Ushio Inc
TSE:6925

Watchlist Manager
Ushio Inc Logo
Ushio Inc
TSE:6925
Watchlist
Price: 2 064 JPY 0.02% Market Closed
Market Cap: 207.5B JPY
Have any thoughts about
Ushio Inc?
Write Note

Income Statement

Earnings Waterfall
Ushio Inc

Revenue
180.1B JPY
Cost of Revenue
-114.6B JPY
Gross Profit
65.4B JPY
Operating Expenses
-53.1B JPY
Operating Income
12.3B JPY
Other Expenses
-3.4B JPY
Net Income
8.8B JPY

Income Statement
Ushio Inc

Rotate your device to view
Income Statement
Currency: JPY
Sep-2014 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
Revenue
Revenue
156 407
N/A
158 710
+1%
159 365
+0%
166 042
+4%
173 620
+5%
179 113
+3%
179 121
+0%
177 972
-1%
173 025
-3%
169 559
-2%
172 840
+2%
174 571
+1%
175 532
+1%
177 648
+1%
173 497
-2%
171 728
-1%
170 888
0%
166 094
-3%
165 138
-1%
164 094
-1%
164 540
+0%
162 807
-1%
159 009
-2%
143 788
-10%
129 025
-10%
121 377
-6%
118 558
-2%
129 853
+10%
138 131
+6%
145 841
+6%
148 821
+2%
153 568
+3%
165 182
+8%
167 469
+1%
175 025
+5%
174 578
0%
172 073
-1%
179 173
+4%
179 420
+0%
177 678
-1%
180 060
+1%
Gross Profit
Cost of Revenue
(99 266)
(100 143)
(98 030)
(101 949)
(105 832)
(109 024)
(110 717)
(111 377)
(109 562)
(109 122)
(112 383)
(112 932)
(113 368)
(114 217)
(111 350)
(110 270)
(109 470)
(106 552)
(106 611)
(106 262)
(107 553)
(107 093)
(105 580)
(95 855)
(86 135)
(81 011)
(78 719)
(86 466)
(90 628)
(93 824)
(94 792)
(96 311)
(104 027)
(106 000)
(111 809)
(112 349)
(111 396)
(115 515)
(114 504)
(113 286)
(114 636)
Gross Profit
57 141
N/A
58 567
+2%
61 335
+5%
64 093
+4%
67 788
+6%
70 089
+3%
68 404
-2%
66 595
-3%
63 463
-5%
60 437
-5%
60 457
+0%
61 639
+2%
62 164
+1%
63 431
+2%
62 147
-2%
61 458
-1%
61 418
0%
59 542
-3%
58 527
-2%
57 832
-1%
56 987
-1%
55 714
-2%
53 429
-4%
47 933
-10%
42 890
-11%
40 366
-6%
39 839
-1%
43 387
+9%
47 503
+9%
52 017
+10%
54 029
+4%
57 257
+6%
61 155
+7%
61 469
+1%
63 216
+3%
62 229
-2%
60 677
-2%
63 658
+5%
64 916
+2%
64 392
-1%
65 424
+2%
Operating Income
Operating Expenses
(46 867)
(48 554)
(50 978)
(52 842)
(54 900)
(55 623)
(55 274)
(54 846)
(53 755)
(52 086)
(51 855)
(51 203)
(51 060)
(51 976)
(51 996)
(51 580)
(51 552)
(51 065)
(50 010)
(49 703)
(48 963)
(47 760)
(46 770)
(44 168)
(42 162)
(40 465)
(39 075)
(39 307)
(39 105)
(40 037)
(40 961)
(42 286)
(44 542)
(45 681)
(47 355)
(48 790)
(49 958)
(51 118)
(51 940)
(53 129)
(53 147)
Selling, General & Administrative
(46 868)
(48 554)
(40 097)
(52 841)
(54 899)
(55 622)
(44 045)
(54 847)
(53 755)
(52 086)
(42 042)
(51 201)
(51 060)
(51 976)
(41 320)
(51 579)
(51 549)
(51 062)
(39 898)
(49 702)
(48 962)
(47 758)
(36 595)
(44 167)
(42 162)
(40 465)
(28 981)
(39 305)
(39 104)
(40 036)
(30 417)
(42 285)
(44 540)
(45 680)
(35 893)
(48 788)
(49 956)
(51 115)
(39 000)
(53 128)
(53 146)
Research & Development
0
0
(10 880)
0
0
0
0
0
0
0
(9 812)
0
0
0
(10 675)
0
0
0
(10 110)
0
0
0
(10 174)
0
0
0
(10 093)
0
0
0
(10 543)
0
0
0
(11 460)
0
0
0
(12 939)
0
0
Other Operating Expenses
1
0
(1)
(1)
0
0
(11 229)
0
0
0
(1)
(2)
0
0
(1)
(1)
(3)
(3)
(2)
0
(1)
(2)
(1)
0
0
0
(1)
(2)
(1)
(1)
(1)
(1)
0
(1)
(2)
(2)
0
(3)
(1)
(1)
(1)
Operating Income
10 274
N/A
10 013
-3%
10 357
+3%
11 251
+9%
12 888
+15%
14 466
+12%
13 130
-9%
11 749
-11%
9 708
-17%
8 351
-14%
8 602
+3%
10 436
+21%
11 104
+6%
11 455
+3%
10 151
-11%
9 878
-3%
9 866
0%
8 477
-14%
8 517
+0%
8 129
-5%
8 024
-1%
7 954
-1%
6 659
-16%
3 765
-43%
728
-81%
(99)
N/A
764
N/A
4 080
