EM Systems Co Ltd
TSE:4820
Income Statement
Earnings Waterfall
EM Systems Co Ltd
Revenue
|
20.4B
JPY
|
Cost of Revenue
|
-10.4B
JPY
|
Gross Profit
|
9.9B
JPY
|
Operating Expenses
|
-7.6B
JPY
|
Operating Income
|
2.3B
JPY
|
Other Expenses
|
-368m
JPY
|
Net Income
|
2B
JPY
|
Income Statement
EM Systems Co Ltd
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 |
10 866
N/A
|
11 369
+5%
|
11 652
+2%
|
11 553
-1%
|
11 385
-1%
|
11 257
-1%
|
11 586
+3%
|
12 374
+7%
|
12 890
+4%
|
13 199
+2%
|
13 456
+2%
|
13 472
+0%
|
13 545
+1%
|
13 676
+1%
|
13 764
+1%
|
14 027
+2%
|
14 281
+2%
|
13 953
-2%
|
14 032
+1%
|
13 674
-3%
|
13 122
-4%
|
13 133
+0%
|
13 225
+1%
|
13 625
+3%
|
13 826
+1%
|
14 023
+1%
|
13 667
-3%
|
13 260
-3%
|
9 660
-27%
|
12 954
+34%
|
13 404
+3%
|
13 723
+2%
|
14 436
+5%
|
15 127
+5%
|
15 928
+5%
|
16 541
+4%
|
16 919
+2%
|
17 811
+5%
|
18 573
+4%
|
19 626
+6%
|
20 355
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 842)
|
(5 099)
|
(5 246)
|
(5 221)
|
(5 215)
|
(4 992)
|
(5 087)
|
(5 606)
|
(5 824)
|
(6 119)
|
(6 164)
|
(5 981)
|
(5 984)
|
(6 062)
|
(6 093)
|
(6 191)
|
(6 313)
|
(6 077)
|
(6 116)
|
(5 902)
|
(5 619)
|
(5 723)
|
(5 846)
|
(6 375)
|
(6 625)
|
(6 971)
|
(6 942)
|
(6 610)
|
(4 757)
|
(6 423)
|
(6 848)
|
(7 052)
|
(7 345)
|
(7 609)
|
(7 845)
|
(8 208)
|
(8 644)
|
(8 946)
|
(9 553)
|
(10 180)
|
(10 433)
|
|
Gross Profit |
6 024
N/A
|
6 270
+4%
|
6 406
+2%
|
6 332
-1%
|
6 170
-3%
|
6 265
+2%
|
6 499
+4%
|
6 768
+4%
|
7 066
+4%
|
7 080
+0%
|
7 292
+3%
|
7 491
+3%
|
7 561
+1%
|
7 614
+1%
|
7 671
+1%
|
7 836
+2%
|
7 968
+2%
|
7 876
-1%
|
7 916
+1%
|
7 772
-2%
|
7 503
-3%
|
7 410
-1%
|
7 379
0%
|
7 250
-2%
|
7 201
-1%
|
7 052
-2%
|
6 725
-5%
|
6 650
-1%
|
4 903
-26%
|
6 531
+33%
|
6 556
+0%
|
6 671
+2%
|
7 091
+6%
|
7 518
+6%
|
8 083
+8%
|
8 333
+3%
|
8 275
-1%
|
8 865
+7%
|
9 020
+2%
|
9 446
+5%
|
9 922
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 367)
|
(4 603)
|
(4 807)
|
(4 976)
|
(5 034)
|
(5 033)
|
(5 086)
|
(5 153)
|
(5 144)
|
(5 334)
|
(5 091)
|
(5 167)
|
(5 071)
|
(5 017)
|
(5 017)
|
(4 878)
|
(4 829)
|
(4 813)
|
(4 743)
|
(4 750)
|
(4 741)
|
(4 788)
|
(4 897)
|
(5 132)
|
(5 328)
|
(5 469)
|
(5 424)
|
(5 179)
|
(3 866)
|
(5 172)
|
(5 199)
|
(5 314)
|
(5 221)
|
(5 291)
|
(5 435)
|
(5 522)
|
(5 880)
|
(6 298)
|
(6 841)
|
(7 360)
|
(7 592)
