Samco Inc
TSE:6387

Watchlist Manager
Samco Inc Logo
Samco Inc
TSE:6387
Watchlist
Price: 3 245 JPY 3.02%
Market Cap: 26.1B JPY
Have any thoughts about
Samco Inc?
Write Note

Income Statement

Earnings Waterfall
Samco Inc

Revenue
8.2B JPY
Cost of Revenue
-4B JPY
Gross Profit
4.2B JPY
Operating Expenses
-2.2B JPY
Operating Income
2B JPY
Other Expenses
-545.2m JPY
Net Income
1.5B JPY

Income Statement
Samco Inc

Rotate your device to view
Income Statement
Currency: JPY
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 Apr-2024 Jul-2024
Revenue
Revenue
4 233
N/A
4 102
-3%
4 031
-2%
4 535
+13%
5 253
+16%
6 188
+18%
6 347
+3%
6 184
-3%
5 345
-14%
4 413
-17%
4 141
-6%
3 724
-10%
3 125
-16%
3 304
+6%
3 458
+5%
4 182
+21%
5 466
+31%
5 919
+8%
6 185
+4%
5 865
-5%
4 936
-16%
4 976
+1%
5 086
+2%
5 353
+5%
5 870
+10%
5 449
-7%
5 224
-4%
5 153
-1%
5 747
+12%
6 111
+6%
6 382
+4%
6 498
+2%
6 402
-1%
6 744
+5%
7 339
+9%
7 710
+5%
7 831
+2%
7 783
-1%
8 087
+4%
8 013
-1%
8 203
+2%
Gross Profit
Cost of Revenue
(2 298)
(2 252)
(2 175)
(2 446)
(2 820)
(3 296)
(3 341)
(3 217)
(2 777)
(2 278)
(2 227)
(2 056)
(1 683)
(1 782)
(1 786)
(2 187)
(2 870)
(3 113)
(3 341)
(3 135)
(2 666)
(2 629)
(2 633)
(2 755)
(3 013)
(2 809)
(2 632)
(2 564)
(2 815)
(3 057)
(3 214)
(3 295)
(3 212)
(3 318)
(3 605)
(3 812)
(3 962)
(3 931)
(4 116)
(4 083)
(4 010)
Gross Profit
1 935
N/A
1 850
-4%
1 855
+0%
2 089
+13%
2 433
+16%
2 892
+19%
3 006
+4%
2 967
-1%
2 568
-13%
2 135
-17%
1 914
-10%
1 667
-13%
1 442
-14%
1 522
+6%
1 672
+10%
1 995
+19%
2 596
+30%
2 806
+8%
2 844
+1%
2 730
-4%
2 271
-17%
2 347
+3%
2 453
+5%
2 598
+6%
2 857
+10%
2 641
-8%
2 592
-2%
2 589
0%
2 932
+13%
3 054
+4%
3 168
+4%
3 203
+1%
3 190
0%
3 426
+7%
3 734
+9%
3 899
+4%
3 869
-1%
3 853
0%
3 971
+3%
3 930
-1%
4 193
+7%
Operating Income
Operating Expenses
(1 679)
(1 692)
(1 692)
(1 710)
(1 762)
(1 946)
(2 029)
(1 906)
(1 823)
(1 778)
(1 727)
(1 731)
(1 721)
(1 768)
(1 789)
(1 824)
(1 958)
(2 079)
(2 081)
(2 089)
(1 943)
(1 923)
(1 947)
(1 935)
(1 955)
(1 951)
(1 916)
(1 929)
(1 942)
(1 935)
(1 908)
(1 866)
(1 819)
(1 855)
(1 922)
(1 972)
(2 010)
(2 014)
(2 064)
(2 094)
(2 176)
Selling, General & Administrative
(1 679)
(1 692)
(1 692)
(1 710)
(1 561)
(1 806)
(1 889)
(1 901)
(1 587)
(1 778)
(1 727)
(1 731)
(1 498)
(1 768)
(1 789)
(1 824)
(1 722)
(2 001)
(2 002)
(2 010)
(1 731)
(1 923)
(1 947)
(1 935)
(1 712)
(1 933)
(1 898)
(1 912)
(1 639)
(1 935)
(1 908)
(1 866)
(1 528)
(1 855)
(1 922)
(1 972)
(1 739)
(2 014)
(2 064)
(2 094)
(2 176)
Research & Development
0
0
0
0
(183)
0
0
0
(201)
0
0
0
(182)
0
0
0
(192)
0
0
0
(171)
0
0
0
(205)
0
0
0
(265)
0
0
0
(255)
0
0
0
(243)
0
0
0
0
Depreciation & Amortization
0
0
0
0
(18)
0
0
0
(35)
0
0
0
(41)
0
0
0
(45)
0
0
0
(41)
0
0
0
(38)
0
0
0
(38)
0
0
0
(36)
0
0
0
(28)
0
0
0
0
Other Operating Expenses
