FreeBit Co Ltd
TSE:3843
Income Statement
Earnings Waterfall
FreeBit Co Ltd
Revenue
|
52.5B
JPY
|
Cost of Revenue
|
-37.6B
JPY
|
Gross Profit
|
15B
JPY
|
Operating Expenses
|
-9.5B
JPY
|
Operating Income
|
5.5B
JPY
|
Other Expenses
|
-2.5B
JPY
|
Net Income
|
3B
JPY
|
Income Statement
FreeBit Co Ltd
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 |
20 585
N/A
|
20 665
+0%
|
20 703
+0%
|
20 792
+0%
|
21 048
+1%
|
21 469
+2%
|
22 600
+5%
|
24 292
+7%
|
26 124
+8%
|
28 390
+9%
|
31 178
+10%
|
33 735
+8%
|
35 151
+4%
|
35 222
+0%
|
35 457
+1%
|
35 940
+1%
|
36 896
+3%
|
38 654
+5%
|
39 646
+3%
|
40 745
+3%
|
43 918
+8%
|
50 366
+15%
|
53 317
+6%
|
55 963
+5%
|
56 309
+1%
|
55 295
-2%
|
55 325
+0%
|
56 318
+2%
|
54 536
-3%
|
52 010
-5%
|
49 262
-5%
|
45 262
-8%
|
44 684
-1%
|
43 076
-4%
|
43 548
+1%
|
44 287
+2%
|
45 316
+2%
|
46 772
+3%
|
49 669
+6%
|
51 263
+3%
|
52 547
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(12 638)
|
(12 667)
|
(12 694)
|
(12 863)
|
(13 325)
|
(13 909)
|
(15 046)
|
(16 671)
|
(18 296)
|
(20 178)
|
(22 692)
|
(25 105)
|
(26 394)
|
(27 008)
|
(27 106)
|
(27 227)
|
(27 621)
|
(27 987)
|
(28 527)
|
(29 102)
|
(31 126)
|
(35 212)
|
(37 226)
|
(38 797)
|
(39 229)
|
(38 478)
|
(38 142)
|
(38 406)
|
(37 026)
|
(36 560)
|
(34 694)
|
(32 363)
|
(31 910)
|
(30 666)
|
(31 136)
|
(31 685)
|
(32 512)
|
(33 444)
|
(35 458)
|
(36 706)
|
(37 567)
|
|
Gross Profit |
7 945
N/A
|
7 998
+1%
|
8 008
+0%
|
7 928
-1%
|
7 722
-3%
|
7 560
-2%
|
7 553
0%
|
7 620
+1%
|
7 827
+3%
|
8 212
+5%
|
8 485
+3%
|
8 628
+2%
|
8 755
+1%
|
8 215
-6%
|
8 351
+2%
|
8 714
+4%
|
9 276
+6%
|
10 667
+15%
|
11 118
+4%
|
11 642
+5%
|
12 792
+10%
|
15 153
+18%
|
16 091
+6%
|
17 166
+7%
|
17 079
-1%
|
16 817
-2%
|
17 183
+2%
|
17 912
+4%
|
17 509
-2%
|
15 449
-12%
|
14 568
-6%
|
12 899
-11%
|
12 774
-1%
|
12 410
-3%
|
12 413
+0%
|
12 602
+2%
|
12 804
+2%
|
13 327
+4%
|
14 212
+7%
|
14 557
+2%
|
14 980
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 677)
|
(6 677)
|
(6 650)
|
(6 626)
|
(6 475)
|
(6 316)
|
(6 279)
|
(6 131)
|
(6 150)
|
(6 309)
|
(6 425)
|
(6 453)
|
(6 739)
|
(6 894)
|
(7 319)
|
(8 088)
|
(8 372)
|
(8 816)
|
(9 737)
|
(9 199)
|
(10 412)
|
(12 172)
|
(13 580)
|
(14 346)
|
(14 528)
|
(14 327)
|
(14 408)
|
(14 418)
|
(13 014)
|
(12 046)
|
(10 750)
|
(9 432)
|
(9 472)
|
(9 244)
|
(9 415)
|
(9 529)
|
(9 572)
|
(9 320)
|
(9 672)
|
(9 440)
|
(9 470)
|
|
Selling, General & Administrative |
(6 677)
|
(5 925)
|
(6 648)
|
(6 623)
|
(6 472)
|
(5 676)
|
(6 278)
|
(6 131)
|
(6 150)
|
(5 666)
|
(6 424)
|
(6 452)
|
(6 737)
|
