Intelligent Wave Inc
TSE:4847
Intelligent Wave Inc
TSE:4847
Price:
1 130 JPY
0.18%
Market Closed
Updated:
May 6, 2024
Income Statement
Earnings Waterfall
Intelligent Wave Inc
Intelligent Wave Inc
|
Revenue
|
13.5B
JPY
|
|
Cost of Revenue
|
-9.2B
JPY
|
|
Gross Profit
|
4.3B
JPY
|
|
Operating Expenses
|
-2.7B
JPY
|
|
Operating Income
|
1.6B
JPY
|
|
Other Expenses
|
-413.1m
JPY
|
|
Net Income
|
1.2B
JPY
|
Income Statement
Intelligent Wave Inc
Intelligent Wave Inc
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 |
6 250
N/A
|
6 420
+3%
|
6 558
+2%
|
6 706
+2%
|
6 347
-5%
|
5 823
-8%
|
6 160
+6%
|
6 065
-2%
|
6 312
+4%
|
6 745
+7%
|
7 207
+7%
|
7 529
+4%
|
8 004
+6%
|
8 377
+5%
|
8 470
+1%
|
9 138
+8%
|
9 369
+3%
|
10 242
+9%
|
10 604
+4%
|
10 620
+0%
|
10 951
+3%
|
10 464
-4%
|
10 443
0%
|
10 523
+1%
|
10 371
-1%
|
10 559
+2%
|
10 921
+3%
|
10 802
-1%
|
11 202
+4%
|
11 182
0%
|
11 188
+0%
|
11 141
0%
|
10 827
-3%
|
10 955
+1%
|
11 493
+5%
|
9 242
-20%
|
9 750
+5%
|
9 909
+2%
|
13 375
+35%
|
12 887
-4%
|
13 531
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 033)
|
(5 102)
|
(5 217)
|
(5 000)
|
(4 702)
|
(4 217)
|
(4 381)
|
(4 346)
|
(4 519)
|
(4 810)
|
(5 213)
|
(5 526)
|
(5 906)
|
(6 179)
|
(6 337)
|
(6 797)
|
(7 127)
|
(8 092)
|
(8 381)
|
(8 422)
|
(8 553)
|
(7 746)
|
(7 637)
|
(7 621)
|
(7 428)
|
(7 812)
|
(7 940)
|
(7 854)
|
(8 165)
|
(8 069)
|
(8 031)
|
(7 953)
|
(7 563)
|
(7 442)
|
(7 794)
|
(8 674)
|
(9 074)
|
(9 249)
|
(9 105)
|
(8 797)
|
(9 182)
|
|
| Gross Profit |
1 217
N/A
|
1 318
+8%
|
1 342
+2%
|
1 706
+27%
|
1 645
-4%
|
1 607
-2%
|
1 779
+11%
|
1 719
-3%
|
1 793
+4%
|
1 935
+8%
|
1 993
+3%
|
2 004
+1%
|
2 098
+5%
|
2 198
+5%
|
2 132
-3%
|
2 341
+10%
|
2 242
-4%
|
2 150
-4%
|
2 223
+3%
|
2 198
-1%
|
2 397
+9%
|
2 718
+13%
|
2 807
+3%
|
2 903
+3%
|
2 943
+1%
|
2 747
-7%
|
2 981
+8%
|
2 948
-1%
|
3 037
+3%
|
3 114
+3%
|
3 157
+1%
|
3 187
+1%
|
3 264
+2%
|
3 514
+8%
|
3 699
+5%
|
4 214
+14%
|
4 322
+3%
|
4 307
0%
|
4 270
-1%
|
4 090
-4%
|
4 350
+6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 181)
|
(1 193)
|
(1 196)
|
(1 196)
|
(1 213)
|
(1 231)
|
(1 295)
|
(1 510)
|
(1 290)
|
(1 304)
|
(1 279)
|
(1 286)
|
(1 339)
|
(1 391)
|
(1 430)
|
(1 548)
|
(1 597)
|
(1 603)
|
(1 675)
|
(1 708)
|
(1 771)
|
(1 862)
|
(1 885)
|
(1 910)
|
(1 922)
|
(1 915)
|
(1 944)
|
(1 919)
|
(1 963)
|
(1 984)
|
(2 026)
|
(2 069)
|
(2 065)
|
(2 118)
|
(2 179)
|
0
|
685
|
568
|
(2 713)
|
(2 754)
|
(2 744)
|
|
| Selling, General & Administrative |
(1 164)
|
(1 193)
|
(1 155)
|
(1 196)
|
(1 213)
|
(1 231)
|
(1 263)
|
(1 295)
|
(1 290)
|
(1 304)
|
(1 252)
|
(1 286)
|
(1 339)
|
(1 391)
|
(1 409)
|
(1 548)
|
(1 597)
|
(1 603)
|
(1 640)
|
(1 708)
|
(1 771)
|
(1 861)
|
(1 821)
|
(1 910)
|
(1 922)
|
(1 915)
|
(1 874)
|
(1 919)
|
(1 963)
|
(1 984)
|
(1 905)
|
(2 065)
|
(2 060)
|
(2 118)
|
(2 122)
|
(2 337)
|
(2 478)
|
(2 595)
|
(2 636)
|
(2 754)
|
(2 744)
|
|
| Research & Development |
0
|
0
|
(24)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(17)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
|
| Other Operating Expenses |
(17)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(215)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
3 163
|
3 163
|
(0)
|
(0)
|
0
|
|
| Operating Income |
37
N/A
|
125
+237%
|
145
+16%
|
511
