MegaChips Corp
TSE:6875
Income Statement
Earnings Waterfall
MegaChips Corp
Revenue
|
62.3B
JPY
|
Cost of Revenue
|
-51.1B
JPY
|
Gross Profit
|
11.1B
JPY
|
Operating Expenses
|
-6.2B
JPY
|
Operating Income
|
4.9B
JPY
|
Other Expenses
|
-448.5m
JPY
|
Net Income
|
4.5B
JPY
|
Income Statement
MegaChips Corp
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
59 426
N/A
|
58 470
-2%
|
58 206
0%
|
57 609
-1%
|
62 555
+9%
|
64 238
+3%
|
63 752
-1%
|
62 527
-2%
|
56 902
-9%
|
55 663
-2%
|
53 078
-5%
|
56 363
+6%
|
60 971
+8%
|
67 438
+11%
|
76 403
+13%
|
82 672
+8%
|
86 029
+4%
|
89 029
+3%
|
96 538
+8%
|
101 437
+5%
|
102 893
+1%
|
95 145
-8%
|
83 455
-12%
|
72 305
-13%
|
65 113
-10%
|
65 765
+1%
|
71 834
+9%
|
77 395
+8%
|
83 869
+8%
|
83 815
0%
|
80 042
-5%
|
76 806
-4%
|
75 887
-1%
|
75 256
-1%
|
72 847
-3%
|
72 352
-1%
|
69 950
-3%
|
70 723
+1%
|
73 088
+3%
|
71 225
-3%
|
62 253
-13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(44 636)
|
(43 349)
|
(43 056)
|
(42 029)
|
(44 941)
|
(45 263)
|
(44 335)
|
(43 103)
|
(39 538)
|
(39 234)
|
(37 565)
|
(41 106)
|
(44 174)
|
(48 667)
|
(56 017)
|
(60 725)
|
(63 800)
|
(67 603)
|
(75 273)
|
(80 465)
|
(82 081)
|
(75 509)
|
(64 794)
|
(54 470)
|
(48 592)
|
(49 069)
|
(54 605)
|
(61 557)
|
(69 231)
|
(70 505)
|
(67 775)
|
(64 107)
|
(62 684)
|
(61 641)
|
(59 675)
|
(59 246)
|
(57 135)
|
(58 673)
|
(60 509)
|
(58 864)
|
(51 121)
|
|
Gross Profit |
14 790
N/A
|
15 121
+2%
|
15 150
+0%
|
15 581
+3%
|
17 615
+13%
|
18 974
+8%
|
19 418
+2%
|
19 424
+0%
|
17 365
-11%
|
16 429
-5%
|
15 514
-6%
|
15 257
-2%
|
16 796
+10%
|
18 771
+12%
|
20 385
+9%
|
21 947
+8%
|
22 229
+1%
|
21 426
-4%
|
21 264
-1%
|
20 971
-1%
|
20 811
-1%
|
19 636
-6%
|
18 661
-5%
|
17 836
-4%
|
16 520
-7%
|
16 696
+1%
|
17 229
+3%
|
15 838
-8%
|
14 638
-8%
|
13 310
-9%
|
12 267
-8%
|
12 699
+4%
|
13 202
+4%
|
13 615
+3%
|
13 172
-3%
|
13 106
-1%
|
12 815
-2%
|
12 050
-6%
|
12 579
+4%
|
12 361
-2%
|
11 132
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10 704)
|
(10 947)
|
(11 572)
|
(12 105)
|
(13 203)
|
(14 079)
|
(15 114)
|
(16 215)
|
(16 394)
|
(16 764)
|
(16 448)
|
(15 723)
|
(15 751)
|
(16 844)
|
(18 941)
|
(18 434)
|
(19 126)
|
(18 717)
|
(19 824)
|
(19 235)
|
(19 359)
|
(19 063)
|
(18 564)
|
(17 815)
|
(16 558)
|
(15 723)
|
(15 271)
|
(12 497)
|
(10 164)
|
(8 285)
|
(5 860)
|
(5 961)
|
(6 704)
|
(6 585)
|
(6 661)
|
(6 620)
|
(6 105)
|
(6 020)
|
(6 079)
|
(6 175)
|
(6 188)
|
|
Selling, General & Administrative |
(10 704)
|
(5 373)
|
(11 572)
|
(12 106)
|
(13 204)
|
(6 758)
|
(15 115)
|
(16 215)
|
(16 394)
|
(8 830)
|
(16 391)
|
(15 723)
|
(15 751)
|
(9 729)
|
(17 513)
|
(18 435)
|
(19 126)
|
