Atom Livin Tech Co Ltd
TSE:3426
Atom Livin Tech Co Ltd
TSE:3426
Price:
1 320 JPY
0.3%
Updated:
Apr 19, 2024
Income Statement
Earnings Waterfall
Atom Livin Tech Co Ltd
Atom Livin Tech Co Ltd
|
Revenue
|
10.4B
JPY
|
|
Cost of Revenue
|
-7.8B
JPY
|
|
Gross Profit
|
2.6B
JPY
|
|
Operating Expenses
|
-2.2B
JPY
|
|
Operating Income
|
353.5m
JPY
|
|
Other Expenses
|
-90.2m
JPY
|
|
Net Income
|
263.4m
JPY
|
Income Statement
Atom Livin Tech Co Ltd
Atom Livin Tech Co Ltd
Currency: JPY
| 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 |
9 087
N/A
|
9 440
+4%
|
9 708
+3%
|
9 540
-2%
|
9 400
-1%
|
9 303
-1%
|
9 301
0%
|
9 464
+2%
|
9 616
+2%
|
9 742
+1%
|
9 914
+2%
|
10 130
+2%
|
10 350
+2%
|
10 502
+1%
|
10 532
+0%
|
10 555
+0%
|
10 544
0%
|
10 494
0%
|
10 484
0%
|
10 450
0%
|
10 484
+0%
|
10 506
+0%
|
10 590
+1%
|
10 686
+1%
|
10 772
+1%
|
10 753
0%
|
10 394
-3%
|
10 038
-3%
|
9 680
-4%
|
9 487
-2%
|
9 627
+1%
|
9 745
+1%
|
9 871
+1%
|
9 941
+1%
|
9 991
+1%
|
10 118
+1%
|
10 201
+1%
|
10 306
+1%
|
10 416
+1%
|
10 369
0%
|
10 421
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 529)
|
(6 789)
|
(7 002)
|
(6 903)
|
(6 815)
|
(6 761)
|
(6 769)
|
(6 901)
|
(7 057)
|
(7 181)
|
(7 318)
|
(7 478)
|
(7 641)
|
(7 726)
|
(7 744)
|
(7 744)
|
(7 693)
|
(7 653)
|
(7 622)
|
(7 589)
|
(7 603)
|
(7 612)
|
(7 680)
|
(7 723)
|
(7 772)
|
(7 736)
|
(7 438)
|
(7 178)
|
(6 913)
|
(6 781)
|
(6 892)
|
(6 987)
|
(7 090)
|
(7 171)
|
(7 234)
|
(7 382)
|
(7 511)
|
(7 653)
|
(7 786)
|
(7 772)
|
(7 849)
|
|
| Gross Profit |
2 558
N/A
|
2 650
+4%
|
2 707
+2%
|
2 637
-3%
|
2 585
-2%
|
2 543
-2%
|
2 532
0%
|
2 563
+1%
|
2 560
0%
|
2 561
+0%
|
2 595
+1%
|
2 652
+2%
|
2 710
+2%
|
2 776
+2%
|
2 788
+0%
|
2 812
+1%
|
2 851
+1%
|
2 841
0%
|
2 862
+1%
|
2 862
+0%
|
2 881
+1%
|
2 894
+0%
|
2 910
+1%
|
2 963
+2%
|
3 001
+1%
|
3 017
+1%
|
2 956
-2%
|
2 860
-3%
|
2 767
-3%
|
2 706
-2%
|
2 735
+1%
|
2 758
+1%
|
2 781
+1%
|
2 770
0%
|
2 757
0%
|
2 736
-1%
|
2 691
-2%
|
2 653
-1%
|
2 629
-1%
|
2 597
-1%
|
2 572
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 928)
|
(1 954)
|
(2 029)
|
(2 058)
|
(2 069)
|
(2 081)
|
(2 089)
|
(2 108)
|
(2 143)
|
(2 165)
|
(2 275)
|
(2 268)
|
(2 300)
|
(2 310)
|
(2 216)
|
(2 237)
|
(2 242)
|
(2 255)
|
(2 232)
|
(2 231)
|
(2 223)
|
(2 217)
|
(2 245)
|
(2 256)
|
(2 275)
|
(2 296)
|
(2 275)
|
(2 250)
|
(2 199)
|
(2 142)
|
(2 104)
|
(2 098)
|
(2 108)
|
(2 126)
|
(2 179)
|
(2 237)
|
(2 238)
|
(2 253)
|
(2 255)
|
(2 227)
|
(2 218)
|
|
| Selling, General & Administrative |
(1 928)
|
(1 954)
|
(1 863)
|
(2 058)
|
(2 070)
|
(2 081)
|
(1 780)
|
(2 108)
|
(2 144)
|
(2 166)
|
(1 983)
|
(2 266)
|
(2 300)
|
(2 310)
|
(1 927)
|
(2 237)
|
(2 242)
|
(2 255)
|
(1 957)
|
(2 231)
|
(2 223)
|
(2 217)
|
(1 964)
|
(2 256)
|
(2 275)
|
(2 296)
|
(2 080)
|
(2 250)
|
(2 199)
|
(2 142)
|
(1 924)
|
(2 098)
|
(2 108)
|
(2 126)
|
(1 886)
|
(2 237)
|
(2 238)
|
(2 253)
|
(1 973)
|
(2 219)
|
(2 218)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(166)
|
0
|
0
|
0
|
(194)
|
0
|
0
|
0
|
(210)
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
(275)
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(180)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
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)
|
(0)
|
|
| Operating Income |
630
N/A
|
696
+11%
|
677