+252%
|
433
-15%
|
376
-13%
|
484
+29%
|
209
-57%
|
503
+140%
|
631
+25%
|
714
+13%
|
718
+0%
|
760
+6%
|
807
+6%
|
703
-13%
|
793
+13%
|
645
-19%
|
547
-15%
|
548
+0%
|
489
-11%
|
626
+28%
|
856
+37%
|
922
+8%
|
992
+8%
|
1 021
+3%
|
832
-19%
|
1 036
+25%
|
1 030
-1%
|
1 073
+4%
|
1 129
+5%
|
1 131
+0%
|
1 118
-1%
|
1 199
+7%
|
1 396
+16%
|
1 520
+9%
|
1 393
-8%
|
1 361
-2%
|
1 229
-10%
|
1 557
+27%
|
1 337
-14%
|
1 605
+20%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
165
|
165
|
36
|
31
|
23
|
29
|
305
|
315
|
313
|
307
|
12
|
6
|
8
|
5
|
12
|
12
|
15
|
15
|
26
|
26
|
24
|
24
|
25
|
24
|
39
|
40
|
45
|
45
|
45
|
45
|
44
|
43
|
23
|
23
|
43
|
18
|
38
|
39
|
47
|
48
|
50
|
|
| Non-Reccuring Items |
0
|
(16)
|
0
|
(0)
|
(1)
|
(1)
|
(215)
|
0
|
(231)
|
(232)
|
(15)
|
(15)
|
2
|
2
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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 |
4
|
7
|
3
|
3
|
1
|
(1)
|
(2)
|
(3)
|
3
|
3
|
4
|
4
|
22
|
36
|
52
|
52
|
29
|
15
|
0
|
9
|
8
|
8
|
7
|
(0)
|
(29)
|
(5)
|
(7)
|
(12)
|
18
|
(4)
|
(4)
|
2
|
24
|
21
|
(7)
|
17
|
0
|
(0)
|
(0)
|
(2)
|
(16)
|
|
| Pre-Tax Income |
206
N/A
|
281
+36%
|
185
-34%
|
544
+194%
|
457
-16%
|
403
-12%
|
572
+42%
|
521
-9%
|
588
+13%
|
708
+20%
|
716
+1%
|
713
0%
|
791
+11%
|
851
+8%
|
766
-10%
|
857
+12%
|
689
-20%
|
576
-16%
|
573
0%
|
524
-9%
|
658
+26%
|
889
+35%
|
954
+7%
|
1 016
+7%
|
1 032
+2%
|
866
-16%
|
1 075
+24%
|
1 062
-1%
|
1 136
+7%
|
1 166
+3%
|
1 167
+0%
|
1 163
0%
|
1 245
+7%
|
1 440
+16%
|
1 556
+8%
|
0
N/A
|
1 400
N/A
|
1 268
-9%
|
1 603
+26%
|
1 383
-14%
|
1 639
+19%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
208
|
132
|
(98)
|
(151)
|
(53)
|
(47)
|
(101)
|
(77)
|
(217)
|
(239)
|
(237)
|
(247)
|
(266)
|
(252)
|
(219)
|
(247)
|
(204)
|
(196)
|
(196)
|
(181)
|
(205)
|
(283)
|
(270)
|
(289)
|
(316)
|
(251)
|
(313)
|
(308)
|
(325)
|
(331)
|
(326)
|
(323)
|
(352)
|
(411)
|
(500)
|
(614)
|
(605)
|
(571)
|
(438)
|
(367)
|
(447)
|
|
| Income from Continuing Operations |
414
|
412
|
87
|
393
|
404
|
355
|
471
|
444
|
371
|
469
|
479
|
465
|
525
|
598
|
547
|
610
|
485
|
379
|
377
|
342
|
453
|
606
|
684
|
727
|
716
|
615
|
762
|
754
|
811
|
834
|
841
|
840
|
893
|
1 029
|
1 056
|
0
|
951
|
853
|
1 165
|
1 016
|
1 192
|
|
| Net Income (Common) |
414
N/A
|
412
0%
|
87
-79%
|
393
+351%
|
404
+3%
|
355
-12%
|
471
+33%
|
444
-6%
|
371
-16%
|
469
+26%
|
479
+2%
|
465
-3%
|
525
+13%
|
598
+14%
|
547
-9%
|
610
+12%
|
485
-21%
|
379
-22%
|
377
0%
|
342
-9%
|
453
+32%
|
606
+34%
|
684
+13%
|
727
+6%
|
716
-1%
|
615
-14%
|
762
+24%
|
754
-1%
|
811
+7%
|
834
+3%
|
841
+1%
|
840
0%
|
893
+6%
|
1 029
+15%
|
1 056
+3%
|
0
N/A
|
951
N/A
|
853
-10%
|
1 165
+37%
|
1 016
-13%
|
1 192
+17%
|
|
| EPS (Diluted) |
15.73
N/A
|
15.68
0%
|
3.34
-79%
|
14.93
+347%
|
15.36
+3%
|
13.5
-12%
|
17.89
+33%
|
16.87
-6%
|
14.11
-16%
|
17.84
+26%
|
18.18
+2%
|
17.69
-3%
|
19.95
+13%
|
22.74
+14%
|
20.78
-9%
|
23.2
+12%
|
18.5
-20%
|
14.42
-22%
|
14.36
0%
|
13.02
-9%
|
17.22
+32%
|
23.03
+34%
|
25.99
+13%
|
27.63
+6%
|
27.34
-1%
|
23.4
-14%
|
29
+24%
|
28.69
-1%
|
30.82
+7%
|
31.73
+3%
|
31.98
+1%
|
31.95
0%
|
33.97
+6%
|
39.14
+15%
|
40.16
+3%
|
0
N/A
|
36.18
N/A
|
32.46
-10%
|
44.34
+37%
|
38.66
-13%
|
45.44
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
