Precision System Science Co Ltd
TSE:7707
Income Statement
Earnings Waterfall
Precision System Science Co Ltd
Revenue
|
4.2B
JPY
|
Cost of Revenue
|
-3.1B
JPY
|
Gross Profit
|
1B
JPY
|
Operating Expenses
|
-2.2B
JPY
|
Operating Income
|
-1.1B
JPY
|
Other Expenses
|
-449.7m
JPY
|
Net Income
|
-1.6B
JPY
|
Income Statement
Precision System Science Co Ltd
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 |
3 990
N/A
|
4 030
+1%
|
3 922
-3%
|
4 114
+5%
|
4 474
+9%
|
5 010
+12%
|
5 143
+3%
|
5 094
-1%
|
5 032
-1%
|
4 585
-9%
|
4 458
-3%
|
4 186
-6%
|
4 049
-3%
|
3 912
-3%
|
3 847
-2%
|
3 872
+1%
|
3 630
-6%
|
3 596
-1%
|
3 641
+1%
|
3 782
+4%
|
3 962
+5%
|
4 144
+5%
|
4 381
+6%
|
4 359
-1%
|
4 370
+0%
|
4 675
+7%
|
5 067
+8%
|
6 219
+23%
|
7 561
+22%
|
8 552
+13%
|
9 299
+9%
|
9 093
-2%
|
8 365
-8%
|
7 897
-6%
|
7 434
-6%
|
7 089
-5%
|
6 967
-2%
|
6 181
-11%
|
5 278
-15%
|
4 824
-9%
|
4 167
-14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 517)
|
(2 592)
|
(2 655)
|
(2 782)
|
(3 056)
|
(3 297)
|
(3 316)
|
(3 265)
|
(3 242)
|
(3 054)
|
(3 060)
|
(2 907)
|
(2 782)
|
(2 661)
|
(2 502)
|
(2 504)
|
(2 334)
|
(2 295)
|
(2 329)
|
(2 410)
|
(2 560)
|
(2 712)
|
(2 830)
|
(2 861)
|
(2 947)
|
(3 150)
|
(3 510)
|
(4 227)
|
(5 102)
|
(5 756)
|
(6 201)
|
(6 041)
|
(5 469)
|
(5 189)
|
(4 947)
|
(4 891)
|
(4 888)
|
(4 273)
|
(3 929)
|
(3 553)
|
(3 142)
|
|
Gross Profit |
1 472
N/A
|
1 438
-2%
|
1 267
-12%
|
1 333
+5%
|
1 418
+6%
|
1 713
+21%
|
1 827
+7%
|
1 828
+0%
|
1 790
-2%
|
1 531
-14%
|
1 399
-9%
|
1 279
-9%
|
1 267
-1%
|
1 251
-1%
|
1 345
+8%
|
1 367
+2%
|
1 296
-5%
|
1 300
+0%
|
1 312
+1%
|
1 372
+5%
|
1 403
+2%
|
1 432
+2%
|
1 551
+8%
|
1 498
-3%
|
1 423
-5%
|
1 525
+7%
|
1 557
+2%
|
1 992
+28%
|
2 459
+23%
|
2 796
+14%
|
3 097
+11%
|
3 052
-1%
|
2 897
-5%
|
2 708
-7%
|
2 487
-8%
|
2 198
-12%
|
2 078
-5%
|
1 907
-8%
|
1 350
-29%
|
1 271
-6%
|
1 025
-19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 700)
|
(1 874)
|
(2 158)
|
(2 285)
|
(2 375)
|
(2 290)
|
(2 148)
|
(2 109)
|
(2 075)
|
(2 101)
|
(2 136)
|
(2 034)
|
(1 958)
|
(1 928)
|
(1 786)
|
(1 925)
|
(1 758)
|
(1 702)
|
(1 697)
|
(1 626)
|
(1 563)
|
(1 502)
|
(1 387)
|
(1 437)
|
(1 457)
|
(1 504)
|
(1 640)
|
(1 806)
|
(1 917)
|
(2 059)
|
(2 202)
|
(2 228)
|
(2 279)
|
(2 358)
|
(2 335)
|
(2 436)
|
(2 452)
|
(2 419)
|
(2 462)
|
(2 319)
|
(2 160)
|
|
Selling, General & Administrative |
(1 700)
|
(1 874)
