Senshu Electric Co Ltd
TSE:9824
Income Statement
Earnings Waterfall
Senshu Electric Co Ltd
Revenue
|
128.9B
JPY
|
Cost of Revenue
|
-109.6B
JPY
|
Gross Profit
|
19.4B
JPY
|
Operating Expenses
|
-10.6B
JPY
|
Operating Income
|
8.8B
JPY
|
Other Expenses
|
-2.5B
JPY
|
Net Income
|
6.4B
JPY
|
Income Statement
Senshu Electric Co Ltd
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
72 217
N/A
|
72 756
+1%
|
73 666
+1%
|
75 931
+3%
|
76 079
+0%
|
76 948
+1%
|
77 893
+1%
|
76 132
-2%
|
74 095
-3%
|
72 203
-3%
|
69 426
-4%
|
67 666
-3%
|
68 152
+1%
|
69 280
+2%
|
71 725
+4%
|
74 956
+5%
|
77 283
+3%
|
79 088
+2%
|
80 786
+2%
|
82 038
+2%
|
82 935
+1%
|
83 503
+1%
|
84 381
+1%
|
83 676
-1%
|
82 400
-2%
|
79 671
-3%
|
75 980
-5%
|
74 288
-2%
|
74 550
+0%
|
78 862
+6%
|
85 467
+8%
|
92 463
+8%
|
99 271
+7%
|
104 644
+5%
|
109 443
+5%
|
113 633
+4%
|
116 236
+2%
|
120 330
+4%
|
122 944
+2%
|
124 967
+2%
|
128 947
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(62 486)
|
(62 866)
|
(63 544)
|
(65 559)
|
(65 681)
|
(66 304)
|
(67 237)
|
(65 355)
|
(63 111)
|
(61 048)
|
(58 031)
|
(56 155)
|
(56 442)
|
(57 498)
|
(59 865)
|
(62 942)
|
(65 175)
|
(66 805)
|
(68 249)
|
(69 206)
|
(69 815)
|
(70 300)
|
(71 123)
|
(70 453)
|
(69 331)
|
(66 728)
|
(63 423)
|
(62 210)
|
(62 691)
|
(66 714)
|
(72 550)
|
(78 542)
|
(84 379)
|
(88 990)
|
(93 209)
|
(96 539)
|
(98 490)
|
(102 024)
|
(104 148)
|
(106 287)
|
(109 574)
|
|
Gross Profit |
9 731
N/A
|
9 890
+2%
|
10 122
+2%
|
10 372
+2%
|
10 398
+0%
|
10 644
+2%
|
10 656
+0%
|
10 777
+1%
|
10 984
+2%
|
11 155
+2%
|
11 395
+2%
|
11 511
+1%
|
11 710
+2%
|
11 782
+1%
|
11 860
+1%
|
12 014
+1%
|
12 108
+1%
|
12 283
+1%
|
12 537
+2%
|
12 832
+2%
|
13 120
+2%
|
13 203
+1%
|
13 258
+0%
|
13 223
0%
|
13 069
-1%
|
12 943
-1%
|
12 557
-3%
|
12 078
-4%
|
11 859
-2%
|
12 148
+2%
|
12 917
+6%
|
13 921
+8%
|
14 892
+7%
|
15 654
+5%
|
16 234
+4%
|
17 094
+5%
|
17 746
+4%
|
18 306
+3%
|
18 796
+3%
|
18 680
-1%
|
19 373
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 612)
|
(7 732)
|
(7 812)
|
(7 898)
|
(7 979)
|
(8 054)
|
(8 246)
|
(8 450)
|
(8 561)
|
(8 703)
|
(8 723)
|
(8 732)
|
(8 810)
|
(8 821)
|
(8 828)
|
(8 834)
|
(8 903)
|
(8 901)
|
(8 946)
|
(9 011)
|
(9 030)
|
(9 063)
|
(9 216)
|
(9 299)
|
(9 596)
|
(9 364)
|
(9 206)
|
(9 007)
|
(8 893)
|
(8 976)
|
(9 004)
|
(9 231)
|
(9 159)
|
(9 228)
|
(9 520)
|
(9 681)
|
(9 859)
|
(10 140)
|
(10 306)
|
(10 364)
|
(10 561)
|
|
Selling, General & Administrative |
(7 187)
|
(7 298)
|
(7 383)
|
(7 472)
|
(7 555)
|
(7 633)
|
(7 823)
|
(7 992)
|
(8 094)
|
