Ina Research Inc
TSE:2176
Income Statement
Earnings Waterfall
Ina Research Inc
Income Statement
Ina Research Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2 861
N/A
|
2 899
+1%
|
2 988
+3%
|
2 870
-4%
|
2 891
+1%
|
2 595
-10%
|
2 518
-3%
|
2 536
+1%
|
2 778
+10%
|
2 851
+3%
|
2 815
-1%
|
2 696
-4%
|
2 995
+11%
|
2 706
-10%
|
2 382
-12%
|
2 594
+9%
|
2 117
-18%
|
2 246
+6%
|
2 453
+9%
|
2 059
-16%
|
2 296
+12%
|
2 200
-4%
|
2 298
+4%
|
2 556
+11%
|
2 426
-5%
|
2 423
0%
|
2 438
+1%
|
2 556
+5%
|
2 585
+1%
|
2 818
+9%
|
2 933
+4%
|
2 754
-6%
|
2 862
+4%
|
2 706
-5%
|
3 031
+12%
|
3 022
0%
|
2 929
-3%
|
3 018
+3%
|
3 071
+2%
|
3 148
+3%
|
3 205
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 173)
|
(2 244)
|
(2 309)
|
(2 200)
|
(2 270)
|
(2 079)
|
(2 059)
|
(2 035)
|
(2 142)
|
(2 198)
|
(2 152)
|
(2 129)
|
(2 383)
|
(2 254)
|
(1 993)
|
(2 125)
|
(1 754)
|
(1 774)
|
(1 871)
|
(1 593)
|
(1 713)
|
(1 579)
|
(1 647)
|
(1 788)
|
(1 715)
|
(1 769)
|
(1 862)
|
(1 942)
|
(1 923)
|
(2 093)
|
(2 113)
|
(1 996)
|
(2 079)
|
(1 927)
|
(2 065)
|
(2 042)
|
(2 021)
|
(2 076)
|
(2 193)
|
(2 197)
|
(2 162)
|
|
| Gross Profit |
688
N/A
|
655
-5%
|
679
+4%
|
671
-1%
|
621
-7%
|
515
-17%
|
459
-11%
|
502
+9%
|
637
+27%
|
653
+3%
|
663
+2%
|
567
-14%
|
612
+8%
|
452
-26%
|
389
-14%
|
469
+21%
|
362
-23%
|
472
+30%
|
581
+23%
|
465
-20%
|
583
+25%
|
621
+7%
|
651
+5%
|
769
+18%
|
711
-8%
|
654
-8%
|
576
-12%
|
614
+7%
|
662
+8%
|
725
+10%
|
819
+13%
|
758
-8%
|
784
+3%
|
779
-1%
|
966
+24%
|
980
+1%
|
908
-7%
|
942
+4%
|
878
-7%
|
951
+8%
|
1 043
+10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(720)
|
(721)
|
(684)
|
(649)
|
(610)
|
(569)
|
(559)
|
(550)
|
(570)
|
(566)
|
(556)
|
(563)
|
(564)
|
(604)
|
(609)
|
(598)
|
(570)
|
(1 352)
|
(1 099)
|
(1 083)
|
(526)
|
(524)
|
(498)
|
(492)
|
(514)
|
(526)
|
(537)
|
(547)
|
(568)
|
(573)
|
(643)
|
(667)
|
(722)
|
(743)
|
(770)
|
(766)
|
(703)
|
(660)
|
(641)
|
(660)
|
(691)
|
|
| Selling, General & Administrative |
(719)
|
(721)
|
(684)
|
(649)
|
(542)
|
(569)
|
(555)
|
(550)
|
(511)
|
(566)
|
(556)
|
(563)
|
(499)
|
(604)
|
(609)
|
(599)
|
(469)
|
(517)
|
(534)
|
(532)
|
(483)
|
(524)
|
(498)
|
(492)
|
(476)
|
(526)
|
(537)
|
(547)
|
(509)
|
(573)
|
(643)
|
(667)
|
(640)
|
(753)
|
(770)
|
(766)
|
(631)
|
(669)
|
(641)
|
(660)
|
(615)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(69)
|
|
| 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
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
(834)
|
(564)
|
(551)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
10
|
0
|
(0)
|
(0)
|
9
|
(0)
|
0
|
(0)
|
|
| Operating Income |
(31)
N/A
|
(66)
-113%
|
(5)
+93%
|
22
N/A
|
11
-51%
|
(54)
N/A
|
(100)
-84%
|
(48)
+51%
|
66
N/A
|
88
+32%
|
107
+22%
|
4
-96%
|
47
+1 056%
|
(152)
N/A
|
(220)
-45%
|
(130)
+41%
|
(208)
-60%
|
(880)
-324%
|
(518)
+41%
|
(617)
-19%
|
56
N/A
|
97
+72%
|
153
+58%
|
277
+82%
|
196
-29%
|
128
-35%
|
39
-70%
|
67
+72%
|
93
+40%
|
152
+63%
|
177
+16%
|
91
-49%
|
62
-32%
|
36
-42%
|
196
+444%
|
213
+9%
|
205
-4%
|
282
+37%
|
237
-16%
|
291
+23%
|
352
+21%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(35)
|
(31)
|
(22)
|
(30)
|
(42)
|
(46)
|
(42)
|
(29)
|
(31)
|
(25)
|
(25)
