First Time Loading...

F-Tech Inc
TSE:7212

Watchlist Manager
F-Tech Inc Logo
F-Tech Inc
TSE:7212
Watchlist
Price: 716 JPY Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

286.2B
+3%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+55%
5 Years
+20%
7 Years
+48%
10 Years
+76%
2.5B
+34%
Operating Income
Growth Rates:
1 Year
-34%
3 Years
+1%
5 Years
-60%
7 Years
-70%
10 Years
-53%
1B
+88%
Net Income
Growth Rates:
1 Year
-71%
3 Years
-
5 Years
-70%
7 Years
-72%
10 Years
-57%

Earnings Waterfall
F-Tech Inc

Revenue
286.2B JPY
Cost of Revenue
-265.6B JPY
Gross Profit
20.6B JPY
Operating Expenses
-18.1B JPY
Operating Income
2.5B JPY
Other Expenses
-1.4B JPY
Net Income
1B JPY

Income Statement
F-Tech Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 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
Revenue
Revenue
162 331
N/A
172 456
+6%
172 453
0%
173 937
+1%
172 959
-1%
175 579
+2%
179 361
+2%
185 112
+3%
192 025
+4%
196 343
+2%
198 167
+1%
193 161
-3%
193 728
+0%
197 941
+2%
203 407
+3%
214 651
+6%
220 213
+3%
226 060
+3%
231 450
+2%
233 942
+1%
237 880
+2%
235 361
-1%
235 314
0%
232 323
-1%
224 424
-3%
218 712
-3%
185 790
-15%
179 962
-3%
184 728
+3%
183 647
-1%
205 063
+12%
199 091
-3%
186 733
-6%
191 892
+3%
205 146
+7%
224 103
+9%
248 091
+11%
261 156
+5%
272 544
+4%
279 199
+2%
286 225
+3%
Gross Profit
Cost of Revenue
(143 748)
(152 180)
(152 830)
(153 884)
(153 021)
(155 028)
(159 082)
(164 225)
(170 029)
(173 714)
(173 807)
(169 544)
(169 499)
(173 372)
(178 968)
(188 528)
(195 265)
(201 835)
(207 499)
(210 805)
(214 556)
(212 007)
(211 845)
(209 990)
(203 342)
(198 665)
(169 663)
(165 148)
(168 007)
(166 616)
(186 461)
(181 507)
(173 197)
(176 290)
(190 039)
(207 056)
(228 161)
(242 414)
(252 339)
(259 746)
(265 622)
Gross Profit
18 583
N/A
20 276
+9%
19 623
-3%
20 053
+2%
19 938
-1%
20 551
+3%
20 279
-1%
20 887
+3%
21 996
+5%
22 629
+3%
24 360
+8%
23 617
-3%
24 229
+3%
24 569
+1%
24 439
-1%
26 123
+7%
24 948
-4%
24 225
-3%
23 951
-1%
23 137
-3%
23 324
+1%
23 354
+0%
23 469
+0%
22 333
-5%
21 082
-6%
20 047
-5%
16 127
-20%
14 814
-8%
16 721
+13%
17 031
+2%
18 602
+9%
17 584
-5%
13 536
-23%
15 602
+15%
15 107
-3%
17 047
+13%
19 930
+17%
18 742
-6%
20 205
+8%
19 453
-4%
20 603
+6%
Operating Income
Operating Expenses
(13 309)
(13 551)
(13 832)
(14 302)
(14 377)
(14 987)
(15 288)
(15 440)
(15 595)
(15 808)
(15 946)
(15 878)
(15 983)
(16 534)
(16 744)
(17 219)