(10 647)
|
(19 037)
|
(19 234)
|
(19 359)
|
(9 424)
|
(18 565)
|
(17 815)
|
(16 558)
|
(7 427)
|
(15 271)
|
(12 497)
|
(10 164)
|
(4 830)
|
(5 860)
|
(5 961)
|
(6 704)
|
(4 048)
|
(6 661)
|
(6 620)
|
(6 105)
|
(4 048)
|
(6 079)
|
(6 175)
|
(6 188)
|
|
Research & Development |
0
|
(5 575)
|
0
|
0
|
0
|
(7 320)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 199)
|
0
|
0
|
0
|
(6 253)
|
0
|
0
|
0
|
(7 844)
|
0
|
0
|
0
|
(6 581)
|
0
|
0
|
0
|
(3 058)
|
0
|
0
|
0
|
(2 537)
|
0
|
0
|
0
|
(1 972)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 978)
|
0
|
0
|
0
|
(1 916)
|
0
|
0
|
0
|
(1 816)
|
0
|
0
|
0
|
(1 795)
|
0
|
0
|
0
|
(1 715)
|
0
|
0
|
0
|
(397)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 956)
|
(57)
|
0
|
0
|
0
|
(1 428)
|
0
|
0
|
0
|
(787)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
Operating Income |
4 086
N/A
|
4 174
+2%
|
3 578
-14%
|
3 475
-3%
|
4 411
+27%
|
4 896
+11%
|
4 303
-12%
|
3 209
-25%
|
971
-70%
|
(335)
N/A
|
(934)
-179%
|
(466)
+50%
|
1 044
N/A
|
1 927
+85%
|
1 443
-25%
|
3 512
+143%
|
3 103
-12%
|
2 709
-13%
|
1 441
-47%
|
1 737
+21%
|
1 453
-16%
|
574
-61%
|
97
-83%
|
21
-79%
|
(38)
N/A
|
972
N/A
|
1 958
+101%
|
3 341
+71%
|
4 474
+34%
|
5 025
+12%
|
6 407
+27%
|
6 738
+5%
|
6 498
-4%
|
7 030
+8%
|
6 510
-7%
|
6 486
0%
|
6 710
+3%
|
6 030
-10%
|
6 500
+8%
|
6 185
-5%
|
4 944
-20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
724
|
701
|
549
|
94
|
(917)
|
(1 235)
|
(1 254)
|
(527)
|
168
|
721
|
753
|
284
|
(387)
|
(792)
|
(825)
|
147
|
532
|
476
|
596
|
(315)
|
(222)
|
(89)
|
(424)
|
(487)
|
(583)
|
(397)
|
(466)
|
(1 131)
|
(1 505)
|
(1 046)
|
(1 354)
|
(590)
|
418
|
898
|
1 533
|
1 906
|
1 985
|
1 125
|
444
|
(780)
|
(1 651)
|
|
Non-Reccuring Items |
(391)
|
(452)
|
(432)
|
(331)
|
(148)
|
(169)
|
(201)
|
(181)
|
(155)
|
(89)
|
0
|
(1 057)
|
(1 155)
|
(1 429)
|
0
|
(603)
|
(562)
|
(786)
|
0
|
(772)
|
(920)
|
(1 899)
|
(1 668)
|
(1 506)
|
(3 807)
|
(512)
|
(4 224)
|
(4 446)
|
(2 008)
|
(3 508)
|
(1 619)
|
(1 365)
|
(1 534)
|
(748)
|
(675)
|
(939)
|
(760)
|
(508)
|
(349)
|
185
|
507
|
|
Gain/Loss on Disposition of Assets |
(2)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
304
|
0
|
0
|
0
|
(2 132)
|
3 494
|
3 536
|
0
|
26 385
|
0
|
0
|
51 979
|
29 207
|
29 200
|
29 191
|
(41)
|
3 433
|
3 429
|
3 433
|
3 443
|
|
Total Other Income |
(8)
|
(9)
|
(6)
|
(2)
|
(32)
|
(260)
|
(266)
|
(280)
|
(247)
|
(13)
|
(5)
|
(1)
|
(6)
|
2
|
4
|
(10)
|
(28)
|
17
|
(20)
|
(12)
|
129
|
56
|
91
|
86
|
148
|
104
|
109
|
98
|
3 580
|
(23)
|
22 866
|
22 791
|
(7)
|
(26)
|
126
|
187
|
282
|
193
|
173
|
166
|
134
|
|
Pre-Tax Income |
4 410
N/A
|
4 414
+0%
|
3 690
-16%
|
3 237
