Eat&Holdings Co Ltd
TSE:2882
Eat&Holdings Co Ltd
TSE:2882
Price:
1 984 JPY
-0.35%
Market Closed
Updated:
May 7, 2024
Income Statement
Earnings Waterfall
Eat&Holdings Co Ltd
Eat&Holdings Co Ltd
|
Revenue
|
35.9B
JPY
|
|
Cost of Revenue
|
-21.6B
JPY
|
|
Gross Profit
|
14.3B
JPY
|
|
Operating Expenses
|
-13.3B
JPY
|
|
Operating Income
|
1.1B
JPY
|
|
Other Expenses
|
-1.2B
JPY
|
|
Net Income
|
-106m
JPY
|
Income Statement
Eat&Holdings Co Ltd
Eat&Holdings Co Ltd
Currency: JPY
| 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 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
20 062
N/A
|
20 138
+0%
|
20 264
+1%
|
20 429
+1%
|
20 801
+2%
|
21 108
+1%
|
21 595
+2%
|
22 367
+4%
|
23 005
+3%
|
23 924
+4%
|
24 686
+3%
|
25 666
+4%
|
26 304
+2%
|
26 879
+2%
|
27 304
+2%
|
27 634
+1%
|
28 166
+2%
|
28 492
+1%
|
28 829
+1%
|
29 119
+1%
|
29 164
+0%
|
29 403
+1%
|
29 765
+1%
|
29 938
+1%
|
30 362
+1%
|
29 852
-2%
|
29 121
-2%
|
28 826
-1%
|
25 964
-10%
|
26 739
+3%
|
27 205
+2%
|
27 712
+2%
|
30 881
+11%
|
31 787
+3%
|
32 206
+1%
|
32 536
+1%
|
33 033
+2%
|
33 674
+2%
|
34 693
+3%
|
35 620
+3%
|
35 922
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12 954)
|
(12 938)
|
(12 995)
|
(13 200)
|
(13 539)
|
(13 753)
|
(13 996)
|
(14 361)
|
(14 736)
|
(15 137)
|
(15 404)
|
(15 857)
|
(16 051)
|
(16 323)
|
(16 540)
|
(16 720)
|
(16 913)
|
(17 152)
|
(17 321)
|
(17 430)
|
(17 413)
|
(17 531)
|
(17 795)
|
(17 891)
|
(18 235)
|
(18 090)
|
(17 601)
|
(17 437)
|
(15 743)
|
(15 923)
|
(16 218)
|
(16 433)
|
(18 297)
|
(18 929)
|
(19 064)
|
(19 281)
|
(19 657)
|
(20 116)
|
(20 944)
|
(21 543)
|
(21 596)
|
|
| Gross Profit |
7 108
N/A
|
7 200
+1%
|
7 269
+1%
|
7 229
-1%
|
7 262
+0%
|
7 355
+1%
|
7 598
+3%
|
8 006
+5%
|
8 269
+3%
|
8 787
+6%
|
9 283
+6%
|
9 809
+6%
|
10 253
+5%
|
10 556
+3%
|
10 764
+2%
|
10 915
+1%
|
11 254
+3%
|
11 339
+1%
|
11 508
+1%
|
11 689
+2%
|
11 752
+1%
|
11 872
+1%
|
11 970
+1%
|
12 048
+1%
|
12 127
+1%
|
11 762
-3%
|
11 520
-2%
|
11 389
-1%
|
10 221
-10%
|
10 816
+6%
|
10 987
+2%
|
11 279
+3%
|
12 584
+12%
|
12 858
+2%
|
13 142
+2%
|
13 255
+1%
|
13 376
+1%
|
13 558
+1%
|
13 749
+1%
|
14 077
+2%
|
14 326
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 158)
|
(6 592)
|
(6 561)
|
(6 790)
|
(6 978)
|
(7 072)
|
(7 284)
|
(7 435)
|
(7 741)
|
(8 416)
|
(8 735)
|
(9 285)
|
(9 645)
|
(9 874)
|
(10 011)
|
(10 148)
|
(10 483)
|
(10 558)
|
(10 693)
|
(10 865)
|
(10 917)
|
(10 997)
|
(11 087)
|
(11 172)
