ARE Holdings Inc
F:A19

Watchlist Manager
ARE Holdings Inc Logo
ARE Holdings Inc
F:A19
Watchlist
Price: 20 EUR -5.66% Market Closed
Market Cap: €1.5B

Income Statement

Earnings Waterfall
ARE Holdings Inc

Income Statement
ARE Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
10
19
26
36
35
37
40
37
33
29
26
26
27
26
24
22
22
35
44
54
0
0
0
127
0
0
0
265
0
0
0
381
0
0
0
1 102
0
0
0
59
0
0
0
84
0
0
0
116
0
0
0
132
0
0
0
167
0
0
0
194
0
0
Revenue
64 717
N/A
73 330
+13%
79 937
+9%
110 504
+38%
118 953
+8%
130 766
+10%
143 683
+10%
151 094
+5%
142 470
-6%
127 670
-10%
110 181
-14%
96 368
-13%
94 676
-2%
94 928
+0%
94 819
0%
94 254
-1%
92 749
-2%
98 002
+6%
103 824
+6%
111 417
+7%
120 668
+8%
122 574
+2%
123 000
+0%
119 352
-3%
114 684
-4%
108 252
-6%
105 995
-2%
106 828
+1%
111 503
+4%
112 625
+1%
116 571
+4%
115 797
-1%
115 234
0%
118 687
+3%
113 924
-4%
110 412
-3%
116 634
+6%
118 896
+2%
131 074
+10%
135 563
+3%
144 511
+7%
153 702
+6%
156 487
+2%
164 776
+5%
175 993
+7%
182 510
+4%
189 229
+4%
192 442
+2%
201 766
+5%
228 233
+13%
253 780
+11%
274 209
+8%
299 221
+9%
311 690
+4%
321 753
+3%
322 253
+0%
348 029
+8%
410 714
+18%
460 090
+12%
506 211
+10%
551 031
+9%
504 093
-9%
Gross Profit
Cost of Revenue
(54 295)
(62 202)
(68 667)
(95 079)
(103 521)
(114 803)
(127 581)
(135 003)
(128 346)
(114 465)
(97 092)
(83 557)
(80 368)
(79 720)
(79 520)
(79 018)
(77 885)
(80 847)
(83 782)
(88 340)
(94 465)
(95 650)
(96 168)
(93 394)
(89 685)
(83 377)
(81 052)
(82 520)
(85 835)
(87 531)
(89 870)
(87 500)
(87 007)
(89 983)
(88 431)
(89 691)
(93 979)
(97 778)
(106 746)
(109 372)
(116 403)
(122 693)
(125 940)
(131 962)
(141 423)
(146 942)
(153 965)
(157 783)
(168 459)
(195 219)
(219 907)
(249 887)
(271 894)
(286 883)
(299 740)
(300 895)
(326 714)
(389 189)
(436 048)
(477 267)
(519 660)
(468 676)
Gross Profit
10 422
N/A
11 128
+7%
11 270
+1%
15 425
+37%
15 432
+0%
15 963
+3%
16 102
+1%
16 091
0%
14 124
-12%
13 205
-7%
13 089
-1%
12 811
-2%
14 308
+12%
15 208
+6%
15 299
+1%
15 236
0%
14 864
-2%
17 155
+15%
20 042
+17%
23 077
+15%
26 203
+14%
26 924
+3%
26 832
0%
25 958
-3%
24 999
-4%
24 875
0%
24 943
+0%
24 308
-3%
25 668
+6%
25 094
-2%
26 701
+6%
28 297
+6%
28 227
0%
28 704
+2%
25 493
-11%
20 721
-19%
22 655
+9%
21 118
-7%
24 328
+15%
26 191
+8%
28 108
+7%
31 009
+10%
30 547
-1%
32 814
+7%
34 570
+5%
35 568
+3%
35 264
