Square Enix Holdings Co Ltd
TSE:9684
Income Statement
Earnings Waterfall
Square Enix Holdings Co Ltd
Revenue
|
345.3B
JPY
|
Cost of Revenue
|
-172.7B
JPY
|
Gross Profit
|
172.6B
JPY
|
Operating Expenses
|
-134.6B
JPY
|
Operating Income
|
37.9B
JPY
|
Other Expenses
|
-8.3B
JPY
|
Net Income
|
29.6B
JPY
|
Income Statement
Square Enix Holdings 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 |
147 660
N/A
|
155 023
+5%
|
168 694
+9%
|
166 489
-1%
|
171 424
+3%
|
167 891
-2%
|
172 419
+3%
|
181 121
+5%
|
201 777
+11%
|
214 101
+6%
|
223 012
+4%
|
234 088
+5%
|
251 425
+7%
|
256 824
+2%
|
262 631
+2%
|
282 520
+8%
|
254 830
-10%
|
250 394
-2%
|
238 187
-5%
|
229 968
-3%
|
244 003
+6%
|
271 276
+11%
|
279 812
+3%
|
280 421
+0%
|
279 292
0%
|
260 527
-7%
|
294 252
+13%
|
312 496
+6%
|
324 455
+4%
|
332 532
+2%
|
334 082
+0%
|
328 718
-2%
|
352 516
+7%
|
365 275
+4%
|
351 547
-4%
|
359 750
+2%
|
347 264
-3%
|
343 267
-1%
|
354 060
+3%
|
351 921
-1%
|
345 263
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(92 183)
|
(94 481)
|
(99 980)
|
(99 064)
|
(98 385)
|
(94 794)
|
(94 849)
|
(97 714)
|
(107 828)
|
(115 316)
|
(120 584)
|
(129 686)
|
(143 950)
|
(141 123)
|
(141 227)
|
(150 753)
|
(130 459)
|
(129 519)
|
(126 293)
|
(120 496)
|
(131 875)
|
(146 907)
|
(151 433)
|
(153 294)
|
(146 160)
|
(139 012)
|
(149 616)
|
(160 140)
|
(169 440)
|
(171 837)
|
(174 605)
|
(163 208)
|
(168 015)
|
(169 960)
|
(160 741)
|
(166 706)
|
(163 765)
|
(167 377)
|
(186 284)
|
(181 994)
|
(172 688)
|
|
Gross Profit |
55 477
N/A
|
60 542
+9%
|
68 714
+13%
|
67 425
-2%
|
73 039
+8%
|
73 097
+0%
|
77 570
+6%
|
83 407
+8%
|
93 949
+13%
|
98 785
+5%
|
102 428
+4%
|
104 402
+2%
|
107 475
+3%
|
115 701
+8%
|
121 404
+5%
|
131 767
+9%
|
124 371
-6%
|
120 875
-3%
|
111 894
-7%
|
109 472
-2%
|
112 128
+2%
|
124 369
+11%
|
128 379
+3%
|
127 127
-1%
|
133 132
+5%
|
121 515
-9%
|
144 636
+19%
|
152 356
+5%
|
155 015
+2%
|
160 695
+4%
|
159 477
-1%
|
165 510
+4%
|
184 501
+11%
|
195 315
+6%
|
190 806
-2%
|
193 044
+1%
|
183 499
-5%
|
175 890
-4%
|
167 776
-5%
|
169 927
+1%
|
172 575
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(48 890)
|
(49 999)
|
(53 792)
|
(53 050)
|
(55 497)
|
(56 671)
|
(58 300)
|
(62 905)
|
(68 559)
|
(72 767)
|
(75 373)
|
(79 852)
|
(83 758)
|
(84 406)
|
(86 184)
|
(85 771)
|
(80 782)
|
(82 699)
|
(82 722)
|
(87 341)
|
(95 345)
|
(99 734)
|
(100 425)
|
(96 345)
|
(93 105)
|
(88 756)
|
(94 517)
|
(103 860)
|
(109 004)
|
(113 469)
|
(119 484)
|
(120 793)
|
(128 159)
|
(136 054)
|
(134 431)
|
(136 885)
|
(133 061)
|
(131 559)
|
(134 778)
|
(134 303)
|
(134 641)
|
|
Selling, General & Administrative |
(50 042)
|
(45 546)
|
(52 436)
|
(52 549)
|
(54 689)
|
(53 637)
|
(60 107)
|
(63 695)
|
(69 243)
|
(70 397)
|
(76 204)
|
(79 571)
|
(81 067)
|
(77 951)
|
(82 969)
|
(84 765)
|
(83 036)
|
(80 939)
|
(85 252)
|
(87 095)
|
(92 439)
|
(90 281)
|
(96 711)
|
(95 613)
|
(95 232)
|
(88 566)
|
(97 742)
|
(104 201)
