Watchlist Manager

Watchlist

Price: 3 115 JPY -1.11%

Market Cap: ¥38.1B

B	Bell-Park Co Ltd TSE:9441	JP
Q	Qeeka Home (Cayman) Inc HKEX:1739	CN

Income Statement

Currency: JPY

	Mar-2005	Jun-2005	Sep-2005	Mar-2006	Jun-2006	Sep-2006	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-2009	Mar-2010	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	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	11	0	0	5	0	10	20	14	18	18	17	15	15	15	13	13	11	9	7	6	5	3	3	2	0	2	1	2	4	5	7	8	8	8	8	8	8	8	9	9	9	9	8	8	8	8	8	7	5	3	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Revenue	14 160 N/A	16 052 +13%	18 054 +12%	17 961 -1%	18 180 +1%	17 405 -4%	19 167 +10%	20 835 +9%	23 395 +12%	24 976 +7%	25 296 +1%	25 737 +2%	25 933 +1%	29 065 +12%	33 949 +17%	40 615 +20%	42 317 +4%	44 546 +5%	60 168 +35%	60 501 +1%	63 973 +6%	63 425 -1%	70 573 +11%	73 737 +4%	73 195 -1%	73 434 +0%	74 469 +1%	77 424 +4%	80 950 +5%	84 205 +4%	84 228 +0%	87 790 +4%	84 208 -4%	86 846 +3%	91 486 +5%	89 376 -2%	92 276 +3%	91 522 -1%	90 145 -2%	90 261 +0%	90 881 +1%	90 366 -1%	89 629 -1%	88 953 -1%	89 487 +1%	88 604 -1%	88 894 +0%	91 438 +3%	94 348 +3%	98 230 +4%	98 088 0%	101 004 +3%	101 103 +0%	103 463 +2%	103 304 0%	103 833 +1%	99 331 -4%	97 658 -2%	98 843 +1%	99 505 +1%	107 687 +8%	108 334 +1%	107 282 -1%	106 546 -1%	102 869 -3%	102 605 0%	102 779 +0%	105 806 +3%	108 766 +3%	112 246 +3%	115 485 +3%	113 688 -2%	114 789 +1%	115 500 +1%	116 039 +0%	119 698 +3%	123 142 +3%	126 696 +3%	129 301 +2%
Gross Profit
Cost of Revenue	(11 720)	(13 180)	(14 654)	(14 293)	(14 460)	(13 751)	(15 000)	(16 038)	(18 085)	(19 634)	(20 042)	(20 362)	(20 490)	(22 817)	(26 541)	(32 148)	(33 922)	(36 459)	(49 394)	(49 758)	(52 963)	(52 211)	(58 457)	(60 651)	(59 524)	(59 599)	(60 576)	(62 901)	(65 879)	(68 352)	(67 734)	(69 860)	(66 388)	(68 764)	(73 411)	(72 260)	(74 794)	(73 673)	(71 580)	(71 628)	(72 086)	(71 730)	(70 954)	(70 426)	(70 948)	(70 191)	(70 341)	(72 621)	(75 255)	(78 707)	(78 112)	(79 288)	(78 595)	(79 669)	(79 138)	(79 100)	(75 063)	(73 292)	(74 493)	(75 211)	(81 724)	(82 696)	(81 798)	(81 958)	(79 234)	(78 834)	(79 143)	(81 632)	(84 335)	(87 447)	(90 609)	(88 682)	(89 089)	(89 392)	(89 127)	(91 807)	(94 184)	(96 693)	(98 117)
Gross Profit	2 440 N/A	2 872 +18%	3 400 +18%	3 668 +8%	3 720 +1%	3 653 -2%	4 166 +14%	4 796 +15%	5 310 +11%	5 342 +1%	5 254 -2%	5 375 +2%	5 443 +1%	6 248 +15%	7 408 +19%	8 467 +14%	8 395 -1%	8 088 -4%	10 775 +33%	10 744 0%	11 011 +2%	11 214 +2%	12 115 +8%	13 086 +8%	13 671 +4%	13 836 +1%	13 893 +0%	14 524 +5%	15 072 +4%	15 854 +5%	16 494 +4%	17 931 +9%	17 821 -1%	18 083 +1%	18 075 0%	17 118 -5%	17 484 +2%	17 851 +2%	18 565 +4%	18 634 +0%	18 796 +1%	18 636 -1%	18 675 +0%	18 527 -1%	18 539 +0%	18 413 -1%	18 553 +1%	18 816 +1%	19 093 +1%	19 524 +2%	19 976 +2%	21 718 +9%	22 510 +4%	23 794 +6%	24 166 +2%	24 733 +2%	24 268 -2%	24 366 +0%	24 350 0%	24 294 0%	25 963 +7%	25 638 -1%	25 484 -1%	24 588 -4%	23 634 -4%	23 771 +1%	23 636 -1%	24 174 +2%	24 431 +1%	24 798 +2%	24 876 +0%	25 005 +1%	25 700 +3%	26 109 +2%	26 911 +3%	27 890 +4%	28 958 +4%	30 003 +4%	31 184 +4%