|
(1 356)
|
(2 285)
|
(2 375)
|
(2 290)
|
(1 353)
|
(2 109)
|
(2 075)
|
(2 101)
|
(1 359)
|
(2 034)
|
(1 959)
|
(1 928)
|
(1 139)
|
(1 769)
|
(1 758)
|
(1 702)
|
(1 129)
|
(1 626)
|
(1 563)
|
(1 502)
|
(1 010)
|
(1 437)
|
(1 457)
|
(1 504)
|
(1 118)
|
(1 772)
|
(1 917)
|
(2 059)
|
(1 650)
|
(2 228)
|
(2 279)
|
(2 358)
|
(1 949)
|
(2 436)
|
(2 452)
|
(2 419)
|
(2 087)
|
(2 319)
|
(2 160)
|
|
Research & Development |
0
|
0
|
(802)
|
0
|
0
|
0
|
(795)
|
0
|
0
|
0
|
(778)
|
0
|
0
|
0
|
(647)
|
0
|
0
|
0
|
(568)
|
0
|
0
|
0
|
(377)
|
0
|
0
|
0
|
(522)
|
0
|
0
|
0
|
(552)
|
0
|
0
|
0
|
(386)
|
0
|
0
|
0
|
(375)
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(156)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(34)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(228)
N/A
|
(436)
-92%
|
(891)
-104%
|
(952)
-7%
|
(957)
-1%
|
(577)
+40%
|
(321)
+44%
|
(281)
+12%
|
(285)
-2%
|
(571)
-100%
|
(738)
-29%
|
(756)
-2%
|
(692)
+8%
|
(677)
+2%
|
(441)
+35%
|
(557)
-26%
|
(462)
+17%
|
(402)
+13%
|
(386)
+4%
|
(255)
+34%
|
(161)
+37%
|
(70)
+57%
|
164
N/A
|
61
-63%
|
(33)
N/A
|
21
N/A
|
(82)
N/A
|
186
N/A
|
542
+191%
|
737
+36%
|
895
+21%
|
824
-8%
|
618
-25%
|
350
-43%
|
152
-56%
|
(238)
N/A
|
(374)
-57%
|
(512)
-37%
|
(1 112)
-117%
|
(1 047)
+6%
|
(1 136)
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5 377
|
5 348
|
3 824
|
31
|
39
|
34
|
36
|
(15)
|
(63)
|
(67)
|
(101)
|
(95)
|
(63)
|
(48)
|
(8)
|
0
|
(27)
|
(22)
|
(14)
|
(8)
|
(11)
|
(4)
|
(13)
|
(15)
|
(9)
|
(13)
|
(7)
|
(6)
|
(11)
|
(4)
|
(10)
|
(19)
|
(17)
|
(15)
|
27
|
37
|
8
|
(9)
|
(25)
|
(41)
|
(35)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(5)
|
(4)
|
(4)
|
(4)
|
(0)
|
(1)
|
(1)
|
(914)
|
(913)
|
(913)
|
(913)
|
(156)
|
0
|
(158)
|
(158)
|
(57)
|
(57)
|
(55)
|
(55)
|
(1)
|
(3)
|
(2)
|
(36)
|
(36)
|
0
|
(34)
|
0
|
0
|
(2)
|
(2)
|
(7)
|
(9)
|
(7)
|
(18)
|
(15)
|
(134)
|
(134)
|
(393)
|
|
Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
1
|
1
|
1
|
5
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
9
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
|
Total Other Income |
61
|
62
|
63
|
29
|
15
|
109
|
112
|
102
|
96
|
10
|
22
|
37
|
48
|
44
|
21
|
16
|
8
|
7
|
12
|
0
|
(6)
|
(11)
|
(11)
|
(4)
|
(1)
|
(2)
|
(2)
|
14
|
10
|
(96)
|
(114)
|
(114)
|
(111)
|
(14)
|
(3)
|
(2)
|
(2)
|
1
|
(4)
|
(4)
|
(5)
|
|
Pre-Tax Income |
5 211
N/A
|
4 973
-5%
|
2 997
-40%
|
(897)
N/A
|
