Showa Sangyo Co Ltd
TSE:2004
Showa Sangyo Co Ltd
TSE:2004
Price:
2 921
JPY
0.38%
Market Closed
Market Cap:
94.8B
JPY
Income Statement
Earnings Waterfall
Showa Sangyo Co Ltd
Showa Sangyo Co Ltd
|
Revenue
|
336.5B
JPY
|
|
Cost of Revenue
|
-279.2B
JPY
|
|
Gross Profit
|
57.2B
JPY
|
|
Operating Expenses
|
-45.7B
JPY
|
|
Operating Income
|
11.6B
JPY
|
|
Other Expenses
|
821m
JPY
|
|
Net Income
|
12.4B
JPY
|
Income Statement
Showa Sangyo Co Ltd
Showa Sangyo Co Ltd
Currency: JPY
Millions
TTM
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
246 761
N/A
|
245 111
-1%
|
245 049
0%
|
245 362
+0%
|
247 261
+1%
|
247 823
+0%
|
245 101
-1%
|
241 977
-1%
|
237 435
-2%
|
233 206
-2%
|
232 179
0%
|
231 577
0%
|
232 060
+0%
|
233 166
+0%
|
239 407
+3%
|
244 772
+2%
|
250 905
+3%
|
255 905
+2%
|
255 728
0%
|
256 279
+0%
|
254 256
-1%
|
254 017
0%
|
250 791
-1%
|
250 046
0%
|
251 444
+1%
|
255 997
+2%
|
263 755
+3%
|
271 731
+3%
|
280 672
+3%
|
287 635
+2%
|
299 448
+4%
|
311 131
+4%
|
325 526
+5%
|
335 053
+3%
|
344 164
+3%
|
347 225
+1%
|
347 462
+0%
|
346 358
0%
|
342 488
-1%
|
339 358
-1%
|
336 472
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(205 811)
|
(204 732)
|
(205 291)
|
(205 152)
|
(205 612)
|
(205 431)
|
(201 897)
|
(198 021)
|
(193 132)
|
(189 234)
|
(188 978)
|
(189 280)
|
(190 894)
|
(191 736)
|
(196 554)
|
(200 986)
|
(205 715)
|
(209 974)
|
(209 725)
|
(209 769)
|
(207 458)
|
(207 102)
|
(204 705)
|
(204 202)
|
(205 183)
|
(209 359)
|
(217 165)
|
(225 310)
|
(234 764)
|
(241 431)
|
(252 393)
|
(264 858)
|
(278 839)
|
(289 511)
|
(296 939)
|
(296 049)
|
(293 397)
|
(289 478)
|
(283 947)
|
(281 314)
|
(279 231)
|
|
| Gross Profit |
40 950
N/A
|
40 379
-1%
|
39 758
-2%
|
40 210
+1%
|
41 649
+4%
|
42 392
+2%
|
43 204
+2%
|
43 956
+2%
|
44 303
+1%
|
43 972
-1%
|
43 201
-2%
|
42 297
-2%
|
41 166
-3%
|
41 430
+1%
|
42 853
+3%
|
43 786
+2%
|
45 190
+3%
|
45 931
+2%
|
46 003
+0%
|
46 510
+1%
|
46 798
+1%
|
46 915
+0%
|
46 086
-2%
|
45 844
-1%
|
46 261
+1%
|
46 638
+1%
|
46 590
0%
|
46 421
0%
|
45 908
-1%
|
46 204
+1%
|
47 055
+2%
|
46 273
-2%
|
46 687
+1%
|
45 542
-2%
|
47 225
+4%
|
51 176
+8%
|
54 065
+6%
|
56 880
+5%
|
58 541
+3%
|
58 044
-1%
|
57 241
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(33 271)
|
(33 236)
|
(33 518)
|
(33 840)
|
(34 070)
|
(34 441)
|
(34 630)
|
(34 882)
|
(35 076)
|
(35 186)
|
(35 243)
|
(35 137)
|
(35 079)
|
(34 874)
|
(35 505)
|
(36 093)
|
(36 723)
|
(37 488)
|
(37 525)
|
(37 766)
|
(37 922)
|
(38 107)
|
(37 724)
|
(37 915)
|
(38 272)
|
(39 044)
|
(40 238)
|
(40 598)
|
(40 864)
|
(40 640)
|
(40 718)
|
(40 798)
|
(40 978)
|
(41 358)
|
(41 543)
|
(41 957)
|
(43 124)
|
(43 734)
|
(44 590)
|
(45 383)
|
(45 669)
|
|
| Selling, General & Administrative |
(33 272)
|
(30 264)
|
(33 516)
|
(33 839)
|
(34 069)
|
(31 475)
|
(34 630)
