Toho Co Ltd (Tokyo)
TSE:9602
Income Statement
Earnings Waterfall
Toho Co Ltd (Tokyo)
Revenue
|
267.7B
JPY
|
Cost of Revenue
|
-150.3B
JPY
|
Gross Profit
|
117.4B
JPY
|
Operating Expenses
|
-66.8B
JPY
|
Operating Income
|
50.6B
JPY
|
Other Expenses
|
-15.9B
JPY
|
Net Income
|
34.7B
JPY
|
Income Statement
Toho Co Ltd (Tokyo)
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 |
193 555
N/A
|
197 624
+2%
|
207 531
+5%
|
206 988
0%
|
205 064
-1%
|
206 900
+1%
|
207 154
+0%
|
222 568
+7%
|
229 618
+3%
|
229 432
0%
|
229 978
+0%
|
220 549
-4%
|
232 523
+5%
|
233 548
+0%
|
246 753
+6%
|
257 862
+5%
|
245 872
-5%
|
242 668
-1%
|
237 876
-2%
|
236 355
-1%
|
240 675
+2%
|
246 274
+2%
|
247 806
+1%
|
257 348
+4%
|
258 949
+1%
|
262 766
+1%
|
228 036
-13%
|
192 699
-15%
|
199 480
+4%
|
191 948
-4%
|
216 744
+13%
|
236 007
+9%
|
222 728
-6%
|
228 367
+3%
|
232 424
+2%
|
230 670
-1%
|
239 485
+4%
|
244 295
+2%
|
256 583
+5%
|
263 584
+3%
|
267 657
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(115 786)
|
(117 578)
|
(122 665)
|
(122 691)
|
(121 709)
|
(124 133)
|
(123 848)
|
(131 692)
|
(134 424)
|
(133 462)
|
(132 987)
|
(126 268)
|
(127 829)
|
(127 774)
|
(132 861)
|
(138 963)
|
(136 571)
|
(135 828)
|
(136 986)
|
(137 876)
|
(139 740)
|
(141 786)
|
(141 045)
|
(144 560)
|
(146 830)
|
(149 335)
|
(132 297)
|
(115 292)
|
(123 063)
|
(123 485)
|
(138 004)
|
(148 254)
|
(136 693)
|
(133 527)
|
(131 030)
|
(127 068)
|
(130 354)
|
(135 669)
|
(142 446)
|
(147 494)
|
(150 273)
|
|
Gross Profit |
77 769
N/A
|
80 046
+3%
|
84 866
+6%
|
84 297
-1%
|
83 355
-1%
|
82 767
-1%
|
83 306
+1%
|
90 876
+9%
|
95 194
+5%
|
95 970
+1%
|
96 991
+1%
|
94 281
-3%
|
104 694
+11%
|
105 774
+1%
|
113 892
+8%
|
118 899
+4%
|
109 301
-8%
|
106 840
-2%
|
100 890
-6%
|
98 479
-2%
|
100 935
+2%
|
104 488
+4%
|
106 761
+2%
|
112 788
+6%
|
112 119
-1%
|
113 431
+1%
|
95 739
-16%
|
77 407
-19%
|
76 417
-1%
|
68 463
-10%
|
78 740
+15%
|
87 753
+11%
|
86 035
-2%
|
94 840
+10%
|
101 394
+7%
|
103 602
+2%
|
109 131
+5%
|
108 626
0%
|
114 137
+5%
|
116 090
+2%
|
117 384
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(52 719)
|
(51 607)
|
(53 343)
|
(51 897)
|
(50 444)
|
(51 008)
|
(51 079)
|
(53 577)
|
(54 612)
|
(55 260)
|
(54 606)
|
(53 499)
|
(54 726)
|
(55 551)
|
(59 049)
|
(60 805)
|
(60 659)
|
(59 254)
|
(57 994)
|
(57 903)
|
(57 684)
|
(59 506)
|
(58 542)
|
(59 532)
|
(59 823)
|
(60 574)
|
(56 067)
|
(50 991)
|
(49 250)
|
(46 016)
|
(48 578)
|
(50 941)
|
(52 588)
|
(54 892)
|
(57 691)
|
(59 133)
|
(61 492)
|
(63 746)
|
(65 206)
|
(66 442)