(8 212)
|
(8 212)
|
(8 225)
|
(8 311)
|
(8 341)
|
(8 363)
|
(8 389)
|
(8 467)
|
(8 462)
|
(8 516)
|
(8 580)
|
(8 586)
|
(8 616)
|
(8 722)
|
(8 761)
|
(8 834)
|
(8 764)
|
(8 607)
|
(8 416)
|
(8 294)
|
(8 394)
|
(8 427)
|
(8 660)
|
(8 710)
|
(8 786)
|
(8 983)
|
(9 131)
|
(9 291)
|
(9 559)
|
(9 717)
|
(9 755)
|
(9 935)
|
|
Depreciation & Amortization |
(424)
|
(432)
|
(430)
|
(425)
|
(423)
|
(421)
|
(420)
|
(456)
|
(466)
|
(490)
|
(511)
|
(506)
|
(496)
|
(478)
|
(463)
|
(445)
|
(437)
|
(439)
|
(430)
|
(430)
|
(442)
|
(446)
|
(492)
|
(537)
|
(568)
|
(599)
|
(598)
|
(590)
|
(591)
|
(581)
|
(576)
|
(570)
|
(553)
|
(545)
|
(537)
|
(549)
|
(552)
|
(565)
|
(588)
|
(608)
|
(625)
|
|
Other Operating Expenses |
(1)
|
(2)
|
1
|
(1)
|
(1)
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
0
|
1
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(194)
|
(1)
|
(1)
|
(1)
|
(8)
|
(1)
|
(1)
|
(1)
|
104
|
103
|
0
|
(1)
|
(16)
|
(16)
|
0
|
(1)
|
(1)
|
|
Operating Income |
2 119
N/A
|
2 158
+2%
|
2 310
+7%
|
2 474
+7%
|
2 419
-2%
|
2 590
+7%
|
2 410
-7%
|
2 327
-3%
|
2 423
+4%
|
2 452
+1%
|
2 672
+9%
|
2 779
+4%
|
2 900
+4%
|
2 961
+2%
|
3 032
+2%
|
3 180
+5%
|
3 205
+1%
|
3 382
+6%
|
3 591
+6%
|
3 821
+6%
|
4 090
+7%
|
4 140
+1%
|
4 042
-2%
|
3 924
-3%
|
3 473
-11%
|
3 579
+3%
|
3 351
-6%
|
3 071
-8%
|
2 966
-3%
|
3 172
+7%
|
3 913
+23%
|
4 690
+20%
|
5 733
+22%
|
6 426
+12%
|
6 714
+4%
|
7 413
+10%
|
7 887
+6%
|
8 166
+4%
|
8 490
+4%
|
8 316
-2%
|
8 812
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
92
|
60
|
52
|
57
|
61
|
70
|
165
|
238
|
226
|
217
|
110
|
32
|
40
|
55
|
66
|
75
|
77
|
66
|
72
|
36
|
21
|
16
|
29
|
36
|
95
|
93
|
72
|
88
|
39
|
46
|
61
|
54
|
64
|
70
|
107
|
133
|
135
|
123
|
103
|
116
|
128
|
|
Non-Reccuring Items |
62
|
53
|
30
|
28
|
27
|
38
|
22
|
17
|
43
|
52
|
66
|
(196)
|
(149)
|
(162)
|
(157)
|
18
|
30
|
68
|
96
|
(368)
|
(393)
|
(494)
|
(527)
|
(187)
|
0
|
(143)
|
(142)
|
(7)
|
0
|
0
|
0
|
104
|
0
|
0
|
89
|
(15)
|
0
|
0
|
0
|
(3)
|
97
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
21
|
0
|
(111)
|
(82)
|
(205)
|
(205)
|
0
|
0
|
0
|
(4)
|
(3)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
0
|
|
Total Other Income |
234
|
241
|
244
|
305
|
283
|
312
|
289
|
221
|
240
|
224
|
134
|
181
|
188
|
190
|
203
|
199
|
207
|
211
|
218
|
235
|
239
|
255
|
238
|
246
|
239
|
229
|
274
|
270
|
308
|
343
|
314
|
221
|
259
|
236
|
275
|
347
|
353
|
358
|
343
|
278
|
338
|
|
Pre-Tax Income |
2 507
N/A
|
2 512
+0%
|
2 636
+5%
|
2 864
+9%
|
2 811
-2%
|
3 010
+7%
|
2 775
-8%
|
2 721
-2%
|
2 727
+0%
|
2 740