-12%
|
3 315
+2%
|
3 232
-3%
|
2 582
-20%
|
2 221
-14%
|
737
-67%
|
284
-61%
|
(184)
N/A
|
(1 238)
-573%
|
(504)
+59%
|
(295)
+42%
|
623
N/A
|
3 047
+389%
|
3 044
0%
|
2 377
-22%
|
2 016
-15%
|
636
-68%
|
439
-31%
|
(1 054)
N/A
|
(1 904)
-81%
|
(1 886)
+1%
|
(4 280)
-127%
|
(1 965)
+54%
|
871
N/A
|
1 398
+60%
|
4 541
+225%
|
26 834
+491%
|
26 299
-2%
|
27 574
+5%
|
57 354
+108%
|
36 361
-37%
|
36 695
+1%
|
36 830
+0%
|
8 176
-78%
|
10 272
+26%
|
10 198
-1%
|
9 189
-10%
|
7 378
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
825
|
312
|
(1 730)
|
(1 654)
|
(1 962)
|
(2 050)
|
(2 109)
|
(2 135)
|
(1 578)
|
(1 186)
|
(855)
|
(893)
|
(1 027)
|
(730)
|
(896)
|
(1 016)
|
(1 071)
|
(408)
|
(486)
|
(355)
|
(297)
|
(673)
|
(398)
|
(418)
|
826
|
141
|
(465)
|
(415)
|
(1 765)
|
(6 166)
|
(6 131)
|
(6 567)
|
(13 359)
|
(8 817)
|
(8 715)
|
(8 685)
|
(2 202)
|
(3 186)
|
(3 343)
|
(3 305)
|
(2 891)
|
|
Income from Continuing Operations |
5 235
|
4 726
|
1 960
|
1 583
|
1 353
|
1 181
|
472
|
84
|
(843)
|
(902)
|
(1 040)
|
(2 130)
|
(1 531)
|
(1 025)
|
(273)
|
2 029
|
1 973
|
1 969
|
1 531
|
283
|
143
|
(1 727)
|
(2 302)
|
(2 304)
|
(3 454)
|
(1 824)
|
406
|
982
|
2 776
|
20 668
|
20 168
|
21 007
|
43 995
|
27 544
|
27 980
|
28 145
|
5 974
|
7 086
|
6 855
|
5 884
|
4 487
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
23
|
0
|
97
|
126
|
124
|
119
|
111
|
104
|
98
|
77
|
68
|
17
|
2
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
284
|
284
|
284
|
252
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
9
|
|
Net Income (Common) |
5 235
N/A
|
4 726
-10%
|
1 960
-59%
|
1 583
-19%
|
1 376
-13%
|
1 252
-9%
|
569
-55%
|
210
-63%
|
(720)
N/A
|
(783)
-9%
|
(930)
-19%
|
(2 028)
-118%
|
(1 434)
+29%
|
(948)
+34%
|
(206)
+78%
|
2 046
N/A
|
1 975
-3%
|
1 948
-1%
|
1 502
-23%
|
283
-81%
|
143
-50%
|
(1 727)
N/A
|
(2 302)
-33%
|
(2 304)
0%
|
(3 454)
-50%
|
(1 792)
+48%
|
690
N/A
|
1 267
+84%
|
3 060
+142%
|
20 920
+584%
|
20 168
-4%
|
21 007
+4%
|
43 995
+109%
|
27 544
-37%
|
27 980
+2%
|
28 145
+1%
|
5 974
-79%
|
7 086
+19%
|
6 858
-3%
|
5 889
-14%
|
4 496
-24%
|
|
EPS (Diluted) |
227.6
N/A
|
205.47
-10%
|
85.21
-59%
|
71.95
-16%
|
62.54
-13%
|
55.64
-11%
|
25.86
-54%
|
9.54
-63%
|
-32.72
N/A
|
-35.24
-8%
|
-44.28
-26%
|
-96.57
-118%
|
-68.28
+29%
|
-44.14
+35%
|
-9.36
+79%
|
93
N/A
|
89.77
-3%
|
89.57
0%
|
68.27
-24%
|
12.86
-81%
|
6.55
-49%
|
-79.4
N/A
|
-105.79
-33%
|
-105.85
0%
|
-158.69
-50%
|
-82.35
+48%
|
31.71
N/A
|
58.2
+84%
|
140.63
+142%
|
961.28
+584%
|
932.32
-3%
|
1 018.16
+9%
|
2 189.5
+115%
|
1 349.01
-38%
|
1 459.51
+8%
|
1 468.05
+1%
|
311.2
-79%
|
369.4
+19%
|
361.47
-2%
|
320.01
-11%
|
244.56
-24%
|