sMedio Inc
TSE:3913
Income Statement
Earnings Waterfall
sMedio Inc
Revenue
|
813.7m
JPY
|
Cost of Revenue
|
-450.8m
JPY
|
Gross Profit
|
362.9m
JPY
|
Operating Expenses
|
-404.7m
JPY
|
Operating Income
|
-41.9m
JPY
|
Other Expenses
|
-121.8m
JPY
|
Net Income
|
-163.7m
JPY
|
Income Statement
sMedio Inc
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 |
1 095
N/A
|
1 197
+9%
|
1 163
-3%
|
1 243
+7%
|
1 324
+7%
|
1 283
-3%
|
1 303
+2%
|
1 179
-10%
|
1 084
-8%
|
1 057
-3%
|
1 010
-4%
|
1 005
0%
|
999
-1%
|
985
-1%
|
930
-6%
|
889
-4%
|
867
-2%
|
862
-1%
|
906
+5%
|
907
+0%
|
893
-1%
|
914
+2%
|
864
-5%
|
843
-2%
|
782
-7%
|
722
-8%
|
751
+4%
|
729
-3%
|
757
+4%
|
827
+9%
|
807
-3%
|
795
-1%
|
815
+3%
|
814
0%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(526)
|
(560)
|
(568)
|
(595)
|
(577)
|
(618)
|
(632)
|
(580)
|
(567)
|
(543)
|
(522)
|
(532)
|
(549)
|
(548)
|
(541)
|
(550)
|
(517)
|
(467)
|
(448)
|
(409)
|
(384)
|
(447)
|
(444)
|
(438)
|
(397)
|
(317)
|
(331)
|
(317)
|
(354)
|
(603)
|
(589)
|
(597)
|
(615)
|
(451)
|
|
Gross Profit |
569
N/A
|
637
+12%
|
595
-7%
|
648
+9%
|
747
+15%
|
665
-11%
|
671
+1%
|
598
-11%
|
518
-14%
|
513
-1%
|
488
-5%
|
473
-3%
|
449
-5%
|
437
-3%
|
389
-11%
|
338
-13%
|
350
+4%
|
395
+13%
|
458
+16%
|
498
+9%
|
509
+2%
|
467
-8%
|
419
-10%
|
405
-4%
|
385
-5%
|
405
+5%
|
420
+4%
|
412
-2%
|
403
-2%
|
224
-44%
|
217
-3%
|
198
-9%
|
200
+1%
|
363
+81%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(465)
|
(483)
|
(519)
|
(487)
|
(482)
|
(489)
|
(513)
|
(535)
|
(571)
|
(574)
|
(601)
|
(547)
|
(557)
|
(545)
|
(560)
|
(545)
|
(477)
|
(457)
|
(438)
|
(443)
|
(441)
|
(435)
|
(423)
|
(417)
|
(408)
|
(399)
|
(393)
|
(396)
|
(416)
|
(421)
|
(434)
|
(414)
|
(396)
|
(405)
|
|
Selling, General & Administrative |
(465)
|
(394)
|
(504)
|
(482)
|
(477)
|
(424)
|
(512)
|
(535)
|
(571)
|
(481)
|
(557)
|
(547)
|
(558)
|
(475)
|
(559)
|
(545)
|
(476)
|
(392)
|
(438)
|
(443)
|
(441)
|
(371)
|
(422)
|
(417)
|
(407)
|
(367)
|
(393)
|
(396)
|
(416)
|
(363)
|
(434)
|
(414)
|
(396)
|
(405)
|
|
Research & Development |
0
|
(90)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(0)
|
(15)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
0
|
(44)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Operating Income |
105
N/A
|
153
+47%
|
75
-51%
|
161
+113%
|
265
+65%
|
176
-34%
|
158
-10%
|
64
-60%
|
(53)
N/A
|
(61)
-14%
|
(114)
-87%
|
(74)
+35%
|
(108)
-46%
|
(108)
+1%
|
(171)
-59%
|
(207)
-21%
|
(127)
+39%
|
(62)
+51%
|
20
N/A
|
55
+169%
|
68
+25%
|
32
-53%
|
(3)
N/A
|
(13)
-278%
|
(23)
-75%
|
7
N/A
|
26
+302%
|
16
-41%
|
(13)
N/A
|
(197)
-1 396%
|
(217)
-10%
|
(216)
