Why How Do Co Inc
TSE:3823
Income Statement
Earnings Waterfall
Why How Do Co Inc
Revenue
|
893.3m
JPY
|
Cost of Revenue
|
-581.5m
JPY
|
Gross Profit
|
311.8m
JPY
|
Operating Expenses
|
-563.7m
JPY
|
Operating Income
|
-251.9m
JPY
|
Other Expenses
|
-87.3m
JPY
|
Net Income
|
-339.2m
JPY
|
Income Statement
Why How Do Co Inc
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 502
N/A
|
4 476
-1%
|
3 889
-13%
|
3 205
-18%
|
2 501
-22%
|
1 663
-34%
|
1 499
-10%
|
1 514
+1%
|
1 666
+10%
|
1 938
+16%
|
2 041
+5%
|
2 281
+12%
|
2 438
+7%
|
2 523
+3%
|
2 801
+11%
|
2 663
-5%
|
2 326
-13%
|
1 910
-18%
|
1 479
-23%
|
1 302
-12%
|
1 336
+3%
|
1 406
+5%
|
1 435
+2%
|
1 554
+8%
|
1 508
-3%
|
1 438
-5%
|
1 287
-11%
|
1 147
-11%
|
1 047
-9%
|
949
-9%
|
980
+3%
|
902
-8%
|
913
+1%
|
945
+4%
|
925
-2%
|
919
-1%
|
898
-2%
|
927
+3%
|
940
+1%
|
941
+0%
|
893
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 987)
|
(2 939)
|
(2 423)
|
(1 885)
|
(1 439)
|
(896)
|
(958)
|
(1 123)
|
(1 226)
|
(1 424)
|
(1 437)
|
(1 509)
|
(1 668)
|
(1 751)
|
(1 935)
|
(1 821)
|
(1 447)
|
(1 061)
|
(677)
|
(530)
|
(612)
|
(704)
|
(792)
|
(893)
|
(876)
|
(899)
|
(865)
|
(852)
|
(887)
|
(858)
|
(873)
|
(848)
|
(774)
|
(722)
|
(640)
|
(550)
|
(535)
|
(527)
|
(593)
|
(622)
|
(581)
|
|
Gross Profit |
1 515
N/A
|
1 536
+1%
|
1 466
-5%
|
1 320
-10%
|
1 062
-20%
|
767
-28%
|
541
-29%
|
391
-28%
|
441
+13%
|
514
+17%
|
604
+17%
|
772
+28%
|
770
0%
|
772
+0%
|
866
+12%
|
842
-3%
|
879
+4%
|
849
-3%
|
802
-6%
|
772
-4%
|
724
-6%
|
702
-3%
|
643
-8%
|
661
+3%
|
632
-4%
|
539
-15%
|
422
-22%
|
295
-30%
|
160
-46%
|
92
-43%
|
107
+17%
|
54
-50%
|
139
+160%
|
223
+60%
|
285
+28%
|
369
+29%
|
363
-2%
|
400
+10%
|
346
-13%
|
319
-8%
|
312
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 602)
|
(1 728)
|
(1 723)
|
(1 708)
|
(1 554)
|
(1 372)
|
(1 331)
|
(1 258)
|
(1 216)
|
(1 173)
|
(1 101)
|
(1 102)
|
(1 327)
|
(1 374)
|
(1 387)
|
(1 332)
|
(1 033)
|
(883)
|
(785)
|
(720)
|
(714)
|
(744)
|
(752)
|
(864)
|
(833)
|
(810)
|
(768)
|
(1 028)
|
(1 320)
|
(1 280)
|
(1 067)
|
(658)
|
(745)
|
(645)
|
(532)
|
(530)
|
(544)
|
(554)
|
(570)
|
(563)
|
(564)
|
|
Selling, General & Administrative |
(1 602)
|
(1 728)
|
(1 723)
|
(1 690)
|
(1 554)
|
(1 372)
|
(1 332)
|
(1 241)
|
