Artner Co Ltd
TSE:2163
Income Statement
Earnings Waterfall
Artner Co Ltd
Revenue
|
10.1B
JPY
|
Cost of Revenue
|
-6.6B
JPY
|
Gross Profit
|
3.5B
JPY
|
Operating Expenses
|
-2B
JPY
|
Operating Income
|
1.5B
JPY
|
Other Expenses
|
-471m
JPY
|
Net Income
|
1.1B
JPY
|
Income Statement
Artner Co Ltd
Jan-2014 | Apr-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 857
N/A
|
3 923
+2%
|
4 059
+3%
|
4 179
+3%
|
4 288
+3%
|
4 443
+4%
|
4 547
+2%
|
4 670
+3%
|
4 761
+2%
|
4 875
+2%
|
4 951
+2%
|
5 026
+2%
|
5 153
+3%
|
5 259
+2%
|
5 420
+3%
|
5 599
+3%
|
5 765
+3%
|
5 882
+2%
|
6 020
+2%
|
6 193
+3%
|
6 332
+2%
|
6 451
+2%
|
6 630
+3%
|
6 782
+2%
|
7 002
+3%
|
7 259
+4%
|
7 274
+0%
|
7 224
-1%
|
7 175
-1%
|
7 303
+2%
|
7 501
+3%
|
7 776
+4%
|
8 103
+4%
|
8 332
+3%
|
8 645
+4%
|
8 998
+4%
|
9 242
+3%
|
9 504
+3%
|
9 726
+2%
|
9 905
+2%
|
10 111
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 618)
|
(2 601)
|
(2 739)
|
(2 865)
|
(2 870)
|
(2 936)
|
(2 952)
|
(3 037)
|
(3 181)
|
(3 265)
|
(3 321)
|
(3 323)
|
(3 351)
|
(3 391)
|
(3 471)
|
(3 619)
|
(3 726)
|
(3 811)
|
(3 874)
|
(3 950)
|
(4 033)
|
(4 114)
|
(4 211)
|
(4 282)
|
(4 462)
|
(4 604)
|
(4 624)
|
(4 536)
|
(4 443)
|
(4 493)
|
(4 675)
|
(4 959)
|
(5 303)
|
(5 493)
|
(5 715)
|
(6 038)
|
(6 169)
|
(6 310)
|
(6 394)
|
(6 483)
|
(6 571)
|
|
Gross Profit |
1 239
N/A
|
1 322
+7%
|
1 320
0%
|
1 315
0%
|
1 418
+8%
|
1 507
+6%
|
1 594
+6%
|
1 633
+2%
|
1 580
-3%
|
1 610
+2%
|
1 630
+1%
|
1 703
+5%
|
1 803
+6%
|
1 868
+4%
|
1 949
+4%
|
1 980
+2%
|
2 040
+3%
|
2 071
+2%
|
2 146
+4%
|
2 243
+5%
|
2 299
+2%
|
2 337
+2%
|
2 419
+4%
|
2 499
+3%
|
2 540
+2%
|
2 655
+5%
|
2 650
0%
|
2 688
+1%
|
2 732
+2%
|
2 810
+3%
|
2 826
+1%
|
2 818
0%
|
2 800
-1%
|
2 839
+1%
|
2 930
+3%
|
2 960
+1%
|
3 074
+4%
|
3 194
+4%
|
3 332
+4%
|
3 422
+3%
|
3 539
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 050)
|
(1 064)
|
(1 065)
|
(1 066)
|
(1 085)
|
(1 098)
|
(1 114)
|
(1 123)
|
(1 148)
|
(1 170)
|
(1 202)
|
(1 232)
|
(1 249)
|
(1 297)
|
(1 329)
|
(1 350)
|
(1 358)
|
(1 379)
|
(1 435)
|
(1 455)
|
(1 513)
|
(1 579)
|
(1 602)
|
(1 621)
|
(1 654)
|
(1 679)
|
(1 716)
|
(1 831)
|
(1 845)
|
(1 867)
|
(1 848)
|
(1 777)
|
(1 790)
|
(1 777)
|
(1 796)
|
(1 841)
|
(1 880)
|
(1 900)
|
(1 947)
|
(1 994)
|
(2 016)
|
|
Selling, General & Administrative |
(1 050)
|
(1 063)
|
(1 064)
|
(1 065)
|
(1 073)
|
(1 095)
|
(1 111)
|
(1 123)
|
(1 138)
|
(1 165)
|
(1 197)
|
(1 232)
|
(1 238)
|
(1 297)
|
(1 329)
|
(1 350)
|
(1 358)
|
(1 379)
|
(1 435)
|
(1 455)
|
(1 496)
|
(1 577)
|
(1 601)
|
(1 620)
|
(1 628)
|
(1 679)
|
(1 716)
|
(1 831)
|
(1 815)
|
(1 867)
|
(1 848)
|
(1 777)
|
(1 761)
|
(1 776)
|
(1 796)
|
(1 841)
|
(1 854)
|
(1 900)
|
(1 947)
|
(1 994)
|
(2 016)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
0
|
(0)
|
(5)
|
(5)
|
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)
|
|
Operating Income |
189
N/A
|
258
+37%
|
255
-1%
|
249
-2%
|
333
+34%
|
409
+23%
|
480
+17%
|
510
+6%
|
432
-15%
|
440
+2%
|
