Vario Secure Inc
TSE:4494
Vario Secure Inc
TSE:4494
Price:
775
JPY
1.57%
Market Cap:
¥3.5B
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
|
Vario Secure Inc
TSE:4494
|
JP |
|
Terilogy Co Ltd
TSE:3356
|
JP |
|
G
|
Guotai Epoint Software Co Ltd
SSE:688232
|
CN |
Income Statement
Earnings Waterfall
Vario Secure Inc
Vario Secure Inc
Income Statement
Vario Secure Inc
Vario Secure Inc
Currency: JPY
| 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 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
55
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
|
| Revenue |
3 780
N/A
|
3 776
0%
|
4 421
+17%
|
2 545
-42%
|
2 565
+1%
|
2 566
+0%
|
2 561
0%
|
2 567
+0%
|
2 589
+1%
|
2 620
+1%
|
2 628
+0%
|
2 634
+0%
|
2 608
-1%
|
2 603
0%
|
2 624
+1%
|
2 640
+1%
|
2 670
+1%
|
2 689
+1%
|
2 673
-1%
|
2 668
0%
|
2 700
+1%
|
2 732
+1%
|
2 778
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(1 429)
|
(1 428)
|
(1 679)
|
(985)
|
(1 004)
|
(1 012)
|
(997)
|
(969)
|
(980)
|
(1 018)
|
(1 046)
|
(1 244)
|
(1 240)
|
(1 237)
|
(1 272)
|
(1 177)
|
(1 233)
|
(1 284)
|
(1 300)
|
(1 300)
|
(1 324)
|
(1 333)
|
(1 345)
|
|
| Gross Profit |
2 351
N/A
|
2 348
0%
|
2 742
+17%
|
1 560
-43%
|
1 561
+0%
|
1 554
0%
|
1 564
+1%
|
1 597
+2%
|
1 609
+1%
|
1 603
0%
|
1 582
-1%
|
1 391
-12%
|
1 368
-2%
|
1 366
0%
|
1 352
-1%
|
1 464
+8%
|
1 437
-2%
|
1 405
-2%
|
1 373
-2%
|
1 367
0%
|
1 376
+1%
|
1 400
+2%
|
1 433
+2%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(1 142)
|
(1 136)
|
(1 354)
|
(796)
|
(826)
|
(850)
|
(843)
|
(846)
|
(842)
|
(828)
|
(821)
|
(810)
|
(841)
|
(880)
|
(899)
|
(943)
|
(911)
|
(901)
|
(897)
|
(875)
|
(883)
|
(867)
|
(897)
|
|
| Selling, General & Administrative |
(1 142)
|
(1 136)
|
(1 355)
|
(704)
|
(826)
|
(850)
|
(843)
|
(724)
|
(844)
|
(829)
|
(822)
|
(686)
|
(841)
|
(880)
|
(899)
|
(805)
|
(912)
|
(903)
|
(899)
|
(781)
|
(884)
|
(866)
|
(895)
|
|
| Research & Development |
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
2
|
1
|
(1)
|
(2)
|
|
| Operating Income |
1 209
N/A
|
1 212
+0%
|
1 388
+14%
|
764
-45%
|
736
-4%
|
704
-4%
|
721
+2%
|
752
+4%
|
766
+2%
|
775
+1%
|
761
-2%
|
581
-24%
|
527
-9%
|
486
-8%
|
453
-7%
|
521
+15%
|
527
+1%
|
503
-4%
|
476
-5%
|
492
+3%
|
493
+0%
|
532
+8%
|
536
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(96)
|
(94)
|
(108)
|
(55)
|
(55)
|
(53)
|
(52)
|
(49)
|
(53)
|
(55)
|
(48)
|
(38)
|
(25)
|
(14)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
|
| Non-Reccuring Items |
0
|
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 |
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 113
N/A
|
1 118
+0%
|
1 280
+14%
|
708
-45%
|
680
-4%
|
651
-4%
|
669
+3%
|
702
+5%
|
713
+2%
|
719
+1%
|
713
-1%
|
542
-24%
|
502
-7%
|
472
-6%
|
442
-6%
|
509
+15%
|
513
+1%
|
489
-5%
|
461
-6%
|
477
+3%
|
479
+0%
|
518
+8%
|
521
+1%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
(344)
|
(346)
|
(396)
|
(216)
|
(209)
|
(199)
|
(205)
|
(201)
|
(204)
|
(207)
|
(200)
|
(159)
|
(147)
|
(144)
|
(141)
|
(162)
|
(163)
|
(150)
|
(142)
|
(135)
|
(133)
|
(144)
|
(149)
|
|
| Income from Continuing Operations |
768
|
772
|
884
|
492
|
472
|
451
|
464
|
500
|
509
|
512
|
513
|
383
|
355
|
329
|
301
|
348
|
350
|
340
|
320
|
342
|
347
|
374
|
372
|
|
| Net Income (Common) |
768
N/A
|
772
+0%
|
884
+15%
|
492
-44%
|
472
-4%
|
451
-4%
|
464
+3%
|
500
+8%
|
509
+2%
|
512
+1%
|
513
+0%
|
383
-25%
|
355
-7%
|
329
-7%
|
301
-8%
|
348
+15%
|
350
+1%
|
340
-3%
|
320
-6%
|
342
+7%
|
347
+1%
|
374
+8%
|
372
0%
|
|
| EPS (Diluted) |
206.2
N/A
|
207.11
+0%
|
222.42
+7%
|
123.97
-44%
|
119.26
-4%
|
114.75
-4%
|
117.81
+3%
|
127.12
+8%
|
129.6
+2%
|
131.49
+1%
|
116.59
-11%
|
91.18
-22%
|
77.31
-15%
|
71.71
-7%
|
66.26
-8%
|
76.12
+15%
|
77.14
+1%
|
74.84
-3%
|
70.52
-6%
|
75.46
+7%
|
76.38
+1%
|
82.29
+8%
|
81.96
0%
|
|
Switch to:
Switch to:
See Also
Discover More
