Create Restaurants Holdings Inc
TSE:3387

Watchlist Manager
Create Restaurants Holdings Inc Logo
Create Restaurants Holdings Inc
TSE:3387
Watchlist
Price: 735 JPY -1.08% Market Closed
Market Cap: ¥312.8B

Income Statement

Earnings Waterfall
Create Restaurants Holdings Inc

Income Statement
Create Restaurants Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
May-2006 Aug-2006 Nov-2006 May-2007 Aug-2007 Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-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 Nov-2025
Revenue
Interest Expense
8
0
0
18
0
0
19
0
0
23
0
0
17
32
44
57
56
56
56
56
56
61
68
73
85
115
148
180
202
207
209
200
185
183
189
211
236
244
235
221
209
195
189
290
0
0
0
272
0
0
0
543
0
0
0
641
0
0
0
633
0
0
0
557
0
0
0
593
0
0
0
691
0
0
0
Revenue
21 186
N/A
21 701
+2%
23 142
+7%
25 382
+10%
27 524
+8%
29 100
+6%
29 720
+2%
30 022
+1%
30 107
+0%
29 870
-1%
29 261
-2%
28 530
-2%
28 243
-1%
28 092
-1%
28 096
+0%
37 096
+32%
35 756
-4%
35 283
-1%
34 904
-1%
34 625
-1%
35 354
+2%
35 767
+1%
36 367
+2%
37 167
+2%
38 308
+3%
42 253
+10%
46 978
+11%
52 523
+12%
58 401
+11%
62 227
+7%
65 588
+5%
69 310
+6%
72 957
+5%
79 985
+10%
88 569
+11%
103 272
+17%
111 999
+8%
116 042
+4%
117 474
+1%
113 525
-3%
114 941
+1%
115 865
+1%
116 273
+0%
116 522
+0%
116 695
+0%
117 131
+0%
117 985
+1%
119 281
+1%
121 098
+2%
122 874
+1%
130 568
+6%
139 328
+7%
119 189
-14%
107 834
-10%
96 578
-10%
74 425
-23%
80 352
+8%
76 886
-4%
73 413
-5%
78 324
+7%
86 826
+11%
98 236
+13%
106 623
+9%
118 240
+11%
128 602
+9%
136 814
+6%
142 665
+4%
145 759
+2%
147 437
+1%
149 242
+1%
152 713
+2%
156 354
+2%
159 881
+2%
163 091
+2%
164 519
+1%
Gross Profit
Cost of Revenue
(5 944)
(6 124)
(6 559)
(7 214)
(7 825)
(8 286)
(8 393)
(8 365)
(8 319)
(8 151)
(7 907)
(7 617)
(7 537)
(7 532)
(7 559)
(10 001)
(9 683)
(9 561)
(9 455)
(9 379)
(9 552)
(9 676)
(9 864)
(10 088)
(10 420)
(11 564)
(12 892)
(14 488)
(16 144)
(17 235)
(18 278)
(19 370)
(20 470)
(22 631)
(25 313)
(29 770)
(32 508)
(33 690)
(34 033)
(32 824)
(33 126)
(33 382)
(33 488)
(33 524)
(33 632)
(33 784)
(34 068)
(34 314)
(34 705)
(35 126)
(37 182)
(39 424)
(33 964)
(30 701)
(27 272)
(21 234)
(22 627)
(21 585)
(20 683)
(21 993)
(24 380)
(27 591)
(29 960)
(33 231)
(36 324)
(38 902)
(40 812)
(41 934)
(42 325)
(42 684)
(43 727)
(45 002)
(46 360)
(47 659)
(48 329)
Gross Profit
15 243
N/A
15 578
+2%
16 585
+6%
18 169
+10%
19 701
+8%
20 814
+6%
21 327
+2%
21 656
+2%
21 788
+1%
21 720
0%
21 354
-2%
20 913
-2%
20 705
-1%
20 560
-1%
20 537
0%
27 095
+32%
26 073
-4%
25 723
-1%
25 450
-1%
25 245
-1%
25 803
+2%
26 090
+1%
26 503
+2%
27 079
+2%
27 887
+3%
30 689
+10%
34 085
+11%
38 036
+12%
42 258
+11%
44 993
+6%
47 312
+5%
49 940
+6%
52 489
+5%
57 356
+9%
63 257
+10%
73 502
+16%
