Park24 Co Ltd
TSE:4666
Income Statement
Earnings Waterfall
Park24 Co Ltd
Revenue
|
337.8B
JPY
|
Cost of Revenue
|
-246.8B
JPY
|
Gross Profit
|
91B
JPY
|
Operating Expenses
|
-58.8B
JPY
|
Operating Income
|
32.2B
JPY
|
Other Expenses
|
-12.7B
JPY
|
Net Income
|
19.5B
JPY
|
Income Statement
Park24 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 |
159 778
N/A
|
162 465
+2%
|
164 712
+1%
|
167 022
+1%
|
169 309
+1%
|
172 688
+2%
|
175 823
+2%
|
179 698
+2%
|
183 165
+2%
|
186 764
+2%
|
190 372
+2%
|
194 398
+2%
|
198 013
+2%
|
208 185
+5%
|
220 208
+6%
|
232 956
+6%
|
255 099
+10%
|
268 049
+5%
|
281 097
+5%
|
298 517
+6%
|
305 032
+2%
|
310 097
+2%
|
315 101
+2%
|
317 438
+1%
|
319 162
+1%
|
308 993
-3%
|
285 260
-8%
|
268 904
-6%
|
250 258
-7%
|
245 090
-2%
|
252 496
+3%
|
251 102
-1%
|
258 890
+3%
|
265 128
+2%
|
278 104
+5%
|
290 253
+4%
|
299 347
+3%
|
311 440
+4%
|
320 727
+3%
|
330 123
+3%
|
337 832
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(115 159)
|
(117 882)
|
(120 358)
|
(122 930)
|
(125 904)
|
(128 649)
|
(130 824)
|
(132 992)
|
(135 104)
|
(136 909)
|
(138 944)
|
(141 349)
|
(144 112)
|
(152 939)
|
(162 560)
|
(172 767)
|
(191 158)
|
(201 823)
|
(212 085)
|
(226 234)
|
(230 852)
|
(234 096)
|
(238 640)
|
(239 346)
|
(240 463)
|
(241 813)
|
(235 947)
|
(232 556)
|
(224 032)
|
(217 090)
|
(215 757)
|
(210 408)
|
(210 331)
|
(211 960)
|
(215 597)
|
(219 659)
|
(224 050)
|
(228 915)
|
(233 650)
|
(240 496)
|
(246 795)
|
|
Gross Profit |
44 619
N/A
|
44 583
0%
|
44 354
-1%
|
44 092
-1%
|
43 405
-2%
|
44 039
+1%
|
44 999
+2%
|
46 706
+4%
|
48 061
+3%
|
49 855
+4%
|
51 428
+3%
|
53 049
+3%
|
53 901
+2%
|
55 246
+2%
|
57 648
+4%
|
60 189
+4%
|
63 941
+6%
|
66 226
+4%
|
69 012
+4%
|
72 283
+5%
|
74 180
+3%
|
76 001
+2%
|
76 461
+1%
|
78 092
+2%
|
78 699
+1%
|
67 180
-15%
|
49 313
-27%
|
36 348
-26%
|
26 226
-28%
|
28 000
+7%
|
36 739
+31%
|
40 694
+11%
|
48 559
+19%
|
53 168
+9%
|
62 507
+18%
|
70 594
+13%
|
75 297
+7%
|
82 525
+10%
|
87 077
+6%
|
89 627
+3%
|
91 037
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(25 887)
|
(25 206)
|
(25 675)
|
(26 538)
|
(26 675)
|
(27 242)
|
(27 683)
|
(27 976)
|
(28 592)
|
(29 594)
|
(30 279)
|
(31 596)
|
(33 201)
|
(34 849)
|
(37 472)
|
(39 684)
|
(42 737)
|
(45 008)
|
(47 137)
|
(49 744)
|
(51 708)
|
(53 312)
|
(54 937)
|
(55 770)
|
(56 752)
|
(56 057)
|
(53 854)
|
(51 595)
|
(49 359)
|
(48 545)
|
(49 674)
|
(48 746)
|
(49 192)
|
(49 137)
|
(48 665)
|
(49 922)
|
(50 860)
|
(52 312)
|
(53 978)
|
(57 641)
|
(58 845)
|
|
Selling, General & Administrative |
(24 892)
|
(25 206)
|
(25 673)
|
(25 389)
|
(26 674)
|
(27 241)
|
(27 683)
|
(26 943)
|
(28 504)
|
(29 519)
|
(30 214)
|
(30 507)
|