-1%
34 659
-2%
33 307
-4%
33 014
-1%
33 873
+3%
24 322
-28%
27 327
+12%
24 807
-9%
22 013
-11%
21 358
-3%
21 315
0%
21 525
+1%
24 042
+12%
28 944
+20%
31 371
+8%
35 417
+13%
Operating Income
Operating Expenses
(3 266)
(3 351)
(3 398)
(4 763)
(4 844)
(4 925)
(4 990)
(4 873)
(4 939)
(5 066)
(5 192)
(5 316)
(5 353)
(5 350)
(5 342)
(5 607)
(5 718)
(8 111)
(10 463)
(12 597)
(15 904)
(16 263)
(16 381)
(15 705)
(19 132)
(18 812)
(18 963)
(14 607)
(22 785)
(22 370)
(22 104)
(14 472)
(14 386)
(14 433)
(12 588)
(7 299)
(9 238)
(7 446)
(8 236)
(7 254)
(8 148)
(8 179)
(7 691)
(7 291)
(8 082)
(8 813)
(8 336)
(7 824)
(8 314)
(8 262)
(8 643)
(6 628)
(10 706)
(10 057)
(10 215)
(8 263)
(8 855)
(8 792)
(8 533)
(9 051)
(10 919)
(10 256)
Selling, General & Administrative
(2 617)
(2 677)
(2 717)
(3 841)
(4 142)
(4 454)
(4 749)
(4 124)
(4 938)
(5 066)
(5 192)
(4 281)
(5 353)
(5 349)
(5 341)
(4 521)
(5 717)
(8 111)
(10 462)
(11 114)
(15 078)
(15 185)
(15 342)
(14 592)
(15 556)
(15 443)
(15 496)
(14 120)
(15 112)
(14 872)
(14 660)
(13 359)
(14 264)
(14 169)
(12 384)
(6 512)
(9 215)
(7 433)
(7 255)
(6 399)
(7 136)
(7 164)
(7 402)
(6 565)
(7 409)
(8 000)
(7 760)
(6 984)
(7 598)
(7 696)
(8 093)
(5 336)
(8 641)
(8 681)
(8 825)
(7 174)
(8 045)
(7 870)
(7 607)
(7 506)
(8 575)
(8 607)
Research & Development
(276)
(292)
(287)
(377)
0
0
0
(157)
0
0
0
(348)
0
0
0
(369)
0
0
0
(435)
0
0
0
(511)
0
0
0
(510)
0
0
0
(505)
0
0
0
(373)
0
0
0
(350)
0
0
0
(320)
0
0
0
(358)
0
0
0
(407)
0
0
0
(428)
0
0
0
(503)
0
0
Depreciation & Amortization
(373)
(382)
(394)
(545)
0
0
0
(592)
0
0
0
(687)
0
0
0
(716)
0
0
0
(1 046)
0
0
0
(596)
0
0
0
(585)
0
0
0
(539)
0
0
0
(352)
0
0
0
(425)
0
0
0
(378)
0
0
0
(359)
0
0
0
(302)
0
0
0
(652)
0
0
0
(704)
0
0
Other Operating Expenses
0
0
0
0
(702)
(471)
(241)
0
(1)
0
0
0
0
(1)
(1)
(1)
(1)
0
(1)
(2)
(826)
(1 078)
(1 039)
(6)
(3 576)
(3 369)
(3 467)
608
(7 673)
(7 498)
(7 444)
(69)
(122)
(264)
(204)
(62)
(23)
(13)
(981)
(80)
(1 012)
(1 015)
(289)
(28)
(673)
(813)
(576)
(123)
(716)
(566)
(550)
(583)
(2 065)
(1 376)
(1 390)
(9)
(810)
(922)
(926)
(338)
(2 344)
(1 649)
Operating Income
7 156
N/A
7 777
+9%
7 872
+1%
10 662
+35%
10 588
-1%
11 038
+4%
11 112
+1%
11 218
+1%
9 185
-18%
8 139
-11%
7 897
-3%
7 495
-5%
8 955
+19%
9 858
+10%
9 957
+1%
9 629
-3%
9 146
-5%
9 044
-1%
9 579
+6%
10 480
+9%
10 299
-2%
10 661
+4%
10 451
-2%
10 253
