Bic Camera Inc
TSE:3048
Income Statement
Earnings Waterfall
Bic Camera Inc
Revenue
|
833.9B
JPY
|
Cost of Revenue
|
-613B
JPY
|
Gross Profit
|
220.9B
JPY
|
Operating Expenses
|
-205.7B
JPY
|
Operating Income
|
15.3B
JPY
|
Other Expenses
|
-11.7B
JPY
|
Net Income
|
3.6B
JPY
|
Income Statement
Bic Camera Inc
Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
804 669
N/A
|
814 258
+1%
|
844 047
+4%
|
829 833
-2%
|
831 603
+0%
|
817 673
-2%
|
790 654
-3%
|
795 368
+1%
|
792 335
0%
|
796 362
+1%
|
786 535
-1%
|
779 081
-1%
|
777 973
0%
|
770 138
-1%
|
779 375
+1%
|
790 639
+1%
|
799 895
+1%
|
820 164
+3%
|
837 001
+2%
|
844 029
+1%
|
852 593
+1%
|
870 863
+2%
|
880 199
+1%
|
894 021
+2%
|
913 331
+2%
|
888 712
-3%
|
845 241
-5%
|
847 905
+0%
|
832 048
-2%
|
832 528
+0%
|
863 176
+4%
|
834 060
-3%
|
812 482
-3%
|
805 209
-1%
|
794 135
-1%
|
792 368
0%
|
805 554
+2%
|
807 661
+0%
|
808 344
+0%
|
815 560
+1%
|
833 891
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(603 438)
|
(608 754)
|
(628 729)
|
(617 083)
|
(615 368)
|
(603 302)
|
(582 742)
|
(585 723)
|
(582 313)
|
(583 321)
|
(575 582)
|
(568 304)
|
(566 808)
|
(559 779)
|
(565 643)
|
(571 773)
|
(577 259)
|
(590 997)
|
(602 659)
|
(607 947)
|
(614 802)
|
(630 220)
|
(639 357)
|
(650 576)
|
(665 043)
|
(646 708)
|
(613 558)
|
(616 899)
|
(603 428)
|
(601 396)
|
(620 646)
|
(595 501)
|
(582 106)
|
(580 717)
|
(576 789)
|
(578 525)
|
(589 086)
|
(591 033)
|
(592 162)
|
(597 687)
|
(612 966)
|
|
Gross Profit |
201 231
N/A
|
205 504
+2%
|
215 318
+5%
|
212 750
-1%
|
216 235
+2%
|
214 371
-1%
|
207 912
-3%
|
209 645
+1%
|
210 022
+0%
|
213 041
+1%
|
210 953
-1%
|
210 777
0%
|
211 165
+0%
|
210 359
0%
|
213 732
+2%
|
218 866
+2%
|
222 636
+2%
|
229 167
+3%
|
234 342
+2%
|
236 082
+1%
|
237 791
+1%
|
240 643
+1%
|
240 842
+0%
|
243 445
+1%
|
248 288
+2%
|
242 004
-3%
|
231 683
-4%
|
231 006
0%
|
228 620
-1%
|
231 132
+1%
|
242 530
+5%
|
238 559
-2%
|
230 376
-3%
|
224 492
-3%
|
217 346
-3%
|
213 843
-2%
|
216 468
+1%
|
216 628
+0%
|
216 182
0%
|
217 873
+1%
|
220 925
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(186 681)
|
(189 738)
|
(193 884)
|
(193 690)
|
(194 989)
|
(192 981)
|
(191 217)
|
(190 845)
|
(190 380)
|
(190 849)
|
(188 919)
|
(188 771)
|
(189 907)
|
(190 717)
|
(193 300)
|
(197 012)
|
(200 214)
|
(203 316)
|
(206 523)
|
(209 027)
|
(210 890)
|
(214 276)
|
(217 278)
|
(220 502)
|
(223 957)
|
(224 055)
|
(218 762)
|
(218 940)
|
(217 049)
|
(216 475)
|
(222 269)
|
(220 342)
|
(213 709)
|
(207 077)
|
(200 015)
|
(195 980)
|
(199 295)
|
(200 822)
|
(202 693)
|
(203 658)
|
(205 663)
|
|
Selling, General & Administrative |
(186 681)
|
(189 738)
|
(193 885)
|
(188 258)
|
(194 987)
|
(192 980)
|
(191 215)
|
(185 352)
|
(190 381)
|
(190 849)
|
(188 919)
|
(182 900)
|
(189 906)
