Ad-Sol Nissin Corp
TSE:3837
Ad-Sol Nissin Corp
TSE:3837
Price:
1 617 JPY
-0.12%
Market Closed
Updated:
Apr 26, 2024
Income Statement
Earnings Waterfall
Ad-Sol Nissin Corp
Ad-Sol Nissin Corp
|
Revenue
|
13.7B
JPY
|
|
Cost of Revenue
|
-10.1B
JPY
|
|
Gross Profit
|
3.7B
JPY
|
|
Operating Expenses
|
-2.3B
JPY
|
|
Operating Income
|
1.4B
JPY
|
|
Other Expenses
|
-441.5m
JPY
|
|
Net Income
|
986.4m
JPY
|
Income Statement
Ad-Sol Nissin Corp
Ad-Sol Nissin Corp
Currency: JPY
| 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 |
8 323
N/A
|
8 437
+1%
|
8 597
+2%
|
8 947
+4%
|
9 187
+3%
|
9 038
-2%
|
9 116
+1%
|
9 318
+2%
|
9 677
+4%
|
10 460
+8%
|
10 896
+4%
|
11 416
+5%
|
11 743
+3%
|
11 634
-1%
|
11 668
+0%
|
11 300
-3%
|
11 132
-1%
|
10 997
-1%
|
11 129
+1%
|
11 530
+4%
|
11 899
+3%
|
12 195
+2%
|
12 506
+3%
|
12 786
+2%
|
13 120
+3%
|
13 315
+1%
|
13 586
+2%
|
13 584
0%
|
13 498
-1%
|
13 519
+0%
|
13 097
-3%
|
12 957
-1%
|
12 671
-2%
|
12 248
-3%
|
12 288
+0%
|
12 256
0%
|
12 504
+2%
|
12 842
+3%
|
13 186
+3%
|
13 441
+2%
|
13 738
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 863)
|
(6 943)
|
(7 034)
|
(7 318)
|
(7 490)
|
(7 320)
|
(7 290)
|
(7 421)
|
(7 648)
|
(8 352)
|
(8 658)
|
(9 015)
|
(9 232)
|
(9 171)
|
(9 210)
|
(8 901)
|
(8 727)
|
(8 480)
|
(8 562)
|
(8 833)
|
(9 144)
|
(9 374)
|
(9 553)
|
(9 764)
|
(9 958)
|
(10 031)
|
(10 252)
|
(10 233)
|
(10 185)
|
(10 189)
|
(9 867)
|
(9 712)
|
(9 526)
|
(9 224)
|
(9 247)
|
(9 218)
|
(9 268)
|
(9 477)
|
(9 665)
|
(9 835)
|
(10 050)
|
|
| Gross Profit |
1 460
N/A
|
1 494
+2%
|
1 562
+5%
|
1 629
+4%
|
1 697
+4%
|
1 718
+1%
|
1 826
+6%
|
1 898
+4%
|
2 029
+7%
|
2 108
+4%
|
2 238
+6%
|
2 401
+7%
|
2 512
+5%
|
2 463
-2%
|
2 458
0%
|
2 400
-2%
|
2 405
+0%
|
2 517
+5%
|
2 567
+2%
|
2 698
+5%
|
2 755
+2%
|
2 820
+2%
|
2 953
+5%
|
3 022
+2%
|
3 162
+5%
|
3 284
+4%
|
3 334
+2%
|
3 350
+0%
|
3 312
-1%
|
3 330
+1%
|
3 230
-3%
|
3 244
+0%
|
3 145
-3%
|
3 024
-4%
|
3 041
+1%
|
3 038
0%
|
3 235
+6%
|
3 365
+4%
|
3 521
+5%
|
3 606
+2%
|
3 688
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 195)
|
(1 190)
|
(1 199)
|
(1 214)
|
(1 223)
|
(1 314)
|
(1 332)
|
(1 408)
|
(1 454)
|
(1 566)
|
(1 632)
|
(1 713)
|
(1 762)
|
(1 695)
|
(1 734)
|
(1 675)
|
(1 678)
|
(1 684)
|
(1 677)
|
(1 742)
|
(1 779)
|
(1 808)
|
(1 884)
|
(1 914)
|
(1 990)
|
(2 070)
|
(2 067)
|
(2 070)
|
(2 016)
|
(2 044)
|
(2 053)
|
(2 040)
|
(2 027)
|
(1 936)
|
(1 972)
|
(2 028)
|
(2 083)
|
(2 154)
|
(2 184)
|
(2 217)
|
(2 260)
|
|
| Selling, General & Administrative |
(1 196)
|
(1 127)
|
(1 199)
|
(1 214)
|
(1 223)
|
(1 255)
|
(1 330)
|
(1 405)
|
(1 452)
|
(1 407)
|
(1 632)
|
(1 713)
|
(1 762)
|
(1 472)
|
(1 734)
|
(1 675)
|
(1 678)
|
(1 456)
|
(1 676)
|
(1 742)
|
(1 778)
|
(1 565)
|
(1 885)
|
(1 913)
|
(1 990)
|
(1 822)
|
(2 067)
|
(2 070)
|
(2 016)
|
(1 838)
|
(2 060)
|
(2 040)
|
(2 027)
|
(1 786)
|
(1 978)
|
(2 028)
|
(2 083)
|
(1 998)
|
(2 180)
|
(2 217)
|
(2 260)
|
|
| Research & Development |
0
|
(51)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(207)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(156)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(12)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(5)
|
(2)
|
(2)
|
(2)
|
(117)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
7
|
(0)
