Asia Development Capital Co Ltd
TSE:9318
Income Statement
Earnings Waterfall
Asia Development Capital Co Ltd
Revenue
|
527m
JPY
|
Cost of Revenue
|
-70.5m
JPY
|
Gross Profit
|
456.5m
JPY
|
Operating Expenses
|
-905.5m
JPY
|
Operating Income
|
-449m
JPY
|
Other Expenses
|
-2.1B
JPY
|
Net Income
|
-2.5B
JPY
|
Income Statement
Asia Development Capital Co Ltd
Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 471
N/A
|
2 638
+7%
|
2 517
-5%
|
2 934
+17%
|
3 179
+8%
|
3 477
+9%
|
3 787
+9%
|
3 372
-11%
|
3 216
-5%
|
2 763
-14%
|
3 200
+16%
|
3 442
+8%
|
3 000
-13%
|
2 776
-7%
|
2 023
-27%
|
2 033
+0%
|
2 617
+29%
|
2 686
+3%
|
2 321
-14%
|
1 717
-26%
|
902
-47%
|
315
-65%
|
1 007
+220%
|
1 229
+22%
|
1 493
+22%
|
518
-65%
|
1 537
+197%
|
1 443
-6%
|
1 321
-8%
|
865
-35%
|
885
+2%
|
790
-11%
|
691
-13%
|
946
+37%
|
1 080
+14%
|
1 189
+10%
|
1 403
+18%
|
1 078
-23%
|
1 080
+0%
|
811
-25%
|
527
-35%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 239)
|
(2 330)
|
(2 322)
|
(2 623)
|
(2 856)
|
(3 249)
|
(3 536)
|
(3 202)
|
(2 996)
|
(2 541)
|
(2 882)
|
(3 243)
|
(2 883)
|
(2 744)
|
(2 091)
|
(1 914)
|
(2 323)
|
(2 253)
|
(1 859)
|
(1 275)
|
(652)
|
(213)
|
(907)
|
(1 179)
|
(1 403)
|
(338)
|
(1 283)
|
(1 179)
|
(986)
|
(650)
|
(689)
|
(589)
|
(544)
|
(650)
|
(553)
|
(531)
|
(408)
|
(89)
|
(96)
|
(61)
|
(70)
|
|
Gross Profit |
233
N/A
|
308
+32%
|
194
-37%
|
309
+59%
|
321
+4%
|
228
-29%
|
250
+10%
|
170
-32%
|
221
+30%
|
223
+1%
|
319
+43%
|
200
-37%
|
117
-42%
|
32
-73%
|
(68)
N/A
|
119
N/A
|
294
+147%
|
434
+47%
|
462
+7%
|
441
-5%
|
249
-44%
|
102
-59%
|
100
-2%
|
51
-49%
|
92
+82%
|
180
+97%
|
254
+41%
|
264
+4%
|
335
+27%
|
215
-36%
|
195
-9%
|
200
+2%
|
147
-27%
|
296
+101%
|
527
+78%
|
659
+25%
|
995
+51%
|
988
-1%
|
984
0%
|
750
-24%
|
457
-39%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(858)
|
(894)
|
(894)
|
(923)
|
(955)
|
(961)
|
(632)
|
(954)
|
(755)
|
(732)
|
(711)
|
(615)
|
(599)
|
(570)
|
(534)
|
(565)
|
(568)
|
(518)
|
(515)
|
(528)
|
(539)
|
(598)
|
(1 241)
|
(792)
|
(936)
|
(1 049)
|
(1 120)
|
(998)
|
(880)
|
(736)
|
(914)
|
(600)
|
(590)
|
(571)
|
(617)
|
(662)
|
(751)
|
(862)
|
(989)
|
(993)
|
(905)
|
|
Selling, General & Administrative |
(860)
|
(894)
|
(894)
|
(922)
|
(955)
|
(957)
|
(880)
|
(863)
|
(752)
|
(732)
|
(709)
|
(614)
|
(598)
|
(566)
|
(533)
|
