Fuji Oil Holdings Inc
TSE:2607
Fuji Oil Holdings Inc
TSE:2607
Price:
2 981
JPY
2.83%
Market Closed
Market Cap:
261B
JPY
Income Statement
Earnings Waterfall
Fuji Oil Holdings Inc
Fuji Oil Holdings Inc
|
Revenue
|
634.4B
JPY
|
|
Cost of Revenue
|
-560.6B
JPY
|
|
Gross Profit
|
73.8B
JPY
|
|
Operating Expenses
|
-68.1B
JPY
|
|
Operating Income
|
5.7B
JPY
|
|
Other Expenses
|
-7.4B
JPY
|
|
Net Income
|
-1.7B
JPY
|
Income Statement
Fuji Oil Holdings Inc
Fuji Oil Holdings Inc
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 |
266 302
N/A
|
271 903
+2%
|
274 292
+1%
|
277 886
+1%
|
284 748
+2%
|
287 537
+1%
|
293 105
+2%
|
294 800
+1%
|
291 496
-1%
|
292 547
+0%
|
298 154
+2%
|
300 831
+1%
|
304 584
+1%
|
307 645
+1%
|
306 713
0%
|
305 143
-1%
|
303 893
0%
|
300 844
-1%
|
319 340
+6%
|
345 286
+8%
|
365 686
+6%
|
414 727
+13%
|
402 464
-3%
|
395 731
-2%
|
396 372
+0%
|
364 779
-8%
|
380 791
+4%
|
396 693
+4%
|
411 571
+4%
|
433 831
+5%
|
463 080
+7%
|
497 726
+7%
|
530 582
+7%
|
557 410
+5%
|
560 535
+1%
|
560 050
0%
|
562 261
+0%
|
564 087
+0%
|
585 409
+4%
|
609 008
+4%
|
634 437
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(219 757)
|
(224 434)
|
(226 288)
|
(227 778)
|
(230 334)
|
(230 275)
|
(232 873)
|
(233 216)
|
(230 195)
|
(231 334)
|
(235 843)
|
(238 763)
|
(242 251)
|
(244 145)
|
(242 613)
|
(240 451)
|
(238 366)
|
(235 593)
|
(253 650)
|
(276 050)
|
(294 041)
|
(334 411)
|
(323 106)
|
(319 995)
|
(323 010)
|
(298 915)
|
(314 582)
|
(328 639)
|
(344 167)
|
(367 519)
|
(396 683)
|
(429 688)
|
(460 168)
|
(485 166)
|
(485 890)
|
(482 140)
|
(483 158)
|
(481 228)
|
(496 881)
|
(527 800)
|
(560 618)
|
|
| Gross Profit |
46 545
N/A
|
47 469
+2%
|
48 004
+1%
|
50 108
+4%
|
54 414
+9%
|
57 262
+5%
|
60 232
+5%
|
61 584
+2%
|
61 301
0%
|
61 213
0%
|
62 311
+2%
|
62 068
0%
|
62 333
+0%
|
63 500
+2%
|
64 100
+1%
|
64 692
+1%
|
65 527
+1%
|
65 251
0%
|
65 690
+1%
|
69 236
+5%
|
71 645
+3%
|
80 316
+12%
|
79 358
-1%
|
75 736
-5%
|
73 362
-3%
|
65 864
-10%
|
66 209
+1%
|
68 054
+3%
|
67 404
-1%
|
66 312
-2%
|
66 397
+0%
|
68 038
+2%
|
70 414
+3%
|
72 244
+3%
|
74 645
+3%
|
77 910
+4%
|
79 103
+2%
|
82 859
+5%
|
88 528
+7%
|
81 208
-8%
|
73 819
-9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(32 641)
|
(33 258)
|
(34 754)
|
(35 882)
|
(38 448)
|
(40 422)
|
(41 118)
|
(42 056)
|
(41 455)
|
(41 519)
|
(44 817)
|
(42 183)
|
(42 466)
|
(43 019)
|
(43 204)
|
(44 126)
|
(45 506)
|
(46 726)
|
(49 485)
|
(51 633)
|
(52 336)
|
(56 718)
|
(55 437)
|
(53 850)
|
(52 882)
|
(47 953)
|
(48 445)
|
(49 568)
|
(51 092)
|
(51 304)
|
(53 133)
|
(55 878)
|
(58 553)
|
(61 304)
|
(62 495)
|
(63 235)
|
(70 433)
|
(71 113)
|
(72 926)
|
(73 607)
|
(68 075)
|
|
| Selling, General & Administrative |
(32 640)
|
(28 683)
|
(34 755)
|
(35 881)
|
(38 448)
|
(34 830)
|
(41 115)
|
(42 053)
|
(41 451)
|
(35 162)
|
(42 075)
|
(42 181)
|
(42 465)
|
(36 471)
|
(43 203)
|
(44 126)
|
(44 934)
|
(40 043)
|
(48 972)
|
(51 062)
|
(52 337)
|