(17 480)
(17 369)
(17 369)
(17 188)
(17 170)
(16 774)
(16 694)
(16 619)
(16 227)
(15 959)
(15 175)
(14 520)
(14 282)
(13 959)
(14 122)
(14 271)
(14 209)
(14 460)
(15 096)
(15 566)
(16 179)
(16 704)
(16 999)
(17 620)
(18 146)
Selling, General & Administrative
(13 307)
(10 369)
(13 831)
(14 302)
(14 376)
(11 023)
(15 287)
(15 437)
(15 592)
(11 875)
(15 946)
(15 879)
(15 984)
(12 657)
(15 981)
(15 719)
(15 243)
(13 836)
(15 159)
(15 716)
(16 433)
(13 290)
(16 024)
(15 286)
(14 897)
(12 546)
(14 513)
(14 520)
(14 279)
(11 150)
(14 120)
(14 270)
(14 210)
(12 362)
(15 095)
(15 564)
(16 175)
(14 461)
(16 996)
(17 619)
(18 145)
Research & Development
0
(2 667)
0
0
0
(3 356)
0
0
0
0
0
0
0
(3 238)
(762)
(1 499)
(2 237)
(2 971)
0
0
(734)
(2 985)
(669)
(1 330)
0
(2 878)
0
0
0
(2 253)
0
0
0
(2 096)
0
0
0
(2 241)
0
0
0
Depreciation & Amortization
0
(514)
0
0
0
(607)
0
0
0
(640)
0
0
0
(638)
0
0
0
(561)
0
0
0
(497)
0
0
0
(534)
0
0
0
(555)
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2)
(1)
(1)
0
0
(1)
(1)
(3)
(3)
(3 293)
0
0
1
(1)
(1)
0
0
(1)
(2 210)
(1 472)
(1)
(2)
0
(1)
(1 330)
(1)
(662)
0
(3)
(1)
(2)
(1)
0
(2)
0
(2)
(4)
(2)
(3)
(1)
(1)
Operating Income
5 274
N/A
6 725
+28%
5 791
-14%
5 751
-1%
5 561
-3%
5 564
+0%
4 991
-10%
5 447
+9%
6 401
+18%
6 821
+7%
8 414
+23%
7 739
-8%
8 246
+7%
8 035
-3%
7 695
-4%
8 904
+16%
7 468
-16%
6 856
-8%
6 582
-4%
5 949
-10%
6 154
+3%
6 580
+7%
6 775
+3%
5 714
-16%
4 855
-15%
4 088
-16%
952
-77%
294
-69%
2 439
+730%
3 072
+26%
4 480
+46%
3 313
-26%
(673)
N/A
1 142
N/A
11
-99%
1 481
+13 364%
3 751
+153%
2 038
-46%
3 206
+57%
1 833
-43%
2 457
+34%
Pre-Tax Income
Interest Income Expense
186
209
(41)
88
1
108
160
59
(176)
(794)
(1 115)
(1 490)
(1 472)
(1 007)
(863)
(822)
(831)
(988)
(735)
(845)
(571)
(848)
(1 128)
(968)
(1 656)
(1 359)
(1 572)
(1 452)
(1 165)
(821)
(458)
(332)
(194)
(52)
935
1 407
342
(416)
(975)
(1 293)
(1 113)
Non-Reccuring Items
(154)
(112)
(108)
(221)
(148)
(272)
(271)
(188)
(253)
(187)
(186)
(181)
(308)
(286)
(295)
(271)
(159)
(60)
(49)
(46)
(45)
(2 022)
(2 033)
(2 022)
(2 013)
258
(909)
(742)
(762)
(1 060)
96
(76)
23
(15)
768
777
693
1 366
764
757
781
Gain/Loss on Disposition of Assets
52
30
26
9
15
30
172
172
162
0
817
821
836
36
34
30
47
43
51
45
12
(4)
(12)
(5)
(7)
20
19
14
0
(5)
(6)
(9)
69
63
68
81
0
14
13
4
10
Total Other Income
232
143
128
130
154
120
160
245
174
1 113
192
62
134
188
120
149
125
57
164
141
168
237
170
172
