Studio Atao Co Ltd
TSE:3550
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Studio Atao Co Ltd
TSE:3550
|
JP |
|
Intevac Inc
NASDAQ:IVAC
|
US |
Income Statement
Earnings Waterfall
Studio Atao Co Ltd
Income Statement
Studio Atao Co Ltd
| Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Revenue |
3 214
N/A
|
3 343
+4%
|
3 441
+3%
|
3 701
+8%
|
3 915
+6%
|
4 116
+5%
|
4 214
+2%
|
4 253
+1%
|
4 324
+2%
|
4 235
-2%
|
4 143
-2%
|
3 518
-15%
|
3 587
+2%
|
3 698
+3%
|
4 005
+8%
|
4 202
+5%
|
3 927
-7%
|
3 765
-4%
|
3 616
-4%
|
3 791
+5%
|
3 823
+1%
|
3 736
-2%
|
3 709
-1%
|
3 336
-10%
|
3 180
-5%
|
3 222
+1%
|
3 241
+1%
|
3 258
+1%
|
3 394
+4%
|
3 580
+6%
|
3 696
+3%
|
3 902
+6%
|
3 954
+1%
|
4 018
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 197)
|
(1 253)
|
(1 311)
|
(1 409)
|
(1 491)
|
(1 564)
|
(1 585)
|
(1 592)
|
(1 601)
|
(1 550)
|
(1 493)
|
(1 260)
|
(1 278)
|
(1 317)
|
(1 472)
|
(1 550)
|
(1 464)
|
(1 410)
|
(1 331)
|
(1 300)
|
(1 269)
|
(1 198)
|
(1 268)
|
(1 170)
|
(1 123)
|
(1 143)
|
(1 052)
|
(1 062)
|
(1 114)
|
(1 192)
|
(1 230)
|
(1 300)
|
(1 296)
|
(1 298)
|
|
| Gross Profit |
2 017
N/A
|
2 090
+4%
|
2 130
+2%
|
2 293
+8%
|
2 424
+6%
|
2 552
+5%
|
2 629
+3%
|
2 661
+1%
|
2 724
+2%
|
2 685
-1%
|
2 650
-1%
|
2 258
-15%
|
2 310
+2%
|
2 380
+3%
|
2 534
+6%
|
2 652
+5%
|
2 463
-7%
|
2 355
-4%
|
2 285
-3%
|
2 491
+9%
|
2 555
+3%
|
2 537
-1%
|
2 441
-4%
|
2 166
-11%
|
2 056
-5%
|
2 078
+1%
|
2 190
+5%
|
2 196
+0%
|
2 280
+4%
|
2 388
+5%
|
2 466
+3%
|
2 601
+6%
|
2 658
+2%
|
2 721
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 488)
|
(1 529)
|
(1 578)
|
(1 703)
|
(1 766)
|
(1 792)
|
(1 886)
|
(1 936)
|
(1 997)
|
(1 929)
|
(1 862)
|
(1 714)
|
(1 853)
|
(2 030)
|
(2 440)
|
(2 624)
|
(2 520)
|
(2 460)
|
(2 272)
|
(2 399)
|
(2 539)
|
(2 620)
|
(2 698)
|
(2 467)
|
(2 322)
|
(2 237)
|
(2 066)
|
(2 078)
|
(2 128)
|
(2 237)
|
(2 283)
|
(2 406)
|
(2 478)
|
(2 523)
|
|
| Selling, General & Administrative |
(1 488)
|
(1 529)
|
(1 578)
|
(1 651)
|
(1 714)
|
(1 792)
|
(1 886)
|
(1 936)
|
(1 997)
|
(1 929)
|
(1 862)
|
(1 714)
|
(1 853)
|
(2 030)
|
(2 440)
|
(2 624)
|
(2 520)
|
(2 460)
|
(2 272)
|
(2 399)
|
(2 539)
|
(2 620)
|
(2 698)
|
(2 469)
|
(2 322)
|
(2 237)
|
(2 015)
|
(2 070)
|
(2 120)
|
(2 219)
|
(2 235)
|
(2 382)
|
(2 455)
|
(2 499)
|
|
| 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
|
(51)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
(52)
|
(52)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(8)
|
(8)
|
(18)
|
(0)
|
(24)
|
(24)
|
(24)
|
|
| Operating Income |
529
