Atomix Co Ltd
TSE:4625
Atomix Co Ltd
TSE:4625
Price:
693 JPY
-1.98%
Market Closed
Updated:
May 3, 2024
Income Statement
Earnings Waterfall
Atomix Co Ltd
Atomix Co Ltd
|
Revenue
|
12B
JPY
|
|
Cost of Revenue
|
-8.8B
JPY
|
|
Gross Profit
|
3.1B
JPY
|
|
Operating Expenses
|
-2.9B
JPY
|
|
Operating Income
|
241.2m
JPY
|
|
Other Expenses
|
-81.6m
JPY
|
|
Net Income
|
159.6m
JPY
|
Income Statement
Atomix Co Ltd
Atomix Co Ltd
Currency: JPY
| 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 |
11 673
N/A
|
12 052
+3%
|
11 892
-1%
|
11 924
+0%
|
11 766
-1%
|
11 142
-5%
|
11 059
-1%
|
10 943
-1%
|
10 913
0%
|
11 364
+4%
|
11 254
-1%
|
11 119
-1%
|
11 005
-1%
|
10 629
-3%
|
10 765
+1%
|
10 823
+1%
|
11 154
+3%
|
11 179
+0%
|
10 980
-2%
|
10 826
-1%
|
10 505
-3%
|
10 321
-2%
|
10 304
0%
|
10 492
+2%
|
10 362
-1%
|
10 518
+2%
|
10 644
+1%
|
10 459
-2%
|
10 706
+2%
|
11 123
+4%
|
11 179
+1%
|
11 467
+3%
|
11 599
+1%
|
11 062
-5%
|
11 123
+1%
|
11 220
+1%
|
11 297
+1%
|
11 392
+1%
|
11 488
+1%
|
11 727
+2%
|
11 957
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 236)
|
(8 524)
|
(8 445)
|
(8 485)
|
(8 445)
|
(7 957)
|
(7 865)
|
(7 741)
|
(7 651)
|
(7 984)
|
(7 867)
|
(7 729)
|
(7 593)
|
(7 241)
|
(7 327)
|
(7 370)
|
(7 688)
|
(7 805)
|
(7 695)
|
(7 657)
|
(7 416)
|
(7 313)
|
(7 314)
|
(7 372)
|
(7 261)
|
(7 366)
|
(7 424)
|
(7 308)
|
(7 424)
|
(7 683)
|
(7 767)
|
(8 014)
|
(8 194)
|
(7 864)
|
(7 940)
|
(8 141)
|
(8 236)
|
(8 401)
|
(8 534)
|
(8 682)
|
(8 827)
|
|
| Gross Profit |
3 438
N/A
|
3 528
+3%
|
3 447
-2%
|
3 439
0%
|
3 321
-3%
|
3 185
-4%
|
3 194
+0%
|
3 202
+0%
|
3 262
+2%
|
3 380
+4%
|
3 387
+0%
|
3 390
+0%
|
3 412
+1%
|
3 388
-1%
|
3 438
+1%
|
3 453
+0%
|
3 466
+0%
|
3 374
-3%
|
3 285
-3%
|
3 169
-4%
|
3 089
-3%
|
3 008
-3%
|
2 989
-1%
|
3 121
+4%
|
3 101
-1%
|
3 152
+2%
|
3 220
+2%
|
3 152
-2%
|
3 282
+4%
|
3 439
+5%
|
3 412
-1%
|
3 452
+1%
|
3 405
-1%
|
3 198
-6%
|
3 183
0%
|
3 079
-3%
|
3 061
-1%
|
2 991
-2%
|
2 954
-1%
|
3 044
+3%
|
3 130
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 034)
|
(3 069)
|
(3 032)
|
(2 999)
|
(2 959)
|
(2 897)
|
(2 909)
|
(2 965)
|
(2 992)
|
(2 999)
|
(2 970)
|
(2 969)
|
(2 928)
|
(2 854)
|
(2 883)
|
(2 821)
|
(2 797)
|
(2 795)
|
(2 766)
|
(2 724)
|
(2 719)
|
(2 727)
|
(2 719)
