IPS Inc
TSE:4390
Income Statement
Earnings Waterfall
IPS Inc
Revenue
|
11.9B
JPY
|
Cost of Revenue
|
-6.4B
JPY
|
Gross Profit
|
5.5B
JPY
|
Operating Expenses
|
-3B
JPY
|
Operating Income
|
2.4B
JPY
|
Other Expenses
|
-752m
JPY
|
Net Income
|
1.7B
JPY
|
Income Statement
IPS Inc
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 |
5 636
N/A
|
5 780
+3%
|
5 970
+3%
|
6 200
+4%
|
6 350
+2%
|
6 509
+2%
|
6 745
+4%
|
6 720
0%
|
9 061
+35%
|
9 516
+5%
|
9 663
+2%
|
10 219
+6%
|
8 632
-16%
|
10 728
+24%
|
11 590
+8%
|
12 435
+7%
|
13 099
+5%
|
12 346
-6%
|
12 002
-3%
|
11 811
-2%
|
11 900
+1%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(3 589)
|
(3 636)
|
(3 752)
|
(3 868)
|
(4 024)
|
(4 023)
|
(4 198)
|
(4 130)
|
(5 498)
|
(5 852)
|
(5 936)
|
(6 313)
|
(5 323)
|
(6 610)
|
(6 896)
|
(7 160)
|
(7 567)
|
(6 513)
|
(6 416)
|
(6 423)
|
(6 417)
|
|
Gross Profit |
2 047
N/A
|
2 144
+5%
|
2 218
+3%
|
2 331
+5%
|
2 327
0%
|
2 486
+7%
|
2 547
+2%
|
2 590
+2%
|
3 563
+38%
|
3 663
+3%
|
3 727
+2%
|
3 905
+5%
|
3 310
-15%
|
4 118
+24%
|
4 694
+14%
|
5 275
+12%
|
5 532
+5%
|
5 833
+5%
|
5 586
-4%
|
5 388
-4%
|
5 483
+2%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(1 079)
|
(1 198)
|
(1 223)
|
(1 313)
|
(1 243)
|
(1 415)
|
(1 460)
|
(1 441)
|
(1 599)
|
(1 742)
|
(1 761)
|
(1 781)
|
(1 691)
|
(1 662)
|
(1 780)
|
(2 011)
|
(2 172)
|
(2 522)
|
(2 690)
|
(2 788)
|
(3 044)
|
|
Selling, General & Administrative |
(1 079)
|
(1 198)
|
(1 223)
|
(1 313)
|
(1 243)
|
(1 415)
|
(1 460)
|
(1 441)
|
(1 599)
|
(1 742)
|
(1 760)
|
(1 780)
|
(1 690)
|
(1 662)
|
(1 780)
|
(2 011)
|
(2 173)
|
(2 521)
|
(2 689)
|
(2 787)
|
(3 043)
|
|
Other Operating Expenses |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
969
N/A
|
946
-2%
|
995
+5%
|
1 019
+2%
|
1 084
+6%
|
1 070
-1%
|
1 087
+2%
|
1 149
+6%
|
1 963
+71%
|
1 921
-2%
|
1 966
+2%
|
2 125
+8%
|
1 619
-24%
|
2 456
+52%
|
2 914
+19%
|
3 264
+12%
|
3 360
+3%
|
3 311
-1%
|
2 896
-13%
|
2 600
-10%
|
2 439
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(69)
|
63
|
(96)
|
(137)
|
20
|
5
|
42
|
3
|
(131)
|
281
|
335
|
324
|
465
|
442
|
1 065
|
1 197
|
398
|
167
|
93
|
(17)
|
178
|
|
Non-Reccuring Items |
0
|
(11)
|
(14)
|
(14)
|
(20)
|
(6)
|
(17)
|
(54)
|
(48)
|
(48)
|
(38)
|
(0)
|
2
|
9
|
9
|
7
|
4
|
1
|
1
|
3
|
4
|
|
Gain/Loss on Disposition of Assets |
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
23
|
(7)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
(1)
|
(20)
|
(15)
|
(19)
|
(11)
|
12
|
(1)
|
(4)
|
(13)
|
(34)
|
(13)
|
63
|
70
|
97
|
|
Pre-Tax Income |
923
N/A
|
988
+7%
|
885
-10%
|
866
-2%
|
1 081
+25%
|
1 069
-1%
|
1 113
+4%
|
1 096
-1%
|
1 765
+61%
|
2 140
+21%
|
2 245
+5%
|
2 438
+9%
|
2 099
-14%
|
2 906
+38%
|
3 984
+37%
|
4 455
+12%
|
3 728
-16%
|
3 466
-7%
|
3 053
-12%
|
2 656
-13%
|
2 718
+2%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(332)
|
(319)
|
(272)
|
(269)
|
(339)
|
(350)
|
(356)
|
(358)
|
(432)
|
(545)
|
(571)
|
(603)
|
(579)
|
(779)
|
(1 018)
|
(1 194)
|
(1 043)
|
(911)
|
(900)
|
(834)
|
(865)
|
|
Income from Continuing Operations |
591
|
669
|
613
|
597
|
742
|
719
|
757
|
739
|
1 333
|
1 595
|
1 674
|
1 835
|
1 520
|
2 127
|
2 966
|
3 261
|
2 685
|
2 555
|
2 153
|
1 822
|
1 853
|
|
Income to Minority Interest |
(74)
|
(81)
|
(81)
|
(83)
|
(73)
|
(73)
|
(58)
|
(18)
|
(110)
|
(108)
|
(161)
|
(221)
|
(183)
|
(238)
|
(269)
|
(230)
|
(193)
|
(261)
|
(246)
|
(234)
|
(165)
|
|
Net Income (Common) |
517
N/A
|
588
+14%
|
532
-10%
|
514
-3%
|
669
+30%
|
645
-4%
|
699
+8%
|
721
+3%
|
1 224
+70%
|
1 487
+22%
|
1 511
+2%
|
1 613
+7%
|
1 335
-17%
|
1 888
+41%
|
2 697
+43%
|
3 030
+12%
|
2 490
-18%
|
2 292
-8%
|
1 905
-17%
|
1 586
-17%
|
1 687
+6%
|
|
EPS (Diluted) |
40.42
N/A
|
47.73
+18%
|
41.6
-13%
|
40.15
-3%
|
52.67
+31%
|
50.44
-4%
|
54.59
+8%
|
56.27
+3%
|
95.49
+70%
|
114.22
+20%
|
115.7
+1%
|
123.6
+7%
|
102.71
-17%
|
144.99
+41%
|
207.14
+43%
|
231.69
+12%
|
200.24
-14%
|
175.5
-12%
|
144.92
-17%
|
127.42
-12%
|
133.37
+5%
|