(566)
|
(566)
|
(509)
|
(516)
|
(529)
|
(539)
|
(584)
|
(647)
|
(792)
|
(937)
|
(1 042)
|
(1 120)
|
(998)
|
(880)
|
(729)
|
(643)
|
(600)
|
(590)
|
(571)
|
(617)
|
(662)
|
(751)
|
(862)
|
(989)
|
(993)
|
(905)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(3)
|
(1)
|
(2)
|
(3)
|
0
|
(3)
|
(2)
|
(1)
|
(4)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
249
|
(89)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(594)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(271)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(625)
N/A
|
(585)
+6%
|
(699)
-19%
|
(613)
+12%
|
(634)
-3%
|
(733)
-16%
|
(382)
+48%
|
(785)
-105%
|
(535)
+32%
|
(509)
+5%
|
(392)
+23%
|
(415)
-6%
|
(481)
-16%
|
(538)
-12%
|
(602)
-12%
|
(446)
+26%
|
(274)
+39%
|
(84)
+69%
|
(54)
+36%
|
(88)
-63%
|
(290)
-230%
|
(496)
-71%
|
(1 141)
-130%
|
(742)
+35%
|
(845)
-14%
|
(868)
-3%
|
(866)
+0%
|
(734)
+15%
|
(544)
+26%
|
(521)
+4%
|
(719)
-38%
|
(400)
+44%
|
(443)
-11%
|
(276)
+38%
|
(91)
+67%
|
(4)
+96%
|
244
N/A
|
127
-48%
|
(5)
N/A
|
(243)
-4 424%
|
(449)
-85%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(333)
|
(374)
|
(397)
|
(117)
|
(105)
|
(69)
|
(40)
|
(28)
|
(33)
|
(52)
|
(58)
|
(23)
|
764
|
810
|
861
|
853
|
79
|
4
|
(42)
|
(97)
|
(435)
|
(79)
|
(23)
|
81
|
404
|
(7)
|
(18)
|
(294)
|
(328)
|
(392)
|
(421)
|
(201)
|
(151)
|
(6)
|
(13)
|
(55)
|
(108)
|
(396)
|
(470)
|
(700)
|
(645)
|
|
Non-Reccuring Items |
464
|
411
|
454
|
526
|
373
|
295
|
0
|
0
|
(93)
|
(4)
|
(73)
|
(75)
|
(68)
|
(69)
|
0
|
0
|
0
|
0
|
(71)
|
(71)
|
(688)
|
(645)
|
0
|
(619)
|
(8)
|
(1)
|
(43)
|
(78)
|
(195)
|
(268)
|
0
|
(221)
|
(97)
|
(782)
|
(811)
|
(809)
|
(829)
|
(50)
|
(1 679)
|
(1 738)
|
(1 751)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
73
|
73
|
73
|
0
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
18
|
23
|
23
|
(1 601)
|
0
|
27
|
32
|
|
Total Other Income |
11
|
14
|
10
|
4
|
0
|
(20)
|
(18)
|
(19)
|
(27)
|
(23)
|
(33)
|
(33)
|
(22)
|
73
|
(16)
|
(16)
|
(18)
|
3
|
1
|
1
|
0
|
(150)
|
(149)
|
(148)
|
(147)
|
3
|
4
|
4
|
4
|
2
|
2
|
(6)
|
(3)
|
2
|
(2)
|
9
|
8
|
(19)
|
6
|
(16)
|
(33)
|
|
Pre-Tax Income |
(484)
N/A
|
(535)
-11%
|
(634)
-19%
|
(200)
+68%
|
(365)
-83%
|
(524)
-44%
|
(438)
+16%
|
(831)
-90%
|
(686)
+17%
|
(588)
+14%
|
(482)
+18%
|
(473)
+2%
|
265
N/A
|
276
+4%
|
242
-12%
|
391
+62%
|
