Applied Technology Co Ltd
TSE:4356
Income Statement
Earnings Waterfall
Applied Technology Co Ltd
Revenue
|
7.4B
JPY
|
Cost of Revenue
|
-5.3B
JPY
|
Gross Profit
|
2.2B
JPY
|
Operating Expenses
|
-1.2B
JPY
|
Operating Income
|
978.2m
JPY
|
Other Expenses
|
-262.2m
JPY
|
Net Income
|
716.1m
JPY
|
Income Statement
Applied Technology Co Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 176
N/A
|
2 419
+11%
|
2 267
-6%
|
2 467
+9%
|
2 508
+2%
|
2 666
+6%
|
2 910
+9%
|
2 702
-7%
|
2 704
+0%
|
2 677
-1%
|
2 541
-5%
|
2 624
+3%
|
2 867
+9%
|
2 657
-7%
|
2 873
+8%
|
2 899
+1%
|
2 846
-2%
|
3 000
+5%
|
3 110
+4%
|
3 225
+4%
|
3 366
+4%
|
3 932
+17%
|
3 969
+1%
|
4 347
+10%
|
4 317
-1%
|
4 233
-2%
|
4 600
+9%
|
4 511
-2%
|
4 800
+6%
|
5 284
+10%
|
5 271
0%
|
5 690
+8%
|
6 447
+13%
|
6 456
+0%
|
6 695
+4%
|
7 050
+5%
|
7 076
+0%
|
7 100
+0%
|
7 215
+2%
|
7 314
+1%
|
7 419
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 607)
|
(1 766)
|
(1 680)
|
(1 844)
|
(1 860)
|
(1 980)
|
(2 167)
|
(2 012)
|
(1 998)
|
(2 030)
|
(1 916)
|
(1 970)
|
(2 132)
|
(1 929)
|
(2 085)
|
(2 106)
|
(2 041)
|
(2 149)
|
(2 187)
|
(2 260)
|
(2 337)
|
(2 632)
|
(2 617)
|
(2 876)
|
(2 914)
|
(2 908)
|
(3 290)
|
(3 222)
|
(3 380)
|
(3 691)
|
(3 662)
|
(4 010)
|
(4 665)
|
(4 742)
|
(4 904)
|
(5 142)
|
(5 057)
|
(5 063)
|
(5 169)
|
(5 181)
|
(5 258)
|
|
Gross Profit |
568
N/A
|
654
+15%
|
587
-10%
|
623
+6%
|
649
+4%
|
686
+6%
|
743
+8%
|
690
-7%
|
706
+2%
|
648
-8%
|
625
-3%
|
654
+5%
|
735
+12%
|
728
-1%
|
788
+8%
|
793
+1%
|
805
+1%
|
851
+6%
|
923
+8%
|
965
+5%
|
1 029
+7%
|
1 300
+26%
|
1 352
+4%
|
1 471
+9%
|
1 402
-5%
|
1 325
-5%
|
1 310
-1%
|
1 289
-2%
|
1 420
+10%
|
1 592
+12%
|
1 609
+1%
|
1 680
+4%
|
1 782
+6%
|
1 714
-4%
|
1 790
+4%
|
1 908
+7%
|
2 018
+6%
|
2 037
+1%
|
2 046
+0%
|
2 133
+4%
|
2 162
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(435)
|
(433)
|
(430)
|
(431)
|
(435)
|
(443)
|
(458)
|
(462)
|
(461)
|
(490)
|
(491)
|
(520)
|
(545)
|
(575)
|
(606)
|
(626)
|
(640)
|
(656)
|
(662)
|
(666)
|
(699)
|
(698)
|
(709)
|
(727)
|
(752)
|
(767)
|
(758)
|
(753)
|
(734)
|
(759)
|
(790)
|
(823)
|
(874)
|
(905)
|
(938)
|
(994)
|
(1 062)
|
(1 094)
|
(1 133)
|
(1 166)
|
(1 184)
|
|
Selling, General & Administrative |
(435)
|
(432)
|
(430)
|
(431)
|
(432)
|
(443)
|
(458)
|
(462)
|
(452)
|
(476)
|
(491)
|
(520)
|
(538)
|
(575)
|
(606)
|
(626)
|
(634)
|
(656)
|
(662)
|
(666)
|
(691)
|
(698)
|
(709)
|
(727)
|
(743)
|
(767)
|
(758)
|
(753)
|
(719)
|
(759)
|
(790)
|
(823)
|
(852)
|
(905)
|
(938)
|
(994)
|
(1 043)
|
(1 094)
|
(1 133)
|
(1 166)
|
(1 164)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(20)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
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)
|
|
Operating Income |
133
N/A
|
221
+66%
|
157
-29%
|
192
+22%
|
214
+11%
|
244
+14%
|
285
+17%
|
228
-20%
