F

Fuji Seal International Inc
TSE:7864

Watchlist Manager
Fuji Seal International Inc
TSE:7864
Watchlist
Price: 2 440 JPY 0.16% Market Closed
Market Cap: 132.4B JPY
Have any thoughts about
Fuji Seal International Inc?
Write Note

Income Statement

Earnings Waterfall
Fuji Seal International Inc

Revenue
207B JPY
Cost of Revenue
-165.9B JPY
Gross Profit
41.1B JPY
Operating Expenses
-25.2B JPY
Operating Income
16B JPY
Other Expenses
-5.3B JPY
Net Income
10.6B JPY

Income Statement
Fuji Seal International 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
126 839
N/A
129 073
+2%
131 008
+1%
131 893
+1%
133 981
+2%
136 895
+2%
138 488
+1%
141 496
+2%
142 820
+1%
141 482
-1%
141 977
+0%
142 661
+0%
146 011
+2%
150 492
+3%
154 724
+3%
156 468
+1%
159 330
+2%
161 869
+2%
162 189
+0%
163 545
+1%
161 283
-1%
159 252
-1%
160 925
+1%
161 257
+0%
160 663
0%
162 070
+1%
163 636
+1%
164 796
+1%
169 890
+3%
170 005
+0%
170 321
+0%
170 372
+0%
172 891
+1%
178 945
+4%
184 035
+3%
187 311
+2%
187 978
+0%
192 624
+2%
196 624
+2%
202 093
+3%
207 006
+2%
Gross Profit
Cost of Revenue
(100 778)
(102 717)
(104 865)
(105 664)
(108 390)
(111 053)
(112 590)
(115 015)
(115 669)
(114 713)
(114 978)
(114 901)
(117 561)
(121 601)
(125 230)
(126 792)
(129 070)
(130 900)
(130 479)
(131 877)
(129 959)
(128 270)
(129 636)
(130 587)
(130 171)
(131 217)
(132 338)
(132 382)
(136 583)
(137 611)
(139 683)
(141 364)
(144 849)
(150 451)
(154 358)
(157 139)
(157 185)
(159 385)
(160 768)
(163 951)
(165 897)
Gross Profit
26 061
N/A
26 356
+1%
26 143
-1%
26 230
+0%
25 591
-2%
25 842
+1%
25 898
+0%
26 483
+2%
27 152
+3%
26 771
-1%
27 000
+1%
27 760
+3%
28 451
+2%
28 892
+2%
29 494
+2%
29 677
+1%
30 261
+2%
30 969
+2%
31 711
+2%
31 667
0%
31 323
-1%
30 983
-1%
31 290
+1%
30 670
-2%
30 493
-1%
30 854
+1%
31 298
+1%
32 414
+4%
33 307
+3%
32 394
-3%
30 638
-5%
29 008
-5%
28 042
-3%
28 494
+2%
29 677
+4%
30 172
+2%
30 793
+2%
33 239
+8%
35 856
+8%
38 142
+6%
41 109
+8%
Operating Income
Operating Expenses
(16 419)
(16 673)
(16 596)
(16 772)
(16 552)
(16 686)
(17 105)
(15 857)
(17 429)
(17 181)
(17 236)
(17 615)
(17 310)
(17 786)
(17 989)
(19 648)
(18 524)
(18 849)
(18 724)
(19 145)
(19 245)
(18 734)
(18 655)
(18 892)
(18 596)
(18 357)
(18 870)
(19 003)
(19 639)
(20 092)
(20 173)
(21 357)
(20 851)
(21 336)
(21 572)
(22 604)
(22 545)
(22 177)
(22 690)
(24 115)
(25 158)
Selling, General & Administrative
(16 418)
(16 671)
(16 596)
(16 771)
(16 550)
(16 686)
(17 105)
(17 140)
(17 431)
(17 183)
(17 236)
(17 476)
(17 311)
(17 787)
(17 989)
(18 060)
(18 525)
(18 683)
(18 724)
(18 754)
(18 734)
(18 734)
(18 655)
(18 744)
(18 596)
(18 357)
(18 870)
(19 001)
(19 638)
(20 051)
(20 066)
(20 286)
(20 737)
(21 238)
(21 482)
(21 781)
(21 704)
(22 050)
(22 546)
(23 182)
(24 236)
Depreciation & Amortization
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
(40)
(107)
(91)
(114)
(98)
(89)
(88)
(106)
(126)
(143)
(151)
(140)
Other Operating Expenses
0
0
0
0
0
0
(0)
1 283
0
0
(0)
(139)
0
0
0
(1 588)
0
(165)
0
(391)
(511)
(0)
(0)
(149)
(0)
(0)
(0)
(2)
(1)
0
0
(980)
0
0
(1)
(735)
(735)
0
(1)
(782)
(782)
Operating Income
9 641
N/A
9 683
+0%
9 547
-1%
9 458
-1%
9 040
-4%
9 156
+1%
8 793
-4%
10 625
+21%
9 723
-8%
9 589
-1%
9 764
+2%
10 146
+4%
11 141
+10%
11 106
0%
