727)
|
(50 107)
|
(50 115)
|
(50 566)
|
(50 496)
|
(51 108)
|
(52 539)
|
(52 804)
|
(52 914)
|
(52 310)
|
(54 469)
|
(54 944)
|
(55 442)
|
(55 185)
|
(53 013)
|
(52 820)
|
(51 460)
|
(50 917)
|
(50 900)
|
(51 346)
|
(52 633)
|
(55 304)
|
(56 158)
|
(56 415)
|
(48 243)
|
(39 987)
|
(36 763)
|
(33 293)
|
(36 686)
|
(42 467)
|
(43 111)
|
(46 403)
|
(48 982)
|
(47 509)
|
(47 939)
|
(46 295)
|
(47 755)
|
(47 918)
|
(48 226)
|
|
Gross Profit |
38 617
N/A
|
40 192
+4%
|
40 774
+1%
|
40 307
-1%
|
40 018
-1%
|
39 241
-2%
|
38 507
-2%
|
38 713
+1%
|
39 181
+1%
|
39 710
+1%
|
40 207
+1%
|
40 215
+0%
|
41 905
+4%
|
41 229
-2%
|
42 089
+2%
|
42 553
+1%
|
40 167
-6%
|
40 058
0%
|
38 132
-5%
|
36 858
-3%
|
37 985
+3%
|
39 481
+4%
|
39 990
+1%
|
41 520
+4%
|
41 498
0%
|
41 064
-1%
|
34 447
-16%
|
26 927
-22%
|
23 673
-12%
|
19 141
-19%
|
21 469
+12%
|
24 459
+14%
|
24 220
-1%
|
25 432
+5%
|
27 221
+7%
|
28 540
+5%
|
29 872
+5%
|
31 917
+7%
|
34 942
+9%
|
34 774
0%
|
34 854
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(31 090)
|
(31 583)
|
(31 653)
|
(32 243)
|
(32 201)
|
(31 728)
|
(32 403)
|
(31 628)
|
(31 929)
|
(32 301)
|
(32 501)
|
(33 219)
|
(33 335)
|
(33 689)
|
(34 309)
|
(34 380)
|
(34 234)
|
(33 595)
|
(32 941)
|
(32 746)
|
(33 996)
|
(34 916)
|
(35 467)
|
(36 079)
|
(35 989)
|
(36 460)
|
(32 175)
|
(29 271)
|
(26 641)
|
(24 624)
|
(26 595)
|
(28 281)
|
(29 523)
|
(29 437)
|
(30 838)
|
(30 752)
|
(31 491)
|
(32 693)
|
(32 583)
|
(33 032)
|
(32 616)
|
|
Selling, General & Administrative |
(31 094)
|
(29 588)
|
(31 658)
|
(32 248)
|
(32 206)
|
(29 546)
|
(32 406)
|
(31 628)
|
(31 929)
|
(30 160)
|
(32 070)
|
(33 219)
|
(33 334)
|
(31 551)
|
(34 308)
|
(34 380)
|
(34 234)
|
(31 401)
|
(33 189)
|
(32 744)
|
(33 994)
|
(32 483)
|
(35 466)
|
(36 078)
|
(35 988)
|
(33 840)
|
(32 175)
|
(29 271)
|
(26 641)
|
(22 625)
|
(26 596)
|
(28 282)
|
(29 524)
|
(27 012)
|
(30 839)
|
(30 752)
|
(31 490)
|
(30 381)
|
(32 581)
|
(33 031)
|
(32 617)
|
|
Depreciation & Amortization |
4
|
(1 995)
|
4
|
4
|
3
|
(2 182)
|
0
|
0
|
0
|
(2 141)
|
0
|
0
|
0
|
(2 137)
|
0
|
0
|
0
|
(2 193)
|
0
|
0
|
0
|
(2 432)
|
0
|
0
|
0
|
(2 619)
|
0
|
0
|
0
|
(2 000)
|
0
|
0
|
0
|
(2 425)
|
0
|
0
|
0
|
(2 312)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
(1)
|
0
|
0
|
(431)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