|
|
Selling, General & Administrative |
(4 367)
|
(4 602)
|
(4 807)
|
(4 973)
|
(5 033)
|
(4 790)
|
(5 083)
|
(5 153)
|
(5 142)
|
(4 953)
|
(5 090)
|
(5 165)
|
(5 070)
|
(4 788)
|
(5 018)
|
(4 879)
|
(4 829)
|
(4 598)
|
(4 742)
|
(4 748)
|
(4 741)
|
(4 624)
|
(4 895)
|
(5 133)
|
(5 327)
|
(5 259)
|
(5 424)
|
(5 177)
|
(3 743)
|
(5 170)
|
(5 197)
|
(5 312)
|
(5 035)
|
(5 289)
|
(5 435)
|
(5 521)
|
(5 709)
|
(6 297)
|
(6 839)
|
(7 360)
|
(7 278)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(241)
|
0
|
0
|
0
|
(380)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(305)
|
|
Other Operating Expenses |
0
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(3)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
|
Operating Income |
1 657
N/A
|
1 667
+1%
|
1 599
-4%
|
1 357
-15%
|
1 137
-16%
|
1 232
+8%
|
1 413
+15%
|
1 615
+14%
|
1 922
+19%
|
1 746
-9%
|
2 201
+26%
|
2 324
+6%
|
2 490
+7%
|
2 597
+4%
|
2 654
+2%
|
2 958
+11%
|
3 139
+6%
|
3 063
-2%
|
3 173
+4%
|
3 022
-5%
|
2 762
-9%
|
2 622
-5%
|
2 482
-5%
|
2 118
-15%
|
1 873
-12%
|
1 583
-15%
|
1 301
-18%
|
1 471
+13%
|
1 037
-30%
|
1 359
+31%
|
1 357
0%
|
1 357
N/A
|
1 870
+38%
|
2 227
+19%
|
2 648
+19%
|
2 811
+6%
|
2 395
-15%
|
2 567
+7%
|
2 179
-15%
|
2 086
-4%
|
2 330
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
8
|
23
|
18
|
9
|
(1)
|
(12)
|
203
|
204
|
216
|
262
|
38
|
38
|
28
|
(15)
|
(13)
|
(9)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
192
|
(2)
|
(66)
|
(133)
|
(210)
|
(243)
|
(179)
|
(112)
|
(26)
|
|
Non-Reccuring Items |
(8)
|
(22)
|
(20)
|
(21)
|
(21)
|
(65)
|
(71)
|
(65)
|
(65)
|
(108)
|
(215)
|
(219)
|
(220)
|
(7)
|
(15)
|
(34)
|
(32)
|
(37)
|
(29)
|
(28)
|
(28)
|
(218)
|
(218)
|
(193)
|
(193)
|
(48)
|
(33)
|
(38)
|
11
|
10
|
(5)
|
(5)
|
(8)
|
(7)
|
(7)
|
(7)
|
(2)
|
(143)
|
(152)
|
(120)
|
(118)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
Total Other Income |
611
|
598
|
602
|
577
|
565
|
482
|
461
|
459
|
457
|
549
|
568
|
578
|
584
|
581
|
610
|
621
|
640
|
560
|
565
|
573
|
568
|
627
|
629
|
625
|
629
|
596
|
582
|
584
|
431
|
597
|
760
|
753
|
545
|
758
|
606
|
625
|
606
|
604
|
582
|
560
|
565
|
|
Pre-Tax Income |
2 268
N/A
|
2 266
0%
|
2 199
-3%
|
1 921
-13%
|
1 679
-13%
|
1 637
-3%
|
2 006
+23%
|
2 213
+10%
|
2 530
+14%
|
2 449
-3%
|
2 592
+6%
|
2 721
+5%
|
2 882
