Japan Business Systems Inc
TSE:5036
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Japan Business Systems Inc
TSE:5036
|
JP |
|
Gayatri Highways Ltd
NSE:GAYAHWS
|
IN |
|
Henkel AG & Co KGaA
XETRA:HEN
|
DE |
|
M
|
Mega info Media Co Ltd
SZSE:301102
|
CN |
|
Orix JREIT Inc
TSE:8954
|
JP |
Income Statement
Earnings Waterfall
Japan Business Systems Inc
Income Statement
Japan Business Systems Inc
| Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Interest Expense |
0
|
0
|
41
|
46
|
0
|
78
|
67
|
84
|
118
|
124
|
0
|
0
|
0
|
|
| Revenue |
109 479
N/A
|
95 108
-13%
|
106 092
+12%
|
112 800
+6%
|
115 529
+2%
|
120 123
+4%
|
136 635
+14%
|
140 858
+3%
|
142 895
+1%
|
149 611
+5%
|
166 821
+12%
|
172 580
+3%
|
193 347
+12%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(95 667)
|
(83 672)
|
(94 032)
|
(99 722)
|
(101 919)
|
(106 136)
|
(121 985)
|
(126 290)
|
(127 545)
|
(132 763)
|
(149 449)
|
(154 716)
|
(174 575)
|
|
| Gross Profit |
13 812
N/A
|
11 436
-17%
|
12 060
+5%
|
13 078
+8%
|
13 610
+4%
|
13 987
+3%
|
14 650
+5%
|
14 568
-1%
|
15 350
+5%
|
16 848
+10%
|
17 372
+3%
|
17 864
+3%
|
18 772
+5%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(8 633)
|
(7 731)
|
(8 491)
|
(8 886)
|
(9 369)
|
(9 499)
|
(9 694)
|
(9 975)
|
(10 031)
|
(10 255)
|
(10 245)
|
(10 270)
|
(10 767)
|
|
| Selling, General & Administrative |
(8 631)
|
(7 730)
|
(8 490)
|
(8 884)
|
(9 367)
|
(9 497)
|
(9 691)
|
(9 974)
|
(10 030)
|
(10 255)
|
(10 246)
|
(10 249)
|
(10 765)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
|
| Other Operating Expenses |
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
|
| Operating Income |
5 179
N/A
|
3 705
-28%
|
3 569
-4%
|
4 192
+17%
|
4 241
+1%
|
4 488
+6%
|
4 956
+10%
|
4 593
-7%
|
5 319
+16%
|
6 593
+24%
|
7 127
+8%
|
7 594
+7%
|
8 005
+5%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
184
|
211
|
60
|
161
|
117
|
51
|
107
|
(52)
|
37
|
(46)
|
(158)
|
(69)
|
(77)
|
|
| Non-Reccuring Items |
(112)
|
(30)
|
(49)
|
(31)
|
(31)
|
(1 749)
|
(1 729)
|
(1 734)
|
(1 734)
|
(17)
|
(26)
|
(13)
|
(13)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
452
|
|
| Total Other Income |
(6)
|
(66)
|
89
|
(4)
|
38
|
111
|
(51)
|
46
|
30
|
48
|
(35)
|
(154)
|
(156)
|
|
| Pre-Tax Income |
5 245
N/A
|
3 820
-27%
|
3 669
-4%
|
4 318
+18%
|
4 365
+1%
|
2 904
-33%
|
3 286
+13%
|
2 856
-13%
|
3 652
+28%
|
6 578
+80%
|
6 908
+5%
|
7 358
+7%
|
8 211
+12%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(1 912)
|
(1 269)
|
(1 204)
|
(967)
|
(1 019)
|
(613)
|
(1 237)
|
(1 341)
|
(1 478)
|
(2 361)
|
(1 925)
|
(1 729)
|
(1 975)
|
|
| Income from Continuing Operations |
3 333
|
2 551
|
2 465
|
3 351
|
3 346
|
2 291
|
2 049
|
1 515
|
2 174
|
4 217
|
4 983
|
5 629
|
6 236
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
|
| Net Income (Common) |
3 331
N/A
|
2 551
-23%
|
2 464
-3%
|
3 350
+36%
|
3 346
0%
|
2 290
-32%
|
2 048
-11%
|
1 514
-26%
|
2 173
+44%
|
4 215
+94%
|
4 983
+18%
|
5 629
+13%
|
6 226
+11%
|
|
| EPS (Diluted) |
69.73
N/A
|
54.27
-22%
|
51.58
-5%
|
70.42
+37%
|
70
-1%
|
50.24
-28%
|
43.07
-14%
|
31.74
-26%
|
45.69
+44%
|
88.6
+94%
|
104.37
+18%
|
118.05
+13%
|
130.91
+11%
|
|