|
(107 646)
|
(105 077)
|
(117 556)
|
(120 501)
|
(128 718)
|
(127 796)
|
(134 429)
|
(136 884)
|
(133 061)
|
(127 557)
|
(134 777)
|
(134 301)
|
(134 638)
|
|
Research & Development |
0
|
(2 155)
|
0
|
0
|
0
|
(870)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 395)
|
0
|
0
|
0
|
(1 243)
|
0
|
0
|
0
|
(2 008)
|
0
|
0
|
0
|
(2 224)
|
0
|
0
|
0
|
(4 002)
|
0
|
0
|
0
|
(5 104)
|
0
|
0
|
0
|
(1 126)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(2 512)
|
0
|
0
|
0
|
(2 460)
|
0
|
0
|
0
|
(2 476)
|
0
|
0
|
0
|
(2 272)
|
0
|
0
|
0
|
(2 495)
|
0
|
0
|
0
|
(2 410)
|
0
|
0
|
0
|
(2 725)
|
0
|
0
|
0
|
(2 903)
|
0
|
0
|
0
|
(3 153)
|
0
|
0
|
0
|
(2 874)
|
0
|
0
|
0
|
|
Other Operating Expenses |
1 152
|
214
|
(1 356)
|
(501)
|
(808)
|
296
|
1 807
|
790
|
684
|
106
|
831
|
(281)
|
(2 691)
|
(2 788)
|
(3 215)
|
(1 006)
|
2 254
|
1 978
|
2 530
|
(246)
|
(2 906)
|
(5 035)
|
(3 714)
|
(732)
|
2 127
|
4 759
|
3 225
|
341
|
(1 358)
|
(1 487)
|
(1 928)
|
(292)
|
559
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(3)
|
|
Operating Income |
6 587
N/A
|
10 543
+60%
|
14 922
+42%
|
14 375
-4%
|
17 542
+22%
|
16 426
-6%
|
19 270
+17%
|
20 502
+6%
|
25 390
+24%
|
26 018
+2%
|
27 055
+4%
|
24 550
-9%
|
23 717
-3%
|
31 295
+32%
|
35 220
+13%
|
45 996
+31%
|
43 589
-5%
|
38 176
-12%
|
29 172
-24%
|
22 131
-24%
|
16 783
-24%
|
24 635
+47%
|
27 954
+13%
|
30 782
+10%
|
40 027
+30%
|
32 759
-18%
|
50 119
+53%
|
48 496
-3%
|
46 011
-5%
|
47 226
+3%
|
39 993
-15%
|
44 717
+12%
|
56 342
+26%
|
59 261
+5%
|
56 375
-5%
|
56 159
0%
|
50 438
-10%
|
44 331
-12%
|
32 998
-26%
|
35 624
+8%
|
37 934
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3 107
|
1 825
|
776
|
1 123
|
1 241
|
514
|
1 959
|
130
|
(1 247)
|
(1 517)
|
(5 391)
|
(4 363)
|
(930)
|
(326)
|
2 472
|
3 246
|
107
|
(2 089)
|
981
|
1 918
|
1 021
|
3 479
|
(769)
|
(1 978)
|
(869)
|
(1 072)
|
(381)
|
(1 438)
|
(2 999)
|
2 547
|
946
|
3 300
|
6 435
|
10 440
|
24 040
|
30 033
|
18 397
|
11 007
|
4 431
|
(497)
|
6 382
|
|
Non-Reccuring Items |
(10 912)
|
(2 389)
|
(812)
|
(1 720)
|
(1 613)
|
(2 277)
|
(2 192)
|
(2 809)
|
(3 426)
|
(3 868)
|
(3 854)
|
(2 737)
|
(2 172)
|
(5 286)
|
(5 274)
|
(5 216)
|
(5 200)
|
(168)
|
(160)
|
(3 900)
|
(3 934)
|
(5 299)
|
(5 337)
|
(1 620)
|
(1 580)
|
(1 304)
|
(3 749)
|
(3 529)
|
(4 488)
|
(4 272)
|
(1 988)
|
(2 081)
|
(1 074)
|
(841)
|
(637)
|
(2 970)
|
(2 315)
|
(6 570)
|
(6 603)
|
(5 729)
|
(6 691)
|
|
Gain/Loss on Disposition of Assets |
0
|
(5)
|
0
|
0
|
681
|
653
|
0
|
663
|
(65)
|
0
|
0
|
0
|
18
|
4
|
(369)
|
(375)
|
(382)
|
(380)
|
0
|
0
|
(8)
|
15
|
0
|
1
|
2
|
2
|
0
|
2
|
0
|
(17)
|
243
|
326
|
336
|
359
|
0
|
9 470
|
10 336
|
10 291
|
0
|
834
|
(86)
|
|
Total Other Income |
128
|
163
|
171
|
294
|
237
|
(6)
|
1 041
|
288
|
499
|
803
|
545
|
555
|
386
|
159
|
275
|
126
|
170
|
388
|
329
|
504
|
524
|
301
|
232
|
526
|
624
|
408
|
229
|
(35)
|
(209)
|
210
|
2 534
|
2 912
|
2 944
|
1 004
|
(1 016)
|
(1 837)
|
