Soliton Systems KK
TSE:3040
Income Statement
Earnings Waterfall
Soliton Systems KK
Revenue
|
19.1B
JPY
|
Cost of Revenue
|
-10.5B
JPY
|
Gross Profit
|
8.6B
JPY
|
Operating Expenses
|
-6B
JPY
|
Operating Income
|
2.6B
JPY
|
Other Expenses
|
-672m
JPY
|
Net Income
|
1.9B
JPY
|
Income Statement
Soliton Systems KK
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 721
N/A
|
11 162
+4%
|
11 004
-1%
|
11 509
+5%
|
11 996
+4%
|
12 440
+4%
|
13 029
+5%
|
13 404
+3%
|
10 278
-23%
|
14 253
+39%
|
14 586
+2%
|
15 310
+5%
|
15 998
+4%
|
16 669
+4%
|
17 210
+3%
|
16 849
-2%
|
16 467
-2%
|
15 577
-5%
|
15 303
-2%
|
14 928
-2%
|
15 266
+2%
|
15 322
+0%
|
15 540
+1%
|
16 319
+5%
|
15 552
-5%
|
15 684
+1%
|
15 568
-1%
|
15 549
0%
|
16 457
+6%
|
17 403
+6%
|
17 602
+1%
|
17 335
-2%
|
17 389
+0%
|
17 336
0%
|
17 566
+1%
|
19 159
+9%
|
19 757
+3%
|
19 590
-1%
|
19 683
+0%
|
18 947
-4%
|
19 058
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 506)
|
(6 574)
|
(6 456)
|
(6 750)
|
(7 103)
|
(7 371)
|
(7 708)
|
(8 014)
|
(6 311)
|
(8 788)
|
(8 995)
|
(9 526)
|
(9 653)
|
(9 893)
|
(10 099)
|
(9 468)
|
(9 429)
|
(8 842)
|
(8 705)
|
(8 517)
|
(8 423)
|
(8 417)
|
(8 745)
|
(9 220)
|
(8 903)
|
(8 958)
|
(8 503)
|
(8 378)
|
(8 911)
|
(9 360)
|
(9 542)
|
(9 618)
|
(9 565)
|
(9 781)
|
(10 129)
|
(11 610)
|
(12 126)
|
(11 906)
|
(11 743)
|
(10 695)
|
(10 497)
|
|
Gross Profit |
4 215
N/A
|
4 588
+9%
|
4 547
-1%
|
4 759
+5%
|
4 893
+3%
|
5 069
+4%
|
5 321
+5%
|
5 390
+1%
|
3 967
-26%
|
5 465
+38%
|
5 591
+2%
|
5 784
+3%
|
6 345
+10%
|
6 776
+7%
|
7 111
+5%
|
7 381
+4%
|
7 038
-5%
|
6 735
-4%
|
6 598
-2%
|
6 411
-3%
|
6 843
+7%
|
6 905
+1%
|
6 795
-2%
|
7 099
+4%
|
6 649
-6%
|
6 726
+1%
|
7 065
+5%
|
7 171
+2%
|
7 546
+5%
|
8 043
+7%
|
8 060
+0%
|
7 717
-4%
|
7 824
+1%
|
7 555
-3%
|
7 437
-2%
|
7 549
+2%
|
7 631
+1%
|
7 684
+1%
|
7 940
+3%
|
8 252
+4%
|
8 561
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 579)
|
(3 632)
|
(3 658)
|
(3 759)
|
(3 899)
|
(3 996)
|
(4 291)
|
(4 403)
|
(3 515)
|
(5 300)
|
(4 771)
|
(4 941)
|
(5 086)
|
(5 251)
|
(5 374)
|
(5 464)
|
(5 513)
|
(5 609)
|
(5 504)
|
(5 549)
|
(5 476)
|
(5 532)
|
(5 575)
|
(5 607)
|
(5 568)
|
(5 673)
|
(5 571)
|
(5 511)
|
(5 680)
|
(5 511)
|
(5 503)
|
(5 478)
|
(5 457)
|
(5 546)
|
(5 609)
|
(5 654)
|
(5 595)
|
(5 607)
|
(5 674)
|
(5 723)
|
(5 953)
|
|
Selling, General & Administrative |