+6%
|
3 171
+10%
|
3 236
+2%
|
3 536
+9%
|
3 741
+6%
|
3 593
-4%
|
3 706
+3%
|
3 564
-4%
|
3 312
-7%
|
3 030
-9%
|
2 892
-5%
|
2 550
-12%
|
2 309
-9%
|
2 131
-8%
|
1 850
-13%
|
2 017
+9%
|
1 520
-25%
|
1 967
+29%
|
2 114
+7%
|
2 107
0%
|
2 599
+23%
|
2 976
+15%
|
3 181
+7%
|
3 296
+4%
|
2 789
-15%
|
2 785
0%
|
2 430
-13%
|
2 413
-1%
|
2 750
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(870)
|
(845)
|
(820)
|
(702)
|
(625)
|
(672)
|
(780)
|
(822)
|
(902)
|
(827)
|
(885)
|
(947)
|
(1 026)
|
(1 055)
|
(1 065)
|
(1 162)
|
(1 201)
|
(1 223)
|
(1 264)
|
(1 211)
|
(1 128)
|
(1 058)
|
(1 017)
|
(914)
|
(841)
|
(738)
|
(631)
|
(684)
|
(465)
|
(614)
|
(677)
|
(616)
|
(787)
|
(903)
|
(968)
|
(1 093)
|
(914)
|
(959)
|
(851)
|
(811)
|
(766)
|
|
Income from Continuing Operations |
1 398
|
1 421
|
1 379
|
1 220
|
1 055
|
965
|
1 226
|
1 391
|
1 628
|
1 622
|
1 707
|
1 774
|
1 856
|
2 116
|
2 171
|
2 374
|
2 540
|
2 370
|
2 442
|
2 353
|
2 184
|
1 972
|
1 875
|
1 636
|
1 468
|
1 393
|
1 219
|
1 333
|
1 055
|
1 353
|
1 437
|
1 491
|
1 812
|
2 073
|
2 213
|
2 203
|
1 875
|
1 826
|
1 579
|
1 602
|
1 984
|
|
Income to Minority Interest |
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
|
6
|
7
|
13
|
19
|
17
|
20
|
18
|
18
|
18
|
15
|
14
|
6
|
(21)
|
|
Net Income (Common) |
1 398
N/A
|
1 420
+2%
|
1 378
-3%
|
1 218
-12%
|
1 054
-13%
|
965
-8%
|
1 226
+27%
|
1 392
+14%
|
1 627
+17%
|
1 621
0%
|
1 705
+5%
|
1 773
+4%
|
1 855
+5%
|
2 116
+14%
|
2 172
+3%
|
2 373
+9%
|
2 541
+7%
|
2 369
-7%
|
2 441
+3%
|
2 352
-4%
|
2 183
-7%
|
1 971
-10%
|
1 873
-5%
|
1 636
-13%
|
1 467
-10%
|
1 393
-5%
|
1 219
-12%
|
1 333
+9%
|
1 062
-20%
|
1 361
+28%
|
1 452
+7%
|
1 511
+4%
|
1 829
+21%
|
2 093
+14%
|
2 231
+7%
|
2 222
0%
|
1 893
-15%
|
1 841
-3%
|
1 593
-13%
|
1 606
+1%
|
1 962
+22%
|
|
EPS (Diluted) |
22.12
N/A
|
22.11
0%
|
21.26
-4%
|
18.88
-11%
|
16.36
-13%
|
14.85
-9%
|
17.51
+18%
|
19.88
+14%
|
23.2
+17%
|
23.12
0%
|
24.18
+5%
|
25.07
+4%
|
26.16
+4%
|
29.88
+14%
|
30.5
+2%
|
33.28
+9%
|
35.63
+7%
|
33.28
-7%
|
34.18
+3%
|
32.35
-5%
|
30.41
-6%
|
27.45
-10%
|
26.26
-4%
|
22.88
-13%
|
20.45
-11%
|
19.46
-5%
|
17.02
-13%
|
18.64
+10%
|
14.87
-20%
|
19.1
+28%
|
20.36
+7%
|
21.16
+4%
|
25.64
+21%
|
29.4
+15%
|
31.33
+7%
|
31.35
+0%
|
26.65
-15%
|
25.97
-3%
|
22.48
-13%
|
22.65
+1%
|
27.67
+22%
|