Freund Corp
TSE:6312
Freund Corp
TSE:6312
Price:
809 JPY
-2.29%
Market Closed
Updated:
May 6, 2024
Income Statement
Earnings Waterfall
Freund Corp
Freund Corp
|
Revenue
|
21.3B
JPY
|
|
Cost of Revenue
|
-15.1B
JPY
|
|
Gross Profit
|
6.2B
JPY
|
|
Operating Expenses
|
-5.7B
JPY
|
|
Operating Income
|
524.7m
JPY
|
|
Other Expenses
|
-1B
JPY
|
|
Net Income
|
-485m
JPY
|
Income Statement
Freund Corp
Freund Corp
Currency: JPY
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
16 258
N/A
|
17 616
+8%
|
16 466
-7%
|
16 107
-2%
|
17 200
+7%
|
17 424
+1%
|
16 920
-3%
|
17 750
+5%
|
18 495
+4%
|
19 028
+3%
|
19 937
+5%
|
20 093
+1%
|
20 713
+3%
|
21 165
+2%
|
21 725
+3%
|
22 191
+2%
|
20 144
-9%
|
19 801
-2%
|
20 179
+2%
|
19 130
-5%
|
19 299
+1%
|
18 408
-5%
|
16 437
-11%
|
16 109
-2%
|
16 276
+1%
|
16 773
+3%
|
16 971
+1%
|
16 999
+0%
|
16 514
-3%
|
16 765
+2%
|
17 646
+5%
|
17 770
+1%
|
17 901
+1%
|
17 632
-2%
|
17 211
-2%
|
18 119
+5%
|
18 149
+0%
|
19 659
+8%
|
20 323
+3%
|
20 708
+2%
|
21 324
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 173)
|
(12 378)
|
(11 724)
|
(11 509)
|
(12 105)
|
(11 978)
|
(11 501)
|
(12 044)
|
(12 644)
|
(12 922)
|
(13 505)
|
(13 556)
|
(14 060)
|
(14 343)
|
(14 699)
|
(14 760)
|
(13 267)
|
(12 985)
|
(13 315)
|
(12 769)
|
(12 866)
|
(12 220)
|
(10 805)
|
(10 520)
|
(10 677)
|
(11 344)
|
(11 644)
|
(11 723)
|
(11 336)
|
(11 126)
|
(11 525)
|
(11 590)
|
(11 569)
|
(11 620)
|
(11 423)
|
(12 230)
|
(12 220)
|
(13 665)
|
(14 192)
|
(14 422)
|
(15 118)
|
|
| Gross Profit |
5 084
N/A
|
5 239
+3%
|
4 742
-9%
|
4 598
-3%
|
5 096
+11%
|
5 446
+7%
|
5 419
0%
|
5 706
+5%
|
5 852
+3%
|
6 106
+4%
|
6 433
+5%
|
6 538
+2%
|
6 653
+2%
|
6 821
+3%
|
7 025
+3%
|
7 430
+6%
|
6 876
-7%
|
6 816
-1%
|
6 864
+1%
|
6 361
-7%
|
6 433
+1%
|
6 188
-4%
|
5 632
-9%
|
5 589
-1%
|
5 599
+0%
|
5 428
-3%
|
5 327
-2%
|
5 276
-1%
|
5 178
-2%
|
5 639
+9%
|
6 122
+9%
|
6 180
+1%
|
6 333
+2%
|
6 012
-5%
|
5 788
-4%
|
5 889
+2%
|
5 929
+1%
|
5 993
+1%
|
6 131
+2%
|
6 286
+3%
|
6 206
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 848)
|
(3 944)
|
(4 031)
|
(4 047)
|
(4 216)
|
(4 288)
|
(4 265)
|
(4 450)
|
(4 551)
|
(4 751)
|
(4 760)
|
(4 698)
|
(4 590)
|
(4 780)
|
(4 891)
|
(5 002)
|
(5 123)
|
(4 845)
|
(4 881)
|
(4 871)
|
(4 944)
|
(4 965)
|
(5 023)
|
(4 955)
|
(4 953)
|
(4 870)
|
(4 719)
|
(4 469)
|
(4 322)
|
(4 528)
|
(4 687)
|
(5 026)
|
(5 189)
|
(5 030)
|
(5 103)
|
(5 304)
|
(5 361)
|
(5 542)
|
(5 604)
|
(5 589)
|
(5 681)
|
|
| Selling, General & Administrative |