N/A
|
561
+6%
|
552
-2%
|
590
+7%
|
659
+12%
|
760
+15%
|
744
-2%
|
726
-2%
|
727
+0%
|
756
+4%
|
788
+4%
|
544
-31%
|
457
-16%
|
350
-23%
|
94
-73%
|
28
-70%
|
(57)
N/A
|
(105)
-83%
|
13
N/A
|
92
+621%
|
16
-83%
|
(83)
N/A
|
(257)
-208%
|
(302)
-17%
|
(266)
+12%
|
(159)
+40%
|
124
N/A
|
118
-5%
|
151
+29%
|
152
+0%
|
183
+20%
|
195
+7%
|
180
-8%
|
198
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
1
|
|
| Non-Reccuring Items |
0
|
(0)
|
(52)
|
0
|
0
|
(52)
|
(0)
|
0
|
0
|
0
|
(18)
|
(48)
|
(21)
|
(21)
|
(3)
|
17
|
(0)
|
0
|
1
|
11
|
4
|
3
|
2
|
0
|
(0)
|
9
|
(8)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(14)
|
(1)
|
1
|
4
|
4
|
3
|
4
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
5
|
6
|
6
|
6
|
2
|
1
|
1
|
1
|
15
|
15
|
15
|
15
|
2
|
4
|
3
|
3
|
4
|
0
|
1
|
2
|
|
| Pre-Tax Income |
515
N/A
|
560
+9%
|
502
-10%
|
594
+18%
|
662
+11%
|
712
+7%
|
746
+5%
|
726
-3%
|
727
+0%
|
757
+4%
|
771
+2%
|
497
-36%
|
435
-12%
|
327
-25%
|
92
-72%
|
47
-49%
|
(53)
N/A
|
(100)
-88%
|
15
N/A
|
104
+607%
|
18
-83%
|
(82)
N/A
|
(243)
-194%
|
(290)
-20%
|
(255)
+12%
|
(138)
+46%
|
115
N/A
|
120
+5%
|
153
+28%
|
153
0%
|
159
+4%
|
194
+22%
|
181
-7%
|
200
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(150)
|
(159)
|
(143)
|
(171)
|
(191)
|
(207)
|
(214)
|
(207)
|
(208)
|
(216)
|
(231)
|
(154)
|
(140)
|
(111)
|
(57)
|
(36)
|
(5)
|
10
|
(37)
|
(72)
|
(46)
|
(18)
|
14
|
36
|
24
|
(9)
|
(64)
|
(72)
|
(85)
|
(91)
|
(91)
|
(107)
|
(88)
|
(91)
|
|
| Income from Continuing Operations |
365
|
400
|
359
|
423
|
471
|
504
|
532
|
519
|
519
|
541
|
540
|
343
|
295
|
216
|
35
|
11
|
(58)
|
(90)
|
(22)
|
32
|
(29)
|
(100)
|
(229)
|
(255)
|
(230)
|
(147)
|
51
|
48
|
68
|
61
|
68
|
87
|
93
|
109
|
|
| Net Income (Common) |
365
N/A
|
400
+10%
|
359
-10%
|
423
+18%
|
471
+11%
|
504
+7%
|
532
+6%
|
519
-2%
|
519
0%
|
541
+4%
|
540
0%
|
343
-37%
|
295
-14%
|
216
-27%
|
35
-84%
|
11
-70%
|
(58)
N/A
|
(90)
-54%
|
(22)
+76%
|
32
N/A
|
(29)
N/A
|
(100)
-248%
|
(229)
-128%
|
(255)
-11%
|
(230)
+9%
|
(147)
+36%
|
51
N/A
|
48
-5%
|
68
+41%
|
61
-10%
|
68
+12%
|
87
+26%
|
93
+7%
|
109
+18%
|
|
| EPS (Diluted) |
16.97
N/A
|
31.03
+83%
|
27.86
-10%
|
32.77
+18%
|
36.52
+11%
|
39.13
+7%
|
41.48
+6%
|
40.66
-2%
|
39.85
-2%
|
41.96
+5%
|
41.9
0%
|
26.58
-37%
|
21.69
-18%
|
15.43
-29%
|
2.57
-83%
|
0.76
-70%
|
-4.17
N/A
|
-6.43
-54%
|
-1.56
+76%
|
2.32
N/A
|
-2.06
N/A
|
-7.16
-248%
|
-16.32
-128%
|
-18.17
-11%
|
-16.52
+9%
|
-10.6
+36%
|
3.65
N/A
|
3.5
-4%
|
4.93
+41%
|
4.43
-10%
|
4.95
+12%
|
6.25
+26%
|
6.69
+7%
|
7.9
+18%
|
|