248
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(2)
|
(1)
|
1
|
|
Operating Income |
7 527
N/A
|
8 609
+14%
|
9 122
+6%
|
8 065
-12%
|
7 818
-3%
|
7 513
-4%
|
6 105
-19%
|
7 086
+16%
|
7 252
+2%
|
7 409
+2%
|
7 706
+4%
|
6 996
-9%
|
8 570
+22%
|
7 540
-12%
|
7 780
+3%
|
8 173
+5%
|
5 933
-27%
|
6 463
+9%
|
5 191
-20%
|
4 112
-21%
|
3 989
-3%
|
4 565
+14%
|
4 523
-1%
|
5 441
+20%
|
5 509
+1%
|
4 604
-16%
|
2 272
-51%
|
(2 344)
N/A
|
(2 968)
-27%
|
(5 483)
-85%
|
(5 126)
+7%
|
(3 822)
+25%
|
(5 303)
-39%
|
(4 005)
+24%
|
(3 617)
+10%
|
(2 212)
+39%
|
(1 619)
+27%
|
(776)
+52%
|
2 359
N/A
|
1 742
-26%
|
2 238
+28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 326)
|
(1 408)
|
(1 049)
|
(946)
|
(809)
|
(945)
|
(826)
|
(766)
|
(755)
|
(738)
|
(701)
|
(665)
|
(617)
|
(609)
|
(582)
|
(516)
|
(507)
|
(442)
|
(398)
|
(286)
|
(230)
|
(173)
|
(132)
|
(155)
|
(158)
|
(124)
|
(181)
|
(224)
|
(270)
|
(320)
|
(353)
|
(301)
|
(263)
|
(599)
|
(484)
|
(661)
|
(902)
|
(783)
|
(1 112)
|
1 643
|
1 753
|
|
Non-Reccuring Items |
(268)
|
(3 112)
|
(3 019)
|
(2 627)
|
(2 650)
|
86
|
(51)
|
(518)
|
(476)
|
(484)
|
0
|
(354)
|
(771)
|
(724)
|
(1 203)
|
(1 196)
|
(469)
|
(230)
|
0
|
258
|
(93)
|
(117)
|
(187)
|
(208)
|
(170)
|
(660)
|
(5 064)
|
(6 015)
|
(5 846)
|
(5 762)
|
(2 101)
|
(1 134)
|
(1 305)
|
(898)
|
(128)
|
(4)
|
8
|
(1 084)
|
(1 042)
|
(1 467)
|
(1 563)
|
|
Gain/Loss on Disposition of Assets |
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
|
(48)
|
0
|
0
|
0
|
295
|
7 280
|
7 280
|
7 280
|
6 996
|
211
|
211
|
211
|
|
Total Other Income |
(624)
|
(703)
|
(1 011)
|
(940)
|
(674)
|
217
|
329
|
309
|
291
|
(95)
|
(155)
|
(252)
|
(322)
|
(305)
|
(342)
|
(302)
|
(273)
|
(247)
|
(388)
|
(393)
|
(349)
|
(338)
|
(220)
|
(159)
|
(95)
|
(19)
|
(54)
|
(11)
|
42
|
193
|
410
|
805
|
1 270
|
1 973
|
3 520
|
4 327
|
3 786
|
2 918
|
1 211
|
(38)
|
(58)
|
|
Pre-Tax Income |
5 311
N/A
|
3 387
-36%
|
4 045
+19%
|
3 553
-12%
|
3 684
+4%
|
6 872
+87%
|
5 557
-19%
|
6 111
+10%
|
6 312
+3%
|
6 092
-3%
|
6 850
+12%
|
5 725
-16%
|
6 860
+20%
|
5 902
-14%
|
5 653
-4%
|
6 159
+9%
|
4 684
-24%
|
5 544
+18%
|
4 405
-21%
|
3 691
-16%
|
3 317
-10%
|
3 937
+19%
|
3 984
+1%
|
4 919
+23%
|
5 086
+3%
|
3 801
-25%
|
(3 027)
N/A
|
(8 594)
-184%
|
(9 042)
-5%
|
(11 420)
-26%
|
(7 170)
+37%
|
(4 452)
+38%
|
(5 601)
-26%
