Asteria Corp
TSE:3853
Asteria Corp
TSE:3853
Price:
612 JPY
5.15%
Market Closed
Updated:
May 8, 2024
Income Statement
Earnings Waterfall
Asteria Corp
Asteria Corp
|
Revenue
|
3.9B
JPY
|
|
Cost of Revenue
|
-687.9m
JPY
|
|
Gross Profit
|
3.3B
JPY
|
|
Operating Expenses
|
-10.2B
JPY
|
|
Operating Income
|
-6.9B
JPY
|
|
Other Expenses
|
2B
JPY
|
|
Net Income
|
-4.9B
JPY
|
Income Statement
Asteria Corp
Asteria 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 |
1 504
N/A
|
1 488
-1%
|
1 475
-1%
|
1 413
-4%
|
1 459
+3%
|
1 442
-1%
|
1 444
+0%
|
1 465
+1%
|
1 508
+3%
|
1 588
+5%
|
1 620
+2%
|
1 650
+2%
|
1 643
0%
|
1 621
-1%
|
2 021
+25%
|
2 319
+15%
|
2 850
+23%
|
3 110
+9%
|
3 143
+1%
|
3 237
+3%
|
3 228
0%
|
3 478
+8%
|
3 353
-4%
|
3 189
-5%
|
2 947
-8%
|
2 677
-9%
|
2 683
+0%
|
2 705
+1%
|
2 680
-1%
|
2 688
+0%
|
2 695
+0%
|
2 717
+1%
|
2 822
+4%
|
2 968
+5%
|
3 089
+4%
|
3 310
+7%
|
3 388
+2%
|
3 378
0%
|
3 505
+4%
|
3 670
+5%
|
3 946
+8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(217)
|
(228)
|
(237)
|
(234)
|
(241)
|
(232)
|
(236)
|
(232)
|
(266)
|
(281)
|
(285)
|
(267)
|
(227)
|
(217)
|
(316)
|
(457)
|
(769)
|
(932)
|
(1 094)
|
(1 344)
|
(1 297)
|
(1 376)
|
(1 310)
|
(1 007)
|
(933)
|
(784)
|
(649)
|
(646)
|
(521)
|
(502)
|
(493)
|
(477)
|
(471)
|
(474)
|
(518)
|
(547)
|
(575)
|
(605)
|
(570)
|
(626)
|
(688)
|
|
| Gross Profit |
1 286
N/A
|
1 260
-2%
|
1 238
-2%
|
1 179
-5%
|
1 217
+3%
|
1 210
-1%
|
1 208
0%
|
1 233
+2%
|
1 242
+1%
|
1 307
+5%
|
1 336
+2%
|
1 383
+4%
|
1 416
+2%
|
1 404
-1%
|
1 705
+21%
|
1 862
+9%
|
2 080
+12%
|
2 178
+5%
|
2 049
-6%
|
1 893
-8%
|
1 930
+2%
|
2 103
+9%
|
2 043
-3%
|
2 182
+7%
|
2 014
-8%
|
1 893
-6%
|
2 034
+7%
|
2 059
+1%
|
2 159
+5%
|
2 186
+1%
|
2 202
+1%
|
2 240
+2%
|
2 351
+5%
|
2 494
+6%
|
2 571
+3%
|
2 762
+7%
|
2 813
+2%
|
2 773
-1%
|
2 935
+6%
|
3 044
+4%
|
3 258
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 036)
|
(1 054)
|
(1 075)
|
(1 063)
|
(1 096)
|
(1 079)
|
(1 097)
|
(1 056)
|
(1 025)
|
(1 035)
|
(1 045)
|
(1 046)
|
(1 057)
|
(1 104)
|
(1 279)
|
(1 373)
|
(1 487)
|
(1 600)
|
(1 576)
|
(1 616)
|
(1 691)
|
(1 714)
|
(1 770)
|
(1 792)
|
(1 748)
|
(1 754)
|
(2 066)
|
(2 004)
|
(2 000)
|
(1 669)
|
(1 450)
|
(895)
|
(1 056)
|
(2 478)
|
861
|
4 506
|
950
|
(2 844)
|
(8 046)
|
