Cybernet Systems Co Ltd
TSE:4312
Income Statement
Earnings Waterfall
Cybernet Systems Co Ltd
Revenue
|
20.8B
JPY
|
Cost of Revenue
|
-12.6B
JPY
|
Gross Profit
|
8.2B
JPY
|
Operating Expenses
|
-6.6B
JPY
|
Operating Income
|
1.6B
JPY
|
Other Expenses
|
-666.7m
JPY
|
Net Income
|
930.9m
JPY
|
Income Statement
Cybernet Systems Co Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
13 739
N/A
|
11 773
-14%
|
15 653
+33%
|
16 013
+2%
|
16 031
+0%
|
15 397
-4%
|
15 118
-2%
|
15 366
+2%
|
15 584
+1%
|
15 518
0%
|
15 954
+3%
|
16 099
+1%
|
16 060
0%
|
16 032
0%
|
15 971
0%
|
16 495
+3%
|
16 869
+2%
|
17 987
+7%
|
18 624
+4%
|
19 314
+4%
|
19 915
+3%
|
19 719
-1%
|
20 247
+3%
|
20 770
+3%
|
21 052
+1%
|
21 351
+1%
|
21 330
0%
|
21 423
+0%
|
21 499
+0%
|
21 665
+1%
|
21 706
+0%
|
22 301
+3%
|
22 632
+1%
|
22 698
+0%
|
22 173
-2%
|
19 927
-10%
|
19 556
-2%
|
19 936
+2%
|
20 195
+1%
|
20 203
+0%
|
20 813
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 827)
|
(6 361)
|
(8 688)
|
(8 786)
|
(8 865)
|
(8 590)
|
(8 318)
|
(8 521)
|
(8 606)
|
(8 642)
|
(8 815)
|
(8 920)
|
(8 882)
|
(8 926)
|
(9 070)
|
(9 427)
|
(9 683)
|
(10 279)
|
(10 756)
|
(11 247)
|
(11 695)
|
(11 814)
|
(12 009)
|
(12 382)
|
(12 593)
|
(12 869)
|
(12 952)
|
(12 799)
|
(12 722)
|
(12 617)
|
(12 543)
|
(12 876)
|
(13 098)
|
(13 169)
|
(12 828)
|
(11 622)
|
(11 466)
|
(11 814)
|
(12 083)
|
(12 161)
|
(12 572)
|
|
Gross Profit |
5 912
N/A
|
5 412
-8%
|
6 965
+29%
|
7 228
+4%
|
7 166
-1%
|
6 807
-5%
|
6 800
0%
|
6 845
+1%
|
6 978
+2%
|
6 876
-1%
|
7 139
+4%
|
7 179
+1%
|
7 177
0%
|
7 105
-1%
|
6 901
-3%
|
7 068
+2%
|
7 186
+2%
|
7 708
+7%
|
7 868
+2%
|
8 067
+3%
|
8 219
+2%
|
7 905
-4%
|
8 237
+4%
|
8 387
+2%
|
8 460
+1%
|
8 482
+0%
|
8 377
-1%
|
8 624
+3%
|
8 777
+2%
|
9 048
+3%
|
9 163
+1%
|
9 425
+3%
|
9 534
+1%
|
9 529
0%
|
9 345
-2%
|
8 305
-11%
|
8 090
-3%
|
8 123
+0%
|
8 112
0%
|
8 042
-1%
|
8 241
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 314)
|
(4 918)
|
(6 362)
|
(6 392)
|
(6 608)
|
(5 996)
|
(6 007)
|
(6 070)
|
(6 055)
|
(6 024)
|
(6 060)
|
(6 048)
|
(6 008)
|
(6 077)
|
(6 062)
|
(6 065)
|
(6 068)
|
(6 203)
|
(6 376)
|
(6 396)
|
(6 471)
|
(6 402)
|
(8 178)
|
(6 182)
|
(6 125)
|
(6 462)
|
(6 553)
|
(6 198)
|
(6 117)
|
(6 171)
|
(6 177)
|
(6 341)
|
(6 550)
|
(6 699)
|
(6 694)
|
(6 679)
|
(6 768)
|
(6 365)
|
(6 525)
|
(6 677)
|
(6 643)
|
|
Selling, General & Administrative |
(5 314)
|
(4 543)
|
(6 212)
|
(6 242)
|
(6 458)
|
(5 552)
|
(6 007)
|
(6 070)
