Frontier Management Inc
TSE:7038
Income Statement
Earnings Waterfall
Frontier Management Inc
Revenue
|
10B
JPY
|
Cost of Revenue
|
-4.5B
JPY
|
Gross Profit
|
5.5B
JPY
|
Operating Expenses
|
-4.3B
JPY
|
Operating Income
|
1.3B
JPY
|
Other Expenses
|
-470.9m
JPY
|
Net Income
|
780.7m
JPY
|
Income Statement
Frontier Management Inc
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 |
4 227
N/A
|
4 306
+2%
|
4 771
+11%
|
4 811
+1%
|
5 045
+5%
|
5 121
+1%
|
5 193
+1%
|
5 307
+2%
|
5 469
+3%
|
5 590
+2%
|
5 742
+3%
|
6 637
+16%
|
7 132
+7%
|
7 738
+8%
|
7 916
+2%
|
8 344
+5%
|
8 934
+7%
|
9 294
+4%
|
10 025
+8%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(1 768)
|
(1 795)
|
(1 795)
|
(1 756)
|
(1 849)
|
(1 952)
|
(2 084)
|
(2 115)
|
(2 167)
|
(2 205)
|
(2 248)
|
(2 554)
|
(2 771)
|
(3 021)
|
(3 230)
|
(3 515)
|
(3 852)
|
(4 189)
|
(4 498)
|
|
Gross Profit |
2 458
N/A
|
2 510
+2%
|
2 976
+19%
|
3 055
+3%
|
3 196
+5%
|
3 169
-1%
|
3 109
-2%
|
3 192
+3%
|
3 302
+3%
|
3 385
+3%
|
3 494
+3%
|
4 084
+17%
|
4 361
+7%
|
4 717
+8%
|
4 686
-1%
|
4 830
+3%
|
5 082
+5%
|
5 105
+0%
|
5 527
+8%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(2 172)
|
(2 246)
|
(2 312)
|
(2 401)
|
(2 476)
|
(2 523)
|
(2 528)
|
(2 653)
|
(2 766)
|
(2 844)
|
(2 992)
|
(3 268)
|
(3 391)
|
(3 612)
|
(3 777)
|
(3 903)
|
(4 022)
|
(4 022)
|
(4 276)
|
|
Selling, General & Administrative |
(2 212)
|
(2 286)
|
(2 312)
|
(2 358)
|
(2 433)
|
(2 523)
|
(2 528)
|
(2 653)
|
(2 766)
|
(2 844)
|
(2 992)
|
(3 268)
|
(3 391)
|
(3 612)
|
(3 777)
|
(3 849)
|
(4 022)
|
(4 022)
|
(4 276)
|
|
Other Operating Expenses |
40
|
40
|
(0)
|
(43)
|
(43)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(54)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
287
N/A
|
264
-8%
|
663
+151%
|
654
-1%
|
719
+10%
|
646
-10%
|
581
-10%
|
539
-7%
|
536
-1%
|
540
+1%
|
501
-7%
|
816
+63%
|
971
+19%
|
1 104
+14%
|
908
-18%
|
927
+2%
|
1 060
+14%
|
1 083
+2%
|
1 252
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
10
|
5
|
10
|
7
|
8
|
11
|
6
|
11
|
11
|
10
|
12
|
12
|
16
|
18
|
10
|
6
|
1
|
(2)
|
(5)
|
|
Non-Reccuring Items |
0
|
(43)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
(54)
|
(54)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
6
|
6
|
11
|
3
|
(13)
|
(12)
|
(26)
|
(16)
|
1
|
1
|
4
|
3
|
3
|
3
|
(2)
|
(1)
|
(3)
|
(7)
|
|
Pre-Tax Income |
297
N/A
|
232
-22%
|
636
+174%
|
673
+6%
|
730
+9%
|
645
-12%
|
576
-11%
|
524
-9%
|
531
+1%
|
552
+4%
|
515
-7%
|
831
+62%
|
936
+13%
|
1 072
+14%
|
868
-19%
|
931
+7%
|
1 060
+14%
|
1 077
+2%
|
1 240
+15%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(88)
|
(91)
|
(206)
|
(219)
|
(234)
|
(180)
|
(155)
|
(136)
|
(141)
|
(153)
|
(176)
|
(320)
|
(365)
|
(422)
|
(302)
|
(340)
|
(366)
|
(335)
|
(448)
|
|
Income from Continuing Operations |
209
|
141
|
429
|
454
|
496
|
464
|
421
|
389
|
390
|
399
|
339
|
512
|
571
|
650
|
566
|
591
|
694
|
743
|
792
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(12)
|
|
Net Income (Common) |
209
N/A
|
141
-33%
|
429
+205%
|
454
+6%
|
496
+9%
|
464
-6%
|
421
-9%
|
389
-8%
|
390
+0%
|
399
+2%
|
339
-15%
|
507
+50%
|
565
+12%
|
640
+13%
|
557
-13%
|
581
+4%
|
685
+18%
|
735
+7%
|
781
+6%
|
|
EPS (Diluted) |
36.72
N/A
|
12.01
-67%
|
36.69
+205%
|
38.97
+6%
|
43.78
+12%
|
40.57
-7%
|
36.06
-11%
|
33.35
-8%
|
33.76
+1%
|
35.01
+4%
|
29.25
-16%
|
43.82
+50%
|
48.4
+10%
|
55.12
+14%
|
47.93
-13%
|
49.87
+4%
|
58.8
+18%
|
62.71
+7%
|
66.48
+6%
|