(13 653)
|
(10 182)
|
|
| Selling, General & Administrative |
(1 036)
|
(993)
|
(1 075)
|
(1 064)
|
(1 096)
|
(1 077)
|
(212)
|
(212)
|
(172)
|
(1 025)
|
(1 035)
|
(1 038)
|
(1 054)
|
(1 101)
|
(1 270)
|
(1 366)
|
(1 484)
|
(1 596)
|
(1 580)
|
(1 617)
|
(1 691)
|
(1 715)
|
(1 766)
|
(1 790)
|
(1 746)
|
(1 751)
|
(1 670)
|
(1 648)
|
(1 647)
|
(1 682)
|
(1 787)
|
(1 851)
|
(2 015)
|
(2 496)
|
(2 625)
|
(2 798)
|
(2 934)
|
(2 854)
|
(2 853)
|
(2 814)
|
(2 720)
|
|
| Research & Development |
0
|
(40)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(20)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(2)
|
(885)
|
(844)
|
(853)
|
(10)
|
(10)
|
(8)
|
(3)
|
(2)
|
(8)
|
(7)
|
(3)
|
(4)
|
4
|
1
|
(0)
|
1
|
(4)
|
(2)
|
(1)
|
(3)
|
(397)
|
(356)
|
(353)
|
13
|
337
|
955
|
959
|
18
|
3 486
|
7 304
|
3 884
|
10
|
(5 193)
|
(10 838)
|
(7 462)
|
|
| Operating Income |
251
N/A
|
207
-18%
|
164
-21%
|
115
-30%
|
122
+6%
|
130
+7%
|
111
-15%
|
177
+60%
|
217
+23%
|
272
+25%
|
291
+7%
|
337
+16%
|
359
+7%
|
301
-16%
|
427
+42%
|
489
+15%
|
593
+21%
|
577
-3%
|
473
-18%
|
277
-41%
|
240
-14%
|
389
+62%
|
274
-30%
|
391
+43%
|
266
-32%
|
139
-48%
|
(32)
N/A
|
55
N/A
|
159
+191%
|
517
+226%
|
752
+45%
|
1 345
+79%
|
1 295
-4%
|
16
-99%
|
3 432
+21 419%
|
7 269
+112%
|
3 764
-48%
|
(71)
N/A
|
(5 112)
-7 142%
|
(10 608)
-108%
|
(6 924)
+35%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
12
|
64
|
70
|
78
|
(16)
|
(69)
|
(81)
|
(105)
|
(18)
|
(17)
|
(8)
|
1
|
(2)
|
(8)
|
(103)
|
(118)
|
(133)
|
(56)
|
20
|
36
|
74
|
32
|
31
|
17
|
(19)
|
83
|
82
|
66
|
57
|
211
|
244
|
343
|
240
|
840
|
1 025
|
674
|
303
|
145
|
46
|
157
|
|
| Non-Reccuring Items |
0
|
1
|
25
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(401)
|
0
|
0
|
0
|
311
|
0
|
0
|
36
|
3 580
|
0
|
0
|
0
|
(2 579)
|
0
|
0
|
(342)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
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
|
|
| Total Other Income |
8
|
(31)
|
(48)
|
(49)
|
(47)
|
0
|
17
|
18
|
15
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
140
|
(0)
|
0
|
(0)
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
265
N/A
|
189
-29%
|
204
+8%
|
119
-42%
|
135
+14%
|
115
-15%
|
59
-49%
|
114
+95%
|
128
+12%
|
254
+99%
|
273
+8%
|
330
+21%
|
361
+9%
|
303
-16%
|
418
+38%
|
386