|
(190 715)
|
(193 299)
|
(191 143)
|
(200 213)
|
(203 316)
|
(206 522)
|
(202 268)
|
(210 888)
|
(214 274)
|
(217 276)
|
(212 779)
|
(223 955)
|
(224 052)
|
(218 761)
|
(210 087)
|
(217 048)
|
(216 475)
|
(222 267)
|
(210 384)
|
(213 706)
|
(207 073)
|
(200 012)
|
(185 601)
|
(199 294)
|
(200 823)
|
(202 693)
|
(193 441)
|
(205 662)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(5 431)
|
0
|
0
|
0
|
(5 493)
|
0
|
0
|
0
|
(5 870)
|
0
|
0
|
0
|
(5 868)
|
0
|
0
|
0
|
(6 757)
|
0
|
0
|
0
|
(7 721)
|
0
|
0
|
0
|
(8 852)
|
0
|
0
|
0
|
(9 956)
|
0
|
0
|
0
|
(10 379)
|
0
|
0
|
0
|
(10 216)
|
0
|
|
Other Operating Expenses |
0
|
0
|
1
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
(1)
|
1
|
0
|
(1)
|
(1)
|
|
Operating Income |
14 550
N/A
|
15 766
+8%
|
21 434
+36%
|
19 060
-11%
|
21 246
+11%
|
21 390
+1%
|
16 695
-22%
|
18 800
+13%
|
19 642
+4%
|
22 192
+13%
|
22 034
-1%
|
22 006
0%
|
21 258
-3%
|
19 642
-8%
|
20 432
+4%
|
21 854
+7%
|
22 422
+3%
|
25 851
+15%
|
27 819
+8%
|
27 055
-3%
|
26 901
-1%
|
26 367
-2%
|
23 564
-11%
|
22 943
-3%
|
24 331
+6%
|
17 949
-26%
|
12 921
-28%
|
12 066
-7%
|
11 571
-4%
|
14 657
+27%
|
20 261
+38%
|
18 217
-10%
|
16 667
-9%
|
17 415
+4%
|
17 331
0%
|
17 863
+3%
|
17 173
-4%
|
15 806
-8%
|
13 489
-15%
|
14 215
+5%
|
15 262
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 404)
|
(1 272)
|
(563)
|
(962)
|
(280)
|
(180)
|
(672)
|
(630)
|
(606)
|
(572)
|
(460)
|
1 051
|
1 146
|
1 421
|
1 677
|
313
|
325
|
177
|
(53)
|
(5)
|
9
|
29
|
37
|
53
|
110
|
83
|
79
|
18
|
52
|
112
|
150
|
151
|
72
|
45
|
15
|
326
|
292
|
266
|
233
|
24
|
86
|
|
Non-Reccuring Items |
(6 398)
|
(3 928)
|
(3 943)
|
(2 957)
|
(3 341)
|
(3 406)
|
(3 438)
|
(1 574)
|
(1 721)
|
(1 723)
|
(1 860)
|
(2 949)
|
(3 173)
|
(3 003)
|
(2 906)
|
(2 214)
|
(2 070)
|
(2 266)
|
(2 148)
|
(1 189)
|
(1 229)
|
(1 177)
|
(1 219)
|
(3 242)
|
(3 157)
|
(3 177)
|
(3 984)
|
(2 058)
|
(2 160)
|
(2 091)
|
(1 775)
|
(2 151)
|
(2 047)
|
(2 245)
|
(2 207)
|
(6 275)
|
(6 265)
|
(6 494)
|
(7 902)
|
(6 538)
|
(7 168)
|
|
Gain/Loss on Disposition of Assets |
579
|
590
|
1 009
|
652
|
854
|
840
|
334
|
332
|
3
|
196
|
188
|
187
|
187
|
(6)
|
154
|
159
|
191
|
192
|
36
|
33
|
10
|
25
|
30
|
36
|
27
|
12
|
12
|
8
|
9
|
0
|
9
|
77
|
77
|
193
|
187
|
117
|
120
|
20
|
25
|
51
|
48
|
|
Total Other Income |
5 046
|
6 382
|
6 047
|
5 965
|
3 730
|
2 242
|
2 569
|
2 230
|
2 761
|
2 455
|
1 616
|
1 420
|
1 523
|
2 262
|
2 574
|
2 633
|
2 629
|
2 267
|
2 209
|
2 191
|
2 242
|
2 380
|
2 760
|
2 883
|
2 939
|
3 003
|
2 595
|
2 595
|
2 905
|
2 938
|
2 733
|
3 246
|
3 195
|
2 728
|
2 964
|
2 618
|
2 328
|
2 492
|
2 378
|
2 320
|
2 335
|
|
Pre-Tax Income |
12 373
N/A
|
17 538
+42%
|
23 984
+37%
|
21 758
-9%
|
22 209
+2%
|
20 886
-6%
|
15 488
-26%
|
19 158
+24%
|
20 079
+5%
|
