B

Bike O & Co Ltd
TSE:3377

Watchlist Manager
Bike O & Co Ltd
TSE:3377
Watchlist
Price: 402 JPY -0.5% Market Closed
Market Cap: 6.2B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+19%
5Y
+70%
10Y
+103%
Operating Income
+
3Y
-67%
5Y
-32%
10Y
+89%
Net Income
+
3Y
-82%
5Y
-56%
10Y
+44%

Earnings Waterfall
Bike O & Co Ltd

Revenue
37.2B JPY
Cost of Revenue
-24.3B JPY
Gross Profit
12.8B JPY
Operating Expenses
-12.3B JPY
Operating Income
529.8m JPY
Other Expenses
-250.3m JPY
Net Income
279.5m JPY

Income Statement
Bike O & Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Feb-2006 May-2006 Nov-2006 Feb-2007 May-2007 Nov-2007 Feb-2008 May-2008 Nov-2008 Feb-2009 May-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 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 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
1
0
0
2
0
0
0
5
8
9
12
12
0
8
8
6
8
7
7
6
6
5
5
5
4
4
3
3
3
2
2
2
2
2
2
2
2
2
2
2
3
3
3
3
3
3
3
3
3
3
3
4
5
7
8
8
9
9
11
13
0
13
21
0
0
0
Revenue
14 059
N/A
15 133
+8%
12 509
-17%
13 204
+6%
14 496
+10%
15 553
+7%
16 628
+7%
17 734
+7%
18 025
+2%
17 510
-3%
17 029
-3%
16 779
-1%
17 586
+5%
18 060
+3%
24 177
+34%
18 139
-25%
17 844
-2%
18 004
+1%
24 056
+34%
23 487
-2%
22 939
-2%
21 714
-5%
20 768
-4%
20 191
-3%
20 250
+0%
19 948
-1%
20 151
+1%
20 462
+2%
20 153
-2%
19 671
-2%
19 287
-2%
18 502
-4%
18 131
-2%
18 314
+1%
18 413
+1%
18 282
-1%
17 799
-3%
17 746
0%
16 996
-4%
17 276
+2%
17 308
+0%
17 417
+1%
18 253
+5%
18 362
+1%
19 314
+5%
19 511
+1%
19 922
+2%
20 074
+1%
20 338
+1%
20 094
-1%
20 120
+0%
20 602
+2%
20 587
0%
21 898
+6%
22 349
+2%
23 383
+5%
24 639
+5%
25 739
+4%
26 570
+3%
27 937
+5%
29 757
+7%
31 342
+5%
33 481
+7%
34 354
+3%
34 873
+2%
33 192
-5%
33 068
0%
32 155
-3%
39 019
+21%
40 964
+5%
33 966
-17%
41 940
+23%
36 144
-14%
37 167
+3%
Gross Profit
Cost of Revenue
(7 002)
(7 505)
(6 173)
(6 395)
(6 770)
(7 240)
(7 834)
(8 473)
(8 641)
(8 309)
(7 818)
(7 745)
(8 075)
(8 434)
(11 309)
(8 304)
(8 097)
(8 158)
(11 218)
(10 981)
(10 718)
(10 193)
(9 567)
(9 313)
(9 297)
(9 030)
(9 259)
(9 814)
(9 966)
(9 860)
(9 469)
(9 115)
(9 120)
(9 572)
(10 076)
(10 196)
(10 118)
(10 130)
(9 707)
(9 856)
(9 956)
(10 025)
(10 467)
(10 572)
(11 199)
(11 364)
(11 506)
(11 535)
(11 566)
(11 270)
(11 239)
(11 490)
(11 457)
(12 058)
(12 182)
(12 678)
(13 255)
(13 984)
(14 617)
(15 601)
(17 180)
(18 590)
(20 307)
(21 263)
(21 823)
(20 826)
(20 868)
(20 372)
(24 806)
(25 982)
(21 342)
(26 529)
(23 166)
(24 337)
Gross Profit
7 058
N/A
7 628
+8%
6 336
-17%
6 809
+7%
7 726
+13%
8 314
+8%
8 793
+6%
9 261
+5%
