Adtec Plasma Technology Co Ltd
TSE:6668
Income Statement
Earnings Waterfall
Adtec Plasma Technology Co Ltd
Revenue
|
11.9B
JPY
|
Cost of Revenue
|
-7.2B
JPY
|
Gross Profit
|
4.6B
JPY
|
Operating Expenses
|
-2.8B
JPY
|
Operating Income
|
1.8B
JPY
|
Other Expenses
|
-519m
JPY
|
Net Income
|
1.3B
JPY
|
Income Statement
Adtec Plasma Technology Co Ltd
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 926
N/A
|
4 244
+8%
|
5 127
+21%
|
5 347
+4%
|
5 739
+7%
|
6 160
+7%
|
5 832
-5%
|
5 942
+2%
|
5 861
-1%
|
5 672
-3%
|
5 187
-9%
|
5 314
+2%
|
5 644
+6%
|
5 940
+5%
|
6 704
+13%
|
7 219
+8%
|
7 548
+5%
|
8 243
+9%
|
8 423
+2%
|
8 500
+1%
|
8 486
0%
|
7 658
-10%
|
6 683
-13%
|
6 056
-9%
|
5 793
-4%
|
6 049
+4%
|
6 639
+10%
|
7 137
+7%
|
7 348
+3%
|
7 322
0%
|
7 754
+6%
|
8 003
+3%
|
9 084
+13%
|
10 190
+12%
|
11 064
+9%
|
12 337
+12%
|
12 486
+1%
|
12 395
-1%
|
12 798
+3%
|
12 498
-2%
|
11 866
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 755)
|
(2 980)
|
(3 535)
|
(3 640)
|
(3 911)
|
(4 167)
|
(3 913)
|
(3 931)
|
(3 891)
|
(3 749)
|
(3 397)
|
(3 581)
|
(3 651)
|
(3 742)
|
(4 066)
|
(4 183)
|
(4 360)
|
(4 790)
|
(4 785)
|
(4 744)
|
(4 774)
|
(4 393)
|
(4 083)
|
(3 875)
|
(3 703)
|
(3 761)
|
(4 097)
|
(4 376)
|
(4 583)
|
(4 540)
|
(4 719)
|
(4 846)
|
(5 383)
|
(5 944)
|
(6 276)
|
(6 938)
|
(7 022)
|
(7 163)
|
(7 583)
|
(7 392)
|
(7 227)
|
|
Gross Profit |
1 171
N/A
|
1 264
+8%
|
1 592
+26%
|
1 707
+7%
|
1 828
+7%
|
1 994
+9%
|
1 919
-4%
|
2 011
+5%
|
1 970
-2%
|
1 923
-2%
|
1 790
-7%
|
1 733
-3%
|
1 993
+15%
|
2 197
+10%
|
2 638
+20%
|
3 036
+15%
|
3 188
+5%
|
3 453
+8%
|
3 638
+5%
|
3 756
+3%
|
3 712
-1%
|
3 265
-12%
|
2 600
-20%
|
2 181
-16%
|
2 091
-4%
|
2 288
+9%
|
2 542
+11%
|
2 761
+9%
|
2 766
+0%
|
2 783
+1%
|
3 035
+9%
|
3 158
+4%
|
3 700
+17%
|
4 246
+15%
|
4 788
+13%
|
5 399
+13%
|
5 464
+1%
|
5 231
-4%
|
5 215
0%
|
5 106
-2%
|
4 639
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 226)
|
(1 247)
|
(1 278)
|
(1 352)
|
(1 383)
|
(1 456)
|
(1 482)
|
(1 484)
|
(1 553)
|
(1 566)
|
(1 572)
|
(1 554)
|
(1 511)
|
(1 516)
|
(1 515)
|
(1 556)
|
(1 587)
|
(1 664)
|
(1 733)
|
(1 931)
|
(1 962)
|
(1 860)
|
(1 828)
|
(1 611)
|
(1 665)
|
(1 771)
|
(1 824)
|
(1 887)
|
(1 897)
|
(1 902)
|
(1 997)
|
(2 055)
|
(2 199)
|
(2 351)
|
(2 492)
|
(2 663)
|
(2 768)
|
(2 793)
|
(2 830)
|
(2 859)
|
(2 798)
|
|
Selling, General & Administrative |
(1 227)
|