|
(2 750)
|
(2 740)
|
(2 736)
|
(2 709)
|
(2 692)
|
(2 712)
|
(2 794)
|
(2 844)
|
(2 842)
|
(2 854)
|
(2 777)
|
(2 750)
|
(2 788)
|
(2 809)
|
(2 836)
|
(2 868)
|
(2 877)
|
(2 889)
|
|
| Selling, General & Administrative |
(3 034)
|
(2 741)
|
(3 032)
|
(2 999)
|
(2 959)
|
(2 566)
|
(2 909)
|
(2 965)
|
(2 992)
|
(2 652)
|
(2 970)
|
(2 969)
|
(2 928)
|
(2 529)
|
(2 883)
|
(2 821)
|
(2 797)
|
(2 478)
|
(2 766)
|
(2 724)
|
(2 719)
|
(2 421)
|
(2 719)
|
(2 750)
|
(2 740)
|
(2 463)
|
(2 709)
|
(2 692)
|
(2 712)
|
(2 520)
|
(2 844)
|
(2 842)
|
(2 854)
|
(2 511)
|
(2 750)
|
(2 788)
|
(2 808)
|
(2 492)
|
(2 868)
|
(2 877)
|
(2 889)
|
|
| Research & Development |
0
|
(226)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(230)
|
0
|
0
|
0
|
(230)
|
0
|
0
|
0
|
(219)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
(251)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(102)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(240)
|
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
|
|
| Operating Income |
404
N/A
|
459
+14%
|
415
-10%
|
440
+6%
|
362
-18%
|
288
-21%
|
285
-1%
|
237
-17%
|
270
+14%
|
381
+41%
|
417
+10%
|
421
+1%
|
485
+15%
|
534
+10%
|
555
+4%
|
633
+14%
|
669
+6%
|
579
-13%
|
519
-10%
|
446
-14%
|
370
-17%
|
280
-24%
|
270
-4%
|
370
+37%
|
361
-3%
|
416
+15%
|
510
+23%
|
459
-10%
|
570
+24%
|
645
+13%
|
568
-12%
|
610
+7%
|
551
-10%
|
421
-24%
|
433
+3%
|
291
-33%
|
252
-13%
|
156
-38%
|
86
-45%
|
168
+96%
|
241
+44%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
41
|
18
|
6
|
15
|
22
|
31
|
34
|
23
|
3
|
(21)
|
(44)
|
(47)
|
(47)
|
(18)
|
9
|
14
|
13
|
3
|
3
|
3
|
3
|
7
|
7
|
7
|
8
|
9
|
9
|
10
|
11
|
10
|
124
|
124
|
123
|
132
|
17
|
17
|
19
|
9
|
11
|
11
|
41
|
|
| Non-Reccuring Items |
(41)
|
(29)
|
(31)
|
(8)
|
(5)
|
(17)
|
(7)
|
(176)
|
(241)
|
(247)
|
(249)
|
(107)
|
(31)
|
(18)
|
94
|
121
|
111
|
112
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(42)
|
(42)
|
(42)
|
(43)
|
(2)
|
(2)
|
(3)
|
(2)
|
(42)
|
(42)
|
(41)
|
(43)
|
|
| Gain/Loss on Disposition of Assets |
(2)
|
(11)
|
0
|
(7)
|
(7)
|
55
|
55
|
53
|
46
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Other Income |
(6)
|
(7)
|
3
|
36
|
37
|
34
|
18
|
11
|
13
|
2
|
5
|
6
|
4
|
11
|
13
|
14
|
15
|
11
|
9
|
9
|
10
