OPTiM Corp
TSE:3694
Income Statement
Earnings Waterfall
OPTiM Corp
Revenue
|
10B
JPY
|
Cost of Revenue
|
-4.8B
JPY
|
Gross Profit
|
5.2B
JPY
|
Operating Expenses
|
-3B
JPY
|
Operating Income
|
2.3B
JPY
|
Other Expenses
|
-1B
JPY
|
Net Income
|
1.3B
JPY
|
Income Statement
OPTiM Corp
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 |
2 150
N/A
|
2 301
+7%
|
2 461
+7%
|
2 624
+7%
|
2 621
0%
|
2 830
+8%
|
2 968
+5%
|
3 081
+4%
|
3 315
+8%
|
3 384
+2%
|
3 530
+4%
|
3 814
+8%
|
4 211
+10%
|
4 395
+4%
|
4 763
+8%
|
5 011
+5%
|
5 469
+9%
|
5 589
+2%
|
6 059
+8%
|
6 359
+5%
|
6 729
+6%
|
6 934
+3%
|
6 844
-1%
|
7 029
+3%
|
7 518
+7%
|
7 824
+4%
|
7 988
+2%
|
8 105
+1%
|
8 311
+3%
|
8 572
+3%
|
8 941
+4%
|
9 247
+3%
|
9 277
+0%
|
9 352
+1%
|
9 510
+2%
|
10 009
+5%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(304)
|
(357)
|
(409)
|
(458)
|
(451)
|
(506)
|
(536)
|
(529)
|
(605)
|
(671)
|
(764)
|
(971)
|
(1 106)
|
(1 243)
|
(1 541)
|
(1 740)
|
(1 965)
|
(2 101)
|
(2 251)
|
(2 359)
|
(2 624)
|
(2 698)
|
(2 602)
|
(2 631)
|
(2 943)
|
(3 119)
|
(3 323)
|
(3 518)
|
(3 729)
|
(3 982)
|
(4 295)
|
(4 714)
|
(4 598)
|
(4 553)
|
(4 671)
|
(4 777)
|
|
Gross Profit |
1 845
N/A
|
1 945
+5%
|
2 052
+6%
|
2 167
+6%
|
2 170
+0%
|
2 325
+7%
|
2 432
+5%
|
2 552
+5%
|
2 709
+6%
|
2 713
+0%
|
2 766
+2%
|
2 843
+3%
|
3 104
+9%
|
3 151
+2%
|
3 223
+2%
|
3 270
+1%
|
3 503
+7%
|
3 488
0%
|
3 808
+9%
|
4 000
+5%
|
4 105
+3%
|
4 237
+3%
|
4 242
+0%
|
4 398
+4%
|
4 575
+4%
|
4 705
+3%
|
4 665
-1%
|
4 586
-2%
|
4 582
0%
|
4 591
+0%
|
4 646
+1%
|
4 533
-2%
|
4 679
+3%
|
4 799
+3%
|
4 840
+1%
|
5 232
+8%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 444)
|
(1 500)
|
(1 560)
|
(1 625)
|
(1 632)
|
(1 733)
|
(1 843)
|
(1 977)
|
(2 024)
|
(2 084)
|
(2 169)
|
(2 354)
|
(2 703)
|
(3 082)
|
(3 520)
|
(3 643)
|
(3 407)
|
(3 384)
|
(3 256)
|
(3 323)
|
(3 848)
|
(3 828)
|
(3 678)
|
(3 378)
|
(2 766)
|
(2 634)
|
(2 610)
|
(2 764)
|
(3 047)
|
(3 104)
|
(3 110)
|
(3 025)
|
(2 929)
|
(2 945)
|
(2 916)
|
(2 955)
|
|
Selling, General & Administrative |
(666)
|
(1 498)
|
(1 558)
|
(1 625)
|
(743)
|
(1 689)
|
(1 800)
|
(1 977)
|
(785)
|
(2 105)
|
(2 190)
|
(2 375)
|
(1 058)
|
(3 082)
|
(3 520)
|
(3 643)
|
(1 313)
|
(3 384)
|
(3 256)
|
(3 323)
|
(1 910)
|
(3 828)
|
(3 678)
|
(3 378)
|
(1 631)
|
(2 618)
|
(2 610)
|
(2 764)
|
(1 899)
|
(3 104)
|
(3 110)
|
(3 025)
|
(2 052)
|
(2 929)
|
(2 900)
|
(2 955)
|
|
Research & Development |
(770)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 225)
|
0
|
0
|
0
|
(1 627)
|
0
|
0
|
0
|
(2 077)
|
0
|
0
|
0
|
(1 938)
|
0
|
0
|
0
|
(1 135)
|
0
|
0
|
0
|
(1 149)
|
0
|
0
|
0
|
(877)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
0
|
0
|
0
|
(882)
|
(44)
|
(44)
|
0
|
0
|
21
|
21
|
21
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(16)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(16)
|
(16)
|
0
|
|
Operating Income |
401
N/A
|
445
+11%
|
493
+11%
|
542
+10%
|
538
-1%
|
592
+10%
|
589
-1%
|
575