(33 115)
|
(34 763)
|
(37 387)
|
(37 710)
|
(42 685)
|
(45 008)
|
(47 134)
|
(45 128)
|
(51 202)
|
(52 805)
|
(54 433)
|
(50 961)
|
(56 752)
|
(56 058)
|
(53 436)
|
(45 805)
|
(48 801)
|
(47 983)
|
(49 529)
|
(44 414)
|
(49 186)
|
(49 135)
|
(48 663)
|
(49 921)
|
(50 858)
|
(52 310)
|
(53 977)
|
(57 639)
|
(58 844)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(1 148)
|
0
|
0
|
0
|
(1 032)
|
0
|
0
|
0
|
(1 088)
|
0
|
0
|
0
|
(1 973)
|
0
|
0
|
0
|
(4 615)
|
0
|
0
|
0
|
(4 809)
|
0
|
0
|
(418)
|
(5 789)
|
(559)
|
(561)
|
(144)
|
(4 331)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(995)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(88)
|
(75)
|
(65)
|
(1)
|
(86)
|
(86)
|
(85)
|
(1)
|
(52)
|
0
|
(3)
|
(1)
|
(506)
|
(507)
|
(504)
|
0
|
0
|
1
|
0
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(6)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
Operating Income |
18 732
N/A
|
19 377
+3%
|
18 679
-4%
|
17 554
-6%
|
16 730
-5%
|
16 797
+0%
|
17 316
+3%
|
18 730
+8%
|
19 469
+4%
|
20 261
+4%
|
21 149
+4%
|
21 453
+1%
|
20 700
-4%
|
20 397
-1%
|
20 176
-1%
|
20 505
+2%
|
21 204
+3%
|
21 218
+0%
|
21 875
+3%
|
22 539
+3%
|
22 472
0%
|
22 689
+1%
|
21 524
-5%
|
22 322
+4%
|
21 947
-2%
|
11 123
-49%
|
(4 541)
N/A
|
(15 247)
-236%
|
(23 133)
-52%
|
(20 545)
+11%
|
(12 935)
+37%
|
(8 052)
+38%
|
(633)
+92%
|
4 031
N/A
|
13 842
+243%
|
20 672
+49%
|
24 437
+18%
|
30 213
+24%
|
33 099
+10%
|
31 986
-3%
|
32 192
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(34)
|
(53)
|
(4)
|
44
|
58
|
113
|
115
|
(6)
|
(131)
|
(235)
|
(280)
|
(171)
|
9
|
(8)
|
(35)
|
(187)
|
(445)
|
(560)
|
(758)
|
(802)
|
(810)
|
(800)
|
(689)
|
(723)
|
(1 043)
|
(1 337)
|
(1 740)
|
(2 045)
|
(2 232)
|
(2 688)
|
(3 114)
|
(3 753)
|
(4 003)
|
(3 895)
|
(3 870)
|
(3 771)
|
(6 245)
|
(4 694)
|
(3 372)
|
(3 031)
|
(272)
|
|
Non-Reccuring Items |
0
|
(203)
|
(128)
|
(385)
|
(393)
|
(383)
|
(388)
|
(95)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(51)
|
0
|
(302)
|
(305)
|
(764)
|
(254)
|
(758)
|
(1 087)
|
(2 220)
|
(2 300)
|
(1 791)
|
(1 481)
|
(31 642)
|
(31 453)
|
(30 942)
|
(30 790)
|
212
|
(1 290)
|
(1 581)
|
(1 771)
|
(2 235)
|
(882)
|
(956)
|
(927)
|
(5 109)
|
(5 146)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
14
|
15
|
18
|
0
|
18
|
85
|
2 653
|
2 564
|
2 550
|
2 482
|
0
|
0
|
0
|
53
|
2 267
|
0
|
|
Total Other Income |
150
|
221
|
(9)
|
(90)
|
(109)
|
(160)
|
(113)
|
(143)
|
(86)
|
(128)
|
(157)
|
(118)
|
(146)
|
(86)
|
(4)
|
(37)
|
79
|
20
|
244
|
794
|
670
|
681
|
393
|
(34)
|
102
|
237
|
367
|
(276)
|
(1 906)
|
(1 985)
|
(1 304)
|
(1 010)
|
608
|
641
|
(132)
|
(43)
|
(110)
|
(22)
|
(34)
|
(334)
|
2 013
|
|
Pre-Tax Income |
18 848
N/A
|
19 342