79 492
+8%
82 353
+4%
83 442
+1%
80 701
-3%
81 816
+1%
82 484
+1%
82 786
+0%
82 998
+0%
83 063
+0%
83 347
+0%
83 917
+1%
84 967
+1%
86 393
+2%
87 748
+2%
93 386
+6%
99 904
+7%
85 225
-15%
77 133
-9%
69 306
-10%
53 191
-23%
57 725
+9%
55 301
-4%
52 730
-5%
56 331
+7%
62 446
+11%
70 645
+13%
76 663
+9%
85 009
+11%
92 278
+9%
97 912
+6%
101 853
+4%
103 825
+2%
105 112
+1%
106 558
+1%
108 986
+2%
111 352
+2%
113 521
+2%
115 432
+2%
116 190
+1%
Operating Income
Operating Expenses
(13 477)
(14 536)
(16 122)
(17 463)
(18 710)
(19 822)
(20 121)
(20 147)
(20 084)
(19 916)
(19 760)
(19 345)
(19 159)
(18 859)
(18 646)
(24 676)
(23 922)
(23 398)
(22 929)
(22 530)
(22 779)
(23 193)
(23 734)
(24 386)
(24 938)
(27 449)
(30 507)
(34 333)
(38 380)
(40 985)
(43 340)
(45 775)
(48 057)
(52 407)
(57 636)
(66 752)
(72 488)
(75 478)
(77 423)
(74 844)
(75 728)
(76 430)
(76 700)
(74 359)
(77 163)
(77 645)
(76 116)
(78 334)
(81 342)
(82 441)
(87 933)
(91 215)
(92 458)
(87 811)
(79 945)
(71 092)
(62 600)
(52 409)
(45 962)
(53 025)
(51 168)
(65 240)
(75 070)
(78 172)
(89 381)
(93 758)
(96 291)
(93 718)
(98 266)
(98 797)
(100 541)
(101 085)
(104 723)
(106 835)
(108 211)
Selling, General & Administrative
(13 478)
(14 537)
(16 123)
(17 462)
(17 932)
(18 613)
(18 913)
(18 944)
(20 084)
(19 916)
(20 531)
(19 344)
(19 158)
(18 859)
(18 647)
(24 675)
(23 924)
(23 401)
(22 931)
(22 530)
(22 781)
(23 194)
(23 735)
(24 386)
(24 938)
(27 449)
(30 507)
(34 333)
(38 381)
(40 986)
(43 341)
(45 775)
(48 058)
(52 409)
(57 639)
(66 752)
(72 491)
(75 480)
(77 424)
(74 844)
(75 726)
(76 429)
(76 699)
(71 294)
(71 316)
(71 876)
(72 334)
(74 920)
(80 005)
(80 820)
(86 217)
(75 455)
(91 695)
(90 360)
(84 793)
(58 582)
(74 229)
(72 217)
(70 833)
(55 686)
(73 442)
(76 601)
(79 004)
(67 976)
(87 143)
(90 495)
(93 537)
(78 663)
(95 546)
(96 926)
(98 889)
(85 639)
(103 140)
(104 791)
(105 784)
Depreciation & Amortization
0
0
0
0
0
(430)
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
(4 344)
0
0
0
(4 196)
0
0
0
(17 394)
0
0
0
(17 314)
0
0
0
(16 429)
0
0
0
(15 155)
0
0
0
(15 512)
0
0
0
(15 487)
0
0
0
Other Operating Expenses
0
0
0
0
(778)
(779)
(1 208)
(1 203)
0
0
771
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
3
(0)
3
0
0
(0)
(2)
(1)
(1)
1 279
(5 847)
(5 769)
(3 782)
782
(1 337)
(1 621)
(1 716)
1 634
(763)
2 549
4 848
4 804
11 629
19 808
24 871
19 090
22 274
11 361
3 934
4 959
(2 238)
(3 263)
(2 754)
457
(2 720)
(1 871)
(1 652)
41
(1 583)
(2 044)
(2 427)
Operating Income
1 765
N/A
1 041
-41%
462
-56%
706
+53%
990
+40%
992
+0%
1 206
+22%
1 510
+25%
1 704
+13%
1 803
+6%
1 594
-12%
1 568
-2%
1 547
-1%
1 701
+10%
1 890
+11%
2 419
+28%
2 149
-11%
2 322
+8%
2 519
+8%
2 716
+8%
3 023
+11%
2 898
-4%
2 769
-4%
2 694
-3%
2 949
+9%
3 239
+10%
3 578
+10%