|
(3 234)
+42%
|
6 571
N/A
|
8 730
+33%
|
8 553
-2%
|
7 271
-15%
|
1 627
-78%
|
2 091
+29%
|
2 581
+23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 198)
|
(1 327)
|
(1 729)
|
(1 459)
|
(1 509)
|
(2 686)
|
(1 963)
|
(2 211)
|
(2 211)
|
(2 184)
|
(2 575)
|
(2 188)
|
(2 551)
|
(2 179)
|
(2 025)
|
(2 109)
|
(1 639)
|
(1 772)
|
(1 406)
|
(1 205)
|
(1 094)
|
(1 342)
|
(1 362)
|
(1 633)
|
(1 654)
|
(1 377)
|
698
|
(626)
|
(712)
|
(57)
|
(1 972)
|
192
|
495
|
901
|
(1 034)
|
(1 467)
|
(1 431)
|
(2 110)
|
(615)
|
(830)
|
(824)
|
|
Income from Continuing Operations |
3 113
|
2 060
|
2 316
|
2 094
|
2 176
|
4 186
|
3 595
|
3 901
|
4 101
|
3 908
|
4 275
|
3 537
|
4 309
|
3 723
|
3 628
|
4 050
|
3 045
|
3 772
|
2 999
|
2 486
|
2 223
|
2 595
|
2 622
|
3 286
|
3 432
|
2 424
|
(2 329)
|
(9 220)
|
(9 754)
|
(11 477)
|
(9 142)
|
(4 260)
|
(5 106)
|
(2 333)
|
5 537
|
7 263
|
7 122
|
5 161
|
1 012
|
1 261
|
1 757
|
|
Income to Minority Interest |
5
|
(7)
|
(21)
|
(25)
|
(16)
|
(6)
|
1
|
1
|
0
|
(12)
|
(16)
|
(16)
|
(15)
|
(12)
|
(20)
|
(28)
|
(24)
|
(22)
|
(17)
|
(8)
|
(12)
|
1
|
9
|
(3)
|
2
|
(4)
|
36
|
106
|
70
|
70
|
68
|
41
|
139
|
570
|
873
|
827
|
761
|
323
|
(25)
|
(16)
|
(24)
|
|
Net Income (Common) |
3 116
N/A
|
2 052
-34%
|
2 294
+12%
|
2 069
-10%
|
2 160
+4%
|
4 180
+94%
|
3 596
-14%
|
3 902
+9%
|
4 100
+5%
|
3 895
-5%
|
4 258
+9%
|
3 519
-17%
|
4 293
+22%
|
3 710
-14%
|
3 606
-3%
|
4 022
+12%
|
3 020
-25%
|
3 749
+24%
|
2 981
-20%
|
2 476
-17%
|
2 210
-11%
|
2 596
+17%
|
2 632
+1%
|
3 283
+25%
|
3 434
+5%
|
2 420
-30%
|
(2 292)
N/A
|
(9 113)
-298%
|
(9 682)
-6%
|
(11 407)
-18%
|
(9 075)
+20%
|
(4 219)
+54%
|
(4 966)
-18%
|
(1 762)
+65%
|
6 412
N/A
|
8 090
+26%
|
7 882
-3%
|
5 484
-30%
|
985
-82%
|
1 245
+26%
|
1 731
+39%
|
|
EPS (Diluted) |
222.57
N/A
|
146.57
-34%
|
163.85
+12%
|
147.78
-10%
|
154.28
+4%
|
304.08
+97%
|
256.85
-16%
|
278.71
+9%
|
292.85
+5%
|
283.38
-3%
|
304.14
+7%
|
251.35
-17%
|
306.64
+22%
|
269.96
-12%
|
257.57
-5%
|
287.28
+12%
|
215.71
-25%
|
272.85
+26%
|
212.92
-22%
|
176.85
-17%
|
160.86
-9%
|
188.96
+17%
|
191.58
+1%
|
239.02
+25%
|
250
+5%
|
176.18
-30%
|
-166.87
N/A
|
-663.49
-298%
|
-704.92
-6%
|
-830.51
-18%
|
-660.76
+20%
|
-307.18
+54%
|
-361.57
-18%
|
-128.29
+65%
|
466.92
N/A
|
589
+26%
|
573.77
-3%
|
399.27
-30%
|
71.72
-82%
|
90.62
+26%
|
125.98
+39%
|