BayCurrent Consulting Inc
TSE:6532
BayCurrent Consulting Inc
TSE:6532
Price:
4 766
JPY
4.27%
Market Cap:
¥740.7B
Income Statement
Earnings Waterfall
BayCurrent Consulting Inc
BayCurrent Consulting Inc
Income Statement
BayCurrent Consulting Inc
BayCurrent Consulting Inc
Currency: JPY
| 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 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||
| Interest Expense |
634
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
39
|
0
|
56
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
|
| Revenue |
15 834
N/A
|
16 413
+4%
|
16 937
+3%
|
17 244
+2%
|
17 188
0%
|
17 836
+4%
|
18 512
+4%
|
19 479
+5%
|
20 438
+5%
|
21 273
+4%
|
21 722
+2%
|
22 684
+4%
|
24 294
+7%
|
26 304
+8%
|
27 866
+6%
|
30 078
+8%
|
32 978
+10%
|
35 178
+7%
|
37 824
+8%
|
40 138
+6%
|
42 873
+7%
|
46 196
+8%
|
49 703
+8%
|
53 908
+8%
|
57 642
+7%
|
61 806
+7%
|
66 053
+7%
|
70 986
+7%
|
76 090
+7%
|
45 154
-41%
|
93 909
+108%
|
77 480
-17%
|
104 277
+35%
|
163 811
+57%
|
116 056
-29%
|
177 160
+53%
|
184 518
+4%
|
138 467
-25%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9 396)
|
(9 581)
|
(9 916)
|
(10 251)
|
(10 312)
|
(10 657)
|
(10 934)
|
(11 203)
|
(11 643)
|
(12 349)
|
(12 847)
|
(13 476)
|
(14 168)
|
(15 284)
|
(16 266)
|
(17 383)
|
(18 671)
|
(19 380)
|
(20 708)
|
(21 507)
|
(22 648)
|
(23 732)
|
(24 595)
|
(25 916)
|
(27 069)
|
(28 633)
|
(30 331)
|
(32 105)
|
(33 669)
|
(19 661)
|
(42 643)
|
(35 109)
|
(48 696)
|
(77 622)
|
(53 601)
|
(82 273)
|
(84 141)
|
(60 584)
|
|
| Gross Profit |
6 438
N/A
|
6 832
+6%
|
7 021
+3%
|
6 994
0%
|
6 876
-2%
|
7 179
+4%
|
7 578
+6%
|
8 276
+9%
|
8 795
+6%
|
8 924
+1%
|
8 875
-1%
|
9 208
+4%
|
10 126
+10%
|
11 020
+9%
|
11 600
+5%
|
12 695
+9%
|
14 307
+13%
|
15 798
+10%
|
17 116
+8%
|
18 631
+9%
|
20 225
+9%
|
22 464
+11%
|
25 108
+12%
|
27 992
+11%
|
30 573
+9%
|
33 173
+9%
|
35 722
+8%
|
38 881
+9%
|
42 421
+9%
|
25 493
-40%
|
51 266
+101%
|
42 371
-17%
|
55 581
+31%
|
86 189
+55%
|
62 455
-28%
|
94 887
+52%
|
100 377
+6%
|
77 883
-22%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 223)
|
(3 460)
|
(3 506)
|
(3 504)
|
(3 655)
|
(3 793)
|
(3 986)
|
(4 262)
|
(4 645)
|
(5 085)
|
(5 459)
|
(5 524)
|
(5 637)
|
(5 660)
|
(5 755)
|
(5 972)
|
(6 269)
|
(6 414)
|
(6 527)
|
(6 560)
|
(6 674)
|
(6 906)
|
(7 451)
|
(8 231)
|
(9 055)
|
(10 123)
|
(11 109)
|
(11 733)
|
(12 505)
|
(7 782)
|
(17 047)
|
(14 195)
|
(18 731)
|
(29 288)
|
(19 840)
|
(31 391)
|
(34 492)
|
(28 822)
|
|
| Selling, General & Administrative |
(2 725)
|
(3 153)
|
(3 239)
|
(3 469)
|
(3 426)
|
(3 752)
|
(3 965)
|
(4 254)
|
(4 454)
|
(5 083)
|
(5 455)
|
(5 519)
|
(5 442)
|
(5 655)
|
(5 752)
|
(5 970)
|
(6 081)
|
(6 414)
|
(6 529)
|
(6 562)
|
(6 403)
|
(6 908)
|
(7 453)
|
(8 233)
|
(8 937)
|
(10 125)
|
(11 109)
|
(11 733)
|
(12 362)
|
(7 783)
|
(16 238)
|
(14 196)
|
(18 733)
|
(29 293)
|
(19 437)
|
(31 399)
|
(34 507)
|
(28 836)
|
|
| Depreciation & Amortization |
(187)
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
(273)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(144)
|
0
|
(810)
|
0
|
0
|
0
|
(408)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(311)
|
(308)
|
(268)
|
(36)
|
(41)
|
(41)
|
(21)
|
(8)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
0
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
5
|
5
|
8
|
15
|
14
|
|
| Operating Income |