+0%
|
(196)
+9%
|
(42)
+79%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
61
|
3
|
(87)
|
(179)
|
(171)
|
(137)
|
(49)
|
19
|
34
|
(3)
|
(6)
|
(4)
|
0
|
(2)
|
0
|
(1)
|
(4)
|
2
|
1
|
2
|
(1)
|
(5)
|
(4)
|
(1)
|
1
|
3
|
6
|
19
|
24
|
15
|
11
|
6
|
4
|
8
|
|
Non-Reccuring Items |
(10)
|
(15)
|
0
|
0
|
0
|
(2)
|
0
|
(7)
|
(7)
|
(44)
|
0
|
(40)
|
(40)
|
(1)
|
0
|
0
|
0
|
(11)
|
(12)
|
(12)
|
(12)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(147)
|
(147)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(13)
|
(12)
|
(0)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
3
|
4
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
4
|
3
|
3
|
4
|
1
|
3
|
3
|
2
|
1
|
(0)
|
(0)
|
(1)
|
1
|
37
|
|
Pre-Tax Income |
143
N/A
|
130
-9%
|
(12)
N/A
|
(17)
-41%
|
93
N/A
|
37
-61%
|
108
+195%
|
76
-30%
|
(25)
N/A
|
(106)
-333%
|
(117)
-11%
|
(115)
+2%
|
(144)
-26%
|
(108)
+25%
|
(168)
-55%
|
(206)
-22%
|
(129)
+37%
|
(68)
+47%
|
12
N/A
|
46
+291%
|
59
+28%
|
28
-52%
|
(4)
N/A
|
(10)
-147%
|
(21)
-107%
|
13
N/A
|
36
+182%
|
37
+4%
|
13
-66%
|
(182)
N/A
|
(206)
-13%
|
(211)
-2%
|
(339)
-61%
|
(144)
+58%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(38)
|
(54)
|
(6)
|
(5)
|
(44)
|
(41)
|
(62)
|
(57)
|
(38)
|
(36)
|
(28)
|
(25)
|
(5)
|
(2)
|
2
|
13
|
(8)
|
(17)
|
(29)
|
(36)
|
(35)
|
(18)
|
(12)
|
(15)
|
(15)
|
(12)
|
(12)
|
(3)
|
1
|
(3)
|
1
|
2
|
(5)
|
(20)
|
|
Income from Continuing Operations |
105
|
76
|
(18)
|
(22)
|
49
|
(4)
|
46
|
19
|
(63)
|
(142)
|
(145)
|
(139)
|
(149)
|
(110)
|
(166)
|
(193)
|
(137)
|
(85)
|
(17)
|
10
|
24
|
10
|
(16)
|
(25)
|
(37)
|
1
|
23
|
34
|
13
|
(185)
|
(205)
|
(209)
|
(344)
|
(164)
|
|
Income to Minority Interest |
2
|
3
|
5
|
5
|
2
|
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
|
|
Net Income (Common) |
107
N/A
|
80
-25%
|
(13)
N/A
|
(17)
-31%
|
51
N/A
|
(4)
N/A
|
45
N/A
|
17
-62%
|
(63)
N/A
|
(142)
-127%
|
(145)
-2%
|
(139)
+4%
|
(149)
-7%
|
(110)
+26%
|
(166)
-51%
|
(193)
-16%
|
(137)
+29%
|
(85)
+38%
|
(17)
+80%
|
10
N/A
|
24
+145%
|
10
-57%
|
(16)
N/A
|
(25)
-61%
|
(37)
-44%
|
1
N/A
|
23
+1 989%
|
34
+47%
|
13
-61%
|
(185)
N/A
|
(205)
-11%
|
(209)
-2%
|
(344)
-65%
|
(164)
+52%
|
|
EPS (Diluted) |
59.16
N/A
|
40.66
-31%
|
-6.89
N/A
|
-9
-31%
|
23.04
N/A
|
-2.03
N/A
|
21.19
N/A
|
8.44
-60%
|
-31.25
N/A
|
-71.21
-128%
|
-76.47
-7%
|
-73.26
+4%
|
-78.57
-7%
|
-57.92
+26%
|
-87.18
-51%
|
-105.32
-21%
|
-68.45
+35%
|
-44.32
+35%
|
-8.97
+80%
|
5.09
N/A
|
12.45
+145%
|
5.36
-57%
|
-8.16
N/A
|
-13.08
-60%
|
-18.85
-44%
|
0.58
N/A
|
12.04
+1 976%
|
17.63
+46%
|
6.14
-65%
|
-89.41
N/A
|
-90.92
-2%
|
-92.49
-2%
|
-152.42
-65%
|
-72.59
+52%
|