Operating Income
Operating Expenses	(1 919)	(2 257)	(2 669)	(2 919)	(3 000)	(3 079)	(3 105)	(3 317)	(3 663)	(4 114)	(4 393)	(4 423)	(4 304)	(4 370)	(4 778)	(5 247)	(5 551)	(5 744)	(7 869)	(8 184)	(8 477)	(8 830)	(9 266)	(9 929)	(10 363)	(10 563)	(10 771)	(11 229)	(11 640)	(12 422)	(13 254)	(14 418)	(15 026)	(15 516)	(15 705)	(15 170)	(14 992)	(15 068)	(15 352)	(15 532)	(15 849)	(15 999)	(15 829)	(15 796)	(15 705)	(15 451)	(15 402)	(15 369)	(15 451)	(15 918)	(16 747)	(17 971)	(18 813)	(19 561)	(19 790)	(19 327)	(18 836)	(18 777)	(19 297)	(19 638)	(20 831)	(21 042)	(20 806)	(20 659)	(20 171)	(20 149)	(20 101)	(20 423)	(20 728)	(21 115)	(21 345)	(21 474)	(21 913)	(22 128)	(22 648)	(23 013)	(23 642)	(24 828)	(25 304)
Selling, General & Administrative	(1 919)	(2 309)	(2 669)	(2 919)	(3 000)	(3 078)	(3 103)	(3 315)	(3 663)	(4 115)	(4 394)	(4 422)	(4 303)	(4 369)	(4 779)	(5 248)	(5 552)	(5 744)	(7 704)	(8 184)	(8 477)	(8 829)	(9 066)	(9 929)	(10 363)	(10 565)	(10 563)	(11 230)	(11 641)	(12 423)	(13 022)	(14 418)	(15 026)	(15 515)	(15 384)	(15 076)	(14 992)	(15 068)	(15 083)	(15 531)	(15 848)	(15 999)	(15 552)	(15 797)	(15 706)	(15 452)	(15 163)	(15 370)	(15 453)	(15 919)	(16 481)	(17 972)	(18 813)	(19 561)	(19 493)	(19 327)	(18 836)	(18 777)	(18 965)	(19 638)	(20 831)	(21 042)	(20 462)	(20 659)	(20 171)	(20 149)	(19 786)	(20 423)	(20 728)	(21 115)	(21 041)	(21 474)	(21 913)	(22 128)	(22 365)	(23 013)	(23 642)	(24 828)	(25 304)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(166)	0	0	0	(200)	0	0	0	(207)	0	0	0	(232)	0	0	0	(320)	0	0	0	(270)	0	0	0	(276)	0	0	0	(239)	0	0	0	(265)	0	0	0	(297)	0	0	0	(332)	0	0	0	(344)	0	0	0	(316)	0	0	0	(304)	0	0	0	(283)	0	0	0	0
Other Operating Expenses	0	52	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	(94)	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)
Operating Income	521 N/A	615 +18%	731 +19%	749 +2%	720 -4%	575 -20%	1 062 +85%	1 480 +39%	1 647 +11%	1 227 -26%	860 -30%	951 +11%	1 139 +20%	1 879 +65%	2 631 +40%	3 221 +22%	2 844 -12%	2 344 -18%	2 906 +24%	2 560 -12%	2 534 -1%	2 384 -6%	2 850 +20%	3 156 +11%	3 307 +5%	3 271 -1%	3 122 -5%	3 293 +5%	3 430 +4%	3 430 N/A	3 240 -6%	3 514 +8%	2 796 -20%	2 569 -8%	2 370 -8%	1 948 -18%	2 493 +28%	2 783 +12%	3 212 +15%	3 102 -3%	2 946 -5%	2 637 -10%	2 846 +8%	2 731 -4%	2 834 +4%	2 962 +5%	3 151 +6%	3 448 +9%	3 642 +6%	3 605 -1%	3 229 -10%	3 745 +16%	3 696 -1%	4 233 +15%	4 376 +3%	5 406 +24%	5 432 +0%	