S
SECURE Inc
TSE:4264
SECURE Inc
TSE:4264
Price:
1 879
JPY
-1.05%
Market Cap:
¥10.6B
Income Statement
Earnings Waterfall
SECURE Inc
SECURE Inc
Income Statement
SECURE Inc
SECURE Inc
Currency: JPY
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
4
|
5
|
6
|
6
|
7
|
7
|
7
|
9
|
10
|
11
|
13
|
13
|
0
|
0
|
0
|
|
| Revenue |
4 924
N/A
|
3 248
-34%
|
3 385
+4%
|
4 035
+19%
|
4 473
+11%
|
4 805
+7%
|
5 191
+8%
|
5 520
+6%
|
5 701
+3%
|
6 119
+7%
|
6 247
+2%
|
6 266
+0%
|
6 404
+2%
|
6 474
+1%
|
6 841
+6%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(2 961)
|
(1 965)
|
(2 073)
|
(2 511)
|
(2 762)
|
(2 935)
|
(3 175)
|
(3 308)
|
(3 427)
|
(3 707)
|
(3 719)
|
(3 774)
|
(3 840)
|
(3 814)
|
(4 013)
|
|
| Gross Profit |
1 963
N/A
|
1 283
-35%
|
1 312
+2%
|
1 524
+16%
|
1 711
+12%
|
1 870
+9%
|
2 016
+8%
|
2 212
+10%
|
2 273
+3%
|
2 412
+6%
|
2 529
+5%
|
2 492
-1%
|
2 563
+3%
|
2 659
+4%
|
2 828
+6%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(1 843)
|
(1 374)
|
(1 482)
|
(1 590)
|
(1 665)
|
(1 741)
|
(1 828)
|
(1 927)
|
(2 051)
|
(2 139)
|
(2 223)
|
(2 296)
|
(2 390)
|
(2 448)
|
(2 502)
|
|
| Selling, General & Administrative |
(1 843)
|
(1 374)
|
(1 362)
|
(1 568)
|
(1 644)
|
(1 728)
|
(1 746)
|
(1 924)
|
(2 049)
|
(2 136)
|
(2 137)
|
(2 286)
|
(2 380)
|
(2 438)
|
(2 502)
|
|
| Research & Development |
0
|
0
|
(81)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(39)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(21)
|
(21)
|
(13)
|
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
(10)
|
(10)
|
(10)
|
(0)
|
|
| Operating Income |
120
N/A
|
(91)
N/A
|
(170)
-87%
|
(65)
+61%
|
45
N/A
|
129
+185%
|
188
+46%
|
284
+51%
|
221
-22%
|
272
+23%
|
306
+12%
|
196
-36%
|
173
-12%
|
211
+22%
|
326
+55%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(9)
|
(2)
|
(6)
|
(6)
|
(7)
|
(11)
|
(7)
|
(9)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
|
| Non-Reccuring Items |
0
|
(8)
|
(21)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(5)
|
(5)
|
(5)
|
(0)
|
(3)
|
(9)
|
(9)
|
(15)
|
|
| Pre-Tax Income |
111
N/A
|
(101)
N/A
|
(197)
-96%
|
(72)
+64%
|
37
N/A
|
116
+215%
|
172
+48%
|
270
+57%
|
206
-24%
|
256
+24%
|
284
+11%
|
181
-36%
|
151
-16%
|
191
+27%
|
300
+57%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(67)
|
(45)
|
(31)
|
(51)
|
(12)
|
(12)
|
(3)
|
(30)
|
(17)
|
(37)
|
(43)
|
(42)
|
(47)
|
(60)
|
(112)
|
|
| Income from Continuing Operations |
44
|
(146)
|
(228)
|
(123)
|
25
|
104
|
169
|
241
|
189
|
219
|
241
|
138
|
104
|
131
|
188
|
|
| Net Income (Common) |
44
N/A
|
(146)
N/A
|
(228)
-56%
|
(123)
+46%
|
25
N/A
|
104
+319%
|
169
+62%
|
241
+42%
|
189
-22%
|
219
+16%
|
241
+10%
|
138
-43%
|
104
-24%
|
131
+25%
|
188
+43%
|
|
| EPS (Diluted) |
9.37
N/A
|
-31.04
N/A
|
-48.52
-56%
|
-25.18
+48%
|
4.96
N/A
|
22.01
+344%
|
34.06
+55%
|
48.49
+42%
|
39.64
-18%
|
43.96
+11%
|
48.4
+10%
|
26.3
-46%
|
18.65
-29%
|
21.4
+15%
|
33.79
+58%
|
|
Switch to:
Switch to:
See Also
Discover More
