Amano Corp
TSE:6436
Income Statement
Earnings Waterfall
Amano Corp
Revenue
|
148.3B
JPY
|
Cost of Revenue
|
-81B
JPY
|
Gross Profit
|
67.3B
JPY
|
Operating Expenses
|
-47.9B
JPY
|
Operating Income
|
19.4B
JPY
|
Other Expenses
|
-5.3B
JPY
|
Net Income
|
14.1B
JPY
|
Income Statement
Amano Corp
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
118 429
N/A
|
120 519
+2%
|
123 557
+3%
|
127 693
+3%
|
132 810
+4%
|
137 028
+3%
|
142 518
+4%
|
148 334
+4%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(64 876)
|
(65 659)
|
(67 355)
|
(69 597)
|
(72 555)
|
(74 631)
|
(77 743)
|
(81 017)
|
|
Gross Profit |
53 553
N/A
|
54 860
+2%
|
56 202
+2%
|
58 096
+3%
|
60 255
+4%
|
62 397
+4%
|
64 775
+4%
|
67 317
+4%
|
|
Operating Income | |||||||||
Operating Expenses |
(40 660)
|
(41 200)
|
(42 214)
|
(43 488)
|
(44 468)
|
(45 458)
|
(46 580)
|
(47 919)
|
|
Selling, General & Administrative |
(40 659)
|
(41 198)
|
(42 214)
|
(43 488)
|
(44 467)
|
(45 458)
|
(46 579)
|
(47 917)
|
|
Other Operating Expenses |
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Operating Income |
12 893
N/A
|
13 660
+6%
|
13 988
+2%
|
14 608
+4%
|
15 787
+8%
|
16 939
+7%
|
18 195
+7%
|
19 398
+7%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
609
|
678
|
729
|
748
|
579
|
616
|
673
|
712
|
|
Non-Reccuring Items |
(73)
|
(76)
|
(83)
|
(86)
|
(219)
|
(243)
|
(243)
|
(235)
|
|
Gain/Loss on Disposition of Assets |
407
|
406
|
241
|
9
|
10
|
11
|
(23)
|
(20)
|
|
Total Other Income |
417
|
437
|
474
|
494
|
595
|
538
|
458
|
467
|
|
Pre-Tax Income |
14 253
N/A
|
15 105
+6%
|
15 349
+2%
|
15 773
+3%
|
16 752
+6%
|
17 861
+7%
|
19 060
+7%
|
20 322
+7%
|
|
Net Income | |||||||||
Tax Provision |
(4 474)
|
(4 959)
|
(5 080)
|
(5 219)
|
(5 397)
|
(5 695)
|
(5 816)
|
(6 103)
|
|
Income from Continuing Operations |
9 779
|
10 146
|
10 269
|
10 554
|
11 355
|
12 166
|
13 244
|
14 219
|
|
Income to Minority Interest |
(45)
|
(48)
|
(49)
|
(54)
|
(65)
|
(84)
|
(99)
|
(111)
|
|
Net Income (Common) |
9 733
N/A
|
10 096
+4%
|
10 220
+1%
|
10 500
+3%
|
11 288
+8%
|
12 079
+7%
|
13 142
+9%
|
14 105
+7%
|
|
EPS (Diluted) |
131.52
N/A
|
137.14
+4%
|
140
+2%
|
144.02
+3%
|
154.41
+7%
|
166.22
+8%
|
182.55
+10%
|
196.69
+8%
|