|
245
+8%
|
158
-36%
|
134
-15%
|
134
+0%
|
190
+42%
|
152
-20%
|
182
+19%
|
167
-8%
|
164
-2%
|
195
+19%
|
262
+34%
|
299
+14%
|
330
+11%
|
602
+82%
|
643
+7%
|
744
+16%
|
650
-13%
|
558
-14%
|
552
-1%
|
537
-3%
|
686
+28%
|
833
+21%
|
819
-2%
|
857
+5%
|
908
+6%
|
810
-11%
|
853
+5%
|
915
+7%
|
956
+5%
|
943
-1%
|
913
-3%
|
967
+6%
|
978
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
8
|
8
|
8
|
8
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
13
|
16
|
19
|
|
Non-Reccuring Items |
(1)
|
0
|
(2)
|
(17)
|
(16)
|
(20)
|
(32)
|
(17)
|
(17)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
3
|
3
|
3
|
3
|
2
|
2
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
55
|
55
|
105
|
105
|
59
|
59
|
13
|
61
|
59
|
65
|
70
|
57
|
|
Pre-Tax Income |
142
N/A
|
232
+63%
|
166
-28%
|
186
+11%
|
207
+12%
|
232
+12%
|
259
+12%
|
217
-16%
|
235
+8%
|
165
-30%
|
140
-15%
|
140
0%
|
195
+40%
|
159
-19%
|
188
+18%
|
173
-8%
|
171
-1%
|
200
+17%
|
266
+33%
|
304
+14%
|
335
+10%
|
607
+81%
|
649
+7%
|
751
+16%
|
654
-13%
|
563
-14%
|
557
-1%
|
541
-3%
|
694
+28%
|
896
+29%
|
883
-1%
|
971
+10%
|
1 023
+5%
|
879
-14%
|
921
+5%
|
938
+2%
|
1 028
+10%
|
1 014
-1%
|
991
-2%
|
1 052
+6%
|
1 055
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(30)
|
(119)
|
(108)
|
(121)
|
(4)
|
19
|
(18)
|
11
|
(102)
|
(74)
|
(56)
|
(65)
|
(53)
|
(40)
|
(49)
|
(38)
|
(52)
|
(60)
|
(85)
|
(95)
|
(109)
|
(194)
|
(204)
|
(243)
|
(183)
|
(159)
|
(159)
|
(142)
|
(220)
|
(286)
|
(278)
|
(318)
|
(312)
|
(258)
|
(270)
|
(268)
|
(292)
|
(288)
|
(291)
|
(310)
|
(339)
|
|
Income from Continuing Operations |
112
|
113
|
59
|
65
|
203
|
251
|
241
|
228
|
133
|
91
|
84
|
74
|
142
|
119
|
140
|
136
|
119
|
140
|
181
|
208
|
226
|
414
|
445
|
508
|
471
|
404
|
397
|
399
|
475
|
610
|
604
|
653
|
711
|
621
|
651
|
670
|
736
|
726
|
700
|
742
|
716
|
|
Net Income (Common) |
112
N/A
|
113
+1%
|
59
-48%
|
65
+9%
|
203
+214%
|
251
+23%
|
241
-4%
|
228
-5%
|
133
-42%
|
91
-32%
|
84
-7%
|
74
-12%
|
142
+92%
|
119
-16%
|
140
+18%
|
136
-3%
|
119
-12%
|
140
+17%
|
181
+30%
|
208
+15%
|
226
+9%
|
414
+83%
|
445
+7%
|
508
+14%
|
471
-7%
|
404
-14%
|
397
-2%
|
399
+0%
|
475
+19%
|
610
+28%
|
604
-1%
|
653
+8%
|
711
+9%
|
621
-13%
|
651
+5%
|
670
+3%
|
736
+10%
|
726
-1%
|
700
-4%
|
742
+6%
|
716
-4%
|
|
EPS (Diluted) |
38.55
N/A
|
39.1
+1%
|
20.34
-48%
|
22.27
+9%
|
70
+214%
|
86.41
+23%
|
83.17
-4%
|
78.62
-5%
|
46.45
-41%
|
31.24
-33%
|
28.96
-7%
|
25.58
-12%
|
24.89
-3%
|
40.96
+65%
|
48.13
+18%
|
46.79
-3%
|
20.81
-56%
|
48.13
+131%
|
62.34
+30%
|
71.75
+15%
|
39.55
-45%
|
144.87
+266%
|
155.71
+7%
|
178.01
+14%
|
82.53
-54%
|
141.46
+71%
|
139.13
-2%
|
69.81
-50%
|
83.12
+19%
|
106.79
+28%
|
105.84
-1%
|
114.34
+8%
|
124.53
+9%
|
108.72
-13%
|
114.05
+5%
|
117.35
+3%
|
128.97
+10%
|
127.17
-1%
|
122.63
-4%
|
129.99
+6%
|
125.41
-4%
|