(6 146)
|
(7 320)
|
(8 088)
|
(8 373)
|
(8 103)
|
(9 110)
|
(9 200)
|
(10 278)
|
(11 408)
|
(13 178)
|
(14 211)
|
(14 528)
|
(13 329)
|
(14 311)
|
(14 321)
|
(12 917)
|
(11 751)
|
(10 750)
|
(9 432)
|
(9 472)
|
(9 168)
|
(9 415)
|
(9 529)
|
(9 572)
|
(9 205)
|
(9 404)
|
(9 440)
|
(9 470)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(753)
|
0
|
0
|
0
|
(640)
|
0
|
0
|
0
|
(643)
|
0
|
0
|
0
|
(748)
|
0
|
0
|
0
|
(713)
|
0
|
0
|
0
|
(755)
|
0
|
0
|
0
|
(988)
|
0
|
0
|
0
|
(252)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(627)
|
0
|
(134)
|
(0)
|
(403)
|
(135)
|
0
|
(0)
|
(97)
|
(97)
|
(97)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(268)
|
0
|
(0)
|
|
Operating Income |
1 269
N/A
|
1 321
+4%
|
1 359
+3%
|
1 304
-4%
|
1 249
-4%
|
1 245
0%
|
1 276
+3%
|
1 490
+17%
|
1 678
+13%
|
1 903
+13%
|
2 061
+8%
|
2 177
+6%
|
2 019
-7%
|
1 321
-35%
|
1 033
-22%
|
627
-39%
|
904
+44%
|
1 851
+105%
|
1 382
-25%
|
2 443
+77%
|
2 379
-3%
|
2 982
+25%
|
2 511
-16%
|
2 820
+12%
|
2 551
-10%
|
2 491
-2%
|
2 775
+11%
|
3 494
+26%
|
4 495
+29%
|
3 403
-24%
|
3 818
+12%
|
3 468
-9%
|
3 301
-5%
|
3 165
-4%
|
2 998
-5%
|
3 074
+3%
|
3 232
+5%
|
4 008
+24%
|
4 540
+13%
|
5 117
+13%
|
5 510
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(128)
|
(122)
|
(124)
|
4
|
7
|
(68)
|
(160)
|
(368)
|
(456)
|
(661)
|
(692)
|
(704)
|
(561)
|
(400)
|
(506)
|
(560)
|
(602)
|
(387)
|
(359)
|
(198)
|
(245)
|
(375)
|
(196)
|
(183)
|
(164)
|
(134)
|
(132)
|
(153)
|
(5)
|
163
|
180
|
210
|
76
|
(85)
|
(81)
|
(101)
|
(116)
|
(109)
|
(112)
|
78
|
108
|
|
Non-Reccuring Items |
(273)
|
(324)
|
(109)
|
5
|
2
|
17
|
446
|
368
|
360
|
46
|
(82)
|
(107)
|
(35)
|
(190)
|
(239)
|
(374)
|
(503)
|
(644)
|
0
|
(473)
|
(401)
|
(403)
|
0
|
(294)
|
(329)
|
(1 232)
|
(1 233)
|
(3 132)
|
(3 097)
|
(2 265)
|
(2 311)
|
(401)
|
(413)
|
(212)
|
(244)
|
(253)
|
(253)
|
(303)
|
0
|
(244)
|
(281)
|
|
Gain/Loss on Disposition of Assets |
13
|
0
|
0
|
0
|
0
|
429
|
45
|
45
|
179
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(6)
|
(4)
|
(5)
|
(5)
|
(3)
|
(54)
|
59
|
62
|
60
|
2 453
|
0
|
2 336
|
2 323
|
(18)
|
(18)
|
(14)
|
(10)
|
(9)
|
(9)
|
(1)
|
(3)
|
84
|
90
|
|
Total Other Income |
(73)
|
35
|
46
|
(30)
|
(60)
|
(104)
|
(106)
|
(53)
|
(57)
|
158
|
223
|
258
|
127
|
(72)
|
(4)
|
(28)
|
(43)
|
(35)
|
(57)
|
(79)
|
(66)
|
(40)
|
(37)
|
(2)
|
28
|
67
|
81
|
179
|
2 463
|
45
|
98
|
(14)
|
12
|
(183)
|
(259)
|
(272)
|
(274)
|
(152)
|
(105)
|
(93)
|
(80)
|
|
Pre-Tax Income |
809
N/A
|
910
+12%
|
1 172
+29%
|
1 281
+9%
|
1 196
-7%
|
1 518
+27%
|
1 501
-1%
|
1 484