|
14
|
14
|
19
|
17
|
17
|
17
|
12
|
12
|
(22)
|
(21)
|
(21)
|
(18)
|
17
|
16
|
15
|
19
|
14
|
16
|
15
|
9
|
|
| Pre-Tax Income |
398
N/A
|
430
+8%
|
393
-9%
|
476
+21%
|
410
-14%
|
391
-5%
|
385
-1%
|
148
-62%
|
90
-40%
|
115
+28%
|
122
+7%
|
266
+117%
|
411
+55%
|
509
+24%
|
672
+32%
|
781
+16%
|
808
+3%
|
705
-13%
|
529
-25%
|
457
-14%
|
383
-16%
|
301
-21%
|
290
-4%
|
395
+36%
|
384
-3%
|
439
+14%
|
537
+22%
|
481
-10%
|
593
+23%
|
592
0%
|
629
+6%
|
671
+7%
|
613
-9%
|
569
-7%
|
465
-18%
|
320
-31%
|
289
-10%
|
138
-52%
|
70
-49%
|
154
+119%
|
250
+62%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(180)
|
(212)
|
(206)
|
(229)
|
(219)
|
(171)
|
(167)
|
(145)
|
(146)
|
(158)
|
(136)
|
273
|
271
|
255
|
230
|
(200)
|
(220)
|
(211)
|
(190)
|
(169)
|
(147)
|
(117)
|
(113)
|
(145)
|
(144)
|
(156)
|
(185)
|
(162)
|
(193)
|
(213)
|
(227)
|
(244)
|
(222)
|
(190)
|
(157)
|
(113)
|
(109)
|
(56)
|
(37)
|
(64)
|
(90)
|
|
| Income from Continuing Operations |
217
|
218
|
187
|
247
|
191
|
220
|
218
|
3
|
(56)
|
(43)
|
(14)
|
539
|
682
|
764
|
901
|
581
|
588
|
494
|
339
|
288
|
236
|
184
|
177
|
250
|
240
|
283
|
351
|
319
|
400
|
380
|
403
|
427
|
391
|
378
|
308
|
208
|
180
|
82
|
34
|
90
|
160
|
|
| Net Income (Common) |
217
N/A
|
218
+0%
|
187
-14%
|
247
+32%
|
191
-23%
|
220
+15%
|
218
-1%
|
3
-99%
|
(56)
N/A
|
(43)
+24%
|
(14)
+68%
|
539
N/A
|
682
+27%
|
764
+12%
|
901
+18%
|
581
-36%
|
588
+1%
|
494
-16%
|
339
-31%
|
288
-15%
|
236
-18%
|
184
-22%
|
177
-4%
|
250
+41%
|
240
-4%
|
283
+18%
|
351
+24%
|
319
-9%
|
400
+25%
|
380
-5%
|
403
+6%
|
427
+6%
|
391
-8%
|
378
-3%
|
308
-19%
|
208
-33%
|
180
-13%
|
82
-54%
|
34
-59%
|
90
+168%
|
160
+78%
|
|
| EPS (Diluted) |
32.92
N/A
|
31.14
-5%
|
30.2
-3%
|
39.82
+32%
|
30.83
-23%
|
35.17
+14%
|
35.19
+0%
|
0.42
-99%
|
-9.08
N/A
|
-6.88
+24%
|
-2.24
+67%
|
86.85
N/A
|
109.96
+27%
|
122.35
+11%
|
145.32
+19%
|
93.7
-36%
|
94.8
+1%
|
79.01
-17%
|
53.82
-32%
|
45.68
-15%
|
37.82
-17%
|
29.46
-22%
|
28.3
-4%
|
39.93
+41%
|
38.4
-4%
|
45.2
+18%
|
56.1
+24%
|
50.97
-9%
|
63.74
+25%
|
60.95
-4%
|
76.05
+25%
|
80.53
+6%
|
73.7
-8%
|
71.4
-3%
|
58.04
-19%
|
39.11
-33%
|
33.82
-14%
|
15.4
-54%
|
6.31
-59%
|
16.89
+168%
|
30.01
+78%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