|
(34 881)
|
(35 074)
|
(31 914)
|
(35 242)
|
(35 136)
|
(35 080)
|
(31 809)
|
(35 504)
|
(36 093)
|
(36 721)
|
(34 298)
|
(37 526)
|
(37 765)
|
(37 922)
|
(34 909)
|
(37 722)
|
(37 914)
|
(38 271)
|
(35 430)
|
(40 238)
|
(40 599)
|
(40 864)
|
(36 760)
|
(40 716)
|
(40 796)
|
(40 977)
|
(40 227)
|
(41 543)
|
(41 956)
|
(43 123)
|
(42 486)
|
(44 589)
|
(45 382)
|
(45 669)
|
|
| Research & Development |
0
|
(2 011)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 222)
|
0
|
0
|
0
|
(2 119)
|
0
|
0
|
0
|
(2 222)
|
0
|
0
|
0
|
(2 212)
|
0
|
0
|
0
|
(2 489)
|
0
|
0
|
0
|
(2 643)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
2
|
(960)
|
0
|
0
|
0
|
(995)
|
0
|
0
|
0
|
(1 049)
|
0
|
0
|
0
|
(945)
|
0
|
0
|
0
|
(968)
|
0
|
0
|
0
|
(985)
|
0
|
0
|
0
|
(1 125)
|
0
|
0
|
0
|
(1 236)
|
0
|
0
|
0
|
(1 130)
|
0
|
0
|
0
|
(1 247)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1 971)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Operating Income |
7 679
N/A
|
7 143
-7%
|
6 240
-13%
|
6 370
+2%
|
7 579
+19%
|
7 951
+5%
|
8 574
+8%
|
9 074
+6%
|
9 227
+2%
|
8 786
-5%
|
7 958
-9%
|
7 160
-10%
|
6 087
-15%
|
6 556
+8%
|
7 348
+12%
|
7 693
+5%
|
8 467
+10%
|
8 443
0%
|
8 478
+0%
|
8 744
+3%
|
8 876
+2%
|
8 808
-1%
|
8 362
-5%
|
7 929
-5%
|
7 989
+1%
|
7 594
-5%
|
6 352
-16%
|
5 823
-8%
|
5 044
-13%
|
5 564
+10%
|
6 337
+14%
|
5 475
-14%
|
5 709
+4%
|
4 184
-27%
|
5 682
+36%
|
9 219
+62%
|
10 941
+19%
|
13 146
+20%
|
13 951
+6%
|
12 661
-9%
|
11 572
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
654
|
589
|
501
|
574
|
653
|
692
|
736
|
725
|
656
|
623
|
771
|
815
|
838
|
832
|
793
|
865
|
927
|
896
|
918
|
887
|
874
|
864
|
893
|
931
|
1 035
|
1 011
|
798
|
709
|
561
|
508
|
547
|
909
|
962
|
1 135
|
1 457
|
1 283
|
3 146
|
3 539
|
3 944
|
4 264
|
3 158
|
|
| Non-Reccuring Items |
(478)
|
(428)
|
(418)
|
(383)
|
(328)
|
(791)
|
(785)
|
(1 170)
|
(1 273)
|
(1 040)
|
(1 086)
|
(758)
|
(641)
|
(554)
|
(517)
|
(589)
|
(750)
|
(584)
|
(575)
|
(478)
|
(353)
|
(530)
|
(590)
|
2 869
|
2 742
|
2 764
|
2 795
|
(651)
|
(681)
|
(763)
|
(743)
|
(1 136)
|
(1 056)
|
(862)
|
(863)
|
(612)
|
(522)
|
(721)
|
(765)
|
(643)
|
(644)
|
|
| Gain/Loss on Disposition of Assets |
5
|
7
|
11
|
8
|
7
|
0
|
8
|
14
|
15
|
219
|
233
|
225
|
237
|
68
|
46
|
92
|
162
|
122
|
535
|
490
|
687
|
(280)
|
(685)
|
(684)
|
0
|
(588)
|
(596)
|
(589)
|
(587)
|
10
|
8
|
2
|
0
|
5 245
|
5 247
|
5 246
|
5 246
|
148
|
2 769
|
2 776
|
2 856
|
|
| Total Other Income |
355
|
392
|
355
|
398
|
415
|
361
|
345
|
391
|
323
|
106
|
71
|
92
|
76
|
349
|
446
|
468
|
574
|
553
|
567
|
550
|
556
|
493
|
332
|
365
|
(513)
|
641
|
734
|
687
|
655
|
513
|
528
|
576
|
1 171
|
1 206
|
1 248
|
1 276
|
671
|
545
|
483
|
321
|
298
|
|
| Pre-Tax Income |
8 215
N/A
|
7 703
-6%
|
6 689
-13%
|
6 967
+4%
|
8 326
+20%
|
