Chiome Bioscience Inc
TSE:4583
Income Statement
Earnings Waterfall
Chiome Bioscience Inc
Revenue
|
682.5m
JPY
|
Cost of Revenue
|
-283.9m
JPY
|
Gross Profit
|
398.6m
JPY
|
Operating Expenses
|
-1.6B
JPY
|
Operating Income
|
-1.2B
JPY
|
Other Expenses
|
-14.9m
JPY
|
Net Income
|
-1.2B
JPY
|
Income Statement
Chiome Bioscience Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | 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 |
428
N/A
|
435
+2%
|
414
-5%
|
364
-12%
|
278
-24%
|
345
+24%
|
334
-3%
|
336
+1%
|
280
-17%
|
264
-6%
|
277
+5%
|
239
-14%
|
252
+6%
|
255
+1%
|
224
-12%
|
263
+18%
|
260
-1%
|
250
-4%
|
250
N/A
|
216
-14%
|
213
-2%
|
231
+9%
|
261
+13%
|
353
+35%
|
448
+27%
|
475
+6%
|
480
+1%
|
477
-1%
|
481
+1%
|
636
+32%
|
693
+9%
|
710
+3%
|
713
+0%
|
595
-16%
|
606
+2%
|
605
0%
|
631
+4%
|
672
+6%
|
711
+6%
|
721
+1%
|
682
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(159)
|
(174)
|
(161)
|
(149)
|
(89)
|
(113)
|
(117)
|
(132)
|
(138)
|
(146)
|
(158)
|
(140)
|
(138)
|
(129)
|
(102)
|
(100)
|
(85)
|
(77)
|
(86)
|
(94)
|
(102)
|
(114)
|
(113)
|
(143)
|
(163)
|
(198)
|
(217)
|
(218)
|
(236)
|
(238)
|
(255)
|
(273)
|
(290)
|
(284)
|
(291)
|
(285)
|
(282)
|
(298)
|
(305)
|
(300)
|
(284)
|
|
Gross Profit |
269
N/A
|
261
-3%
|
253
-3%
|
215
-15%
|
189
-12%
|
232
+23%
|
216
-7%
|
204
-6%
|
142
-30%
|
119
-16%
|
118
0%
|
99
-16%
|
114
+16%
|
126
+10%
|
122
-4%
|
164
+35%
|
174
+7%
|
173
-1%
|
165
-5%
|
123
-25%
|
111
-9%
|
118
+6%
|
148
+26%
|
210
+42%
|
285
+36%
|
277
-3%
|
263
-5%
|
259
-1%
|
245
-5%
|
398
+62%
|
438
+10%
|
437
0%
|
422
-3%
|
311
-26%
|
315
+1%
|
320
+2%
|
349
+9%
|
374
+7%
|
406
+9%
|
421
+4%
|
399
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(818)
|
(970)
|
(1 104)
|
(1 224)
|
(1 054)
|
(1 449)
|
(1 532)
|
(1 425)
|
(1 412)
|
(1 367)
|
(1 235)
|
(1 260)
|
(1 157)
|
(1 525)
|
(971)
|
(953)
|
(1 062)
|
(1 157)
|
(1 271)
|
(1 368)
|
(1 650)
|
(1 780)
|
(1 829)
|
(1 986)
|
(1 687)
|
(1 672)
|
(1 651)
|
(1 572)
|
(1 529)
|
(1 409)
|
(1 401)
|
(1 491)
|
(1 757)
|
(2 114)
|
(2 013)
|
(1 843)
|
(1 608)
|
(1 372)
|
(1 545)
|
(1 546)
|
(1 604)
|
|
Selling, General & Administrative |
(818)
|
(970)
|
(930)
|
(864)
|
(480)
|
(651)
|
(664)
|
(606)
|
(1 069)
|
(559)
|
(528)
|
(545)
|
(515)
|
(519)
|
(492)
|
(495)
|
(470)
|
(463)
|
(441)
|
(412)
|
(420)
|
(392)
|
(398)
|
(398)
|
(388)
|
(400)
