W-Scope Corp
TSE:6619
W-Scope Corp
TSE:6619
Price:
513 JPY
-1.16%
Market Closed
Updated:
May 2, 2024
Income Statement
Earnings Waterfall
W-Scope Corp
W-Scope Corp
|
Revenue
|
48B
JPY
|
|
Cost of Revenue
|
-41.7B
JPY
|
|
Gross Profit
|
6.3B
JPY
|
|
Operating Expenses
|
-2.5B
JPY
|
|
Operating Income
|
3.9B
JPY
|
|
Other Expenses
|
-2.9B
JPY
|
|
Net Income
|
939m
JPY
|
Income Statement
W-Scope Corp
W-Scope 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 | Jan-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2 718
N/A
|
3 265
+20%
|
3 672
+12%
|
4 002
+9%
|
4 522
+13%
|
4 941
+9%
|
5 692
+15%
|
6 808
+20%
|
7 448
+9%
|
8 340
+12%
|
8 773
+5%
|
8 715
-1%
|
9 048
+4%
|
9 049
+0%
|
9 058
+0%
|
9 327
+3%
|
9 517
+2%
|
9 503
0%
|
9 254
-3%
|
8 861
-4%
|
8 731
-1%
|
9 196
+5%
|
10 302
+12%
|
11 278
+9%
|
13 167
+17%
|
15 086
+15%
|
14 289
-5%
|
16 190
+13%
|
18 479
+14%
|
20 046
+8%
|
24 245
+21%
|
26 961
+11%
|
29 966
+11%
|
32 778
+9%
|
37 478
+14%
|
42 081
+12%
|
45 100
+7%
|
47 725
+6%
|
48 422
+1%
|
48 921
+1%
|
48 043
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 115)
|
(2 389)
|
(2 693)
|
(3 017)
|
(3 392)
|
(3 578)
|
(3 929)
|
(4 393)
|
(4 504)
|
(4 701)
|
(4 895)
|
(5 215)
|
(5 652)
|
(6 008)
|
(6 680)
|
(7 366)
|
(7 918)
|
(8 354)
|
(8 537)
|
(8 694)
|
(9 783)
|
(11 342)
|
(13 031)
|
(13 956)
|
(14 920)
|
(15 904)
|
(15 100)
|
(17 789)
|
(19 510)
|
(20 519)
|
(23 389)
|
(23 578)
|
(25 265)
|
(27 854)
|
(30 283)
|
(33 247)
|
(35 187)
|
(36 876)
|
(38 470)
|
(40 561)
|
(41 715)
|
|
| Gross Profit |
603
N/A
|
876
+45%
|
980
+12%
|
985
+1%
|
1 130
+15%
|
1 363
+21%
|
1 764
+29%
|
2 415
+37%
|
2 944
+22%
|
3 639
+24%
|
3 877
+7%
|
3 500
-10%
|
3 396
-3%
|
3 041
-10%
|
2 378
-22%
|
1 961
-18%
|
1 599
-18%
|
1 149
-28%
|
717
-38%
|
167
-77%
|
(1 052)
N/A
|
(2 146)
-104%
|
(2 729)
-27%
|
(2 678)
+2%
|
(1 753)
+35%
|
(818)
+53%
|
(811)
+1%
|
(1 599)
-97%
|
(1 031)
+36%
|
(473)
+54%
|
856
N/A
|
3 383
+295%
|
4 701
+39%
|
4 924
+5%
|
7 195
+46%
|
8 834
+23%
|
9 913
+12%
|
10 849
+9%
|
9 952
-8%
|
8 360
-16%
|
6 328
-24%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(750)
|
(752)
|
(749)
|
(785)
|
(979)
|
(1 002)
|
(1 061)
|
(1 083)
|
(961)
|
(1 002)
|
(1 051)
|
(1 046)
|
(1 026)
|
(1 098)
|
(1 134)
|
(1 207)
|
(1 325)
|
(1 431)
|
(1 673)
|
(1 857)
|
(2 296)
|
(2 344)
|
(2 159)
|
(2 145)
|
(1 533)
|
(1 517)
|
(1 859)
|
(1 830)
|
(1 806)
|
(6 814)
|
(6 978)
|
(2 444)
|
(2 803)
|
(2 749)
|
(2 435)
|
(2 131)
|