5 590 +3%	5 053 -10%	4 657 -8%	5 132 +10%	4 596 -10%	4 678 +2%	3 928 -16%	3 463 -12%	3 622 +5%	3 535 -2%	3 751 +6%	3 703 -1%	3 684 -1%	3 531 -4%	3 531 +0%	3 787 +7%	3 980 +5%	4 264 +7%	4 877 +14%	5 316 +9%	5 175 -3%	5 880 +14%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(11)	(18)	(26)	(19)	34	37	32	33	(38)	(77)	(66)	(20)	(26)	12	73	119	192	188	176	84	26	114	103	124	211	132	75	82	9	9	2	(13)	(13)	(15)	(11)	(4)	2	12	7	14	8	(3)	(2)	(13)	(13)	(9)	(7)	(3)	(1)	(4)	(4)	1	1	49	193	184	184	139	(4)	17	17	42	61	97	98	133	156
Non-Reccuring Items	(14)	(71)	(15)	(23)	(27)	(1)	41	25	23	(9)	15	158	153	156	(21)	(29)	(40)	(32)	(40)	(91)	(77)	(83)	(119)	(70)	(71)	(64)	(39)	(23)	(21)	(27)	(37)	(41)	(41)	(35)	(97)	0	(99)	(106)	(161)	(185)	(185)	(177)	(127)	(113)	(109)	(112)	36	38	12	14	(152)	(123)	(101)	(101)	(52)	(34)	(29)	(33)	(2)	(44)	(65)	(93)	(2)	(5)	342	332	22	109	(233)	(236)	(154)	(44)	(26)	(16)	69	(133)	(142)	(121)	(137)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	4	8	4	4	4	0	1	2	3	9	8	8	6	0	0	0	0	0	1	1	10	10	0	9	3	3	7	14	5	5	12	11	11	15	5	14	16	12	25	27	42	47	44	53	49	59	64	63	56	42	27	41	16	42	45	35	45	45	46	53	43	16	21	34
Total Other Income	9	2	3	10	33	9	2	1	(1)	2	154	6	4	(167)	9	15	11	7	9	0	0	0	(5)	0	(2)	(15)	5	(11)	(8)	7	9	9	10	18	20	18	18	30	20	28	61	60	68	80	43	42	33	32	34	29	24	19	18	20	(7)	(3)	(4)	10	278	289	211	208	(61)	(57)	14	(6)	(3)	(11)	(3)	9	12	20	21	19	17	25	(18)	0	(23)
Pre-Tax Income	516 N/A	548 +6%	719 +31%	736 +2%	726 -1%	581 -20%	1 104 +90%	1 505 +36%	1 670 +11%	1 222 -27%	1 029 -16%	1 115 +8%	1 284 +15%	1 850 +44%	2 597 +40%	3 192 +23%	2 857 -10%	2 360 -17%	2 910 +23%	2 506 -14%	2 420 -3%	2 226 -8%	2 663 +20%	3 070 +15%	3 216 +5%	3 212 0%	3 168 -1%	3 384 +7%	3 594 +6%	3 598 +0%	3 388 -6%	3 565 +5%	2 791 -22%	2 666 -4%	2 396 -10%	2 100 -12%	2 633 +25%	2 839 +8%	3 154 +11%	3 030 -4%	2 833 -7%	2 535 -11%	2 804 +11%	2 690 -4%	2 760 +3%	2 889 +5%	3 221 +11%	3 525 +9%	3 705 +5%	3 665 -1%	3 123 -15%	3 671 +18%	3 633 -1%	4 173 +15%	4 341 +4%	5 398 +24%	5 433 +1%	5 601 +3%	5 374 -4%	4 947 -8%	5 335 +8%	4 770 -11%	4 674 -2%	3 923 -16%	3 862 -2%	4 023 +4%	3 787 -6%	4 049 +7%	3 693 -9%	3 641 -1%	3 421 -6%	3 570 +4%	3 843 +8%	4 070 +6%	4 464 +10%	4 910 +10%	5 270 +7%	5 208 -1%	5 911 +13%
Net Income
Tax Provision	(266)	(278)	(352)	(361)	(330)	(271)	(531)	(773)	(853)	(639)	(455)	(207)	(268)	(571)	(1 072)	(1 314)	(1 140)	(1 011)	(1 251)	(1 088)	(1 052)	(979)	(1 173)	(1 342)	(1 403)	(1 402)	(1 385)	(1 502)	(1 595)	(1 605)	(1 510)	(1 600)	(1 323)	(1 219)	(1 063)	(925)	(1 095)	(1 229)	(1 356)	(1 256)	(1 178)	(1 028)	(1 159)	(1 095)	(1 107)	(1 145)	(1 038)	(1 070)	(1 104)	(1 096)	(1 007)	(1 190)	(1 176)	(1 339)	(1 300)	(1 619)	(1 625)	(1 679)	(1 754)	(1 617)	(1 735)	(1 556)	(1 396)	(1 167)	(1 155)	(1 206)	(1 265)	(1 348)	(1 239)	(1 226)	(1 040)	(1 089)	(1 172)	(1 245)	(1 286)	(1 417)	(1 530)	(1 512)	(1 783)