(909)
-1%
|
(441)
+51%
|
(179)
+60%
|
(196)
-10%
|
(254)
-30%
|
(629)
-147%
|
(1 730)
-175%
|
(1 728)
+0%
|
(1 618)
+6%
|
(1 592)
+2%
|
(583)
+63%
|
(537)
+8%
|
(636)
-18%
|
(572)
+10%
|
(442)
+23%
|
(319)
+28%
|
(233)
+27%
|
(140)
+40%
|
139
N/A
|
40
-72%
|
(46)
N/A
|
(21)
+54%
|
(111)
-420%
|
194
N/A
|
507
+162%
|
637
+26%
|
771
+21%
|
689
-11%
|
489
-29%
|
314
-36%
|
167
-47%
|
(210)
N/A
|
(385)
-84%
|
(534)
-39%
|
(1 276)
-139%
|
(1 227)
+4%
|
(1 569)
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(775)
|
(764)
|
(1 200)
|
(33)
|
(33)
|
(59)
|
(7)
|
(24)
|
(23)
|
(27)
|
(31)
|
(12)
|
30
|
37
|
28
|
30
|
(12)
|
(12)
|
(16)
|
(17)
|
(11)
|
(16)
|
(9)
|
(13)
|
(9)
|
(5)
|
(3)
|
1
|
(59)
|
(94)
|
25
|
11
|
30
|
18
|
(122)
|
(134)
|
(114)
|
(66)
|
(48)
|
(27)
|
(16)
|
|
Income from Continuing Operations |
4 436
|
4 209
|
1 797
|
(930)
|
(942)
|
(500)
|
(186)
|
(220)
|
(278)
|
(655)
|
(1 762)
|
(1 740)
|
(1 588)
|
(1 555)
|
(555)
|
(507)
|
(648)
|
(584)
|
(458)
|
(336)
|
(243)
|
(156)
|
130
|
27
|
(55)
|
(27)
|
(114)
|
195
|
448
|
544
|
796
|
700
|
518
|
332
|
45
|
(343)
|
(500)
|
(600)
|
(1 324)
|
(1 254)
|
(1 585)
|
|
Income to Minority Interest |
(1 978)
|
(1 967)
|
(1 185)
|
40
|
45
|
30
|
(30)
|
(15)
|
20
|
53
|
180
|
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
|
|
Net Income (Common) |
2 458
N/A
|
2 242
-9%
|
612
-73%
|
(891)
N/A
|
(897)
-1%
|
(470)
+48%
|
(215)
+54%
|
(235)
-9%
|
(257)
-10%
|
(602)
-134%
|
(1 582)
-163%
|
(1 579)
+0%
|
(1 464)
+7%
|
(1 456)
+1%
|
(555)
+62%
|
(507)
+9%
|
(648)
-28%
|
(584)
+10%
|
(458)
+22%
|
(336)
+27%
|
(244)
+27%
|
(156)
+36%
|
130
N/A
|
27
-79%
|
(55)
N/A
|
(27)
+51%
|
(114)
-327%
|
195
N/A
|
448
+130%
|
544
+21%
|
796
+46%
|
700
-12%
|
518
-26%
|
332
-36%
|
45
-86%
|
(343)
N/A
|
(500)
-46%
|
(600)
-20%
|
(1 324)
-121%
|
(1 254)
+5%
|
(1 585)
-26%
|
|
EPS (Diluted) |
134.32
N/A
|
122.5
-9%
|
33.44
-73%
|
-48.66
N/A
|
-48.99
-1%
|
-25.65
+48%
|
-11.79
+54%
|
-12.61
-7%
|
-12.43
+1%
|
-29.09
-134%
|
-78.29
-169%
|
-75.9
+3%
|
-70.36
+7%
|
-70
+1%
|
-26.5
+62%
|
-21.94
+17%
|
-28.04
-28%
|
-25.29
+10%
|
-19.84
+22%
|
-14.55
+27%
|
-10.05
+31%
|
-6.22
+38%
|
5.31
N/A
|
1.06
-80%
|
-2.11
N/A
|
-1.01
+52%
|
-4.41
-337%
|
7.35
N/A
|
16.39
+123%
|
19.57
+19%
|
29.1
+49%
|
25.29
-13%
|
18.77
-26%
|
12.01
-36%
|
1.64
-86%
|
-12.42
N/A
|
-18.08
-46%
|
-21.72
-20%
|
-47.93
-121%
|
-45.38
+5%
|
-57.37
-26%
|