MIT Holdings Co Ltd
TSE:4016
Income Statement
Earnings Waterfall
MIT Holdings Co Ltd
Revenue
|
4.9B
JPY
|
Cost of Revenue
|
-3.8B
JPY
|
Gross Profit
|
1.1B
JPY
|
Operating Expenses
|
-968m
JPY
|
Operating Income
|
147.6m
JPY
|
Other Expenses
|
-55.2m
JPY
|
Net Income
|
92.4m
JPY
|
Income Statement
MIT Holdings Co Ltd
May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
5 747
N/A
|
3 845
-33%
|
3 865
+1%
|
3 968
+3%
|
4 102
+3%
|
4 218
+3%
|
4 357
+3%
|
4 416
+1%
|
4 519
+2%
|
4 690
+4%
|
4 786
+2%
|
4 930
+3%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(4 471)
|
(3 004)
|
(3 064)
|
(3 129)
|
(3 221)
|
(3 327)
|
(3 395)
|
(3 444)
|
(3 518)
|
(3 621)
|
(3 725)
|
(3 814)
|
|
Gross Profit |
1 276
N/A
|
841
-34%
|
801
-5%
|
839
+5%
|
881
+5%
|
891
+1%
|
962
+8%
|
972
+1%
|
1 002
+3%
|
1 069
+7%
|
1 062
-1%
|
1 116
+5%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(1 128)
|
(753)
|
(742)
|
(762)
|
(786)
|
(811)
|
(842)
|
(902)
|
(936)
|
(957)
|
(977)
|
(968)
|
|
Selling, General & Administrative |
(1 122)
|
(753)
|
(736)
|
(762)
|
(786)
|
(811)
|
(839)
|
(885)
|
(919)
|
(957)
|
(974)
|
(968)
|
|
Research & Development |
0
|
0
|
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
|
Other Operating Expenses |
(6)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(17)
|
(17)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
148
N/A
|
87
-41%
|
60
-32%
|
77
+29%
|
94
+22%
|
80
-15%
|
120
+50%
|
70
-41%
|
66
-7%
|
112
+71%
|
84
-25%
|
148
+75%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(2)
|
(3)
|
|
Non-Reccuring Items |
0
|
(23)
|
(17)
|
(16)
|
(16)
|
(5)
|
(16)
|
0
|
0
|
(12)
|
(0)
|
0
|
|
Total Other Income |
7
|
7
|
6
|
6
|
6
|
5
|
7
|
7
|
19
|
20
|
20
|
22
|
|
Pre-Tax Income |
148
N/A
|
66
-56%
|
44
-33%
|
61
+39%
|
78
+27%
|
75
-4%
|
104
+38%
|
69
-33%
|
77
+10%
|
112
+46%
|
101
-9%
|
167
+64%
|
|
Net Income | |||||||||||||
Tax Provision |
(58)
|
(26)
|
(15)
|
(21)
|
(28)
|
(30)
|
(58)
|
(51)
|
(61)
|
(79)
|
(54)
|
(74)
|
|
Income from Continuing Operations |
90
|
40
|
29
|
40
|
50
|
45
|
45
|
18
|
16
|
33
|
48
|
92
|
|
Net Income (Common) |
90
N/A
|
40
-55%
|
29
-28%
|
40
+41%
|
50
+24%
|
45
-10%
|
45
+1%
|
18
-59%
|
16
-13%
|
33
+110%
|
48
+42%
|
92
+94%
|
|
EPS (Diluted) |
41.76
N/A
|
19.39
-54%
|
13.36
-31%
|
19.06
+43%
|
23.39
+23%
|
22.68
-3%
|
21.72
-4%
|
9.31
-57%
|
7.68
-18%
|
16.48
+115%
|
23.43
+42%
|
45.58
+95%
|