(3 579)
|
(3 632)
|
(3 658)
|
(3 759)
|
(3 899)
|
(3 996)
|
(4 291)
|
(4 401)
|
(3 514)
|
(4 712)
|
(4 769)
|
(4 941)
|
(4 413)
|
(5 251)
|
(5 372)
|
(5 464)
|
(5 021)
|
(5 450)
|
(5 504)
|
(5 547)
|
(4 935)
|
(5 348)
|
(5 390)
|
(5 422)
|
(4 800)
|
(5 672)
|
(5 573)
|
(5 512)
|
(4 803)
|
(5 511)
|
(5 500)
|
(5 476)
|
(4 584)
|
(5 543)
|
(5 608)
|
(5 652)
|
(4 727)
|
(5 605)
|
(5 672)
|
(5 721)
|
(5 952)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(672)
|
0
|
0
|
0
|
(491)
|
0
|
0
|
0
|
(539)
|
(182)
|
0
|
0
|
(768)
|
0
|
0
|
0
|
(875)
|
0
|
0
|
0
|
(871)
|
0
|
0
|
0
|
(866)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(1)
|
(588)
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(159)
|
0
|
(2)
|
(2)
|
(1)
|
(185)
|
(185)
|
0
|
(1)
|
2
|
1
|
(2)
|
0
|
(3)
|
0
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Operating Income |
636
N/A
|
956
+50%
|
889
-7%
|
1 000
+12%
|
994
-1%
|
1 073
+8%
|
1 031
-4%
|
987
-4%
|
452
-54%
|
165
-63%
|
820
+397%
|
843
+3%
|
1 259
+49%
|
1 525
+21%
|
1 737
+14%
|
1 917
+10%
|
1 525
-20%
|
1 126
-26%
|
1 094
-3%
|
862
-21%
|
1 367
+59%
|
1 373
+0%
|
1 220
-11%
|
1 492
+22%
|
1 081
-28%
|
1 053
-3%
|
1 494
+42%
|
1 660
+11%
|
1 866
+12%
|
2 532
+36%
|
2 557
+1%
|
2 239
-12%
|
2 367
+6%
|
2 009
-15%
|
1 828
-9%
|
1 895
+4%
|
2 036
+7%
|
2 077
+2%
|
2 266
+9%
|
2 529
+12%
|
2 608
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
25
|
17
|
2
|
(6)
|
23
|
(13)
|
24
|
9
|
(13)
|
(37)
|
(188)
|
(183)
|
(46)
|
(51)
|
142
|
199
|
108
|
315
|
209
|
209
|
121
|
(74)
|
(65)
|
(166)
|
(54)
|
(65)
|
(11)
|
76
|
73
|
159
|
151
|
103
|
96
|
74
|
118
|
161
|
81
|
62
|
106
|
183
|
171
|
|
Non-Reccuring Items |
145
|
66
|
65
|
(3)
|
(87)
|
(96)
|
(94)
|
(94)
|
(586)
|
0
|
(586)
|
(621)
|
(117)
|
(118)
|
(125)
|
(72)
|
(158)
|
0
|
(383)
|
(585)
|
(732)
|
(763)
|
(533)
|
(350)
|
(41)
|
(39)
|
(36)
|
(314)
|
(417)
|
(390)
|
(369)
|
(69)
|
19
|
31
|
33
|
36
|
107
|
88
|
38
|
10
|
(43)
|
|
Gain/Loss on Disposition of Assets |
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
1
|
3
|
3
|
0
|
0
|
0
|
(31)
|
0
|
0
|
(6)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
10
|
10
|
2
|
0
|
0
|
0
|
0
|
30
|
|
Total Other Income |
(14)
|
(42)
|
(47)
|
(44)
|
(49)
|
(5)
|
(4)
|
(2)
|
0
|
(9)
|
(6)
|
(10)
|
1
|
2
|
2
|
1
|
0
|
6
|
(4)
|
(1)
|
(2)
|
8
|
24
|
22
|
25
|
24
