FP Corp
TSE:7947

Watchlist Manager
FP Corp Logo
FP Corp
TSE:7947
Watchlist
Price: 2 645 JPY 0.99% Market Closed
Market Cap: 223.7B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+20%
5Y
+28%
10Y
+42%
Operating Income
+
3Y
+59%
5Y
+27%
10Y
+90%
Net Income
+
3Y
+53%
5Y
+26%
10Y
+87%

Earnings Waterfall
FP Corp

Revenue
240.2B JPY
Cost of Revenue
-163.1B JPY
Gross Profit
77.1B JPY
Operating Expenses
-55.9B JPY
Operating Income
21.3B JPY
Other Expenses
-6.7B JPY
Net Income
14.6B JPY

Income Statement
FP Corp

Rotate your device to view
Income Statement
Currency: JPY
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 Sep-2025
Revenue
Interest Expense
0
66
0
0
66
0
0
73
0
0
99
0
0
166
0
0
126
253
379
499
485
466
439
411
401
381
370
347
340
335
329
326
322
316
307
297
287
274
262
249
233
216
197
179
164
151
139
129
121
116
116
114
111
107
100
95
92
89
86
82
76
70
68
69
75
95
117
137
154
157
157
158
161
169
181
198
0
0
Revenue
96 903
N/A
98 551
+2%
98 961
+0%
99 301
+0%
97 960
-1%
98 131
+0%
97 621
-1%
97 830
+0%
97 610
0%
98 398
+1%
98 174
0%
100 078
+2%
100 732
+1%
100 878
+0%
99 285
-2%
97 481
-2%
98 932
+1%
100 630
+2%
107 290
+7%
140 720
+31%
145 871
+4%
151 451
+4%
153 906
+2%
155 681
+1%
156 693
+1%
157 886
+1%
158 869
+1%
158 192
0%
158 884
+0%
159 619
+0%
159 940
+0%
161 121
+1%
160 647
0%
161 004
+0%
163 072
+1%
164 918
+1%
167 615
+2%
168 826
+1%
169 024
+0%
170 292
+1%
170 810
+0%
171 529
+0%
172 553
+1%
172 858
+0%
174 162
+1%
173 871
0%
173 753
0%
173 580
0%
174 503
+1%
176 602
+1%
179 827
+2%
181 171
+1%
182 456
+1%
184 495
+1%
184 677
+0%
186 349
+1%
186 129
0%
187 584
+1%
184 377
-2%
187 509
+2%
187 931
+0%
188 481
+0%
193 723
+3%
195 700
+1%
197 490
+1%
200 895
+2%
207 632
+3%
211 285
+2%
215 081
+2%
217 449
+1%
219 234
+1%
222 100
+1%
223 998
+1%
228 266
+2%
232 946
+2%
235 628
+1%
238 310
+1%
240 196
+1%
Gross Profit
Cost of Revenue
(73 596)
(74 937)
(74 363)
(73 919)
(72 237)
(71 745)
(70 857)
(71 507)
(72 065)
(73 224)
(73 043)
(73 948)
(73 438)
(71 801)
(69 081)
(66 731)
(67 879)
(69 162)
(73 885)
(97 992)
(102 103)
(106 108)
(107 789)
(108 687)
(108 888)
(109 502)
(110 131)
(109 510)
(111 083)
(112 266)
(113 757)
(115 243)
(115 070)
(116 078)
(117 677)
(118 336)
(119 293)
(118 536)
(117 120)
(117 420)
(116 514)
(115 957)
(115 661)
(115 635)
(116 989)
(117 479)
(118 198)
(117 909)
(118 845)
(120 234)
(121 834)
(122 190)
(122 338)
(123 172)
(122 628)
(123 235)
(123 227)
(123 363)
(121 996)
(123 588)
(124 184)
