A
AI Inc
TSE:4388
AI Inc
TSE:4388
Price:
403
JPY
-0.25%
Market Closed
Market Cap:
¥2.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
A
|
AI Inc
TSE:4388
|
JP |
|
CNH Industrial NV
NYSE:CNH
|
UK |
|
Calbee Inc
TSE:2229
|
JP |
|
United Urban Investment Corp
TSE:8960
|
JP |
|
A
|
Advanced Health Limited
JSE:AVL
|
ZA |
|
M
|
Multi-Usage Holdings Bhd
KLSE:MUH
|
MY |
|
Z
|
Zig Sheng Industrial Co Ltd
TWSE:1455
|
TW |
|
Pure Storage Inc
NYSE:PSTG
|
US |
|
C
|
Cw Enerji Muhendislik Ticaret ve Sanayi AS
IST:CWENE.E
|
TR |
|
Eureka Homestead Bancorp Inc
OTC:ERKH
|
US |
|
Hindustan Fluoro Carbons Ltd
BSE:524013
|
IN |
Income Statement
Earnings Waterfall
AI Inc
AI Inc
Income Statement
AI Inc
AI Inc
Currency: JPY
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
669
N/A
|
737
+10%
|
750
+2%
|
754
+0%
|
756
+0%
|
819
+8%
|
853
+4%
|
868
+2%
|
877
+1%
|
888
+1%
|
869
-2%
|
857
-1%
|
875
+2%
|
757
-14%
|
764
+1%
|
720
-6%
|
662
-8%
|
634
-4%
|
625
-1%
|
640
+2%
|
689
+8%
|
735
+7%
|
800
+9%
|
836
+5%
|
1 506
+80%
|
1 486
-1%
|
2 067
+39%
|
2 297
+11%
|
1 933
-16%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(143)
|
(160)
|
(162)
|
(163)
|
(158)
|
(153)
|
(145)
|
(140)
|
(136)
|
(142)
|
(146)
|
(150)
|
(164)
|
(152)
|
(166)
|
(173)
|
(170)
|
(159)
|
(157)
|
(164)
|
(185)
|
(221)
|
(270)
|
(298)
|
(653)
|
(737)
|
(1 024)
|
(1 136)
|
(936)
|
|
| Gross Profit |
526
N/A
|
577
+10%
|
589
+2%
|
590
+0%
|
598
+1%
|
666
+11%
|
708
+6%
|
728
+3%
|
741
+2%
|
745
+1%
|
722
-3%
|
707
-2%
|
711
+1%
|
604
-15%
|
598
-1%
|
547
-9%
|
492
-10%
|
475
-3%
|
469
-1%
|
477
+2%
|
505
+6%
|
514
+2%
|
530
+3%
|
538
+1%
|
853
+59%
|
749
-12%
|
1 044
+39%
|
1 160
+11%
|
997
-14%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(349)
|
(366)
|
(387)
|
(385)
|
(387)
|
(392)
|
(447)
|
(412)
|
(432)
|
(457)
|
(474)
|
(482)
|
(502)
|
(492)
|
(505)
|
(503)
|
(476)
|
(456)
|
(434)
|
(428)
|
(427)
|
(432)
|
(465)
|
(451)
|
(780)
|
(640)
|
(1 102)
|
(1 239)
|
(858)
|
|
| Selling, General & Administrative |
(349)
|
(259)
|
(387)
|
(385)
|
(387)
|
(272)
|
(402)
|
(412)
|
(432)
|
(321)
|
(470)
|
(481)
|
(502)
|
(343)
|
(505)
|
(502)
|
(456)
|
(354)
|
(394)
|
(388)
|
(407)
|
(362)
|
(449)
|
(451)
|
(780)
|
(534)
|
(945)
|
(1 089)
|
(858)
|
|
| Research & Development |
0
|
(101)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
(19)
|
(95)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
(45)
|
0
|
(0)
|
(0)
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(40)
|
(40)
|
(21)
|
