Founder's Consultants Holdings Inc
TSE:6542
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Founder's Consultants Holdings Inc
TSE:6542
|
JP |
|
T
|
Talent Property Group Ltd
HKEX:760
|
HK |
|
A
|
Associated Alcohols & Breweries Ltd
NSE:ASALCBR
|
IN |
|
Tile Shop Holdings Inc
NASDAQ:TTSH
|
US |
|
A
|
Alkosign Ltd
BSE:543453
|
IN |
Income Statement
Earnings Waterfall
Founder's Consultants Holdings Inc
Income Statement
Founder's Consultants Holdings Inc
| Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
4
|
3
|
3
|
4
|
3
|
3
|
4
|
6
|
11
|
15
|
18
|
20
|
18
|
16
|
15
|
14
|
13
|
12
|
12
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
11
|
0
|
0
|
|
| Revenue |
6 897
N/A
|
6 707
-3%
|
6 726
+0%
|
6 764
+1%
|
6 672
-1%
|
7 336
+10%
|
7 649
+4%
|
7 365
-4%
|
7 678
+4%
|
7 413
-3%
|
7 418
+0%
|
7 735
+4%
|
8 463
+9%
|
8 189
-3%
|
9 161
+12%
|
10 451
+14%
|
10 585
+1%
|
8 547
-19%
|
8 624
+1%
|
8 462
-2%
|
8 425
0%
|
8 567
+2%
|
8 487
-1%
|
8 471
0%
|
8 528
+1%
|
8 527
0%
|
8 606
+1%
|
8 759
+2%
|
8 559
-2%
|
8 531
0%
|
8 765
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 887)
|
(4 717)
|
(4 695)
|
(4 709)
|
(4 623)
|
(5 233)
|
(5 411)
|
(5 230)
|
(5 413)
|
(5 091)
|
(5 115)
|
(5 446)
|
(5 950)
|
(5 726)
|
(6 481)
|
(7 379)
|
(7 274)
|
(5 737)
|
(5 662)
|
(5 489)
|
(5 571)
|
(5 575)
|
(5 572)
|
(5 602)
|
(5 613)
|
(5 615)
|
(5 672)
|
(5 708)
|
(5 654)
|
(5 683)
|
(5 809)
|
|
| Gross Profit |
2 011
N/A
|
1 989
-1%
|
2 031
+2%
|
2 054
+1%
|
2 049
0%
|
2 103
+3%
|
2 238
+6%
|
2 134
-5%
|
2 265
+6%
|
2 321
+2%
|
2 303
-1%
|
2 289
-1%
|
2 513
+10%
|
2 463
-2%
|
2 680
+9%
|
3 072
+15%
|
3 311
+8%
|
2 810
-15%
|
2 962
+5%
|
2 973
+0%
|
2 854
-4%
|
2 992
+5%
|
2 915
-3%
|
2 869
-2%
|
2 914
+2%
|
2 911
0%
|
2 934
+1%
|
3 051
+4%
|
2 905
-5%
|
2 848
-2%
|
2 956
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 234)
|
(1 244)
|
(1 271)
|
(1 315)
|
(1 323)
|
(1 364)
|
(1 374)
|
(1 401)
|
(1 437)
|
(1 460)
|
(1 534)
|
(1 561)
|
(1 612)
|
(1 568)
|
(1 813)
|
(1 559)
|
(1 688)
|
(1 654)
|
(1 619)
|
(1 724)
|
(1 761)
|
(1 797)
|
(1 808)
|
(1 797)
|
(1 701)
|
(1 776)
|
(1 731)
|
(1 719)
|
(1 656)
|
(1 657)
|
(1 683)
|
|
| Selling, General & Administrative |
(1 234)
|
(1 161)
|
(1 271)
|
(1 315)
|
(1 323)
|
(1 245)
|
(1 374)
|
(1 401)
|
(1 437)
|
(1 271)
|
(1 534)
|
(1 561)
|
(1 612)
|
(1 398)
|
(1 544)
|
(1 559)
|
(1 688)
|
(1 473)
|
(1 694)
|
(1 724)
|
(1 761)
|
(1 611)
|
(1 808)
|
(1 797)
|
(1 701)
|
(1 595)
|
(1 731)
|
(1 719)
|
(1 656)
|
(1 462)
|
(1 683)
|
|
| Research & Development |
0
|
(63)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(125)
|
0
|
|
| Depreciation & Amortization |
0
|
(20)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(69)
|
0
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(269)
|
(0)
|
(0)
|
(0)
|
75