22 548
+12%
|
21 518
-5%
|
21 715
+1%
|
20 941
-4%
|
20 316
-3%
|
21 931
+8%
|
22 745
+4%
|
23 497
+3%
|
26 221
+12%
|
27 863
+6%
|
28 085
+1%
|
27 933
-1%
|
27 624
-1%
|
25 172
-9%
|
22 673
-10%
|
24 250
+7%
|
17 870
-26%
|
11 623
-35%
|
12 629
+9%
|
12 377
-2%
|
15 616
+26%
|
21 378
+37%
|
19 540
-9%
|
17 964
-8%
|
18 136
+1%
|
18 290
+1%
|
14 649
-20%
|
13 648
-7%
|
12 090
-11%
|
8 223
-32%
|
10 072
+22%
|
10 563
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7 813)
|
(8 073)
|
(11 377)
|
(10 168)
|
(10 169)
|
(9 898)
|
(8 526)
|
(14 618)
|
(14 737)
|
(15 193)
|
(14 028)
|
(8 241)
|
(7 977)
|
(7 642)
|
(7 405)
|
(7 216)
|
(7 255)
|
(7 907)
|
(8 131)
|
(8 382)
|
(8 098)
|
(7 738)
|
(6 994)
|
(4 676)
|
(4 983)
|
(4 005)
|
(2 447)
|
(3 386)
|
(3 568)
|
(4 264)
|
(6 103)
|
(6 785)
|
(6 245)
|
(6 302)
|
(6 117)
|
(5 275)
|
(5 211)
|
(4 266)
|
(3 651)
|
(5 102)
|
(5 067)
|
|
Income from Continuing Operations |
4 560
|
9 465
|
12 607
|
11 590
|
12 040
|
10 988
|
6 962
|
4 540
|
5 342
|
7 355
|
7 490
|
13 474
|
12 964
|
12 674
|
14 526
|
15 529
|
16 242
|
18 314
|
19 732
|
19 703
|
19 835
|
19 886
|
18 178
|
17 997
|
19 267
|
13 865
|
9 176
|
9 243
|
8 809
|
11 352
|
15 275
|
12 755
|
11 719
|
11 834
|
12 173
|
9 374
|
8 437
|
7 824
|
4 572
|
4 970
|
5 496
|
|
Income to Minority Interest |
(443)
|
(1 204)
|
(1 471)
|
(1 737)
|
(1 691)
|
(1 016)
|
(150)
|
2 264
|
2 135
|
1 897
|
1 978
|
(1 489)
|
(1 523)
|
(1 594)
|
(1 978)
|
(2 024)
|
(2 260)
|
(2 521)
|
(2 712)
|
(2 579)
|
(2 759)
|
(3 152)
|
(3 467)
|
(3 948)
|
(4 319)
|
(3 274)
|
(3 104)
|
(3 793)
|
(4 095)
|
(5 068)
|
(4 894)
|
(3 994)
|
(3 833)
|
(3 963)
|
(4 031)
|
(3 608)
|
(3 234)
|
(2 623)
|
(2 349)
|
(2 032)
|
(1 891)
|
|
Net Income (Common) |
4 114
N/A
|
8 258
+101%
|
11 133
+35%
|
9 852
-12%
|
10 348
+5%
|
9 971
-4%
|
6 811
-32%
|
6 804
0%
|
7 477
+10%
|
9 252
+24%
|
9 468
+2%
|
11 985
+27%
|
11 440
-5%
|
11 080
-3%
|
12 548
+13%
|
13 505
+8%
|
13 982
+4%
|
15 792
+13%
|
17 020
+8%
|
17 122
+1%
|
17 075
0%
|
16 732
-2%
|
14 709
-12%
|
14 047
-5%
|
14 946
+6%
|
10 590
-29%
|
6 070
-43%
|
5 450
-10%
|
4 713
-14%
|
6 285
+33%
|
10 381
+65%
|
8 761
-16%
|
7 886
-10%
|
7 870
0%
|
8 141
+3%
|
5 765
-29%
|
5 201
-10%
|
5 200
0%
|
2 222
-57%
|
2 936
+32%
|
3 603
+23%
|
|
EPS (Diluted) |
23.91
N/A
|
48.01
+101%
|
64.72
+35%
|
56.29
-13%
|
55.04
-2%
|
53.03
-4%
|
36.22
-32%
|
36.28
+0%
|
39.77
+10%
|
49.21
+24%
|
50.63
+3%
|
63.91
+26%
|
61.17
-4%
|
59.25
-3%
|
67.1
+13%
|
72.02
+7%
|
74.77
+4%
|
84.44
+13%
|
91.01
+8%
|
92.42
+2%
|
95.68
+4%
|
93.73
-2%
|
82.75
-12%
|
79.08
-4%
|
84.94
+7%
|
60.18
-29%
|
34.5
-43%
|
30.97
-10%
|
26.77
-14%
|
35.69
+33%
|
58.96
+65%
|
49.77
-16%
|
44.8
-10%
|
44.86
+0%
|
47.36
+6%
|
33.2
-30%
|
30.37
-9%
|
30.37
N/A
|
12.97
-57%
|
17.14
+32%
|
21.04
+23%
|