Raccoon Holdings Inc
TSE:3031

Watchlist Manager
Raccoon Holdings Inc Logo
Raccoon Holdings Inc
TSE:3031
Watchlist
Price: 740 JPY -1.99% Market Closed
Market Cap: 16.5B JPY
Have any thoughts about
Raccoon Holdings Inc?
Write Note

Income Statement

Earnings Waterfall
Raccoon Holdings Inc

Revenue
6B JPY
Cost of Revenue
-1.2B JPY
Gross Profit
4.8B JPY
Operating Expenses
-3.9B JPY
Operating Income
860.4m JPY
Other Expenses
-447.9m JPY
Net Income
412.6m JPY

Income Statement
Raccoon Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024
Revenue
Revenue
1 994
N/A
2 017
+1%
2 056
+2%
2 099
+2%
2 137
+2%
2 180
+2%
2 230
+2%
2 266
+2%
2 297
+1%
2 332
+1%
2 359
+1%
2 402
+2%
2 453
+2%
2 503
+2%
2 546
+2%
2 603
+2%
2 658
+2%
2 821
+6%
2 980
+6%
3 129
+5%
3 297
+5%
3 349
+2%
3 478
+4%
3 744
+8%
3 959
+6%
4 193
+6%
4 365
+4%
4 415
+1%
4 511
+2%
4 639
+3%
4 790
+3%
4 929
+3%
5 077
+3%
5 184
+2%
5 321
+3%
5 437
+2%
5 558
+2%
5 707
+3%
5 808
+2%
5 942
+2%
6 042
+2%
Gross Profit
Cost of Revenue
(291)
(301)
(315)
(341)
(360)
(376)
(378)
(360)
(366)
(364)
(375)
(379)
(396)
(409)
(440)
(473)
(494)
(555)
(610)
(636)
(664)
(678)
(734)
(764)
(746)
(725)
(650)
(659)
(723)
(778)
(838)
(882)
(925)
(981)
(1 037)
(1 077)
(1 103)
(1 140)
(1 195)
(1 229)
(1 247)
Gross Profit
1 703
N/A
1 716
+1%
1 742
+1%
1 758
+1%
1 777
+1%
1 804
+1%
1 852
+3%
1 906
+3%
1 931
+1%
1 967
+2%
1 985
+1%
2 023
+2%
2 058
+2%
2 093
+2%
2 106
+1%
2 130
+1%
2 165
+2%
2 266
+5%
2 370
+5%
2 494
+5%
2 632
+6%
2 671
+1%
2 744
+3%
2 980
+9%
3 214
+8%
3 467
+8%
3 715
+7%
3 755
+1%
3 788
+1%
3 860
+2%
3 952
+2%
4 047
+2%
4 152
+3%
4 202
+1%
4 284
+2%
4 360
+2%
4 455
+2%
4 568
+3%
4 613
+1%
4 713
+2%
4 795
+2%
Operating Income
Operating Expenses
(1 401)
(1 398)
(1 393)
(1 396)
(1 408)
(1 441)
(1 458)
(1 505)
(1 521)
(1 536)
(1 564)
(1 623)
(1 625)
(1 656)
(1 668)
(1 674)
(1 668)
(1 788)
(1 821)
(1 924)
(2 011)
(1 992)
(2 038)
(2 105)
(2 210)
(2 328)
(2 518)
(2 646)
(2 750)
(2 789)
(2 826)
(3 339)
(2 923)
(3 018)
(3 091)
(3 351)
(3 655)
(3 914)
(4 046)
(4 125)
(3 934)
Selling, General & Administrative
(1 401)
(1 398)
(1 406)
(1 392)
(1 408)
(1 441)
(1 458)
(1 505)
(1 521)
(1 537)
(1 564)
(1 590)
(1 625)
(1 656)
(1 668)
(1 665)
(1 668)
(1 769)
(1 821)
(1 902)
(1 989)
(1 989)
(2 038)
(2 105)
(2 210)
(2 328)
(2 518)
(2 645)
(2 750)
(2 789)
(2 826)
(2 866)
(2 923)
(3 018)
(3 091)
(3 203)
(3 543)
(3 802)
(4 046)
(4 125)
(3 934)
Other Operating Expenses
0
0
12
(4)
0
0
(0)
0
0
0
(0)
(32)
0
0
(0)
(9)
0
(19)
(0)
(22)
(22)
(3)
(0)
(0)
0
(0)
(0)
(0)
0
(0)
(0)
(473)
0
0
(0)
(148)
(112)
(112)
(0)