|
9
|
15
|
8
|
(5)
|
(2)
|
4
|
31
|
76
|
96
|
109
|
92
|
90
|
73
|
66
|
42
|
|
Pre-Tax Income |
796
N/A
|
1 001
+26%
|
910
-9%
|
947
+4%
|
881
-7%
|
958
+9%
|
956
0%
|
900
-6%
|
(147)
N/A
|
125
N/A
|
46
-63%
|
35
-24%
|
1 103
+3 051%
|
1 358
+23%
|
1 757
+29%
|
2 048
+17%
|
1 478
-28%
|
1 447
-2%
|
918
-37%
|
485
-47%
|
723
+49%
|
544
-25%
|
646
+19%
|
992
+54%
|
1 009
+2%
|
971
-4%
|
1 454
+50%
|
1 437
-1%
|
1 530
+6%
|
2 296
+50%
|
2 337
+2%
|
2 285
-2%
|
2 523
+10%
|
2 200
-13%
|
2 085
-5%
|
2 203
+6%
|
2 316
+5%
|
2 317
+0%
|
2 483
+7%
|
2 788
+12%
|
2 808
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
10
|
(124)
|
(84)
|
(313)
|
(397)
|
(324)
|
(357)
|
(375)
|
(154)
|
(302)
|
(264)
|
(275)
|
(440)
|
(505)
|
(664)
|
(732)
|
(550)
|
(548)
|
(404)
|
(315)
|
(393)
|
(299)
|
(290)
|
(323)
|
(349)
|
(342)
|
(474)
|
(71)
|
(48)
|
(256)
|
(260)
|
(672)
|
(651)
|
(554)
|
(523)
|
(536)
|
(731)
|
(732)
|
(789)
|
(898)
|
(874)
|
|
Income from Continuing Operations |
806
|
877
|
826
|
634
|
484
|
634
|
599
|
524
|
(301)
|
(177)
|
(218)
|
(240)
|
663
|
853
|
1 093
|
1 316
|
928
|
899
|
514
|
170
|
330
|
245
|
356
|
669
|
660
|
629
|
980
|
1 366
|
1 482
|
2 040
|
2 077
|
1 613
|
1 872
|
1 646
|
1 562
|
1 667
|
1 585
|
1 585
|
1 694
|
1 890
|
1 934
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
|
Net Income (Common) |
806
N/A
|
877
+9%
|
826
-6%
|
634
-23%
|
484
-24%
|
634
+31%
|
598
-6%
|
525
-12%
|
(301)
N/A
|
(176)
+42%
|
(215)
-22%
|
(240)
-12%
|
664
N/A
|
852
+28%
|
1 092
+28%
|
1 315
+20%
|
929
-29%
|
900
-3%
|
516
-43%
|
171
-67%
|
329
+92%
|
244
-26%
|
354
+45%
|
668
+89%
|
660
-1%
|
630
-5%
|
980
+56%
|
1 369
+40%
|
1 483
+8%
|
2 040
+38%
|
2 079
+2%
|
1 613
-22%
|
1 872
+16%
|
1 647
-12%
|
1 561
-5%
|
1 667
+7%
|
1 587
-5%
|
1 588
+0%
|
1 697
+7%
|
1 892
+11%
|
1 936
+2%
|
|
EPS (Diluted) |
40.92
N/A
|
44.53
+9%
|
43.95
-1%
|
33.71
-23%
|
25.72
-24%
|
33.65
+31%
|
31.81
-5%
|
27.92
-12%
|
-15.97
N/A
|
-9.36
+41%
|
-11.43
-22%
|
-12.43
-9%
|
34.75
N/A
|
43.69
+26%
|
56
+28%
|
67.43
+20%
|
47.73
-29%
|
46.15
-3%
|
26.46
-43%
|
8.81
-67%
|
16.96
+93%
|
12.86
-24%
|
18.67
+45%
|
35.23
+89%
|
34.81
-1%
|
33.23
-5%
|
51.69
+56%
|
72.21
+40%
|
78.26
+8%
|
109.81
+40%
|
112.32
+2%
|
87.14
-22%
|
101.14
+16%
|
88.98
-12%
|
84.66
-5%
|
90.01
+6%
|
85.71
-5%
|
85.74
+0%
|
91.63
+7%
|
102.1
+11%
|
104.51
+2%
|