3 702
+3%
3 878
+5%
4 008
+3%
3 971
-1%
4 165
+5%
4 430
+6%
4 946
+12%
5 618
+14%
6 750
+20%
7 001
+4%
6 873
-2%
6 017
-12%
5 857
-3%
6 087
+4%
6 053
-1%
6 086
+1%
8 639
+42%
5 900
-32%
5 702
-3%
7 801
+37%
6 633
-15%
5 051
-24%
5 307
+5%
5 453
+3%
8 689
+59%
(7 233)
N/A
(10 678)
-48%
(10 639)
+0%
(17 901)
-68%
(4 875)
+73%
2 892
N/A
6 768
+134%
3 306
-51%
11 278
+241%
5 405
-52%
1 593
-71%
6 837
+329%
2 897
-58%
4 154
+43%
5 562
+34%
10 107
+82%
6 846
-32%
7 761
+13%
8 445
+9%
10 267
+22%
8 798
-14%
8 597
-2%
7 979
-7%
Pre-Tax Income
Interest Income Expense
(8)
(17)
(28)
(38)
(49)
(56)
(57)
(59)
(62)
(66)
(67)
(67)
(61)
(53)
(45)
(57)
(57)
(57)
(56)
(56)
(55)
(60)
(68)
(73)
(86)
(116)
(148)
(179)
(203)
(208)
(210)
(198)
(185)
(184)
(190)
(195)
(237)
(244)
(223)
(197)
(196)
(183)
(189)
(268)
(279)
(313)
(333)
(288)
(253)
(138)
(293)
(536)
(560)
(810)
(738)
(629)
(678)
(546)
(507)
(507)
(475)
(415)
(505)
(343)
(538)
(690)
(641)
(374)
(555)
(635)
(625)
(657)
(740)
(236)
(169)
Non-Reccuring Items
(237)
(67)
(102)
(319)
(621)
(591)
(922)
(646)
(585)
(299)
(329)
(474)
(347)
(496)
(431)
(704)
(1 385)
(1 307)
(1 307)
(1 213)
(436)
(306)
(392)
(234)
(270)
(361)
(402)
(408)
(713)
(719)
(667)
3 811
4 123
4 370
4 297
(627)
(704)
(945)
(834)
(791)
(635)
(830)
(512)
(2 482)
0
0
(2 404)
(2 657)
0
0
0
(5 133)
0
0
0
3 553
0
0
0
4 343
0
0
0
(1 754)
0
0
(398)
(3 032)
0
0
0
(1 763)
0
0
0
Total Other Income
73
92
97
115
123
146
146
145
147
132
134
132
148
154
154
194
358
536
710
898
743
564
393
207
199
202
201
272
406
433
468
417
394
483
580
785
834
836
829
701
693
688
695
0
(173)
(344)
(524)
0
0
(1)
(2)
(8)
(2)
0
0
(44)
0
0
(1)
(8)
(1)
0
0
(175)
0
0
0
(69)
0
0
1
(188)
8
9
7
Pre-Tax Income
1 592
N/A
1 049
-34%
429
-59%
464
+8%
444
-4%
492
+11%
374
-24%
949
+154%
1 204
+27%
1 570
+30%
1 333
-15%
1 158
-13%
1 286
+11%
1 305
+1%
1 568
+20%
1 853
+18%
1 066
-42%
1 495
+40%
1 867
+25%
2 345
+26%
3 274
+40%
3 095
-5%
2 702
-13%
2 594
-4%
2 793
+8%
2 966
+6%
3 230
+9%
3 388
+5%
3 370
-1%
3 515
+4%
3 564
+1%
8 195
+130%
8 763
+7%
9 616
+10%
10 306
+7%
6 713
-35%
6 895
+3%
6 521
-5%
5 790
-11%
5 570
-4%
5 950
+7%
5 729
-4%
6 080
+6%
5 889
-3%
5 448
-7%
5 045
-7%
4 540
-10%
3 688
-19%
4 799
+30%
5 169
+8%
5 158
0%
3 012
-42%
(7 795)
N/A
(11 489)
-47%
(11 377)
+1%
(15 021)
-32%
(5 553)
+63%
2 346
N/A
6 260
+167%
7 134
+14%
10 802
+51%
4 990
-54%
1 089
-78%
4 565
+319%
2 359
-48%
3 463
+47%
4 522
+31%
6 632
+47%
6 291
-5%
7 126
+13%
7 821
+10%
7 659
-2%
8 066
+5%
8 370
+4%
7 817
-7%
Net Income
Tax Provision
(663)
(463)
(198)
(222)
(209)
(263)
(245)
(487)
(594)
(722)
(627)
(555)
(603)
(598)
(706)
(815)
(486)
(763)
(839)
(1 031)
(1 638)
(1 392)
(1 325)
(1 276)
(1 189)
(1 359)
(1 461)
(1 576)
(1 769)
(1 845)
(1 855)
(1 626)
(1 685)
