Starts Proceed Investment Corp
TSE:8979
Income Statement
Earnings Waterfall
Starts Proceed Investment Corp
Revenue
|
7.2B
JPY
|
Cost of Revenue
|
-4B
JPY
|
Gross Profit
|
3.2B
JPY
|
Operating Expenses
|
-51.5m
JPY
|
Operating Income
|
3.2B
JPY
|
Other Expenses
|
-549.3m
JPY
|
Net Income
|
2.6B
JPY
|
Income Statement
Starts Proceed Investment Corp
Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||
Revenue |
2 953
N/A
|
2 963
+0%
|
2 955
0%
|
2 997
+1%
|
3 052
+2%
|
3 055
+0%
|
3 032
-1%
|
3 026
0%
|
3 030
+0%
|
3 022
0%
|
3 423
+13%
|
3 830
+12%
|
3 843
+0%
|
4 156
+8%
|
4 460
+7%
|
4 460
0%
|
4 485
+1%
|
5 226
+17%
|
6 154
+18%
|
6 301
+2%
|
6 207
-1%
|
6 224
+0%
|
6 240
+0%
|
6 761
+8%
|
7 018
+4%
|
6 512
-7%
|
6 337
-3%
|
6 401
+1%
|
6 574
+3%
|
7 026
+7%
|
7 209
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 300)
|
(1 338)
|
(1 356)
|
(1 393)
|
(1 473)
|
(1 508)
|
(1 512)
|
(1 524)
|
(1 581)
|
(1 643)
|
(1 874)
|
(2 125)
|
(2 186)
|
(2 366)
|
(2 548)
|
(2 580)
|
(2 601)
|
(2 963)
|
(3 316)
|
(3 356)
|
(3 411)
|
(3 452)
|
(3 442)
|
(3 465)
|
(3 505)
|
(3 511)
|
(3 548)
|
(3 566)
|
(3 593)
|
(3 775)
|
(3 975)
|
|
Gross Profit |
1 654
N/A
|
1 624
-2%
|
1 600
-2%
|
1 605
+0%
|
1 579
-2%
|
1 547
-2%
|
1 521
-2%
|
1 502
-1%
|
1 449
-4%
|
1 379
-5%
|
1 548
+12%
|
1 706
+10%
|
1 657
-3%
|
1 790
+8%
|
1 912
+7%
|
1 880
-2%
|
1 884
+0%
|
2 263
+20%
|
2 838
+25%
|
2 945
+4%
|
2 796
-5%
|
2 773
-1%
|
2 798
+1%
|
3 296
+18%
|
3 513
+7%
|
3 001
-15%
|
2 789
-7%
|
2 836
+2%
|
2 980
+5%
|
3 251
+9%
|
3 234
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(145)
|
(151)
|
(144)
|
(130)
|
(130)
|
(129)
|
(124)
|
(123)
|
(83)
|
(44)
|
(46)
|
(47)
|
(47)
|
(49)
|
(50)
|
(48)
|
(47)
|
(52)
|
(56)
|
(58)
|
(59)
|
(59)
|
(58)
|
(56)
|
(55)
|
(56)
|
(55)
|
(51)
|
(48)
|
(50)
|
(51)
|
|
Selling, General & Administrative |
(145)
|
(151)
|
(144)
|
(130)
|
(130)
|
(129)
|
(124)
|
(123)
|
(83)
|
(44)
|
(46)
|
(47)
|
(47)
|
(49)
|
(50)
|
(48)
|
(47)
|
(52)
|
(56)
|
(58)
|
(59)
|
(59)
|
(58)
|
(56)
|
(55)
|
(56)
|
(55)
|
(51)
|
(48)
|
(50)
|
(51)
|
|
Other Operating Expenses |
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)
|
(0)
|
|
Operating Income |
1 509
N/A
|
1 473
-2%
|
1 456
-1%
|
1 474
+1%
|
1 449
-2%
|
1 418
-2%
|
1 397
-2%
|
1 379
-1%
|
1 366
-1%
|
1 336
-2%
|
1 503
+13%
|
1 659
+10%
|
1 610
-3%
|
1 741
+8%
|
1 862
+7%
|
1 832
-2%
|
1 836