-2%
5 867
-43%
6 063
+3%
5 980
-1%
9 701
+62%
2 883
-70%
2 724
-6%
4 597
+69%
13 825
+201%
13 841
+0%
14 271
+3%
12 905
-10%
13 422
+4%
13 417
0%
13 672
+2%
16 092
+18%
18 937
+18%
19 960
+5%
22 830
+14%
22 856
+0%
25 523
+12%
26 488
+4%
26 755
+1%
26 928
+1%
26 835
0%
24 993
-7%
24 752
-1%
25 230
+2%
17 694
-30%
16 621
-6%
14 750
-11%
11 798
-20%
13 095
+11%
12 460
-5%
12 733
+2%
15 509
+22%
19 893
+28%
20 452
+3%
25 161
+23%
Pre-Tax Income
Interest Income Expense
94
(114)
(117)
(31)
(132)
13
(336)
(161)
(121)
(167)
181
277
254
352
423
303
194
200
150
32
43
(77)
(102)
(188)
(337)
(301)
(323)
(287)
(247)
(252)
(379)
(381)
(488)
(596)
(780)
(1 091)
(975)
(820)
(496)
(352)
(208)
(56)
59
337
118
(26)
(12)
(64)
127
(697)
(873)
(945)
(237)
60
(22)
59
625
892
2 151
2 429
1 222
797
Non-Reccuring Items
(64)
(52)
(16)
(109)
2
116
(62)
(321)
(544)
(676)
(514)
(397)
(152)
(196)
(178)
(98)
(112)
(45)
(103)
(856)
0
0
0
(4 196)
0
0
0
(7 663)
0
0
0
(34)
0
0
0
20
0
0
0
(872)
0
0
0
(682)
0
0
0
(596)
0
0
0
(796)
0
0
0
(728)
0
0
0
(1 840)
0
0
Gain/Loss on Disposition of Assets
1
1
6
7
6
6
2
2
(56)
(56)
(55)
(48)
11
11
13
8
6
6
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(63)
0
0
0
959
0
0
0
196
0
0
0
(1 779)
0
0
0
0
0
0
0
0
0
0
Total Other Income
10
19
23
13
15
15
9
72
82
78
83
22
25
23
20
54
46
72
71
61
64
36
28
(1)
0
0
0
0
0
0
1
0
0
0
(2)
0
0
(63)
(52)
0
(48)
8
(3)
(1)
1 050
1 173
1 158
1
528
(1 086)
(2 877)
(1 525)
(3 304)
(1 807)
0
0
0
0
(1)
1
0
2
Pre-Tax Income
7 197
N/A
7 631
+6%
7 768
+2%
10 542
+36%
10 479
-1%
11 188
+7%
10 725
-4%
10 810
+1%
8 546
-21%
7 318
-14%
7 592
+4%
7 349
-3%
9 093
+24%
10 048
+11%
10 235
+2%
9 896
-3%
9 280
-6%
9 277
0%
9 703
+5%
9 717
+0%
10 406
+7%
10 620
+2%
10 377
-2%
5 868
-43%
5 530
-6%
5 762
+4%
5 657
-2%
1 751
-69%
2 636
+51%
2 472
-6%
4 219
+71%
13 410
+218%
13 353
0%
13 675
+2%
12 123
-11%
12 351
+2%
12 441
+1%
12 788
+3%
15 544
+22%
17 650
+14%
19 704
+12%
22 782
+16%
22 912
+1%
26 136
+14%
27 656
+6%
27 902
+1%
28 074
+1%
26 372
-6%
25 648
-3%
22 969
-10%
21 480
-6%
12 649
-41%
13 080
+3%
13 004
-1%
11 776
-9%
12 426
+6%
13 085
+5%
13 625
+4%
17 659
+30%
20 483
+16%
21 675
+6%
25 960
+20%
Net Income
Tax Provision
(2 955)
(3 190)
(3 238)
(4 395)
(4 423)
(4 756)
(4 667)
(4 884)
(3 953)
(3 324)
(3 251)
(2 831)
(3 410)
(3 808)
(3 894)
(3 927)
(3 696)
(3 643)
(3 810)
(3 875)
