tripla Co Ltd
TSE:5136
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
tripla Co Ltd
TSE:5136
|
JP |
|
E
|
Erato Energy SA
WSE:ERA
|
PL |
Income Statement
Earnings Waterfall
tripla Co Ltd
Income Statement
tripla Co Ltd
| Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
1
|
1
|
0
|
0
|
1
|
1
|
3
|
5
|
6
|
9
|
0
|
0
|
0
|
0
|
|
| Revenue |
818
N/A
|
905
+11%
|
1 017
+12%
|
1 093
+7%
|
1 176
+8%
|
1 257
+7%
|
1 401
+11%
|
1 637
+17%
|
1 867
+14%
|
2 166
+16%
|
2 333
+8%
|
2 401
+3%
|
2 574
+7%
|
2 745
+7%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(734)
|
(781)
|
(834)
|
(909)
|
(999)
|
(1 135)
|
(1 266)
|
(1 457)
|
(1 597)
|
(1 771)
|
(1 879)
|
(1 928)
|
(2 054)
|
(1 536)
|
|
| Selling, General & Administrative |
(731)
|
(781)
|
(834)
|
(909)
|
(994)
|
(1 134)
|
(1 265)
|
(1 457)
|
(1 531)
|
(1 771)
|
(1 879)
|
(1 928)
|
(1 926)
|
0
|
|
| Depreciation & Amortization |
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(127)
|
0
|
|
| Other Operating Expenses |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 536)
|
|
| Operating Income |
84
N/A
|
124
+48%
|
183
+47%
|
184
+1%
|
177
-4%
|
122
-31%
|
136
+11%
|
180
+33%
|
270
+50%
|
395
+46%
|
453
+15%
|
473
+4%
|
520
+10%
|
1 208
+132%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(3)
|
(5)
|
(4)
|
(5)
|
(2)
|
(11)
|
(29)
|
(41)
|
(35)
|
(21)
|
5
|
39
|
55
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
1
|
1
|
2
|
(51)
|
(48)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
(8)
|
(14)
|
(14)
|
(14)
|
(6)
|
0
|
(0)
|
1
|
17
|
33
|
39
|
39
|
26
|
10
|
|
| Pre-Tax Income |
75
N/A
|
107
+42%
|
164
+53%
|
167
+1%
|
166
-1%
|
120
-27%
|
124
+3%
|
151
+22%
|
247
+64%
|
394
+60%
|
473
+20%
|
519
+10%
|
533
+3%
|
1 225
+130%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(0)
|
(5)
|
(12)
|
(14)
|
0
|
3
|
(1)
|
(7)
|
(29)
|
(54)
|
(49)
|
(57)
|
(28)
|
(75)
|
|
| Income from Continuing Operations |
75
|
102
|
152
|
153
|
166
|
123
|
123
|
144
|
218
|
340
|
424
|
462
|
505
|
1 150
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(8)
|
(9)
|
(9)
|
(6)
|
(4)
|
(3)
|
|
| Net Income (Common) |
75
N/A
|
102
+36%
|
152
+48%
|
153
+1%
|
166
+9%
|
123
-26%
|
122
-1%
|
138
+14%
|
209
+51%
|
330
+58%
|
415
+26%
|
456
+10%
|
502
+10%
|
1 147
+129%
|
|
| EPS (Diluted) |
14.19
N/A
|
18.81
+33%
|
25.61
+36%
|
26.85
+5%
|
29.28
+9%
|
21.43
-27%
|
19.67
-8%
|
22.98
+17%
|
35.06
+53%
|
54.62
+56%
|
68.64
+26%
|
75.21
+10%
|
82.76
+10%
|
188.7
+128%
|
|