(213)
N/A
|
(128)
+40%
|
(165)
-29%
|
(254)
-54%
|
(1 413)
-456%
|
(1 369)
+3%
|
(1 314)
+4%
|
(1 430)
-9%
|
(596)
+58%
|
(873)
-46%
|
(923)
-6%
|
(1 102)
-19%
|
(1 063)
+4%
|
(1 178)
-11%
|
(1 137)
+4%
|
(827)
+27%
|
(696)
+16%
|
(1 067)
-53%
|
(900)
+16%
|
(838)
+7%
|
(662)
+21%
|
(1 940)
-193%
|
(2 148)
-11%
|
(2 670)
-24%
|
(2 846)
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(30)
|
(39)
|
(12)
|
(24)
|
(22)
|
(4)
|
(8)
|
6
|
5
|
(4)
|
1
|
0
|
0
|
(28)
|
(24)
|
(32)
|
(54)
|
(39)
|
(41)
|
(32)
|
(12)
|
(2)
|
(3)
|
(5)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(13)
|
(331)
|
(379)
|
(48)
|
(48)
|
274
|
325
|
|
Income from Continuing Operations |
(513)
|
(574)
|
(645)
|
(223)
|
(387)
|
(528)
|
(447)
|
(827)
|
(683)
|
(592)
|
(482)
|
(473)
|
264
|
248
|
217
|
358
|
(267)
|
(168)
|
(206)
|
(286)
|
(1 424)
|
(1 371)
|
(1 315)
|
(1 432)
|
(599)
|
(876)
|
(926)
|
(1 105)
|
(1 065)
|
(1 181)
|
(1 139)
|
(829)
|
(700)
|
(1 071)
|
(914)
|
(1 169)
|
(1 041)
|
(1 988)
|
(2 196)
|
(2 396)
|
(2 521)
|
|
Income to Minority Interest |
4
|
(4)
|
2
|
0
|
(2)
|
4
|
(2)
|
(1)
|
(6)
|
(5)
|
(13)
|
(18)
|
(13)
|
(11)
|
(4)
|
(1)
|
(4)
|
(6)
|
(7)
|
(3)
|
6
|
8
|
9
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
Net Income (Common) |
(508)
N/A
|
(578)
-14%
|
(643)
-11%
|
(223)
+65%
|
(389)
-74%
|
(524)
-35%
|
(449)
+14%
|
(828)
-84%
|
(689)
+17%
|
(597)
+13%
|
(495)
+17%
|
(491)
+1%
|
252
N/A
|
238
-6%
|
215
-10%
|
359
+67%
|
(270)
N/A
|
(173)
+36%
|
(214)
-23%
|
(290)
-36%
|
(1 420)
-390%
|
(1 363)
+4%
|
(1 307)
+4%
|
(1 427)
-9%
|
(599)
+58%
|
(875)
-46%
|
(925)
-6%
|
(1 105)
-19%
|
(1 065)
+4%
|
(1 181)
-11%
|
(1 139)
+4%
|
(829)
+27%
|
(700)
+16%
|
(1 071)
-53%
|
(913)
+15%
|
(1 168)
-28%
|
(1 040)
+11%
|
(1 988)
-91%
|
(2 196)
-10%
|
(2 396)
-9%
|
(2 523)
-5%
|
|
EPS (Diluted) |
-2.51
N/A
|
-2.84
-13%
|
-2.74
+4%
|
-0.94
+66%
|
-1.65
-76%
|
-2.23
-35%
|
-1.86
+17%
|
-3.31
-78%
|
-2.7
+18%
|
-2.26
+16%
|
-1.29
+43%
|
-1.24
+4%
|
0.63
N/A
|
0.61
-3%
|
0.53
-13%
|
0.9
+70%
|
-0.68
N/A
|
-0.44
+35%
|
-0.54
-23%
|
-0.66
-22%
|
-3
-355%
|
-3.07
-2%
|
-2.76
+10%
|
-3.02
-9%
|
-1.27
+58%
|
-1.85
-46%
|
-1.96
-6%
|
-2.34
-19%
|
-2.26
+3%
|
-2.5
-11%
|
-2.41
+4%
|
-1.75
+27%
|
-0.63
+64%
|
-1.3
-106%
|
-0.6
+54%
|
-0.75
-25%
|
-0.66
+12%
|
-1.29
-95%
|
-1.41
-9%
|
-1.54
-9%
|
-1.7
-10%
|