E-Guardian Inc
TSE:6050
Income Statement
Earnings Waterfall
E-Guardian Inc
Revenue
|
11.7B
JPY
|
Cost of Revenue
|
-8.4B
JPY
|
Gross Profit
|
3.4B
JPY
|
Operating Expenses
|
-1.6B
JPY
|
Operating Income
|
1.7B
JPY
|
Other Expenses
|
-597.2m
JPY
|
Net Income
|
1.1B
JPY
|
Income Statement
E-Guardian Inc
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 |
2 494
N/A
|
2 466
-1%
|
2 450
-1%
|
2 471
+1%
|
2 555
+3%
|
2 651
+4%
|
2 817
+6%
|
3 019
+7%
|
3 215
+7%
|
3 433
+7%
|
3 634
+6%
|
3 814
+5%
|
4 054
+6%
|
4 410
+9%
|
4 729
+7%
|
5 068
+7%
|
5 389
+6%
|
5 579
+4%
|
5 751
+3%
|
5 903
+3%
|
6 059
+3%
|
6 193
+2%
|
6 348
+3%
|
6 536
+3%
|
6 779
+4%
|
7 058
+4%
|
7 415
+5%
|
7 785
+5%
|
8 334
+7%
|
8 867
+6%
|
9 335
+5%
|
9 933
+6%
|
10 343
+4%
|
10 912
+6%
|
11 426
+5%
|
11 752
+3%
|
12 037
+2%
|
12 161
+1%
|
12 135
0%
|
11 909
-2%
|
11 712
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 821)
|
(1 802)
|
(1 782)
|
(1 763)
|
(1 820)
|
(1 869)
|
(1 936)
|
(2 067)
|
(2 175)
|
(2 300)
|
(2 414)
|
(2 514)
|
(2 652)
|
(2 868)
|
(3 096)
|
(3 315)
|
(3 504)
|
(3 638)
|
(3 755)
|
(3 840)
|
(3 966)
|
(4 034)
|
(4 138)
|
(4 276)
|
(4 405)
|
(4 628)
|
(4 877)
|
(5 167)
|
(5 518)
|
(5 822)
|
(6 057)
|
(6 392)
|
(6 727)
|
(7 128)
|
(7 584)
|
(7 932)
|
(8 282)
|
(8 546)
|
(8 640)
|
(8 551)
|
(8 359)
|
|
Gross Profit |
674
N/A
|
664
-1%
|
668
+1%
|
708
+6%
|
736
+4%
|
781
+6%
|
882
+13%
|
952
+8%
|
1 040
+9%
|
1 132
+9%
|
1 221
+8%
|
1 300
+6%
|
1 402
+8%
|
1 543
+10%
|
1 633
+6%
|
1 753
+7%
|
1 886
+8%
|
1 941
+3%
|
1 995
+3%
|
2 063
+3%
|
2 093
+1%
|
2 159
+3%
|
2 210
+2%
|
2 260
+2%
|
2 375
+5%
|
2 430
+2%
|
2 539
+4%
|
2 618
+3%
|
2 816
+8%
|
3 045
+8%
|
3 278
+8%
|
3 541
+8%
|
3 616
+2%
|
3 784
+5%
|
3 842
+2%
|
3 821
-1%
|
3 755
-2%
|
3 615
-4%
|
3 494
-3%
|
3 358
-4%
|
3 352
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(493)
|
(497)
|
(511)
|
(508)
|
(533)
|
(558)
|
(576)
|
(623)
|
(638)
|
(685)
|
(707)
|
(738)
|
(796)
|
(833)
|
(893)
|
(942)
|
(977)
|
(995)
|
(1 013)
|
(1 024)
|
(1 035)
|
(1 064)
|
(1 087)
|
(1 092)
|
(1 146)
|
(1 207)
|
(1 271)
|
(1 333)
|
(1 420)
|
(1 468)
|
(1 520)
|
(1 572)
|
(1 523)
|
(1 501)
|
(1 505)
|
(1 548)
|
(1 554)
|
(1 584)
|
(1 608)
|
(1 579)
|
(1 641)
|
|
Selling, General & Administrative |
(491)
|
(497)
|
(511)
|
(508)
|
(533)
|
(558)
|
(576)
|
(623)
|
(638)
|
(685)
|
(707)
|
(738)
|
(796)
|
(833)
|
(893)
|
(942)
|
(977)
|
(995)
|
(1 013)
|
(1 024)
|
(1 035)
|
(1 064)
|
(1 087)
|
(1 092)
|
(1 146)
|
(1 207)
|
(1 271)
|
(1 333)
|
(1 420)
|
(1 468)
|
(1 520)
|
(1 515)
|
(1 523)
|
(1 501)
|
(1 505)
|
(1 512)
|
(1 553)
|
(1 584)
|
(1 608)
|
(1 579)
|
(1 641)
|
|
Research & Development |
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
|
(57)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
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
|
|
Operating Income |
181
N/A
|
167
-8%
|
157
-6%
|
200
+28%
|
203
+1%
|
223
+10%
|
306
+37%
|
329
+8%
|
402
+22%
|
447
+11%
|
514
+15%
|
562
+9%
|
606
+8%
|
710
+17%
|
741
+4%
|
811
+10%
|
909
+12%
|
947
+4%
|
982
+4%
|
1 039
+6%
|
1 058
+2%
|
1 095
+3%
|
1 124
+3%
|
1 168
+4%
|
1 229
+5%
|
1 223
0%
|
1 268
+4%
|
1 286
+1%
|
1 397
+9%
|
1 576
+13%
|
1 759