(1 247)
|
(1 278)
|
(959)
|
(1 383)
|
(1 456)
|
(1 482)
|
(1 109)
|
(1 541)
|
(1 562)
|
(1 566)
|
(1 145)
|
(1 503)
|
(1 508)
|
(1 508)
|
(1 159)
|
(1 580)
|
(1 659)
|
(1 730)
|
(1 479)
|
(1 961)
|
(1 860)
|
(1 828)
|
(1 113)
|
(1 665)
|
(1 771)
|
(1 824)
|
(1 292)
|
(1 897)
|
(1 902)
|
(1 997)
|
(1 387)
|
(2 199)
|
(2 351)
|
(2 492)
|
(2 009)
|
(2 766)
|
(2 792)
|
(2 829)
|
(2 083)
|
(2 799)
|
|
Research & Development |
0
|
0
|
0
|
(366)
|
0
|
0
|
0
|
(323)
|
0
|
0
|
0
|
(359)
|
0
|
0
|
0
|
(351)
|
0
|
0
|
0
|
(412)
|
0
|
0
|
0
|
(460)
|
0
|
0
|
0
|
(557)
|
0
|
0
|
0
|
(621)
|
0
|
0
|
0
|
(590)
|
0
|
0
|
0
|
(709)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(52)
|
(2)
|
(4)
|
(6)
|
(49)
|
(8)
|
(8)
|
(7)
|
(47)
|
(6)
|
(4)
|
(3)
|
(40)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(67)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(10)
|
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)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
|
Operating Income |
(56)
N/A
|
17
N/A
|
314
+1 747%
|
356
+13%
|
445
+25%
|
538
+21%
|
437
-19%
|
526
+20%
|
417
-21%
|
357
-14%
|
219
-39%
|
179
-18%
|
482
+169%
|
681
+41%
|
1 123
+65%
|
1 479
+32%
|
1 602
+8%
|
1 790
+12%
|
1 906
+6%
|
1 826
-4%
|
1 751
-4%
|
1 405
-20%
|
772
-45%
|
569
-26%
|
426
-25%
|
517
+21%
|
719
+39%
|
874
+22%
|
869
-1%
|
881
+1%
|
1 038
+18%
|
1 103
+6%
|
1 501
+36%
|
1 895
+26%
|
2 296
+21%
|
2 736
+19%
|
2 696
-1%
|
2 438
-10%
|
2 385
-2%
|
2 247
-6%
|
1 841
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
22
|
4
|
(13)
|
(4)
|
51
|
45
|
60
|
51
|
(16)
|
(63)
|
(81)
|
(136)
|
(125)
|
(73)
|
(68)
|
(7)
|
3
|
2
|
(16)
|
(7)
|
(30)
|
(21)
|
(47)
|
(88)
|
(27)
|
(31)
|
(64)
|
(27)
|
(103)
|
(29)
|
98
|
69
|
118
|
83
|
175
|
312
|
312
|
123
|
38
|
52
|
64
|
|
Non-Reccuring Items |
(33)
|
(31)
|
(32)
|
(19)
|
(17)
|
(26)
|
(23)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(37)
|
(66)
|
(57)
|
(57)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(0)
|
(1)
|
(1)
|
(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
|
|
Total Other Income |
53
|
54
|
61
|
62
|
61
|
65
|
59
|
59
|
56
|
45
|
87
|
87
|
83
|
96
|
49
|
47
|
39
|
39
|
33
|
33
|
33
|
33
|
35
|
34
|
36
|
29
|
41
|
39
|
19
|
12
|
(5)
|
(11)
|
3
|
(0)
|
(1)
|
3
|
2
|
2
|
3
|
(6)
|
(8)
|
|
Pre-Tax Income |
(15)
N/A
|
43
N/A
|
330
+665%
|
395
+20%
|
540
+37%
|
622
+15%
|
534
-14%
|
627
+17%