3 215
N/A
|
3 371
+5%
|
3 515
+4%
|
3 490
-1%
|
3 222
-8%
|
3 386
+5%
|
3 592
+6%
|
4 015
+12%
|
4 150
+3%
|
3 839
-7%
|
3 416
-11%
|
3 684
+8%
|
4 489
+22%
|
5 360
+19%
|
5 845
+9%
|
6 723
+15%
|
8 038
+20%
|
9 384
+17%
|
10 589
+13%
|
12 071
+14%
|
13 551
+12%
|
15 558
+15%
|
17 657
+13%
|
19 761
+12%
|
21 518
+9%
|
23 050
+7%
|
24 613
+7%
|
27 148
+10%
|
29 916
+10%
|
17 711
-41%
|
34 219
+93%
|
28 176
-18%
|
36 850
+31%
|
56 901
+54%
|
42 615
-25%
|
63 496
+49%
|
65 885
+4%
|
49 061
-26%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(633)
|
(513)
|
(153)
|
(142)
|
(124)
|
(107)
|
(101)
|
(98)
|
(97)
|
(128)
|
(120)
|
(111)
|
(103)
|
(65)
|
(64)
|
(63)
|
(62)
|
(60)
|
(59)
|
(59)
|
(58)
|
(74)
|
(71)
|
(68)
|
(48)
|
(46)
|
(45)
|
(43)
|
(39)
|
(27)
|
(56)
|
(55)
|
(76)
|
(117)
|
(57)
|
(107)
|
(47)
|
3
|
|
| Total Other Income |
0
|
0
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
(3)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2 582
N/A
|
2 859
+11%
|
3 362
+18%
|
3 348
0%
|
3 098
-7%
|
3 280
+6%
|
3 491
+6%
|
3 917
+12%
|
4 053
+3%
|
3 711
-8%
|
3 296
-11%
|
3 573
+8%
|
4 386
+23%
|
5 295
+21%
|
5 781
+9%
|
6 660
+15%
|
7 976
+20%
|
9 324
+17%
|
10 530
+13%
|
12 012
+14%
|
13 477
+12%
|
15 484
+15%
|
17 586
+14%
|
19 693
+12%
|
21 469
+9%
|
23 004
+7%
|
24 568
+7%
|
27 105
+10%
|
29 875
+10%
|
17 684
-41%
|
34 160
+93%
|
28 121
-18%
|
36 774
+31%
|
56 784
+54%
|
42 546
-25%
|
63 389
+49%
|
65 838
+4%
|
49 064
-25%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 031)
|
(1 113)
|
(1 229)
|
(1 118)
|
(1 001)
|
(1 027)
|
(1 045)
|
(1 142)
|
(1 187)
|
(1 081)
|
(983)
|
(1 093)
|
(1 283)
|
(1 594)
|
(1 762)
|
(2 073)
|
(2 064)
|
(2 513)
|
(2 913)
|
(3 407)
|
(3 463)
|
(3 866)
|
(4 322)
|
(4 716)
|
(5 925)
|
(6 438)
|
(6 955)
|
(7 771)
|
(7 965)
|
(4 275)
|
(8 778)
|
(7 040)
|
(9 298)
|
(14 430)
|
(11 786)
|
(17 218)
|
(17 849)
|
(13 461)
|
|
| Income from Continuing Operations |
1 551
|
1 746
|
2 133
|
2 230
|
2 097
|
2 253
|
2 447
|
2 775
|
2 866
|
2 630
|
2 313
|
2 481
|
3 103
|
3 701
|
4 019
|
4 587
|
5 912
|
6 811
|
7 617
|
8 605
|
10 014
|
11 618
|
13 264
|
14 977
|
15 544
|
16 566
|
17 613
|
19 334
|
21 910
|
13 409
|
25 382
|
21 081
|
27 476
|
42 354
|
30 760
|
46 171
|
47 989
|
35 603
|
|
| Net Income (Common) |
1 551
N/A
|
1 746
+13%
|
2 133
+22%
|
2 230
+5%
|
2 097
-6%
|
2 253
+7%
|
2 447
+9%
|
2 775
+13%
|
2 866
+3%
|
2 630
-8%
|
2 313
-12%
|
2 481
+7%
|
3 103
+25%
|
3 701
+19%
|
4 019
+9%
|
4 587
+14%
|
5 912
+29%
|
6 811
+15%
|
7 617
+12%
|
8 605
+13%
|
10 014
+16%
|
11 618
+16%
|
13 264
+14%
|
14 977
+13%
|
15 544
+4%
|
16 566
+7%
|
17 613
+6%
|
19 334
+10%
|
21 910
+13%
|
13 409
-39%
|
25 382
+89%
|
21 081
-17%
|
27 476
+30%
|
42 354
+54%
|
30 760
-27%
|
46 171
+50%
|
47 989
+4%
|
35 603
-26%
|
|
| EPS (Diluted) |
106.75
N/A
|
112.61
+5%
|
137.62
+22%
|
141.13
+3%
|
13.4
-91%
|
143.47
+971%
|
158.87
+11%
|
181.39
+14%
|
18.52
-90%
|
170.77
+822%
|
150.17
-12%
|
160.49
+7%
|
20.12
-87%
|
243.01
+1 108%
|
263.3
+8%
|
299.6
+14%
|
38.69
-87%
|
444.86
+1 050%
|
496.32
+12%
|
562.63
+13%
|
65.24
-88%
|
756.27
+1 059%
|
86.39
-89%
|
97.39
+13%
|
101.12
+4%
|
107.98
+7%
|
115
+7%
|
126.15
+10%
|
142.96
+13%
|
87.76
-39%
|
166.05
+89%
|
138.16
-17%
|
180.86
+31%
|
278.31
+54%
|
202.17
-27%
|
303.77
+50%
|
316.2
+4%
|
234.45
-26%
|
|
Switch to:
Switch to:
See Also
Discover More