9 384
+1%
9 200
-2%
9 210
+0%
9 034
-2%
9 511
+5%
9 626
+1%
12 868
+34%
9 835
-24%
9 747
-1%
9 845
+1%
12 838
+30%
12 506
-3%
12 221
-2%
11 521
-6%
11 201
-3%
10 877
-3%
10 953
+1%
10 918
0%
10 892
0%
10 647
-2%
10 187
-4%
9 812
-4%
9 818
+0%
9 387
-4%
9 012
-4%
8 742
-3%
8 337
-5%
8 086
-3%
7 681
-5%
7 617
-1%
7 289
-4%
7 420
+2%
7 351
-1%
7 392
+1%
7 785
+5%
7 790
+0%
8 115
+4%
8 146
+0%
8 416
+3%
8 539
+1%
8 773
+3%
8 824
+1%
8 880
+1%
9 111
+3%
9 130
+0%
9 840
+8%
10 167
+3%
10 705
+5%
11 384
+6%
11 755
+3%
11 953
+2%
12 336
+3%
12 577
+2%
12 752
+1%
13 174
+3%
13 091
-1%
13 050
0%
12 366
-5%
12 200
-1%
11 783
-3%
14 213
+21%
14 982
+5%
12 624
-16%
15 412
+22%
12 978
-16%
12 830
-1%
Operating Income
Operating Expenses
(6 109)
(6 597)
(5 453)
(5 936)
(6 635)
(7 169)
(7 584)
(8 070)
(8 447)
(8 653)
(8 872)
(9 068)
(9 210)
(9 202)
(12 180)
(8 961)
(8 981)
(9 037)
(12 084)
(11 934)
(11 855)
(11 569)
(11 429)
(11 388)
(11 094)
(10 998)
(10 771)
(10 304)
(10 097)
(9 770)
(9 632)
(9 345)
(8 818)
(8 461)
(8 102)
(7 999)
(7 963)
(8 011)
(7 792)
(7 705)
(7 712)
(7 720)
(8 048)
(8 099)
(8 195)
(8 213)
(8 350)
(8 425)
(8 564)
(8 599)
(8 670)
(8 775)
(8 885)
(9 066)
(9 460)
(9 607)
(9 973)
(10 244)
(10 394)
(10 769)
(10 949)
(11 162)
(11 521)
(11 631)
(11 930)
(12 236)
(12 366)
(12 620)
(15 626)
(15 424)
(12 338)
(15 272)
(12 127)
(12 300)
Selling, General & Administrative
(6 109)
(6 597)
(5 453)
(5 936)
(6 635)
(7 170)
(7 584)
(8 070)
(8 447)
(8 653)
(8 872)
(9 068)
(9 210)
(9 202)
(12 160)
(8 961)
(8 959)
(8 989)
(12 035)
(11 886)
(11 829)
(11 569)
(11 187)
(11 388)
(11 094)
(10 998)
(10 539)
(10 304)
(10 097)
(9 770)
(9 451)
(9 345)
(8 818)
(8 461)
(7 994)
(7 999)
(7 963)
(8 011)
(7 702)
(7 705)
(7 713)
(7 720)
(7 953)
(8 100)
(8 195)
(8 213)
(8 223)
(8 425)
(8 564)
(8 599)
(8 483)
(8 775)
(8 885)
(9 066)
(9 240)
(9 607)
(9 973)
(10 244)
(10 030)
(10 743)
(10 949)
(11 162)
(11 144)
(11 631)
(11 930)
(12 236)
(11 930)
(12 620)
(15 626)
(15 424)
(12 338)
(15 147)
(12 127)
(12 300)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(21)
0
(23)
(48)
(48)
0
0
0
(242)
0
0
0
(232)
0
0
0
(181)
0
0
0
(108)
0
0
0
(90)
0
0
0
(96)
0
0
0
(127)
0
0
0
(187)
0
0
0
(219)
0
0
0
(364)
0
0
0
(377)
0
0
0
(436)
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(48)
(26)
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)
0
(0)
(0)
(0)
(0)
(0)
(26)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
(0)
(0)
(125)
(0)
(0)
Operating Income
949
N/A
1 031
+9%
883
-14%
873
-1%
1 092
+25%
1 144
+5%
1 210
+6%
1 191
-2%
937
-21%
547
-42%
338
-38%