-8%
|
475
+23%
|
444
-7%
|
418
-6%
|
297
-29%
|
275
-7%
|
463
+68%
|
305
-34%
|
421
+38%
|
283
-33%
|
(159)
N/A
|
51
N/A
|
137
+170%
|
225
+64%
|
1 026
+356%
|
963
-6%
|
1 589
+65%
|
1 674
+5%
|
3 984
+138%
|
4 272
+7%
|
8 293
+94%
|
4 437
-46%
|
(2 347)
N/A
|
(4 967)
-112%
|
(10 562)
-113%
|
(7 109)
+33%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(140)
|
(119)
|
(128)
|
(118)
|
(121)
|
(129)
|
(104)
|
(118)
|
(123)
|
(124)
|
(122)
|
(111)
|
(111)
|
(73)
|
(137)
|
(114)
|
(200)
|
(247)
|
(195)
|
(224)
|
(162)
|
(190)
|
(182)
|
(140)
|
(117)
|
(22)
|
(57)
|
(95)
|
(107)
|
(200)
|
(175)
|
(383)
|
(400)
|
(1 115)
|
(1 244)
|
(2 282)
|
(1 271)
|
473
|
1 265
|
2 585
|
1 554
|
|
| Income from Continuing Operations |
125
|
70
|
76
|
1
|
15
|
(15)
|
(46)
|
(4)
|
5
|
131
|
152
|
219
|
250
|
230
|
282
|
273
|
275
|
197
|
223
|
72
|
114
|
273
|
124
|
281
|
166
|
(180)
|
(6)
|
42
|
118
|
826
|
788
|
1 206
|
1 274
|
2 869
|
3 028
|
6 011
|
3 166
|
(1 874)
|
(3 702)
|
(7 977)
|
(5 556)
|
|
| 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
|
(2)
|
(13)
|
(10)
|
(14)
|
5
|
16
|
15
|
18
|
(19)
|
(17)
|
(78)
|
(80)
|
(359)
|
(365)
|
(711)
|
(399)
|
191
|
436
|
948
|
672
|
|
| Net Income (Common) |
125
N/A
|
70
-44%
|
76
+9%
|
1
-99%
|
15
+2 317%
|
(15)
N/A
|
(46)
-211%
|
(4)
+91%
|
5
N/A
|
131
+2 738%
|
152
+16%
|
219
+44%
|
250
+14%
|
230
-8%
|
282
+22%
|
273
-3%
|
275
+1%
|
197
-28%
|
223
+13%
|
72
-68%
|
114
+57%
|
271
+138%
|
111
-59%
|
271
+145%
|
152
-44%
|
(176)
N/A
|
9
N/A
|
56
+502%
|
137
+142%
|
807
+491%
|
771
-5%
|
1 128
+46%
|
1 194
+6%
|
2 510
+110%
|
2 664
+6%
|
5 301
+99%
|
2 767
-48%
|
(1 683)
N/A
|
(3 267)
-94%
|
(7 029)
-115%
|
(4 884)
+31%
|
|
| EPS (Diluted) |
9.22
N/A
|
5.01
-46%
|
5.26
+5%
|
0.06
-99%
|
0.95
+1 483%
|
-1
N/A
|
-3.08
-208%
|
-0.28
+91%
|
0.31
N/A
|
8.79
+2 735%
|
10.24
+16%
|
14.78
+44%
|
16.86
+14%
|
15.52
-8%
|
16.46
+6%
|
15.48
-6%
|
15.51
+0%
|
11.74
-24%
|
13.03
+11%
|
4.38
-66%
|
6.68
+53%
|
15.97
+139%
|
6.75
-58%
|
16.13
+139%
|
9.2
-43%
|
-10.66
N/A
|
0.56
N/A
|
3.42
+511%
|
8.28
+142%
|
49.02
+492%
|
46.78
-5%
|
68.48
+46%
|
72.49
+6%
|
152.43
+110%
|
158.61
+4%
|
315.64
+99%
|
164.73
-48%
|
-100.2
N/A
|
-194.48
-94%
|
-418.51
-115%
|
-290.77
+31%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