|
456
-27%
|
339
-26%
|
226
-34%
|
130
-42%
|
440
+239%
|
694
+58%
|
1 095
+58%
|
1 481
+35%
|
1 578
+7%
|
1 774
+12%
|
1 866
+5%
|
1 823
-2%
|
1 754
-4%
|
1 417
-19%
|
760
-46%
|
515
-32%
|
435
-16%
|
515
+18%
|
696
+35%
|
887
+27%
|
783
-12%
|
862
+10%
|
1 130
+31%
|
1 159
+3%
|
1 622
+40%
|
1 978
+22%
|
2 470
+25%
|
3 051
+24%
|
3 010
-1%
|
2 563
-15%
|
2 425
-5%
|
2 293
-5%
|
1 897
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
56
|
24
|
(72)
|
(134)
|
(185)
|
(227)
|
(185)
|
(216)
|
(183)
|
(127)
|
(115)
|
(143)
|
(216)
|
(248)
|
(350)
|
(381)
|
(413)
|
(485)
|
(526)
|
(520)
|
(483)
|
(400)
|
(242)
|
(160)
|
(151)
|
(174)
|
(187)
|
(253)
|
(199)
|
(215)
|
(271)
|
(269)
|
(413)
|
(503)
|
(669)
|
(854)
|
(804)
|
(722)
|
(657)
|
(612)
|
(573)
|
|
Income from Continuing Operations |
41
|
67
|
258
|
261
|
355
|
395
|
349
|
410
|
273
|
212
|
111
|
(13)
|
225
|
447
|
745
|
1 100
|
1 165
|
1 290
|
1 340
|
1 303
|
1 271
|
1 017
|
518
|
355
|
283
|
341
|
510
|
634
|
584
|
647
|
859
|
891
|
1 209
|
1 475
|
1 801
|
2 197
|
2 207
|
1 841
|
1 768
|
1 681
|
1 324
|
|
Income to Minority Interest |
(28)
|
(22)
|
(19)
|
(11)
|
(3)
|
0
|
14
|
36
|
50
|
63
|
53
|
41
|
41
|
31
|
43
|
36
|
28
|
16
|
4
|
(3)
|
(3)
|
(11)
|
(6)
|
(3)
|
(3)
|
19
|
19
|
15
|
4
|
(11)
|
(17)
|
(15)
|
(11)
|
(10)
|
(18)
|
(22)
|
(26)
|
(18)
|
(5)
|
(2)
|
(1)
|
|
Net Income (Common) |
13
N/A
|
45
+257%
|
239
+437%
|
250
+4%
|
352
+41%
|
395
+12%
|
362
-8%
|
446
+23%
|
323
-28%
|
275
-15%
|
164
-40%
|
28
-83%
|
266
+833%
|
478
+80%
|
787
+65%
|
1 136
+44%
|
1 193
+5%
|
1 305
+9%
|
1 345
+3%
|
1 300
-3%
|
1 268
-2%
|
1 006
-21%
|
512
-49%
|
352
-31%
|
280
-21%
|
359
+28%
|
529
+47%
|
649
+23%
|
588
-9%
|
636
+8%
|
842
+32%
|
875
+4%
|
1 198
+37%
|
1 465
+22%
|
1 783
+22%
|
2 175
+22%
|
2 181
+0%
|
1 822
-16%
|
1 761
-3%
|
1 678
-5%
|
1 322
-21%
|
|
EPS (Diluted) |
1.46
N/A
|
5.18
+255%
|
27.83
+437%
|
29.1
+5%
|
40.95
+41%
|
45.97
+12%
|
42.12
-8%
|
51.99
+23%
|
37.5
-28%
|
31.94
-15%
|
19.02
-40%
|
3.32
-83%
|
30.9
+831%
|
55.56
+80%
|
91.54
+65%
|
132.3
+45%
|
138.76
+5%
|
151.79
+9%
|
156.64
+3%
|
151.45
-3%
|
147.74
-2%
|
117.16
-21%
|
59.61
-49%
|
41.01
-31%
|
32.59
-21%
|
41.86
+28%
|
61.64
+47%
|
75.6
+23%
|
68.51
-9%
|
74.08
+8%
|
98.13
+32%
|
101.96
+4%
|
139.55
+37%
|
170.86
+22%
|
207.9
+22%
|
253.56
+22%
|
254.36
+0%
|
212.46
-16%
|
205.2
-3%
|
195.57
-5%
|
154.03
-21%
|