CTI Engineering Co Ltd
TSE:9621
Income Statement
Earnings Waterfall
CTI Engineering Co Ltd
Revenue
|
93.1B
JPY
|
Cost of Revenue
|
-66B
JPY
|
Gross Profit
|
27.1B
JPY
|
Operating Expenses
|
-17.1B
JPY
|
Operating Income
|
10B
JPY
|
Other Expenses
|
-2.5B
JPY
|
Net Income
|
7.5B
JPY
|
Income Statement
CTI Engineering 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 |
36 435
N/A
|
39 917
+10%
|
38 809
-3%
|
40 230
+4%
|
39 524
-2%
|
37 327
-6%
|
40 192
+8%
|
40 071
0%
|
40 220
+0%
|
39 932
-1%
|
40 825
+2%
|
40 858
+0%
|
42 033
+3%
|
42 098
+0%
|
42 560
+1%
|
45 530
+7%
|
49 301
+8%
|
52 611
+7%
|
57 810
+10%
|
58 488
+1%
|
58 443
0%
|
58 880
+1%
|
59 721
+1%
|
60 647
+2%
|
62 649
+3%
|
62 845
+0%
|
62 277
-1%
|
63 841
+3%
|
65 190
+2%
|
66 402
+2%
|
68 319
+3%
|
69 369
+2%
|
74 409
+7%
|
85 206
+15%
|
81 031
-5%
|
84 253
+4%
|
83 485
-1%
|
84 707
+1%
|
89 264
+5%
|
91 054
+2%
|
93 057
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(27 357)
|
(29 681)
|
(28 724)
|
(29 722)
|
(29 147)
|
(27 607)
|
(29 724)
|
(29 573)
|
(29 379)
|
(29 276)
|
(30 089)
|
(30 152)
|
(30 989)
|
(30 818)
|
(31 000)
|
(33 315)
|
(35 992)
|
(38 519)
|
(42 191)
|
(42 816)
|
(43 049)
|
(43 308)
|
(43 804)
|
(44 002)
|
(45 321)
|
(45 476)
|
(44 957)
|
(46 048)
|
(46 955)
|
(47 705)
|
(48 932)
|
(49 651)
|
(53 678)
|
(61 003)
|
(57 619)
|
(60 469)
|
(60 066)
|
(60 893)
|
(63 243)
|
(64 622)
|
(65 996)
|
|
Gross Profit |
9 078
N/A
|
10 236
+13%
|
10 085
-1%
|
10 508
+4%
|
10 377
-1%
|
9 720
-6%
|
10 468
+8%
|
10 498
+0%
|
10 841
+3%
|
10 656
-2%
|
10 736
+1%
|
10 706
0%
|
11 044
+3%
|
11 280
+2%
|
11 560
+2%
|
12 215
+6%
|
13 309
+9%
|
14 092
+6%
|
15 619
+11%
|
15 672
+0%
|
15 394
-2%
|
15 572
+1%
|
15 917
+2%
|
16 645
+5%
|
17 328
+4%
|
17 369
+0%
|
17 320
0%
|
17 793
+3%
|
18 235
+2%
|
18 697
+3%
|
19 387
+4%
|
19 718
+2%
|
20 731
+5%
|
24 203
+17%
|
23 412
-3%
|
23 784
+2%
|
23 419
-2%
|
23 814
+2%
|
26 021
+9%
|
26 432
+2%
|
27 061
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 559)
|
(7 575)
|
(7 586)
|
(7 763)
|
(7 989)
|
(8 167)
|
(8 295)
|
(8 212)
|
(8 243)
|
(8 293)
|
(8 431)
|
(8 588)
|
(8 666)
|
(8 890)
|
(9 219)
|
(10 083)
|
(10 923)
|
(11 716)
|
(12 368)
|
(12 442)
|
(12 348)
|
(12 366)
|
(12 408)
|
(12 482)
|
(13 061)
|
(13 106)
|
(13 092)
|
(13 129)
|
(13 150)
|
(13 284)
|
(13 394)
|
(13 445)
|
(13 740)
|
(14 163)
|
(14 524)
|
(15 283)
|
(15 402)
|
(15 545)
|
(16 300)
|
(16 597)
|
(17 050)
|
|
Selling, General & Administrative |
(7 558)
|
(7 573)
|
(7 585)
|
(7 762)
|
(7 320)
|
(8 160)
|
(8 291)
|
(8 211)
|
(7 313)
|
(8 295)
|
(8 431)
|
(8 587)
|
(7 742)
|
(8 851)
|
