Estic Corp
TSE:6161
Estic Corp
TSE:6161
Price:
935 JPY
-0.11%
Market Closed
Updated:
May 4, 2024
Income Statement
Earnings Waterfall
Estic Corp
Estic Corp
|
Revenue
|
6.9B
JPY
|
|
Cost of Revenue
|
-3.6B
JPY
|
|
Gross Profit
|
3.3B
JPY
|
|
Operating Expenses
|
-1.8B
JPY
|
|
Operating Income
|
1.5B
JPY
|
|
Other Expenses
|
-351.9m
JPY
|
|
Net Income
|
1.1B
JPY
|
Income Statement
Estic Corp
Estic Corp
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 |
2 651
N/A
|
2 733
+3%
|
2 639
-3%
|
2 832
+7%
|
2 779
-2%
|
2 904
+5%
|
3 114
+7%
|
3 193
+3%
|
3 325
+4%
|
3 574
+7%
|
4 103
+15%
|
4 022
-2%
|
4 244
+6%
|
4 137
-3%
|
3 788
-8%
|
4 284
+13%
|
4 619
+8%
|
4 981
+8%
|
5 704
+15%
|
6 066
+6%
|
6 770
+12%
|
6 613
-2%
|
7 042
+6%
|
7 197
+2%
|
6 408
-11%
|
6 774
+6%
|
6 083
-10%
|
5 327
-12%
|
5 538
+4%
|
5 295
-4%
|
5 418
+2%
|
5 538
+2%
|
5 654
+2%
|
5 754
+2%
|
5 600
-3%
|
5 764
+3%
|
5 970
+4%
|
6 719
+13%
|
6 897
+3%
|
7 154
+4%
|
6 925
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 670)
|
(1 703)
|
(1 627)
|
(1 721)
|
(1 675)
|
(1 743)
|
(1 842)
|
(1 953)
|
(1 977)
|
(2 183)
|
(2 484)
|
(2 355)
|
(2 523)
|
(2 432)
|
(2 169)
|
(2 427)
|
(2 631)
|
(2 804)
|
(3 335)
|
(3 446)
|
(3 853)
|
(3 712)
|
(3 861)
|
(3 957)
|
(3 419)
|
(3 668)
|
(3 309)
|
(2 981)
|
(3 176)
|
(2 962)
|
(2 978)
|
(2 998)
|
(3 041)
|
(3 174)
|
(3 092)
|
(3 163)
|
(3 177)
|
(3 551)
|
(3 689)
|
(3 791)
|
(3 632)
|
|
| Gross Profit |
981
N/A
|
1 030
+5%
|
1 012
-2%
|
1 110
+10%
|
1 103
-1%
|
1 161
+5%
|
1 272
+10%
|
1 240
-2%
|
1 348
+9%
|
1 390
+3%
|
1 619
+16%
|
1 667
+3%
|
1 722
+3%
|
1 705
-1%
|
1 620
-5%
|
1 858
+15%
|
1 989
+7%
|
2 177
+9%
|
2 369
+9%
|
2 621
+11%
|
2 917
+11%
|
2 900
-1%
|
3 181
+10%
|
3 240
+2%
|
2 990
-8%
|
3 106
+4%
|
2 773
-11%
|
2 346
-15%
|
2 362
+1%
|
2 332
-1%
|
2 440
+5%
|
2 540
+4%
|
2 613
+3%
|
2 580
-1%
|
2 509
-3%
|
2 602
+4%
|
2 792
+7%
|
3 168
+13%
|
3 209
+1%
|
3 363
+5%
|
3 293
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(519)
|
(527)
|
(539)
|
(553)
|
(576)
|
(578)
|
(630)
|
(666)
|
(681)
|
(749)
|
(769)
|
(761)
|
(784)
|
(790)
|
(818)
|
(845)
|
(860)
|
(923)
|
(958)
|
(991)
|
(1 087)
|
(1 165)
|
(1 289)
|
(1 311)
|
(1 333)
|
(1 333)
|
(1 362)
|
(1 327)
|
(1 325)
|
(1 277)
|
(1 282)
|
(1 355)
|
(1 382)
|
(1 460)
|
(1 501)
|
(1 523)
|
(1 580)
|
(1 683)