|
(379)
|
(365)
|
(372)
|
(380)
|
(394)
|
(426)
|
(445)
|
(435)
|
(469)
|
(474)
|
(472)
|
(489)
|
(499)
|
(523)
|
(552)
|
|
Research & Development |
0
|
0
|
(174)
|
(360)
|
(575)
|
(798)
|
(854)
|
(819)
|
(257)
|
(781)
|
(721)
|
(714)
|
(552)
|
(551)
|
(478)
|
(458)
|
(584)
|
(697)
|
(830)
|
(957)
|
(1 225)
|
(1 388)
|
(1 431)
|
(1 588)
|
(1 295)
|
(1 279)
|
(1 272)
|
(1 207)
|
(1 154)
|
(825)
|
(802)
|
(860)
|
(1 310)
|
(1 542)
|
(1 544)
|
(1 368)
|
(1 135)
|
(883)
|
(1 047)
|
(1 022)
|
(1 052)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
(87)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
14
|
0
|
0
|
(455)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
(0)
|
0
|
(0)
|
(205)
|
(206)
|
(206)
|
0
|
(137)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Operating Income |
(549)
N/A
|
(709)
-29%
|
(851)
-20%
|
(1 009)
-19%
|
(866)
+14%
|
(1 217)
-41%
|
(1 316)
-8%
|
(1 221)
+7%
|
(1 270)
-4%
|
(1 248)
+2%
|
(1 117)
+10%
|
(1 161)
-4%
|
(1 042)
+10%
|
(1 398)
-34%
|
(849)
+39%
|
(790)
+7%
|
(888)
-12%
|
(984)
-11%
|
(1 106)
-12%
|
(1 245)
-13%
|
(1 539)
-24%
|
(1 663)
-8%
|
(1 681)
-1%
|
(1 776)
-6%
|
(1 402)
+21%
|
(1 395)
+0%
|
(1 388)
+1%
|
(1 313)
+5%
|
(1 284)
+2%
|
(1 011)
+21%
|
(963)
+5%
|
(1 054)
-9%
|
(1 334)
-27%
|
(1 803)
-35%
|
(1 698)
+6%
|
(1 523)
+10%
|
(1 259)
+17%
|
(998)
+21%
|
(1 139)
-14%
|
(1 125)
+1%
|
(1 205)
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
13
|
14
|
14
|
1
|
1
|
1
|
3
|
6
|
7
|
7
|
6
|
4
|
2
|
1
|
(0)
|
1
|
1
|
4
|
4
|
3
|
3
|
1
|
1
|
6
|
5
|
5
|
5
|
(0)
|
(0)
|
6
|
6
|
6
|
5
|
(4)
|
(5)
|
(5)
|
(2)
|
1
|
0
|
0
|
(2)
|
|
Non-Reccuring Items |
(37)
|
(37)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(29)
|
(27)
|
0
|
(153)
|
(133)
|
(454)
|
0
|
(324)
|
(317)
|
3
|
0
|
2
|
3
|
3
|
5
|
5
|
10
|
9
|
0
|
7
|
1
|
1
|
0
|
13
|
13
|
(137)
|
0
|
(149)
|
(144)
|
6
|
7
|
7
|
1
|
2
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(22)
|
(11)
|
1
|
1
|
(19)
|
(18)
|
17
|
(6)
|
9
|
9
|
(26)
|
(5)
|
(7)
|
(8)
|
(7)
|
(6)
|
3
|
4
|
5
|
7
|
2
|
(5)
|
(9)
|
(14)
|
(14)
|
(6)
|
(4)
|
(7)
|
(8)
|
(10)
|
(8)
|
1
|
(0)
|
(1)
|
14
|
11
|
17
|
17
|
1
|
(6)
|
(11)
|
|
Pre-Tax Income |
(595)
N/A
|
(743)
-25%
|
(838)
-13%
|
(1 009)
-20%
|
(886)
+12%
|
(1 235)
-40%
|
(1 300)
-5%
|
(1 250)
+4%
|
(1 281)
-2%
|
(1 231)
+4%
|
(1 289)
-5%
|
(1 294)
0%
|
(1 501)
-16%
|