(1 834)
(2 026)
(2 451)
(2 404)
(1 937)
(1 649)
(1 496)
(1 684)
(2 039)
(2 332)
(2 070)
(1 808)
(1 595)
(1 298)
(1 615)
(2 008)
(2 116)
(2 128)
(1 267)
(223)
0
346
(549)
(969)
(2 479)
(3 575)
(474)
(1 338)
295
1 390
(686)
8
(207)
(648)
(1 023)
(997)
(1 281)
(1 232)
(1 431)
(1 621)
(2 174)
(2 101)
Income from Continuing Operations
928
585
229
241
233
229
129
463
609
847
705
603
684
708
863
1 037
579
731
1 026
1 315
1 634
1 701
1 376
1 318
1 604
1 607
1 769
1 812
1 601
1 670
1 709
6 569
7 078
7 782
8 280
4 262
4 492
4 586
4 142
4 074
4 265
3 688
3 747
3 819
3 640
3 450
3 242
2 073
2 791
3 053
3 030
1 745
(8 018)
(11 198)
(11 031)
(15 570)
(6 522)
(133)
2 685
6 660
9 464
5 285
2 479
3 879
2 367
3 256
3 874
5 609
5 294
5 845
6 589
6 228
6 445
6 196
5 716
Income to Minority Interest
0
0
0
0
0
0
7
8
10
4
4
3
2
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(22)
(49)
(74)
(232)
(395)
(634)
(940)
(968)
(957)
(861)
(780)
(924)
(964)
(983)
(1 075)
(955)
(932)
(922)
(751)
(785)
(723)
(613)
(539)
320
836
990
1 697
1 080
250
(327)
(740)
(1 190)
(678)
(223)
(493)
(252)
(343)
(372)
(567)
(550)
(647)
(712)
(637)
(617)
(602)
(549)
Net Income (Common)
928
N/A
585
-37%
229
-61%
241
+5%
233
-3%
229
-2%
136
-41%
471
+246%
619
+31%
852
+38%
711
-17%
609
-14%
688
+13%
710
+3%
863
+22%
1 037
+20%
579
-44%
731
+26%
1 026
+40%
1 315
+28%
1 634
+24%
1 701
+4%
1 376
-19%
1 318
-4%
1 604
+22%
1 607
+0%
1 769
+10%
1 812
+2%
1 601
-12%
1 648
+3%
1 660
+1%
6 496
+291%
6 846
+5%
7 387
+8%
7 646
+4%
3 322
-57%
3 524
+6%
3 629
+3%
3 281
-10%
3 294
+0%
3 341
+1%
2 723
-18%
2 764
+2%
2 743
-1%
2 685
-2%
2 518
-6%
2 319
-8%
1 321
-43%
2 004
+52%
2 329
+16%
2 416
+4%
1 205
-50%
(7 697)
N/A
(10 360)
-35%
(10 039)
+3%
(13 874)
-38%
(5 445)
+61%
112
N/A
2 352
+2 000%
5 919
+152%
8 272
+40%
4 605
-44%
2 255
-51%
3 385
+50%
2 112
-38%
2 911
+38%
3 499
+20%
5 041
+44%
4 742
-6%
5 197
+10%
5 877
+13%
5 590
-5%
5 828
+4%
5 593
-4%
5 166
-8%
EPS (Diluted)
1.49
N/A
3.75
+152%
1.49
-60%
0.38
-74%
1.51
+297%
1.48
-2%
0.21
-86%
3.01
+1 333%
4
+33%
1.5
-63%
5.11
+241%
4.41
-14%
1.24
-72%
1.28
+3%
1.56
+22%
1.88
+21%
1.05
-44%
1.32
+26%
1.86
+41%
2.38
+28%
2.96
+24%
3.08
+4%
4.09
+33%
2.98
-27%
4.93
+65%
4.7
-5%
4.68
0%
5.09
+9%
4.24
-17%
3.14
-26%
4.39
+40%
17.2
+292%
18.13
+5%
19.56
+8%
20.25
+4%
8.79
-57%
9.25
+5%
9.61
+4%
8.68
-10%
8.72
+0%
8.84
+1%
7.21
-18%
7.32
+2%
7.26
-1%
7.11
-2%
6.66
-6%
6.17
-7%
3.51
-43%
5.36
+53%
6.23
+16%
6.46
+4%
3.22
-50%
-20.6
N/A
-27.73
-35%
-26.87
+3%
-37.13
-38%
-14.57
+61%
0.29
N/A
6.15
+2 021%
15.29
+149%
19.68
+29%
10.95
-44%
5.36
-51%
8.05
+50%
5.02
-38%
6.92
+38%
8.31
+20%
11.99
+44%
11.27
-6%
12.35
+10%
13.96
+13%
13.29
-5%
13.84
+4%
13.29
-4%
12.28
-8%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett