Ceres Inc
TSE:3696
Income Statement
Earnings Waterfall
Ceres Inc
Revenue
|
24.1B
JPY
|
Cost of Revenue
|
-13.5B
JPY
|
Gross Profit
|
10.6B
JPY
|
Operating Expenses
|
-9.5B
JPY
|
Operating Income
|
1.1B
JPY
|
Other Expenses
|
-667.3m
JPY
|
Net Income
|
451.1m
JPY
|
Income Statement
Ceres Inc
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 |
2 694
N/A
|
2 940
+9%
|
3 167
+8%
|
3 399
+7%
|
3 508
+3%
|
3 608
+3%
|
3 726
+3%
|
3 888
+4%
|
3 950
+2%
|
4 957
+25%
|
5 400
+9%
|
6 048
+12%
|
7 722
+28%
|
13 144
+70%
|
10 706
-19%
|
17 407
+63%
|
18 462
+6%
|
15 361
-17%
|
16 511
+7%
|
17 055
+3%
|
18 354
+8%
|
19 059
+4%
|
20 213
+6%
|
22 076
+9%
|
23 483
+6%
|
23 854
+2%
|
23 403
-2%
|
21 644
-8%
|
20 134
-7%
|
20 194
+0%
|
20 536
+2%
|
21 353
+4%
|
22 158
+4%
|
22 817
+3%
|
24 071
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 673)
|
(1 821)
|
(2 008)
|
(2 170)
|
(2 242)
|
(2 320)
|
(2 407)
|
(2 504)
|
(2 630)
|
(2 883)
|
(3 233)
|
(3 685)
|
(4 327)
|
(7 714)
|
(6 398)
|
(10 416)
|
(11 566)
|
(10 339)
|
(11 416)
|
(12 026)
|
(13 383)
|
(13 517)
|
(13 967)
|
(14 563)
|
(15 165)
|
(15 561)
|
(15 629)
|
(14 496)
|
(13 150)
|
(12 763)
|
(12 473)
|
(13 067)
|
(13 265)
|
(13 333)
|
(13 484)
|
|
Gross Profit |
1 020
N/A
|
1 119
+10%
|
1 159
+4%
|
1 229
+6%
|
1 266
+3%
|
1 288
+2%
|
1 319
+2%
|
1 383
+5%
|
1 320
-5%
|
2 074
+57%
|
2 168
+5%
|
2 363
+9%
|
3 395
+44%
|
5 430
+60%
|
4 308
-21%
|
6 991
+62%
|
6 896
-1%
|
5 021
-27%
|
5 094
+1%
|
5 029
-1%
|
4 971
-1%
|
5 542
+11%
|
6 246
+13%
|
7 514
+20%
|
8 318
+11%
|
8 292
0%
|
7 773
-6%
|
7 148
-8%
|
6 984
-2%
|
7 431
+6%
|
8 063
+9%
|
8 286
+3%
|
8 893
+7%
|
9 484
+7%
|
10 587
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(642)
|
(653)
|
(694)
|
(706)
|
(736)
|
(746)
|
(762)
|
(850)
|
(869)
|
(992)
|
(1 212)
|
(1 548)
|
(1 986)
|
(3 717)
|
(3 087)
|
(4 871)
|
(5 225)
|
(4 206)
|
(4 214)
|
(3 868)
|
(3 664)
|
(4 040)
|
(4 750)
|
(5 469)
|
(5 955)
|
(5 801)
|
(5 468)
|
(5 298)
|
(5 756)
|
(6 401)
|
(6 817)
|
(7 380)
|
(7 778)
|
(8 468)
|
(9 469)
|
|
Selling, General & Administrative |
(642)
|
(653)
|
(674)
|
(706)
|
(736)
|
(746)
|
(696)
|
(820)
|
(869)
|
(992)
|
(1 148)
|
(1 541)
|
(1 980)
|
(3 877)
|
(2 943)
|
(4 938)
|
(5 292)
|
(4 112)
|
(4 060)
|
(3 868)
|
(3 664)
|
(4 040)
|
(4 618)
|
(5 469)
|
(5 955)
|
(5 801)
|
(5 356)
|
(5 298)
|
(5 756)
|
(6 401)
|
(6 633)
|
(7 380)
|
(7 778)
|
(8 468)
|
(9 469)
|
|
Depreciation & Amortization |
0
|
0
|
(21)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(183)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(30)
|
0
|
0
|
(0)
|
(7)
|
(7)
|
161
|
(0)
|
67
|
67
|
(94)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Operating Income |
379
N/A
|
466
+23%
|
465
0%
|
523
+12%
|
530
+1%
|
542
+2%
|
557
+3%
|
534
-4%
|
451
-15%
|
1 082
+140%
|
956
-12%
|
815
-15%
|
1 408
+73%
|
1 713
+22%
|
1 221
-29%
|
2 120
+74%
|
1 671
-21%
|
815
-51%
|
880
+8%
|
1 161
+32%
|
1 307
+13%
|
1 502
+15%
|
1 497
0%
|
2 045
+37%
|
2 363
+16%
|
2 491
+5%
|
2 306
-7%
|
1 851
-20%
|
1 228
-34%
