Healios KK
TSE:4593
Income Statement
Earnings Waterfall
Healios KK
Revenue
|
121m
JPY
|
Cost of Revenue
|
-13m
JPY
|
Gross Profit
|
108m
JPY
|
Operating Expenses
|
-3.5B
JPY
|
Operating Income
|
-3.4B
JPY
|
Other Expenses
|
-444m
JPY
|
Net Income
|
-3.8B
JPY
|
Income Statement
Healios KK
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 |
98
N/A
|
99
+1%
|
81
-18%
|
80
-2%
|
78
-2%
|
78
+0%
|
63
-19%
|
48
-25%
|
28
-42%
|
7
-76%
|
0
N/A
|
0
N/A
|
0
N/A
|
109
N/A
|
75
-31%
|
82
+9%
|
89
+9%
|
(13)
N/A
|
28
N/A
|
28
N/A
|
27
-4%
|
29
+7%
|
32
+10%
|
36
+13%
|
41
+14%
|
43
+5%
|
44
+2%
|
41
-7%
|
90
+120%
|
86
-4%
|
175
+103%
|
174
-1%
|
121
-30%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
(13)
|
|
Gross Profit |
89
N/A
|
90
+1%
|
71
-20%
|
70
-2%
|
68
-2%
|
69
+0%
|
56
-19%
|
42
-25%
|
24
-42%
|
6
-76%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
87
N/A
|
94
+8%
|
108
+15%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 149)
|
(3 003)
|
(3 193)
|
(3 478)
|
(3 576)
|
(1 951)
|
(1 896)
|
(2 294)
|
(2 373)
|
(2 415)
|
(4 714)
|
(4 583)
|
(5 063)
|
(5 548)
|
(3 785)
|
(4 134)
|
(4 394)
|
(4 291)
|
(4 232)
|
(4 235)
|
(4 223)
|
(4 686)
|
(4 809)
|
(5 165)
|
(5 420)
|
(5 451)
|
(6 050)
|
(5 659)
|
(5 247)
|
(4 725)
|
(3 831)
|
(3 533)
|
(3 487)
|
|
Selling, General & Administrative |
(396)
|
(3 032)
|
(3 221)
|
(3 478)
|
(501)
|
(1 951)
|
(1 896)
|
(2 294)
|
(598)
|
(2 417)
|
(4 714)
|
(4 583)
|
(775)
|
(4 767)
|
(2 237)
|
(1 770)
|
(1 119)
|
(1 188)
|
(1 258)
|
(1 331)
|
(1 155)
|
(1 520)
|
(1 578)
|
(1 664)
|
(1 649)
|
(1 501)
|
(1 540)
|
(1 465)
|
(1 378)
|
(1 445)
|
(1 315)
|
(1 233)
|
(1 184)
|
|
Research & Development |
(629)
|
0
|
0
|
0
|
(2 960)
|
0
|
0
|
0
|
(1 730)
|
0
|
0
|
0
|
(4 269)
|
(783)
|
(1 552)
|
(2 343)
|
(3 215)
|
(3 085)
|
(2 961)
|
(2 917)
|
(2 986)
|
(2 233)
|
(2 288)
|
(2 559)
|
(3 700)
|
(3 947)
|
(4 496)
|
(4 168)
|
(3 808)
|
(3 264)
|
(2 518)
|
(2 312)
|
(2 304)
|
|
Depreciation & Amortization |
(124)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
29
|
28
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
4
|
(21)
|
(24)
|
(18)
|
(13)
|
13
|
2
|
(933)
|
(943)
|
(942)
|
2
|
(3)
|
(14)
|
(26)
|
10
|
(16)
|
2
|
12
|
1
|
|
Operating Income |
(1 060)
N/A
|
(2 914)
-175%
|
(3 122)
-7%
|
(3 408)
-9%
|
(3 507)
-3%
|
(1 883)
+46%
|
(1 840)
+2%
|
(2 252)
-22%
|
(2 348)
-4%
|
(2 409)
-3%
|
(4 714)
-96%
|
(4 583)
+3%
|
(5 063)
-10%
|
(5 439)
-7%
|
(3 710)
+32%
|
(4 052)
-9%
|
(4 305)
-6%
|
(4 304)
+0%
|
(4 204)
+2%
|
(4 207)
0%
|
(4 196)
+0%
|
(4 657)
-11%
|
(4 777)
-3%
|
(5 129)
-7%
|
(5 379)
-5%
|
(5 408)
-1%
|
(6 006)
-11%
|
(5 618)
+6%
|
(5 157)
+8%
|
(4 639)
+10%
|
(3 669)
+21%
|
(3 372)
+8%
|
(3 379)
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(29)
|
(34)
|
(70)
|
(75)
|
(36)
|
(37)
|
(4)
|
3
|
(14)
|
(6)
|
