EM Systems Co Ltd
TSE:4820

Watchlist Manager
EM Systems Co Ltd Logo
EM Systems Co Ltd
TSE:4820
Watchlist
Price: 717 JPY -0.83% Market Closed
Market Cap: 50.3B JPY
Have any thoughts about
EM Systems Co Ltd?
Write Note

Income Statement

Earnings Waterfall
EM Systems Co Ltd

Revenue
21.5B JPY
Cost of Revenue
-10.9B JPY
Gross Profit
10.6B JPY
Operating Expenses
-8.2B JPY
Operating Income
2.4B JPY
Other Expenses
-249m JPY
Net Income
2.2B JPY

Income Statement
EM Systems Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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 Mar-2024 Jun-2024
Revenue
Revenue
11 652
N/A
11 553
-1%
11 385
-1%
11 257
-1%
11 586
+3%
12 374
+7%
12 890
+4%
13 199
+2%
13 456
+2%
13 472
+0%
13 545
+1%
13 676
+1%
13 764
+1%
14 027
+2%
14 281
+2%
13 953
-2%
14 032
+1%
13 674
-3%
13 122
-4%
13 133
+0%
13 225
+1%
13 625
+3%
13 826
+1%
14 023
+1%
13 667
-3%
13 260
-3%
9 660
-27%
12 954
+34%
13 404
+3%
13 723
+2%
14 436
+5%
15 127
+5%
15 928
+5%
16 541
+4%
16 919
+2%
17 811
+5%
18 573
+4%
19 626
+6%
20 355
+4%
21 049
+3%
21 526
+2%
Gross Profit
Cost of Revenue
(5 246)
(5 221)
(5 215)
(4 992)
(5 087)
(5 606)
(5 824)
(6 119)
(6 164)
(5 981)
(5 984)
(6 062)
(6 093)
(6 191)
(6 313)
(6 077)
(6 116)
(5 902)
(5 619)
(5 723)
(5 846)
(6 375)
(6 625)
(6 971)
(6 942)
(6 610)
(4 757)
(6 423)
(6 848)
(7 052)
(7 345)
(7 609)
(7 845)
(8 208)
(8 644)
(8 946)
(9 553)
(10 180)
(10 433)
(10 850)
(10 900)
Gross Profit
6 406
N/A
6 332
-1%
6 170
-3%
6 265
+2%
6 499
+4%
6 768
+4%
7 066
+4%
7 080
+0%
7 292
+3%
7 491
+3%
7 561
+1%
7 614
+1%
7 671
+1%
7 836
+2%
7 968
+2%
7 876
-1%
7 916
+1%
7 772
-2%
7 503
-3%
7 410
-1%
7 379
0%
7 250
-2%
7 201
-1%
7 052
-2%
6 725
-5%
6 650
-1%
4 903
-26%
6 531
+33%
6 556
+0%
6 671
+2%
7 091
+6%
7 518
+6%
8 083
+8%
8 333
+3%
8 275
-1%
8 865
+7%
9 020
+2%
9 446
+5%
9 922
+5%
10 199
+3%
10 626
+4%
Operating Income
Operating Expenses
(4 807)
(4 976)
(5 034)
(5 033)
(5 086)
(5 153)
(5 144)
(5 334)
(5 091)
(5 167)
(5 071)
(5 017)
(5 017)
(4 878)
(4 829)
(4 813)
(4 743)
(4 750)
(4 741)
(4 788)
(4 897)
(5 132)
(5 328)
(5 469)
(5 424)
(5 179)
(3 866)
(5 172)
(5 199)
(5 314)
(5 221)
(5 291)
(5 435)
(5 522)
(5 880)
(6 298)
(6 841)
(7 360)
(7 592)
(8 000)
(8 219)
Selling, General & Administrative
(4 807)
(4 973)
(5 033)
(4 790)
(5 083)
(5 153)
(5 142)
(4 953)
(5 090)
(5 165)
(5 070)
(4 788)
(5 018)
(4 879)
(4 829)
(4 598)
(4 742)
(4 748)
(4 741)
(4 624)
(4 895)
(5 133)
(5 327)
(5 259)
(5 424)
(5 177)
(3 743)
(5 170)
(5 197)
(5 312)
(5 035)
(5 289)
(5 435)
(5 521)
(5 709)
(6 297)
(6 839)
(7 360)
(7 278)
(7 999)
(8 218)
Research & Development
0
0
0
(1)
0
0
0
0
0
0
0
(34)
0
0
0
(42)
0
0
0
(13)
0
0
0
(48)
0
0
(18)
0
0
0
(20)
0
0
0
0
0
0
0
(8)
0
0
Depreciation & Amortization
0
0
0
(241)
0
0
0
(380)
0
0
0
(195)
0
0
0
(173)
0
0
0
(150)
0
0
0
(161)
0
0
(104)
0
0
0
(164)
0
0
0
(170)
0
0
0
(305)
0
0
Other Operating Expenses
0
(2)
(1)
0
(3)
0
(2)
(1)
(1)
0
(1)
0
0
0
0
0
(1)
(2)
(1)
(1)
(3)
0
(1)
(1)
0
0
(1)
(2)
(2)
0
(2)
(2)
0
(1)
(1)
(1)
0
0
(1)
(1)
(1)
Operating Income
1 599
N/A
1 357
-15%
1 137
-16%
1 232
+8%
1 413
+15%
1 615
+14%
1 922
+19%
1 746