(9 182)
|
(10 046)
|
(9 836)
|
(11 716)
|
(12 366)
|
(12 442)
|
(11 321)
|
(12 365)
|
(12 408)
|
(12 481)
|
(12 065)
|
(13 104)
|
(13 091)
|
(13 128)
|
(12 226)
|
(13 288)
|
(13 393)
|
(13 444)
|
(12 764)
|
(14 163)
|
(14 524)
|
(15 284)
|
(14 289)
|
(15 545)
|
(16 299)
|
(16 595)
|
(15 816)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(668)
|
0
|
0
|
0
|
(930)
|
0
|
0
|
0
|
(923)
|
0
|
0
|
0
|
(1 052)
|
0
|
0
|
0
|
(1 026)
|
0
|
0
|
0
|
(995)
|
0
|
0
|
0
|
(923)
|
0
|
0
|
0
|
(976)
|
0
|
0
|
0
|
(1 112)
|
0
|
0
|
0
|
(1 233)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
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 |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(7)
|
(4)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(39)
|
(37)
|
(37)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
4
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
(1)
|
0
|
(1)
|
|
Operating Income |
1 519
N/A
|
2 661
+75%
|
2 499
-6%
|
2 745
+10%
|
2 388
-13%
|
1 553
-35%
|
2 173
+40%
|
2 286
+5%
|
2 598
+14%
|
2 363
-9%
|
2 305
-2%
|
2 118
-8%
|
2 378
+12%
|
2 390
+1%
|
2 341
-2%
|
2 132
-9%
|
2 386
+12%
|
2 376
0%
|
3 251
+37%
|
3 230
-1%
|
3 046
-6%
|
3 206
+5%
|
3 509
+9%
|
4 163
+19%
|
4 267
+2%
|
4 263
0%
|
4 228
-1%
|
4 664
+10%
|
5 085
+9%
|
5 413
+6%
|
5 993
+11%
|
6 273
+5%
|
6 991
+11%
|
10 040
+44%
|
8 888
-11%
|
8 501
-4%
|
8 017
-6%
|
8 269
+3%
|
9 721
+18%
|
9 835
+1%
|
10 011
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
39
|
41
|
41
|
55
|
83
|
65
|
59
|
47
|
29
|
2
|
(47)
|
(56)
|
(6)
|
5
|
55
|
76
|
22
|
12
|
15
|
48
|
73
|
66
|
56
|
3
|
5
|
6
|
19
|
39
|
85
|
112
|
111
|
94
|
56
|
64
|
108
|
132
|
137
|
152
|
156
|
139
|
158
|
|
Non-Reccuring Items |
(70)
|
(71)
|
(71)
|
(12)
|
(6)
|
0
|
0
|
0
|
(6)
|
(6)
|
(7)
|
(6)
|
(36)
|
0
|
0
|
0
|
(20)
|
(196)
|
(208)
|
(215)
|
(87)
|
44
|
44
|
49
|
(89)
|
(67)
|
(51)
|
(49)
|
(2)
|
0
|
(24)
|
(74)
|
(214)
|
(214)
|
(208)
|
(158)
|
(19)
|
(19)
|
(2)
|
(12)
|
(64)
|
|
Gain/Loss on Disposition of Assets |
(12)
|
(12)
|
(14)
|
(13)
|
(4)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(2)
|
(3)
|
(20)
|
(20)
|
(20)
|
(19)
|
(1)
|
0
|
(16)
|
(18)
|
(18)
|
0
|
0
|
0
|
(6)
|
0
|
(17)
|
(17)
|
(22)
|
0
|
(17)
|
(17)
|
(27)
|
0
|
(12)
|
(12)
|
(5)
|
0
|
9
|
10
|
(8)
|
|
Total Other Income |
236
|
233
|
88
|
101
|
76
|
95
|
89
|
74
|
106
|
87
|
105
|
109
|
66
|
61
|
51
|
55
|
57
|
60
|
64
|
51
|
64
|
61
|
92
|
122
|
125
|
113
|
110
|
104
|
98
|
96
|
71
|
57
|
73
|
18
|
94
|
107
|
122
|
99
|
88
|
54
|
43
|
|
Pre-Tax Income |
1 712
N/A
|
2 852
+67%
|
2 543
-11%
|
2 876
+13%
|
2 537
-12%
|
1 713