|
(1 732)
|
(1 761)
|
(1 816)
|
|
| Selling, General & Administrative |
(519)
|
(373)
|
(539)
|
(553)
|
(576)
|
(407)
|
(630)
|
(666)
|
(685)
|
(533)
|
(767)
|
(761)
|
(784)
|
(616)
|
(818)
|
(845)
|
(860)
|
(717)
|
(958)
|
(991)
|
(1 086)
|
(928)
|
(1 214)
|
(1 311)
|
(1 333)
|
(1 019)
|
(1 362)
|
(1 327)
|
(1 325)
|
(964)
|
(1 282)
|
(1 355)
|
(1 382)
|
(1 103)
|
(1 501)
|
(1 523)
|
(1 580)
|
(1 285)
|
(1 732)
|
(1 761)
|
(1 816)
|
|
| Research & Development |
0
|
(149)
|
0
|
0
|
0
|
(183)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
(237)
|
0
|
0
|
0
|
(314)
|
0
|
0
|
0
|
(313)
|
0
|
0
|
0
|
(357)
|
0
|
0
|
0
|
(399)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(4)
|
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
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
5
|
(0)
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(75)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Operating Income |
463
N/A
|
504
+9%
|
473
-6%
|
558
+18%
|
527
-6%
|
583
+11%
|
641
+10%
|
574
-11%
|
667
+16%
|
642
-4%
|
851
+33%
|
906
+6%
|
938
+4%
|
916
-2%
|
801
-12%
|
1 013
+26%
|
1 129
+11%
|
1 254
+11%
|
1 411
+12%
|
1 629
+15%
|
1 830
+12%
|
1 735
-5%
|
1 892
+9%
|
1 928
+2%
|
1 656
-14%
|
1 772
+7%
|
1 411
-20%
|
1 019
-28%
|
1 037
+2%
|
1 056
+2%
|
1 159
+10%
|
1 186
+2%
|
1 231
+4%
|
1 120
-9%
|
1 008
-10%
|
1 079
+7%
|
1 213
+12%
|
1 485
+22%
|
1 476
-1%
|
1 602
+9%
|
1 477
-8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
58
|
15
|
10
|
17
|
23
|
29
|
46
|
45
|
41
|
52
|
23
|
(11)
|
(19)
|
12
|
22
|
39
|
46
|
6
|
(10)
|
36
|
25
|
4
|
41
|
(16)
|
7
|
(0)
|
3
|
13
|
(9)
|
(6)
|
47
|
41
|
50
|
66
|
29
|
60
|
66
|
43
|
45
|
37
|
58
|
|
| Non-Reccuring Items |
21
|
5
|
8
|
0
|
6
|
0
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(75)
|
(75)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
2
|
5
|
|
| Total Other Income |
3
|
3
|
4
|
11
|
11
|
9
|
12
|
5
|
4
|
2
|
(4)
|
(4)
|
(4)
|
2
|
3
|
3
|
3
|
2
|
2
|
4
|
(16)
|
5
|
(16)
|
(38)
|
(18)
|
(18)
|
(18)
|
1
|
14
|
23
|
30
|
33
|
20
|
11
|
4
|
2
|
2
|
7
|
7
|
10
|
10
|
|
| Pre-Tax Income |
544
N/A
|
527
-3%
|
494
-6%
|
586
+19%
|
567
-3%
|
621
+10%
|
714
+15%
|
640
-10%
|
712
+11%
|
695
-2%
|
870
+25%
|
891
+2%
|
915
+3%
|
930
+2%
|
826
-11%
|
1 053
+28%
|
1 175
+12%
|
1 261
+7%
|
1 401
+11%
|
1 595
