Raccoon Holdings Inc
TSE:3031
Income Statement
Earnings Waterfall
Raccoon Holdings Inc
Revenue
|
5.7B
JPY
|
Cost of Revenue
|
-1.1B
JPY
|
Gross Profit
|
4.6B
JPY
|
Operating Expenses
|
-3.9B
JPY
|
Operating Income
|
653.7m
JPY
|
Other Expenses
|
-244.5m
JPY
|
Net Income
|
409.1m
JPY
|
Income Statement
Raccoon 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 |
3 980
N/A
|
10 245
+157%
|
1 959
-81%
|
1 994
+2%
|
2 017
+1%
|
2 056
+2%
|
2 099
+2%
|
2 137
+2%
|
2 180
+2%
|
2 230
+2%
|
2 266
+2%
|
2 297
+1%
|
2 332
+1%
|
2 359
+1%
|
2 402
+2%
|
2 453
+2%
|
2 503
+2%
|
2 546
+2%
|
2 603
+2%
|
2 658
+2%
|
2 821
+6%
|
2 980
+6%
|
3 129
+5%
|
3 297
+5%
|
3 349
+2%
|
3 478
+4%
|
3 744
+8%
|
3 959
+6%
|
4 193
+6%
|
4 365
+4%
|
4 415
+1%
|
4 511
+2%
|
4 639
+3%
|
4 790
+3%
|
4 929
+3%
|
5 077
+3%
|
5 184
+2%
|
5 321
+3%
|
5 437
+2%
|
5 558
+2%
|
5 707
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 334)
|
(8 475)
|
(300)
|
(291)
|
(301)
|
(315)
|
(341)
|
(360)
|
(376)
|
(378)
|
(360)
|
(366)
|
(364)
|
(375)
|
(379)
|
(396)
|
(409)
|
(440)
|
(473)
|
(494)
|
(555)
|
(610)
|
(636)
|
(664)
|
(678)
|
(734)
|
(764)
|
(746)
|
(725)
|
(650)
|
(659)
|
(723)
|
(778)
|
(838)
|
(882)
|
(925)
|
(981)
|
(1 037)
|
(1 077)
|
(1 103)
|
(1 140)
|
|
Gross Profit |
1 646
N/A
|
1 770
+8%
|
1 659
-6%
|
1 703
+3%
|
1 716
+1%
|
1 742
+1%
|
1 758
+1%
|
1 777
+1%
|
1 804
+1%
|
1 852
+3%
|
1 906
+3%
|
1 931
+1%
|
1 967
+2%
|
1 985
+1%
|
2 023
+2%
|
2 058
+2%
|
2 093
+2%
|
2 106
+1%
|
2 130
+1%
|
2 165
+2%
|
2 266
+5%
|
2 370
+5%
|
2 494
+5%
|
2 632
+6%
|
2 671
+1%
|
2 744
+3%
|
2 980
+9%
|
3 214
+8%
|
3 467
+8%
|
3 715
+7%
|
3 755
+1%
|
3 788
+1%
|
3 860
+2%
|
3 952
+2%
|
4 047
+2%
|
4 152
+3%
|
4 202
+1%
|
4 284
+2%
|
4 360
+2%
|
4 455
+2%
|
4 568
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 414)
|
(1 523)
|
(1 393)
|
(1 401)
|
(1 398)
|
(1 393)
|
(1 396)
|
(1 408)
|
(1 441)
|
(1 458)
|
(1 505)
|
(1 521)
|
(1 536)
|
(1 564)
|
(1 623)
|
(1 625)
|
(1 656)
|
(1 668)
|
(1 674)
|
(1 668)
|
(1 788)
|
(1 821)
|
(1 924)
|
(2 011)
|
(1 992)
|
(2 038)
|
(2 105)
|
(2 210)
|
(2 328)
|
(2 518)
|
(2 646)
|
(2 750)
|
(2 789)
|
(2 826)
|
(3 339)
|
(2 923)
|
(3 018)
|
(3 091)
|
(3 351)
|
(3 655)
|
(3 914)
|
|
Selling, General & Administrative |
(1 414)
|
(1 522)
|
(1 393)
|
(1 401)
|
(1 398)
|
(1 406)
|
(1 392)
|
(1 408)
|
(1 441)
|
(1 458)
|
(1 505)
|
(1 521)
|
(1 537)
|
(1 564)
|
(1 590)
|
(1 625)
|
(1 656)
|
(1 668)
|
(1 665)
|
(1 668)
|
(1 769)
|
(1 821)
|
(1 902)
|
(1 989)
|
(1 989)
|
(2 038)
|
(2 105)
|
(2 210)
|
(2 328)
|
(2 518)
|
(2 645)
|
(2 750)
|
(2 789)
|
(2 826)
|
(2 866)
|
(2 923)
|
(3 018)
|
(3 091)
|
(3 203)
|
(3 543)
|
(3 802)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
12
|
(4)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(32)
|
0
|
0
|
(0)
|
(9)
|
0
|
(19)
|
(0)
|
(22)
|
(22)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(473)
|
0
|
0
|
(0)
|
(148)
|
(112)
|
(112)
|
|
Operating Income |
232
N/A
|
247
+7%
|
266
+8%
|
302
+13%
|
318
+5%
|
348
+10%
|
362
+4%
|
370
+2%
|
363
-2%
|
394
+9%
|
401
+2%
|
410
+2%
|
431
+5%
|
421
-2%
|
400