(125 875)
(130 011)
(133 028)
(135 801)
(139 440)
(143 218)
(145 821)
(149 117)
(150 872)
(153 120)
(155 014)
(156 164)
(159 024)
(161 095)
(162 556)
(162 790)
(163 075)
Gross Profit
23 307
N/A
23 614
+1%
24 598
+4%
25 382
+3%
25 723
+1%
26 386
+3%
26 764
+1%
26 323
-2%
25 545
-3%
25 174
-1%
25 131
0%
26 130
+4%
27 294
+4%
29 077
+7%
30 204
+4%
30 750
+2%
31 053
+1%
31 468
+1%
33 405
+6%
42 728
+28%
43 768
+2%
45 343
+4%
46 117
+2%
46 994
+2%
47 805
+2%
48 384
+1%
48 738
+1%
48 682
0%
47 801
-2%
47 353
-1%
46 183
-2%
45 878
-1%
45 577
-1%
44 926
-1%
45 395
+1%
46 582
+3%
48 322
+4%
50 290
+4%
51 904
+3%
52 872
+2%
54 296
+3%
55 572
+2%
56 892
+2%
57 223
+1%
57 173
0%
56 392
-1%
55 555
-1%
55 671
+0%
55 658
0%
56 368
+1%
57 993
+3%
58 981
+2%
60 118
+2%
61 323
+2%
62 049
+1%
63 114
+2%
62 902
0%
64 221
+2%
62 381
-3%
63 921
+2%
63 747
0%
62 606
-2%
63 712
+2%
62 672
-2%
61 689
-2%
61 455
0%
64 414
+5%
65 464
+2%
65 964
+1%
66 577
+1%
66 114
-1%
67 086
+1%
67 834
+1%
69 242
+2%
71 851
+4%
73 072
+2%
75 520
+3%
77 121
+2%
Operating Income
Operating Expenses
(20 437)
(20 003)
(19 682)
(19 527)
(19 385)
(19 384)
(19 328)
(19 210)
(19 247)
(19 378)
(19 483)
(19 572)
(19 462)
(19 821)
(20 251)
(20 258)
(20 448)
(20 251)
(21 797)
(29 669)
(31 022)
(32 302)
(32 520)
(32 773)
(32 940)
(33 337)
(33 607)
(34 118)
(34 614)
(35 273)
(35 898)
(36 118)
(36 103)
(36 073)
(36 804)
(37 393)
(38 311)
(39 101)
(39 137)
(39 624)
(40 160)
(40 690)
(41 459)
(42 047)
(42 358)
(42 584)
(42 571)
(42 787)
(43 224)
(43 615)
(44 635)
(45 032)
(45 659)
(46 440)
(46 925)
(47 607)
(46 678)
(47 497)
(44 217)
(45 177)
(44 574)
(43 606)
(46 451)
(46 807)
(47 105)
(48 049)
(48 322)
(48 780)
(49 046)
(48 965)
(50 059)
(50 676)
(51 972)
(53 307)
(54 020)
(54 601)
(55 346)
(55 863)
Selling, General & Administrative
(19 167)
(18 751)
(17 669)
(18 327)
(18 204)
(18 233)
(18 216)
(18 130)
(18 167)
(18 293)
(18 767)
(19 184)
(19 540)
(19 899)
(20 329)
(20 336)
(20 517)
(20 294)
(21 814)
(27 754)
(31 022)
(32 302)
(32 520)
(31 189)
(32 939)
(33 335)
(33 604)
(32 015)
(34 612)
(35 271)
(35 898)
(33 896)
(36 100)
(36 071)
(36 802)
(34 661)
(38 314)
(39 104)
(39 138)
(37 057)
(40 141)
(40 690)
(41 460)
(39 207)
(42 357)
(42 583)
(42 569)
(39 758)
(43 213)
(43 610)
(44 635)
(41 812)
(45 658)
(46 439)
(46 924)
(44 236)
(46 676)
(47 496)
(44 215)
(41 651)
(44 572)
(43 604)
(46 450)
(43 072)
(47 091)
(48 045)
(48 321)
(44 780)
(49 044)
(48 965)
(50 058)
(46 239)
(52 194)
(53 321)