(35)
N/A
301
N/A
424
+41%
688
+62%
874
+27%
766
-12%
808
+6%
754
-7%
571
-24%
366
-36%
(48)
N/A
(228)
-372%
(511)
-124%
(141)
+72%
(81)
+43%
121
N/A
343
+184%
90
-74%
42
-53%
187
+346%
42
-78%
193
+363%
281
+45%
235
-16%
88
-63%
(283)
N/A
(395)
-40%
(503)
-27%
(284)
+44%
(361)
-27%
(328)
+9%
(263)
+20%
(310)
-18%
(80)
+74%
(67)
+16%
66
N/A
113
+72%
209
+85%
226
+8%
211
-7%
336
+59%
246
-27%
774
+215%
708
-9%
1 098
+55%
1 411
+28%
1 511
+7%
1 559
+3%
1 568
+1%
1 628
+4%
1 591
-2%
1 654
+4%
1 460
-12%
1 120
-23%
129
-88%
(166)
N/A
(837)
-404%
(1 413)
-69%
(442)
+69%
286
N/A
140
-51%
851
+508%
530
-38%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
(3)
(3)
(6)
(21)
(37)
(44)
(64)
(35)
(38)
(42)
(46)
(53)
(30)
(7)
(5)
4
(7)
(7)
(5)
(5)
(5)
(4)
(3)
(3)
(2)
(3)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
59
59
59
59
(2)
(2)
(2)
(2)
16
17
16
13
26
26
27
29
27
27
366
366
366
369
28
28
88
82
67
107
45
98
122
90
95
Non-Reccuring Items
(6)
(1)
3
(38)
(43)
(44)
(331)
(338)
(337)
(28)
(20)
(18)
(14)
(15)
(104)
(105)
(150)
(25)
(63)
(64)
(83)
(130)
(122)
(123)
(80)
(69)
(91)
(92)
(73)
(62)
(33)
(32)
(30)
(28)
(28)
(26)
(41)
(44)
(45)
(53)
(36)
(33)
(21)
(13)
(13)
(15)
(23)
(29)
(37)
(51)
(84)
(79)
(71)
(59)
(55)
(75)
(75)
(71)
(47)
0
(26)
(25)
2
3
3
(119)
(218)
(222)
(225)
(102)
(125)
0
(126)
(134)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
2
3
3
3
2
0
0
0
(0)
(0)
0
(0)
0
0
0
(0)
(0)
(0)
(0)
0
0
0
0
0
1
1
634
0
634
634
1
1
1
0
13
13
13
13
0
0
0
0
15
0
0
0
0
15
16
16
16
2
0
0
0
0
0
0
Total Other Income
37
57
81
44
27
0
29
32
45
46
47
44
72
72
88
76
78
86
107
118
123
137
141
134
151
143
154
157
151
151
124
96
89
81
99
98
96
112
109
114
116
107
112
743
126
125
123
124
115
116
123
126
124
129
126
151
168
181
183
183
202
223
236
250
243
264
234
215
240
206
200
237
191
168
Pre-Tax Income
980
N/A
1 087
+11%
967
-11%
879
-9%
1 075
+22%
1 101
+2%
908
-18%
884
-3%
642
-27%
562
-12%
359
-36%
(30)
N/A
322
N/A
437
+36%
608
+39%
810
+33%
658
-19%
831
+26%
755
-9%
576
-24%
378
-34%
(49)
N/A
(215)
-341%
(496)
-131%
(77)
+85%
(14)
+82%
179
N/A
403
+125%
163
-60%
128
-22%
274
+115%
102
-63%
249
+143%
331
+33%
304
-8%
158
-48%
(229)
N/A
(328)
-43%
(439)
-34%
(224)
+49%
(282)
-26%
(194)
+31%
521
N/A
479
-8%
727
+52%
676
-7%
165
-76%
207
+26%
286
+38%
307
+7%
280
-9%
413
+48%
325
-21%
884
+172%
805
-9%
1 201
+49%
1 534
+28%
1 648
+7%
1 736
+5%
2 118
+22%
2 171
+2%
2 154
-1%
2 261
+5%
1 757
-22%
1 411
-20%
379
-73%
(52)
N/A
(776)
-1 406%
(1 290)
-66%
(293)
+77%
460
N/A
499
+9%
1 007
+102%
659
-35%
Net Income
Tax Provision
(458)
