Artiza Networks Inc
TSE:6778
Income Statement
Earnings Waterfall
Artiza Networks Inc
Revenue
|
3.1B
JPY
|
Cost of Revenue
|
-1.4B
JPY
|
Gross Profit
|
1.7B
JPY
|
Operating Expenses
|
-2B
JPY
|
Operating Income
|
-239m
JPY
|
Other Expenses
|
-193m
JPY
|
Net Income
|
-432m
JPY
|
Income Statement
Artiza Networks Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 037
N/A
|
2 617
+28%
|
2 689
+3%
|
2 974
+11%
|
2 624
-12%
|
2 521
-4%
|
2 815
+12%
|
2 601
-8%
|
2 944
+13%
|
2 496
-15%
|
2 250
-10%
|
2 060
-8%
|
1 576
-24%
|
1 660
+5%
|
1 991
+20%
|
2 257
+13%
|
2 467
+9%
|
2 540
+3%
|
2 336
-8%
|
2 038
-13%
|
1 912
-6%
|
2 006
+5%
|
2 630
+31%
|
2 701
+3%
|
3 381
+25%
|
3 384
+0%
|
3 232
-4%
|
3 413
+6%
|
4 001
+17%
|
4 321
+8%
|
4 051
-6%
|
4 416
+9%
|
4 416
0%
|
4 275
-3%
|
4 543
+6%
|
4 778
+5%
|
4 434
-7%
|
4 536
+2%
|
4 113
-9%
|
3 871
-6%
|
3 116
-19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(837)
|
(1 100)
|
(1 148)
|
(1 232)
|
(964)
|
(810)
|
(823)
|
(703)
|
(708)
|
(642)
|
(621)
|
(579)
|
(491)
|
(545)
|
(641)
|
(768)
|
(886)
|
(987)
|
(996)
|
(922)
|
(929)
|
(859)
|
(795)
|
(862)
|
(1 017)
|
(1 143)
|
(1 298)
|
(1 306)
|
(1 476)
|
(1 492)
|
(1 395)
|
(1 375)
|
(1 023)
|
(875)
|
(1 000)
|
(1 132)
|
(1 227)
|
(1 330)
|
(1 362)
|
(1 340)
|
(1 385)
|
|
Gross Profit |
1 199
N/A
|
1 517
+26%
|
1 541
+2%
|
1 742
+13%
|
1 660
-5%
|
1 710
+3%
|
1 992
+16%
|
1 899
-5%
|
2 236
+18%
|
1 854
-17%
|
1 629
-12%
|
1 481
-9%
|
1 085
-27%
|
1 115
+3%
|
1 350
+21%
|
1 489
+10%
|
1 581
+6%
|
1 553
-2%
|
1 340
-14%
|
1 115
-17%
|
983
-12%
|
1 146
+17%
|
1 836
+60%
|
1 839
+0%
|
2 364
+29%
|
2 241
-5%
|
1 933
-14%
|
2 107
+9%
|
2 525
+20%
|
2 829
+12%
|
2 656
-6%
|
3 041
+15%
|
3 392
+12%
|
3 400
+0%
|
3 543
+4%
|
3 646
+3%
|
3 207
-12%
|
3 207
0%
|
2 752
-14%
|
2 531
-8%
|
1 732
-32%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(971)
|
(938)
|
(942)
|
(973)
|
(1 071)
|
(1 175)
|
(1 199)
|
(1 276)
|
(1 311)
|
(1 267)
|
(1 279)
|
(1 405)
|
(1 286)
|
(1 354)
|
(1 506)
|
(1 710)
|
(1 832)
|
(2 024)
|
(2 013)
|
(1 994)
|
(1 832)
|
(1 765)
|
(1 761)
|
(1 638)
|
(1 610)
|
(1 466)
|
(1 495)
|
(1 488)
|
(1 674)
|
(1 918)
|
(1 820)
|
(2 072)
|
(1 980)
|
(1 923)
|
(2 081)
|
(2 184)
|
