Aeria Inc
TSE:3758
Income Statement
Earnings Waterfall
Aeria Inc
Revenue
|
22.7B
JPY
|
Cost of Revenue
|
-15.9B
JPY
|
Gross Profit
|
6.7B
JPY
|
Operating Expenses
|
-6.3B
JPY
|
Operating Income
|
476m
JPY
|
Other Expenses
|
4m
JPY
|
Net Income
|
480m
JPY
|
Income Statement
Aeria Inc
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 |
848
N/A
|
942
+11%
|
1 051
+12%
|
1 112
+6%
|
1 142
+3%
|
1 200
+5%
|
1 922
+60%
|
2 973
+55%
|
4 188
+41%
|
5 272
+26%
|
5 693
+8%
|
5 807
+2%
|
5 907
+2%
|
6 741
+14%
|
8 659
+28%
|
11 268
+30%
|
15 872
+41%
|
20 322
+28%
|
23 784
+17%
|
30 171
+27%
|
31 471
+4%
|
31 949
+2%
|
32 320
+1%
|
29 045
-10%
|
28 347
-2%
|
27 723
-2%
|
28 020
+1%
|
27 145
-3%
|
25 700
-5%
|
24 357
-5%
|
22 393
-8%
|
21 591
-4%
|
21 542
0%
|
20 693
-4%
|
20 351
-2%
|
20 356
+0%
|
20 587
+1%
|
22 083
+7%
|
22 888
+4%
|
22 179
-3%
|
22 671
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(878)
|
(933)
|
(1 025)
|
(1 066)
|
(1 018)
|
(1 065)
|
(1 465)
|
(2 100)
|
(2 767)
|
(3 335)
|
(3 496)
|
(3 442)
|
(3 652)
|
(3 764)
|
(3 959)
|
(4 830)
|
(7 717)
|
(10 726)
|
(14 007)
|
(19 474)
|
(20 379)
|
(20 319)
|
(19 706)
|
(16 872)
|
(16 275)
|
(16 723)
|
(17 680)
|
(16 753)
|
(15 698)
|
(14 151)
|
(12 656)
|
(12 495)
|
(12 541)
|
(12 372)
|
(12 471)
|
(12 978)
|
(13 368)
|
(14 612)
|
(15 563)
|
(15 267)
|
(15 932)
|
|
Gross Profit |
(30)
N/A
|
9
N/A
|
27
+200%
|
47
+74%
|
124
+164%
|
137
+11%
|
458
+234%
|
874
+91%
|
1 420
+63%
|
1 937
+36%
|
2 198
+13%
|
2 366
+8%
|
2 255
-5%
|
2 978
+32%
|
4 700
+58%
|
6 438
+37%
|
8 155
+27%
|
9 596
+18%
|
9 777
+2%
|
10 697
+9%
|
11 092
+4%
|
11 630
+5%
|
12 614
+8%
|
12 173
-3%
|
12 072
-1%
|
11 000
-9%
|
10 340
-6%
|
10 392
+1%
|
10 002
-4%
|
10 206
+2%
|
9 737
-5%
|
9 096
-7%
|
9 001
-1%
|
8 321
-8%
|
7 880
-5%
|
7 378
-6%
|
7 219
-2%
|
7 471
+3%
|
7 325
-2%
|
6 912
-6%
|
6 739
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(655)
|
(1 110)
|
(953)
|
(996)
|
(985)
|
(888)
|
(1 036)
|
(1 410)
|
(2 033)
|
(2 666)
|
(2 586)
|
(2 691)
|
(3 860)
|
(4 111)
|
(4 796)
|
(5 532)
|
(5 464)
|
(6 605)
|
(6 884)
|
(8 609)
|
(9 216)
|
(9 752)
|
(10 574)
|
(9 881)
|
(9 807)
|
(9 824)
|
(9 767)
|
(9 849)
|
(9 638)
|
(9 281)
|
(9 048)
|
(8 480)
|
(8 162)
|
(7 730)
|
(7 175)
|
(6 806)
|
(6 384)
|
(6 295)
|
(6 398)
|
(6 287)
|
(6 263)
|
|
Selling, General & Administrative |
(656)
|
(818)
|
(955)
|
(998)
|
(888)
|
(889)
|
(1 035)
|
(1 409)
|
(2 016)
|
(2 439)
|
(2 588)
|
(2 694)
|
(3 855)
|
(4 112)
|
(4 795)
|
(5 530)
|
(5 180)
|
(6 533)
|
(6 883)
|
(8 607)
|
(8 422)
|
(9 751)
|
(10 202)
|
(9 509)
|
(9 128)
|
(9 451)
|
(9 764)
|
(9 848)
|
(9 124)
|
(9 280)
|
(9 047)
|
(8 478)
|
(7 551)
|
(7 728)
|
(7 174)
|
(6 805)
|
(6 039)
|
(6 293)
|
(6 396)
|
(6 284)
|
(6 262)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(31)
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(294)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(272)
|
0
|
0
|
0
|
(762)
|
0
|
(357)
|
0
|
(677)
|
0
|
0
|
0
|
(398)
|
0
|
0
|
0
|
(316)
|
0
|
0
|
0
|
(222)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(292)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(227)
|
0
|
3
|
0
|
0
|
0
|
0
|
(0)
|
(72)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(372)
|
(2)
|
(373)
|
(3)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
|
Operating Income |
(686)
N/A
|
(1 102)
-61%
|
(928)
+16%
|
(951)
-2%
|
(861)
+9%
|
(752)
+13%
|
(578)
+23%
|
(536)
+7%
|
(612)
-14%
|
(729)
-19%
|
(389)
+47%
|
(327)
+16%
|
(1 605)
-391%
|
(1 135)
+29%
|
(96)
+92%
|
907
N/A
|
2 691
+197%
|
2 992
+11%
|
2 893
-3%
|
2 088
-28%
|
1 876
-10%
|
1 878
+0%
|
2 040
+9%
|
2 292
+12%
|
2 265
-1%
|
1 176
-48%
|
573
-51%
|
543
-5%
|
364
-33%
|
925
+154%
|
689
-26%
|
616
-11%
|
839
+36%
|
591
-30%
|
705
+19%
|
572
-19%
|
835
+46%
|
1 176
+41%
|
927
-21%
|
625
-33%
|
476
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
551
|
585
|
553
|
492
|
192
|
185
|
190
|
198
|
208
|
121
|
81
|
32
|
35
|
93
|
139
|
183
|
21
|
(74)
|
(114)
|
(176)
|
(253)
|
(113)
|
(123)
|
(9)
|
30
|
(2)
|
35
|
(74)
|
(34)
|
12
|
(6)
|
(13)
|
17
|
15
|
34
|
59
|
(18)
|
123
|
191
|
182
|
172
|
|
Non-Reccuring Items |
(293)
|
0
|
(316)
|
(330)
|
(218)
|
(220)
|
(197)
|
(208)
|
(229)
|
0
|
(236)
|
(216)
|
(442)
|
(457)
|
(447)
|
(444)
|
(84)
|
0
|
(712)
|
(712)
|
(1 476)
|
(1 493)
|
(1 066)
|
(1 035)
|
(218)
|
(4 428)
|
(4 173)
|
(4 535)
|
(4 561)
|
(353)
|
(391)
|
(59)
|
(132)
|
(143)
|
(209)
|
(217)
|
(146)
|
(119)
|
(100)
|
(104)
|
(119)
|
|
Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
61
|
61
|
107
|
107
|
46
|
54
|
0
|
70
|
70
|
69
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
|
Total Other Income |
(648)
|
(41)
|
38
|
136
|
618
|
17
|
30
|
29
|
16
|
152
|
119
|
163
|
127
|
3
|
14
|
(33)
|
47
|
35
|
30
|
(1)
|
(66)
|
(87)
|
(130)
|
(199)
|
(77)
|
(9)
|
(1)
|
112
|
56
|
52
|
38
|
26
|
(7)
|
31
|
(86)
|
(9)
|
(63)
|
(62)
|
73
|
34
|
104
|
|
Pre-Tax Income |
(1 074)
N/A
|
(557)
+48%
|
(652)
-17%
|
(651)
+0%
|
(270)
+59%
|
(770)
-186%
|
(556)
+28%
|
(518)
+7%