|
(11 317)
|
(11 242)
|
(11 182)
|
(10 999)
|
(9 960)
|
(10 214)
|
(10 392)
|
(10 656)
|
(11 750)
|
(11 965)
|
(12 117)
|
(12 315)
|
(12 461)
|
(12 600)
|
(12 776)
|
(13 089)
|
(13 267)
|
|
| Selling, General & Administrative |
(6 158)
|
(6 431)
|
(6 561)
|
(6 790)
|
(6 690)
|
(7 072)
|
(7 284)
|
(7 435)
|
(7 376)
|
(8 209)
|
(8 735)
|
(9 285)
|
(9 645)
|
(9 874)
|
(10 011)
|
(10 148)
|
(10 483)
|
(10 558)
|
(10 693)
|
(10 865)
|
(10 917)
|
(10 997)
|
(11 087)
|
(11 172)
|
(11 317)
|
(11 242)
|
(11 182)
|
(10 999)
|
(9 960)
|
(10 213)
|
(10 392)
|
(10 656)
|
(11 748)
|
(11 963)
|
(12 114)
|
(12 312)
|
(12 460)
|
(12 600)
|
(12 775)
|
(13 087)
|
(13 266)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(365)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(161)
|
0
|
0
|
(289)
|
0
|
0
|
0
|
(0)
|
(207)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
|
| Operating Income |
950
N/A
|
608
-36%
|
707
+16%
|
439
-38%
|
283
-35%
|
284
+0%
|
315
+11%
|
571
+81%
|
528
-8%
|
371
-30%
|
548
+48%
|
524
-4%
|
607
+16%
|
682
+12%
|
753
+10%
|
766
+2%
|
771
+1%
|
781
+1%
|
815
+4%
|
824
+1%
|
834
+1%
|
875
+5%
|
883
+1%
|
876
-1%
|
810
-8%
|
520
-36%
|
338
-35%
|
390
+15%
|
261
-33%
|
602
+130%
|
595
-1%
|
622
+5%
|
834
+34%
|
893
+7%
|
1 025
+15%
|
940
-8%
|
915
-3%
|
958
+5%
|
973
+2%
|
988
+2%
|
1 059
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9)
|
(9)
|
(9)
|
(9)
|
(3)
|
(7)
|
(9)
|
(7)
|
(9)
|
(18)
|
(32)
|
66
|
65
|
64
|
78
|
(26)
|
(30)
|
(29)
|
(31)
|
(28)
|
(26)
|
(20)
|
(18)
|
(20)
|
(20)
|
(28)
|
(22)
|
(20)
|
(15)
|
(7)
|
(12)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(22)
|
(25)
|
(27)
|
(30)
|
(25)
|
|
| Non-Reccuring Items |
(155)
|
0
|
(182)
|
(178)
|
(72)
|
(72)
|
(53)
|
(54)
|
(207)
|
0
|
(280)
|
(327)
|
(260)
|
(320)
|
(337)
|
(342)
|
(310)
|
(255)
|
(302)
|
(246)
|
(313)
|
(310)
|
(261)
|
(274)
|
(178)
|
(576)
|
(1 049)
|
(1 047)
|
(1 002)
|
(507)
|
112
|
263
|
381
|
276
|
204
|
45
|
(203)
|
(257)
|
(268)
|
(277)
|
(1 040)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
(57)
|
(41)
|
(45)
|
(47)
|
(8)
|
0
|
(4)
|
(1)
|
(23)
|
(23)
|
(22)
|
(23)
|
(1)
|
0
|
8
|
841
|
785
|
0
|
832
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(10)
|
0
|
0
|
0
|
(4)
|
|
| Total Other Income |
7
|
(5)
|
20
|
25
|
33
|
39
|
13
|
13
|
6
|
5
|
6
|
5
|
4
|
3
|
2
|
2
|
2
|
(3)
|
(16)
|
(10)
|
(10)
|
(8)
|
14
|
16
|
14
|
41
|
39
|
35
|
20
|
850
|
3
|
0
|
3
|
0
|
19
|
26
|
34
|
42
