PROGRIT Inc
TSE:9560
Income Statement
Earnings Waterfall
PROGRIT Inc
Revenue
|
2.5B
JPY
|
Cost of Revenue
|
-770.5m
JPY
|
Gross Profit
|
1.8B
JPY
|
Operating Expenses
|
-1.3B
JPY
|
Operating Income
|
446.9m
JPY
|
Other Expenses
|
-180.9m
JPY
|
Net Income
|
266m
JPY
|
Income Statement
PROGRIT Inc
Aug-2022 | Nov-2022 | Feb-2023 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
2 253
N/A
|
2 373
+5%
|
2 522
+6%
|
|
Gross Profit | ||||
Cost of Revenue |
(743)
|
(740)
|
(771)
|
|
Gross Profit |
1 510
N/A
|
1 632
+8%
|
1 752
+7%
|
|
Operating Income | ||||
Operating Expenses |
(1 184)
|
(1 250)
|
(1 305)
|
|
Selling, General & Administrative |
(1 184)
|
(1 250)
|
(1 305)
|
|
Other Operating Expenses |
(0)
|
0
|
0
|
|
Operating Income |
326
N/A
|
382
+17%
|
447
+17%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(7)
|
(6)
|
|
Pre-Tax Income |
321
N/A
|
372
+16%
|
438
+18%
|
|
Net Income | ||||
Tax Provision |
(134)
|
(151)
|
(172)
|
|
Income from Continuing Operations |
187
|
222
|
266
|
|
Net Income (Common) |
187
N/A
|
222
+18%
|
266
+20%
|
|
EPS (Diluted) |
16.24
N/A
|
19.24
+18%
|
20.74
+8%
|