F.C.C. Co Ltd
TSE:7296

Watchlist Manager
F.C.C. Co Ltd Logo
F.C.C. Co Ltd
TSE:7296
Watchlist
Price: 3 530 JPY 1.44%
Market Cap: 183.8B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+40%
5Y
+73%
10Y
+59%
Operating Income
+
3Y
+94%
5Y
+1 993%
10Y
+120%
Net Income
+
3Y
+106%
5Y
-
10Y
+122%

Earnings Waterfall
F.C.C. Co Ltd

Revenue
253.2B JPY
Cost of Revenue
-204.6B JPY
Gross Profit
48.6B JPY
Operating Expenses
-31.1B JPY
Operating Income
17.5B JPY
Other Expenses
-1.5B JPY
Net Income
15.9B JPY

Income Statement
F.C.C. Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
6
0
0
7
0
0
16
0
0
5
0
0
39
0
0
17
0
0
13
19
28
38
29
30
28
19
16
11
7
13
16
17
25
41
0
0
0
47
0
0
0
156
0
0
0
197
0
0
0
195
0
0
0
180
0
0
0
65
0
0
0
29
0
0
0
22
0
0
0
24
0
0
0
22
0
0
0
30
0
Revenue
69 381
N/A
71 991
+4%
74 835
+4%
76 833
+3%
80 666
+5%
87 092
+8%
90 115
+3%
91 622
+2%
93 721
+2%
96 856
+3%
100 561
+4%
100 317
0%
99 982
0%
99 804
0%
99 395
0%
87 203
-12%
76 291
-13%
68 715
-10%
77 699
+13%
84 302
+8%
88 414
+5%
117 621
+33%
113 990
-3%
113 034
-1%
114 367
+1%
117 068
+2%
122 704
+5%
123 858
+1%
123 942
+0%
126 245
+2%
130 801
+4%
136 153
+4%
141 356
+4%
144 890
+3%
146 606
+1%
148 290
+1%
151 597
+2%
154 395
+2%
158 764
+3%
164 662
+4%
166 941
+1%
167 429
+0%
164 868
-2%
158 513
-4%
156 233
-1%
157 217
+1%
159 236
+1%
164 023
+3%
169 687
+3%
173 174
+2%
176 806
+2%
180 165
+2%
178 056
-1%
177 605
0%
176 533
-1%
177 287
+0%
176 255
-1%
171 060
-3%
146 321
-14%
141 784
-3%
141 878
+0%
146 157
+3%
165 880
+13%
166 201
+0%
167 681
+1%
170 971
+2%
180 985
+6%
198 747
+10%
210 315
+6%
218 939
+4%
226 936
+4%
228 750
+1%
234 091
+2%
240 283
+3%
247 971
+3%
250 645
+1%
252 529
+1%
256 619
+2%
253 195
-1%
Gross Profit
Cost of Revenue
(53 163)
(54 939)
(57 366)
(59 274)
(62 730)
(68 409)
(71 053)
(73 194)
(74 948)
(77 680)
(80 093)
(80 195)
(79 919)
(80 839)
(80 951)
(73 118)
(65 105)
(58 945)
(64 198)
(67 950)
(70 686)
(94 529)
(92 561)
(92 325)
(93 084)
(95 287)
(99 841)
(100 831)
(101 604)
(103 801)
(107 817)
(111 676)
(116 010)
(118 277)
(120 885)
(123 934)
(127 997)
(131 084)
(135 052)
(138 821)
(140 163)
(139 599)
(136 263)
(132 131)
(130 655)
(132 648)
(135 140)
(137 826)
(141 431)
(142 877)
(144 404)
(147 475)
(146 293)
(145 564)
(145 504)
(146 384)
(145 832)
(142 919)
(125 494)
(121 685)
(121 136)
(123 291)
(136 214)
(136 359)
(138 375)
(143 234)
(153 411)
(170 154)
(180 507)
(185 944)
(192 021)
(191 518)
(193 246)
(198 231)
(202 761)
(203 864)
(205 836)
(207 313)
(204 621)
Gross Profit
16 218
