Advantage Risk Management Co Ltd
TSE:8769
Advantage Risk Management Co Ltd
TSE:8769
Price:
385 JPY
4.05%
Market Closed
Updated:
May 5, 2024
Income Statement
Earnings Waterfall
Advantage Risk Management Co Ltd
Advantage Risk Management Co Ltd
|
Revenue
|
6.9B
JPY
|
|
Cost of Revenue
|
-2.1B
JPY
|
|
Gross Profit
|
4.8B
JPY
|
|
Operating Expenses
|
-4.2B
JPY
|
|
Operating Income
|
639.9m
JPY
|
|
Other Expenses
|
-163.5m
JPY
|
|
Net Income
|
476.3m
JPY
|
Income Statement
Advantage Risk Management Co Ltd
Advantage Risk Management Co Ltd
Currency: JPY
| 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 |
2 670
N/A
|
2 690
+1%
|
2 707
+1%
|
2 709
+0%
|
2 724
+1%
|
2 728
+0%
|
2 776
+2%
|
2 824
+2%
|
2 825
+0%
|
2 857
+1%
|
3 010
+5%
|
3 294
+9%
|
3 641
+11%
|
3 964
+9%
|
4 190
+6%
|
4 298
+3%
|
4 407
+3%
|
4 483
+2%
|
4 534
+1%
|
4 619
+2%
|
4 779
+3%
|
4 898
+2%
|
4 993
+2%
|
5 087
+2%
|
5 148
+1%
|
5 263
+2%
|
5 269
+0%
|
5 256
0%
|
5 379
+2%
|
5 453
+1%
|
5 564
+2%
|
5 624
+1%
|
5 622
0%
|
5 792
+3%
|
5 916
+2%
|
6 075
+3%
|
6 225
+2%
|
6 406
+3%
|
6 514
+2%
|
6 653
+2%
|
6 856
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(651)
|
(667)
|
(640)
|
(610)
|
(600)
|
(593)
|
(611)
|
(629)
|
(637)
|
(652)
|
(658)
|
(727)
|
(813)
|
(863)
|
(879)
|
(915)
|
(931)
|
(944)
|
(963)
|
(967)
|
(1 003)
|
(1 008)
|
(1 045)
|
(1 066)
|
(1 069)
|
(1 164)
|
(1 174)
|
(1 178)
|
(1 226)
|
(1 197)
|
(1 259)
|
(1 329)
|
(1 377)
|
(1 519)
|
(1 590)
|
(1 670)
|
(1 748)
|
(1 811)
|
(1 886)
|
(1 957)
|
(2 058)
|
|
| Gross Profit |
2 020
N/A
|
2 023
+0%
|
2 066
+2%
|
2 099
+2%
|
2 124
+1%
|
2 135
+1%
|
2 165
+1%
|
2 196
+1%
|
2 188
0%
|
2 205
+1%
|
2 352
+7%
|
2 567
+9%
|
2 828
+10%
|
3 102
+10%
|
3 311
+7%
|
3 383
+2%
|
3 476
+3%
|
3 539
+2%
|
3 571
+1%
|
3 652
+2%
|
3 776
+3%
|
3 890
+3%
|
3 949
+2%
|
4 021
+2%
|
4 079
+1%
|
4 100
+1%
|
4 094
0%
|
4 079
0%
|
4 153
+2%
|
4 256
+2%
|
4 305
+1%
|
4 294
0%
|
4 246
-1%
|
4 274
+1%
|
4 326
+1%
|
4 404
+2%
|
4 477
+2%
|
4 595
+3%
|
4 629
+1%
|
4 696
+1%
|
4 799
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 762)
|
(1 753)
|
(1 764)
|
(1 785)
|
(1 807)
|
(1 845)
|
(1 872)
|
(1 886)
|
(1 911)
|
(1 966)
|
(2 122)
|
(2 224)
|
(2 334)
|
(2 472)
|
(2 507)
|
(2 622)
|
(2 649)
|
(2 720)
|
(2 785)
|
(2 824)
|
(2 914)
|
(2 961)
|
(2 987)
|
(3 047)
|
(3 127)
|
(3 147)
|
(3 230)
|
(3 309)
|
(3 367)
|
(3 529)
|
(3 638)
|
(3 743)
|
(3 848)
|
(3 921)
|
(3 950)
|
(4 023)
|
(4 062)
|
(4 042)
|
(4 095)
|
(4 090)
|
(4 159)
|
|
| Selling, General & Administrative |
(1 762)
|
(1 690)
|
(1 755)
|
(1 776)
|
(1 807)
|
(1 781)
|
(1 871)
|
(1 884)
|
(1 911)
|
(1 902)
|
(2 126)
|
(2 227)
|
(2 338)
|
(2 408)
|
(2 502)
|
(2 617)
|
(2 643)
|
(2 663)
|
(2 785)
|
(2 824)
|
(2 914)
|
(2 906)
|
(2 987)
|
(3 047)
|
(3 127)
|
(3 092)
|
(3 230)
|
(3 309)
|
(3 367)
|
(3 474)
|
(3 649)
|
(3 743)
|
(3 848)
|
(3 866)
|
(3 950)
|
(4 023)
|
(4 062)
|
(4 008)
|
(4 091)
|
(4 090)
|
(4 159)
|
|
| Depreciation & Amortization |
0
|
(63)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
3
|
3
|
0
|
(6)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
11