|
(21)
|
(19)
|
(20)
|
(27)
|
(39)
|
(44)
|
(52)
|
(53)
|
(45)
|
(46)
|
(39)
|
(37)
|
(43)
|
(47)
|
(44)
|
(43)
|
(45)
|
(37)
|
(35)
|
(33)
|
(33)
|
(32)
|
(32)
|
(33)
|
(32)
|
(30)
|
(29)
|
(28)
|
(24)
|
(20)
|
|
| Non-Reccuring Items |
(71)
|
(76)
|
(76)
|
(9)
|
(8)
|
(4)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(270)
|
(283)
|
(834)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
18
|
18
|
9
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
1
|
2
|
55
|
74
|
80
|
79
|
25
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
(117)
|
(118)
|
0
|
(112)
|
5
|
6
|
4
|
0
|
18
|
18
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
16
|
16
|
18
|
21
|
12
|
12
|
13
|
11
|
14
|
14
|
11
|
5
|
4
|
3
|
15
|
25
|
(95)
|
23
|
11
|
8
|
14
|
13
|
12
|
13
|
7
|
21
|
5
|
4
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
6
|
7
|
8
|
|
| Pre-Tax Income |
(121)
N/A
|
(155)
-29%
|
(29)
+81%
|
77
N/A
|
53
-32%
|
(13)
N/A
|
(104)
-681%
|
(59)
+43%
|
49
N/A
|
77
+55%
|
92
+20%
|
(12)
N/A
|
32
N/A
|
(169)
N/A
|
(619)
-267%
|
(546)
+12%
|
(1 181)
-116%
|
(1 021)
+14%
|
(554)
+46%
|
(648)
-17%
|
28
N/A
|
70
+149%
|
146
+109%
|
266
+82%
|
173
-35%
|
104
-40%
|
(1)
N/A
|
24
N/A
|
61
+151%
|
120
+98%
|
146
+21%
|
59
-59%
|
40
-33%
|
4
-91%
|
182
+4 872%
|
201
+11%
|
186
-8%
|
256
+38%
|
215
-16%
|
273
+27%
|
340
+24%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
11
|
20
|
(21)
|
(62)
|
(38)
|
(14)
|
11
|
22
|
(34)
|
(49)
|
(52)
|
(11)
|
(24)
|
34
|
(101)
|
(121)
|
(62)
|
(129)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(24)
|
(24)
|
(24)
|
(24)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
(13)
|
(8)
|
47
|
51
|
34
|
25
|
(5)
|
|
| Income from Continuing Operations |
(109)
|
(136)
|
(51)
|
15
|
15
|
(27)
|
(93)
|
(38)
|
15
|
28
|
40
|
(23)
|
8
|
(136)
|
(720)
|
(667)
|
(1 243)
|
(1 150)
|
(557)
|
(652)
|
21
|
63
|
139
|
258
|
149
|
80
|
(24)
|
0
|
57
|
116
|
142
|
56
|
37
|
1
|
169
|
193
|
233
|
307
|
249
|
298
|
335
|
|
| Income to Minority Interest |
(1)
|
(0)
|
(20)
|
(22)
|
(21)
|
33
|
54
|
56
|
55
|
0
|
(1)
|
(1)
|
0
|
0
|
40
|
39
|
39
|
40
|
0
|
3
|
11
|
11
|
1
|
(1)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(111)
N/A
|
(136)
-23%
|
(71)
+48%
|
(8)
+89%
|
(6)
+15%
|
6
N/A
|
(39)
N/A
|
19
N/A
|
71
+281%
|
28
-60%
|
40
+42%
|
(23)
N/A
|
8
N/A
|
(135)
N/A
|
(681)
-403%
|
(628)
+8%
|
(1 204)
-92%
|
(1 111)
+8%
|
(557)
+50%
|
(649)
-17%
|
32
N/A
|
74
+130%
|
139
+90%
|
258
+85%
|
142
-45%
|
73
-49%
|
(22)
N/A
|
2
N/A
|
57
+2 231%
|
116
+105%
|
142
+22%
|
56
-61%
|
37
-34%
|
1
-97%
|
169
+13 903%
|
193
+14%
|
233
+21%
|
307
+32%
|
249
-19%
|
298
+20%
|
335
+12%
|
|
| EPS (Diluted) |
-36.83
N/A
|
-45.23
-23%
|
-23.6
+48%
|
-2.5
+89%
|
-2.15
+14%
|
1.87
N/A
|
-13.09
N/A
|
6.16
N/A
|
23.49
+281%
|
9.31
-60%
|
13.17
+41%
|
-7.8
N/A
|
2.76
N/A
|
-45.15
N/A
|
-226.86
-402%
|
-209.16
+8%
|
-401.6
-92%
|
-370.16
+8%
|
-185.69
+50%
|
-216.36
-17%
|
10.63
N/A
|
24.49
+130%
|
46.48
+90%
|
85.86
+85%
|
47.29
-45%
|
24.25
-49%
|
-7.33
N/A
|
0.79
N/A
|
18.91
+2 294%
|
38.73
+105%
|
47.25
+22%
|
18.55
-61%
|
12.2
-34%
|
0.4
-97%
|
56.27
+13 968%
|
64.3
+14%
|
77.62
+21%
|
102.31
+32%
|
83.05
-19%
|
99.36
+20%
|
111.66
+12%
|
|