Tsumura & Co
TSE:4540
Tsumura & Co
TSE:4540
Price:
4 384
JPY
-2.14%
Market Cap:
336.5B
JPY
Income Statement
Earnings Waterfall
Tsumura & Co
Tsumura & Co
|
Revenue
|
171.8B
JPY
|
|
Cost of Revenue
|
-88.2B
JPY
|
|
Gross Profit
|
83.6B
JPY
|
|
Operating Expenses
|
-50.3B
JPY
|
|
Operating Income
|
33.3B
JPY
|
|
Other Expenses
|
-6.1B
JPY
|
|
Net Income
|
27.1B
JPY
|
Income Statement
Tsumura & Co
Tsumura & Co
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 |
112 445
N/A
|
110 438
-2%
|
110 570
+0%
|
112 288
+2%
|
111 986
0%
|
112 625
+1%
|
114 557
+2%
|
114 424
0%
|
114 022
0%
|
114 954
+1%
|
115 330
+0%
|
116 877
+1%
|
117 906
+1%
|
117 879
0%
|
118 587
+1%
|
117 865
-1%
|
118 978
+1%
|
120 906
+2%
|
121 829
+1%
|
123 440
+1%
|
124 081
+1%
|
123 248
-1%
|
120 945
-2%
|
119 398
-1%
|
116 507
-2%
|
116 413
0%
|
119 788
+3%
|
122 877
+3%
|
126 351
+3%
|
129 546
+3%
|
132 192
+2%
|
136 237
+3%
|
138 240
+1%
|
140 043
+1%
|
142 662
+2%
|
145 238
+2%
|
148 793
+2%
|
150 845
+1%
|
157 499
+4%
|
164 614
+5%
|
171 792
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(43 073)
|
(41 859)
|
(41 858)
|
(42 834)
|
(43 703)
|
(45 048)
|
(47 016)
|
(48 280)
|
(47 818)
|
(49 457)
|
(49 551)
|
(49 605)
|
(49 789)
|
(49 607)
|
(49 662)
|
(48 739)
|
(49 255)
|
(49 450)
|
(49 453)
|
(50 807)
|
(51 198)
|
(50 748)
|
(51 781)
|
(52 685)
|
(53 290)
|
(55 949)
|
(57 790)
|
(59 840)
|
(62 253)
|
(63 081)
|
(64 245)
|
(67 657)
|
(69 601)
|
(71 762)
|
(75 641)
|
(77 342)
|
(78 012)
|
(82 028)
|
(82 545)
|
(84 351)
|
(88 228)
|
|
| Gross Profit |
69 372
N/A
|
68 579
-1%
|
68 712
+0%
|
69 454
+1%
|
68 283
-2%
|
67 577
-1%
|
67 541
0%
|
66 144
-2%
|
66 204
+0%
|
65 497
-1%
|
65 779
+0%
|
67 272
+2%
|
68 117
+1%
|
68 272
+0%
|
68 925
+1%
|
69 126
+0%
|
69 723
+1%
|
71 456
+2%
|
72 376
+1%
|
72 633
+0%
|
72 883
+0%
|
72 500
-1%
|
69 164
-5%
|
66 713
-4%
|
63 217
-5%
|
60 464
-4%
|
61 998
+3%
|
63 037
+2%
|
64 098
+2%
|
66 465
+4%
|
67 947
+2%
|
68 580
+1%
|
68 639
+0%
|
68 281
-1%
|
67 021
-2%
|
67 896
+1%
|
70 781
+4%
|
68 817
-3%
|
74 954
+9%
|
80 263
+7%
|
83 564
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(48 486)
|
(49 088)
|
(48 948)
|
(48 693)
|
(48 520)
|
(47 751)
|
(48 013)
|
(48 305)
|
(48 432)
|
(49 514)
|
(49 844)
|
(50 172)
|
(50 984)
|
(51 222)
|
(51 757)
|
(52 111)
|
(52 528)
|
(52 936)
|
(53 185)
|
(53 287)
|
(53 492)
|
(53 624)
|
(49 861)
|
(46 693)
|
(43 257)
|
(41 082)
|
(42 121)
|
(42 891)
|
(43 122)
|
(44 089)
|
(45 370)
|
(46 211)
|
(47 369)
|
(47 365)
|
(47 774)
|
(48 446)
|
(48 445)
|
(48 800)
|
(49 046)
|
(49 382)
|
(50 310)
|
|
| Selling, General & Administrative |
(48 485)
|
(42 835)
|
(48 946)
|
(48 692)
|
(48 519)
|
(41 775)
|
(48 006)
|
(48 297)
|
(48 424)
|
(43 429)
|
(49 845)
|
(50 175)
|
(50 986)
|