(1 405)
+6%
|
(1 180)
+16%
|
(1 112)
+6%
|
(880)
+21%
|
(976)
-11%
|
(1 095)
-12%
|
(1 233)
-13%
|
(1 531)
-24%
|
(1 661)
-8%
|
(1 684)
-1%
|
(1 774)
-5%
|
(1 401)
+21%
|
(1 396)
+0%
|
(1 380)
+1%
|
(1 319)
+4%
|
(1 291)
+2%
|
(1 015)
+21%
|
(953)
+6%
|
(1 035)
-9%
|
(1 466)
-42%
|
(1 808)
-23%
|
(1 838)
-2%
|
(1 660)
+10%
|
(1 238)
+25%
|
(973)
+21%
|
(1 131)
-16%
|
(1 129)
+0%
|
(1 215)
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(19)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
1
|
(2)
|
(3)
|
(3)
|
(4)
|
10
|
10
|
10
|
11
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(14)
|
(14)
|
(14)
|
(13)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Income from Continuing Operations |
(613)
|
(762)
|
(841)
|
(1 011)
|
(886)
|
(1 235)
|
(1 299)
|
(1 250)
|
(1 283)
|
(1 234)
|
(1 293)
|
(1 298)
|
(1 491)
|
(1 395)
|
(1 170)
|
(1 101)
|
(883)
|
(979)
|
(1 097)
|
(1 235)
|
(1 534)
|
(1 663)
|
(1 687)
|
(1 776)
|
(1 404)
|
(1 399)
|
(1 383)
|
(1 322)
|
(1 294)
|
(1 029)
|
(966)
|
(1 049)
|
(1 480)
|
(1 812)
|
(1 842)
|
(1 665)
|
(1 243)
|
(978)
|
(1 136)
|
(1 134)
|
(1 220)
|
|
Income to Minority Interest |
0
|
4
|
24
|
32
|
23
|
23
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(613)
N/A
|
(758)
-24%
|
(817)
-8%
|
(979)
-20%
|
(863)
+12%
|
(1 213)
-40%
|
(1 297)
-7%
|
(1 255)
+3%
|
(1 283)
-2%
|
(1 234)
+4%
|
(1 293)
-5%
|
(1 298)
0%
|
(1 491)
-15%
|
(1 395)
+6%
|
(1 170)
+16%
|
(1 101)
+6%
|
(883)
+20%
|
(979)
-11%
|
(1 097)
-12%
|
(1 235)
-13%
|
(1 534)
-24%
|
(1 663)
-8%
|
(1 687)
-1%
|
(1 776)
-5%
|
(1 404)
+21%
|
(1 399)
+0%
|
(1 383)
+1%
|
(1 322)
+4%
|
(1 294)
+2%
|
(1 029)
+20%
|
(966)
+6%
|
(1 049)
-9%
|
(1 480)
-41%
|
(1 812)
-22%
|
(1 842)
-2%
|
(1 665)
+10%
|
(1 243)
+25%
|
(978)
+21%
|
(1 136)
-16%
|
(1 134)
+0%
|
(1 220)
-8%
|
|
EPS (Diluted) |
-31.92
N/A
|
-38.07
-19%
|
-40.45
-6%
|
-48.46
-20%
|
-42.31
+13%
|
-55.36
-31%
|
-58.93
-6%
|
-56.29
+4%
|
-58.29
-4%
|
-55.85
+4%
|
-57.96
-4%
|
-57.67
+1%
|
-65.91
-14%
|
-53.87
+18%
|
-44.98
+17%
|
-41.09
+9%
|
-33.48
+19%
|
-36.51
-9%
|
-40.93
-12%
|
-46.09
-13%
|
-57.26
-24%
|
-60.18
-5%
|
-53.09
+12%
|
-53.53
-1%
|
-44.61
+17%
|
-42.01
+6%
|
-41.16
+2%
|
-35.42
+14%
|
-36.06
-2%
|
-25.62
+29%
|
-23.98
+6%
|
-26.02
-9%
|
-36.74
-41%
|
-42.9
-17%
|
-43.2
-1%
|
-37.59
+13%
|
-28.26
+25%
|
-20.19
+29%
|
-23.43
-16%
|
-22.89
+2%
|
-24.62
-8%
|