(54 034)
(50 258)
(55 309)
(55 825)
Depreciation & Amortization
(1 270)
(1 252)
(2 013)
(1 200)
(1 181)
(1 151)
(1 112)
(1 080)
(1 080)
(1 085)
(716)
(388)
78
78
78
78
69
43
17
(1 915)
0
0
0
(1 583)
0
0
0
(2 102)
0
0
0
(2 221)
0
0
0
(2 732)
0
0
0
(2 567)
0
0
0
(2 839)
0
0
0
(3 028)
0
0
0
(3 219)
0
0
0
(3 370)
0
0
0
(3 525)
0
0
0
(3 734)
0
0
0
(3 999)
0
0
0
(4 436)
0
0
0
(4 342)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(2)
(3)
(1)
0
(2)
0
(1)
(3)
0
(2)
0
1
3
(1)
0
(19)
0
0
(1)
(1)
(1)
(2)
(1)
(11)
(5)
0
(1)
0
(1)
(1)
(1)
(2)
0
(2)
(1)
(2)
0
0
(1)
(14)
(2)
(1)
(1)
(2)
0
(1)
(1)
222
14
14
(1)
(37)
(38)
Operating Income
2 870
N/A
3 611
+26%
4 916
+36%
5 855
+19%
6 338
+8%
7 002
+10%
7 436
+6%
7 113
-4%
6 298
-11%
5 796
-8%
5 648
-3%
6 558
+16%
7 832
+19%
9 256
+18%
9 953
+8%
10 492
+5%
10 605
+1%
11 217
+6%
11 608
+3%
13 059
+13%
12 746
-2%
13 041
+2%
13 597
+4%
14 221
+5%
14 865
+5%
15 047
+1%
15 131
+1%
14 564
-4%
13 187
-9%
12 080
-8%
10 285
-15%
9 760
-5%
9 474
-3%
8 853
-7%
8 591
-3%
9 189
+7%
10 011
+9%
11 189
+12%
12 767
+14%
13 248
+4%
14 136
+7%
14 882
+5%
15 433
+4%
15 176
-2%
14 815
-2%
13 808
-7%
12 984
-6%
12 884
-1%
12 434
-3%
12 753
+3%
13 358
+5%
13 949
+4%
14 459
+4%
14 883
+3%
15 124
+2%
15 507
+3%
16 224
+5%
16 724
+3%
18 164
+9%
18 744
+3%
19 173
+2%
19 000
-1%
17 261
-9%
15 865
-8%
14 584
-8%
13 406
-8%
16 092
+20%
16 684
+4%
16 918
+1%
17 612
+4%
16 055
-9%
16 410
+2%
15 862
-3%
15 935
+0%
17 831
+12%
18 471
+4%
20 174
+9%
21 258
+5%
Pre-Tax Income
Interest Income Expense
(10)
(2)
(31)
(16)
(17)
(28)
(64)
(71)
(81)
(87)
(122)
(156)
(189)
(262)
(324)
(363)
(327)
(303)
(290)
(392)
(404)
(388)
(362)
(336)
(334)
(313)
(310)
(256)
(276)
(270)
(256)
(226)
(218)
(214)
(201)
(218)
(206)
(194)
(177)
(164)
(142)
(125)
(99)
(83)
(67)
(54)
(43)
(31)
(17)
(12)
(8)
10
32
46
62
56
54
58
51
65
79
92
98
98
85
76
420
390
327
210
(228)
(273)
(322)
(328)
(370)
(84)
(87)
(52)
Non-Reccuring Items
(139)
(253)
15
(44)
67
(277)
(277)
(197)
61
75
45
(39)
(45)
(14)
3
(37)
(3)
54
311
165
(147)
(212)
(448)
(351)
(110)
(171)
(144)
(61)
(41)
90
69
(6)
(55)
(56)
(56)
(41)
0
0
0
(19)
0
(130)
(130)
(113)
(176)
(72)
(76)
(155)
0
0
(100)
(924)
(1 012)
(1 016)
(915)
(92)
(12)
0
11
(326)
(467)
(487)
(501)
(184)
0
0
0
0
0
208
208
223
0
0
0
(37)
0
0
Gain/Loss on Disposition of Assets
(52)
(87)
(272)
(297)
(264)
(244)
(274)
(280)
(37)
(56)
(76)
(173)
(66)
(48)
(114)
(112)
(112)
(155)
(174)
(196)
(186)
(58)
(40)
(29)
(89)
(83)
(78)
(298)