428
-3%
|
471
+10%
|
553
+18%
|
571
+3%
|
620
+9%
|
631
+2%
|
681
+8%
|
692
+2%
|
711
+3%
|
788
+11%
|
786
0%
|
757
-4%
|
817
+8%
|
878
+8%
|
886
+1%
|
976
+10%
|
934
-4%
|
857
-8%
|
887
+3%
|
944
+6%
|
978
+4%
|
1 041
+6%
|
1 010
-3%
|
1 062
+5%
|
1 134
+7%
|
1 119
-1%
|
1 194
+7%
|
1 294
+8%
|
1 385
+7%
|
1 427
+3%
|
1 523
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
(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
|
0
|
0
|
8
|
8
|
8
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
|
Gain/Loss on Disposition of Assets |
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
|
4
|
0
|
26
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
7
|
9
|
7
|
7
|
5
|
(4)
|
(2)
|
(2)
|
0
|
10
|
10
|
12
|
11
|
10
|
11
|
9
|
9
|
9
|
10
|
9
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
20
|
23
|
29
|
36
|
24
|
22
|
45
|
9
|
13
|
9
|
9
|
9
|
10
|
10
|
|
Pre-Tax Income |
193
N/A
|
265
+37%
|
261
-1%
|
255
-2%
|
338
+33%
|
405
+20%
|
478
+18%
|
499
+4%
|
427
-14%
|
450
+5%
|
438
-3%
|
483
+10%
|
564
+17%
|
581
+3%
|
630
+8%
|
640
+2%
|
690
+8%
|
701
+2%
|
721
+3%
|
796
+11%
|
792
-1%
|
766
-3%
|
823
+8%
|
886
+8%
|
894
+1%
|
983
+10%
|
941
-4%
|
877
-7%
|
913
+4%
|
972
+6%
|
1 039
+7%
|
1 090
+5%
|
1 058
-3%
|
1 107
+5%
|
1 144
+3%
|
1 133
-1%
|
1 203
+6%
|
1 303
+8%
|
1 402
+8%
|
1 445
+3%
|
1 527
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(74)
|
(106)
|
(104)
|
(102)
|
(128)
|
(153)
|
(176)
|
(182)
|
(151)
|
(154)
|
(148)
|
(161)
|
(201)
|
(198)
|
(210)
|
(209)
|
(209)
|
(214)
|
(220)
|
(244)
|
(251)
|
(243)
|
(260)
|
(278)
|
(280)
|
(307)
|
(294)
|
(274)
|
(285)
|
(302)
|
(323)
|
(338)
|
(329)
|
(344)
|
(355)
|
(352)
|
(308)
|
(338)
|
(369)
|
(383)
|
(476)
|
|
Income from Continuing Operations |
119
|
159
|
157
|
153
|
211
|
252
|
302
|
316
|
276
|
297
|
290
|
322
|
364
|
384
|
421
|
431
|
481
|
487
|
500
|
553
|
541
|
523
|
564
|
608
|
613
|
676
|
647
|
603
|
629
|
670
|
716
|
752
|
729
|
763
|
789
|
781
|
895
|
965
|
1 033
|
1 062
|
1 052
|
|
Net Income (Common) |
119
N/A
|
159
+34%
|
157
-1%
|
153
-2%
|
211
+37%
|
252
+20%
|
302
+20%
|
316
+5%
|
276
-13%
|
297
+7%
|
290
-2%
|
322
+11%
|
364
+13%
|
384
+6%
|
421
+10%
|
431
+2%
|
481
+12%
|
487
+1%
|
500
+3%
|
553
+11%
|
541
-2%
|
523
-3%
|
564
+8%
|
608
+8%
|
613
+1%
|
676
+10%
|
647
-4%
|
603
-7%
|
629
+4%
|
670
+7%
|
716
+7%
|
752
+5%
|
729
-3%
|
763
+5%
|
789
+3%
|
781
-1%
|
895
+15%
|
965
+8%
|
1 033
+7%
|
1 062
+3%
|
1 052
-1%
|
|
EPS (Diluted) |
11.23
N/A
|
15.03
+34%
|
14.83
-1%
|
14.47
-2%
|
19.82
+37%
|
23.77
+20%
|
28.49
+20%
|
29.84
+5%
|
26.02
-13%
|
27.99
+8%
|
27.37
-2%
|
30.41
+11%
|
34.21
+12%
|
36.18
+6%
|
39.68
+10%
|
40.65
+2%
|
45.26
+11%
|
45.89
+1%
|
47.18
+3%
|
52.02
+10%
|
50.91
-2%
|
49.23
-3%
|
53.05
+8%
|
57.19
+8%
|
57.73
+1%
|
63.62
+10%
|
60.93
-4%
|
56.77
-7%
|
59.16
+4%
|
63.06
+7%
|
67.39
+7%
|
70.76
+5%
|
68.59
-3%
|
71.84
+5%
|
74.21
+3%
|
73.5
-1%
|
84.24
+15%
|
90.82
+8%
|
97.23
+7%
|
99.98
+3%
|
98.99
-1%
|