Bridge International Corp
TSE:7039
Income Statement
Earnings Waterfall
Bridge International Corp
Revenue
|
7B
JPY
|
Cost of Revenue
|
-4.8B
JPY
|
Gross Profit
|
2.3B
JPY
|
Operating Expenses
|
-1.3B
JPY
|
Operating Income
|
913.7m
JPY
|
Other Expenses
|
-269.5m
JPY
|
Net Income
|
644.2m
JPY
|
Income Statement
Bridge International Corp
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 |
3 036
N/A
|
3 122
+3%
|
3 262
+4%
|
3 370
+3%
|
4 300
+28%
|
4 404
+2%
|
3 646
-17%
|
4 638
+27%
|
4 612
-1%
|
5 155
+12%
|
5 594
+9%
|
6 184
+11%
|
6 357
+3%
|
6 576
+3%
|
6 708
+2%
|
6 729
+0%
|
6 814
+1%
|
6 936
+2%
|
7 021
+1%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(2 085)
|
(2 164)
|
(2 266)
|
(2 356)
|
(3 022)
|
(3 100)
|
(2 573)
|
(3 264)
|
(3 198)
|
(3 573)
|
(3 865)
|
(4 252)
|
(4 342)
|
(4 464)
|
(4 546)
|
(4 565)
|
(4 648)
|
(4 733)
|
(4 757)
|
|
Gross Profit |
951
N/A
|
957
+1%
|
996
+4%
|
1 014
+2%
|
1 278
+26%
|
1 304
+2%
|
1 073
-18%
|
1 373
+28%
|
1 414
+3%
|
1 582
+12%
|
1 728
+9%
|
1 932
+12%
|
2 015
+4%
|
2 112
+5%
|
2 162
+2%
|
2 164
+0%
|
2 166
+0%
|
2 204
+2%
|
2 264
+3%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(562)
|
(585)
|
(611)
|
(618)
|
(780)
|
(788)
|
(635)
|
(814)
|
(817)
|
(938)
|
(1 084)
|
(1 235)
|
(1 229)
|
(1 262)
|
(1 280)
|
(1 317)
|
(1 357)
|
(1 393)
|
(1 350)
|
|
Selling, General & Administrative |
(562)
|
(585)
|
(590)
|
(618)
|
(780)
|
(788)
|
(606)
|
(814)
|
(817)
|
(938)
|
(1 035)
|
(1 199)
|
(1 194)
|
(1 226)
|
(1 222)
|
(1 317)
|
(1 357)
|
(1 393)
|
(1 350)
|
|
Depreciation & Amortization |
0
|
0
|
(21)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(35)
|
(35)
|
(35)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Operating Income |
389
N/A
|
373
-4%
|
386
+3%
|
396
+3%
|
497
+26%
|
516
+4%
|
438
-15%
|
559
+28%
|
597
+7%
|
644
+8%
|
644
+0%
|
697
+8%
|
786
+13%
|
850
+8%
|
882
+4%
|
847
-4%
|
809
-5%
|
810
+0%
|
914
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
|
Non-Reccuring Items |
(5)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
|
Total Other Income |
(16)
|
(11)
|
1
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
7
|
9
|
10
|
10
|
8
|
7
|
6
|
5
|
4
|
|
Pre-Tax Income |
368
N/A
|
356
-3%
|
383
+7%
|
398
+4%
|
500
+26%
|
519
+4%
|
441
-15%
|
563
+28%
|
600
+7%
|
647
+8%
|
614
-5%
|
703
+14%
|
792
+13%
|
857
+8%
|
887
+3%
|
852
-4%
|
814
-5%
|
815
+0%
|
917
+13%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(122)
|
(118)
|
(124)
|
(129)
|
(161)
|
(167)
|
(148)
|
(186)
|
(220)
|
(211)
|
(121)
|
(150)
|
(157)
|
(203)
|
(293)
|
(282)
|
(276)
|
(278)
|
(273)
|
|
Income from Continuing Operations |
246
|
238
|
259
|
270
|
339
|
352
|
293
|
376
|
380
|
436
|
493
|
553
|
635
|
654
|
594
|
570
|
538
|
536
|
644
|
|
Net Income (Common) |
246
N/A
|
238
-3%
|
259
+9%
|
270
+4%
|
339
+26%
|
352
+4%
|
293
-17%
|
376
+28%
|
380
+1%
|
436
+15%
|
493
+13%
|
553
+12%
|
635
+15%
|
654
+3%
|
594
-9%
|
570
-4%
|
538
-6%
|
536
0%
|
644
+20%
|
|
EPS (Diluted) |
65.63
N/A
|
63.55
-3%
|
69.03
+9%
|
71.79
+4%
|
90.37
+26%
|
99.07
+10%
|
78.66
-21%
|
100.08
+27%
|
100.92
+1%
|
118.88
+18%
|
133.61
+12%
|
147.04
+10%
|
168.53
+15%
|
173.6
+3%
|
157.79
-9%
|
151.6
-4%
|
142.74
-6%
|
142.71
0%
|
171.41
+20%
|