Computer Management Co Ltd
TSE:4491
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Computer Management Co Ltd
TSE:4491
|
JP |
|
PiPEDO HD Inc
TSE:3919
|
JP |
|
Y
|
YIT Oyj
OMXH:YIT
|
FI |
|
Moneyme Ltd
ASX:MME
|
AU |
|
C
|
Ching Lee Holdings Ltd
HKEX:3728
|
HK |
|
Bellway PLC
LSE:BWY
|
UK |
|
Medigus Ltd
NASDAQ:XYLO
|
IL |
|
A
|
Ackerstein Group Ltd
TASE:ACKR
|
IL |
|
Y
|
Yatsen Holding Ltd
NYSE:YSG
|
CN |
Income Statement
Earnings Waterfall
Computer Management Co Ltd
Income Statement
Computer Management Co Ltd
| 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
|
0
|
0
|
0
|
|
| Revenue |
9 156
N/A
|
6 157
-33%
|
6 234
+1%
|
6 309
+1%
|
6 389
+1%
|
6 450
+1%
|
6 491
+1%
|
6 550
+1%
|
6 698
+2%
|
6 812
+2%
|
6 931
+2%
|
7 018
+1%
|
7 060
+1%
|
7 187
+2%
|
7 194
+0%
|
7 408
+3%
|
7 540
+2%
|
7 704
+2%
|
7 902
+3%
|
7 914
+0%
|
8 006
+1%
|
8 079
+1%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(7 150)
|
(4 812)
|
(4 844)
|
(4 887)
|
(4 942)
|
(4 964)
|
(4 981)
|
(5 008)
|
(5 096)
|
(5 175)
|
(5 256)
|
(5 319)
|
(5 333)
|
(5 408)
|
(5 432)
|
(5 560)
|
(5 680)
|
(5 780)
|
(5 891)
|
(5 899)
|
(5 924)
|
(5 971)
|
|
| Gross Profit |
2 007
N/A
|
1 345
-33%
|
1 390
+3%
|
1 422
+2%
|
1 447
+2%
|
1 486
+3%
|
1 510
+2%
|
1 542
+2%
|
1 602
+4%
|
1 638
+2%
|
1 675
+2%
|
1 699
+1%
|
1 727
+2%
|
1 780
+3%
|
1 762
-1%
|
1 848
+5%
|
1 859
+1%
|
1 924
+3%
|
2 012
+5%
|
2 015
+0%
|
2 082
+3%
|
2 108
+1%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(1 535)
|
(997)
|
(1 005)
|
(975)
|
(979)
|
(991)
|
(1 016)
|
(1 047)
|
(1 104)
|
(1 158)
|
(1 202)
|
(1 258)
|
(1 271)
|
(1 306)
|
(1 334)
|
(1 398)
|
(1 439)
|
(1 478)
|
(1 498)
|
(1 501)
|
(1 538)
|
(1 530)
|
|
| Selling, General & Administrative |
(1 535)
|
(997)
|
(1 005)
|
(975)
|
(979)
|
(991)
|
(1 016)
|
(1 047)
|
(1 104)
|
(1 158)
|
(1 202)
|
(1 258)
|
(1 271)
|
(1 306)
|
(1 334)
|
(1 398)
|
(1 439)
|
(1 478)
|
(1 498)
|
(1 501)
|
(1 538)
|
(1 530)
|
|
| Other Operating Expenses |
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
472
N/A
|
347
-26%
|
385
+11%
|
447
+16%
|
468
+5%
|
495
+6%
|
494
0%
|
495
+0%
|
498
+0%
|
479
-4%
|
473
-1%
|
441
-7%
|
455
+3%
|
474
+4%
|
427
-10%
|
450
+5%
|
420
-7%
|
446
+6%
|
514
+15%
|
514
+0%
|
545
+6%
|
577
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
4
|
3
|
4
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
|
| 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
|
|
| Total Other Income |
9
|
(0)
|
11
|
10
|
7
|
7
|
3
|
5
|
4
|
4
|
4
|
2
|
3
|
5
|
5
|
6
|
4
|
11
|
14
|
14
|
18
|
17
|
|
| Pre-Tax Income |
484
N/A
|
350
-28%
|
399
+14%
|
461
+15%
|
476
+3%
|
504
+6%
|
499
-1%
|
502
+1%
|
503
+0%
|
485
-4%
|
478
-1%
|
445
-7%
|
461
+4%
|
481
+4%
|
434
-10%
|
458
+6%
|
426
-7%
|
459
+8%
|
531
+16%
|
532
+0%
|
568
+7%
|
600
+6%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(164)
|
(100)
|
(114)
|
(132)
|
(136)
|
(144)
|
(146)
|
(148)
|
(148)
|
(145)
|
(141)
|
(130)
|
(135)
|
(139)
|
(107)
|
(116)
|
(106)
|
(124)
|
(133)
|
(129)
|
(152)
|
(159)
|
|
| Income from Continuing Operations |
321
|
251
|
285
|
329
|
341
|
360
|
353
|
354
|
355
|
341
|
338
|
316
|
326
|
342
|
327
|
343
|
320
|
335
|
398
|
402
|
416
|
442
|
|
| Net Income (Common) |
321
N/A
|
251
-22%
|
285
+14%
|
329
+15%
|
341
+3%
|
360
+6%
|
353
-2%
|
354
+0%
|
355
+0%
|
341
-4%
|
338
-1%
|
316
-7%
|
326
+3%
|
342
+5%
|
327
-4%
|
343
+5%
|
320
-7%
|
335
+5%
|
398
+19%
|
402
+1%
|
416
+3%
|
442
+6%
|
|
| EPS (Diluted) |
313.19
N/A
|
245.29
-22%
|
139.37
-43%
|
321.32
+131%
|
166.13
-48%
|
174.97
+5%
|
172.12
-2%
|
172.78
+0%
|
173.01
+0%
|
166
-4%
|
164.6
-1%
|
153.81
-7%
|
158.89
+3%
|
166.77
+5%
|
159.53
-4%
|
166.67
+4%
|
157.26
-6%
|
163.1
+4%
|
193.53
+19%
|
194.99
+1%
|
201.12
+3%
|
213.77
+6%
|
|