(228)
(220)
(230)
(165)
(169)
(210)
(222)
(134)
(158)
(134)
(129)
(254)
(224)
(271)
(277)
(38)
(122)
(69)
(78)
(159)
(235)
(257)
455
464
510
483
(285)
(209)
(294)
(327)
(320)
(995)
(935)
(970)
(907)
(83)
(41)
(163)
(513)
(559)
(617)
(408)
(66)
131
(135)
(133)
(176)
(312)
(288)
(264)
Total Other Income
384
383
289
448
455
402
439
456
452
484
431
590
399
475
504
540
539
557
570
809
831
913
967
1 064
986
829
758
845
827
896
840
520
515
1 044
1 079
1 135
1 127
1 001
965
942
946
547
488
649
636
709
789
695
725
658
635
902
865
893
900
710
756
610
651
572
589
632
760
762
710
722
597
415
700
680
684
493
465
473
442
248
266
156
Pre-Tax Income
3 052
N/A
3 651
+20%
4 918
+35%
5 946
+21%
6 579
+11%
6 855
+4%
7 260
+6%
7 021
-3%
6 693
-5%
6 212
-7%
5 926
-5%
6 780
+14%
7 931
+17%
9 407
+19%
10 022
+7%
10 520
+5%
10 702
+2%
11 370
+6%
12 025
+6%
13 445
+12%
12 840
-4%
13 296
+4%
13 714
+3%
14 569
+6%
15 318
+5%
15 309
0%
15 357
+0%
14 794
-4%
13 469
-9%
12 576
-7%
10 708
-15%
9 883
-8%
9 547
-3%
9 417
-1%
9 191
-2%
9 931
+8%
10 774
+8%
11 862
+10%
13 426
+13%
13 753
+2%
14 716
+7%
14 903
+1%
15 415
+3%
15 591
+1%
15 086
-3%
14 322
-5%
13 576
-5%
13 234
-3%
12 907
-2%
13 142
+2%
14 340
+9%
14 401
+0%
14 854
+3%
15 289
+3%
14 886
-3%
15 972
+7%
16 728
+5%
17 065
+2%
18 557
+9%
18 060
-3%
18 439
+2%
18 267
-1%
16 711
-9%
16 458
-2%
15 338
-7%
14 041
-8%
16 596
+18%
16 930
+2%
17 328
+2%
18 302
+6%
16 653
-9%
16 984
+2%
15 870
-7%
15 947
+0%
17 727
+11%
18 286
+3%
20 065
+10%
21 098
+5%
Net Income
Tax Provision
(1 001)
(1 375)
(1 796)
(2 359)
(2 591)
(2 767)
(2 878)
(2 746)
(2 469)
(2 304)
(2 187)
(2 616)
(3 089)
(3 610)
(4 023)
(4 265)
(4 458)
(4 601)
(4 877)
(5 487)
(5 281)
(5 552)
(6 020)
(6 473)
(6 664)
(6 604)
(6 257)
(5 946)
(5 466)
(5 010)
(4 273)
(3 742)
(3 610)
(3 393)
(3 119)
(3 591)
(3 739)
(4 058)
(4 488)
(4 438)
(4 684)
(4 624)
(4 675)
(4 620)
(4 528)
(4 331)
(4 126)
(4 035)
(3 958)
(4 023)
(4 289)
(4 430)
(4 583)
(4 756)
(4 777)
(5 061)
(5 272)
(5 372)
(5 847)
(5 752)
(5 881)
(5 815)
(5 335)
(5 153)
(4 799)
(4 405)
(5 158)
(5 324)
(5 484)
(5 772)
(5 301)
(5 252)
(4 894)
(4 945)
(5 482)
(5 793)
(6 246)
(6 559)
Income from Continuing Operations
2 051
2 276
3 121
3 587
3 988
4 088
4 382
4 275
4 224
3 908
3 739
4 164
4 842
5 797
5 999
6 255
6 244
6 769
7 148
7 958
7 559
7 744
7 694
8 096
8 654
8 705
9 100
8 848
8 003
7 566
6 435
6 141
5 937
6 024
6 072
6 340
7 035
7 804
8 938
9 315
10 032
10 279
10 740
10 971
10 558
9 991
9 450
9 199
8 949