+0%
|
2 211
+20%
|
2 781
+26%
|
2 887
+4%
|
2 737
-5%
|
2 713
-1%
|
2 740
+1%
|
3 239
+18%
|
3 458
+7%
|
2 946
-15%
|
2 734
-7%
|
2 785
+2%
|
2 933
+5%
|
3 201
+9%
|
3 183
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
(370)
|
(422)
|
(477)
|
(577)
|
(627)
|
(580)
|
(556)
|
(531)
|
(485)
|
(430)
|
(413)
|
(419)
|
(422)
|
(428)
|
(426)
|
(412)
|
(393)
|
(399)
|
(404)
|
(399)
|
(408)
|
(407)
|
(411)
|
(412)
|
(414)
|
(421)
|
(426)
|
(438)
|
(452)
|
(500)
|
(549)
|
|
Non-Reccuring Items |
5
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
1
|
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
|
|
Total Other Income |
(16)
|
(54)
|
(51)
|
(36)
|
(77)
|
(79)
|
(26)
|
(26)
|
(32)
|
(33)
|
(17)
|
4
|
7
|
1
|
(4)
|
(2)
|
5
|
51
|
42
|
(5)
|
0
|
7
|
5
|
13
|
37
|
33
|
15
|
13
|
22
|
25
|
15
|
|
Pre-Tax Income |
1 129
N/A
|
997
-12%
|
928
-7%
|
861
-7%
|
746
-13%
|
759
+2%
|
814
+7%
|
822
+1%
|
849
+3%
|
873
+3%
|
1 073
+23%
|
1 243
+16%
|
1 195
-4%
|
1 314
+10%
|
1 432
+9%
|
1 418
-1%
|
1 448
+2%
|
1 863
+29%
|
2 419
+30%
|
2 483
+3%
|
2 329
-6%
|
2 313
-1%
|
2 334
+1%
|
2 840
+22%
|
3 081
+8%
|
2 580
-16%
|
2 345
-9%
|
2 359
+1%
|
2 502
+6%
|
2 726
+9%
|
2 649
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(10)
|
(16)
|
|
Income from Continuing Operations |
1 127
|
995
|
926
|
859
|
744
|
757
|
812
|
820
|
847
|
871
|
1 071
|
1 240
|
1 192
|
1 311
|
1 428
|
1 414
|
1 444
|
1 860
|
2 415
|
2 479
|
2 325
|
2 309
|
2 330
|
2 836
|
3 077
|
2 576
|
2 341
|
2 355
|
2 498
|
2 716
|
2 634
|
|
Net Income (Common) |
1 127
N/A
|
995
-12%
|
926
-7%
|
859
-7%
|
744
-13%
|
757
+2%
|
812
+7%
|
820
+1%
|
847
+3%
|
871
+3%
|
1 071
+23%
|
1 240
+16%
|
1 192
-4%
|
1 311
+10%
|
1 428
+9%
|
1 414
-1%
|
1 444
+2%
|
1 860
+29%
|
2 415
+30%
|
2 479
+3%
|
2 325
-6%
|
2 309
-1%
|
2 330
+1%
|
2 836
+22%
|
3 077
+8%
|
2 576
-16%
|
2 341
-9%
|
2 355
+1%
|
2 498
+6%
|
2 716
+9%
|
2 634
-3%
|
|
EPS (Diluted) |
11 269
N/A
|
9 948
-12%
|
9 261
-7%
|
8 594
-7%
|
7 438.99
-13%
|
7 566
+2%
|
8 119
+7%
|
8 197
+1%
|
8 465.99
+3%
|
8 707.99
+3%
|
10 705.99
+23%
|
12 397.99
+16%
|
11 922.99
-4%
|
6 553.5
-45%
|
8 228.02
+26%
|
7 072
-14%
|
8 307.69
+17%
|
9 297.5
+12%
|
9 577.67
+3%
|
9 654.91
+1%
|
9 054.91
-6%
|
8 996.46
-1%
|
9 127.27
+1%
|
11 176.99
+22%
|
12 123.07
+8%
|
10 150.75
-16%
|
9 225.71
-9%
|
9 280.8
+1%
|
9 845.02
+6%
|
9 615.59
-2%
|
9 322.79
-3%
|