(1 216)
|
(1 173)
|
(1 101)
|
(1 014)
|
(1 211)
|
(1 257)
|
(1 271)
|
(1 097)
|
(1 023)
|
(874)
|
(776)
|
(645)
|
(714)
|
(744)
|
(752)
|
(665)
|
(733)
|
(710)
|
(668)
|
(625)
|
(699)
|
(675)
|
(677)
|
(518)
|
(566)
|
(555)
|
(532)
|
(496)
|
(544)
|
(554)
|
(570)
|
(559)
|
(564)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(88)
|
(117)
|
(117)
|
(117)
|
(235)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(403)
|
0
|
0
|
(391)
|
(140)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(4)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(100)
|
(100)
|
(100)
|
0
|
(621)
|
(604)
|
0
|
(0)
|
(179)
|
(90)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(87)
N/A
|
(192)
-121%
|
(258)
-34%
|
(388)
-50%
|
(492)
-27%
|
(605)
-23%
|
(790)
-31%
|
(867)
-10%
|
(776)
+11%
|
(659)
+15%
|
(497)
+25%
|
(331)
+34%
|
(557)
-69%
|
(602)
-8%
|
(521)
+13%
|
(490)
+6%
|
(154)
+69%
|
(34)
+78%
|
17
N/A
|
52
+211%
|
10
-81%
|
(42)
N/A
|
(109)
-159%
|
(203)
-86%
|
(201)
+1%
|
(270)
-35%
|
(345)
-28%
|
(733)
-112%
|
(1 160)
-58%
|
(1 188)
-2%
|
(960)
+19%
|
(604)
+37%
|
(606)
0%
|
(422)
+30%
|
(247)
+41%
|
(162)
+35%
|
(182)
-12%
|
(154)
+15%
|
(223)
-45%
|
(244)
-9%
|
(252)
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
14
|
65
|
138
|
147
|
126
|
79
|
(2)
|
(11)
|
(15)
|
(21)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
0
|
4
|
6
|
6
|
4
|
(1)
|
(2)
|
(7)
|
(11)
|
(9)
|
(10)
|
(1)
|
5
|
7
|
|
Non-Reccuring Items |
(182)
|
(145)
|
(127)
|
(132)
|
44
|
10
|
(54)
|
(86)
|
48
|
26
|
73
|
(135)
|
(125)
|
(217)
|
(223)
|
(359)
|
(354)
|
(235)
|
(233)
|
2
|
(2)
|
(18)
|
(13)
|
(85)
|
(83)
|
(88)
|
(115)
|
(318)
|
0
|
0
|
(333)
|
(92)
|
0
|
(88)
|
(34)
|
(224)
|
(224)
|
(236)
|
(244)
|
(30)
|
(30)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(4)
|
(0)
|
(0)
|
(0)
|
29
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(5)
|
(3)
|
(0)
|
3
|
(2)
|
(2)
|
(4)
|
(9)
|
(5)
|
(2)
|
(13)
|
(28)
|
(28)
|
(48)
|
(39)
|
(32)
|
(50)
|
(41)
|
(34)
|
(22)
|
11
|
31
|
29
|
38
|
74
|
64
|
69
|
(20)
|
(46)
|
(22)
|
23
|
108
|
141
|
115
|
55
|
11
|
(38)
|
(58)
|
(56)
|
(58)
|
(50)
|
|
Pre-Tax Income |
(275)
N/A
|
(326)
-19%
|
(320)
+2%
|
(379)
-18%
|
(304)
+20%
|
(471)
-55%
|
(770)
-64%
|
(820)
-6%
|
(744)
+9%
|
(650)
+13%
|
(458)
+30%
|
(504)
-10%
|
(720)
-43%
|
(875)
-22%
|
(790)
+10%
|
(887)
-12%
|
(564)
+36%
|
(317)
+44%
|
(255)
+19%
|
27
N/A
|
15
-42%
|
(33)
N/A
|
(98)
-198%
|
(257)
-161%
|
(213)
+17%
|
(298)
-39%
|
(393)
-32%
|
(1 042)
-165%
|
(1 202)
-15%
|
(1 204)
0%
|
(1 264)
-5%
|
(580)
+54%
|
(465)
+20%
|
(398)
+14%
|
(232)
+42%
|
(386)
-66%
|
(453)
-17%
|
(458)
-1%
|
(524)
-15%
|
(327)
+38%
|
(324)
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(11)
|
(14)
|
(20)
|
(23)
|
(22)
|
(23)
|
(21)
|
(21)
|
(17)
|
(14)
|
(9)
|
(7)
|
(5)
|
(3)
|
(1)
|
(4)
|
(7)
|
(12)
|
(17)
|
(15)
|
(16)
|
(19)
|
(18)
|
(21)
|
|
Income from Continuing Operations |
(278)
|
(330)
|
(327)
|
(384)
|
(309)
|
(475)
|
(774)
|
(825)
|
(750)
|
(654)
|
(462)
|
(505)
|
(721)
|
(878)
|
(794)
|
(891)
|
(567)
|
(328)
|
(269)
|
6
|
(7)
|
(55)
|
(121)
|
(278)
|
(235)
|
(315)
|
(407)
|
(1 051)
|
(1 209)
|
(1 209)
|
(1 267)
|
(581)
|
(469)
|
(405)
|
(244)
|
(403)
|
(468)
|
(473)
|
(543)
|
(345)
|
(345)
|
|
Income to Minority Interest |
3
|
(35)
|
(31)
|
(47)
|
(22)
|
34
|
67
|
77
|
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)
|
(1)
|
(1)
|
(3)
|
5
|
|
Net Income (Common) |
(275)
N/A
|
(365)
-33%
|
(358)
+2%
|
(431)
-20%
|
(331)
+23%
|
(441)
-33%
|
(707)
-60%
|
(748)
-6%
|
(680)
+9%
|
(611)
+10%
|
(450)
+26%
|
(505)
-12%
|
(721)
-43%
|
(878)
-22%
|
(794)
+10%
|
(891)
-12%
|
(567)
+36%
|
(328)
+42%
|
(269)
+18%
|
6
N/A
|
(7)
N/A
|
(55)
-673%
|
(121)
-118%
|
(278)
-130%
|
(235)
+16%
|
(315)
-34%
|
(407)
-29%
|
(1 051)
-158%
|
(1 209)
-15%
|
(1 209)
0%
|
(1 267)
-5%
|
(581)
+54%
|
(469)
+19%
|
(405)
+14%
|
(244)
+40%
|
(403)
-65%
|
(468)
-16%
|
(474)
-1%
|
(544)
-15%
|
(348)
+36%
|
(339)
+2%
|
|
EPS (Diluted) |
-23.14
N/A
|
-30.16
-30%
|
-29.35
+3%
|
-35.57
-21%
|
-25.84
+27%
|
-31.94
-24%
|
-50.51
-58%
|
-54.67
-8%
|
-47.19
+14%
|
-42.41
+10%
|
-31
+27%
|
-34.02
-10%
|
-45.06
-32%
|
-54.17
-20%
|
-42.9
+21%
|
-50.97
-19%
|
-26.5
+48%
|
-14.11
+47%
|
-11.3
+20%
|
0.28
N/A
|
-0.31
N/A
|
-2.46
-694%
|
-5.07
-106%
|
-11.75
-132%
|
-9.05
+23%
|
-12.14
-34%
|
-15.55
-28%
|
-40.05
-158%
|
-42.58
-6%
|
-42.34
+1%
|
-44.25
-5%
|
-20.27
+54%
|
-15.45
+24%
|
-13.33
+14%
|
-7.64
+43%
|
-12.66
-66%
|
-13.49
-7%
|
-13.66
-1%
|
-15.67
-15%
|
-10.02
+36%
|
-9.78
+2%
|