(1 767)
|
(628)
|
10 498
|
622
|
806
|
|
Pre-Tax Income |
(1 090)
N/A
|
10 137
N/A
|
15 057
+49%
|
14 072
-7%
|
18 088
+29%
|
15 310
-15%
|
20 078
+31%
|
18 774
-6%
|
21 151
+13%
|
21 436
+1%
|
18 355
-14%
|
18 005
-2%
|
21 019
+17%
|
25 846
+23%
|
32 324
+25%
|
43 777
+35%
|
38 284
-13%
|
35 927
-6%
|
30 322
-16%
|
20 653
-32%
|
14 386
-30%
|
23 131
+61%
|
22 080
-5%
|
27 711
+26%
|
38 204
+38%
|
30 793
-19%
|
46 220
+50%
|
43 496
-6%
|
38 316
-12%
|
45 694
+19%
|
41 728
-9%
|
49 174
+18%
|
64 983
+32%
|
70 223
+8%
|
78 762
+12%
|
90 855
+15%
|
75 089
-17%
|
58 431
-22%
|
41 324
-29%
|
30 854
-25%
|
38 345
+24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 687)
|
(3 522)
|
(4 539)
|
(4 333)
|
(5 704)
|
(5 489)
|
(7 671)
|
(7 362)
|
(8 745)
|
(1 544)
|
874
|
56
|
2 386
|
(5 804)
|
(9 245)
|
(11 709)
|
(12 962)
|
(10 094)
|
(7 267)
|
(4 033)
|
(1 600)
|
(3 753)
|
(4 176)
|
(5 673)
|
(8 924)
|
(9 444)
|
(14 619)
|
(17 065)
|
(17 779)
|
(18 740)
|
(16 489)
|
(15 272)
|
(16 552)
|
(19 191)
|
(22 030)
|
(23 337)
|
(17 500)
|
(9 143)
|
(4 090)
|
(4 419)
|
(8 687)
|
|
Income from Continuing Operations |
(2 777)
|
6 615
|
10 518
|
9 739
|
12 384
|
9 821
|
12 407
|
11 412
|
12 406
|
19 892
|
19 229
|
18 061
|
23 405
|
20 042
|
23 079
|
32 068
|
25 322
|
25 833
|
23 055
|
16 620
|
12 786
|
19 378
|
17 904
|
22 038
|
29 280
|
21 349
|
31 601
|
26 431
|
20 537
|
26 954
|
25 239
|
33 902
|
48 431
|
51 032
|
56 732
|
67 518
|
57 589
|
49 288
|
37 234
|
26 435
|
29 658
|
|
Income to Minority Interest |
(15)
|
(16)
|
(17)
|
(45)
|
(46)
|
11
|
15
|
43
|
47
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(9)
|
(9)
|
(11)
|
(11)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(5)
|
(7)
|
(12)
|
(14)
|
(15)
|
(18)
|
(17)
|
(17)
|
(23)
|
(20)
|
(22)
|
(23)
|
(18)
|
(21)
|
|
Net Income (Common) |
(2 790)
N/A
|
6 598
N/A
|
10 499
+59%
|
9 694
-8%
|
12 335
+27%
|
9 831
-20%
|
12 422
+26%
|
11 453
-8%
|
12 453
+9%
|
19 884
+60%
|
19 221
-3%
|
18 055
-6%
|
23 401
+30%
|
20 039
-14%
|
23 071
+15%
|
32 059
+39%
|
25 311
-21%
|
25 821
+2%
|
23 049
-11%
|
16 614
-28%
|
12 781
-23%
|
19 373
+52%
|
17 899
-8%
|
22 034
+23%
|
29 276
+33%
|
21 346
-27%
|
31 596
+48%
|
26 424
-16%
|
20 527
-22%
|
26 942
+31%
|
25 225
-6%
|
33 886
+34%
|
48 415
+43%
|
51 013
+5%
|
56 713
+11%
|
67 495
+19%
|
57 566
-15%
|
49 264
-14%
|
37 209
-24%
|
26 414
-29%
|
29 635
+12%
|
|
EPS (Diluted) |
-24.05
N/A
|
57.37
N/A
|
90.5
+58%
|
84.29
-7%
|
107.26
+27%
|
84.2
-21%
|
101.81
+21%
|
93.87
-8%
|
102.07
+9%
|
162.72
+59%
|
157.54
-3%
|
147.99
-6%
|
191.81
+30%
|
163.91
-15%
|
189.1
+15%
|
269.4
+42%
|
212.69
-21%
|
214.89
+1%
|
193.68
-10%
|
139.61
-28%
|
107.09
-23%
|
162.3
+52%
|
149.98
-8%
|
184.54
+23%
|
245
+33%
|
178.72
-27%
|
264.35
+48%
|
220.77
-16%
|
171.53
-22%
|
225.18
+31%
|
210.75
-6%
|
282.96
+34%
|
404.87
+43%
|
425.95
+5%
|
473.31
+11%
|
562.99
+19%
|
480.04
-15%
|
410.93
-14%
|
310.18
-25%
|
220.16
-29%
|
247.04
+12%
|