|
31
|
21
|
34
|
|
| Pre-Tax Income |
794
N/A
|
595
-25%
|
536
-10%
|
276
-49%
|
242
-12%
|
243
+1%
|
266
+9%
|
523
+97%
|
319
-39%
|
341
+7%
|
225
-34%
|
250
+11%
|
359
+44%
|
388
+8%
|
450
+16%
|
353
-22%
|
425
+20%
|
495
+16%
|
462
-7%
|
540
+17%
|
462
-14%
|
514
+11%
|
597
+16%
|
575
-4%
|
625
+9%
|
(45)
N/A
|
(685)
-1 409%
|
199
N/A
|
50
-75%
|
938
+1 779%
|
1 531
+63%
|
874
-43%
|
1 203
+38%
|
1 155
-4%
|
1 233
+7%
|
996
-19%
|
714
-28%
|
718
+1%
|
709
-1%
|
702
-1%
|
24
-97%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(350)
|
(281)
|
(257)
|
(162)
|
(166)
|
(167)
|
(183)
|
(275)
|
(118)
|
(135)
|
(93)
|
(86)
|
(202)
|
(202)
|
(213)
|
(192)
|
(208)
|
(246)
|
(240)
|
(267)
|
(123)
|
(137)
|
(172)
|
(163)
|
(276)
|
(79)
|
157
|
(230)
|
(249)
|
(532)
|
(782)
|
(481)
|
(427)
|
(425)
|
(432)
|
(370)
|
(361)
|
(350)
|
(331)
|
(327)
|
(184)
|
|
| Income from Continuing Operations |
443
|
313
|
279
|
114
|
76
|
76
|
83
|
248
|
201
|
206
|
132
|
164
|
157
|
187
|
237
|
161
|
217
|
249
|
222
|
273
|
339
|
377
|
425
|
413
|
349
|
(124)
|
(527)
|
(31)
|
(199)
|
407
|
748
|
392
|
776
|
730
|
801
|
626
|
353
|
368
|
378
|
375
|
(160)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(5)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(3)
|
(5)
|
(8)
|
(9)
|
(8)
|
(7)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(1)
|
4
|
13
|
22
|
32
|
32
|
30
|
33
|
52
|
|
| Net Income (Common) |
443
N/A
|
313
-29%
|
279
-11%
|
114
-59%
|
76
-33%
|
76
0%
|
83
+9%
|
248
+200%
|
201
-19%
|
206
+3%
|
133
-36%
|
163
+23%
|
156
-4%
|
184
+18%
|
232
+26%
|
159
-32%
|
215
+36%
|
248
+15%
|
221
-11%
|
271
+23%
|
336
+24%
|
371
+11%
|
417
+12%
|
404
-3%
|
341
-16%
|
(132)
N/A
|
(533)
-305%
|
(34)
+94%
|
(202)
-496%
|
404
N/A
|
747
+85%
|
389
-48%
|
773
+99%
|
734
-5%
|
812
+11%
|
647
-20%
|
385
-40%
|
400
+4%
|
408
+2%
|
408
N/A
|
(106)
N/A
|
|
| EPS (Diluted) |
56.12
N/A
|
35.16
-37%
|
31.37
-11%
|
12.97
-59%
|
8.56
-34%
|
8.53
0%
|
9.29
+9%
|
27.85
+200%
|
22.59
-19%
|
23.21
+3%
|
14.94
-36%
|
18.32
+23%
|
17.54
-4%
|
20.65
+18%
|
26.1
+26%
|
17.82
-32%
|
24.13
+35%
|
27.57
+14%
|
22.7
-18%
|
26.68
+18%
|
34.53
+29%
|
36.56
+6%
|
41.07
+12%
|
39.82
-3%
|
33.56
-16%
|
-12.96
N/A
|
-52.44
-305%
|
-3.34
+94%
|
-19.91
-496%
|
39.73
N/A
|
73.58
+85%
|
38.26
-48%
|
76.08
+99%
|
72.23
-5%
|
79.77
+10%
|
63.56
-20%
|
37.84
-40%
|
38.7
+2%
|
38.05
-2%
|
36.73
-3%
|
-9.79
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
