WA Inc
TSE:7683
WA Inc
TSE:7683
Price:
1 365
JPY
-0.15%
Market Closed
Market Cap:
¥26B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
WA Inc
TSE:7683
|
JP |
|
Batisoke Soke Cimento Sanayii TAS
IST:BSOKE.E
|
TR |
|
V
|
VersaBank
TSX:VBNK
|
CA |
|
Triller Group Inc
NASDAQ:ILLR
|
US |
Income Statement
Earnings Waterfall
WA Inc
WA Inc
Income Statement
WA Inc
WA Inc
Currency: JPY
| 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 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
13
|
19
|
17
|
15
|
14
|
10
|
9
|
9
|
8
|
8
|
9
|
10
|
11
|
13
|
14
|
15
|
16
|
17
|
18
|
19
|
0
|
0
|
0
|
0
|
|
| Revenue |
15 573
N/A
|
12 264
-21%
|
12 782
+4%
|
13 081
+2%
|
14 639
+12%
|
15 202
+4%
|
14 985
-1%
|
15 702
+5%
|
15 886
+1%
|
16 517
+4%
|
17 276
+5%
|
17 598
+2%
|
18 582
+6%
|
19 701
+6%
|
20 234
+3%
|
21 261
+5%
|
21 662
+2%
|
22 183
+2%
|
22 566
+2%
|
22 801
+1%
|
22 897
+0%
|
23 287
+2%
|
23 232
0%
|
23 327
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(5 580)
|
(4 514)
|
(4 858)
|
(4 904)
|
(5 361)
|
(5 415)
|
(5 161)
|
(5 596)
|
(5 627)
|
(5 868)
|
(6 151)
|
(6 292)
|
(6 679)
|
(7 148)
|
(7 420)
|
(7 860)
|
(8 069)
|
(8 392)
|
(8 634)
|
(8 780)
|
(8 869)
|
(9 035)
|
(9 003)
|
(9 142)
|
|
| Gross Profit |
9 993
N/A
|
7 750
-22%
|
7 924
+2%
|
8 177
+3%
|
9 278
+13%
|
9 787
+5%
|
9 824
+0%
|
10 105
+3%
|
10 259
+2%
|
10 649
+4%
|
11 125
+4%
|
11 306
+2%
|
11 904
+5%
|
12 553
+5%
|
12 814
+2%
|
13 401
+5%
|
13 593
+1%
|
13 791
+1%
|
13 932
+1%
|
14 021
+1%
|
14 028
+0%
|
14 252
+2%
|
14 229
0%
|
14 185
0%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(9 181)
|
(7 356)
|
(7 662)
|
(7 876)
|
(8 575)
|
(8 844)
|
(8 774)
|
(9 068)
|
(9 289)
|
(9 688)
|
(9 952)
|
(10 120)
|
(10 309)
|
(10 794)
|
(11 182)
|
(11 638)
|
(11 856)
|
(12 042)
|
(12 147)
|
(12 350)
|
(12 473)
|
(12 725)
|
(12 929)
|
(13 119)
|
|
| Selling, General & Administrative |
(8 832)
|
(7 356)
|
(7 662)
|
(7 876)
|
(8 575)
|
(8 844)
|
(8 774)
|
(9 068)
|
(9 289)
|
(9 688)
|
(9 952)
|
(10 120)
|
(10 309)
|
(10 794)
|
(11 182)
|
(11 638)
|
(11 856)
|
(12 042)
|
(12 147)
|
(12 350)
|
(12 473)
|
(12 725)
|
(12 929)
|
(13 119)
|
|
| Other Operating Expenses |
(349)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Operating Income |
812
N/A
|
394
-51%
|
262
-33%
|
301
+15%
|
704
+134%
|
943
+34%
|
1 051
+11%
|
1 038
-1%
|
970
-7%
|
961
-1%
|
1 173
+22%
|
1 187
+1%
|
1 595
+34%
|
1 759
+10%
|
1 632
-7%
|
1 763
+8%
|
1 737
-1%
|
1 749
+1%
|
1 785
+2%
|
1 671
-6%
|
1 555
-7%
|
1 528
-2%
|
1 301
-15%
|
1 066
-18%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
42
|
12
|
6
|
1
|
20
|
26
|
4
|
(13)
|
(95)
|
(142)
|
(190)
|
(101)
|
(38)
|
(28)
|
(10)
|
(69)
|
(140)
|
(99)
|
(45)
|
(83)
|
(20)
|
70
|
109
|
119
|
|
| Non-Reccuring Items |
(106)
|
40
|
41
|
59
|
134
|
(1)
|
10
|
0
|
10
|
23
|
25
|
22
|
14
|
(10)
|
(23)
|
(15)
|
(17)
|
(18)
|
(18)
|
(37)
|
(32)
|
(30)
|
(32)
|
(67)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(20)
|
(24)
|
(16)
|
9
|
9
|
10
|
8
|
7
|
6
|
2
|
3
|
(1)
|
(1)
|
2
|
1
|
(2)
|
1
|
8
|
8
|
(1)
|
4
|
(6)
|
(6)
|
2
|
|
| Pre-Tax Income |
728
N/A
|
422
-42%
|
293
-31%
|
371
+27%
|
867
+134%
|
984
+14%
|
1 078
+10%
|
1 038
-4%
|
897
-14%
|
845
-6%
|
1 012
+20%
|
1 107
+9%
|
1 570
+42%
|
1 724
+10%
|
1 600
-7%
|
1 677
+5%
|
1 582
-6%
|
1 641
+4%
|
1 730
+5%
|
1 550
-10%
|
1 508
-3%
|
1 562
+4%
|
1 371
-12%
|
1 120
-18%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(450)
|
(292)
|
(294)
|
(131)
|
(285)
|
(356)
|
(372)
|
(330)
|
(277)
|
(281)
|
(326)
|
(418)
|
(552)
|
(638)
|
(620)
|
(513)
|
(485)
|
(503)
|
(542)
|
(553)
|
(543)
|
(546)
|
(479)
|
(432)
|
|
| Income from Continuing Operations |
278
|
130
|
(1)
|
240
|
582
|
628
|
707
|
708
|
620
|
564
|
686
|
689
|
1 018
|
1 086
|
980
|
1 164
|
1 097
|
1 137
|
1 188
|
997
|
965
|
1 015
|
892
|
688
|
|
| Net Income (Common) |
278
N/A
|
130
-53%
|
(1)
N/A
|
240
N/A
|
582
+143%
|
628
+8%
|
707
+12%
|
708
+0%
|
620
-12%
|
564
-9%
|
686
+22%
|
689
+0%
|
1 018
+48%
|
1 086
+7%
|
980
-10%
|
1 164
+19%
|
1 097
-6%
|
1 137
+4%
|
1 188
+4%
|
997
-16%
|
965
-3%
|
1 015
+5%
|
892
-12%
|
688
-23%
|
|
| EPS (Diluted) |
58.48
N/A
|
27.43
-53%
|
-0.18
N/A
|
25.12
N/A
|
122.38
+387%
|
131.02
+7%
|
147.98
+13%
|
37.04
-75%
|
130.22
+252%
|
117.81
-10%
|
71.83
-39%
|
36.09
-50%
|
106.54
+195%
|
113.59
+7%
|
51.25
-55%
|
60.87
+19%
|
57.34
-6%
|
59.48
+4%
|
62.14
+4%
|
52.12
-16%
|
50.57
-3%
|
52.94
+5%
|
46.62
-12%
|
35.97
-23%
|
|
Switch to:
Switch to:
See Also
Discover More