+434%
8 398
+106%
11 980
+43%
13 068
+9%
14 971
+15%
16 613
+11%
15 788
-5%
15 861
+0%
13 439
-15%
10 719
-20%
12 540
+17%
12 976
+3%
11 263
-13%
12 277
+9%
Pre-Tax Income
Interest Income Expense
5 480
5 122
6 081
6 516
5 323
3 936
1 559
194
721
1 498
4 749
5 354
4 667
4 311
7 562
7 927
8 160
8 772
14 715
14 211
14 038
18 040
8 296
8 864
8 544
2 130
1 071
634
1 002
1 568
1 781
3 316
4 765
5 162
5 134
4 249
3 041
2 959
9 786
9 744
9 213
Non-Reccuring Items
(1 492)
(1 740)
(1 486)
(894)
(745)
(565)
(774)
(1 503)
(2 020)
(1 757)
(2 580)
3 518
3 569
3 382
3 251
(3 479)
(3 876)
(4 056)
(3 266)
(3 355)
(2 507)
(2 239)
(2 229)
(2 160)
(3 018)
(3 283)
(3 522)
(2 822)
(2 001)
(1 756)
(695)
(537)
(86)
(332)
(951)
(913)
(1 319)
(954)
(7 522)
(7 443)
(7 957)
Gain/Loss on Disposition of Assets
28
52
27
1 099
1 087
1 062
0
(7)
(8)
395
434
600
431
29
211
107
278
295
76
22
3
(12)
(5)
(5)
11
0
28
1 174
1 175
1 177
1 142
180
16
21
19
(140)
16
9
1
2
15
Total Other Income
129
95
566
530
189
423
1 272
206
764
1 249
412
1 351
1 108
234
262
177
202
173
348
273
157
226
263
12
575
1 081
1 789
1 628
1 220
819
466
73
(21)
(50)
157
227
246
301
440
402
445
Pre-Tax Income
14 419
N/A
13 542
-6%
15 545
+15%
18 502
+19%
18 742
+1%
19 322
+3%
15 187
-21%
10 639
-30%
9 165
-14%
9 736
+6%
11 617
+19%
21 259
+83%
20 879
-2%
19 411
-7%
21 437
+10%
14 610
-32%
14 630
+0%
13 661
-7%
20 390
+49%
19 280
-5%
19 715
+2%
23 969
+22%
12 984
-46%
10 476
-19%
6 840
-35%
(171)
N/A
130
N/A
4 694
+3 511%
9 794
+109%
13 788
+41%
15 762
+14%
18 003
+14%
21 287
+18%
20 589
-3%
20 220
-2%
16 862
-17%
12 703
-25%
14 855
+17%
15 681
+6%
13 968
-11%
13 993
+0%
Net Income
Tax Provision
(4 077)
(3 556)
(4 002)
(5 765)
(6 278)
(6 464)
(4 001)
(1 988)
(1 743)
(2 237)
(4 744)
(8 022)
(7 596)
(10 218)
(10 648)
(8 067)
(8 541)
(5 503)
(9 129)
(9 017)
(8 942)
(9 584)
(4 047)
(3 847)
(2 894)
(748)
(817)
(943)
(1 983)
(3 219)
(3 143)
(4 905)
(5 672)
(6 094)
(6 526)
(5 232)
(4 265)
(4 547)
(4 898)
(4 682)
(5 164)
Income from Continuing Operations
10 342
9 986
11 543
12 737
12 464
12 858
11 186
8 651
7 422
7 499
6 873
13 237
13 283
9 193
10 789
6 543
6 089
8 158
11 261
10 263
10 773
14 385
8 937
6 629
3 946
(919)
(687)
3 751
7 811
10 569
12 619
13 098
15 615
14 495
13 694
11 630
8 438
10 308
10 783
9 286
8 829
Income to Minority Interest
(237)
(273)
(263)
(219)
(208)
(188)
(80)
(28)
54
133
170
203
204
267
213
162
125
16
65
58
69
86
31
31
26
19
0
(6)
(19)
(21)
(13)
(11)
(3)
1
6
6
7
5
1
1
1
Net Income (Common)
10 104
N/A
9 711
-4%
11 279
+16%
12 516
+11%
12 253
-2%
12 670
+3%
11 105
-12%
8 626
-22%
7 477
-13%
7 632
+2%
7 042
-8%
13 439
+91%
13 487
+0%
9 459
-30%
11 001
+16%
6 702
-39%
6 213
-7%
8 172
+32%
11 326
+39%
10 322
-9%
10 843
+5%
14 472
+33%
8 967
-38%
6 659
-26%
3 971
-40%
(901)
N/A
(687)
+24%
3 746
N/A
7 790
+108%
10 547
+35%
12 606
+20%
13 086
+4%
15 612
+19%
14 497
-7%
13 699
-6%
11 635
-15%
8 446
-27%
10 312
+22%
10 785
+5%
9 288
-14%
8 830
-5%
EPS (Diluted)
77.72
N/A
74.12
-5%
86.4
+17%
96.27
+11%
94.98
-1%
98.21
+3%
85.83
-13%
67.39
-21%
58.41
-13%
59.62
+2%
55.05
-8%
104.99
+91%
105.36
+0%
73.89
-30%
86.1
+17%
52.35
-39%
48.53
-7%
63.99
+32%
88.85
+39%
82.5
-7%
88.33
+7%
119.44
+35%
73.24
-39%
55.25
-25%
32.94
-40%
-7.48
N/A
-5.7
+24%
31.07
N/A
64.6
+108%
87.47
+35%
104.54
+20%
109.12
+4%
132.1
+21%
123.05
-7%
115.69
-6%
99.57
-14%
74.15
-26%
94.94
+28%
97.22
+2%
91.19
-6%
89.21
-2%

See Also

Discover More