+12%
|
1 969
+12%
|
2 093
+6%
|
2 283
+9%
|
2 337
+2%
|
2 273
-3%
|
2 201
-3%
|
2 030
-8%
|
1 886
-7%
|
1 779
-6%
|
1 711
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
12
|
11
|
10
|
10
|
1
|
(0)
|
0
|
(0)
|
(3)
|
(1)
|
1
|
(2)
|
(3)
|
(1)
|
(5)
|
(1)
|
(1)
|
(8)
|
(0)
|
(4)
|
(4)
|
(10)
|
(17)
|
(15)
|
(14)
|
(6)
|
(11)
|
(20)
|
|
Non-Reccuring Items |
0
|
(2)
|
(28)
|
(22)
|
(23)
|
(23)
|
(13)
|
(17)
|
(16)
|
(31)
|
(16)
|
(21)
|
(21)
|
(11)
|
(12)
|
(7)
|
(8)
|
(2)
|
(1)
|
(13)
|
(18)
|
(20)
|
(20)
|
(32)
|
(7)
|
(7)
|
(9)
|
(52)
|
(103)
|
(110)
|
(125)
|
(229)
|
(162)
|
(154)
|
(138)
|
(12)
|
0
|
0
|
(12)
|
(121)
|
(183)
|
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
|
Total Other Income |
41
|
33
|
39
|
35
|
29
|
33
|
34
|
22
|
35
|
13
|
10
|
(8)
|
(18)
|
7
|
12
|
31
|
36
|
18
|
15
|
10
|
25
|
25
|
25
|
32
|
31
|
27
|
51
|
46
|
62
|
65
|
63
|
72
|
40
|
89
|
69
|
59
|
66
|
24
|
29
|
39
|
30
|
|
Pre-Tax Income |
221
N/A
|
197
-11%
|
167
-15%
|
214
+28%
|
208
-3%
|
232
+12%
|
326
+41%
|
333
+2%
|
421
+26%
|
428
+2%
|
508
+19%
|
534
+5%
|
567
+6%
|
717
+27%
|
752
+5%
|
846
+12%
|
947
+12%
|
964
+2%
|
996
+3%
|
1 036
+4%
|
1 064
+3%
|
1 096
+3%
|
1 128
+3%
|
1 170
+4%
|
1 251
+7%
|
1 241
-1%
|
1 309
+6%
|
1 275
-3%
|
1 355
+6%
|
1 531
+13%
|
1 689
+10%
|
1 812
+7%
|
1 967
+9%
|
2 214
+13%
|
2 258
+2%
|
2 302
+2%
|
2 252
-2%
|
2 040
-9%
|
1 896
-7%
|
1 685
-11%
|
1 536
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(83)
|
(75)
|
(64)
|
(81)
|
(90)
|
(101)
|
(137)
|
(141)
|
(165)
|
(169)
|
(188)
|
(183)
|
(199)
|
(233)
|
(245)
|
(273)
|
(302)
|
(303)
|
(305)
|
(300)
|
(309)
|
(330)
|
(330)
|
(354)
|
(383)
|
(390)
|
(434)
|
(438)
|
(481)
|
(541)
|
(601)
|
(726)
|
(694)
|
(645)
|
(644)
|
(612)
|
(614)
|
(662)
|
(621)
|
(455)
|
(423)
|
|
Income from Continuing Operations |
139
|
122
|
102
|
133
|
118
|
131
|
189
|
192
|
256
|
259
|
320
|
351
|
368
|
485
|
507
|
573
|
645
|
660
|
691
|
736
|
755
|
766
|
798
|
816
|
868
|
850
|
876
|
837
|
874
|
990
|
1 088
|
1 087
|
1 273
|
1 570
|
1 614
|
1 689
|
1 639
|
1 378
|
1 275
|
1 230
|
1 114
|
|
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
|
9
|
(0)
|
28
|
47
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
139
N/A
|
122
-12%
|
102
-16%
|
133
+30%
|
118
-11%
|
131
+11%
|
189
+44%
|
192
+2%
|
256
+33%
|
259
+1%
|
320
+23%
|
351
+10%
|
368
+5%
|
485
+32%
|
507
+5%
|
573
+13%
|
645
+13%
|
660
+2%
|
691
+5%
|
736
+7%
|
755
+3%
|
766
+1%
|
798
+4%
|
825
+3%
|
867
+5%
|
878
+1%
|
922
+5%
|
889
-4%
|
922
+4%
|
1 009
+10%
|
1 088
+8%
|
1 087
0%
|
1 273
+17%
|
1 570
+23%
|
1 614
+3%
|
1 689
+5%
|
1 639
-3%
|
1 378
-16%
|
1 275
-7%
|
1 230
-4%
|
1 114
-9%
|
|
EPS (Diluted) |
14.02
N/A
|
12.59
-10%
|
10.44
-17%
|
13.57
+30%
|
12.05
-11%
|
13.42
+11%
|
19.09
+42%
|
19.46
+2%
|
25.37
+30%
|
25.66
+1%
|
31.67
+23%
|
34.68
+10%
|
36.02
+4%
|
47.5
+32%
|
49.72
+5%
|
56.19
+13%
|
63.26
+13%
|
64.73
+2%
|
67.69
+5%
|
72.02
+6%
|
74.02
+3%
|
74.96
+1%
|
78.44
+5%
|
81
+3%
|
85.64
+6%
|
86.73
+1%
|
91.08
+5%
|
87.82
-4%
|
91.02
+4%
|
99.67
+10%
|
107.4
+8%
|
107.44
+0%
|
126.88
+18%
|
156.44
+23%
|
160.83
+3%
|
168.38
+5%
|
163.31
-3%
|
137.32
-16%
|
127.38
-7%
|
122.74
-4%
|
98.09
-20%
|