N/A
17 052
+5%
17 469
+2%
17 559
+1%
17 936
+2%
18 683
+4%
19 062
+2%
18 428
-3%
18 773
+2%
19 176
+2%
20 468
+7%
20 122
-2%
20 063
0%
18 965
-5%
18 444
-3%
14 085
-24%
11 186
-21%
9 770
-13%
13 501
+38%
16 352
+21%
17 728
+8%
23 092
+30%
21 429
-7%
20 709
-3%
21 283
+3%
21 781
+2%
22 863
+5%
23 027
+1%
22 338
-3%
22 444
+0%
22 984
+2%
24 477
+6%
25 346
+4%
26 613
+5%
25 721
-3%
24 356
-5%
23 600
-3%
23 311
-1%
23 712
+2%
25 841
+9%
26 778
+4%
27 830
+4%
28 605
+3%
26 382
-8%
25 578
-3%
24 569
-4%
24 096
-2%
26 197
+9%
28 256
+8%
30 297
+7%
32 402
+7%
32 690
+1%
31 763
-3%
32 041
+1%
31 029
-3%
30 903
0%
30 423
-2%
28 141
-8%
20 827
-26%
20 099
-3%
20 742
+3%
22 866
+10%
29 666
+30%
29 842
+1%
29 306
-2%
27 737
-5%
27 574
-1%
28 593
+4%
29 808
+4%
32 995
+11%
34 915
+6%
37 232
+7%
40 845
+10%
42 052
+3%
45 210
+8%
46 781
+3%
46 693
0%
49 306
+6%
48 574
-1%
Operating Income
Operating Expenses
(6 242)
(6 330)
(6 635)
(6 739)
(7 405)
(7 793)
(8 178)
(7 777)
(7 803)
(7 966)
(8 566)
(8 676)
(8 764)
(8 658)
(9 177)
(8 486)
(7 732)
(6 783)
(6 980)
(7 219)
(7 400)
(10 238)
(10 437)
(10 540)
(10 813)
(10 724)
(10 936)
(11 051)
(11 190)
(11 479)
(11 805)
(12 206)
(12 579)
(12 974)
(11 868)
(12 893)
(13 163)
(13 425)
(15 779)
(15 410)
(15 482)
(13 740)
(16 735)
(16 098)
(15 705)
(12 623)
(13 487)
(14 213)
(14 566)
(14 669)
(16 581)
(16 379)
(16 311)
(14 806)
(16 264)
(16 379)
(16 760)
(15 233)
(19 993)
(20 079)
(20 360)
(15 124)
(16 484)
(17 036)
(17 260)
(17 580)
(18 582)
(19 870)
(20 820)
(20 771)
(21 800)
(23 113)
(23 878)
(26 116)
(28 175)
(28 108)
(27 835)
(31 086)
(31 119)
Selling, General & Administrative
(6 242)
(6 093)
(6 635)
(6 739)
(7 283)
(7 793)
(8 178)
(7 716)
(7 803)
(7 966)
(8 418)
(8 676)
(7 872)
(8 590)
(6 446)
(5 940)
(5 372)
(4 544)
(4 715)
(4 976)
(5 171)
(7 179)
(7 361)
(7 449)
(7 634)
(7 590)
(7 787)
(7 871)
(8 049)
(8 290)
(8 558)
(8 907)
(9 245)
(9 586)
(10 420)
(11 338)
(12 430)
(11 353)
(13 637)
(14 132)
(14 269)
(11 090)
(14 225)
(13 717)
(13 396)
(10 159)
(13 252)
(13 965)
(14 288)
(11 651)
(15 451)
(15 391)
(15 436)
(11 877)
(15 515)
(15 699)
(15 934)
(11 574)
(15 431)
(15 460)
(15 580)
(11 558)
(16 278)
(16 640)
(17 011)
(13 079)
(18 806)
(20 112)
(21 093)
(15 526)
(22 376)
(23 629)
(24 415)
(18 679)
(27 712)
(27 820)
(27 464)
(23 240)
(30 669)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(837)
(1 729)
(2 552)
(2 369)
(2 189)
(2 074)
(2 102)
(2 086)
(2 077)
(2 853)
(2 873)
(2 890)
(2 975)
(2 933)
(2 945)
(2 975)
(2 935)
(2 983)
(3 038)
(3 087)
(3 123)