|
(66 761)
|
|
Selling, General & Administrative |
(52 720)
|
(48 141)
|
(53 343)
|
(51 895)
|
(50 442)
|
(47 536)
|
(51 077)
|
(53 575)
|
(54 612)
|
(51 626)
|
(54 605)
|
(53 500)
|
(54 723)
|
(51 720)
|
(59 050)
|
(60 804)
|
(60 658)
|
(55 074)
|
(57 992)
|
(57 902)
|
(57 682)
|
(55 403)
|
(58 540)
|
(59 529)
|
(59 823)
|
(56 585)
|
(56 066)
|
(50 990)
|
(49 249)
|
(42 610)
|
(48 577)
|
(50 939)
|
(52 587)
|
(51 370)
|
(57 689)
|
(59 132)
|
(61 491)
|
(59 786)
|
(65 205)
|
(66 441)
|
(66 758)
|
|
Depreciation & Amortization |
0
|
(3 464)
|
0
|
0
|
0
|
(3 471)
|
0
|
0
|
0
|
(3 633)
|
0
|
0
|
0
|
(3 830)
|
0
|
0
|
0
|
(4 179)
|
0
|
0
|
0
|
(4 102)
|
0
|
0
|
0
|
(3 988)
|
0
|
0
|
0
|
(3 404)
|
0
|
0
|
0
|
(3 521)
|
0
|
0
|
0
|
(3 959)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
1
|
(3)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
|
Operating Income |
25 050
N/A
|
28 439
+14%
|
31 523
+11%
|
32 400
+3%
|
32 911
+2%
|
31 759
-4%
|
32 227
+1%
|
37 299
+16%
|
40 582
+9%
|
40 710
+0%
|
42 385
+4%
|
40 782
-4%
|
49 968
+23%
|
50 223
+1%
|
54 843
+9%
|
58 094
+6%
|
48 642
-16%
|
47 586
-2%
|
42 896
-10%
|
40 576
-5%
|
43 251
+7%
|
44 982
+4%
|
48 219
+7%
|
53 256
+10%
|
52 296
-2%
|
52 857
+1%
|
39 672
-25%
|
26 416
-33%
|
27 167
+3%
|
22 447
-17%
|
30 162
+34%
|
36 812
+22%
|
33 447
-9%
|
39 948
+19%
|
43 703
+9%
|
44 469
+2%
|
47 639
+7%
|
44 880
-6%
|
48 931
+9%
|
49 648
+1%
|
50 623
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 548
|
1 695
|
1 339
|
1 508
|
2 148
|
2 180
|
2 699
|
2 411
|
1 923
|
1 618
|
1 047
|
1 115
|
1 334
|
1 225
|
1 278
|
1 566
|
1 311
|
1 146
|
1 173
|
1 253
|
1 319
|
1 655
|
1 638
|
1 625
|
1 925
|
2 291
|
2 229
|
2 015
|
2 079
|
2 190
|
2 348
|
2 512
|
2 408
|
2 612
|
3 836
|
5 616
|
5 923
|
4 434
|
3 429
|
2 393
|
1 983
|
|
Non-Reccuring Items |
(573)
|
(249)
|
(256)
|
190
|
400
|
(156)
|
(530)
|
(1 078)
|
(929)
|
(1 947)
|
(1 441)
|
(1 015)
|
(1 186)
|
(251)
|
(252)
|
(157)
|
(57)
|
(96)
|
(691)
|
(1 118)
|
(1 197)
|
(1 257)
|
(715)
|
(261)
|
(277)
|
(195)
|
(2 584)
|
(1 797)
|
(1 734)
|
(1 767)
|
319
|
115
|
700
|
1 686
|
3 438
|
3 790
|
1 764
|
855
|
(694)
|
(1 629)
|
(234)
|
|
Gain/Loss on Disposition of Assets |
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
650
|
764
|
1 104
|
1 109
|
633
|
519
|
179
|
251
|
668
|
668
|
644
|
637
|
690
|
712
|
736
|
684
|
0
|
5
|
5
|
5
|
80
|
75
|
75
|
75
|
0
|
0
|
207
|
|
Total Other Income |
470
|
271
|
322
|
323
|
316
|
210
|
271
|
320
|
301
|
279
|
86
|
10
|
2
|
113
|
125
|
141
|
122
|
92
|
90
|
62
|
69
|
(22)
|
