AIN Holdings Inc
TSE:9627
Income Statement
Earnings Waterfall
AIN Holdings Inc
Revenue
|
391.2B
JPY
|
Cost of Revenue
|
-334B
JPY
|
Gross Profit
|
57.2B
JPY
|
Operating Expenses
|
-38.6B
JPY
|
Operating Income
|
18.6B
JPY
|
Other Expenses
|
-7.3B
JPY
|
Net Income
|
11.3B
JPY
|
Income Statement
AIN Holdings Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
165 932
N/A
|
170 226
+3%
|
172 366
+1%
|
175 422
+2%
|
180 578
+3%
|
187 905
+4%
|
196 698
+5%
|
206 610
+5%
|
220 907
+7%
|
234 844
+6%
|
240 516
+2%
|
244 763
+2%
|
247 548
+1%
|
248 110
+0%
|
256 386
+3%
|
263 608
+3%
|
266 054
+1%
|
268 386
+1%
|
267 304
0%
|
267 825
+0%
|
270 864
+1%
|
275 596
+2%
|
283 044
+3%
|
289 666
+2%
|
293 159
+1%
|
292 615
0%
|
291 617
0%
|
292 116
+0%
|
292 665
+0%
|
297 305
+2%
|
300 853
+1%
|
304 925
+1%
|
311 780
+2%
|
316 247
+1%
|
322 706
+2%
|
334 479
+4%
|
345 543
+3%
|
358 742
+4%
|
371 926
+4%
|
381 265
+3%
|
391 196
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(140 126)
|
(144 477)
|
(146 917)
|
(149 707)
|
(153 706)
|
(158 944)
|
(165 868)
|
(173 557)
|
(184 838)
|
(196 309)
|
(200 843)
|
(204 577)
|
(206 267)
|
(206 017)
|
(212 187)
|
(217 490)
|
(218 859)
|
(220 392)
|
(219 682)
|
(220 808)
|
(224 310)
|
(230 233)
|
(236 879)
|
(242 056)
|
(245 749)
|
(245 753)
|
(246 426)
|
(247 479)
|
(248 445)
|
(251 150)
|
(253 456)
|
(257 366)
|
(262 284)
|
(266 275)
|
(272 152)
|
(282 359)
|
(292 378)
|
(305 043)
|
(316 671)
|
(324 786)
|
(333 977)
|
|
Gross Profit |
25 806
N/A
|
25 749
0%
|
25 448
-1%
|
25 713
+1%
|
26 870
+4%
|
28 961
+8%
|
30 829
+6%
|
33 053
+7%
|
36 070
+9%
|
38 535
+7%
|
39 673
+3%
|
40 186
+1%
|
41 280
+3%
|
42 093
+2%
|
44 198
+5%
|
46 117
+4%
|
47 193
+2%
|
47 993
+2%
|
47 621
-1%
|
47 016
-1%
|
46 554
-1%
|
45 363
-3%
|
46 165
+2%
|
47 610
+3%
|
47 410
0%
|
46 862
-1%
|
45 191
-4%
|
44 637
-1%
|
44 220
-1%
|
46 155
+4%
|
47 397
+3%
|
47 559
+0%
|
49 496
+4%
|
49 972
+1%
|
50 554
+1%
|
52 120
+3%
|
53 165
+2%
|
53 699
+1%
|
55 255
+3%
|
56 479
+2%
|
57 219
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(15 429)
|
(15 635)
|
(16 012)
|
(16 383)
|
(16 754)
|
(17 509)
|
(18 374)
|
(19 929)
|
(22 122)
|
(23 916)
|
(25 484)
|
(26 420)
|
(27 076)
|
(27 529)
|
(27 953)
|
(28 236)
|
(27 911)
|
(28 371)
|
(28 511)
|
(29 029)
|
(29 332)
|
(29 296)
|
(29 627)
|
(29 920)
|
(30 805)
|
(30 794)
|
(31 880)
|
(32 996)
|
(33 786)
|
(35 223)
|
(35 018)
|
(34 778)
|
(35 163)
|
(34 833)
|
(35 273)
|
(35 973)
|
(36 555)
|
(37 695)
|
(38 394)
|
(38 510)
|
(38 595)
|
|
Selling, General & Administrative |
(15 430)
|
(13 307)
|
(16 013)
|
(16 384)
|
(16 753)
|
(14 972)
|
(18 374)
|
(19 929)
|