(559)
(504)
(477)
(572)
(634)
(685)
(549)
(398)
(217)
(217)
(56)
(176)
(209)
(295)
(333)
(270)
(329)
(313)
(281)
(55)
74
153
268
(22)
(2)
(84)
(167)
(89)
(83)
(131)
(75)
(113)
(137)
(131)
(103)
(168)
(166)
(147)
(320)
(60)
(60)
(120)
(113)
(113)
(112)
(78)
(79)
(143)
(116)
(74)
(28)
(70)
(255)
(211)
(327)
(434)
(474)
(510)
(575)
(598)
(598)
(711)
(612)
(497)
(215)
(59)
132
238
(23)
(272)
(290)
(487)
(380)
Income from Continuing Operations
522
527
463
402
504
467
223
335
245
345
142
(86)
146
228
312
477
388
502
442
295
323
25
(62)
(228)
(98)
(16)
94
236
75
45
143
28
136
194
172
55
(397)
(494)
(586)
(543)
(341)
(254)
401
366
614
564
87
128
143
191
206
385
255
629
594
874
1 100
1 174
1 226
1 542
1 573
1 556
1 550
1 145
914
164
(111)
(644)
(1 052)
(316)
187
209
519
280
Income to Minority Interest
0
0
4
4
4
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
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
0
0
0
0
0
Net Income (Common)
522
N/A
532
+2%
470
-12%
410
-13%
507
+24%
467
-8%
223
-52%
335
+50%
245
-27%
345
+41%
142
-59%
(86)
N/A
146
N/A
228
+56%
312
+37%
477
+53%
388
-19%
502
+30%
442
-12%
295
-33%
323
+10%
26
-92%
(62)
N/A
(228)
-267%
(98)
+57%
(16)
+83%
94
N/A
236
+151%
75
-68%
45
-40%
143
+218%
28
-81%
136
+392%
194
+42%
172
-11%
55
-68%
(397)
N/A
(494)
-25%
(586)
-19%
(543)
+7%
(341)
+37%
(254)
+26%
401
N/A
366
-9%
614
+68%
564
-8%
87
-85%
128
+47%
143
+12%
191
+33%
206
+8%
385
+87%
255
-34%
629
+146%
594
-5%
874
+47%
1 100
+26%
1 174
+7%
1 226
+4%
1 542
+26%
1 573
+2%
1 556
-1%
1 550
0%
1 145
-26%
914
-20%
164
-82%
(111)
N/A
(644)
-481%
(1 052)
-64%
(316)
+70%
187
N/A
209
+12%
519
+148%
280
-46%
EPS (Diluted)
35.05
N/A
35.91
+2%
30.74
-14%
26.44
-14%
33.18
+25%
30.54
-8%
14.5
-53%
21.61
+49%
15.98
-26%
22.25
+39%
9.29
-58%
-5.7
N/A
9.86
N/A
15.61
+58%
20.8
+33%
34.33
+65%
28.09
-18%
36.39
+30%
31.57
-13%
21.38
-32%
23.24
+9%
1.84
-92%
-4.42
N/A
-16.5
-273%
-7.12
+57%
-1.19
+83%
6.71
N/A
17.11
+155%
5.39
-68%
3.25
-40%
10.21
+214%
2
-80%
9.83
+392%
14.02
+43%
12.48
-11%
3.96
-68%
-28.73
N/A
-35.8
-25%
-42.43
-19%
-38.79
+9%
-24.37
+37%
-18.12
+26%
28.74
N/A
26.17
-9%
43.87
+68%
40.3
-8%
6.25
-84%
9.17
+47%
10.23
+12%
13.66
+34%
14.74
+8%
27.55
+87%
18.29
-34%
45.02
+146%
42.55
-5%
62.59
+47%
78.76
+26%
84.04
+7%
87.8
+4%
110.43
+26%
112.63
+2%
111.42
-1%
110.99
0%
81.98
-26%
65.45
-20%
11.73
-82%
-7.93
N/A
-46.08
-481%
-75.35
-64%
-22.64
+70%
13.41
N/A
14.99
+12%
36.62
+144%
19.64
-46%

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 301,200+ 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.