(3 168)
0
0
0
(2 151)
0
0
0
0
0
0
0
(2 559)
0
0
0
(2 984)
0
0
0
(3 192)
0
0
0
(3 812)
0
0
0
(3 642)
0
0
0
(4 299)
0
0
0
(5 572)
0
0
0
(7 176)
0
0
0
(7 699)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(55)
(118)
(179)
(177)
(171)
(165)
(163)
(157)
(152)
(206)
(203)
(201)
(204)
(201)
(204)
(205)
(206)
(205)
(207)
(210)
(210)
(219)
0
0
0
(308)
0
0
0
(431)
0
0
0
(391)
0
0
0
(435)
0
0
0
(427)
0
0
0
(427)
0
0
0
(424)
0
0
0
(489)
0
0
0
(571)
0
0
0
(656)
0
0
0
(649)
0
Other Operating Expenses
0
(237)
0
0
(122)
0
0
(61)
0
0
(148)
0
0
1 779
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(2)
0
(1)
(1)
(1 448)
(1 555)
(733)
387
(2 142)
(1 278)
(1 213)
(2 219)
(2 510)
(2 381)
(2 309)
486
(235)
(248)
(278)
401
(1 130)
(988)
(875)
690
(749)
(680)
(826)
580
(4 562)
(4 619)
(4 780)
500
(206)
(396)
(249)
287
224
242
273
898
576
516
537
395
(463)
(288)
(371)
502
(450)
Operating Income
9 976
N/A
10 722
+7%
10 834
+1%
10 820
0%
10 531
-3%
10 890
+3%
10 884
0%
10 651
-2%
10 970
+3%
11 210
+2%
11 902
+6%
11 446
-4%
11 299
-1%
10 307
-9%
9 267
-10%
5 599
-40%
3 454
-38%
2 987
-14%
6 521
+118%
9 133
+40%
10 328
+13%
12 854
+24%
10 992
-14%
10 169
-7%
10 470
+3%
11 057
+6%
11 927
+8%
11 976
+0%
11 148
-7%
10 965
-2%
11 179
+2%
12 271
+10%
12 767
+4%
13 639
+7%
13 853
+2%
11 463
-17%
10 437
-9%
9 886
-5%
7 933
-20%
10 431
+31%
11 296
+8%
14 090
+25%
11 870
-16%
10 284
-13%
9 873
-4%
11 946
+21%
10 609
-11%
11 984
+13%
13 690
+14%
15 628
+14%
15 821
+1%
16 311
+3%
15 452
-5%
17 235
+12%
14 765
-14%
14 524
-2%
13 663
-6%
12 908
-6%
834
-94%
20
-98%
382
+1 810%
7 742
+1 927%
13 182
+70%
12 806
-3%
12 046
-6%
10 157
-16%
8 992
-11%
8 723
-3%
8 988
+3%
12 224
+36%
13 115
+7%
14 119
+8%
16 967
+20%
15 936
-6%
17 035
+7%
18 673
+10%
18 858
+1%
18 220
-3%
17 455
-4%
Pre-Tax Income
Interest Income Expense
(92)
(276)
36
170
368
330
425
352
579
566
566
295
(8)
273
174
610
99
81
(394)
(320)
(438)
(402)
(228)
(326)
(220)
212
(240)
89
991
1 835
2 852
2 876
3 955
2 384
1 238
2 668
3 050
3 359
4 121
1 772
(332)
(1 875)
(4 356)
(3 960)
(1 266)
148
2 840
3 585
865
19
(156)
180
(420)
779
(56)
(1 019)
333
(1 086)
(752)
(408)
(1 149)
1 183
1 896
1 719
2 067
1 838
2 417
2 980
2 489
1 786
2 226
2 778
3 059
3 856
4 258
1 768
3 763
2 810
1 417
Non-Reccuring Items
86
57
51
47
60
69
69
12
144
144
168
29
48
39
62
94
(247)
(271)
(355)
(41)
18
(47)
109
117
58
133
12
12
61
51
244
297
250
542
0
0
0
(1 140)
0
0
0
(4 354)
0
0
0
(710)
0
0
0
(1 576)
0
0
0
(1 392)
0
0
0
(5 012)
0
0
0
(776)
0
0
0
(106)
0
0
0
(321)
0
0
0
(710)
0
0
0
(891)
0
Gain/Loss on Disposition of Assets
(78)
(61)
(36)
(51)
(241)
(278)
(301)
(150)
(150)
(125)
(87)
(42)
(28)
143
270
245
63
(91)
(38)
(17)
(6)
(51)
(79)
(71)
(83)
(351)
(360)
(379)
(397)
(102)
(20)
292
315
311
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
246
221
239
221
213
99
153
133
174
120
137
165
187
227
196
186
157
187
199
193
183
223
221
216
213
226
212
229
291
324
337
335
340
387
35
(319)
(424)
(1)
(1)
(1)
(2)
257
(1)
0
1
35
0
(1)
0
12
0
0
(1)
(119)
0
2
0
(157)
0
(2)
(3)
164
0
0
0
55
0
0
(1)
(48)
0
0
0
87
0
0
1
(87)
(2)
Pre-Tax Income
10 138
N/A
10 663
+5%
11 124
+4%
11 207
+1%
10 931
-2%
11 110
+2%
11 230
+1%
10 998
-2%
11 717
+7%
11 915
+2%
12 686
+6%
11 893
-6%
11 498
-3%
10 989
-4%
9 969
-9%
6 734
-32%
3 526
-48%
2 893
-18%
5 933
+105%
8 948
+51%
10 085
+13%
12 577
+25%
11 015
-12%
10 105
-8%
10 438
+3%
11 277
+8%
11 551
+2%
11 927
+3%
12 094
+1%
13 073
+8%
14 592
+12%
16 071
+10%
17 627
+10%
17 263
-2%
15 126
-12%
13 812
-9%
13 063
-5%
12 104
-7%
12 053
0%
12 202
+1%
10 962
-10%
8 118
-26%
7 513
-7%
6 324
-16%
8 608
+36%
11 419
+33%
13 449
+18%
15 568
+16%
14 555
-7%
14 083
-3%
15 665
+11%
16 491
+5%
15 031
-9%
16 503
+10%
14 710
-11%
13 507
-8%
13 998
+4%
6 653
-52%
82
-99%
(390)
N/A
(770)
-97%
8 313
N/A
15 076
+81%
14 524
-4%
14 113
-3%
11 944
-15%
11 408
-4%
11 703
+3%
11 476
-2%
13 641
+19%
15 342
+12%
16 897
+10%
20 027
+19%
19 169
-4%
21 294
+11%
20 441
-4%
22 622
+11%
20 052
-11%
18 870
-6%
Net Income
Tax Provision
(4 165)
(4 385)
(4 730)
(4 678)
(4 680)
(3 632)
(3 575)
(3 762)
(4 053)
(7 635)
(7 623)
(7 277)
(3 719)
(3 717)
(3 305)
(2 312)
(1 683)
(1 528)
(1 826)
(2 223)
(2 323)
(3 363)
(2 992)
(2 850)
(2 939)
(3 085)
(3 366)
(3 165)
(3 867)
(4 089)
(2 968)
(3 804)
(3 914)
(3 996)
(4 751)
(4 646)
(4 824)
(4 061)
(4 055)
(3 030)
(1 395)
(1 211)
(1 010)
(1 377)
(3 210)
(3 921)
(4 635)
(5 594)
(4 967)
(4 160)
(4 759)
(4 572)
(3 974)
(4 537)
(3 510)
(3 208)
(3 045)
(2 624)
(479)
(723)
(1 321)
(3 668)
(6 139)
(5 714)
(5 656)
(3 263)
(3 553)
(3 746)
(3 016)
(3 838)
(4 069)
(4 405)
(5 307)
(6 713)
(7 253)
(6 424)
(7 550)
(4 148)
(2 895)
Income from Continuing Operations
5 973
6 278
6 394
6 529
6 251
7 478
7 655
7 236
7 664
4 280
5 063
4 616
7 779
7 272
6 664
4 422
1 843
1 365
4 107
6 725
7 762
9 214
8 023
7 255
7 499
8 192
8 185
8 762
8 227
8 984
11 624
12 267
13 713
13 267
10 375
9 166
8 239
8 043
7 998
9 172
9 567
6 907
6 503
4 947
5 398
7 498
8 814
9 974
9 588
9 923
10 906
11 919
11 057
11 966
11 200
10 299
10 953
4 029
(397)
(1 113)
(2 091)