0
0
0
0
(0)
(140)
(140)
(6)
(0)
0
0
0
0
0
0
0
(0)
(79)
(79)
(79)
(0)
(0)
(0)
0
0
(17)
(17)
(17)
(0)
(0)
0
0
(0)
0
(0)
(0)
0
0
0
0
(0)
Operating Income
257
N/A
158
-38%
163
+3%
379
+132%
671
+77%
946
+41%
977
+3%
1 061
+9%
745
-30%
357
-52%
188
-47%
(63)
N/A
(279)
-341%
(246)
+12%
(117)
+52%
171
N/A
638
+273%
726
+14%
764
+5%
641
-16%
328
-49%
424
+29%
506
+19%
663
+31%
902
+36%
690
-24%
677
-2%
660
-2%
989
+50%
1 119
+13%
1 260
+13%
1 338
+6%
1 371
+3%
1 571
+15%
1 812
+15%
1 926
+6%
1 859
-3%
1 838
-1%
1 908
+4%
1 836
-4%
2 017
+10%
Pre-Tax Income
Interest Income Expense
40
84
118
121
157
76
(2)
(90)
(171)
(144)
(71)
(0)
58
71
(9)
1
(7)
6
(22)
5
(35)
(48)
(4)
(42)
(5)
(12)
(9)
33
31
45
41
66
88
121
59
22
50
22
79
105
52
Non-Reccuring Items
0
0
0
(134)
(140)
0
0
0
0
0
0
0
0
0
0
0
(79)
0
0
0
0
0
0
0
(17)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
Total Other Income
(4)
(3)
3
3
0
(13)
(16)
(19)
(20)
(3)
(0)
5
7
10
(1)
0
11
(0)
12
13
12
12
12
13
31
32
33
31
24
30
30
32
22
22
44
43
18
41
23
22
20
Pre-Tax Income
292
N/A
239
-18%
284
+19%
368
+30%
689
+87%
1 009
+46%
958
-5%
953
-1%
555
-42%
212
-62%
118
-44%
(59)
N/A
(215)
-264%
(166)
+23%
(127)
+23%
172
N/A
564
+228%
732
+30%
754
+3%
658
-13%
305
-54%
388
+27%
515
+33%
634
+23%
910
+44%
710
-22%
701
-1%
725
+3%
1 045
+44%
1 194
+14%
1 331
+11%
1 436
+8%
1 481
+3%
1 714
+16%
1 915
+12%
1 991
+4%
1 927
-3%
1 901
-1%
2 009
+6%
1 963
-2%
2 089
+6%
Net Income
Tax Provision
(102)
(87)
(96)
(132)
(272)
(372)
(367)
(369)
(207)
(104)
(58)
(103)
(50)
(65)
(76)
(55)
(156)
(205)
(209)
(184)
(89)
(111)
(143)
(180)
(276)
(215)
(217)
(218)
(289)
(338)
(384)
(418)
(428)
(494)
(543)
(555)
(561)
(557)
(596)
(591)
(617)
Income from Continuing Operations
190
152
188
237
417
637
591
585
349
108
60
(162)
(265)
(230)
(203)
117
408
527
544
474
216
277
372
453
635
495
484
507
756
856
947
1 018
1 053
1 221
1 372
1 436
1 366
1 344
1 413
1 372
1 472
Net Income (Common)
190
N/A
152
-20%
188
+24%
237
+26%
417
+76%
637
+53%
591
-7%
585
-1%
349
-40%
108
-69%
60
-45%
(162)
N/A
(265)
-64%
(230)
+13%
(203)
+12%
117
N/A
408
+248%
527
+29%
544
+3%
474
-13%
216
-55%
277
+28%
372
+34%
453
+22%
635
+40%
495
-22%
484
-2%
507
+5%
756
+49%
856
+13%
947
+11%
1 018
+8%
1 053
+3%
1 221
+16%
1 372
+12%
1 436
+5%
1 366
-5%
1 344
-2%
1 413
+5%
1 372
-3%
1 472
+7%
EPS (Diluted)
27.18
N/A
21.64
-20%
26.91
+24%
33.84
+26%
59.33
+75%
84.94
+43%
73.92
-13%
73.07
-1%
44.25
-39%
13.52
-69%
7.46
-45%
-20.22
N/A
-33.03
-63%
-28.76
+13%
-25.31
+12%
14.66
N/A
50.78
+246%
65.61
+29%
67.76
+3%
59
-13%
26.84
-55%
34.46
+28%
46.31
+34%
56.41
+22%
79.02
+40%
61.6
-22%
60.28
-2%
63.11
+5%
94.1
+49%
106.55
+13%
117.84
+11%
126.68
+8%
131.09
+3%
152.01
+16%
170.79
+12%
178.75
+5%
170.09
-5%
167.39
-2%
175.89
+5%
170.77
-3%
183.26
+7%

See Also

Discover More