146
35
75
116
95
138
106
72
172
209
244
265
254
298
246
237
232
Pre-Tax Income
5 590
N/A
6 995
+25%
5 796
-17%
5 757
-1%
5 583
-3%
5 550
-1%
5 212
-6%
5 735
+10%
6 308
+10%
6 953
+10%
8 122
+17%
6 951
-14%
7 436
+7%
6 966
-6%
6 691
-4%
7 990
+19%
6 650
-17%
5 908
-11%
6 013
+2%
5 244
-13%
5 718
+9%
3 943
-31%
3 772
-4%
2 891
-23%
1 325
-54%
3 042
+130%
(1 435)
N/A
(1 770)
-23%
607
N/A
1 324
+118%
4 219
+219%
2 969
-30%
(603)
N/A
1 347
N/A
2 026
+50%
4 011
+98%
5 040
+26%
3 300
-35%
3 254
-1%
1 538
-53%
2 367
+54%
Net Income
Tax Provision
(1 825)
(2 171)
(2 131)
(2 194)
(2 315)
(2 400)
(2 224)
(2 244)
(2 316)
(2 360)
(2 647)
(2 424)
(2 264)
(1 533)
(1 358)
(1 269)
(399)
(601)
(683)
(807)
(1 795)
(1 223)
(1 435)
(1 729)
(1 902)
(2 112)
(1 541)
(1 355)
(1 482)
(2 309)
(2 634)
(2 471)
(1 569)
(1 068)
(765)
(821)
(1 243)
(1 643)
(2 370)
(1 199)
(1 560)
Income from Continuing Operations
3 765
4 824
3 665
3 563
3 268
3 150
2 988
3 491
3 992
4 593
5 475
4 527
5 172
5 433
5 333
6 721
6 251
5 307
5 330
4 437
3 923
2 720
2 337
1 162
(577)
930
(2 976)
(3 125)
(875)
(985)
1 585
498
(2 172)
279
1 261
3 190
3 797
1 657
884
339
807
Income to Minority Interest
(1 324)
(1 504)
(1 278)
(1 257)
(1 279)
(1 377)
(1 485)
(1 819)
(2 032)
(1 888)
(2 008)
(1 555)
(1 387)
(1 397)
(1 250)
(1 403)
(1 110)
(597)
(551)
(298)
(430)
124
115
157
411
(601)
239
234
(161)
(180)
(774)
(657)
(60)
(70)
(89)
20
(234)
77
260
218
240
Net Income (Common)
2 441
N/A
3 319
+36%
2 387
-28%
2 305
-3%
1 988
-14%
1 772
-11%
1 502
-15%
1 671
+11%
1 959
+17%
2 704
+38%
3 465
+28%
2 971
-14%
3 784
+27%
4 035
+7%
4 082
+1%
5 317
+30%
5 139
-3%
4 709
-8%
4 779
+1%
4 138
-13%
3 493
-16%
2 844
-19%
2 451
-14%
1 319
-46%
(165)
N/A
328
N/A
(2 737)
N/A
(2 890)
-6%
(1 037)
+64%
(1 165)
-12%
810
N/A
(160)
N/A
(2 231)
-1 294%
209
N/A
1 172
+461%
3 210
+174%
3 563
+11%
1 734
-51%
1 147
-34%
557
-51%
1 047
+88%
EPS (Diluted)
203.41
N/A
255.3
+26%
159.13
-38%
153.66
-3%
132.53
-14%
114.58
-14%
100.13
-13%
75.95
-24%
103.1
+36%
144.77
+40%
182.36
+26%
156.36
-14%
199.15
+27%
216.03
+8%
214.84
-1%
279.84
+30%
270.47
-3%
252.11
-7%
251.52
0%
217.78
-13%
187.01
-14%
152.26
-19%
131.23
-14%
70.62
-46%
-8.83
N/A
17.56
N/A
-146.54
N/A
-155.15
-6%
-55.8
+64%
-62.58
-12%
43.58
N/A
-8.6
N/A
-120.03
-1 296%
11.25
N/A
63.06
+461%
172.68
+174%
191.65
+11%
93.28
-51%
61.71
-34%
29.98
-51%
56.38
+88%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.