|
(6 055)
|
(5 596)
|
(6 060)
|
(6 048)
|
(6 008)
|
(5 704)
|
(6 042)
|
(6 065)
|
(6 068)
|
(5 849)
|
(6 331)
|
(6 396)
|
(6 471)
|
(6 074)
|
(6 252)
|
(6 308)
|
(6 251)
|
(6 394)
|
(6 479)
|
(6 198)
|
(6 117)
|
(6 114)
|
(6 177)
|
(6 341)
|
(6 550)
|
(6 619)
|
(6 694)
|
(6 679)
|
(6 768)
|
(6 348)
|
(6 525)
|
(6 677)
|
(6 643)
|
|
Research & Development |
0
|
(59)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(316)
|
0
|
0
|
0
|
(369)
|
0
|
0
|
0
|
(377)
|
0
|
0
|
0
|
(319)
|
0
|
0
|
0
|
(285)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
(150)
|
(150)
|
(150)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(20)
|
0
|
0
|
(0)
|
(45)
|
0
|
0
|
(0)
|
(1 926)
|
127
|
127
|
(0)
|
(74)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
Operating Income |
598
N/A
|
494
-17%
|
603
+22%
|
836
+39%
|
559
-33%
|
811
+45%
|
794
-2%
|
775
-2%
|
923
+19%
|
852
-8%
|
1 079
+27%
|
1 131
+5%
|
1 170
+3%
|
1 028
-12%
|
839
-18%
|
1 002
+20%
|
1 117
+11%
|
1 505
+35%
|
1 493
-1%
|
1 671
+12%
|
1 748
+5%
|
1 502
-14%
|
59
-96%
|
2 206
+3 622%
|
2 335
+6%
|
2 020
-13%
|
1 824
-10%
|
2 427
+33%
|
2 660
+10%
|
2 877
+8%
|
2 986
+4%
|
3 085
+3%
|
2 984
-3%
|
2 830
-5%
|
2 651
-6%
|
1 626
-39%
|
1 322
-19%
|
1 758
+33%
|
1 587
-10%
|
1 365
-14%
|
1 598
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
225
|
109
|
158
|
128
|
84
|
72
|
54
|
12
|
44
|
39
|
6
|
(8)
|
(78)
|
(157)
|
(153)
|
(115)
|
(93)
|
(16)
|
4
|
0
|
(0)
|
66
|
33
|
37
|
48
|
(1)
|
13
|
25
|
32
|
27
|
(8)
|
(14)
|
(8)
|
(19)
|
(27)
|
(38)
|
(90)
|
(46)
|
(10)
|
(39)
|
7
|
|
Non-Reccuring Items |
(61)
|
(39)
|
(39)
|
(95)
|
(57)
|
(94)
|
(95)
|
(40)
|
(44)
|
(9)
|
(33)
|
(34)
|
(39)
|
(43)
|
0
|
(19)
|
(11)
|
(45)
|
0
|
(270)
|
(2 097)
|
(1 926)
|
0
|
(1 832)
|
(5)
|
(74)
|
0
|
(71)
|
(71)
|
(426)
|
(426)
|
(497)
|
(319)
|
117
|
116
|
188
|
10
|
(1)
|
(3)
|
(13)
|
(17)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
(1)
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
494
|
498
|
495
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(78)
|
(80)
|
0
|
0
|
0
|
9
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
|
Total Other Income |
90
|
96
|
117
|
115
|
111
|
91
|
98
|
97
|
102
|
113
|
102
|
107
|
129
|
131
|
146
|
142
|
136
|
151
|
167
|
171
|
148
|
116
|
594
|
96
|
142
|
127
|
132
|
122
|
70
|
15
|
(79)
|
(15)
|
(24)
|
11
|
16
|
(4)
|
(14)
|
(19)
|
(13)
|
2
|
0
|
|
Pre-Tax Income |
853
N/A
|
660
-23%
|
839
+27%
|
984
+17%
|
699
-29%
|
881
