Visional Inc
TSE:4194
Visional Inc
TSE:4194
Price:
7 479
JPY
1.26%
Market Closed
Market Cap:
¥300.8B
Income Statement
Earnings Waterfall
Visional Inc
Visional Inc
Income Statement
Visional Inc
Visional Inc
Currency: JPY
| Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Revenue |
38 268
N/A
|
36 201
-5%
|
39 981
+10%
|
43 954
+10%
|
47 602
+8%
|
50 687
+6%
|
53 611
+6%
|
56 273
+5%
|
59 112
+5%
|
61 302
+4%
|
63 658
+4%
|
66 146
+4%
|
68 786
+4%
|
71 644
+4%
|
76 069
+6%
|
80 161
+5%
|
84 802
+6%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(5 303)
|
(5 154)
|
(5 213)
|
(5 802)
|
(6 119)
|
(6 346)
|
(6 049)
|
(5 815)
|
(5 507)
|
(5 220)
|
(5 464)
|
(5 718)
|
(6 057)
|
(6 383)
|
(6 757)
|
(7 262)
|
(7 871)
|
|
| Gross Profit |
32 965
N/A
|
31 047
-6%
|
34 768
+12%
|
38 152
+10%
|
41 483
+9%
|
44 341
+7%
|
47 562
+7%
|
50 458
+6%
|
53 605
+6%
|
56 082
+5%
|
58 194
+4%
|
60 428
+4%
|
62 729
+4%
|
65 261
+4%
|
69 312
+6%
|
72 899
+5%
|
76 931
+6%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(28 061)
|
(26 094)
|
(28 300)
|
(29 870)
|
(32 002)
|
(34 299)
|
(36 496)
|
(37 233)
|
(39 130)
|
(38 891)
|
(39 668)
|
(42 591)
|
(43 942)
|
(46 991)
|
(49 261)
|
(51 457)
|
(53 889)
|
|
| Selling, General & Administrative |
(28 060)
|
(26 094)
|
(28 300)
|
(29 764)
|
(32 001)
|
(34 296)
|
(36 493)
|
(37 090)
|
(39 126)
|
(38 890)
|
(39 668)
|
(42 583)
|
(44 393)
|
(46 991)
|
(49 260)
|
(51 456)
|
(53 872)
|
|
| Research & Development |
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
0
|
0
|
(1)
|
0
|
(3)
|
(3)
|
(2)
|
(4)
|
(1)
|
0
|
0
|
451
|
0
|
0
|
(1)
|
(17)
|
|
| Operating Income |
4 904
N/A
|
4 953
+1%
|
6 468
+31%
|
8 282
+28%
|
9 481
+14%
|
10 042
+6%
|
11 066
+10%
|
13 225
+20%
|
14 475
+9%
|
17 191
+19%
|
18 526
+8%
|
17 837
-4%
|
18 787
+5%
|
18 270
-3%
|
20 051
+10%
|
21 442
+7%
|
23 042
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
375
|
319
|
318
|
316
|
313
|
314
|
315
|
317
|
316
|
315
|
314
|
314
|
318
|
318
|
318
|
306
|
304
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
3
|
6
|
4
|
4
|
1
|
0
|
452
|
476
|
452
|
0
|
0
|
(4)
|
(16)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(368)
|
(373)
|
80
|
116
|
114
|
284
|
332
|
832
|
987
|
893
|
847
|
325
|
247
|
514
|
616
|
968
|
1 906
|
|
| Pre-Tax Income |
4 911
N/A
|
4 899
0%
|
6 866
+40%
|
8 717
+27%
|
9 914
+14%
|
10 646
+7%
|
11 719
+10%
|
14 377
+23%
|
15 780
+10%
|
18 851
+19%
|
20 163
+7%
|
18 928
-6%
|
19 352
+2%
|
19 102
-1%
|
20 981
+10%
|
22 700
+8%
|
25 252
+11%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(1 709)
|
(1 722)
|
(2 449)
|
(2 864)
|
(3 305)
|
(3 484)
|
(3 702)
|
(4 448)
|
(4 894)
|
(5 854)
|
(6 186)
|
(5 933)
|
(5 787)
|
(5 750)
|
(6 457)
|
(6 638)
|
(7 735)
|
|
| Income from Continuing Operations |
3 202
|
3 177
|
4 417
|
5 853
|
6 609
|
7 162
|
8 017
|
9 929
|
10 886
|
12 997
|
13 977
|
12 995
|
13 565
|
13 352
|
14 524
|
16 062
|
17 517
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(13)
|
(25)
|
(58)
|
(110)
|
(135)
|
|
| Net Income (Common) |
3 200
N/A
|
3 176
-1%
|
4 415
+39%
|
5 852
+33%
|
6 609
+13%
|
7 160
+8%
|
8 016
+12%
|
9 928
+24%
|
10 884
+10%
|
12 996
+19%
|
13 973
+8%
|
12 990
-7%
|
13 552
+4%
|
13 327
-2%
|
14 464
+9%
|
15 950
+10%
|
17 379
+9%
|
|
| EPS (Diluted) |
76.63
N/A
|
75.92
-1%
|
105.95
+40%
|
140.33
+32%
|
158.56
+13%
|
172.35
+9%
|
193.49
+12%
|
239.07
+24%
|
262.5
+10%
|
316.97
+21%
|
340.8
+8%
|
313.74
-8%
|
327.5
+4%
|
322.65
-1%
|
349.35
+8%
|
385.86
+10%
|
420.8
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
