Asahi Intelligence Service Co Ltd
TSE:9799
Asahi Intelligence Service Co Ltd
TSE:9799
Price:
1 411 JPY
-2.01%
Market Closed
Updated:
May 5, 2024
Income Statement
Earnings Waterfall
Asahi Intelligence Service Co Ltd
Asahi Intelligence Service Co Ltd
|
Revenue
|
14.5B
JPY
|
|
Cost of Revenue
|
-11.4B
JPY
|
|
Gross Profit
|
3.1B
JPY
|
|
Operating Expenses
|
-1.7B
JPY
|
|
Operating Income
|
1.4B
JPY
|
|
Other Expenses
|
-429.9m
JPY
|
|
Net Income
|
985.2m
JPY
|
Income Statement
Asahi Intelligence Service Co Ltd
Asahi Intelligence Service Co Ltd
Currency: JPY
| 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
9 164
N/A
|
9 281
+1%
|
9 397
+1%
|
9 438
+0%
|
9 470
+0%
|
9 507
+0%
|
9 550
+0%
|
9 639
+1%
|
9 716
+1%
|
9 791
+1%
|
9 909
+1%
|
10 017
+1%
|
10 083
+1%
|
10 226
+1%
|
10 299
+1%
|
10 402
+1%
|
10 523
+1%
|
10 635
+1%
|
10 770
+1%
|
10 946
+2%
|
11 101
+1%
|
11 313
+2%
|
11 468
+1%
|
11 671
+2%
|
11 877
+2%
|
12 056
+2%
|
12 157
+1%
|
12 149
0%
|
12 184
+0%
|
12 282
+1%
|
12 439
+1%
|
12 649
+2%
|
12 771
+1%
|
12 971
+2%
|
13 032
+0%
|
13 409
+3%
|
13 675
+2%
|
13 861
+1%
|
14 186
+2%
|
14 303
+1%
|
14 548
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 324)
|
(7 351)
|
(7 431)
|
(7 463)
|
(7 513)
|
(7 511)
|
(7 519)
|
(7 596)
|
(7 595)
|
(7 662)
|
(7 743)
|
(7 832)
|
(7 892)
|
(7 958)
|
(8 005)
|
(8 061)
|
(8 136)
|
(8 265)
|
(8 368)
|
(8 483)
|
(8 552)
|
(8 731)
|
(8 857)
|
(9 004)
|
(9 171)
|
(9 321)
|
(9 430)
|
(9 477)
|
(9 557)
|
(9 602)
|
(9 694)
|
(9 865)
|
(9 969)
|
(10 191)
|
(10 287)
|
(10 540)
|
(10 768)
|
(10 892)
|
(11 168)
|
(11 271)
|
(11 428)
|
|
| Gross Profit |
1 840
N/A
|
1 930
+5%
|
1 966
+2%
|
1 974
+0%
|
1 957
-1%
|
1 997
+2%
|
2 031
+2%
|
2 043
+1%
|
2 122
+4%
|
2 129
+0%
|
2 167
+2%
|
2 185
+1%
|
2 191
+0%
|
2 267
+3%
|
2 295
+1%
|
2 341
+2%
|
2 387
+2%
|
2 369
-1%
|
2 403
+1%
|
2 463
+3%
|
2 550
+4%
|
2 582
+1%
|
2 611
+1%
|
2 667
+2%
|
2 706
+1%
|
2 735
+1%
|
2 727
0%
|
2 672
-2%
|
2 628
-2%
|
2 680
+2%
|
2 745
+2%
|
2 783
+1%
|
2 801
+1%
|
2 780
-1%
|
2 745
-1%
|
2 869
+4%
|
2 907
+1%
|
2 968
+2%
|
3 018
+2%
|
3 033
+0%
|
3 120
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 387)
|
(1 391)
|
(1 381)
|
(1 388)
|
(1 386)
|
(1 390)
|
(1 391)
|
(1 405)
|
(1 404)
|
(1 423)
|
(1 436)
|
(1 441)
|
(1 439)
|
(1 436)
|
(1 427)
|
(1 415)
|
(1 413)
|
(1 444)
|
(1 475)
|
(1 494)
|
(1 523)
|
(1 528)
|
(1 541)
|
(1 535)
|
(1 545)
|
(1 556)
|
(1 534)
|
(1 526)
|
(1 506)
|
(1 470)
|
(1 467)
|
(1 477)
|
(1 492)
|
(1 532)
|
(1 578)
|
(1 613)
|
(1 648)
|
(1 656)
|
(1 678)
|
(1 693)
|
(1 705)
|
|
| Selling, General & Administrative |
(1 387)
|
(1 375)
|
(1 398)
|
(1 387)
|
(1 386)
|
(1 374)
|
(1 391)
|
(1 405)
|
(1 404)
|
(1 408)
|
(1 436)
|
(1 441)
|
(1 439)
|
(1 425)
|
(1 421)
|
(1 420)
|
(1 413)
|
(1 433)
|
(1 475)
|
(1 495)
|
(1 523)
|
(1 516)
|
(1 541)
|
(1 535)
|
(1 545)
|
(1 543)
|
(1 528)
|
(1 526)
|
(1 506)
|
(1 456)
|
(1 467)
|
(1 477)
|
(1 492)
|
(1 520)
|
(1 578)
|
(1 613)
|
(1 648)
|
(1 642)
|
(1 670)
|
(1 685)
|
(1 704)
|
|
| Depreciation & Amortization |
0
|
(16)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(6)
|
5
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(9)
|
(9)
|
(0)
|
|
| Operating Income |
453
N/A
|
539
+19%
|
585
+9%
|
587
+0%
|
571
-3%
|
606
+6%
|
639
+5%
|
638
0%
|
718
+12%
|
706
-2%
|
731
+3%
|
744
+2%
|
753
+1%
|
831
+10%
|
868
+4%
|
927
+7%
|
974
+5%
|
926
-5%
|
928
+0%
|
968
+4%
|
1 027
+6%
|
1 054
+3%
|
1 070
+2%
|
1 132
+6%
|
1 161
+2%
|
1 179
+2%
|
1 194
+1%
|
1 146
-4%
|
1 122
-2%
|
1 210
+8%
|
1 278
+6%
|
1 307
+2%
|
1 310
+0%
|
1 248
-5%
|
1 168
-6%
|
1 256
+8%
|
1 259
+0%
|
1 312
+4%
|
1 340
+2%
|
1 339
0%
|
1 415
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
9
|
19
|
14
|
5
|
4
|
6
|
6
|
6
|
8
|
9
|
8
|
8
|
7
|
6
|
5
|
6
|
5
|
4
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
9
|
5
|
6
|
7
|
14
|
4
|
4
|
5
|
16
|
17
|
19
|
22
|
|
| Non-Reccuring Items |
17
|
17
|
0
|
0
|
0
|
(0)
|
5
|
5
|
5
|
5
|
0
|
(12)
|
(6)
|
(6)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(5)
|
(9)
|
0
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
13
|
9
|
7
|
7
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
17
|
7
|
16
|
17
|
18
|
15
|
10
|
9
|
7
|
6
|
10
|
10
|
5
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
7
|
7
|
16
|
15
|
19
|
19
|
9
|
3
|
14
|
27
|
27
|
17
|
18
|
6
|
6
|
|
| Pre-Tax Income |
496
N/A
|
582
+17%
|
615
+6%
|
608
-1%
|
593
-3%
|
627
+6%
|
660
+5%
|
658
0%
|
737
+12%
|
731
-1%
|
749
+2%
|
750
+0%
|
772
+3%
|
844
+9%
|
883
+5%
|
941
+7%
|
978
+4%
|
931
-5%
|
935
+0%
|
976
+4%
|
1 035
+6%
|
1 061
+3%
|
1 074
+1%
|
1 136
+6%
|
1 166
+3%
|
1 181
+1%
|
1 208
+2%
|
1 155
-4%
|
1 141
-1%
|
1 234
+8%
|
1 302
+5%
|
1 332
+2%
|
1 326
0%
|
1 265
-5%
|
1 185
-6%
|
1 286
+9%
|
1 282
0%
|
1 337
+4%
|
1 375
+3%
|
1 364
-1%
|
1 442
+6%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(190)
|
(223)
|
(234)
|
(231)
|
(226)
|
(237)
|
(247)
|
(241)
|
(261)
|
(242)
|
(247)
|
(243)
|
(242)
|
(240)
|
(253)
|
(274)
|
(292)
|
(281)
|
(282)
|
(294)
|
(312)
|
(300)
|
(304)
|
(323)
|
(332)
|
(374)
|
(382)
|
(366)
|
(361)
|
(391)
|
(412)
|
(421)
|
(419)
|
(402)
|
(377)
|
(409)
|
(407)
|
(424)
|
(436)
|
(433)
|
(457)
|
|
| Income from Continuing Operations |
306
|
359
|
382
|
377
|
367
|
390
|
413
|
417
|
476
|
489
|
502
|
507
|
530
|
604
|
631
|
667
|
686
|
650
|
654
|
682
|
724
|
762
|
771
|
813
|
835
|
808
|
826
|
790
|
780
|
843
|
890
|
911
|
907
|
863
|
808
|
877
|
874
|
912
|
939
|
931
|
985
|
|
| Net Income (Common) |
306
N/A
|
359
+17%
|
382
+6%
|
377
-1%
|
367
-3%
|
390
+6%
|
413
+6%
|
417
+1%
|
476
+14%
|
489
+3%
|
502
+3%
|
507
+1%
|
530
+5%
|
604
+14%
|
631
+4%
|
667
+6%
|
686
+3%
|
650
-5%
|
654
+1%
|
682
+4%
|
724
+6%
|
762
+5%
|
771
+1%
|
813
+6%
|
835
+3%
|
808
-3%
|
826
+2%
|
790
-4%
|
780
-1%
|
843
+8%
|
890
+6%
|
911
+2%
|
907
0%
|
863
-5%
|
808
-6%
|
877
+9%
|
874
0%
|
912
+4%
|
939
+3%
|
931
-1%
|
985
+6%
|
|
| EPS (Diluted) |
39.21
N/A
|
44.87
+14%
|
48.91
+9%
|
48.3
-1%
|
47.02
-3%
|
50.07
+6%
|
52.96
+6%
|
53.51
+1%
|
61.03
+14%
|
62.85
+3%
|
64.34
+2%
|
64.94
+1%
|
67.94
+5%
|
77.59
+14%
|
80.85
+4%
|
85.56
+6%
|
87.92
+3%
|
83.61
-5%
|
83.79
+0%
|
87.46
+4%
|
93.08
+6%
|
97.98
+5%
|
99.16
+1%
|
104.64
+6%
|
107.39
+3%
|
103.91
-3%
|
106.24
+2%
|
101.63
-4%
|
100.35
-1%
|
108.51
+8%
|
114.48
+6%
|
117.16
+2%
|
116.68
0%
|
111.04
-5%
|
103.92
-6%
|
112.88
+9%
|
112.49
0%
|
117.4
+4%
|
120.77
+3%
|
119.82
-1%
|
126.76
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