-32%
|
2 315
+35%
|
2 401
+4%
|
2 721
+13%
|
2 446
-10%
|
2 354
-4%
|
2 162
-8%
|
2 382
+10%
|
2 436
+2%
|
2 427
0%
|
2 244
-8%
|
2 444
+9%
|
2 251
-8%
|
3 106
+38%
|
3 096
0%
|
3 078
-1%
|
3 377
+10%
|
3 701
+10%
|
4 336
+17%
|
4 302
-1%
|
4 315
+0%
|
4 289
-1%
|
4 741
+11%
|
5 244
+11%
|
5 621
+7%
|
6 134
+9%
|
6 333
+3%
|
6 879
+9%
|
9 908
+44%
|
8 870
-10%
|
8 570
-3%
|
8 252
-4%
|
8 501
+3%
|
9 972
+17%
|
10 026
+1%
|
10 140
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(746)
|
(1 252)
|
(1 058)
|
(1 195)
|
(1 040)
|
(667)
|
(856)
|
(875)
|
(1 082)
|
(976)
|
(907)
|
(849)
|
(958)
|
(994)
|
(1 026)
|
(975)
|
(786)
|
(713)
|
(991)
|
(1 013)
|
(1 150)
|
(1 270)
|
(1 370)
|
(1 536)
|
(1 416)
|
(1 408)
|
(1 351)
|
(1 474)
|
(1 592)
|
(1 695)
|
(1 867)
|
(1 959)
|
(2 359)
|
(3 272)
|
(2 910)
|
(2 775)
|
(2 327)
|
(2 259)
|
(2 568)
|
(2 526)
|
(2 571)
|
|
Income from Continuing Operations |
966
|
1 600
|
1 485
|
1 681
|
1 497
|
1 046
|
1 459
|
1 526
|
1 639
|
1 470
|
1 447
|
1 313
|
1 424
|
1 442
|
1 401
|
1 269
|
1 658
|
1 538
|
2 115
|
2 083
|
1 928
|
2 107
|
2 331
|
2 800
|
2 886
|
2 907
|
2 938
|
3 267
|
3 652
|
3 926
|
4 267
|
4 374
|
4 520
|
6 636
|
5 960
|
5 795
|
5 925
|
6 242
|
7 404
|
7 500
|
7 569
|
|
Income to Minority Interest |
16
|
27
|
13
|
(11)
|
(6)
|
2
|
(4)
|
9
|
(6)
|
(6)
|
7
|
14
|
23
|
35
|
51
|
30
|
(43)
|
(70)
|
(101)
|
(87)
|
(34)
|
(20)
|
(31)
|
(54)
|
(77)
|
(80)
|
(41)
|
(50)
|
(1)
|
(17)
|
(56)
|
(39)
|
(48)
|
(46)
|
(47)
|
(63)
|
(49)
|
(42)
|
(34)
|
(17)
|
(34)
|
|
Net Income (Common) |
982
N/A
|
1 626
+66%
|
1 498
-8%
|
1 670
+11%
|
1 490
-11%
|
1 048
-30%
|
1 455
+39%
|
1 535
+5%
|
1 633
+6%
|
1 465
-10%
|
1 453
-1%
|
1 326
-9%
|
1 447
+9%
|
1 475
+2%
|
1 453
-1%
|
1 298
-11%
|
1 615
+24%
|
1 469
-9%
|
2 012
+37%
|
1 997
-1%
|
1 893
-5%
|
2 086
+10%
|
2 299
+10%
|
2 744
+19%
|
2 808
+2%
|
2 826
+1%
|
2 897
+3%
|
3 218
+11%
|
3 650
+13%
|
3 906
+7%
|
4 209
+8%
|
4 332
+3%
|
4 471
+3%
|
6 589
+47%
|
5 912
-10%
|
5 732
-3%
|
5 874
+2%
|
6 200
+6%
|
7 367
+19%
|
7 480
+2%
|
7 534
+1%
|
|
EPS (Diluted) |
70.14
N/A
|
116.14
+66%
|
107
-8%
|
119.28
+11%
|
106.42
-11%
|
74.85
-30%
|
103.92
+39%
|
109.64
+6%
|
115.48
+5%
|
104.64
-9%
|
103.78
-1%
|
94.71
-9%
|
102.33
+8%
|
105.35
+3%
|
103.78
-1%
|
92.71
-11%
|
114.21
+23%
|
104.92
-8%
|
143.71
+37%
|
142.64
-1%
|
133.87
-6%
|
147.52
+10%
|
162.59
+10%
|
194.05
+19%
|
198.58
+2%
|
199.86
+1%
|
204.88
+3%
|
227.58
+11%
|
258.13
+13%
|
276.24
+7%
|
297.68
+8%
|
306.38
+3%
|
316.2
+3%
|
466.01
+47%
|
418.13
-10%
|
405.4
-3%
|
415.43
+2%
|
442.66
+7%
|
531.68
+20%
|
539.48
+1%
|
542.09
+0%
|