Yellow Hat Ltd
OTC:YLLWF

Watchlist Manager
Yellow Hat Ltd Logo
Yellow Hat Ltd
OTC:YLLWF
Watchlist
Price: 8.465 USD Market Closed
Market Cap: 422.6m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+3%
3 Years
+5%
5 Years
+7%
7 Years
+12%
10 Years
+22%
0
Operating Income
+0%
Growth Rates:
1 Year
+9%
3 Years
+21%
5 Years
+40%
7 Years
+71%
10 Years
+91%
0
Net Income
+0%
Growth Rates:
1 Year
+7%
3 Years
+30%
5 Years
+33%
7 Years
+60%
10 Years
+66%

Earnings Waterfall
Yellow Hat Ltd

Revenue
152.2B JPY
Cost of Revenue
-86.2B JPY
Gross Profit
66B JPY
Operating Expenses
-50.4B JPY
Operating Income
15.6B JPY
Other Expenses
-4.6B JPY
Net Income
11B JPY

Income Statement
Yellow Hat Ltd

Rotate your device to view
Income Statement
Currency: JPY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
Revenue
Revenue
124 548
N/A
121 788
-2%
123 708
+2%
125 060
+1%
123 258
-1%
125 961
+2%
127 212
+1%
127 027
0%
129 278
+2%
129 817
+0%
132 448
+2%
134 040
+1%
135 869
+1%
137 865
+1%
137 454
0%
138 138
+0%
139 499
+1%
139 200
0%
140 684
+1%
146 814
+4%
142 304
-3%
141 031
-1%
139 284
-1%
137 114
-2%
143 881
+5%
146 994
+2%
149 244
+2%
145 679
-2%
145 039
0%
148 038
+2%
147 974
0%
148 132
+0%
147 598
0%
147 157
0%
148 141
+1%
147 740
0%
147 895
+0%
146 641
-1%
147 010
+0%
148 957
+1%
152 236
+2%
Gross Profit
Cost of Revenue
(85 440)
(83 098)
(83 272)
(83 505)
(81 891)
(83 359)
(83 938)
(83 221)
(83 069)
(83 136)
(84 231)
(84 843)
(85 169)
(86 103)
(85 734)
(85 863)
(86 256)
(85 578)
(85 713)
(89 118)
(85 347)
(84 514)
(83 188)
(81 707)
(85 684)
(87 094)
(88 300)
(85 550)
(84 706)
(86 900)
(85 997)
(85 579)
(84 624)
(84 157)
(84 869)
(84 547)
(84 716)
(83 814)
(83 810)
(84 781)
(86 200)
Gross Profit
39 108
N/A
38 690
-1%
40 436
+5%
41 555
+3%
41 367
0%
42 602
+3%
43 274
+2%
43 806
+1%
46 209
+5%
46 681
+1%
48 217
+3%
49 197
+2%
50 700
+3%
51 762
+2%
51 720
0%
52 275
+1%
53 243
+2%
53 622
+1%
54 971
+3%
57 696
+5%
56 957
-1%
56 517
-1%
56 096
-1%
55 407
-1%
58 197
+5%
59 900
+3%
60 944
+2%
60 129
-1%
60 333
+0%
61 138
+1%
61 977
+1%
62 553
+1%
62 974
+1%
63 000
+0%
63 272
+0%
63 193
0%
63 179
0%
62 827
-1%
63 200
+1%
64 176
+2%
66 036
+3%
Operating Income
Operating Expenses
(30 938)
(31 206)
(32 391)
(33 429)
(34 452)
(35 399)
(36 732)
(37 868)
(38 879)
(39 742)
(40 287)
(40 954)
(41 536)
(42 201)
(42 689)
(42 922)
(43 353)
(44 039)
(44 643)
(45 363)
(45 773)
(46 424)
(46 349)
(46 442)
(46 650)
(46 922)
(47 252)
(47 407)
(47 418)
(47 048)
(47 003)
(46 932)
(47 043)
(47 750)
(48 150)
(48 557)
(48 864)
(48 352)
(48 876)
(49 583)
(50 408)
Selling, General & Administrative
(30 936)
(31 205)
(32 390)
(33 428)
(34 451)
(35 399)
(36 732)
(37 867)
(38 878)
(39 741)
(40 286)
(40 954)
(41 536)
(42 200)
(42 688)
(42 921)
(43 353)
(44 038)
(44 643)
(45 361)
(45 772)
(46 423)
(46 347)
(46 442)
(46 649)
(46 922)
(47 252)
(47 406)
(47 417)
(47 047)
(47 003)
(46 933)
(47 042)
(47 749)
(48 149)
(48 555)
(48 863)
(48 351)
(48 873)
(49 582)
(50 407)
Other Operating Expenses
0
(1)
(1)
(1)
0
0
0
(1)
0
(1)
(1)
0
0
(1)
(1)
(1)
(1)
(1)
0
(3)
(1)
(1)
(2)
0
(1)
0
0
(1)
(1)
(1)
0
0
(1)
(1)
0
(2)
(1)
(1)
(3)
(1)
0
Operating Income
8 170
N/A
7 484
-8%
8 045
+7%
8 126
+1%
6 915
-15%
7 203
+4%
6 542
-9%
5 938
-9%
7 330
+23%
6 939
-5%
7 930
+14%
8 243
+4%
9 164
+11%
9 561
+4%
9 031
-6%
9 353
+4%
9 890
+6%
9 583
-3%
10 328
+8%
12 333
+19%
11 184
-9%
10 093
-10%
9 747
-3%
8 965
-8%
11 547
+29%
12 978
+12%
13 692
+6%
12 722
-7%
12 915
+2%
14 090
+9%
14 974
+6%
15 621
+4%
15 931
+2%
15 250
-4%
15 122
-1%
14 636
-3%