(45 176)
|
(51 760)
|
(52 113)
|
(52 530)
|
(47 009)
|
(53 184)
|
(53 285)
|
(53 491)
|
(47 353)
|
(49 860)
|
(46 693)
|
(43 255)
|
(34 450)
|
(42 121)
|
(42 890)
|
(43 121)
|
(36 775)
|
(45 368)
|
(46 209)
|
(47 370)
|
(39 771)
|
(47 773)
|
(48 446)
|
(48 444)
|
(40 511)
|
(49 047)
|
(49 381)
|
(50 309)
|
|
| Research & Development |
0
|
(6 252)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 087)
|
0
|
0
|
0
|
(6 048)
|
0
|
0
|
0
|
(5 926)
|
0
|
0
|
0
|
(6 270)
|
0
|
0
|
0
|
(6 631)
|
0
|
0
|
0
|
(7 313)
|
0
|
0
|
0
|
(7 594)
|
0
|
0
|
0
|
(8 288)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1)
|
(2)
|
(1)
|
0
|
(5 976)
|
(7)
|
(8)
|
(8)
|
2
|
1
|
3
|
2
|
2
|
3
|
2
|
2
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
1
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Operating Income |
20 886
N/A
|
19 491
-7%
|
19 764
+1%
|
20 761
+5%
|
19 763
-5%
|
19 826
+0%
|
19 528
-2%
|
17 839
-9%
|
17 772
0%
|
15 983
-10%
|
15 935
0%
|
17 100
+7%
|
17 133
+0%
|
17 050
0%
|
17 168
+1%
|
17 015
-1%
|
17 195
+1%
|
18 520
+8%
|
19 191
+4%
|
19 346
+1%
|
19 391
+0%
|
18 876
-3%
|
19 303
+2%
|
20 020
+4%
|
19 960
0%
|
19 382
-3%
|
19 877
+3%
|
20 146
+1%
|
20 976
+4%
|
22 376
+7%
|
22 577
+1%
|
22 369
-1%
|
21 270
-5%
|
20 916
-2%
|
19 247
-8%
|
19 450
+1%
|
22 336
+15%
|
20 017
-10%
|
25 908
+29%
|
30 881
+19%
|
33 254
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 457
|
1 644
|
2 032
|
1 226
|
118
|
(689)
|
(1 427)
|
(1 463)
|
496
|
828
|
1 465
|
1 809
|
1 677
|
2 155
|
2 227
|
2 690
|
1 074
|
1 180
|
1 046
|
445
|
943
|
846
|
695
|
558
|
426
|
923
|
1 948
|
2 533
|
2 462
|
3 106
|
4 317
|
5 917
|
4 646
|
2 048
|
1 055
|
126
|
1 840
|
3 280
|
7 229
|
4 740
|
5 430
|
|
| Non-Reccuring Items |
(464)
|
(1 476)
|
(1 476)
|
(1 433)
|
(1 249)
|
(595)
|
(595)
|
(596)
|
(608)
|
(49)
|
(57)
|
(57)
|
(52)
|
874
|
864
|
855
|
855
|
(130)
|
(108)
|
(105)
|
(523)
|
(844)
|
(757)
|
(743)
|
(337)
|
(413)
|
(511)
|
(664)
|
(772)
|
(457)
|
(356)
|
(471)
|
106
|
(434)
|
(436)
|
(176)
|
(631)
|
(217)
|
(236)
|
(246)
|
(295)
|
|
| Gain/Loss on Disposition of Assets |
(22)
|
(29)
|
(30)
|
(31)
|
(7)
|
0
|
0
|
0
|
(13)
|
(40)
|
(43)
|
(48)
|
(34)
|
(3)
|
0
|
5
|
5
|
1
|
1
|
2
|
1
|
4
|
4
|
3
|
0
|
0
|
13
|
21
|
24
|
2
|
(10)
|
(16)
|
(20)
|
0
|
(1)
|
(3)
|
(1)
|
15
|
15
|
14
|
13
|
|
| Total Other Income |
395
|
448
|
457
|
476
|
382
|
356
|
428
|
411
|
437
|
462
|
284
|
272
|
147
|
208
|
356
|
325
|
380
|
326
|
274
|
202
|
263
|
341
|
244
|
448
|
413
|
564
|
617
|
685
|
689
|
536
|
543
|
289
|
438
|
488
|
472
|
586
|
713
|
641
|
660
|
857
|
509
|
|
| Pre-Tax Income |
22 252
N/A
|
20 078
-10%
|
20 747
+3%
|
20 999
+1%
|
19 007
-9%
|
18 898
-1%
|
17 934
-5%
|
16 191
-10%
|
18 084
+12%
|
17 184
-5%
|
17 584
+2%
|
19 076
+8%
|