-3%
|
580
-14%
|
515
-11%
|
462
-10%
|
443
-4%
|
455
+3%
|
416
-9%
|
396
-5%
|
321
-19%
|
384
+20%
|
410
+7%
|
466
+14%
|
572
+23%
|
574
+0%
|
608
+6%
|
586
-4%
|
630
+7%
|
631
+0%
|
658
+4%
|
677
+3%
|
665
-2%
|
707
+6%
|
726
+3%
|
721
-1%
|
681
-6%
|
610
-10%
|
568
-7%
|
564
-1%
|
631
+12%
|
660
+5%
|
673
+2%
|
645
-4%
|
577
-10%
|
499
-14%
|
453
-9%
|
401
-12%
|
374
-7%
|
370
-1%
|
354
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4
|
(3)
|
7
|
(3)
|
(3)
|
6
|
15
|
4
|
4
|
5
|
17
|
14
|
12
|
10
|
12
|
18
|
19
|
20
|
15
|
13
|
16
|
16
|
16
|
13
|
14
|
14
|
18
|
5
|
2
|
6
|
22
|
21
|
25
|
24
|
28
|
30
|
27
|
27
|
31
|
30
|
28
|
|
| Non-Reccuring Items |
(4)
|
(4)
|
(24)
|
(24)
|
(20)
|
(23)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
0
|
(0)
|
(31)
|
(31)
|
(32)
|
(32)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(29)
|
(29)
|
(30)
|
(29)
|
(0)
|
0
|
0
|
(0)
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Total Other Income |
35
|
39
|
31
|
43
|
43
|
40
|
30
|
40
|
41
|
42
|
32
|
35
|
33
|
17
|
9
|
(5)
|
(7)
|
6
|
11
|
13
|
10
|
7
|
7
|
10
|
10
|
9
|
8
|
17
|
16
|
23
|
3
|
7
|
6
|
(1)
|
1
|
3
|
11
|
13
|
10
|
12
|
10
|
|
| Pre-Tax Income |
665
N/A
|
728
+9%
|
691
-5%
|
596
-14%
|
536
-10%
|
486
-9%
|
486
+0%
|
496
+2%
|
457
-8%
|
440
-4%
|
367
-17%
|
433
+18%
|
454
+5%
|
463
+2%
|
560
+21%
|
556
-1%
|
589
+6%
|
610
+4%
|
655
+7%
|
656
+0%
|
683
+4%
|
699
+2%
|
658
-6%
|
701
+7%
|
720
+3%
|
715
-1%
|
706
-1%
|
632
-10%
|
587
-7%
|
592
+1%
|
649
+10%
|
681
+5%
|
697
+2%
|
661
-5%
|
606
-8%
|
532
-12%
|
483
-9%
|
433
-10%
|
407
-6%
|
413
+1%
|
392
-5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(272)
|
(279)
|
(275)
|
(229)
|
(200)
|
(187)
|
(179)
|
(180)
|
(161)
|
(147)
|
(123)
|
(147)
|
(152)
|
(146)
|
(178)
|
(178)
|
(190)
|
(195)
|
(208)
|
(213)
|
(218)
|
(222)
|
(223)
|
(239)
|
(246)
|
(244)
|
(223)
|
(192)
|
(174)
|
(181)
|
(208)
|
(223)
|
(230)
|
(214)
|
(194)
|
(129)
|
(74)
|
(74)
|
(60)
|
(102)
|
(129)
|
|
| Income from Continuing Operations |
393
|
449
|
416
|
367
|
335
|
299
|
308
|
316
|
295
|
293
|
244
|
286
|
302
|
317
|
382
|
379
|
399
|
415
|
447
|
444
|
465
|
477
|
435
|
462
|
473
|
471
|
483
|
440
|
413
|
412
|
441
|
458
|
468
|
447
|
412
|
403
|
409
|
358
|
347
|
311
|
263
|
|
| Net Income (Common) |
393
N/A
|
449
+14%
|
416
-7%
|
367
-12%
|
335
-9%
|
299
-11%
|
308
+3%
|
316
+3%
|
295
-7%
|
293
-1%
|
244
-17%
|
286
+17%
|
302
+5%
|
317
+5%
|
382
+21%
|
379
-1%
|
399
+5%
|
415
+4%
|
447
+8%
|
444
-1%
|
465
+5%
|
477
+3%
|
435
-9%
|
462
+6%
|
473
+2%
|
471
0%
|
483
+2%
|
440
-9%
|
413
-6%
|
412
0%
|
441
+7%
|
458
+4%
|
468
+2%
|
447
-4%
|
412
-8%
|
403
-2%
|
409
+1%
|
358
-12%
|
347
-3%
|
311
-10%
|
263
-15%
|
|
| EPS (Diluted) |
98.3
N/A
|
112.32
+14%
|
104.36
-7%
|
91.8
-12%
|
83.8
-9%
|
74.7
-11%
|
77.1
+3%
|
79
+2%
|
73.84
-7%
|
73.17
-1%
|
61.25
-16%
|
71.45
+17%
|
75.37
+5%
|
79.3
+5%
|
95.85
+21%
|
94.62
-1%
|
99.77
+5%
|
104
+4%
|
112.03
+8%
|
111.18
-1%
|
116.57
+5%
|
119.51
+3%
|
108.95
-9%
|
115.88
+6%
|
118.68
+2%
|
118.12
0%
|
121.03
+2%
|
110.31
-9%
|
103.41
-6%
|
103.18
0%
|
110.6
+7%
|
114.79
+4%
|
117.27
+2%
|
112.07
-4%
|
103.32
-8%
|
101.04
-2%
|
102.46
+1%
|
89.83
-12%
|
86.95
-3%
|
77.96
-10%
|
66.02
-15%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