14 315
-2%
14 475
+1%
14 324
-1%
14 593
+2%
15 628
+7%
Pre-Tax Income
Interest Income Expense
58
80
26
55
58
94
15
136
233
219
268
139
132
111
94
87
102
109
110
139
134
107
110
88
107
103
142
106
111
244
327
251
239
264
260
359
354
322
432
510
682
Non-Reccuring Items
(62)
92
(67)
(74)
(38)
(177)
(160)
(329)
(362)
(323)
(345)
(171)
(184)
(547)
(547)
(688)
(686)
(463)
(467)
(322)
(315)
(638)
(629)
(631)
(628)
(1 325)
(1 326)
(1 367)
(1 366)
(878)
(887)
(867)
(893)
(831)
(821)
(839)
(820)
(954)
(954)
(905)
(902)
Gain/Loss on Disposition of Assets
6
(2)
1
26
26
0
0
25
5
(19)
(19)
(19)
2
2
3
2
0
(1)
(2)
(1)
1
(1)
(1)
0
0
2
5
6
7
8
6
5
4
10
10
12
14
8
7
10
79
Total Other Income
966
915
1 156
1 131
1 215
1 160
1 054
1 042
947
1 051
995
1 037
1 104
1 016
1 169
1 246
1 135
1 294
1 155
1 004
1 052
892
879
864
965
950
878
912
837
680
678
715
761
792
781
1 060
1 108
1 167
1 102
769
726
Pre-Tax Income
9 138
N/A
8 569
-6%
9 161
+7%
9 264
+1%
8 176
-12%
8 280
+1%
7 451
-10%
6 812
-9%
8 153
+20%
7 867
-4%
8 829
+12%
9 229
+5%
10 218
+11%
10 143
-1%
9 750
-4%
10 000
+3%
10 441
+4%
10 522
+1%
11 124
+6%
13 153
+18%
12 056
-8%
10 453
-13%
10 106
-3%
9 286
-8%
11 990
+29%
12 708
+6%
13 391
+5%
12 379
-8%
12 504
+1%
14 144
+13%
15 098
+7%
15 725
+4%
16 042
+2%
15 485
-3%
15 352
-1%
15 228
-1%
14 971
-2%
15 018
+0%
14 911
-1%
14 977
+0%
16 213
+8%
Net Income
Tax Provision
(2 503)
(3 026)
(3 244)
(3 322)
(2 853)
(2 667)
(2 417)
(2 147)
(2 556)
(2 287)
(2 868)
(3 015)
(3 336)
(3 301)
(2 814)
(2 875)
(3 010)
(3 187)
(3 426)
(4 107)
(3 759)
(3 119)
(3 076)
(2 843)
(3 675)
(4 161)
(4 360)
(3 989)
(4 020)
(4 483)
(4 711)
(5 035)
(5 113)
(4 819)
(4 849)
(4 712)
(4 645)
(4 751)
(4 802)
(4 808)
(5 195)
Income from Continuing Operations
6 635
5 543
5 917
5 942
5 323
5 613
5 034
4 665
5 597
5 580
5 961
6 214
6 882
6 842
6 936
7 125
7 431
7 335
7 698
9 046
8 297
7 334
7 030
6 443
8 315
8 547
9 031
8 390
8 484
9 661
10 387
10 690
10 929
10 666
10 503
10 516
10 326
10 267
10 109
10 169
11 018
Income to Minority Interest
0
0
0
0
(1)
0
1
0
1
0
(1)
0
(2)
(2)
(2)
(1)
(4)
(5)
(5)
(6)
(1)
0
1
2
0
0
0
1
0
0
(1)
(3)
(1)
(1)
(1)
(1)
0
(7)
(7)
(7)
(7)
Net Income (Common)
6 633
N/A
5 542
-16%
5 915
+7%
5 941
+0%
5 320
-10%
5 612
+5%
5 034
-10%
4 665
-7%
5 599
+20%
5 580
0%
5 961
+7%
6 214
+4%
6 879
+11%
6 839
-1%
6 933
+1%
7 122
+3%
7 426
+4%
7 329
-1%
7 692
+5%
9 040
+18%
8 294
-8%
7 334
-12%
7 032
-4%
6 445
-8%
8 315
+29%
8 546
+3%
9 029
+6%
8 389
-7%
8 486
+1%
9 659
+14%
10 384
+8%
10 685
+3%
10 924
+2%
10 665
-2%
10 501
-2%
10 516
+0%
10 325
-2%
10 259
-1%
10 102
-2%
10 161
+1%
11 010
+8%
EPS (Diluted)
144.19
N/A
119.85
-17%
128.58
+7%
129.15
+0%
115.65
-10%
121.13
+5%
109.43
-10%
101.41
-7%
121.71
+20%
120.75
-1%
129.58
+7%
135.08
+4%
149.54
+11%
147.91
-1%
150.71
+2%
154.82
+3%
160.53
+4%
158.44
-1%
166.23
+5%
195.3
+17%
179.18
-8%
158.46
-12%
151.88
-4%
139.12
-8%
179.52
+29%
184.5
+3%
194.88
+6%
181.03
-7%
183.13
+1%
208.45
+14%
224.04
+7%
230.46
+3%
235.58
+2%
230.03
-2%
226.46
-2%
226.72
+0%
222.62
-2%
221.18
-1%
217.75
-2%
219
+1%
241.64
+10%

See Also

Summary
YLLWF intrinsic value, competitors valuation, and company profile.
DCF Valuation
YLLWF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
YLLWF stock valuation using valuation multiples.
Wall Street Estimates
YLLWF 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
YLLWF 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 245,500+ 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 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.