(2 084)
|
(2 203)
|
(2 147)
|
(2 131)
|
(2 463)
|
|
| Selling, General & Administrative |
(750)
|
(752)
|
(749)
|
(785)
|
(760)
|
(820)
|
(879)
|
(902)
|
(923)
|
(1 002)
|
(1 051)
|
(1 046)
|
(979)
|
(1 097)
|
(1 133)
|
(1 206)
|
(1 278)
|
(1 431)
|
(1 674)
|
(1 858)
|
(2 205)
|
(2 346)
|
(2 158)
|
(2 144)
|
(1 451)
|
(1 518)
|
(1 860)
|
(1 831)
|
(1 725)
|
(1 836)
|
(2 000)
|
(2 442)
|
(2 672)
|
(2 747)
|
(2 433)
|
(2 130)
|
(1 917)
|
(2 203)
|
(2 147)
|
(2 131)
|
(2 462)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(167)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(181)
|
(181)
|
(181)
|
(181)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(4 978)
|
(4 978)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Operating Income |
(147)
N/A
|
124
N/A
|
231
+86%
|
200
-13%
|
151
-24%
|
361
+139%
|
703
+95%
|
1 332
+90%
|
1 983
+49%
|
2 637
+33%
|
2 826
+7%
|
2 454
-13%
|
2 371
-3%
|
1 943
-18%
|
1 244
-36%
|
754
-39%
|
274
-64%
|
(282)
N/A
|
(956)
-239%
|
(1 690)
-77%
|
(3 348)
-98%
|
(4 490)
-34%
|
(4 888)
-9%
|
(4 823)
+1%
|
(3 286)
+32%
|
(2 335)
+29%
|
(2 670)
-14%
|
(3 429)
-28%
|
(2 837)
+17%
|
(7 287)
-157%
|
(6 122)
+16%
|
939
N/A
|
1 898
+102%
|
2 175
+15%
|
4 760
+119%
|
6 703
+41%
|
7 829
+17%
|
8 646
+10%
|
7 805
-10%
|
6 229
-20%
|
3 865
-38%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
154
|
85
|
84
|
167
|
219
|
263
|
293
|
139
|
(31)
|
(146)
|
(130)
|
(272)
|
87
|
7
|
(93)
|
19
|
(483)
|
(367)
|
(36)
|
(31)
|
14
|
7
|
(573)
|
(832)
|
(757)
|
(1 457)
|
(1 631)
|
(1 749)
|
(2 513)
|
(2 010)
|
(1 878)
|
(1 623)
|
(1 011)
|
(623)
|
351
|
1 579
|
165
|
702
|
(179)
|
(861)
|
277
|
|
| Non-Reccuring Items |
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
8
|
10
|
10
|
10
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
(7 743)
|
0
|
0
|
(8 537)
|
(4 947)
|
(4 963)
|
(4 964)
|
(1 404)
|
(17)
|
132
|
40
|
(47)
|
40
|
|
| Gain/Loss on Disposition of Assets |
32
|
41
|
39
|
49
|
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
|
927
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
88
|
76
|
49
|
40
|
143
|
133
|
176
|
143
|
103
|
153
|
60
|
11
|
22
|
12
|
61
|
159
|
102
|
69
|
88
|
42
|
30
|
15
|
15
|
39
|
50
|
142
|
239
|
250
|
294
|
(2 446)
|
(2 510)
|
(2 520)
|
193
|
1 061
|
1 028
|
1 085
|
317
|
328
|
347
|
449
|
418
|
|
| Pre-Tax Income |
120
N/A
|
326
+172%
|
403
+24%
|
457
+13%
|
514
+12%
|
757
+47%
|
1 172
+55%
|
1 614
+38%
|
2 054
+27%
|
2 645
+29%
|
2 757
+4%
|