|
(617)
-19%
|
(456)
+26%
|
(425)
+7%
|
(348)
+18%
|
(1 885)
-442%
|
(1 495)
+21%
|
(389)
+74%
|
675
N/A
|
2 737
+305%
|
3 061
+12%
|
2 205
-28%
|
1 245
-44%
|
135
-89%
|
185
+37%
|
791
+328%
|
1 119
+41%
|
2 069
+85%
|
(3 263)
N/A
|
(3 565)
-9%
|
(3 953)
-11%
|
(4 173)
-6%
|
638
N/A
|
330
-48%
|
570
+73%
|
718
+26%
|
495
-31%
|
445
-10%
|
406
-9%
|
608
+50%
|
1 118
+84%
|
1 091
-2%
|
752
-31%
|
648
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(22)
|
(28)
|
(30)
|
(34)
|
(31)
|
(32)
|
(72)
|
(119)
|
(151)
|
(177)
|
(140)
|
(105)
|
(250)
|
(391)
|
(782)
|
(1 158)
|
(652)
|
(665)
|
(926)
|
(792)
|
(1 523)
|
(1 602)
|
(1 235)
|
(1 001)
|
(561)
|
(544)
|
(307)
|
(344)
|
(388)
|
(223)
|
(217)
|
(177)
|
(179)
|
(119)
|
(147)
|
(123)
|
(414)
|
(506)
|
(475)
|
(424)
|
(158)
|
|
Income from Continuing Operations |
(1 097)
|
(586)
|
(683)
|
(685)
|
(301)
|
(803)
|
(629)
|
(637)
|
(769)
|
(632)
|
(564)
|
(453)
|
(2 135)
|
(1 887)
|
(1 172)
|
(484)
|
2 084
|
2 395
|
1 278
|
452
|
(1 388)
|
(1 417)
|
(444)
|
118
|
1 508
|
(3 807)
|
(3 872)
|
(4 297)
|
(4 561)
|
415
|
113
|
393
|
539
|
376
|
298
|
283
|
194
|
612
|
616
|
328
|
490
|
|
Income to Minority Interest |
(6)
|
(8)
|
(9)
|
(10)
|
(12)
|
(12)
|
(13)
|
(12)
|
(10)
|
(8)
|
(8)
|
(8)
|
(13)
|
(14)
|
(10)
|
(9)
|
(4)
|
3
|
4
|
4
|
7
|
5
|
6
|
7
|
5
|
17
|
31
|
29
|
40
|
36
|
31
|
41
|
47
|
29
|
8
|
0
|
(21)
|
(12)
|
(6)
|
0
|
(10)
|
|
Net Income (Common) |
(1 102)
N/A
|
(593)
+46%
|
(691)
-17%
|
(695)
-1%
|
(313)
+55%
|
(815)
-160%
|
(642)
+21%
|
(649)
-1%
|
(779)
-20%
|
(640)
+18%
|
(572)
+11%
|
(462)
+19%
|
(2 148)
-365%
|
(1 902)
+11%
|
(1 184)
+38%
|
(494)
+58%
|
2 081
N/A
|
2 398
+15%
|
1 281
-47%
|
457
-64%
|
(1 380)
N/A
|
(1 411)
-2%
|
(435)
+69%
|
125
N/A
|
1 514
+1 111%
|
(3 790)
N/A
|
(3 841)
-1%
|
(4 268)
-11%
|
(4 521)
-6%
|
451
N/A
|
143
-68%
|
436
+205%
|
586
+34%
|
404
-31%
|
306
-24%
|
281
-8%
|
172
-39%
|
599
+248%
|
608
+2%
|
328
-46%
|
480
+46%
|
|
EPS (Diluted) |
-110.2
N/A
|
-59.3
+46%
|
-69.09
-17%
|
-69.5
-1%
|
-32.07
+54%
|
-74.09
-131%
|
-53.5
+28%
|
-49.92
+7%
|
-62.14
-24%
|
-42.66
+31%
|
-38.13
+11%
|
-30.8
+19%
|
-143.13
-365%
|
-118.87
+17%
|
-69.64
+41%
|
-29.05
+58%
|
121.7
N/A
|
126.21
+4%
|
67.42
-47%
|
22.14
-67%
|
-67.42
N/A
|
-61.05
+9%
|
-18.82
+69%
|
5.4
N/A
|
65.51
+1 113%
|
-164.02
N/A
|
-166.63
-2%
|
-188.33
-13%
|
-198.16
-5%
|
20.4
N/A
|
6.49
-68%
|
19.77
+205%
|
26.57
+34%
|
18.34
-31%
|
13.84
-25%
|
12.69
-8%
|
7.78
-39%
|
27.04
+248%
|
27.37
+1%
|
14.72
-46%
|
21.59
+47%
|