Asante Inc
TSE:6073
Income Statement
Earnings Waterfall
Asante Inc
Revenue
|
13.7B
JPY
|
Cost of Revenue
|
-4.3B
JPY
|
Gross Profit
|
9.4B
JPY
|
Operating Expenses
|
-8.5B
JPY
|
Operating Income
|
912.6m
JPY
|
Other Expenses
|
-346.3m
JPY
|
Net Income
|
566.2m
JPY
|
Income Statement
Asante 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 |
12 595
N/A
|
12 924
+3%
|
12 936
+0%
|
13 051
+1%
|
12 864
-1%
|
12 669
-2%
|
12 866
+2%
|
12 904
+0%
|
13 155
+2%
|
13 274
+1%
|
13 525
+2%
|
13 916
+3%
|
14 096
+1%
|
13 852
-2%
|
13 729
-1%
|
13 681
0%
|
13 634
0%
|
13 990
+3%
|
14 255
+2%
|
14 185
0%
|
14 338
+1%
|
14 501
+1%
|
14 508
+0%
|
14 725
+1%
|
14 541
-1%
|
14 433
-1%
|
13 642
-5%
|
17 153
+26%
|
17 343
+1%
|
13 872
-20%
|
17 990
+30%
|
13 944
-22%
|
13 756
-1%
|
13 700
0%
|
13 847
+1%
|
13 994
+1%
|
14 093
+1%
|
14 141
+0%
|
14 116
0%
|
13 942
-1%
|
13 727
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 500)
|
(3 585)
|
(3 636)
|
(3 695)
|
(3 709)
|
(3 648)
|
(3 697)
|
(3 723)
|
(3 758)
|
(3 774)
|
(3 831)
|
(3 964)
|
(4 062)
|
(4 068)
|
(4 038)
|
(3 994)
|
(3 962)
|
(4 025)
|
(4 062)
|
(4 035)
|
(4 035)
|
(4 069)
|
(4 063)
|
(4 117)
|
(4 121)
|
(4 110)
|
(3 951)
|
(4 986)
|
(5 087)
|
(4 163)
|
(5 347)
|
(4 280)
|
(4 253)
|
(4 283)
|
(4 335)
|
(4 382)
|
(4 432)
|
(4 415)
|
(4 414)
|
(4 368)
|
(4 308)
|
|
Gross Profit |
9 095
N/A
|
9 339
+3%
|
9 300
0%
|
9 356
+1%
|
9 156
-2%
|
9 021
-1%
|
9 168
+2%
|
9 181
+0%
|
9 396
+2%
|
9 499
+1%
|
9 694
+2%
|
9 952
+3%
|
10 034
+1%
|
9 784
-2%
|
9 691
-1%
|
9 687
0%
|
9 672
0%
|
9 965
+3%
|
10 193
+2%
|
10 151
0%
|
10 303
+1%
|
10 432
+1%
|
10 445
+0%
|
10 607
+2%
|
10 420
-2%
|
10 323
-1%
|
9 691
-6%
|
12 167
+26%
|
12 256
+1%
|
9 709
-21%
|
12 643
+30%
|
9 664
-24%
|
9 503
-2%
|
9 417
-1%
|
9 512
+1%
|
9 612
+1%
|
9 661
+1%
|
9 727
+1%
|
9 702
0%
|
9 574
-1%
|
9 419
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 740)
|
(6 768)
|
(6 808)
|
(6 783)
|
(6 711)
|
(6 742)
|
(6 827)
|
(6 930)
|
(7 054)
|
(7 167)
|
(7 428)
|
(7 757)
|
(8 002)
|
(8 101)
|
(8 046)
|
(7 955)
|
(7 898)
|
(7 834)
|
(7 934)
|
(7 918)
|
(7 993)
|
(8 147)
|
(8 182)
|
(8 220)
|
(8 162)
|
(8 084)
|
(7 870)
|
(10 080)
|
(10 185)
|
(8 107)
|
(10 372)
|
(8 147)
|
(8 128)
|
(8 092)
|
(8 132)
|
(8 519)
|
(8 566)
|
(8 347)
|
(8 411)
|
(8 464)
|
(8 507)
|
|
Selling, General & Administrative |
(6 740)
|
(6 656)
|
(6 808)
|
(6 783)
|
(6 711)
|
(6 611)
|
(6 827)
|
(6 930)
|
(7 054)
|
(6 999)
|
(7 428)
|
(7 757)
|
(8 003)
|
(7 941)
|
(8 046)
|
(7 956)
|
(7 898)
|
(7 686)
|
(7 934)
|
(7 919)
|
(7 993)
|
(8 015)
|
(8 164)
|
(8 201)
|
(8 144)
|
(7 967)
|
(7 870)
|
(10 080)
|
(10 185)
|
(7 944)
|
(10 361)
|
(8 135)
|
(8 114)
|
(7 976)
|
(8 132)
|
(8 240)
|
(8 287)
|
(8 224)
|
(8 405)
|
(8 464)
|
(8 507)
|
|
Research & Development |
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(107)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(159)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(18)
|
(18)
|
(18)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(11)
|
(14)
|
(0)
|
(0)
|
(279)
|
(279)
|
(0)
|
(6)
|
0
|
(0)
|
|
Operating Income |
2 355
N/A
|
2 571
+9%
|
2 491
-3%
|
2 573
+3%
|
2 445
-5%
|
2 279
-7%
|
2 342
+3%
|
2 250
-4%
|
2 342
+4%
|
2 332
0%
|
2 266
-3%
|
2 194
-3%
|
2 031
