Raccoon Holdings Inc
TSE:3031

Watchlist Manager
Raccoon Holdings Inc Logo
Raccoon Holdings Inc
TSE:3031
Watchlist
Price: 665 JPY -0.3% Market Closed
Market Cap: 14.8B JPY
Have any thoughts about
Raccoon Holdings Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+27%
5Y
+75%
10Y
+197%
Operating Income
+
3Y
+11%
5Y
+78%
10Y
+260%
Net Income
+
3Y
+136%
5Y
+86%
10Y
+315%

Earnings Waterfall
Raccoon Holdings Inc

Revenue
6.1B JPY
Cost of Revenue
-1.2B JPY
Gross Profit
4.9B JPY
Operating Expenses
-3.7B JPY
Operating Income
1.3B JPY
Other Expenses
-417.8m JPY
Net Income
836.9m JPY

Income Statement
Raccoon Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Jan-2007 Jul-2007 Oct-2007 Jan-2008 Jul-2008 Oct-2008 Jan-2009 Jul-2009 Oct-2009 Jan-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 Jan-2013 Apr-2013 Jul-2013 Oct-2013 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 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025
Revenue
Interest Expense
0
0
0
0
1
0
0
1
0
0
1
2
5
10
8
10
11
14
13
13
12
12
11
10
8
5
4
3
3
3
3
2
2
2
2
2
2
1
1
1
1
1
1
1
1
2
3
3
4
5
8
10
11
11
8
7
6
6
6
5
5
5
4
4
4
4
5
7
9
0
Revenue
2 385
N/A
2 889
+21%
3 417
+18%
4 066
+19%
4 518
+11%
5 027
+11%
5 254
+5%
5 393
+3%
5 512
+2%
5 657
+3%
5 760
+2%
5 772
+0%
5 973
+3%
8 057
+35%
8 065
+0%
8 316
+3%
8 566
+3%
9 101
+6%
9 324
+2%
9 500
+2%
9 637
+1%
9 790
+2%
7 890
-19%
6 002
-24%
3 980
-34%
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%
5 808
+2%
5 942
+2%
6 042
+2%
6 068
+0%
6 098
+1%
Gross Profit
Cost of Revenue
(1 839)
(2 295)
(2 758)
(3 311)
(3 680)
(4 116)
(4 326)
(4 469)
(4 588)
(4 701)
(4 791)
(4 802)
(4 984)
(6 718)
(6 724)
(6 935)
(7 137)
(7 608)
(7 782)
(7 928)
(8 046)
(8 151)
(6 265)
(4 373)
(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)
(1 195)
(1 229)
(1 247)
(1 202)
(1 162)
Gross Profit
545
N/A
594
+9%
659
+11%
755
+15%
838
+11%
912
+9%
928
+2%
924
0%
923
0%
955
+3%
969
+1%
970
+0%
989
+2%
1 339
+35%
1 342
+0%
1 381
+3%
1 429
+3%
1 493
+4%
1 542
+3%
1 572
+2%
1 591
+1%
1 639
+3%
1 625
-1%
1 629
+0%
1 646
+1%
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%
4 613
+1%
4 713
+2%
4 795
+2%
4 866
+1%
4 936
+1%
Operating Income
Operating Expenses
(624)
(770)
(868)
(919)
(895)
(882)
(861)
(839)
(837)
(878)
(904)
(899)
(892)
(1 214)
(1 230)
(1 284)
(1 319)
(1 353)
(1 396)
(1 411)
(1 426)
(1 458)
(1 439)
(1 436)
(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)
(4 046)
(4 125)
(3 934)
(3 812)
(3 681)
Selling, General & Administrative
(624)
(771)
(868)
(919)
(895)
(882)
(861)
(840)
(837)
(878)
(904)
(900)
(892)
(1 214)
(1 230)
(1 284)
(1 319)
(1 353)
(1 396)
(1 411)
(1 426)
(1 458)
(1 439)
(1 425)
(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)
(4 046)
(4 125)
(3 934)
(3 812)
(3 681)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(11)
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)
(0)
(0)
(0)
(0)
(0)
Operating Income
(79)
N/A
(176)
-124%
(209)
-18%
(164)
+22%
(58)
+65%
30
N/A
67
+128%
84
+25%
87
+3%
77
-12%
65
-16%
71
+9%
97
+38%
125
+29%
112
-11%
97
-13%
110
+13%
140
+27%
146
+4%
161
+10%
166
+3%
181
+9%
186
+3%
192
+3%
232
+20%
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%
567
-13%
588
+4%
860
+46%
1 054
+23%
1 255
+19%
Pre-Tax Income
Interest Income Expense
(1)
0
0
(0)
(1)
(1)
(0)
(0)
(1)
(0)
(1)
(2)
(4)
(9)
(8)
(11)
(12)
(13)
(12)
(12)
(12)
(11)
(10)
(9)
(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
(44)
(41)
(65)
120
145
Non-Reccuring Items
0
0
(0)
(1)
(1)
(17)
(18)
(17)
(2)
0
(2)
(1)
(2)
(44)
(44)
(45)
(45)
(2)
(6)
(33)
(33)
(43)
(39)
0
(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
0
0
(123)
(150)
(150)
Total Other Income
3
2
2
1
0
0
1
1
1
0
0
0
(2)
1
2
3
6
6
6
7
7
6
6
5
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
13
6
13
12
(2)
Pre-Tax Income
(76)
N/A
(175)
-128%
(208)
-19%
(164)
+21%
(58)
+64%
12
N/A
49
+300%
68
+38%
86
+26%
77
-10%
62
-20%
68
+10%
90
+32%
73
-19%
62
-16%
44
-28%
59
+34%
131
+121%
133
+2%
122
-8%
128
+4%
134
+5%
143
+7%
188
+31%
220
+17%
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%
536
-20%
553
+3%
686
+24%
1 037
+51%
1 248
+20%
Net Income
Tax Provision
(59)
(59)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(0)
(3)
(3)
(7)
88
87
79
87
(21)
(22)
(17)
(30)
0
(12)
(14)
(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)
(210)
(205)
(273)
(362)
(411)
Income from Continuing Operations
(135)
(233)
(209)
(166)
(60)
11
48
66
85
77
59
65
83
161
149
123
146
110
112
105
98
134
132
175
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
326
348
413
675
837
Net Income (Common)
(135)
N/A
(233)
-73%
(209)
+10%
(166)
+21%
(60)
+64%
11
N/A
48
+348%
66
+40%
85
+27%
77
-9%
59
-23%
65
+10%
83
+27%
161
+95%
149
-8%
123
-17%
146
+18%
110
-25%
112
+1%
105
-6%
98
-7%
134
+37%
132
-2%
175
+32%
162
-7%
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%
326
-20%
348
+7%
413
+18%
675
+64%
837
+24%
EPS (Diluted)
-8.39
N/A
-14.3
-70%
-12.67
+11%
-10.15
+20%
-3.62
+64%
0.63
N/A
2.95
+368%
4.04
+37%
5.12
+27%
4.7
-8%
3.62
-23%
3.96
+9%
5.04
+27%
9.47
+88%
8.46
-11%
7
-17%
8.28
+18%
6.11
-26%
6.33
+4%
6.4
+1%
4.91
-23%
7.44
+52%
7.52
+1%
9.99
+33%
9.28
-7%
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%
15.07
-21%
16.17
+7%
19.27
+19%
31.7
+65%
39.28
+24%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 267,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.