(45 430)
|
(55 436)
|
(53 849)
|
(52 880)
|
(37 268)
|
(48 444)
|
(49 568)
|
(51 090)
|
(40 080)
|
(53 132)
|
(55 877)
|
(58 553)
|
(48 598)
|
(62 495)
|
(63 233)
|
(64 041)
|
(51 641)
|
(66 456)
|
(67 139)
|
(67 997)
|
|
| Research & Development |
0
|
(3 944)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 459)
|
0
|
0
|
0
|
(4 613)
|
0
|
0
|
0
|
(4 758)
|
0
|
0
|
0
|
(5 231)
|
0
|
0
|
0
|
(4 994)
|
0
|
0
|
0
|
(5 280)
|
0
|
0
|
0
|
(5 744)
|
0
|
0
|
0
|
(5 878)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(631)
|
0
|
0
|
0
|
(1 483)
|
0
|
0
|
0
|
(1 897)
|
0
|
0
|
0
|
(1 934)
|
0
|
0
|
0
|
(1 924)
|
0
|
0
|
0
|
(6 056)
|
0
|
0
|
0
|
(5 690)
|
0
|
0
|
0
|
(5 943)
|
0
|
0
|
0
|
(6 961)
|
0
|
0
|
(6 391)
|
(13 592)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1)
|
1
|
(1)
|
0
|
(4 109)
|
(3)
|
(3)
|
(4)
|
(1)
|
(2 742)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(572)
|
(1)
|
(513)
|
(571)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(6 470)
|
(6 468)
|
(78)
|
|
| Operating Income |
13 904
N/A
|
14 211
+2%
|
13 250
-7%
|
14 226
+7%
|
15 966
+12%
|
16 840
+5%
|
19 114
+14%
|
19 528
+2%
|
19 846
+2%
|
19 694
-1%
|
17 494
-11%
|
19 885
+14%
|
19 867
0%
|
20 481
+3%
|
20 896
+2%
|
20 566
-2%
|
20 021
-3%
|
18 525
-7%
|
16 205
-13%
|
17 603
+9%
|
19 309
+10%
|
23 598
+22%
|
23 921
+1%
|
21 886
-9%
|
20 480
-6%
|
17 911
-13%
|
17 764
-1%
|
18 486
+4%
|
16 312
-12%
|
15 008
-8%
|
13 264
-12%
|
12 160
-8%
|
11 861
-2%
|
10 940
-8%
|
12 150
+11%
|
14 675
+21%
|
8 670
-41%
|
11 746
+35%
|
15 602
+33%
|
7 601
-51%
|
5 744
-24%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(226)
|
(752)
|
(884)
|
(1 282)
|
(2 504)
|
(1 233)
|
(781)
|
(456)
|
1 895
|
1 008
|
820
|
899
|
449
|
620
|
637
|
682
|
145
|
2 205
|
(463)
|
(967)
|
244
|
857
|
728
|
1 235
|
195
|
175
|
228
|
999
|
868
|
893
|
1 969
|
861
|
316
|
(304)
|
(1 328)
|
(1 214)
|
(1 331)
|
(1 146)
|
(1 730)
|
(2 525)
|
(2 469)
|
|
| Non-Reccuring Items |
(212)
|
69
|
(37)
|
156
|
(132)
|
(450)
|
(490)
|
(523)
|
(462)
|
(2 791)
|
0
|
(2 973)
|
(2 755)
|
(1 512)
|
(1 973)
|
(3 515)
|
(3 487)
|
(3 174)
|
0
|
948
|
1 032
|
(1 670)
|
(1 655)
|
(1 349)
|
(1 552)
|
(954)
|
(219)
|
74
|
178
|
570
|
(36)
|
240
|
255
|
56
|
(85)
|
(87)
|
(3 675)
|
(4 623)
|
(4 643)
|
(4 642)
|
(1 167)
|
|
| Gain/Loss on Disposition of Assets |
(146)
|
(224)
|
(278)
|
(197)
|
43
|
0
|
(122)
|
(211)
|
(422)
|
219
|
(305)
|
(394)
|
(436)
|
(440)
|
(475)
|
(523)
|
(594)
|
(646)
|
282
|
562
|
610
|
604
|
(290)
|
57
|
0
|
142
|
852
|
138
|
73
|
162
|
(543)
|
(326)
|
(306)
|
(265)
|
11 993
|
12 298
|
12 362
|
12 267
|
57
|
55
|
(14)
|
|
| Total Other Income |
143
|
(22)
|
(197)
|
(191)
|
(419)
|
(665)
|
(901)
|
(1 029)
|
(331)
|
(27)
|
578
|
676
|
281
|
(316)
|
(335)
|
(138)
|
(608)
|
(372)
|
(290)
|
(235)
|
59
|
(110)
|
3
|
(262)
|
(28)
|
(254)
|
(217)
|
(447)
|
(401)
|
(344)
|
(38)
|
(117)
|
(381)
|
(524)
|
(804)
|
(401)
|
(354)
|
(229)
|
(278)
|
(657)
|
(187)
|
|
