Emimen Co Ltd
TSE:9237
Income Statement
Earnings Waterfall
Emimen Co Ltd
Income Statement
Emimen Co Ltd
| Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
2
|
2
|
1
|
0
|
0
|
0
|
|
| Revenue |
1 116
N/A
|
1 302
+17%
|
1 449
+11%
|
1 581
+9%
|
1 719
+9%
|
1 873
+9%
|
|
| Operating Income | |||||||
| Operating Expenses |
(978)
|
(1 085)
|
(1 245)
|
(1 401)
|
(1 578)
|
(1 758)
|
|
| Selling, General & Administrative |
0
|
(1 079)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(5)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(978)
|
(0)
|
(1 244)
|
(1 400)
|
(1 578)
|
(1 758)
|
|
| Operating Income |
138
N/A
|
217
+57%
|
204
-6%
|
180
-12%
|
140
-22%
|
115
-18%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
0
|
0
|
0
|
(3)
|
|
| Total Other Income |
(15)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Pre-Tax Income |
122
N/A
|
214
+76%
|
202
-6%
|
178
-12%
|
139
-22%
|
114
-18%
|
|
| Net Income | |||||||
| Tax Provision |
(10)
|
(34)
|
(2)
|
(13)
|
(17)
|
(24)
|
|
| Income from Continuing Operations |
112
|
180
|
200
|
166
|
122
|
90
|
|
| Net Income (Common) |
112
N/A
|
180
+61%
|
200
+11%
|
166
-17%
|
122
-27%
|
90
-26%
|
|
| EPS (Diluted) |
27
N/A
|
43.89
+63%
|
48.61
+11%
|
39.79
-18%
|
29.97
-25%
|
21.79
-27%
|
|