(27)
|
(28)
|
(22)
|
(37)
|
(28)
|
153
|
(243)
|
(591)
|
(1 011)
|
(1 523)
|
(542)
|
(479)
|
217
|
109
|
(584)
|
564
|
136
|
560
|
(436)
|
(14)
|
229
|
280
|
(246)
|
|
Non-Reccuring Items |
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
3
|
3
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(637)
|
0
|
0
|
0
|
1 401
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
642
|
642
|
642
|
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 |
102
|
103
|
4
|
7
|
117
|
96
|
83
|
75
|
(53)
|
618
|
(13)
|
(11)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
1
|
100
|
0
|
1
|
1
|
133
|
0
|
0
|
0
|
(1)
|
|
Pre-Tax Income |
(958)
N/A
|
(2 845)
-197%
|
(3 188)
-12%
|
(3 476)
-9%
|
(3 427)
+1%
|
(1 823)
+47%
|
(1 119)
+39%
|
(1 532)
-37%
|
(1 772)
-16%
|
(1 797)
-1%
|
(4 750)
-164%
|
(4 619)
+3%
|
(5 091)
-10%
|
(5 477)
-8%
|
(3 739)
+32%
|
(3 899)
-4%
|
(4 559)
-17%
|
(4 895)
-7%
|
(5 215)
-7%
|
(5 730)
-10%
|
(5 378)
+6%
|
(5 136)
+4%
|
(4 560)
+11%
|
(5 019)
-10%
|
(4 462)
+11%
|
(4 844)
-9%
|
(5 869)
-21%
|
(5 057)
+14%
|
(5 330)
-5%
|
(4 651)
+13%
|
(3 439)
+26%
|
(3 092)
+10%
|
(3 626)
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(3)
|
(2)
|
(4)
|
(7)
|
(5)
|
(7)
|
(7)
|
(5)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(124)
|
(248)
|
(238)
|
(229)
|
(105)
|
(135)
|
(142)
|
(236)
|
(175)
|
(450)
|
(500)
|
(412)
|
(118)
|
160
|
212
|
144
|
(199)
|
(187)
|
|
Income from Continuing Operations |
(958)
|
(2 848)
|
(3 190)
|
(3 480)
|
(3 434)
|
(1 828)
|
(1 126)
|
(1 539)
|
(1 777)
|
(1 802)
|
(4 757)
|
(4 625)
|
(5 096)
|
(5 481)
|
(3 744)
|
(4 023)
|
(4 807)
|
(5 133)
|
(5 444)
|
(5 835)
|
(5 513)
|
(5 278)
|
(4 796)
|
(5 194)
|
(4 912)
|
(5 344)
|
(6 281)
|
(5 175)
|
(5 170)
|
(4 439)
|
(3 295)
|
(3 291)
|
(3 813)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
(3)
|
(8)
|
(16)
|
(10)
|
|
Net Income (Common) |
(958)
N/A
|
(2 848)
-197%
|
(3 190)
-12%
|
(3 480)
-9%
|
(3 434)
+1%
|
(1 828)
+47%
|
(1 126)
+38%
|
(1 539)
-37%
|
(1 777)
-15%
|
(1 803)
-1%
|
(4 757)
-164%
|
(4 625)
+3%
|
(5 097)
-10%
|
(5 481)
-8%
|
(3 745)
+32%
|
(4 024)
-7%
|
(4 806)
-19%
|
(5 132)
-7%
|
(5 443)
-6%
|
(5 834)
-7%
|
(5 512)
+6%
|
(5 277)
+4%
|
(4 795)
+9%
|
(5 193)
-8%
|
(4 910)
+5%
|
(5 342)
-9%
|
(6 278)
-18%
|
(5 171)
+18%
|
(5 169)
+0%
|
(4 440)
+14%
|
(3 301)
+26%
|
(3 305)
0%
|
(3 823)
-16%
|
|
EPS (Diluted) |
-25.6
N/A
|
-70.06
-174%
|
-78.48
-12%
|
-85.47
-9%
|
-84.33
+1%
|
-44.44
+47%
|
-26.02
+41%
|
-33.2
-28%
|
-39.73
-20%
|
-36.65
+8%
|
-96.58
-164%
|
-93.91
+3%
|
-103.52
-10%
|
-111.23
-7%
|
-75.99
+32%
|
-79.36
-4%
|
-95.86
-21%
|
-100.02
-4%
|
-105.99
-6%
|
-113.47
-7%
|
-107.2
+6%
|
-102.13
+5%
|
-92.7
+9%
|
-100.4
-8%
|
-93.36
+7%
|
-96.86
-4%
|
-113.83
-18%
|
-91.44
+20%
|
-90.67
+1%
|
-69.85
+23%
|
-51.85
+26%
|
-47.14
+9%
|
-56.22
-19%
|