Valtes Co Ltd
TSE:4442
Income Statement
Earnings Waterfall
Valtes Co Ltd
Revenue
|
10.2B
JPY
|
Cost of Revenue
|
-7.2B
JPY
|
Gross Profit
|
2.9B
JPY
|
Operating Expenses
|
-2.3B
JPY
|
Operating Income
|
681.9m
JPY
|
Other Expenses
|
-289m
JPY
|
Net Income
|
393m
JPY
|
Income Statement
Valtes Co Ltd
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 |
5 570
N/A
|
4 531
-19%
|
4 876
+8%
|
5 006
+3%
|
4 999
0%
|
5 125
+3%
|
5 262
+3%
|
5 530
+5%
|
5 854
+6%
|
6 251
+7%
|
6 707
+7%
|
7 211
+8%
|
7 871
+9%
|
8 468
+8%
|
9 059
+7%
|
9 574
+6%
|
9 956
+4%
|
10 181
+2%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(3 956)
|
(3 258)
|
(3 534)
|
(3 654)
|
(3 652)
|
(3 729)
|
(3 830)
|
(4 084)
|
(4 353)
|
(4 616)
|
(4 842)
|
(5 087)
|
(5 488)
|
(5 874)
|
(6 356)
|
(6 774)
|
(7 034)
|
(7 234)
|
|
Gross Profit |
1 614
N/A
|
1 272
-21%
|
1 342
+5%
|
1 352
+1%
|
1 347
0%
|
1 395
+4%
|
1 433
+3%
|
1 446
+1%
|
1 501
+4%
|
1 635
+9%
|
1 866
+14%
|
2 124
+14%
|
2 382
+12%
|
2 594
+9%
|
2 703
+4%
|
2 799
+4%
|
2 922
+4%
|
2 947
+1%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(1 333)
|
(1 037)
|
(1 020)
|
(987)
|
(987)
|
(1 019)
|
(1 088)
|
(1 179)
|
(1 246)
|
(1 259)
|
(1 295)
|
(1 329)
|
(1 381)
|
(1 466)
|
(1 733)
|
(1 945)
|
(2 097)
|
(2 265)
|
|
Selling, General & Administrative |
(1 333)
|
(1 037)
|
(963)
|
(982)
|
(982)
|
(1 013)
|
(1 016)
|
(1 179)
|
(1 246)
|
(1 259)
|
(1 205)
|
(1 329)
|
(1 381)
|
(1 466)
|
(1 688)
|
(1 945)
|
(2 097)
|
(2 265)
|
|
Research & Development |
0
|
0
|
(57)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Operating Income |
281
N/A
|
235
-17%
|
322
+37%
|
365
+13%
|
360
-1%
|
377
+5%
|
345
-8%
|
267
-23%
|
256
-4%
|
376
+47%
|
570
+52%
|
795
+39%
|
1 001
+26%
|
1 129
+13%
|
970
-14%
|
854
-12%
|
826
-3%
|
682
-17%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
(1)
|
(0)
|
0
|
0
|
1
|
(1)
|
1
|
1
|
(1)
|
(0)
|
(1)
|
2
|
3
|
1
|
1
|
1
|
(0)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(30)
|
(30)
|
|
Total Other Income |
(3)
|
1
|
1
|
3
|
5
|
(1)
|
2
|
3
|
3
|
9
|
11
|
11
|
10
|
15
|
12
|
11
|
11
|
5
|
|
Pre-Tax Income |
277
N/A
|
236
-15%
|
318
+35%
|
368
+16%
|
366
-1%
|
374
+2%
|
347
-7%
|
271
-22%
|
258
-5%
|
385
+49%
|
580
+51%
|
806
+39%
|
1 014
+26%
|
1 144
+13%
|
982
-14%
|
866
-12%
|
806
-7%
|
654
-19%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(68)
|
(70)
|
(94)
|
(106)
|
(116)
|
(113)
|
(101)
|
(70)
|
(61)
|
(105)
|
(166)
|
(249)
|
(326)
|
(343)
|
(330)
|
(290)
|
(265)
|
(261)
|
|
Income from Continuing Operations |
209
|
166
|
224
|
262
|
250
|
261
|
247
|
201
|
197
|
279
|
414
|
557
|
688
|
801
|
651
|
576
|
541
|
393
|
|
Net Income (Common) |
209
N/A
|
166
-21%
|
224
+35%
|
262
+17%
|
250
-5%
|
261
+5%
|
247
-6%
|
201
-19%
|
197
-2%
|
279
+42%
|
414
+48%
|
557
+35%
|
688
+23%
|
801
+16%
|
651
-19%
|
576
-12%
|
541
-6%
|
393
-27%
|
|
EPS (Diluted) |
30.15
N/A
|
24.17
-20%
|
32.98
+36%
|
37.57
+14%
|
35.87
-5%
|
37.5
+5%
|
11.78
-69%
|
28.99
+146%
|
28.04
-3%
|
40.39
+44%
|
19.95
-51%
|
81.8
+310%
|
100.7
+23%
|
39.07
-61%
|
31.83
-19%
|
28.11
-12%
|
26.38
-6%
|
19.18
-27%
|