Ricksoft Co Ltd
TSE:4429
Income Statement
Earnings Waterfall
Ricksoft Co Ltd
Revenue
|
7.5B
JPY
|
Cost of Revenue
|
-5.2B
JPY
|
Gross Profit
|
2.2B
JPY
|
Operating Expenses
|
-1.6B
JPY
|
Operating Income
|
665.6m
JPY
|
Other Expenses
|
-396.6m
JPY
|
Net Income
|
269m
JPY
|
Income Statement
Ricksoft Co Ltd
Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||
Revenue |
4 021
N/A
|
3 096
-23%
|
3 089
0%
|
3 213
+4%
|
3 229
+0%
|
3 552
+10%
|
4 431
+25%
|
4 436
+0%
|
4 705
+6%
|
4 610
-2%
|
4 308
-7%
|
4 964
+15%
|
5 092
+3%
|
5 236
+3%
|
5 623
+7%
|
5 632
+0%
|
6 366
+13%
|
6 974
+10%
|
7 491
+7%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(2 419)
|
(1 876)
|
(1 904)
|
(1 998)
|
(2 037)
|
(2 220)
|
(2 868)
|
(2 874)
|
(3 049)
|
(3 024)
|
(2 779)
|
(3 279)
|
(3 324)
|
(3 433)
|
(3 759)
|
(3 748)
|
(4 394)
|
(4 876)
|
(5 249)
|
|
Gross Profit |
1 602
N/A
|
1 220
-24%
|
1 184
-3%
|
1 215
+3%
|
1 192
-2%
|
1 332
+12%
|
1 563
+17%
|
1 562
0%
|
1 655
+6%
|
1 587
-4%
|
1 529
-4%
|
1 685
+10%
|
1 767
+5%
|
1 803
+2%
|
1 864
+3%
|
1 884
+1%
|
1 971
+5%
|
2 099
+6%
|
2 242
+7%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(997)
|
(741)
|
(782)
|
(852)
|
(894)
|
(916)
|
(961)
|
(971)
|
(1 024)
|
(1 075)
|
(1 091)
|
(1 158)
|
(1 210)
|
(1 254)
|
(1 317)
|
(1 359)
|
(1 413)
|
(1 500)
|
(1 576)
|
|
Selling, General & Administrative |
(997)
|
(741)
|
(740)
|
(852)
|
(894)
|
(916)
|
(878)
|
(971)
|
(1 024)
|
(1 075)
|
(952)
|
(1 158)
|
(1 210)
|
(1 254)
|
(1 149)
|
(1 359)
|
(1 413)
|
(1 500)
|
(1 576)
|
|
Research & Development |
0
|
0
|
(42)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Operating Income |
605
N/A
|
479
-21%
|
402
-16%
|
363
-10%
|
299
-18%
|
416
+39%
|
602
+45%
|
591
-2%
|
632
+7%
|
512
-19%
|
437
-14%
|
527
+20%
|
557
+6%
|
549
-1%
|
547
0%
|
525
-4%
|
559
+7%
|
598
+7%
|
666
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
6
|
(10)
|
(7)
|
(3)
|
(2)
|
(3)
|
(1)
|
2
|
3
|
6
|
4
|
5
|
9
|
6
|
4
|
(3)
|
(3)
|
(4)
|
3
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(359)
|
(326)
|
(326)
|
|
Total Other Income |
4
|
(1)
|
7
|
7
|
6
|
7
|
1
|
4
|
5
|
5
|
8
|
17
|
16
|
15
|
17
|
7
|
7
|
9
|
8
|
|
Pre-Tax Income |
615
N/A
|
467
-24%
|
403
-14%
|
366
-9%
|
303
-17%
|
419
+38%
|
601
+44%
|
597
-1%
|
640
+7%
|
522
-18%
|
450
-14%
|
549
+22%
|
582
+6%
|
571
-2%
|
567
-1%
|
528
-7%
|
204
-61%
|
277
+36%
|
350
+26%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(213)
|
(178)
|
(114)
|
(92)
|
(59)
|
(74)
|
(156)
|
(156)
|
(175)
|
(143)
|
(123)
|
(148)
|
(155)
|
(146)
|
(144)
|
(135)
|
(40)
|
(59)
|
(81)
|
|
Income from Continuing Operations |
402
|
289
|
289
|
275
|
244
|
344
|
446
|
440
|
465
|
379
|
327
|
401
|
428
|
425
|
424
|
394
|
164
|
218
|
269
|
|
Net Income (Common) |
402
N/A
|
289
-28%
|
289
0%
|
275
-5%
|
244
-11%
|
344
+41%
|
446
+29%
|
440
-1%
|
465
+6%
|
379
-18%
|
327
-14%
|
401
+23%
|
428
+7%
|
425
-1%
|
424
0%
|
394
-7%
|
164
-58%
|
218
+33%
|
269
+24%
|
|
EPS (Diluted) |
87.91
N/A
|
63.61
-28%
|
64.2
+1%
|
60.37
-6%
|
53.59
-11%
|
75.99
+42%
|
99.05
+30%
|
96.99
-2%
|
102.55
+6%
|
83.86
-18%
|
72.94
-13%
|
88.35
+21%
|
94.7
+7%
|
94
-1%
|
93.74
0%
|
86.75
-7%
|
36.07
-58%
|
47.85
+33%
|
59.18
+24%
|