Blue Zones Holdings Co Ltd
TSE:417A
Income Statement
Earnings Waterfall
Blue Zones Holdings Co Ltd
Income Statement
Blue Zones Holdings Co Ltd
| Sep-2025 | Dec-2025 | ||
|---|---|---|---|
| Revenue | |||
| Revenue |
771 757
N/A
|
787 055
+2%
|
|
| Gross Profit | |||
| Cost of Revenue |
(560 329)
|
(570 674)
|
|
| Gross Profit |
211 428
N/A
|
216 381
+2%
|
|
| Operating Income | |||
| Operating Expenses |
(176 285)
|
(179 916)
|
|
| Selling, General & Administrative |
(176 284)
|
(179 914)
|
|
| Other Operating Expenses |
(1)
|
(2)
|
|
| Operating Income |
35 143
N/A
|
36 465
+4%
|
|
| Pre-Tax Income | |||
| Interest Income Expense |
(842)
|
(835)
|
|
| Non-Reccuring Items |
(3 188)
|
(3 168)
|
|
| Gain/Loss on Disposition of Assets |
0
|
4
|
|
| Total Other Income |
85
|
70
|
|
| Pre-Tax Income |
31 198
N/A
|
32 536
+4%
|
|
| Net Income | |||
| Tax Provision |
(9 527)
|
(9 736)
|
|
| Income from Continuing Operations |
21 671
|
22 800
|
|
| Income to Minority Interest |
(562)
|
(620)
|
|
| Net Income (Common) |
21 107
N/A
|
22 180
+5%
|
|
| EPS (Diluted) |
518.38
N/A
|
544.73
+5%
|
|