|
1 030
-16%
|
1 247
+21%
|
906
-27%
|
1 115
+23%
|
1 016
-9%
|
1 118
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(2)
|
(5)
|
(998)
|
(695)
|
(1 203)
|
(1 048)
|
(151)
|
(53)
|
(35)
|
(191)
|
(68)
|
230
|
857
|
1 008
|
1 133
|
996
|
385
|
(82)
|
(251)
|
(510)
|
(413)
|
(137)
|
(226)
|
46
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(30)
|
(30)
|
(30)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
(7)
|
67
|
0
|
(18)
|
(246)
|
(341)
|
(338)
|
(418)
|
(184)
|
(251)
|
(272)
|
(175)
|
733
|
532
|
615
|
615
|
(299)
|
(1)
|
3
|
2
|
(367)
|
(388)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
41
|
41
|
42
|
42
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(16)
|
(10)
|
(4)
|
(7)
|
(9)
|
(15)
|
(57)
|
(56)
|
(53)
|
(48)
|
8
|
3
|
3
|
(1)
|
(529)
|
(54)
|
(15)
|
(53)
|
(34)
|
(11)
|
(52)
|
(13)
|
22
|
188
|
190
|
175
|
178
|
(16)
|
(114)
|
(113)
|
(57)
|
(123)
|
(16)
|
40
|
54
|
|
Pre-Tax Income |
360
N/A
|
453
+26%
|
459
+1%
|
514
+12%
|
489
-5%
|
496
+1%
|
468
-6%
|
476
+2%
|
398
-16%
|
1 034
+160%
|
953
-8%
|
815
-14%
|
1 406
+72%
|
707
-50%
|
64
-91%
|
863
+1 248%
|
590
-32%
|
365
-38%
|
453
+24%
|
778
+72%
|
646
-17%
|
1 237
+91%
|
1 497
+21%
|
2 813
+88%
|
3 382
+20%
|
4 528
+34%
|
4 007
-12%
|
2 876
-28%
|
1 688
-41%
|
409
-76%
|
721
+76%
|
373
-48%
|
964
+158%
|
463
-52%
|
830
+79%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(30)
|
(60)
|
(190)
|
(206)
|
(202)
|
(196)
|
(192)
|
(191)
|
(153)
|
(350)
|
(303)
|
(262)
|
(457)
|
(424)
|
(297)
|
(538)
|
(408)
|
(260)
|
(309)
|
(449)
|
(495)
|
(593)
|
(649)
|
(900)
|
(1 049)
|
(1 163)
|
(1 063)
|
(915)
|
(756)
|
(632)
|
(606)
|
(425)
|
(396)
|
(287)
|
(332)
|
|
Income from Continuing Operations |
331
|
394
|
269
|
307
|
287
|
300
|
276
|
285
|
245
|
684
|
650
|
553
|
949
|
284
|
(233)
|
325
|
182
|
105
|
143
|
329
|
151
|
644
|
847
|
1 914
|
2 334
|
3 364
|
2 944
|
1 961
|
932
|
(223)
|
115
|
(52)
|
567
|
176
|
498
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(81)
|
(92)
|
(66)
|
(53)
|
(69)
|
(89)
|
(121)
|
(137)
|
(103)
|
(132)
|
(177)
|
(183)
|
(169)
|
(136)
|
(95)
|
(67)
|
(69)
|
(90)
|
(26)
|
(37)
|
(47)
|
|
Net Income (Common) |
331
N/A
|
394
+19%
|
269
-32%
|
307
+14%
|
287
-7%
|
300
+4%
|
276
-8%
|
285
+4%
|
245
-14%
|
684
+179%
|
650
-5%
|
553
-15%
|
949
+72%
|
249
-74%
|
(314)
N/A
|
233
N/A
|
116
-50%
|
52
-55%
|
75
+44%
|
240
+220%
|
30
-87%
|
507
+1 570%
|
745
+47%
|
1 781
+139%
|
2 157
+21%
|
3 181
+48%
|
2 775
-13%
|
1 825
-34%
|
837
-54%
|
(290)
N/A
|
47
N/A
|
(142)
N/A
|
542
N/A
|
139
-74%
|
451
+224%
|
|
EPS (Diluted) |
36.73
N/A
|
41.91
+14%
|
29.57
-29%
|
33.4
+13%
|
30.49
-9%
|
32.2
+6%
|
28.87
-10%
|
26.65
-8%
|
22.86
-14%
|
63.89
+179%
|
62.65
-2%
|
48.92
-22%
|
83.94
+72%
|
22.81
-73%
|
-28.66
N/A
|
20.58
N/A
|
10.16
-51%
|
4.71
-54%
|
6.63
+41%
|
21.37
+222%
|
2.73
-87%
|
44.85
+1 543%
|
66.04
+47%
|
156.11
+136%
|
188.73
+21%
|
279.12
+48%
|
243.3
-13%
|
161.06
-34%
|
74.28
-54%
|
-25.27
N/A
|
4.11
N/A
|
-12.44
N/A
|
47.52
N/A
|
12.19
-74%
|
39.57
+225%
|