(2 346)
|
(2 357)
|
(2 353)
|
(2 370)
|
(1 971)
|
|
Selling, General & Administrative |
(970)
|
(938)
|
(443)
|
(973)
|
(1 071)
|
(1 175)
|
(588)
|
(1 276)
|
(1 310)
|
(1 267)
|
(655)
|
(1 278)
|
(1 286)
|
(1 354)
|
(636)
|
(1 637)
|
(1 839)
|
(2 026)
|
(664)
|
(1 994)
|
(1 832)
|
(1 765)
|
(560)
|
(1 658)
|
(1 631)
|
(1 466)
|
(560)
|
(1 488)
|
(1 674)
|
(1 918)
|
(683)
|
(2 037)
|
(1 964)
|
(1 907)
|
(841)
|
(2 184)
|
(2 346)
|
(2 357)
|
(1 001)
|
(2 206)
|
(1 971)
|
|
Research & Development |
0
|
0
|
(500)
|
0
|
0
|
0
|
(611)
|
0
|
0
|
0
|
(624)
|
0
|
0
|
0
|
(870)
|
0
|
0
|
0
|
(1 348)
|
0
|
0
|
0
|
(1 201)
|
0
|
0
|
0
|
(935)
|
0
|
0
|
0
|
(1 137)
|
0
|
0
|
0
|
(1 240)
|
0
|
0
|
0
|
(1 352)
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(127)
|
0
|
0
|
0
|
(72)
|
7
|
0
|
0
|
0
|
0
|
0
|
(0)
|
21
|
21
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(35)
|
(16)
|
(16)
|
(0)
|
0
|
0
|
0
|
(0)
|
(164)
|
0
|
|
Operating Income |
229
N/A
|
579
+153%
|
599
+4%
|
768
+28%
|
590
-23%
|
536
-9%
|
793
+48%
|
623
-21%
|
926
+49%
|
587
-37%
|
350
-40%
|
76
-78%
|
(200)
N/A
|
(239)
-19%
|
(156)
+35%
|
(221)
-42%
|
(252)
-14%
|
(472)
-87%
|
(673)
-43%
|
(879)
-31%
|
(850)
+3%
|
(618)
+27%
|
74
N/A
|
201
+171%
|
755
+275%
|
775
+3%
|
439
-43%
|
619
+41%
|
851
+37%
|
911
+7%
|
836
-8%
|
969
+16%
|
1 412
+46%
|
1 477
+5%
|
1 462
-1%
|
1 463
+0%
|
861
-41%
|
849
-1%
|
398
-53%
|
161
-60%
|
(239)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
88
|
70
|
34
|
34
|
50
|
64
|
90
|
87
|
66
|
41
|
(3)
|
(15)
|
(12)
|
(4)
|
20
|
32
|
29
|
26
|
(2)
|
(3)
|
(11)
|
(12)
|
(9)
|
(36)
|
(58)
|
(64)
|
(36)
|
(14)
|
14
|
20
|
(3)
|
(4)
|
(8)
|
(8)
|
3
|
4
|
7
|
8
|
2
|
(2)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(126)
|
0
|
(206)
|
(201)
|
(72)
|
0
|
0
|
0
|
(51)
|
(51)
|
(51)
|
(31)
|
21
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
(35)
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(121)
|
(164)
|
0
|
(97)
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
|
Total Other Income |
(4)
|
(4)
|
1
|
1
|
(3)
|
0
|
3
|
2
|
5
|
1
|
0
|
5
|
5
|
5
|
(3)
|
(3)
|
(2)
|
(9)
|
1
|
(8)
|
(8)
|
(1)
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(7)
|
(5)
|
(6)
|
(6)
