Needs Well Inc
TSE:3992
Income Statement
Earnings Waterfall
Needs Well Inc
Revenue
|
9.1B
JPY
|
Cost of Revenue
|
-6.9B
JPY
|
Gross Profit
|
2.2B
JPY
|
Operating Expenses
|
-986.8m
JPY
|
Operating Income
|
1.2B
JPY
|
Other Expenses
|
-279.5m
JPY
|
Net Income
|
920.8m
JPY
|
Income Statement
Needs Well Inc
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 |
5 002
N/A
|
5 141
+3%
|
5 265
+2%
|
5 395
+2%
|
5 499
+2%
|
5 518
+0%
|
5 594
+1%
|
5 603
+0%
|
5 498
-2%
|
5 364
-2%
|
5 294
-1%
|
5 373
+1%
|
5 548
+3%
|
5 752
+4%
|
5 967
+4%
|
6 187
+4%
|
6 463
+4%
|
6 730
+4%
|
7 187
+7%
|
7 657
+7%
|
8 117
+6%
|
8 762
+8%
|
9 134
+4%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(3 943)
|
(3 991)
|
(4 089)
|
(4 178)
|
(4 230)
|
(4 217)
|
(4 287)
|
(4 284)
|
(4 218)
|
(4 083)
|
(3 984)
|
(4 036)
|
(4 141)
|
(4 338)
|
(4 511)
|
(4 718)
|
(4 937)
|
(5 167)
|
(5 544)
|
(5 843)
|
(6 215)
|
(6 678)
|
(6 947)
|
|
Gross Profit |
1 059
N/A
|
1 150
+9%
|
1 176
+2%
|
1 217
+3%
|
1 269
+4%
|
1 300
+3%
|
1 308
+1%
|
1 319
+1%
|
1 280
-3%
|
1 281
+0%
|
1 310
+2%
|
1 337
+2%
|
1 407
+5%
|
1 414
+0%
|
1 456
+3%
|
1 469
+1%
|
1 525
+4%
|
1 563
+2%
|
1 644
+5%
|
1 814
+10%
|
1 902
+5%
|
2 084
+10%
|
2 187
+5%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(649)
|
(674)
|
(710)
|
(730)
|
(772)
|
(792)
|
(818)
|
(810)
|
(810)
|
(788)
|
(778)
|
(809)
|
(821)
|
(834)
|
(841)
|
(833)
|
(851)
|
(872)
|
(875)
|
(893)
|
(936)
|
(983)
|
(987)
|
|
Selling, General & Administrative |
(649)
|
(656)
|
(710)
|
(729)
|
(771)
|
(763)
|
(818)
|
(810)
|
(810)
|
(748)
|
(774)
|
(805)
|
(817)
|
(798)
|
(841)
|
(833)
|
(851)
|
(843)
|
(875)
|
(893)
|
(936)
|
(888)
|
(987)
|
|
Research & Development |
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(5)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(95)
|
0
|
|
Other Operating Expenses |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Operating Income |
410
N/A
|
477
+16%
|
466
-2%
|
487
+5%
|
497
+2%
|
508
+2%
|
490
-4%
|
509
+4%
|
470
-8%
|
493
+5%
|
532
+8%
|
528
-1%
|
586
+11%
|
580
-1%
|
615
+6%
|
636
+3%
|
674
+6%
|
691
+2%
|
769
+11%
|
922
+20%
|
966
+5%
|
1 101
+14%
|
1 200
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(1)
|
0
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
6
|
4
|
6
|
3
|
9
|
9
|
|
Non-Reccuring Items |
0
|
(0)
|
(1)
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
Total Other Income |
(21)
|
(10)
|
(8)
|
(9)
|
(3)
|
(4)
|
(4)
|
(4)
|
(0)
|
18
|
12
|
12
|
18
|
(1)
|
15
|
16
|
27
|
28
|
21
|
30
|
27
|
27
|
26
|
|
Pre-Tax Income |
388
N/A
|
467
+20%
|
456
-2%
|
478
+5%
|
494
+3%
|
505
+2%
|
482
-4%
|
501
+4%
|
469
-6%
|
505
+8%
|
547
+8%
|
544
-1%
|
608
+12%
|
582
-4%
|
633
+9%
|
656
+4%
|
706
+8%
|
725
+3%
|
794
+10%
|
957
+21%
|
996
+4%
|
1 136
+14%
|
1 235
+9%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
(113)
|
(141)
|
(137)
|
(141)
|
(150)
|
(157)
|
(151)
|
(159)
|
(144)
|
(157)
|
(169)
|
(170)
|
(185)
|
(161)
|
(176)
|
(181)
|
(203)
|
(226)
|
(253)
|
(310)
|
(328)
|
(296)
|
(311)
|
|
Income from Continuing Operations |
275
|
326
|
319
|
337
|
344
|
348
|
331
|
342
|
324
|
348
|
378
|
374
|
423
|
421
|
457
|
474
|
503
|
499
|
541
|
647
|
668
|
840
|
924
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(2)
|
(3)
|
|
Net Income (Common) |
275
N/A
|
326
+18%
|
319
-2%
|
337
+5%
|
344
+2%
|
348
+1%
|
331
-5%
|
342
+3%
|
324
-5%
|
348
+7%
|
378
+9%
|
374
-1%
|
423
+13%
|
421
0%
|
457
+9%
|
474
+4%
|
503
+6%
|
499
-1%
|
541
+8%
|
645
+19%
|
668
+3%
|
837
+25%
|
921
+10%
|
|
EPS (Diluted) |
32.77
N/A
|
38.06
+16%
|
4.18
-89%
|
39.87
+854%
|
39.57
-1%
|
40.62
+3%
|
38.65
-5%
|
39.92
+3%
|
37.86
-5%
|
20.31
-46%
|
43.88
+116%
|
41.65
-5%
|
45.49
+9%
|
23
-49%
|
44.93
+95%
|
46.82
+4%
|
50.74
+8%
|
24.91
-51%
|
27.42
+10%
|
32.69
+19%
|
33.83
+3%
|
42.62
+26%
|
48.24
+13%
|