4 645
8 937
8 810
8 457
8 681
7 855
7 957
8 460
9 803
11 273
12 492
14 720
12 456
14 041
14 017
15 072
15 904
15 975
Income to Minority Interest
0
0
0
0
0
(341)
(668)
(982)
(967)
(1 059)
(1 229)
(1 260)
(1 182)
(1 106)
(1 038)
(890)
(611)
(479)
(578)
(716)
(892)
(1 167)
(1 168)
(1 067)
(979)
(915)
(801)
(960)
(911)
(1 041)
(67)
4
(119)
(117)
(1 082)
(1 087)
(1 043)
(811)
(800)
(741)
(676)
(744)
(733)
(689)
(679)
(294)
(169)
(83)
60
(231)
(226)
(220)
(221)
(186)
(205)
(188)
(185)
(106)
(72)
(81)
(67)
(182)
(213)
(166)
(168)
(130)
(123)
(175)
(218)
(236)
(322)
(320)
(256)
(224)
(112)
(59)
(50)
(44)
(31)
Net Income (Common)
5 968
N/A
6 133
+3%
6 392
+4%
6 525
+2%
6 171
-5%
6 353
+3%
6 205
-2%
6 248
+1%
6 698
+7%
3 222
-52%
3 838
+19%
3 354
-13%
6 590
+96%
6 168
-6%
5 622
-9%
3 530
-37%
1 229
-65%
882
-28%
3 522
+299%
5 993
+70%
6 854
+14%
8 041
+17%
6 854
-15%
6 195
-10%
6 526
+5%
7 276
+11%
7 380
+1%
7 797
+6%
7 315
-6%
7 942
+9%
11 558
+46%
12 272
+6%
13 595
+11%
13 148
-3%
9 290
-29%
8 073
-13%
7 190
-11%
7 230
+1%
7 194
0%
8 428
+17%
8 888
+5%
6 162
-31%
5 768
-6%
4 256
-26%
4 717
+11%
7 204
+53%
8 645
+20%
9 891
+14%
9 649
-2%
9 691
+0%
10 678
+10%
11 697
+10%
10 832
-7%
11 779
+9%
10 991
-7%
10 108
-8%
10 765
+6%
3 921
-64%
(471)
N/A
(1 197)
-154%
(2 160)
-80%
4 462
N/A
8 721
+95%
8 642
-1%
8 286
-4%
8 551
+3%
7 730
-10%
7 779
+1%
8 238
+6%
9 566
+16%
10 947
+14%
12 168
+11%
14 460
+19%
12 231
-15%
13 924
+14%
13 954
+0%
15 020
+8%
15 859
+6%
15 943
+1%
EPS (Diluted)
112.6
N/A
115.71
+3%
120.6
+4%
123.11
+2%
116.43
-5%
119.86
+3%
117.07
-2%
117.88
+1%
126.37
+7%
60.79
-52%
72.41
+19%
63.28
-13%
124.33
+96%
116.37
-6%
108.11
-7%
67.88
-37%
23.63
-65%
17.29
-27%
70.44
+307%
119.86
+70%
137.08
+14%
160.82
+17%
137.08
-15%
123.9
-10%
130.52
+5%
145.52
+11%
147.6
+1%
155.94
+6%
146.3
-6%
158.84
+9%
231.16
+46%
245.44
+6%
271.89
+11%
262.95
-3%
185.8
-29%
161.46
-13%
143.8
-11%
144.06
+0%
143.88
0%
168.56
+17%
177.76
+5%
122.78
-31%
115.36
-6%
85.12
-26%
94.34
+11%
143.54
+52%
172.9
+20%
197.82
+14%
192.98
-2%
193.09
+0%
213.56
+11%
233.94
+10%
215.83
-8%
235.04
+9%
221.2
-6%
203.42
-8%
216.65
+7%
78.91
-64%
-9.48
N/A
-24.09
-154%
-43.47
-80%
89.8
N/A
175.52
+95%
173.93
-1%
166.71
-4%
172.06
+3%
155.54
-10%
156.44
+1%
165.66
+6%
192.4
+16%
220.15
+14%
244.62
+11%
290.68
+19%
245.9
-15%
281.16
+14%
283.8
+1%
307.32
+8%
323.76
+5%
329.24
+2%

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
Follow us
Join more than 301,700+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.