Grace Technology Inc
TSE:6541
Income Statement
Earnings Waterfall
Grace Technology Inc
Revenue
|
3.9B
JPY
|
Cost of Revenue
|
-1.1B
JPY
|
Gross Profit
|
2.9B
JPY
|
Operating Expenses
|
-1.1B
JPY
|
Operating Income
|
1.8B
JPY
|
Other Expenses
|
-381.1m
JPY
|
Net Income
|
1.4B
JPY
|
Income Statement
Grace Technology Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
1 176
N/A
|
1 192
+1%
|
1 314
+10%
|
1 519
+16%
|
1 476
-3%
|
1 489
+1%
|
1 524
+2%
|
1 546
+1%
|
1 616
+4%
|
1 781
+10%
|
1 904
+7%
|
1 912
+0%
|
1 962
+3%
|
3 232
+65%
|
3 602
+11%
|
3 926
+9%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(340)
|
(358)
|
(415)
|
(599)
|
(532)
|
(506)
|
(451)
|
(333)
|
(366)
|
(426)
|
(389)
|
(346)
|
(318)
|
(568)
|
(807)
|
(1 074)
|
|
Gross Profit |
836
N/A
|
834
0%
|
899
+8%
|
920
+2%
|
944
+3%
|
983
+4%
|
1 073
+9%
|
1 213
+13%
|
1 250
+3%
|
1 355
+8%
|
1 514
+12%
|
1 566
+3%
|
1 643
+5%
|
2 664
+62%
|
2 796
+5%
|
2 852
+2%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(472)
|
(475)
|
(481)
|
(477)
|
(490)
|
(481)
|
(498)
|
(495)
|
(486)
|
(497)
|
(560)
|
(574)
|
(585)
|
(995)
|
(1 135)
|
(1 070)
|
|
Selling, General & Administrative |
(472)
|
(475)
|
(481)
|
(477)
|
(490)
|
(481)
|
(498)
|
(495)
|
(486)
|
(497)
|
(560)
|
(574)
|
(585)
|
(995)
|
(1 135)
|
(1 294)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
225
|
|
Operating Income |
364
N/A
|
359
-1%
|
418
+16%
|
443
+6%
|
454
+2%
|
502
+10%
|
576
+15%
|
718
+25%
|
763
+6%
|
859
+12%
|
954
+11%
|
992
+4%
|
1 058
+7%
|
1 669
+58%
|
1 660
-1%
|
1 782
+7%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(5)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
224
|
225
|
0
|
|
Gain/Loss on Disposition of Assets |
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(5)
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
4
|
18
|
95
|
|
Pre-Tax Income |
357
N/A
|
354
-1%
|
413
+17%
|
440
+7%
|
452
+3%
|
499
+11%
|
573
+15%
|
715
+25%
|
761
+6%
|
856
+13%
|
947
+11%
|
987
+4%
|
1 054
+7%
|
1 894
+80%
|
1 898
+0%
|
1 873
-1%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(118)
|
(118)
|
(135)
|
(146)
|
(150)
|
(167)
|
(198)
|
(247)
|
(250)
|
(274)
|
(288)
|
(294)
|
(318)
|
(510)
|
(478)
|
(472)
|
|
Income from Continuing Operations |
240
|
236
|
278
|
294
|
301
|
333
|
375
|
468
|
510
|
582
|
660
|
693
|
736
|
1 384
|
1 420
|
1 401
|
|
Net Income (Common) |
240
N/A
|
236
-2%
|
278
+18%
|
294
+6%
|
301
+2%
|
333
+10%
|
375
+13%
|
468
+25%
|
510
+9%
|
582
+14%
|
660
+13%
|
693
+5%
|
736
+6%
|
1 384
+88%
|
1 420
+3%
|
1 401
-1%
|
|
EPS (Diluted) |
16.76
N/A
|
16.5
-2%
|
19.46
+18%
|
20.59
+6%
|
20.92
+2%
|
23.2
+11%
|
26.33
+13%
|
32.66
+24%
|
35.55
+9%
|
20.25
-43%
|
22.95
+13%
|
23.99
+5%
|
25.27
+5%
|
47.66
+89%
|
50
+5%
|
48.54
-3%
|