+3%
|
18 538
-4%
|
17 123
-8%
|
16 286
-5%
|
16 367
+0%
|
16 930
+3%
|
18 486
+9%
|
19 252
+4%
|
19 898
+3%
|
20 712
+4%
|
21 078
+2%
|
20 563
-2%
|
20 303
-1%
|
20 137
-1%
|
20 230
+0%
|
20 838
+3%
|
20 376
-2%
|
21 056
+3%
|
21 767
+3%
|
22 078
+1%
|
21 812
-1%
|
20 141
-8%
|
19 345
-4%
|
18 709
-3%
|
8 246
-56%
|
(7 380)
N/A
|
(49 192)
-567%
|
(58 724)
-19%
|
(56 142)
+4%
|
(48 058)
+14%
|
(9 950)
+79%
|
(2 754)
+72%
|
1 746
N/A
|
10 551
+504%
|
14 623
+39%
|
17 200
+18%
|
24 541
+43%
|
28 819
+17%
|
25 779
-11%
|
28 787
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7 190)
|
(7 592)
|
(7 348)
|
(6 735)
|
(6 526)
|
(6 394)
|
(6 434)
|
(6 936)
|
(7 095)
|
(7 245)
|
(7 171)
|
(7 114)
|
(6 926)
|
(6 725)
|
(6 817)
|
(6 727)
|
(6 797)
|
(6 867)
|
(7 312)
|
(7 603)
|
(7 509)
|
(7 480)
|
(7 272)
|
(6 774)
|
(7 254)
|
(3 932)
|
(386)
|
2 308
|
4 465
|
2 816
|
864
|
(1 708)
|
(3 695)
|
(5 075)
|
(7 204)
|
(12 146)
|
(12 048)
|
(13 453)
|
(13 361)
|
(8 237)
|
(9 308)
|
|
Income from Continuing Operations |
11 658
|
11 750
|
11 190
|
10 388
|
9 760
|
9 973
|
10 496
|
11 550
|
12 157
|
12 653
|
13 541
|
13 964
|
13 637
|
13 578
|
13 320
|
13 503
|
14 041
|
13 509
|
13 744
|
14 164
|
14 569
|
14 332
|
12 869
|
12 571
|
11 455
|
4 314
|
(7 766)
|
(46 884)
|
(54 259)
|
(53 326)
|
(47 194)
|
(11 658)
|
(6 449)
|
(3 329)
|
3 347
|
2 477
|
5 152
|
11 088
|
15 458
|
17 542
|
19 479
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(34)
|
(63)
|
(220)
|
(267)
|
(274)
|
(312)
|
(233)
|
(200)
|
(216)
|
(222)
|
(215)
|
(183)
|
75
|
231
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
11 657
N/A
|
11 751
+1%
|
11 190
-5%
|
10 388
-7%
|
9 760
-6%
|
9 972
+2%
|
10 495
+5%
|
11 549
+10%
|
12 157
+5%
|
12 653
+4%
|
13 541
+7%
|
13 963
+3%
|
13 636
-2%
|
13 557
-1%
|
13 285
-2%
|
13 439
+1%
|
13 820
+3%
|
13 242
-4%
|
13 468
+2%
|
13 851
+3%
|
14 335
+3%
|
14 131
-1%
|
12 652
-10%
|
12 348
-2%
|
11 237
-9%
|
4 131
-63%
|
(7 690)
N/A
|
(46 652)
-507%
|
(53 953)
-16%
|
(53 023)
+2%
|
(47 111)
+11%
|
(11 658)
+75%
|
(6 451)
+45%
|
(3 328)
+48%
|
3 347
N/A
|
2 476
-26%
|
5 151
+108%
|
11 085
+115%
|
15 456
+39%
|
17 542
+13%
|
19 480
+11%
|
|
EPS (Diluted) |
76.18
N/A
|
76.3
+0%
|
72.66
-5%
|
67.45
-7%
|
63.37
-6%
|
64.75
+2%
|
68.14
+5%
|
75.01
+10%
|
78.94
+5%
|
81.63
+3%
|
87.36
+7%
|
90.35
+3%
|
87.97
-3%
|
87.46
-1%
|
85.7
-2%
|
86.86
+1%
|
89.16
+3%
|
85.43
-4%
|
86.89
+2%
|
84.44
-3%
|
87.36
+3%
|
86.13
-1%
|
77.13
-10%
|
75.28
-2%
|
68.64
-9%
|
26.74
-61%
|
-49.77
N/A
|
-302
-507%
|
-349.24
-16%
|
-343.15
+2%
|
-304.88
+11%
|
-75.45
+75%
|
-39.42
+48%
|
-21.46
+46%
|
16.9
N/A
|
14.41
-15%
|
28.66
+99%
|
59.5
+108%
|
82.83
+39%
|
94.93
+15%
|
104.41
+10%
|