(22 123)
|
(20 573)
|
(25 483)
|
(26 419)
|
(27 075)
|
(23 410)
|
(27 953)
|
(28 236)
|
(27 912)
|
(23 826)
|
(28 510)
|
(29 029)
|
(29 331)
|
(24 487)
|
(29 627)
|
(29 919)
|
(30 804)
|
(25 785)
|
(31 880)
|
(32 996)
|
(33 786)
|
(29 799)
|
(35 015)
|
(34 776)
|
(35 162)
|
(29 465)
|
(35 274)
|
(35 972)
|
(36 552)
|
(31 908)
|
(38 392)
|
(38 509)
|
(38 595)
|
|
Depreciation & Amortization |
0
|
(2 329)
|
0
|
0
|
0
|
(2 537)
|
0
|
0
|
0
|
(3 343)
|
0
|
0
|
0
|
(4 120)
|
0
|
0
|
0
|
(4 545)
|
0
|
0
|
0
|
(4 808)
|
0
|
0
|
0
|
(5 008)
|
0
|
0
|
0
|
(5 423)
|
0
|
0
|
0
|
(5 367)
|
0
|
0
|
0
|
(5 786)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(3)
|
(1)
|
(2)
|
0
|
0
|
|
Operating Income |
10 377
N/A
|
10 114
-3%
|
9 437
-7%
|
9 331
-1%
|
10 117
+8%
|
11 452
+13%
|
12 454
+9%
|
13 123
+5%
|
13 947
+6%
|
14 619
+5%
|
14 191
-3%
|
13 768
-3%
|
14 206
+3%
|
14 563
+3%
|
16 246
+12%
|
17 882
+10%
|
19 283
+8%
|
19 623
+2%
|
19 110
-3%
|
17 987
-6%
|
17 222
-4%
|
16 067
-7%
|
16 538
+3%
|
17 690
+7%
|
16 605
-6%
|
16 068
-3%
|
13 311
-17%
|
11 641
-13%
|
10 434
-10%
|
10 932
+5%
|
12 379
+13%
|
12 781
+3%
|
14 333
+12%
|
15 139
+6%
|
15 281
+1%
|
16 147
+6%
|
16 610
+3%
|
16 004
-4%
|
16 861
+5%
|
17 969
+7%
|
18 624
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
164
|
105
|
101
|
92
|
73
|
131
|
13
|
6
|
(2)
|
141
|
145
|
134
|
136
|
293
|
82
|
84
|
93
|
130
|
1
|
(29)
|
(23)
|
8
|
(6)
|
29
|
34
|
39
|
41
|
39
|
39
|
116
|
107
|
115
|
111
|
133
|
62
|
55
|
74
|
92
|
56
|
66
|
52
|
|
Non-Reccuring Items |
3
|
(39)
|
(334)
|
(389)
|
(378)
|
(548)
|
(524)
|
(473)
|
(478)
|
(824)
|
(736)
|
(672)
|
(698)
|
(592)
|
(654)
|
(886)
|
(916)
|
(1 796)
|
(1 734)
|
(1 610)
|
(1 689)
|
(675)
|
(491)
|
(517)
|
(521)
|
(508)
|
(604)
|
(518)
|
(470)
|
(602)
|
(1 047)
|
(911)
|
(854)
|
(2 787)
|
(2 678)
|
(2 766)
|
(2 830)
|
(1 139)
|
(1 113)
|
(1 160)
|
(1 196)
|
|
Gain/Loss on Disposition of Assets |
(142)
|
(332)
|
(333)
|
(348)
|
(351)
|
(324)
|
(378)
|
(397)
|
(417)
|
0
|
(369)
|
(477)
|
(446)
|
(445)
|
(494)
|
(522)
|
(613)
|
(490)
|
(566)
|
(461)
|
(389)
|
(345)
|
(483)
|
(475)
|
(285)
|
(384)
|
(337)
|
(43)
|
0
|
(359)
|
26
|
(191)
|
(149)
|
(216)
|
(172)
|
(230)
|
(334)
|
(146)
|
(21)
|
75
|
139
|
|
Total Other Income |
455
|
419
|
425
|
459
|
417
|
122
|
298
|
201
|
245
|
13
|
462
|
669
|
672
|
489
|
628
|
554
|
567
|
386
|
500
|
529
|
596
|
569
|
716
|
668
|
587
|
715
|
911
|
896
|
1 166
|
1 680
|
1 522
|
1 513
|
1 160
|
856
|
924
|
1 020
|
976
|
1 071
|
1 045
|
1 194
|
1 186
|
|
Pre-Tax Income |
10 857
N/A
|
10 266
-5%
|
9 297
-9%
|
9 146
-2%
|
9 880
+8%
|
10 832
+10%
|
11 865
+10%
|
12 460
+5%
|
13 294
+7%
|
13 950
+5%
|
13 693
-2%
|
13 423
-2%
|
13 872
+3%
|
14 308
+3%
|
15 810
+11%
|
17 114
+8%
|
18 415
+8%
|
17 853
-3%
|
17 311
-3%
|
16 416
-5%
|
15 717
-4%
|
15 624
-1%
|
16 274
+4%
|
17 395
+7%
|
16 420
-6%
|
15 930
-3%
|
13 322
-16%
|
12 015
-10%
|
11 169
-7%
|
11 767
+5%
|
12 987
+10%
|
13 307
+2%
|
14 601
+10%
|
13 125
-10%
|
13 417
+2%
|
14 226
+6%
|
14 496
+2%
|
15 882
+10%
|
16 828
+6%
|
18 144
+8%
|
18 805
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5 175)
|
(4 933)
|
(4 468)
|
(4 178)
|
(4 332)
|
(4 572)
|
(5 073)
|
(5 419)
|
(5 982)
|
(5 988)
|
(5 910)
|
(5 926)
|
(6 032)
|
(6 351)
|
(7 098)
|
(7 591)
|
(7 968)
|
(7 322)
|
(7 054)
|
(6 669)
|
(6 339)
|
(6 564)
|
(6 823)
|
(7 337)
|
(7 011)
|
(6 729)
|
(5 522)
|
(4 828)
|
(4 541)
|
(5 079)
|
(5 830)
|
(5 902)
|
(6 236)
|
(6 025)
|
(5 917)
|
(6 657)
|
(6 999)
|
(6 638)
|
(7 151)
|
(7 452)
|
(7 466)
|
|
Income from Continuing Operations |
5 682
|
5 333
|
4 829
|
4 968
|
5 549
|
6 261
|
6 792
|
7 041
|
7 312
|
7 962
|
7 782
|
7 495
|
7 838
|
7 957
|
8 709
|
9 520
|
10 444
|
10 530
|
10 257
|
9 748
|
9 379
|
9 060
|
9 451
|
10 058
|
9 409
|
9 201
|
7 800
|
7 187
|
6 628
|
6 688
|
7 157
|
7 405
|
8 365
|
7 100
|
7 500
|
7 569
|
7 497
|
9 244
|
9 677
|
10 692
|
11 339
|
|
Income to Minority Interest |
(14)
|
(74)
|
(83)
|
(83)
|
(101)
|
(64)
|
(66)
|
(74)
|
(57)
|
(44)
|
(28)
|
(19)
|
(14)
|
(7)
|
(12)
|
(9)
|
(4)
|
37
|
40
|
38
|
37
|
(30)
|
(32)
|
(43)
|
(49)
|
(21)
|
(14)
|
0
|
17
|
9
|
2
|
0
|
(13)
|
(8)
|
(12)
|
(10)
|
(7)
|
(9)
|
(6)
|
(4)
|
(2)
|
|
Net Income (Common) |
5 669
N/A
|
5 259
-7%
|
4 746
-10%
|
4 885
+3%
|
5 447
+12%
|
6 197
+14%
|
6 726
+9%
|
6 967
+4%
|
7 256
+4%
|
7 917
+9%
|
7 755
-2%
|
7 477
-4%
|
7 824
+5%
|
7 949
+2%
|
8 699
+9%
|
9 513
+9%
|
10 443
+10%
|
10 567
+1%
|
10 298
-3%
|
9 788
-5%
|
9 417
-4%
|
9 029
-4%
|
9 418
+4%
|
10 012
+6%
|
9 358
-7%
|
9 179
-2%
|
7 785
-15%
|
7 187
-8%
|
6 644
-8%
|
6 697
+1%
|
7 160
+7%
|
7 405
+3%
|
8 353
+13%
|
7 092
-15%
|
7 487
+6%
|
7 558
+1%
|
7 489
-1%
|
9 234
+23%
|
9 670
+5%
|
10 687
+11%
|
11 336
+6%
|
|
EPS (Diluted) |
177.15
N/A
|
164.34
-7%
|
148.31
-10%
|
152.65
+3%
|
170.21
+12%
|
195.45
+15%
|
210.18
+8%
|
217.71
+4%
|
226.75
+4%
|
249.69
+10%
|
242.34
-3%
|
233.65
-4%
|
244.5
+5%
|
250.71
+3%
|
271.84
+8%
|
279.79
+3%
|
298.37
+7%
|
310.08
+4%
|
294.22
-5%
|
276.28
-6%
|
265.81
-4%
|
254.86
-4%
|
265.84
+4%
|
282.61
+6%
|
264.15
-7%
|
259.09
-2%
|
219.74
-15%
|
202.87
-8%
|
187.54
-8%
|
189.03
+1%
|
202.86
+7%
|
210.2
+4%
|
237.56
+13%
|
201.46
-15%
|
213.13
+6%
|
215.14
+1%
|
213.19
-1%
|
262.86
+23%
|
275.26
+5%
|
304.21
+11%
|
322.68
+6%
|