18 871
-1%
|
20 284
+7%
|
20 615
+2%
|
20 890
+1%
|
19 509
-7%
|
19 897
+2%
|
20 404
+3%
|
19 890
-3%
|
20 075
+1%
|
19 223
-4%
|
19 489
+1%
|
20 286
+4%
|
20 462
+1%
|
20 456
0%
|
21 944
+7%
|
22 721
+4%
|
23 379
+3%
|
25 563
+9%
|
27 071
+6%
|
28 088
+4%
|
26 440
-6%
|
23 018
-13%
|
20 337
-12%
|
19 983
-2%
|
24 257
+21%
|
23 736
-2%
|
33 576
+41%
|
36 246
+8%
|
38 911
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 559)
|
(5 754)
|
(6 180)
|
(6 131)
|
(6 148)
|
(6 072)
|
(5 317)
|
(4 671)
|
(4 771)
|
(4 446)
|
(4 599)
|
(4 994)
|
(4 944)
|
(5 489)
|
(5 518)
|
(5 595)
|
(5 256)
|
(5 064)
|
(5 207)
|
(5 218)
|
(5 421)
|
(5 266)
|
(5 604)
|
(5 735)
|
(5 543)
|
(5 715)
|
(5 748)
|
(5 770)
|
(5 963)
|
(6 167)
|
(6 247)
|
(6 563)
|
(6 008)
|
(5 632)
|
(5 358)
|
(4 985)
|
(5 606)
|
(5 689)
|
(8 476)
|
(9 116)
|
(10 446)
|
|
| Income from Continuing Operations |
15 693
|
14 324
|
14 567
|
14 868
|
12 859
|
12 826
|
12 617
|
11 520
|
13 313
|
12 738
|
12 985
|
14 082
|
13 927
|
14 795
|
15 097
|
15 295
|
14 253
|
14 833
|
15 197
|
14 672
|
14 654
|
13 957
|
13 885
|
14 551
|
14 919
|
14 741
|
16 196
|
16 951
|
17 416
|
19 396
|
20 824
|
21 525
|
20 432
|
17 386
|
14 979
|
14 998
|
18 651
|
18 047
|
25 100
|
27 130
|
28 465
|
|
| Income to Minority Interest |
(286)
|
(248)
|
(358)
|
(382)
|
(308)
|
(268)
|
(244)
|
(190)
|
(233)
|
(249)
|
(253)
|
(288)
|
(298)
|
(289)
|
(269)
|
(322)
|
(318)
|
(239)
|
(217)
|
(123)
|
(101)
|
(191)
|
(7)
|
178
|
382
|
591
|
509
|
346
|
79
|
(559)
|
(743)
|
(765)
|
(1 108)
|
(904)
|
(797)
|
(1 399)
|
(1 893)
|
(1 339)
|
(1 544)
|
(1 925)
|
(1 342)
|
|
| Net Income (Common) |
15 407
N/A
|
14 075
-9%
|
14 206
+1%
|
14 485
+2%
|
12 550
-13%
|
12 557
+0%
|
12 373
-1%
|
11 330
-8%
|
13 079
+15%
|
12 488
-5%
|
12 730
+2%
|
13 791
+8%
|
13 627
-1%
|
14 504
+6%
|
14 826
+2%
|
14 972
+1%
|
13 933
-7%
|
14 593
+5%
|
14 980
+3%
|
14 548
-3%
|
14 552
+0%
|
13 765
-5%
|
13 878
+1%
|
14 730
+6%
|
15 301
+4%
|
15 332
+0%
|
16 705
+9%
|
17 295
+4%
|
17 495
+1%
|
18 836
+8%
|
20 079
+7%
|
20 760
+3%
|
19 322
-7%
|
16 482
-15%
|
14 182
-14%
|
13 598
-4%
|
16 758
+23%
|
16 707
0%
|
23 555
+41%
|
25 204
+7%
|
27 123
+8%
|
|
| EPS (Diluted) |
217
N/A
|
199.58
-8%
|
200.08
+0%
|
204.01
+2%
|
176.76
-13%
|
178.05
+1%
|
174.26
-2%
|
161.85
-7%
|
189.55
+17%
|
179.45
-5%
|
184.49
+3%
|
199.86
+8%
|
179.3
-10%
|
200.54
+12%
|
195.07
-3%
|
197
+1%
|
182.23
-7%
|
190.87
+5%
|
195.93
+3%
|
190.2
-3%
|
190.2
N/A
|
179.96
-5%
|
181.41
+1%
|
192.53
+6%
|
199.99
+4%
|
200.4
+0%
|
218.34
+9%
|
226.06
+4%
|
228.67
+1%
|
246.2
+8%
|
262.45
+7%
|
271.56
+3%
|
252.9
-7%
|
215.63
-15%
|
186.18
-14%
|
179.01
-4%
|
220.67
+23%
|
219.82
0%
|
310.22
+41%
|
331.93
+7%
|
357.17
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