+26%
|
850
-4%
|
844
-1%
|
1 025
+21%
|
994
-3%
|
1 153
+16%
|
1 197
+4%
|
1 182
-1%
|
959
-19%
|
831
-13%
|
1 010
+22%
|
1 151
+14%
|
1 595
+39%
|
1 665
+4%
|
2 066
+24%
|
297
-86%
|
254
-15%
|
686
+170%
|
508
-26%
|
2 520
+396%
|
2 072
-18%
|
1 970
-5%
|
2 429
+23%
|
2 613
+8%
|
2 414
-8%
|
2 473
+2%
|
2 559
+3%
|
2 631
+3%
|
2 948
+12%
|
2 756
-7%
|
1 772
-36%
|
1 237
-30%
|
1 693
+37%
|
1 562
-8%
|
1 314
-16%
|
1 587
+21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(408)
|
(324)
|
(440)
|
(488)
|
(376)
|
(274)
|
(292)
|
(295)
|
(398)
|
(530)
|
(546)
|
(529)
|
(498)
|
(488)
|
(421)
|
(461)
|
(499)
|
(640)
|
(654)
|
(695)
|
(1 025)
|
(851)
|
(1 002)
|
(1 020)
|
(722)
|
(759)
|
(664)
|
(817)
|
(897)
|
(791)
|
(822)
|
(829)
|
(766)
|
(1 059)
|
(1 053)
|
(781)
|
(757)
|
(663)
|
(631)
|
(599)
|
(647)
|
|
Income from Continuing Operations |
445
|
336
|
399
|
496
|
322
|
607
|
558
|
549
|
627
|
464
|
607
|
668
|
685
|
471
|
410
|
550
|
651
|
955
|
1 010
|
1 372
|
(728)
|
(597)
|
(316)
|
(512)
|
1 798
|
1 313
|
1 306
|
1 612
|
1 716
|
1 623
|
1 651
|
1 731
|
1 865
|
1 889
|
1 703
|
991
|
480
|
1 030
|
930
|
716
|
941
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(9)
|
(11)
|
(14)
|
(13)
|
(2)
|
(0)
|
1
|
(2)
|
(6)
|
(9)
|
(10)
|
(12)
|
(19)
|
(18)
|
(40)
|
(60)
|
(63)
|
(60)
|
(60)
|
(49)
|
(48)
|
(54)
|
(56)
|
(60)
|
(66)
|
(62)
|
(80)
|
(87)
|
(109)
|
(102)
|
(61)
|
(56)
|
(5)
|
(30)
|
(26)
|
0
|
(10)
|
|
Net Income (Common) |
445
N/A
|
336
-24%
|
399
+19%
|
496
+24%
|
313
-37%
|
596
+90%
|
544
-9%
|
536
-2%
|
625
+17%
|
463
-26%
|
608
+31%
|
666
+10%
|
678
+2%
|
462
-32%
|
400
-14%
|
537
+34%
|
632
+18%
|
937
+48%
|
970
+4%
|
1 312
+35%
|
(791)
N/A
|
(657)
+17%
|
(376)
+43%
|
(561)
-49%
|
1 750
N/A
|
1 258
-28%
|
1 250
-1%
|
1 552
+24%
|
1 650
+6%
|
1 561
-5%
|
1 571
+1%
|
1 644
+5%
|
1 756
+7%
|
1 787
+2%
|
1 642
-8%
|
934
-43%
|
474
-49%
|
1 000
+111%
|
904
-10%
|
716
-21%
|
931
+30%
|
|
EPS (Diluted) |
14.25
N/A
|
10.83
-24%
|
12.79
+18%
|
15.89
+24%
|
10.06
-37%
|
19.22
+91%
|
17.43
-9%
|
17.17
-1%
|
20.03
+17%
|
14.87
-26%
|
19.48
+31%
|
21.34
+10%
|
21.73
+2%
|
14.83
-32%
|
12.83
-13%
|
17.22
+34%
|
20.25
+18%
|
30.09
+49%
|
31.09
+3%
|
42.04
+35%
|
-25.34
N/A
|
-21.07
+17%
|
-12.06
+43%
|
-17.99
-49%
|
56.16
N/A
|
40.38
-28%
|
40.13
-1%
|
49.8
+24%
|
52.93
+6%
|
50.09
-5%
|
50.39
+1%
|
52.73
+5%
|
56.29
+7%
|
57.29
+2%
|
52.78
-8%
|
30.21
-43%
|
15.34
-49%
|
32.31
+111%
|
29.27
-9%
|
23.16
-21%
|
30.12
+30%
|