(3 855)
|
(3 319)
|
(4 039)
|
(4 054)
|
(4 224)
|
(3 547)
|
(4 273)
|
(4 458)
|
(4 559)
|
(3 902)
|
(4 766)
|
(4 702)
|
(4 592)
|
(3 953)
|
(4 891)
|
(5 002)
|
(5 123)
|
(3 810)
|
(4 881)
|
(4 871)
|
(4 944)
|
(3 989)
|
(5 023)
|
(4 955)
|
(4 953)
|
(3 983)
|
(4 719)
|
(4 469)
|
(4 322)
|
(3 760)
|
(4 687)
|
(5 026)
|
(5 189)
|
(4 139)
|
(5 103)
|
(5 304)
|
(5 361)
|
(4 613)
|
(5 604)
|
(5 589)
|
(5 681)
|
|
| Research & Development |
0
|
(464)
|
0
|
0
|
0
|
(593)
|
0
|
0
|
0
|
(687)
|
0
|
0
|
0
|
(640)
|
0
|
0
|
0
|
(863)
|
0
|
0
|
0
|
(832)
|
0
|
0
|
0
|
(725)
|
0
|
0
|
0
|
(526)
|
0
|
0
|
0
|
(580)
|
0
|
0
|
0
|
(622)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
8
|
(161)
|
8
|
8
|
8
|
(149)
|
8
|
8
|
8
|
(163)
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
(172)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
(311)
|
0
|
0
|
0
|
(307)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
6
|
4
|
2
|
(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
|
|
| Operating Income |
1 237
N/A
|
1 294
+5%
|
711
-45%
|
552
-22%
|
879
+59%
|
1 158
+32%
|
1 155
0%
|
1 256
+9%
|
1 300
+4%
|
1 355
+4%
|
1 672
+23%
|
1 839
+10%
|
2 063
+12%
|
2 042
-1%
|
2 134
+5%
|
2 429
+14%
|
1 753
-28%
|
1 971
+12%
|
1 983
+1%
|
1 490
-25%
|
1 489
0%
|
1 223
-18%
|
609
-50%
|
634
+4%
|
646
+2%
|
558
-14%
|
607
+9%
|
806
+33%
|
857
+6%
|
1 111
+30%
|
1 435
+29%
|
1 154
-20%
|
1 144
-1%
|
982
-14%
|
685
-30%
|
585
-15%
|
568
-3%
|
452
-20%
|
526
+17%
|
697
+32%
|
525
-25%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
38
|
14
|
(5)
|
6
|
31
|
47
|
56
|
44
|
10
|
(10)
|
(10)
|
(15)
|
(1)
|
22
|
4
|
16
|
66
|
105
|
190
|
197
|
140
|
96
|
7
|
(1)
|
6
|
14
|
18
|
20
|
6
|
3
|
4
|
8
|
15
|
15
|
61
|
92
|
58
|
67
|
13
|
(22)
|
(15)
|
|
| Non-Reccuring Items |
(24)
|
(23)
|
(24)
|
(25)
|
(5)
|
(6)
|
(9)
|
(7)
|
(27)
|
(40)
|
(286)
|
(289)
|
(267)
|
(343)
|
(93)
|
(90)
|
(90)
|
(0)
|
(3)
|
(3)
|
(2)
|
(94)
|
(94)
|
(94)
|
(122)
|
(30)
|
(29)
|
(33)
|
(13)
|
(40)
|
(40)
|
(40)
|
(82)
|
(207)
|
(209)
|
(207)
|
(225)
|
(995)
|
(1 004)
|
(1 008)
|
(947)
|
|
| Gain/Loss on Disposition of Assets |
22
|
5
|
3
|
3
|
5
|
10
|
10
|
9
|
5
|
(214)
|
(206)
|
(207)
|
(207)
|
14
|
0
|
4
|
4
|
(2)
|
0
|
0
|
0
|
(1)
|
9
|
11
|
10
|
13
|
0
|
3
|
(0)
|
18
|
(3)
|
(2)
|
1
|
1
|
13
|
13
|
13
|
30
|
18
|
18
|
17
|
|
| Total Other Income |
33
|
33
|
54
|
52
|
53
|
44
|
40
|
61
|
56
|
50
|
62
|
42
|
50
|
50
|
50
|
36
|
29
|
20
|
25
|
26
|
25
|
31
|
14
|
18
|
17