9 119
10 051
9 971
10 271
10 533
10 109
10 911
11 456
11 693
12 710
12 308
12 558
12 452
11 376
11 305
10 539
9 636
11 438
11 606
11 844
12 530
11 352
11 732
10 976
11 002
12 245
12 493
13 819
14 539
Income to Minority Interest
(88)
(83)
(30)
(10)
(8)
(8)
(8)
(10)
(9)
(8)
(6)
(6)
(9)
(10)
(12)
(13)
(11)
(7)
0
(3)
(4)
(5)
(5)
(2)
0
0
0
(1)
(2)
(2)
(3)
(3)
(3)
(4)
(4)
(11)
(2)
(7)
(9)
(20)
(29)
(37)
(39)
(17)
(25)
(22)
(25)
(21)
(9)
(16)
(34)
(69)
(96)
(135)
(136)
(133)
(147)
(104)
(110)
(96)
(76)
(90)
(112)
(98)
(118)
(102)
(81)
(76)
(18)
(9)
13
(7)
(43)
(60)
(66)
(6)
19
33
Net Income (Common)
1 957
N/A
2 183
+12%
3 085
+41%
3 571
+16%
3 972
+11%
4 075
+3%
4 369
+7%
4 263
-2%
4 211
-1%
3 896
-7%
3 731
-4%
4 150
+11%
4 829
+16%
5 783
+20%
5 984
+3%
6 239
+4%
6 230
0%
6 762
+9%
7 150
+6%
7 959
+11%
7 555
-5%
7 737
+2%
7 687
-1%
8 093
+5%
8 656
+7%
8 705
+1%
9 099
+5%
8 846
-3%
7 998
-10%
7 561
-5%
6 431
-15%
6 137
-5%
5 933
-3%
6 020
+1%
6 067
+1%
6 329
+4%
7 035
+11%
7 798
+11%
8 929
+15%
9 294
+4%
10 001
+8%
10 240
+2%
10 699
+4%
10 953
+2%
10 531
-4%
9 968
-5%
9 424
-5%
9 178
-3%
8 941
-3%
9 102
+2%
10 018
+10%
9 901
-1%
10 174
+3%
10 398
+2%
9 972
-4%
10 777
+8%
11 307
+5%
11 588
+2%
12 599
+9%
12 211
-3%
12 481
+2%
12 361
-1%
11 262
-9%
11 206
0%
10 419
-7%
9 534
-8%
11 357
+19%
11 529
+2%
11 826
+3%
12 520
+6%
11 365
-9%
11 724
+3%
10 932
-7%
10 939
+0%
12 177
+11%
12 486
+3%
13 838
+11%
14 574
+5%
EPS (Diluted)
44.47
N/A
49.61
+12%
70.11
+41%
81.15
+16%
90.27
+11%
92.61
+3%
99.29
+7%
96.88
-2%
95.7
-1%
90.6
-5%
88.83
-2%
98.8
+11%
114.97
+16%
137.69
+20%
142.47
+3%
148.54
+4%
148.33
0%
161
+9%
170.23
+6%
189.5
+11%
184.26
-3%
188.7
+2%
187.48
-1%
197.39
+5%
211.12
+7%
212.31
+1%
221.92
+5%
215.75
-3%
195.07
-10%
184.41
-5%
156.85
-15%
149.68
-5%
144.7
-3%
146.82
+1%
147.97
+1%
152.89
+3%
171.58
+12%
190.19
+11%
217.78
+15%
112.26
-48%
243.92
+117%
249.75
+2%
260.95
+4%
132.42
-49%
256.85
+94%
243.12
-5%
229.85
-5%
111.01
-52%
218.07
+96%
222
+2%
242.34
+9%
119.75
-51%
123.05
+3%
125.76
+2%
120.61
-4%
130.35
+8%
136.76
+5%
140.12
+2%
152.36
+9%
147.79
-3%
152.57
+3%
151.05
-1%
137.62
-9%
136.95
0%
127.32
-7%
116.5
-8%
138.77
+19%
140.87
+2%
144.49
+3%
152.93
+6%
138.83
-9%
143.5
+3%
135.26
-6%
135.3
+0%
150.61
+11%
154.45
+3%
171.16
+11%
180.2
+5%

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 307,700+ 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

© 2026 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.