|
(2)
|
(3)
|
0
|
8
|
8
|
44
|
40
|
31
|
34
|
(1)
|
|
Pre-Tax Income |
312
N/A
|
644
+106%
|
634
-2%
|
803
+27%
|
637
-21%
|
601
-6%
|
886
+48%
|
712
-20%
|
996
+40%
|
629
-37%
|
221
-65%
|
66
-70%
|
(413)
N/A
|
(439)
-6%
|
(211)
+52%
|
(191)
+9%
|
(224)
-17%
|
(454)
-103%
|
(725)
-60%
|
(941)
-30%
|
(920)
+2%
|
(661)
+28%
|
87
N/A
|
167
+91%
|
696
+317%
|
707
+2%
|
400
-43%
|
598
+49%
|
841
+41%
|
906
+8%
|
792
-13%
|
963
+22%
|
1 401
+46%
|
1 470
+5%
|
1 473
+0%
|
1 475
+0%
|
860
-42%
|
777
-10%
|
267
-66%
|
193
-28%
|
(338)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(67)
|
130
|
43
|
17
|
(146)
|
(343)
|
(262)
|
(348)
|
(153)
|
(0)
|
43
|
193
|
178
|
30
|
10
|
(153)
|
(68)
|
(131)
|
(62)
|
103
|
37
|
30
|
12
|
(117)
|
(100)
|
39
|
(7)
|
(91)
|
(112)
|
1
|
(97)
|
(248)
|
(339)
|
(376)
|
(346)
|
(144)
|
(97)
|
(148)
|
(146)
|
(94)
|
|
Income from Continuing Operations |
279
|
577
|
764
|
846
|
655
|
455
|
543
|
450
|
649
|
476
|
221
|
109
|
(220)
|
(261)
|
(181)
|
(181)
|
(378)
|
(522)
|
(857)
|
(1 004)
|
(816)
|
(624)
|
118
|
179
|
579
|
608
|
439
|
590
|
750
|
794
|
793
|
866
|
1 153
|
1 131
|
1 097
|
1 129
|
716
|
680
|
119
|
47
|
(432)
|
|
Net Income (Common) |
279
N/A
|
577
+107%
|
764
+32%
|
846
+11%
|
655
-23%
|
455
-30%
|
543
+19%
|
450
-17%
|
649
+44%
|
476
-27%
|
221
-54%
|
109
-51%
|
(220)
N/A
|
(261)
-19%
|
(181)
+31%
|
(181)
0%
|
(378)
-109%
|
(522)
-38%
|
(857)
-64%
|
(1 004)
-17%
|
(816)
+19%
|
(624)
+24%
|
118
N/A
|
179
+52%
|
579
+224%
|
608
+5%
|
439
-28%
|
590
+34%
|
750
+27%
|
794
+6%
|
793
0%
|
866
+9%
|
1 153
+33%
|
1 131
-2%
|
1 097
-3%
|
1 129
+3%
|
716
-37%
|
680
-5%
|
119
-82%
|
47
-61%
|
(432)
N/A
|
|
EPS (Diluted) |
34.86
N/A
|
71.24
+104%
|
94.3
+32%
|
104.41
+11%
|
80.8
-23%
|
56.17
-30%
|
67.31
+20%
|
55.56
-17%
|
80.06
+44%
|
58.81
-27%
|
27.4
-53%
|
13.4
-51%
|
-27.12
N/A
|
-32.17
-19%
|
-22.37
+30%
|
-22.35
+0%
|
-46.62
-109%
|
-64.49
-38%
|
-106.15
-65%
|
-124.35
-17%
|
-101.15
+19%
|
-77.28
+24%
|
14.57
N/A
|
22.19
+52%
|
71.1
+220%
|
73.4
+3%
|
53.34
-27%
|
70.6
+32%
|
89.72
+27%
|
90.93
+1%
|
91.33
+0%
|
93.37
+2%
|
124.38
+33%
|
121.97
-2%
|
118.33
-3%
|
121.77
+3%
|
77.24
-37%
|
73.65
-5%
|
12.94
-82%
|
5.13
-60%
|
-47.3
N/A
|