|
0
|
(0)
|
7
|
0
|
(0)
|
(0)
|
(3)
|
(0)
|
0
|
|
| Operating Income |
265
N/A
|
304
+15%
|
364
+20%
|
415
+14%
|
474
+14%
|
404
-15%
|
494
+22%
|
490
-1%
|
575
+17%
|
542
-6%
|
606
+12%
|
688
+14%
|
750
+9%
|
768
+2%
|
725
-6%
|
725
+0%
|
727
+0%
|
833
+15%
|
890
+7%
|
956
+7%
|
977
+2%
|
1 012
+4%
|
1 069
+6%
|
1 109
+4%
|
1 173
+6%
|
1 214
+4%
|
1 267
+4%
|
1 280
+1%
|
1 297
+1%
|
1 285
-1%
|
1 177
-8%
|
1 205
+2%
|
1 118
-7%
|
1 088
-3%
|
1 069
-2%
|
1 011
-5%
|
1 152
+14%
|
1 211
+5%
|
1 338
+11%
|
1 389
+4%
|
1 428
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
1
|
0
|
0
|
8
|
8
|
14
|
14
|
11
|
11
|
11
|
11
|
11
|
11
|
15
|
16
|
17
|
9
|
(1)
|
(1)
|
1
|
11
|
17
|
16
|
18
|
39
|
40
|
41
|
42
|
20
|
21
|
22
|
25
|
27
|
32
|
31
|
33
|
33
|
34
|
34
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(5)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
7
|
7
|
7
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
0
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
5
|
5
|
4
|
8
|
3
|
3
|
4
|
(0)
|
(0)
|
5
|
5
|
5
|
13
|
9
|
9
|
9
|
10
|
9
|
9
|
18
|
9
|
9
|
10
|
0
|
1
|
11
|
10
|
|
| Pre-Tax Income |
259
N/A
|
298
+15%
|
356
+19%
|
408
+15%
|
467
+14%
|
408
-13%
|
498
+22%
|
500
+1%
|
585
+17%
|
550
-6%
|
615
+12%
|
698
+14%
|
760
+9%
|
777
+2%
|
735
-5%
|
740
+1%
|
741
+0%
|
852
+15%
|
901
+6%
|
958
+6%
|
981
+2%
|
1 014
+3%
|
1 079
+6%
|
1 130
+5%
|
1 193
+6%
|
1 236
+4%
|
1 317
+7%
|
1 335
+1%
|
1 353
+1%
|
1 343
-1%
|
1 207
-10%
|
1 242
+3%
|
1 156
-7%
|
1 137
-2%
|
1 104
-3%
|
1 048
-5%
|
1 189
+13%
|
1 241
+4%
|
1 372
+11%
|
1 434
+5%
|
1 472
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(105)
|
(131)
|
(151)
|
(168)
|
(187)
|
(179)
|
(206)
|
(205)
|
(233)
|
(261)
|
(277)
|
(299)
|
(312)
|
(246)
|
(233)
|
(235)
|
(235)
|
(298)
|
(313)
|
(329)
|
(336)
|
(326)
|
(346)
|
(362)
|
(381)
|
(411)
|
(437)
|
(442)
|
(448)
|
(444)
|
(403)
|
(414)
|
(388)
|
(352)
|
(340)
|
(330)
|
(388)
|
(399)
|
(457)
|
(481)
|
(486)
|
|
| Income from Continuing Operations |
154
|
167
|
205
|
241
|
279
|
229
|
291
|
296
|
352
|
289
|
338
|
398
|
448
|
532
|
503
|
506
|
506
|
554
|
588
|
629
|
646
|
688
|
733
|
768
|
812
|
824
|
881
|
893
|
905
|
899
|
804
|
828
|
768
|
785
|
765
|
719
|
801
|
841
|
915
|
952
|
986
|
|
| Net Income (Common) |
154
N/A
|
167
+9%
|
205
+23%
|
241
+17%
|
279
+16%
|
229
-18%
|
291
+27%
|
296
+2%
|
352
+19%
|
289
-18%
|
338
+17%
|
398
+18%
|
448
+13%
|
532
+19%
|
503
-5%
|
506
+1%
|
506
+0%
|
554
+9%
|
588
+6%
|
629
+7%
|
646
+3%
|
688
+7%
|
733
+7%
|
768
+5%
|
812
+6%
|
824
+2%
|
881
+7%
|
893
+1%
|
905
+1%
|
899
-1%
|
804
-11%
|
828
+3%
|
768
-7%
|
785
+2%
|
765
-3%
|
719
-6%
|
801
+12%
|
841
+5%
|
915
+9%
|
952
+4%
|
986
+4%
|
|
| EPS (Diluted) |
18.27
N/A
|
20.87
+14%
|
24.1
+15%
|
27.35
+13%
|
30.67
+12%
|
25.9
-16%
|
32
+24%
|
32.48
+1%
|
38.23
+18%
|
31.68
-17%
|
37.09
+17%
|
43.29
+17%
|
48.18
+11%
|
57.2
+19%
|
54.03
-6%
|
53.77
0%
|
54.38
+1%
|
59.34
+9%
|
63.21
+7%
|
68.33
+8%
|
69.24
+1%
|
74.12
+7%
|
78.76
+6%
|
82.39
+5%
|
86.28
+5%
|
88.11
+2%
|
93.78
+6%
|
95.37
+2%
|
96.28
+1%
|
95.73
-1%
|
85.51
-11%
|
88.33
+3%
|
81.73
-7%
|
83.58
+2%
|
81.3
-3%
|
76.28
-6%
|
85.04
+11%
|
89.33
+5%
|
97.09
+9%
|
100.89
+4%
|
104.34
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