|
12
|
27
|
22
|
45
|
194
|
216
|
213
|
195
|
37
|
39
|
39
|
47
|
40
|
47
|
47
|
43
|
|
| Pre-Tax Income |
1 305
N/A
|
1 323
+1%
|
739
-44%
|
587
-20%
|
964
+64%
|
1 253
+30%
|
1 251
0%
|
1 362
+9%
|
1 345
-1%
|
1 142
-15%
|
1 232
+8%
|
1 371
+11%
|
1 639
+20%
|
1 784
+9%
|
2 095
+17%
|
2 395
+14%
|
1 762
-26%
|
2 093
+19%
|
2 196
+5%
|
1 709
-22%
|
1 652
-3%
|
1 256
-24%
|
545
-57%
|
567
+4%
|
557
-2%
|
569
+2%
|
624
+10%
|
818
+31%
|
894
+9%
|
1 286
+44%
|
1 612
+25%
|
1 333
-17%
|
1 272
-5%
|
828
-35%
|
590
-29%
|
522
-12%
|
461
-12%
|
(406)
N/A
|
(400)
+2%
|
(268)
+33%
|
(377)
-41%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(555)
|
(520)
|
(278)
|
(224)
|
(362)
|
(537)
|
(535)
|
(565)
|
(559)
|
(187)
|
(197)
|
(227)
|
(284)
|
(720)
|
(805)
|
(902)
|
(664)
|
(616)
|
(645)
|
(500)
|
(500)
|
(412)
|
(207)
|
(197)
|
(200)
|
(187)
|
(206)
|
(245)
|
(273)
|
(316)
|
(399)
|
(341)
|
(330)
|
(285)
|
(233)
|
(222)
|
(186)
|
(132)
|
(111)
|
(138)
|
(108)
|
|
| Income from Continuing Operations |
750
|
803
|
461
|
364
|
602
|
716
|
716
|
797
|
785
|
954
|
1 035
|
1 144
|
1 355
|
1 064
|
1 290
|
1 492
|
1 098
|
1 478
|
1 551
|
1 210
|
1 152
|
844
|
338
|
370
|
358
|
382
|
418
|
573
|
621
|
971
|
1 212
|
992
|
942
|
544
|
357
|
300
|
274
|
(538)
|
(512)
|
(406)
|
(485)
|
|
| Income to Minority Interest |
(11)
|
(15)
|
(12)
|
(11)
|
(17)
|
0
|
(20)
|
(14)
|
(4)
|
7
|
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) |
739
N/A
|
788
+7%
|
449
-43%
|
353
-21%
|
585
+66%
|
696
+19%
|
697
+0%
|
784
+12%
|
782
0%
|
961
+23%
|
1 039
+8%
|
1 144
+10%
|
1 355
+18%
|
1 064
-21%
|
1 290
+21%
|
1 493
+16%
|
1 098
-26%
|
1 478
+35%
|
1 551
+5%
|
1 210
-22%
|
1 152
-5%
|
844
-27%
|
338
-60%
|
370
+9%
|
358
-3%
|
382
+7%
|
418
+9%
|
573
+37%
|
621
+8%
|
971
+56%
|
1 212
+25%
|
992
-18%
|
942
-5%
|
544
-42%
|
357
-34%
|
300
-16%
|
274
-9%
|
(538)
N/A
|
(512)
+5%
|
(406)
+21%
|
(485)
-20%
|
|
| EPS (Diluted) |
42.97
N/A
|
46.35
+8%
|
26.09
-44%
|
20.52
-21%
|
34.02
+66%
|
40.36
+19%
|
40.51
+0%
|
45.55
+12%
|
45.44
0%
|
55.74
+23%
|
60.4
+8%
|
66.5
+10%
|
78.75
+18%
|
61.72
-22%
|
75
+22%
|
86.77
+16%
|
63.84
-26%
|
85.69
+34%
|
91.21
+6%
|
72.42
-21%
|
68.78
-5%
|
50.15
-27%
|
20.2
-60%
|
22.07
+9%
|
21.36
-3%
|
22.79
+7%
|
24.94
+9%
|
34.22
+37%
|
37.07
+8%
|
57.97
+56%
|
72.38
+25%
|
59.23
-18%
|
56.27
-5%
|
32.46
-42%
|
21.31
-34%
|
17.92
-16%
|
16.39
-9%
|
-32.16
N/A
|
-30.55
+5%
|
-24.18
+21%
|
-28.69
-19%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