+14%
|
1 764
+11%
|
1 668
-5%
|
1 917
+15%
|
1 874
-2%
|
1 645
-12%
|
1 754
+7%
|
1 396
-20%
|
1 033
-26%
|
1 042
+1%
|
1 073
+3%
|
1 235
+15%
|
1 260
+2%
|
1 301
+3%
|
1 198
-8%
|
1 042
-13%
|
1 141
+10%
|
1 278
+12%
|
1 532
+20%
|
1 527
0%
|
1 651
+8%
|
1 549
-6%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(219)
|
(209)
|
(195)
|
(232)
|
(228)
|
(250)
|
(278)
|
(245)
|
(269)
|
(245)
|
(301)
|
(299)
|
(303)
|
(337)
|
(288)
|
(371)
|
(396)
|
(392)
|
(446)
|
(484)
|
(542)
|
(521)
|
(594)
|
(591)
|
(539)
|
(544)
|
(428)
|
(318)
|
(301)
|
(330)
|
(381)
|
(389)
|
(397)
|
(364)
|
(323)
|
(375)
|
(408)
|
(428)
|
(422)
|
(436)
|
(399)
|
|
| Income from Continuing Operations |
325
|
318
|
299
|
354
|
339
|
371
|
437
|
395
|
443
|
450
|
569
|
592
|
613
|
593
|
538
|
682
|
779
|
869
|
956
|
1 111
|
1 222
|
1 147
|
1 322
|
1 283
|
1 106
|
1 210
|
968
|
715
|
742
|
742
|
854
|
870
|
904
|
834
|
718
|
766
|
870
|
1 104
|
1 105
|
1 215
|
1 150
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(1)
|
4
|
8
|
13
|
12
|
11
|
6
|
1
|
(1)
|
(10)
|
(11)
|
(12)
|
(14)
|
(13)
|
(11)
|
(14)
|
(18)
|
(16)
|
(17)
|
(21)
|
(18)
|
(14)
|
(13)
|
(14)
|
(10)
|
(10)
|
(13)
|
(9)
|
(14)
|
(16)
|
(24)
|
(23)
|
(18)
|
(25)
|
|
| Net Income (Common) |
325
N/A
|
318
-2%
|
299
-6%
|
354
+18%
|
339
-4%
|
371
+9%
|
434
+17%
|
394
-9%
|
447
+13%
|
459
+3%
|
582
+27%
|
604
+4%
|
624
+3%
|
599
-4%
|
539
-10%
|
681
+26%
|
769
+13%
|
858
+12%
|
943
+10%
|
1 097
+16%
|
1 209
+10%
|
1 136
-6%
|
1 308
+15%
|
1 266
-3%
|
1 090
-14%
|
1 193
+9%
|
947
-21%
|
697
-26%
|
727
+4%
|
730
+0%
|
840
+15%
|
860
+2%
|
894
+4%
|
820
-8%
|
709
-14%
|
752
+6%
|
855
+14%
|
1 080
+26%
|
1 082
+0%
|
1 197
+11%
|
1 125
-6%
|
|
| EPS (Diluted) |
120.51
N/A
|
117.77
-2%
|
110.77
-6%
|
131.07
+18%
|
125.48
-4%
|
136.41
+9%
|
160.74
+18%
|
145.96
-9%
|
165.44
+13%
|
168.61
+2%
|
215.55
+28%
|
223.81
+4%
|
231.03
+3%
|
55.04
-76%
|
199.51
+262%
|
252.22
+26%
|
284.85
+13%
|
78.93
-72%
|
349.29
+343%
|
406.11
+16%
|
444.64
+9%
|
104.42
-77%
|
481.14
+361%
|
477.53
-1%
|
436.16
-9%
|
115.19
-74%
|
381.95
+232%
|
70.25
-82%
|
73.34
+4%
|
73.59
+0%
|
84.68
+15%
|
86.69
+2%
|
90.04
+4%
|
82.67
-8%
|
71.49
-14%
|
75.76
+6%
|
86.02
+14%
|
108.69
+26%
|
108.86
+0%
|
120.41
+11%
|
113.13
-6%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