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Operating Income |
777
N/A
|
745
-4%
|
760
+2%
|
739
-3%
|
726
-2%
|
739
+2%
|
864
+17%
|
734
-15%
|
829
+13%
|
861
+4%
|
769
-11%
|
728
-5%
|
902
+24%
|
895
-1%
|
867
-3%
|
1 514
+75%
|
1 623
+7%
|
1 156
-29%
|
1 343
+16%
|
1 250
-7%
|
1 093
-13%
|
1 195
+9%
|
1 107
-7%
|
1 072
-3%
|
1 213
+13%
|
1 135
-6%
|
1 202
+6%
|
1 332
+11%
|
1 249
-6%
|
1 191
-5%
|
1 273
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(4)
|
(5)
|
(9)
|
(14)
|
(17)
|
(19)
|
(16)
|
(15)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
1
|
2
|
(7)
|
(6)
|
(7)
|
(9)
|
(7)
|
(6)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(2)
|
(2)
|
(25)
|
(25)
|
(289)
|
(289)
|
(269)
|
0
|
(4)
|
73
|
75
|
0
|
73
|
(4)
|
(4)
|
(4)
|
90
|
219
|
27
|
27
|
(66)
|
(203)
|
(20)
|
(20)
|
|
| 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
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
5
|
7
|
8
|
9
|
8
|
1
|
1
|
(0)
|
8
|
15
|
27
|
37
|
63
|
67
|
54
|
43
|
18
|
15
|
20
|
22
|
19
|
13
|
9
|
9
|
8
|
8
|
10
|
(11)
|
(27)
|
(48)
|
|
| Pre-Tax Income |
779
N/A
|
748
-4%
|
764
+2%
|
744
-3%
|
732
-2%
|
737
+1%
|
862
+17%
|
729
-15%
|
821
+13%
|
835
+2%
|
745
-11%
|
448
-40%
|
630
+41%
|
673
+7%
|
919
+36%
|
1 550
+69%
|
1 727
+11%
|
1 238
-28%
|
1 349
+9%
|
1 333
-1%
|
1 101
-17%
|
1 210
+10%
|
1 116
-8%
|
1 173
+5%
|
1 443
+23%
|
1 163
-19%
|
1 230
+6%
|
1 268
+3%
|
1 026
-19%
|
1 137
+11%
|
1 199
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(295)
|
(238)
|
(242)
|
(238)
|
(227)
|
(281)
|
(318)
|
(275)
|
(316)
|
(318)
|
(305)
|
(262)
|
(251)
|
(301)
|
(348)
|
(521)
|
(549)
|
(458)
|
(516)
|
(429)
|
(439)
|
(401)
|
(386)
|
(451)
|
(546)
|
(492)
|
(494)
|
(497)
|
(405)
|
(389)
|
(393)
|
|
| Income from Continuing Operations |
484
|
510
|
522
|
506
|
505
|
456
|
544
|
454
|
505
|
517
|
441
|
186
|
379
|
372
|
571
|
1 029
|
1 177
|
780
|
833
|
904
|
661
|
809
|
730
|
722
|
897
|
671
|
736
|
771
|
621
|
748
|
806
|
|
| Income to Minority Interest |
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) |
484
N/A
|
510
+6%
|
522
+2%
|
506
-3%
|
505
0%
|
456
-10%
|
544
+19%
|
454
-16%
|
505
+11%
|
518
+2%
|
441
-15%
|
186
-58%
|
380
+104%
|
372
-2%
|
571
+53%
|
1 029
+80%
|
1 177
+14%
|
780
-34%
|
833
+7%
|
904
+9%
|
661
-27%
|
809
+22%
|
730
-10%
|
722
-1%
|
897
+24%
|
671
-25%
|
736
+10%
|
771
+5%
|
621
-20%
|
748
+21%
|
806
+8%
|
|
| EPS (Diluted) |
120.9
N/A
|
95.04
-21%
|
127.26
+34%
|
124.4
-2%
|
112.36
-10%
|
84.08
-25%
|
120.71
+44%
|
99.89
-17%
|
100.31
+0%
|
85.39
-15%
|
87.33
+2%
|
36.64
-58%
|
67.44
+84%
|
60.36
-10%
|
101.34
+68%
|
181.49
+79%
|
206.54
+14%
|
124.92
-40%
|
132.7
+6%
|
143.08
+8%
|
104.1
-27%
|
127.88
+23%
|
114.89
-10%
|
113.09
-2%
|
139.58
+23%
|
104.83
-25%
|
114.23
+9%
|
119.42
+5%
|
95.44
-20%
|
115.51
+21%
|
123.71
+7%
|
|