-7%
|
1 683
-17%
|
1 645
-2%
|
1 732
+5%
|
1 775
+2%
|
2 131
+20%
|
2 259
+6%
|
2 232
-1%
|
2 310
+3%
|
2 285
-1%
|
2 263
-1%
|
2 388
+5%
|
2 258
-5%
|
2 239
-1%
|
1 821
-19%
|
2 087
+15%
|
2 071
-1%
|
1 602
-23%
|
2 271
+42%
|
1 517
-33%
|
1 375
-9%
|
1 324
-4%
|
1 379
+4%
|
1 093
-21%
|
1 095
+0%
|
1 380
+26%
|
1 292
-6%
|
1 110
-14%
|
913
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
188
|
189
|
188
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
|
Non-Reccuring Items |
(117)
|
(117)
|
(21)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(4)
|
(25)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
3
|
(18)
|
0
|
0
|
0
|
(278)
|
(279)
|
0
|
0
|
(6)
|
0
|
(9)
|
(13)
|
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(31)
|
9
|
8
|
18
|
12
|
62
|
59
|
73
|
74
|
17
|
17
|
16
|
19
|
12
|
14
|
28
|
28
|
33
|
32
|
25
|
27
|
41
|
35
|
25
|
23
|
155
|
181
|
267
|
269
|
110
|
106
|
35
|
33
|
32
|
29
|
21
|
21
|
21
|
28
|
37
|
50
|
|
Pre-Tax Income |
2 395
N/A
|
2 651
+11%
|
2 667
+1%
|
2 558
-4%
|
2 424
-5%
|
2 329
-4%
|
2 389
+3%
|
2 312
-3%
|
2 405
+4%
|
2 340
-3%
|
2 273
-3%
|
2 201
-3%
|
2 042
-7%
|
1 687
-17%
|
1 651
-2%
|
1 752
+6%
|
1 795
+2%
|
2 155
+20%
|
2 281
+6%
|
2 248
-1%
|
2 327
+4%
|
2 296
-1%
|
2 293
0%
|
2 407
+5%
|
2 276
-5%
|
2 381
+5%
|
1 998
-16%
|
2 347
+18%
|
2 336
0%
|
1 690
-28%
|
2 370
+40%
|
1 546
-35%
|
1 402
-9%
|
1 073
-23%
|
1 125
+5%
|
1 110
-1%
|
1 111
+0%
|
1 391
+25%
|
1 316
-5%
|
1 136
-14%
|
947
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 055)
|
(1 272)
|
(1 246)
|
(1 173)
|
(1 106)
|
(917)
|
(926)
|
(882)
|
(899)
|
(854)
|
(815)
|
(785)
|
(733)
|
(421)
|
(411)
|
(440)
|
(449)
|
(744)
|
(779)
|
(767)
|
(791)
|
(780)
|
(778)
|
(812)
|
(770)
|
(800)
|
(681)
|
(822)
|
(824)
|
(626)
|
(856)
|
(572)
|
(527)
|
(494)
|
(509)
|
(506)
|
(503)
|
(515)
|
(495)
|
(443)
|
(381)
|
|
Income from Continuing Operations |
1 340
|
1 379
|
1 421
|
1 385
|
1 318
|
1 412
|
1 463
|
1 430
|
1 506
|
1 486
|
1 458
|
1 416
|
1 309
|
1 266
|
1 241
|
1 313
|
1 346
|
1 411
|
1 501
|
1 481
|
1 536
|
1 516
|
1 516
|
1 596
|
1 506
|
1 580
|
1 316
|
1 526
|
1 512
|
1 063
|
1 514
|
974
|
874
|
579
|
616
|
604
|
608
|
876
|
822
|
693
|
566
|
|
Net Income (Common) |
1 340
N/A
|
1 379
+3%
|
1 421
+3%
|
1 385
-3%
|
1 318
-5%
|
1 412
+7%
|
1 463
+4%
|
1 430
-2%
|
1 506
+5%
|
1 486
-1%
|
1 458
-2%
|
1 416
-3%
|
1 309
-8%
|
1 266
-3%
|
1 241
-2%
|
1 313
+6%
|
1 346
+3%
|
1 411
+5%
|
1 501
+6%
|
1 481
-1%
|
1 536
+4%
|
1 516
-1%
|
1 516
+0%
|
1 596
+5%
|
1 506
-6%
|
1 580
+5%
|
1 316
-17%
|
1 526
+16%
|
1 512
-1%
|
1 063
-30%
|
1 514
+42%
|
974
-36%
|
874
-10%
|
579
-34%
|
616
+6%
|
604
-2%
|
608
+1%
|
876
+44%
|
822
-6%
|
693
-16%
|
566
-18%
|
|
EPS (Diluted) |
108.97
N/A
|
114.91
+5%
|
115.53
+1%
|
112.63
-3%
|
107.11
-5%
|
114.53
+7%
|
118.96
+4%
|
116.26
-2%
|
122.44
+5%
|
120.37
-2%
|
118.52
-2%
|
115.15
-3%
|
106.4
-8%
|
102.59
-4%
|
100.86
-2%
|
106.71
+6%
|
109.44
+3%
|
114.36
+4%
|
122.04
+7%
|
120.37
-1%
|
124.45
+3%
|
122.81
-1%
|
122.82
+0%
|
129.28
+5%
|
122.03
-6%
|
128.06
+5%
|
106.66
-17%
|
123.63
+16%
|
131.27
+6%
|
89.52
-32%
|
138.08
+54%
|
88.8
-36%
|
79.75
-10%
|
52.82
-34%
|
56.13
+6%
|
55.02
-2%
|
55.34
+1%
|
79.74
+44%
|
74.8
-6%
|
63.01
-16%
|
51.47
-18%
|