Income from Continuing Operations	250	270	367	376	397	311	574	733	818	583	574	909	1 017	1 280	1 524	1 877	1 716	1 349	1 660	1 418	1 369	1 248	1 490	1 729	1 813	1 810	1 783	1 882	2 000	1 994	1 879	1 965	1 467	1 446	1 333	1 175	1 538	1 610	1 799	1 775	1 656	1 507	1 645	1 594	1 652	1 744	2 182	2 455	2 600	2 567	2 115	2 479	2 456	2 835	3 041	3 779	3 808	3 923	3 620	3 330	3 600	3 214	3 277	2 756	2 708	2 818	2 522	2 701	2 453	2 415	2 381	2 482	2 671	2 825	3 177	3 492	3 740	3 697	4 129
Net Income (Common)	248 N/A	270 +9%	367 +36%	376 +2%	397 +6%	311 -22%	574 +85%	733 +28%	818 +12%	583 -29%	574 -2%	909 +58%	1 017 +12%	1 280 +26%	1 524 +19%	1 877 +23%	1 716 -9%	1 349 -21%	1 660 +23%	1 418 -15%	1 369 -3%	1 248 -9%	1 490 +19%	1 729 +16%	1 813 +5%	1 810 0%	1 783 -1%	1 882 +6%	2 000 +6%	1 994 0%	1 879 -6%	1 965 +5%	1 467 -25%	1 446 -1%	1 333 -8%	1 175 -12%	1 538 +31%	1 610 +5%	1 799 +12%	1 775 -1%	1 656 -7%	1 507 -9%	1 645 +9%	1 594 -3%	1 652 +4%	1 744 +6%	2 182 +25%	2 455 +12%	2 600 +6%	2 567 -1%	2 115 -18%	2 479 +17%	2 456 -1%	2 835 +15%	3 041 +7%	3 779 +24%	3 808 +1%	3 923 +3%	3 620 -8%	3 330 -8%	3 600 +8%	3 214 -11%	3 277 +2%	2 756 -16%	2 708 -2%	2 818 +4%	2 522 -10%	2 701 +7%	2 453 -9%	2 415 -2%	2 381 -1%	2 482 +4%	2 671 +8%	2 825 +6%	3 177 +12%	3 492 +10%	3 740 +7%	3 697 -1%	4 129 +12%
EPS (Diluted)	41.33 N/A	45 +9%	61.16 +36%	62.66 +2%	66.16 +6%	51.83 -22%	95.66 +85%	104.71 +9%	136.33 +30%	97.16 -29%	82 -16%	151.5 +85%	169.5 +12%	213.33 +26%	254 +19%	268.14 +6%	245.14 -9%	192.71 -21%	237.14 +23%	202.57 -15%	195.57 -3%	178.28 -9%	212.85 +19%	247 +16%	259 +5%	258.57 0%	254.71 -1%	268.85 +6%	333.33 +24%	332.33 0%	268.42 -19%	327.5 +22%	244.5 -25%	241 -1%	222.16 -8%	195.83 -12%	256.33 +31%	268.33 +5%	277.36 +3%	295.83 +7%	236.57 -20%	215.28 -9%	84.28 -61%	227.71 +170%	236 +4%	249.14 +6%	113.42 -54%	409.16 +261%	433.33 +6%	427.83 -1%	109.94 -74%	386.54 +252%	382.95 -1%	441.96 +15%	158.03 -64%	589.22 +273%	593.72 +1%	203.86 -66%	188.15 -8%	173.08 -8%	187.1 +8%	167.05 -11%	170.34 +2%	143.23 -16%	140.72 -2%	146.45 +4%	131.07 -11%	140.38 +7%	127.51 -9%	125.51 -2%	123.76 -1%	128.98 +4%	138.82 +8%	146.82 +6%	165.14 +12%	181.51 +10%	195.16 +8%	303.89 +56%	263.09 -13%

Income Statement Balance Sheet Cash Flow Statement

Bell-Park Co Ltd
TSE:9441

Income Statement

Earnings Waterfall
Bell-Park Co Ltd

Income Statement
Bell-Park Co Ltd

See Also

Company

Help

Tools

Stocks

Bell-Park Co Ltd TSE:9441

Income Statement

Earnings Waterfall Bell-Park Co Ltd

Income Statement Bell-Park Co Ltd

See Also

Company

Help

Tools

Stocks

Bell-Park Co Ltd
TSE:9441

Earnings Waterfall
Bell-Park Co Ltd

Income Statement
Bell-Park Co Ltd