2 193
-20%
|
2 480
+13%
|
1 970
-21%
|
1 220
-38%
|
940
-23%
|
(99)
N/A
|
(572)
-478%
|
(894)
-56%
|
(1 670)
-87%
|
(3 294)
-97%
|
(4 469)
-36%
|
(5 447)
-22%
|
(5 616)
-3%
|
(3 950)
+30%
|
(3 650)
+8%
|
(4 062)
-11%
|
(4 928)
-21%
|
(12 799)
-160%
|
(11 743)
+8%
|
(10 510)
+10%
|
(11 741)
-12%
|
(2 940)
+75%
|
(2 350)
+20%
|
1 175
N/A
|
7 963
+578%
|
8 294
+4%
|
9 808
+18%
|
8 013
-18%
|
5 770
-28%
|
4 600
-20%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
18
|
83
|
58
|
31
|
15
|
(97)
|
(140)
|
(190)
|
(225)
|
(398)
|
(481)
|
(437)
|
(535)
|
(390)
|
(226)
|
(131)
|
(20)
|
87
|
115
|
179
|
432
|
580
|
640
|
904
|
433
|
424
|
325
|
208
|
1 624
|
1 405
|
1 609
|
1 487
|
(216)
|
(248)
|
(451)
|
(1 239)
|
(736)
|
(972)
|
(1 202)
|
(388)
|
(95)
|
|
| Income from Continuing Operations |
138
|
409
|
461
|
487
|
529
|
660
|
1 032
|
1 424
|
1 830
|
2 247
|
2 276
|
1 756
|
1 945
|
1 579
|
994
|
809
|
(119)
|
(485)
|
(779)
|
(1 491)
|
(2 862)
|
(3 889)
|
(4 807)
|
(4 712)
|
(3 517)
|
(3 226)
|
(3 737)
|
(4 720)
|
(11 175)
|
(10 338)
|
(8 901)
|
(10 254)
|
(3 156)
|
(2 598)
|
724
|
6 724
|
7 558
|
8 836
|
6 811
|
5 382
|
4 505
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
213
|
(13)
|
(1 190)
|
(2 491)
|
(3 144)
|
(4 348)
|
(4 051)
|
(3 860)
|
(3 565)
|
|
| Net Income (Common) |
138
N/A
|
409
+197%
|
461
+13%
|
487
+6%
|
529
+8%
|
660
+25%
|
1 032
+56%
|
1 424
+38%
|
1 830
+29%
|
2 247
+23%
|
2 276
+1%
|
1 756
-23%
|
1 945
+11%
|
1 578
-19%
|
994
-37%
|
810
-19%
|
(119)
N/A
|
(484)
-307%
|
(778)
-61%
|
(1 491)
-92%
|
(2 861)
-92%
|
(3 888)
-36%
|
(4 807)
-24%
|
(4 712)
+2%
|
(3 517)
+25%
|
(3 225)
+8%
|
(3 736)
-16%
|
(4 720)
-26%
|
(11 174)
-137%
|
(10 338)
+7%
|
(8 901)
+14%
|
(10 253)
-15%
|
(2 943)
+71%
|
(2 612)
+11%
|
(467)
+82%
|
4 233
N/A
|
4 413
+4%
|
4 487
+2%
|
2 759
-39%
|
1 520
-45%
|
939
-38%
|
|
| EPS (Diluted) |
4.85
N/A
|
14.23
+193%
|
16.12
+13%
|
16.98
+5%
|
18.44
+9%
|
22.98
+25%
|
35.57
+55%
|
47.77
+34%
|
62.08
+30%
|
75.13
+21%
|
73.41
-2%
|
53.38
-27%
|
61.46
+15%
|
48.26
-21%
|
31.97
-34%
|
25.95
-19%
|
-3.82
N/A
|
-15.53
-307%
|
-24.85
-60%
|
-21.08
+15%
|
-91.51
-334%
|
-124.21
-36%
|
-153.38
-23%
|
-147.85
+4%
|
-108.34
+27%
|
-88.67
+18%
|
-102.72
-16%
|
-129.77
-26%
|
-299.26
-131%
|
-227.45
+24%
|
-166.95
+27%
|
-188.07
-13%
|
-56.66
+70%
|
-47.26
+17%
|
-8.37
+82%
|
74.1
N/A
|
78.51
+6%
|
79.95
+2%
|
49.62
-38%
|
27.31
-45%
|
17.12
-37%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