8 213
-1%
|
8 878
+8%
|
9 034
+2%
|
8 948
-1%
|
8 694
-3%
|
7 947
-9%
|
7 534
-5%
|
6 597
-12%
|
7 251
+10%
|
8 116
+12%
|
8 529
+5%
|
9 380
+10%
|
9 430
+1%
|
9 923
+5%
|
10 193
+3%
|
10 640
+4%
|
9 355
-12%
|
8 312
-11%
|
11 410
+37%
|
11 253
-1%
|
11 422
+2%
|
10 083
-12%
|
5 979
-41%
|
4 992
-17%
|
5 832
+17%
|
6 677
+14%
|
5 826
-13%
|
6 786
+16%
|
10 908
+61%
|
12 771
+17%
|
16 412
+29%
|
19 482
+19%
|
16 657
-15%
|
20 382
+22%
|
19 379
-5%
|
17 240
-11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 461)
|
(2 261)
|
(1 802)
|
(1 693)
|
(2 128)
|
(2 134)
|
(2 616)
|
(2 669)
|
(2 627)
|
(2 350)
|
(1 975)
|
(1 923)
|
(1 684)
|
(2 191)
|
(2 371)
|
(2 497)
|
(2 495)
|
(2 002)
|
(2 115)
|
(2 140)
|
(2 409)
|
(2 496)
|
(2 228)
|
(2 181)
|
(2 191)
|
(1 248)
|
(969)
|
(886)
|
(667)
|
(1 785)
|
(2 022)
|
(1 614)
|
(1 911)
|
(3 026)
|
(3 515)
|
(4 714)
|
(5 237)
|
(4 078)
|
(5 277)
|
(4 997)
|
(4 732)
|
|
| Income from Continuing Operations |
5 754
|
5 442
|
4 887
|
5 274
|
6 198
|
6 079
|
6 262
|
6 365
|
6 321
|
6 344
|
5 972
|
5 611
|
4 913
|
5 060
|
5 745
|
6 032
|
6 885
|
7 428
|
7 808
|
8 053
|
8 231
|
6 859
|
6 084
|
9 229
|
9 062
|
10 174
|
9 114
|
5 093
|
4 325
|
4 047
|
4 655
|
4 212
|
4 875
|
7 882
|
9 256
|
11 698
|
14 245
|
12 579
|
15 105
|
14 382
|
12 508
|
|
| Income to Minority Interest |
(144)
|
(153)
|
(155)
|
(141)
|
(143)
|
(137)
|
(138)
|
(171)
|
(169)
|
(176)
|
(178)
|
(157)
|
(162)
|
(167)
|
(210)
|
(181)
|
(178)
|
(174)
|
(124)
|
(144)
|
(130)
|
(94)
|
(45)
|
(49)
|
(80)
|
(58)
|
(93)
|
(93)
|
(56)
|
(40)
|
(45)
|
(59)
|
(107)
|
(105)
|
(122)
|
(138)
|
(148)
|
(220)
|
(208)
|
(168)
|
(115)
|
|
| Net Income (Common) |
5 608
N/A
|
5 287
-6%
|
4 730
-11%
|
5 131
+8%
|
6 053
+18%
|
5 941
-2%
|
6 124
+3%
|
6 193
+1%
|
6 151
-1%
|
6 167
+0%
|
5 792
-6%
|
5 453
-6%
|
4 749
-13%
|
4 893
+3%
|
5 535
+13%
|
5 850
+6%
|
6 708
+15%
|
7 254
+8%
|
7 684
+6%
|
7 910
+3%
|
8 101
+2%
|
6 764
-17%
|
6 039
-11%
|
9 179
+52%
|
8 981
-2%
|
10 115
+13%
|
9 019
-11%
|
4 999
-45%
|
4 268
-15%
|
4 006
-6%
|
4 609
+15%
|
4 151
-10%
|
4 767
+15%
|
7 776
+63%
|
9 133
+17%
|
11 559
+27%
|
14 095
+22%
|
12 358
-12%
|
14 897
+21%
|
14 214
-5%
|
12 393
-13%
|
|
| EPS (Diluted) |
175.25
N/A
|
165.41
-6%
|
147.81
-11%
|
160.34
+8%
|
189.15
+18%
|
185.91
-2%
|
191.37
+3%
|
176.94
-8%
|
180.91
+2%
|
182.09
+1%
|
170.35
-6%
|
160.38
-6%
|
139.67
-13%
|
142.95
+2%
|
162.79
+14%
|
172.05
+6%
|
195.87
+14%
|
211.85
+8%
|
225.16
+6%
|
233.21
+4%
|
239.7
+3%
|
199.51
-17%
|
178.81
-10%
|
271.67
+52%
|
265.78
-2%
|
299.39
+13%
|
276.62
-8%
|
149.52
-46%
|
127.66
-15%
|
120.58
-6%
|
137.97
+14%
|
124.12
-10%
|
142.52
+15%
|
232.57
+63%
|
273.07
+17%
|
345.44
+27%
|
421.28
+22%
|
369.43
-12%
|
452.51
+22%
|
437.81
-3%
|
381.64
-13%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