(27)
|
(26)
|
63
|
104
|
131
|
140
|
109
|
184
|
289
|
353
|
300
|
230
|
234
|
166
|
196
|
246
|
223
|
236
|
275
|
|
Pre-Tax Income |
26 496
N/A
|
30 176
+14%
|
32 928
+9%
|
34 421
+5%
|
35 775
+4%
|
33 993
-5%
|
34 667
+2%
|
38 952
+12%
|
41 877
+8%
|
40 660
-3%
|
42 077
+3%
|
40 892
-3%
|
50 118
+23%
|
51 310
+2%
|
56 644
+10%
|
60 408
+7%
|
51 122
-15%
|
49 837
-3%
|
44 101
-12%
|
41 292
-6%
|
43 621
+6%
|
45 609
+5%
|
49 783
+9%
|
55 262
+11%
|
54 651
-1%
|
55 694
+2%
|
40 138
-28%
|
27 486
-32%
|
28 357
+3%
|
23 738
-16%
|
33 118
+40%
|
39 797
+20%
|
36 860
-7%
|
44 481
+21%
|
51 291
+15%
|
54 116
+6%
|
55 597
+3%
|
50 490
-9%
|
51 889
+3%
|
50 648
-2%
|
52 854
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10 672)
|
(11 865)
|
(10 581)
|
(11 265)
|
(11 513)
|
(10 956)
|
(12 841)
|
(14 165)
|
(15 019)
|
(14 310)
|
(14 297)
|
(13 598)
|
(16 327)
|
(17 296)
|
(19 084)
|
(19 892)
|
(16 847)
|
(15 213)
|
(13 598)
|
(12 779)
|
(13 446)
|
(14 471)
|
(15 455)
|
(17 655)
|
(17 424)
|
(17 574)
|
(12 970)
|
(8 654)
|
(8 713)
|
(7 737)
|
(10 623)
|
(12 509)
|
(11 851)
|
(13 443)
|
(15 332)
|
(16 435)
|
(17 569)
|
(15 620)
|
(16 398)
|
(15 794)
|
(16 628)
|
|
Income from Continuing Operations |
15 824
|
18 311
|
22 347
|
23 156
|
24 262
|
23 037
|
21 826
|
24 787
|
26 858
|
26 350
|
27 780
|
27 294
|
33 791
|
34 014
|
37 560
|
40 516
|
34 275
|
34 624
|
30 503
|
28 513
|
30 175
|
31 138
|
34 328
|
37 607
|
37 227
|
38 120
|
27 168
|
18 832
|
19 644
|
16 001
|
22 495
|
27 288
|
25 009
|
31 038
|
35 959
|
37 681
|
38 028
|
34 870
|
35 491
|
34 854
|
36 226
|
|
Income to Minority Interest |
(792)
|
(614)
|
(580)
|
(529)
|
(539)
|
(556)
|
(434)
|
(433)
|
(555)
|
(502)
|
(660)
|
(668)
|
(661)
|
(761)
|
(852)
|
(973)
|
(945)
|
(1 070)
|
(1 025)
|
(985)
|
(1 037)
|
(939)
|
(1 215)
|
(1 373)
|
(1 377)
|
(1 509)
|
(1 341)
|
(1 311)
|
(1 280)
|
(1 312)
|
(1 340)
|
(1 313)
|
(1 382)
|
(1 470)
|
(1 560)
|
(1 636)
|
(1 485)
|
(1 438)
|
(1 283)
|
(1 229)
|
(1 531)
|
|
Net Income (Common) |
15 030
N/A
|
17 697
+18%
|
21 767
+23%
|
22 628
+4%
|
23 725
+5%
|
22 479
-5%
|
21 390
-5%
|
24 351
+14%
|
26 300
+8%
|
25 847
-2%
|
27 118
+5%
|
26 625
-2%
|
33 129
+24%
|
33 252
+0%
|
36 708
+10%
|
39 542
+8%
|
33 329
-16%
|
33 553
+1%
|
29 477
-12%
|
27 527
-7%
|
29 137
+6%
|
30 197
+4%
|
33 111
+10%
|
36 232
+9%
|
35 848
-1%
|
36 609
+2%
|
25 825
-29%
|
17 519
-32%
|
18 362
+5%
|
14 688
-20%
|
21 154
+44%
|
25 974
+23%
|
23 626
-9%
|
29 568
+25%
|
34 400
+16%
|
36 045
+5%
|
36 542
+1%
|
33 430
-9%
|
34 205
+2%
|
33 623
-2%
|
34 694
+3%
|