-2%
|
685
+19%
|
629
-8%
|
597
-5%
|
489
-18%
|
401
-18%
|
70
-83%
|
(297)
N/A
|
(372)
-25%
|
96
N/A
|
103
+7%
|
553
+434%
|
677
+23%
|
257
-62%
|
408
+59%
|
564
+38%
|
1 020
+81%
|
1 809
+77%
|
2 071
+15%
|
2 055
-1%
|
1 822
-11%
|
1 535
-16%
|
1 487
-3%
|
1 536
+3%
|
1 508
-2%
|
1 750
+16%
|
1 854
+6%
|
1 924
+4%
|
2 276
+18%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
1
|
1
|
1
|
(3)
|
(4)
|
(6)
|
(8)
|
(6)
|
(6)
|
(5)
|
(4)
|
5
|
4
|
9
|
5
|
(12)
|
(4)
|
(7)
|
0
|
96
|
112
|
89
|
57
|
(73)
|
(135)
|
(73)
|
(89)
|
(68)
|
(67)
|
(128)
|
(132)
|
(147)
|
(141)
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
(44)
|
(44)
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
(19)
|
(19)
|
(6)
|
(15)
|
(12)
|
(16)
|
(24)
|
0
|
0
|
(12)
|
|
Total Other Income |
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
9
|
9
|
10
|
9
|
40
|
43
|
44
|
47
|
9
|
73
|
102
|
101
|
103
|
52
|
23
|
28
|
30
|
22
|
21
|
17
|
14
|
3
|
(2)
|
(3)
|
|
Pre-Tax Income |
402
N/A
|
446
+11%
|
493
+11%
|
500
+1%
|
496
-1%
|
594
+20%
|
587
-1%
|
572
-3%
|
703
+23%
|
624
-11%
|
595
-5%
|
488
-18%
|
405
-17%
|
73
-82%
|
(283)
N/A
|
(359)
-27%
|
145
N/A
|
152
+5%
|
585
+285%
|
721
+23%
|
259
-64%
|
482
+86%
|
762
+58%
|
1 233
+62%
|
1 984
+61%
|
2 180
+10%
|
1 986
-9%
|
1 696
-15%
|
1 486
-12%
|
1 406
-5%
|
1 478
+5%
|
1 442
-2%
|
1 612
+12%
|
1 726
+7%
|
1 775
+3%
|
2 121
+20%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(158)
|
(175)
|
(193)
|
(194)
|
(207)
|
(240)
|
(294)
|
(282)
|
(306)
|
(286)
|
(223)
|
(206)
|
48
|
157
|
274
|
290
|
(133)
|
(144)
|
(296)
|
(344)
|
(142)
|
(201)
|
(290)
|
(441)
|
(741)
|
(814)
|
(746)
|
(654)
|
(542)
|
(530)
|
(555)
|
(536)
|
(649)
|
(683)
|
(717)
|
(849)
|
|
Income from Continuing Operations |
243
|
271
|
300
|
306
|
290
|
354
|
293
|
290
|
398
|
339
|
372
|
281
|
453
|
230
|
(9)
|
(70)
|
11
|
8
|
289
|
376
|
117
|
281
|
472
|
792
|
1 243
|
1 366
|
1 240
|
1 042
|
943
|
876
|
923
|
907
|
963
|
1 043
|
1 058
|
1 272
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(5)
|
(4)
|
(4)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
243
N/A
|
271
+11%
|
300
+11%
|
306
+2%
|
290
-5%
|
354
+22%
|
293
-17%
|
290
-1%
|
398
+37%
|
339
-15%
|
372
+10%
|
281
-24%
|
453
+61%
|
230
-49%
|
(9)
N/A
|
(70)
-712%
|
11
N/A
|
8
-26%
|
290
+3 362%
|
377
+30%
|
117
-69%
|
280
+139%
|
471
+68%
|
791
+68%
|
1 238
+56%
|
1 361
+10%
|
1 236
-9%
|
1 038
-16%
|
944
-9%
|
876
-7%
|
923
+5%
|
907
-2%
|
963
+6%
|
1 043
+8%
|
1 058
+1%
|
1 271
+20%
|
|
EPS (Diluted) |
4.42
N/A
|
9.09
+106%
|
10.82
+19%
|
11.03
+2%
|
5.13
-53%
|
12.79
+149%
|
10.59
-17%
|
10.49
-1%
|
7.17
-32%
|
12.23
+71%
|
13.44
+10%
|
10.53
-22%
|
8.17
-22%
|
8.35
+2%
|
-0.31
N/A
|
-1.26
-306%
|
0.2
N/A
|
0.15
-25%
|
5.26
+3 407%
|
6.84
+30%
|
2.11
-69%
|
5.05
+139%
|
8.5
+68%
|
14.27
+68%
|
22.32
+56%
|
24.54
+10%
|
22.29
-9%
|
18.72
-16%
|
17.02
-9%
|
15.8
-7%
|
16.64
+5%
|
16.35
-2%
|
17.37
+6%
|
18.82
+8%
|
19.09
+1%
|
22.96
+20%
|