11 505
+4%
10 028
-13%
11 736
+17%
12 120
+3%
12 986
+7%
12 522
-4%
12 078
-4%
12 249
+1%
12 635
+3%
11 777
-7%
11 897
+1%
12 497
+5%
12 429
-1%
13 411
+8%
13 668
+2%
12 302
-10%
10 465
-15%
7 651
-27%
7 191
-6%
7 158
0%
8 105
+13%
7 568
-7%
8 248
+9%
11 062
+34%
13 166
+19%
14 027
+7%
15 951
+14%
Pre-Tax Income
Interest Income Expense
247
227
313
(161)
(324)
(356)
(513)
(142)
(205)
10
141
314
469
319
(549)
(785)
(938)
(1 150)
(414)
(281)
(26)
129
240
(599)
(582)
(534)
(312)
432
464
345
(8)
230
118
(290)
211
772
1 278
1 406
1 461
1 343
(576)
Non-Reccuring Items
(524)
(327)
(1 803)
(3 812)
(4 875)
(5 278)
(755)
0
2 271
2 698
(139)
0
(1 864)
(1 911)
(1 589)
0
381
416
(391)
0
0
(372)
(149)
0
(554)
443
(207)
104
196
(1 937)
(740)
0
(668)
(107)
(733)
0
0
(120)
(781)
0
0
Gain/Loss on Disposition of Assets
(598)
(691)
(513)
(502)
(115)
(89)
0
41
(2)
(97)
(171)
(243)
(231)
(218)
(263)
(269)
(248)
(163)
(297)
(255)
(261)
(330)
(179)
(185)
(212)
0
(335)
(332)
(311)
(334)
(415)
(372)
(396)
(404)
(69)
(64)
(19)
5
(89)
(110)
(273)
Total Other Income
60
41
195
94
208
267
91
177
104
78
89
79
94
101
60
61
59
58
(30)
(43)
(44)
(55)
26
31
49
(168)
56
17
(17)
69
147
120
180
223
219
261
241
115
105
61
83
Pre-Tax Income
8 828
N/A
8 935
+1%
7 738
-13%
5 078
-34%
3 934
-23%
3 700
-6%
7 616
+106%
10 702
+41%
11 892
+11%
12 278
+3%
9 683
-21%
10 296
+6%
9 609
-7%
9 397
-2%
9 165
-2%
9 036
-1%
10 991
+22%
11 283
+3%
11 854
+5%
11 943
+1%
11 748
-2%
11 620
-1%
12 573
+8%
11 024
-12%
10 598
-4%
12 239
+15%
11 630
-5%
13 631
+17%
13 999
+3%
10 444
-25%
9 449
-10%
7 629
-19%
6 425
-16%
6 580
+2%
7 733
+18%
8 537
+10%
9 748
+14%
12 468
+28%
13 862
+11%
15 321
+11%
15 185
-1%
Net Income
Tax Provision
(3 083)
(3 252)
(3 251)
(3 325)
(3 673)
(3 807)
(3 428)
(3 611)
(3 580)
(3 458)
(4 023)
(4 066)
(3 503)
(3 543)
(2 960)
(2 841)
(3 315)
(3 213)
(3 595)
(3 555)
(3 312)
(3 311)
(3 765)
(3 537)
(3 967)
(4 323)
(3 255)
(4 179)
(3 471)
(2 847)
(3 332)
(2 429)
(2 409)
(2 510)
(864)
(1 074)
(1 028)
(1 392)
(3 584)
(3 832)
(4 544)
Income from Continuing Operations
5 745
5 684
4 487
1 753
261
(108)
4 188
7 089
8 310
8 819
5 660
6 230
6 106
5 853
6 205
6 194
7 676
8 071
8 259
8 389
8 436
8 309
8 808
7 487
6 631
7 915
8 375
9 452
10 528
7 597
6 117
5 200
4 016
4 070
6 869
7 463
8 720
11 076
10 278
11 489
10 641
Net Income (Common)
5 745
N/A
5 684
-1%
4 487
-21%
1 753
-61%
261
-85%
(108)
N/A
4 188
N/A
7 089
+69%
8 310
+17%
8 819
+6%
5 660
-36%
6 230
+10%
6 106
-2%
5 853
-4%
6 205
+6%
6 194
0%
7 676
+24%
8 071
+5%
8 259
+2%
8 389
+2%
8 436
+1%
8 309
-1%
8 808
+6%
7 487
-15%
6 631
-11%
7 915
+19%
8 375
+6%
9 452
+13%
10 527
+11%
7 597
-28%
6 117
-19%
5 199
-15%
4 016
-23%
4 069
+1%
6 869
+69%
7 463
+9%
8 720
+17%
11 077
+27%
10 277
-7%
11 489
+12%
10 640
-7%
EPS (Diluted)
100.78
N/A
99.71
-1%
79.09
-21%
30.75
-61%
4.57
-85%
-1.89
N/A
73.64
N/A
124.36
+69%
145.78
+17%
154.71
+6%
99.34
-36%
109.29
+10%
107.12
-2%
102.68
-4%
108.91
+6%
108.68
0%
134.66
+24%
141.46
+5%
144.78
+2%
147.05
+2%
148.31
+1%
146.87
-1%
155.51
+6%
134.74
-13%
119.3
-11%
142.59
+20%
150.93
+6%
172.46
+14%
192.27
+11%
138.75
-28%
111.7
-19%
94.96
-15%
73.34
-23%
74.31
+1%
125.43
+69%
136.26
+9%
159.16
+17%
202.16
+27%
187.76
-7%
211.74
+13%
195.88
-7%

See Also

Discover More