(0)
(0)
Operating Income
302
N/A
318
+5%
348
+10%
362
+4%
370
+2%
363
-2%
394
+9%
401
+2%
410
+2%
431
+5%
421
-2%
400
-5%
433
+8%
438
+1%
438
+0%
456
+4%
496
+9%
479
-4%
549
+15%
569
+4%
621
+9%
679
+9%
706
+4%
875
+24%
1 004
+15%
1 139
+13%
1 196
+5%
1 110
-7%
1 038
-6%
1 071
+3%
1 126
+5%
708
-37%
1 229
+74%
1 184
-4%
1 193
+1%
1 009
-15%
800
-21%
654
-18%
567
-13%
588
+4%
860
+46%
Pre-Tax Income
Interest Income Expense
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(4)
(4)
(4)
(4)
(3)
(3)
(3)
(3)
1
1
5
4
5
4
0
(3)
5
4
29
32
14
14
8
3
10
11
7
8
6
6
(44)
(41)
(65)
Non-Reccuring Items
(22)
(21)
(17)
0
0
0
0
(6)
(38)
(38)
(38)
0
0
0
(9)
0
(9)
(9)
(22)
0
0
0
0
(10)
(11)
(11)
(11)
0
(326)
(326)
(473)
0
(184)
(184)
(148)
0
0
0
0
0
(123)
Total Other Income
6
6
(6)
(8)
(10)
(12)
(24)
(24)
(24)
(24)
(2)
(3)
(3)
(3)
(3)
(1)
(7)
(8)
(8)
(8)
1
1
2
(4)
(7)
(8)
(8)
(3)
(2)
(1)
1
6
29
30
25
30
5
8
13
6
13
Pre-Tax Income
285
N/A
301
+6%
323
+7%
352
+9%
358
+2%
348
-3%
368
+6%
369
+0%
343
-7%
364
+6%
376
+3%
392
+4%
427
+9%
432
+1%
423
-2%
452
+7%
482
+7%
463
-4%
524
+13%
566
+8%
626
+11%
683
+9%
708
+4%
858
+21%
991
+15%
1 124
+14%
1 206
+7%
1 139
-6%
724
-36%
758
+5%
662
-13%
717
+8%
1 085
+51%
1 041
-4%
1 078
+4%
1 046
-3%
811
-22%
668
-18%
536
-20%
553
+3%
686
+24%
Net Income
Tax Provision
(136)
(125)
(122)
(131)
(134)
(128)
(128)
(127)
(117)
(120)
(120)
(125)
(136)
(138)
(140)
(148)
(156)
(164)
(144)
(165)
(192)
(203)
(257)
(298)
(348)
(381)
(405)
(389)
(354)
(291)
(307)
(332)
(345)
(412)
(409)
(394)
(323)
(259)
(210)
(205)
(273)
Income from Continuing Operations
149
177
202
221
224
220
239
242
227
244
256
267
292
295
283
304
325
299
380
401
434
480
451
560
642
743
801
750
370
467
355
385
740
629
669
652
488
409
326
348
413
Net Income (Common)
149
N/A
177
+19%
202
+14%
221
+10%
224
+1%
220
-1%
239
+9%
242
+1%
227
-6%
244
+8%
256
+5%
267
+4%
292
+9%
295
+1%
283
-4%
304
+7%
325
+7%
299
-8%
380
+27%
401
+6%
434
+8%
480
+11%
451
-6%
560
+24%
642
+15%
743
+16%
801
+8%
750
-6%
370
-51%
467
+26%
355
-24%
385
+9%
740
+92%
629
-15%
669
+6%
652
-3%
488
-25%
409
-16%
326
-20%
348
+7%
413
+18%
EPS (Diluted)
8.09
N/A
9.59
+19%
10.94
+14%
12.2
+12%
12.29
+1%
12.24
0%
13.2
+8%
13.3
+1%
12.86
-3%
13.39
+4%
14.08
+5%
14.76
+5%
16.11
+9%
16.27
+1%
15.61
-4%
16.79
+8%
17.92
+7%
16.26
-9%
20.68
+27%
21.42
+4%
23.16
+8%
24.83
+7%
22.85
-8%
26.25
+15%
28.77
+10%
33.11
+15%
36.19
+9%
33.63
-7%
16.66
-50%
20.77
+25%
15.9
-23%
17.31
+9%
33.38
+93%
28.31
-15%
30.12
+6%
29.74
-1%
22.69
-24%
18.98
-16%
15.07
-21%
16.17
+7%
19.27
+19%

See Also

Discover More