+0%
|
2 982
+9%
|
2 796
-6%
|
2 979
+7%
|
3 040
+2%
|
3 141
+3%
|
3 468
+10%
|
3 519
+1%
|
3 727
+6%
|
3 976
+7%
|
3 724
-6%
|
3 957
+6%
|
3 917
-1%
|
3 782
-3%
|
4 019
+6%
|
3 807
-5%
|
3 758
-1%
|
3 555
-5%
|
3 422
-4%
|
3 313
-3%
|
3 561
+7%
|
4 288
+20%
|
5 109
+19%
|
6 056
+19%
|
6 732
+11%
|
7 185
+7%
|
7 878
+10%
|
8 375
+6%
|
8 647
+3%
|
8 936
+3%
|
8 766
-2%
|
9 375
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 075)
|
(1 081)
|
(1 148)
|
(1 178)
|
(1 144)
|
(1 248)
|
(1 162)
|
(1 151)
|
(1 163)
|
(1 121)
|
(1 213)
|
(1 214)
|
(1 219)
|
(1 207)
|
(1 186)
|
(1 176)
|
(1 185)
|
(1 243)
|
(1 315)
|
(1 332)
|
(1 389)
|
(1 341)
|
(1 298)
|
(1 277)
|
(1 221)
|
(1 227)
|
(1 153)
|
(1 065)
|
(1 031)
|
(1 083)
|
(1 205)
|
(1 500)
|
(1 786)
|
(2 050)
|
(2 290)
|
(2 508)
|
(2 678)
|
(2 775)
|
(2 866)
|
(2 788)
|
(2 962)
|
|
Income from Continuing Operations |
1 432
|
1 431
|
1 488
|
1 686
|
1 667
|
1 762
|
1 613
|
1 570
|
1 564
|
1 619
|
1 769
|
1 582
|
1 760
|
1 833
|
1 955
|
2 292
|
2 334
|
2 484
|
2 661
|
2 392
|
2 568
|
2 576
|
2 484
|
2 742
|
2 586
|
2 531
|
2 402
|
2 357
|
2 282
|
2 478
|
3 083
|
3 609
|
4 270
|
4 682
|
4 895
|
5 370
|
5 697
|
5 872
|
6 070
|
5 978
|
6 413
|
|
Income to Minority Interest |
(22)
|
(17)
|
(9)
|
(22)
|
(21)
|
(32)
|
(20)
|
0
|
2
|
21
|
12
|
3
|
3
|
3
|
1
|
(2)
|
(10)
|
(15)
|
(21)
|
(20)
|
(24)
|
(25)
|
(29)
|
(28)
|
(22)
|
(16)
|
(8)
|
(4)
|
2
|
(4)
|
(13)
|
(24)
|
(39)
|
(47)
|
(50)
|
(55)
|
(56)
|
(55)
|
(57)
|
(57)
|
(53)
|
|
Net Income (Common) |
1 407
N/A
|
1 414
+0%
|
1 479
+5%
|
1 663
+12%
|
1 647
-1%
|
1 729
+5%
|
1 590
-8%
|
1 570
-1%
|
1 566
0%
|
1 642
+5%
|
1 782
+9%
|
1 585
-11%
|
1 762
+11%
|
1 835
+4%
|
1 956
+7%
|
2 289
+17%
|
2 323
+1%
|
2 467
+6%
|
2 639
+7%
|
2 371
-10%
|
2 543
+7%
|
2 550
+0%
|
2 454
-4%
|
2 714
+11%
|
2 563
-6%
|
2 514
-2%
|
2 394
-5%
|
2 351
-2%
|
2 284
-3%
|
2 473
+8%
|
3 067
+24%
|
3 583
+17%
|
4 228
+18%
|
4 632
+10%
|
4 844
+5%
|
5 314
+10%
|
5 640
+6%
|
5 817
+3%
|
6 011
+3%
|
5 920
-2%
|
6 358
+7%
|
|
EPS (Diluted) |
140.69
N/A
|
141.4
+1%
|
147.9
+5%
|
158.75
+7%
|
164.7
+4%
|
172.9
+5%
|
159
-8%
|
150.05
-6%
|
156.6
+4%
|
164.2
+5%
|
178.2
+9%
|
77.6
-56%
|
176.2
+127%
|
183.5
+4%
|
195.6
+7%
|
113.26
-42%
|
232.3
+105%
|
245.2
+6%
|
264
+8%
|
118.18
-55%
|
256.55
+117%
|
259.04
+1%
|
251.79
-3%
|
138.51
-45%
|
266.67
+93%
|
263.27
-1%
|
251.7
-4%
|
123.49
-51%
|
244.25
+98%
|
266.74
+9%
|
166.3
-38%
|
193.74
+17%
|
232.25
+20%
|
255.79
+10%
|
268.39
+5%
|
294
+10%
|
315.86
+7%
|
327.34
+4%
|
338.36
+3%
|
332.86
-2%
|
360.45
+8%
|