-5%
|
433
+8%
|
438
+1%
|
438
+0%
|
456
+4%
|
496
+9%
|
479
-4%
|
549
+15%
|
569
+4%
|
621
+9%
|
679
+9%
|
706
+4%
|
875
+24%
|
1 004
+15%
|
1 139
+13%
|
1 196
+5%
|
1 110
-7%
|
1 038
-6%
|
1 071
+3%
|
1 126
+5%
|
708
-37%
|
1 229
+74%
|
1 184
-4%
|
1 193
+1%
|
1 009
-15%
|
800
-21%
|
654
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(5)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
5
|
4
|
5
|
4
|
0
|
(3)
|
5
|
4
|
29
|
32
|
14
|
14
|
8
|
3
|
10
|
11
|
7
|
8
|
6
|
6
|
|
Non-Reccuring Items |
(11)
|
(17)
|
(18)
|
(22)
|
(21)
|
(17)
|
0
|
0
|
0
|
0
|
(6)
|
(38)
|
(38)
|
(38)
|
0
|
0
|
0
|
(9)
|
0
|
(9)
|
(9)
|
(22)
|
0
|
0
|
0
|
0
|
(10)
|
(11)
|
(11)
|
(11)
|
0
|
(326)
|
(326)
|
(473)
|
0
|
(184)
|
(184)
|
(148)
|
0
|
0
|
0
|
|
Total Other Income |
6
|
6
|
6
|
6
|
6
|
(6)
|
(8)
|
(10)
|
(12)
|
(24)
|
(24)
|
(24)
|
(24)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(7)
|
(8)
|
(8)
|
(8)
|
1
|
1
|
2
|
(4)
|
(7)
|
(8)
|
(8)
|
(3)
|
(2)
|
(1)
|
1
|
6
|
29
|
30
|
25
|
30
|
5
|
8
|
|
Pre-Tax Income |
220
N/A
|
231
+5%
|
251
+9%
|
285
+13%
|
301
+6%
|
323
+7%
|
352
+9%
|
358
+2%
|
348
-3%
|
368
+6%
|
369
+0%
|
343
-7%
|
364
+6%
|
376
+3%
|
392
+4%
|
427
+9%
|
432
+1%
|
423
-2%
|
452
+7%
|
482
+7%
|
463
-4%
|
524
+13%
|
566
+8%
|
626
+11%
|
683
+9%
|
708
+4%
|
858
+21%
|
991
+15%
|
1 124
+14%
|
1 206
+7%
|
1 139
-6%
|
724
-36%
|
758
+5%
|
662
-13%
|
717
+8%
|
1 085
+51%
|
1 041
-4%
|
1 078
+4%
|
1 046
-3%
|
811
-22%
|
668
-18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(57)
|
(108)
|
(113)
|
(136)
|
(125)
|
(122)
|
(131)
|
(134)
|
(128)
|
(128)
|
(127)
|
(117)
|
(120)
|
(120)
|
(125)
|
(136)
|
(138)
|
(140)
|
(148)
|
(156)
|
(164)
|
(144)
|
(165)
|
(192)
|
(203)
|
(257)
|
(298)
|
(348)
|
(381)
|
(405)
|
(389)
|
(354)
|
(291)
|
(307)
|
(332)
|
(345)
|
(412)
|
(409)
|
(394)
|
(323)
|
(259)
|
|
Income from Continuing Operations |
162
|
123
|
139
|
149
|
177
|
202
|
221
|
224
|
220
|
239
|
242
|
227
|
244
|
256
|
267
|
292
|
295
|
283
|
304
|
325
|
299
|
380
|
401
|
434
|
480
|
451
|
560
|
642
|
743
|
801
|
750
|
370
|
467
|
355
|
385
|
740
|
629
|
669
|
652
|
488
|
409
|
|
Net Income (Common) |
162
N/A
|
123
-24%
|
139
+13%
|
149
+7%
|
177
+19%
|
202
+14%
|
221
+10%
|
224
+1%
|
220
-1%
|
239
+9%
|
242
+1%
|
227
-6%
|
244
+8%
|
256
+5%
|
267
+4%
|
292
+9%
|
295
+1%
|
283
-4%
|
304
+7%
|
325
+7%
|
299
-8%
|
380
+27%
|
401
+6%
|
434
+8%
|
480
+11%
|
451
-6%
|
560
+24%
|
642
+15%
|
743
+16%
|
801
+8%
|
750
-6%
|
370
-51%
|
467
+26%
|
355
-24%
|
385
+9%
|
740
+92%
|
629
-15%
|
669
+6%
|
652
-3%
|
488
-25%
|
409
-16%
|
|
EPS (Diluted) |
9.28
N/A
|
6.83
-26%
|
7.53
+10%
|
8.09
+7%
|
9.59
+19%
|
10.94
+14%
|
12.2
+12%
|
12.29
+1%
|
12.24
0%
|
13.2
+8%
|
13.3
+1%
|
12.86
-3%
|
13.39
+4%
|
14.08
+5%
|
14.76
+5%
|
16.11
+9%
|
16.27
+1%
|
15.61
-4%
|
16.79
+8%
|
17.92
+7%
|
16.26
-9%
|
20.68
+27%
|
21.42
+4%
|
23.16
+8%
|
24.83
+7%
|
22.85
-8%
|
26.25
+15%
|
28.77
+10%
|
33.11
+15%
|
36.19
+9%
|
33.63
-7%
|
16.66
-50%
|
20.77
+25%
|
15.9
-23%
|
17.31
+9%
|
33.38
+93%
|
28.31
-15%
|
30.12
+6%
|
29.74
-1%
|
22.69
-24%
|
18.98
-16%
|