(0)
|
(15)
|
0
|
0
|
(0)
|
(157)
|
(150)
|
(0)
|
|
| Operating Income |
176
N/A
|
211
+20%
|
202
-4%
|
205
+2%
|
211
+3%
|
274
+30%
|
261
-5%
|
316
+21%
|
309
-2%
|
288
-7%
|
248
-14%
|
225
-9%
|
209
-7%
|
112
-46%
|
93
-17%
|
44
-53%
|
16
-63%
|
20
+22%
|
34
+73%
|
49
+42%
|
77
+58%
|
82
+6%
|
65
-20%
|
86
+33%
|
74
-15%
|
109
+48%
|
(58)
N/A
|
(78)
-35%
|
139
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
15
|
15
|
15
|
15
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
38
|
38
|
38
|
50
|
9
|
8
|
60
|
48
|
|
| Non-Reccuring Items |
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(45)
|
0
|
(49)
|
(48)
|
(4)
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(16)
|
(16)
|
(15)
|
0
|
(7)
|
(158)
|
(150)
|
0
|
0
|
(22)
|
|
| Total Other Income |
(12)
|
(9)
|
3
|
3
|
3
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
1
|
2
|
2
|
2
|
3
|
4
|
2
|
2
|
1
|
13
|
12
|
(20)
|
6
|
(20)
|
|
| Pre-Tax Income |
161
N/A
|
201
+25%
|
204
+1%
|
207
+2%
|
228
+10%
|
243
+7%
|
276
+13%
|
282
+2%
|
261
-8%
|
284
+9%
|
246
-13%
|
222
-10%
|
203
-8%
|
109
-46%
|
93
-15%
|
46
-51%
|
19
-59%
|
22
+20%
|
37
+65%
|
35
-5%
|
64
+84%
|
106
+66%
|
105
-1%
|
119
+13%
|
(21)
N/A
|
(20)
+4%
|
(69)
-253%
|
(12)
+83%
|
145
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(34)
|
(51)
|
(51)
|
(51)
|
(55)
|
(71)
|
(79)
|
(81)
|
(78)
|
(69)
|
(60)
|
(54)
|
(49)
|
(25)
|
(21)
|
(9)
|
(4)
|
(6)
|
(10)
|
(11)
|
10
|
3
|
6
|
0
|
(12)
|
2
|
(2)
|
(1)
|
(6)
|
|
| Income from Continuing Operations |
126
|
150
|
153
|
156
|
174
|
173
|
197
|
201
|
183
|
215
|
187
|
168
|
154
|
84
|
72
|
36
|
15
|
16
|
27
|
24
|
75
|
110
|
111
|
119
|
(33)
|
(18)
|
(71)
|
(13)
|
139
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
4
|
0
|
|
| Net Income (Common) |
126
N/A
|
150
+19%
|
153
+2%
|
156
+2%
|
174
+11%
|
173
-1%
|
197
+14%
|
201
+2%
|
183
-9%
|
215
+18%
|
187
-13%
|
168
-10%
|
154
-9%
|
84
-46%
|
72
-14%
|
36
-49%
|
15
-60%
|
16
+13%
|
27
+66%
|
24
-13%
|
75
+217%
|
110
+47%
|
111
+1%
|
119
+7%
|
(31)
N/A
|
(16)
+49%
|
(68)
-334%
|
(9)
+87%
|
139
N/A
|
|
| EPS (Diluted) |
24.47
N/A
|
29.5
+21%
|
29.66
+1%
|
30.3
+2%
|
33.97
+12%
|
33.71
-1%
|
39.06
+16%
|
39.82
+2%
|
36.26
-9%
|
42.65
+18%
|
36.99
-13%
|
33.36
-10%
|
30.49
-9%
|
16.6
-46%
|
14.27
-14%
|
7.28
-49%
|
2.92
-60%
|
3.28
+12%
|
5.49
+67%
|
4.75
-13%
|
15.06
+217%
|
22.18
+47%
|
22.45
+1%
|
23.97
+7%
|
-5.5
N/A
|
-2.68
+51%
|
-10.54
-293%
|
-1.4
+87%
|
22.66
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