-1%
|
1 706
+15%
|
1 446
-15%
|
1 510
+4%
|
1 624
+8%
|
1 550
-5%
|
660
-57%
|
284
-57%
|
(338)
N/A
|
(247)
+27%
|
784
N/A
|
959
+22%
|
1 689
+76%
|
1 663
-2%
|
2 159
+30%
|
2 276
+5%
|
2 286
+0%
|
2 146
-6%
|
1 253
-42%
|
1 551
+24%
|
2 840
+83%
|
3 856
+36%
|
3 682
-5%
|
4 109
+12%
|
3 244
-21%
|
2 958
-9%
|
2 671
-10%
|
2 404
-10%
|
2 439
+1%
|
2 580
+6%
|
3 443
+33%
|
4 321
+26%
|
4 942
+14%
|
5 347
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(549)
|
(536)
|
(158)
|
(143)
|
(85)
|
(222)
|
(577)
|
(611)
|
(725)
|
(481)
|
(555)
|
(663)
|
(702)
|
(652)
|
(743)
|
(775)
|
(798)
|
(1 106)
|
(1 114)
|
(1 121)
|
(1 205)
|
(1 391)
|
(1 460)
|
(1 569)
|
(1 497)
|
(1 346)
|
(1 256)
|
(1 232)
|
(1 271)
|
(1 226)
|
(1 219)
|
(1 111)
|
(1 093)
|
(1 000)
|
(1 028)
|
(1 044)
|
(901)
|
(862)
|
(1 031)
|
(1 085)
|
(1 351)
|
|
Income from Continuing Operations |
261
|
374
|
1 016
|
1 141
|
1 113
|
1 296
|
925
|
873
|
980
|
965
|
954
|
960
|
848
|
8
|
(460)
|
(1 113)
|
(1 045)
|
(322)
|
(155)
|
567
|
458
|
768
|
816
|
717
|
649
|
(92)
|
295
|
1 608
|
2 585
|
2 456
|
2 890
|
2 133
|
1 865
|
1 671
|
1 375
|
1 395
|
1 679
|
2 581
|
3 290
|
3 857
|
3 996
|
|
Income to Minority Interest |
(81)
|
(138)
|
(174)
|
(236)
|
(246)
|
(271)
|
(312)
|
(346)
|
(410)
|
(412)
|
(424)
|
(435)
|
(385)
|
(158)
|
(103)
|
(37)
|
(84)
|
(245)
|
(255)
|
(320)
|
(324)
|
(489)
|
(570)
|
(629)
|
(585)
|
(527)
|
(515)
|
(641)
|
(797)
|
(869)
|
(958)
|
(832)
|
(824)
|
(844)
|
(805)
|
(843)
|
(817)
|
(789)
|
(940)
|
(928)
|
(992)
|
|
Net Income (Common) |
181
N/A
|
236
+30%
|
840
+256%
|
903
+8%
|
865
-4%
|
1 026
+19%
|
612
-40%
|
525
-14%
|
568
+8%
|
553
-3%
|
530
-4%
|
526
-1%
|
464
-12%
|
(150)
N/A
|
(563)
-274%
|
(1 150)
-104%
|
(1 128)
+2%
|
(567)
+50%
|
(409)
+28%
|
248
N/A
|
133
-46%
|
279
+109%
|
247
-12%
|
88
-64%
|
64
-27%
|
(619)
N/A
|
(220)
+64%
|
968
N/A
|
1 788
+85%
|
1 587
-11%
|
1 931
+22%
|
1 302
-33%
|
1 041
-20%
|
828
-20%
|
570
-31%
|
552
-3%
|
862
+56%
|
1 792
+108%
|
2 350
+31%
|
2 929
+25%
|
3 004
+3%
|
|
EPS (Diluted) |
9.05
N/A
|
11.8
+30%
|
42
+256%
|
45.15
+8%
|
43.25
-4%
|
51.29
+19%
|
26.6
-48%
|
23.86
-10%
|
25.81
+8%
|
24.72
-4%
|
24.09
-3%
|
23.9
-1%
|
21.09
-12%
|
-6.77
N/A
|
-25.59
-278%
|
-52.27
-104%
|
-51.27
+2%
|
-25.56
+50%
|
-18.59
+27%
|
11.14
N/A
|
6.01
-46%
|
12.57
+109%
|
11.11
-12%
|
3.97
-64%
|
2.88
-27%
|
-27.93
N/A
|
-10.02
+64%
|
44.39
N/A
|
85.28
+92%
|
74.06
-13%
|
92
+24%
|
63.78
-31%
|
54.34
-15%
|
41.65
-23%
|
30.12
-28%
|
29.11
-3%
|
45.5
+56%
|
94.31
+107%
|
116.48
+24%
|
145.23
+25%
|
148.88
+3%
|