-9%
2 201
+26%
2 324
+6%
2 490
+7%
2 597
+4%
2 654
+2%
2 958
+11%
3 139
+6%
3 063
-2%
3 173
+4%
3 022
-5%
2 762
-9%
2 622
-5%
2 482
-5%
2 118
-15%
1 873
-12%
1 583
-15%
1 301
-18%
1 471
+13%
1 037
-30%
1 359
+31%
1 357
0%
1 357
N/A
1 870
+38%
2 227
+19%
2 648
+19%
2 811
+6%
2 395
-15%
2 567
+7%
2 179
-15%
2 086
-4%
2 330
+12%
2 199
-6%
2 407
+9%
Pre-Tax Income
Interest Income Expense
18
9
(1)
(12)
203
204
216
262
38
38
28
(15)
(13)
(9)
(6)
(5)
(3)
(3)
(2)
(1)
(1)
0
0
0
0
0
1
1
2
2
192
(2)
(66)
(133)
(210)
(243)
(179)
(112)
(26)
10
11
Non-Reccuring Items
(20)
(21)
(21)
(65)
(71)
(65)
(65)
(108)
(215)
(219)
(220)
(7)
(15)
(34)
(32)
(37)
(29)
(28)
(28)
(218)
(218)
(193)
(193)
(48)
(33)
(38)
11
10
(5)
(5)
(8)
(7)
(7)
(7)
(2)
(143)
(152)
(120)
(118)
(2)
(15)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
15
0
0
0
12
0
0
12
0
0
0
0
0
0
0
40
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
0
Total Other Income
602
577
565
482
461
459
457
549
568
578
584
581
610
621
640
560
565
573
568
627
629
625
629
596
582
584
431
597
760
753
545
758
606
625
606
604
582
560
565
572
596
Pre-Tax Income
2 199
N/A
1 921
-13%
1 679
-13%
1 637
-3%
2 006
+23%
2 213
+10%
2 530
+14%
2 449
-3%
2 592
+6%
2 721
+5%
2 882
+6%
3 171
+10%
3 236
+2%
3 536
+9%
3 741
+6%
3 593
-4%
3 706
+3%
3 564
-4%
3 312
-7%
3 030
-9%
2 892
-5%
2 550
-12%
2 309
-9%
2 131
-8%
1 850
-13%
2 017
+9%
1 520
-25%
1 967
+29%
2 114
+7%
2 107
0%
2 599
+23%
2 976
+15%
3 181
+7%
3 296
+4%
2 789
-15%
2 785
0%
2 430
-13%
2 413
-1%
2 750
+14%
2 778
+1%
2 998
+8%
Net Income
Tax Provision
(820)
(702)
(625)
(672)
(780)
(822)
(902)
(827)
(885)
(947)
(1 026)
(1 055)
(1 065)
(1 162)
(1 201)
(1 223)
(1 264)
(1 211)
(1 128)
(1 058)
(1 017)
(914)
(841)
(738)
(631)
(684)
(465)
(614)
(677)
(616)
(787)
(903)
(968)
(1 093)
(914)
(959)
(851)
(811)
(766)
(719)
(796)
Income from Continuing Operations
1 379
1 220
1 055
965
1 226
1 391
1 628
1 622
1 707
1 774
1 856
2 116
2 171
2 374
2 540
2 370
2 442
2 353
2 184
1 972
1 875
1 636
1 468
1 393
1 219
1 333
1 055
1 353
1 437
1 491
1 812
2 073
2 213
2 203
1 875
1 826
1 579
1 602
1 984
2 059
2 202
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6
7
13
19
17
20
18
18
18
15
14
6
(21)
(34)
(42)
Net Income (Common)
1 378
N/A
1 218
-12%
1 054
-13%
965
-8%
1 226
+27%
1 392
+14%
1 627
+17%
1 621
0%
1 705
+5%
1 773
+4%
1 855
+5%
2 116
+14%
2 172
+3%
2 373
+9%
2 541
+7%
2 369
-7%
2 441
+3%
2 352
-4%
2 183
-7%
1 971
-10%
1 873
-5%
1 636
-13%
1 467
-10%
1 393
-5%
1 219
-12%
1 333
+9%
1 062
-20%
1 361
+28%
1 452
+7%
1 511
+4%
1 829
+21%
2 093
+14%
2 231
+7%
2 222
0%
1 893
-15%
1 841
-3%
1 593
-13%
1 606
+1%
1 962
+22%
2 022
+3%
2 158
+7%
EPS (Diluted)
21.26
N/A
18.88
-11%
16.36
-13%
14.85
-9%
17.51
+18%
19.88
+14%
23.2
+17%
23.12
0%
24.18
+5%
25.07
+4%
26.16
+4%
29.88
+14%
30.5
+2%
33.28
+9%
35.63
+7%
33.28
-7%
34.18
+3%
32.35
-5%
30.41
-6%
27.45
-10%
26.26
-4%
22.88
-13%
20.45
-11%
19.46
-5%
17.02
-13%
18.64
+10%
14.87
-20%
19.1
+28%
20.36
+7%
21.16
+4%
25.64
+21%
29.4
+15%
31.33
+7%
31.35
+0%
26.65
-15%
25.97
-3%
22.48
-13%
22.65
+1%
27.67
+22%
28.56
+3%
30.62
+7%

See Also

Discover More