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(0)
|
(0)
|
|
| Operating Income |
257
N/A
|
270
+5%
|
302
+12%
|
314
+4%
|
317
+1%
|
290
-8%
|
293
+1%
|
310
+6%
|
277
-11%
|
240
-14%
|
230
-4%
|
344
+50%
|
494
+44%
|
630
+27%
|
803
+28%
|
760
-5%
|
827
+9%
|
819
-1%
|
786
-4%
|
828
+5%
|
862
+4%
|
928
+8%
|
961
+4%
|
974
+1%
|
952
-2%
|
953
+0%
|
864
-9%
|
770
-11%
|
786
+2%
|
727
-8%
|
667
-8%
|
552
-17%
|
398
-28%
|
353
-11%
|
376
+7%
|
381
+1%
|
415
+9%
|
553
+33%
|
534
-4%
|
606
+13%
|
640
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(1)
|
0
|
1
|
1
|
2
|
1
|
0
|
0
|
2
|
1
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
1
|
(8)
|
(7)
|
(5)
|
9
|
6
|
7
|
(4)
|
(3)
|
13
|
13
|
24
|
|
| Non-Reccuring Items |
(10)
|
(9)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
0
|
0
|
26
|
(23)
|
(23)
|
(27)
|
(53)
|
(4)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
7
|
7
|
6
|
4
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
5
|
3
|
5
|
5
|
3
|
1
|
3
|
3
|
0
|
1
|
2
|
2
|
3
|
|
| Pre-Tax Income |
247
N/A
|
261
+6%
|
302
+16%
|
315
+4%
|
316
+0%
|
295
-7%
|
298
+1%
|
315
+6%
|
281
-11%
|
244
-13%
|
232
-5%
|
346
+49%
|
496
+44%
|
626
+26%
|
804
+28%
|
761
-5%
|
831
+9%
|
827
0%
|
794
-4%
|
834
+5%
|
865
+4%
|
927
+7%
|
960
+4%
|
974
+1%
|
954
-2%
|
955
+0%
|
865
-9%
|
782
-10%
|
801
+2%
|
742
-7%
|
663
-11%
|
549
-17%
|
422
-23%
|
340
-19%
|
362
+7%
|
365
+1%
|
359
-2%
|
547
+53%
|
549
+0%
|
621
+13%
|
667
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(132)
|
(136)
|
(148)
|
(149)
|
(145)
|
(137)
|
(135)
|
(145)
|
(131)
|
(79)
|
(77)
|
(109)
|
(154)
|
(202)
|
(259)
|
(247)
|
(267)
|
(263)
|
(251)
|
(261)
|
(272)
|
(312)
|
(322)
|
(325)
|
(317)
|
(316)
|
(285)
|
(255)
|
(263)
|
(246)
|
(226)
|
(195)
|
(154)
|
(138)
|
(146)
|
(151)
|
(152)
|
(170)
|
(166)
|
(180)
|
(191)
|
|
| Income from Continuing Operations |
115
|
125
|
154
|
166
|
172
|
158
|
163
|
170
|
150
|
164
|
155
|
237
|
342
|
424
|
545
|
515
|
563
|
564
|
543
|
573
|
593
|
615
|
638
|
649
|
637
|
639
|
580
|
527
|
539
|
496
|
437
|
355
|
268
|
202
|
217
|
214
|
207
|
378
|
383
|
440
|
476
|
|
| Net Income (Common) |
115
N/A
|
125
+8%
|
154
+24%
|
166
+8%
|
172
+3%
|
158
-8%
|
163
+3%
|
170
+4%
|
150
-12%
|
164
+9%
|
155
-6%
|
237
+53%
|
342
+45%
|
424
+24%
|
545
+29%
|
515
-6%
|
563
+9%
|
564
+0%
|
543
-4%
|
573
+5%
|
593
+4%
|
615
+4%
|
638
+4%
|
649
+2%
|
637
-2%
|
639
+0%
|
580
-9%
|
527
-9%
|
539
+2%
|
496
-8%
|
437
-12%
|
355
-19%
|
268
-24%
|
202
-25%
|
217
+7%
|
214
-1%
|
207
-3%
|
378
+82%
|
383
+2%
|
440
+15%
|
476
+8%
|
|
| EPS (Diluted) |
6.11
N/A
|
7.15
+17%
|
8.79
+23%
|
9.49
+8%
|
9.82
+3%
|
9.26
-6%
|
9.54
+3%
|
9.94
+4%
|
8.78
-12%
|
9.62
+10%
|
9.08
-6%
|
13.86
+53%
|
20.02
+44%
|
24.83
+24%
|
31.7
+28%
|
29.91
-6%
|
32.74
+9%
|
32.8
+0%
|
31.4
-4%
|
33.5
+7%
|
34.99
+4%
|
36
+3%
|
37.6
+4%
|
38.26
+2%
|
37.54
-2%
|
37.68
+0%
|
34.2
-9%
|
31.05
-9%
|
31.73
+2%
|
29.25
-8%
|
25.88
-12%
|
21.27
-18%
|
16.08
-24%
|
12.07
-25%
|
13
+8%
|
12.84
-1%
|
12.41
-3%
|
22.64
+82%
|
22.98
+2%
|
26.4
+15%
|
28.55
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