| Pre-Tax Income |
13 463
N/A
|
13 282
-1%
|
11 854
-11%
|
12 712
+7%
|
12 954
+2%
|
14 492
+12%
|
16 820
+16%
|
17 309
+3%
|
20 526
+19%
|
18 103
-12%
|
18 587
+3%
|
18 093
-3%
|
17 406
-4%
|
18 833
+8%
|
18 750
0%
|
17 072
-9%
|
15 477
-9%
|
16 538
+7%
|
15 734
-5%
|
17 911
+14%
|
21 254
+19%
|
23 279
+10%
|
22 707
-2%
|
21 567
-5%
|
19 095
-11%
|
17 020
-11%
|
18 408
+8%
|
19 250
+5%
|
17 030
-12%
|
16 289
-4%
|
14 616
-10%
|
12 818
-12%
|
11 745
-8%
|
9 903
-16%
|
21 926
+121%
|
25 271
+15%
|
15 672
-38%
|
18 015
+15%
|
9 008
-50%
|
(168)
N/A
|
1 907
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 131)
|
(3 577)
|
(3 782)
|
(4 082)
|
(4 202)
|
(4 826)
|
(5 098)
|
(5 072)
|
(5 731)
|
(5 402)
|
(5 800)
|
(5 763)
|
(5 125)
|
(4 558)
|
(4 311)
|
(4 327)
|
(3 383)
|
(4 536)
|
(4 051)
|
(4 029)
|
(5 944)
|
(6 364)
|
(6 179)
|
(6 471)
|
(5 798)
|
(5 794)
|
(6 445)
|
(6 379)
|
(5 130)
|
(4 636)
|
(4 632)
|
(3 986)
|
(4 563)
|
(3 750)
|
(6 550)
|
(7 507)
|
(6 689)
|
(8 373)
|
(5 357)
|
(3 181)
|
(2 049)
|
|
| Income from Continuing Operations |
9 332
|
9 705
|
8 072
|
8 630
|
8 752
|
9 666
|
11 722
|
12 237
|
14 795
|
12 701
|
12 787
|
12 330
|
12 281
|
14 275
|
14 439
|
12 745
|
12 094
|
12 002
|
11 683
|
13 882
|
15 310
|
16 915
|
16 528
|
15 096
|
13 297
|
11 226
|
11 963
|
12 871
|
11 900
|
11 653
|
9 984
|
8 832
|
7 182
|
6 153
|
15 376
|
17 764
|
8 983
|
9 642
|
3 651
|
(3 349)
|
(142)
|
|
| Income to Minority Interest |
(411)
|
(374)
|
(333)
|
(360)
|
(468)
|
(438)
|
(481)
|
(481)
|
(493)
|
(594)
|
(642)
|
(581)
|
(571)
|
(532)
|
(569)
|
(417)
|
(408)
|
(420)
|
(256)
|
(473)
|
(478)
|
(539)
|
(426)
|
(380)
|
(338)
|
(211)
|
(238)
|
(160)
|
(132)
|
(148)
|
(156)
|
(115)
|
18
|
(25)
|
(2 036)
|
(2 498)
|
(2 945)
|
(3 117)
|
(1 528)
|
(1 485)
|
(1 536)
|
|
| Net Income (Common) |
8 920
N/A
|
9 330
+5%
|
7 739
-17%
|
8 268
+7%
|
8 282
+0%
|
9 227
+11%
|
11 240
+22%
|
11 756
+5%
|
14 302
+22%
|
12 105
-15%
|
12 144
+0%
|
11 749
-3%
|
11 707
0%
|
13 742
+17%
|
13 868
+1%
|
12 327
-11%
|
11 687
-5%
|
11 582
-1%
|
11 427
-1%
|
13 408
+17%
|
14 831
+11%
|
16 375
+10%
|
16 103
-2%
|
14 714
-9%
|
12 957
-12%
|
11 014
-15%
|
11 723
+6%
|
12 711
+8%
|
11 769
-7%
|
11 504
-2%
|
9 827
-15%
|
8 716
-11%
|
7 198
-17%
|
6 126
-15%
|
13 338
+118%
|
15 264
+14%
|
6 036
-60%
|
6 524
+8%
|
2 122
-67%
|
(4 834)
N/A
|
(1 678)
+65%
|
|
| EPS (Diluted) |
103.72
N/A
|
108.54
+5%
|
89.98
-17%
|
96.13
+7%
|
96.3
+0%
|
107.34
+11%
|
130.69
+22%
|
136.69
+5%
|
166.3
+22%
|
140.82
-15%
|
141.2
+0%
|
136.61
-3%
|
136.12
0%
|
159.87
+17%
|
161.25
+1%
|
143.33
-11%
|
119.3
-17%
|
134.74
+13%
|
132.93
-1%
|
155.98
+17%
|
172.54
+11%
|
190.5
+10%
|
187.34
-2%
|
171.18
-9%
|
150.74
-12%
|
128.13
-15%
|
136.38
+6%
|
147.88
+8%
|
136.91
-7%
|
133.83
-2%
|
114.32
-15%
|
101.39
-11%
|
83.73
-17%
|
71.26
-15%
|
155.16
+118%
|
177.56
+14%
|
70.22
-60%
|
75.89
+8%
|
24.68
-67%
|
-56.23
N/A
|
-19.51
+65%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