(3 984)
(3 932)
(3 696)
(2 883)
(2 617)
(2 529)
(2 430)
(2 837)
(3 233)
(3 270)
(3 627)
(3 956)
(3 907)
(4 001)
(3 872)
(4 078)
(4 371)
(4 732)
(5 745)
(6 230)
(6 684)
(7 315)
(7 073)
(411)
(720)
(756)
(742)
(7 636)
(7 487)
(6 594)
(6 138)
(4 111)
(4 024)
(4 109)
(3 924)
(3 914)
(3 770)
(3 768)
(4 859)
(6 172)
(6 929)
(7 421)
Income from Continuing Operations
4 242
4 441
4 530
6 147
6 056
6 432
6 058
5 926
4 593
3 994
4 341
4 518
5 683
6 240
6 341
5 969
5 584
5 634
5 893
5 842
6 422
6 688
6 681
2 985
2 913
3 233
3 227
(1 086)
(597)
(798)
592
9 454
9 446
9 674
8 251
8 273
8 070
8 056
9 799
11 420
13 020
15 467
15 839
25 725
26 936
27 146
27 332
18 736
18 161
16 375
15 342
8 538
9 056
8 895
7 852
8 512
9 315
9 857
12 800
14 311
14 746
18 539
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(31)
(36)
0
(113)
(103)
(131)
(118)
(85)
(102)
(119)
(127)
(150)
(112)
(62)
(37)
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
8
13
25
Net Income (Common)
4 246
N/A
4 441
+5%
4 526
+2%
6 144
+36%
6 052
-1%
6 431
+6%
6 056
-6%
5 926
-2%
4 592
-23%
3 993
-13%
4 342
+9%
4 518
+4%
5 683
+26%
6 239
+10%
6 341
+2%
5 969
-6%
5 585
-6%
5 602
+0%
5 856
+5%
5 774
-1%
6 306
+9%
6 584
+4%
6 547
-1%
2 867
-56%
2 826
-1%
3 128
+11%
3 105
-1%
(1 213)
N/A
(750)
+38%
(913)
-22%
528
N/A
9 416
+1 683%
9 445
+0%
9 674
+2%
8 370
-13%
9 000
+8%
8 662
-4%
8 964
+3%
9 128
+2%
9 846
+8%
11 442
+16%
13 572
+19%
15 404
+13%
25 725
+67%
26 934
+5%
27 145
+1%
27 331
+1%
18 735
-31%
18 161
-3%
16 375
-10%
15 342
-6%
10 929
-29%
9 057
-17%
8 895
-2%
7 851
-12%
24 490
+212%
25 290
+3%
25 834
+2%
28 778
+11%
14 319
-50%
14 761
+3%
18 564
+26%
EPS (Diluted)
132.68
N/A
138.78
+5%
141.43
+2%
192
+36%
189.12
-1%
200.96
+6%
189.25
-6%
185.18
-2%
143.5
-23%
124.78
-13%
135.68
+9%
141.18
+4%
172.21
+22%
189.06
+10%
192.15
+2%
180.87
-6%
169.24
-6%
169.75
+0%
177.45
+5%
176.86
0%
191.09
+8%
199.51
+4%
198.39
-1%
43.74
-78%
85.63
+96%
94.78
+11%
94.09
-1%
-18.6
N/A
-22.72
-22%
-27.66
-22%
15.52
N/A
134.95
+770%
236.12
+75%
241.85
+2%
212.79
-12%
113.59
-47%
219.46
+93%
227.03
+3%
115.59
-49%
124.25
+7%
144.42
+16%
171.29
+19%
194.41
+13%
322.91
+66%
303.28
-6%
307.02
+1%
310.72
+1%
211.65
-32%
205.87
-3%
187.61
-9%
177.95
-5%
125.65
-29%
104.91
-17%
103.03
-2%
90.94
-12%
283.66
+212%
330.87
+17%
338.05
+2%
287.03
-15%
169.96
-41%
192.66
+13%
211.24
+10%