Bronco Billy Co Ltd
TSE:3091

Watchlist Manager
Bronco Billy Co Ltd Logo
Bronco Billy Co Ltd
TSE:3091
Watchlist
Price: 3 705 JPY -1.07% Market Closed
Market Cap: 55.9B JPY
Have any thoughts about
Bronco Billy Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Bronco Billy Co Ltd

Revenue
25.8B JPY
Cost of Revenue
-8.5B JPY
Gross Profit
17.3B JPY
Operating Expenses
-15.1B JPY
Operating Income
2.3B JPY
Other Expenses
-633.3m JPY
Net Income
1.6B JPY

Income Statement
Bronco Billy Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
12 407
N/A
13 050
+5%
13 739
+5%
14 399
+5%
15 049
+5%
15 927
+6%
16 609
+4%
17 373
+5%
17 986
+4%
18 011
+0%
18 159
+1%
18 466
+2%
19 058
+3%
19 765
+4%
20 761
+5%
21 469
+3%
22 051
+3%
22 432
+2%
22 504
+0%
22 422
0%
22 423
+0%
22 324
0%
21 751
-3%
18 903
-13%
17 941
-5%
17 273
-4%
15 712
-9%
16 618
+6%
15 677
-6%
15 774
+1%
16 729
+6%
17 981
+7%
19 159
+7%
19 508
+2%
20 700
+6%
21 614
+4%
22 587
+4%
23 378
+4%
24 262
+4%
24 680
+2%
25 804
+5%
Gross Profit
Cost of Revenue
(3 453)
(3 640)
(3 843)
(4 044)
(4 215)
(4 420)
(4 561)
(4 725)
(4 876)
(4 859)
(4 913)
(5 068)
(5 219)
(5 429)
(5 690)
(5 828)
(6 022)
(6 124)
(6 157)
(6 149)
(6 106)
(6 105)
(5 982)
(5 228)
(5 030)
(4 784)
(4 425)
(4 737)
(4 587)
(4 795)
(5 184)
(5 625)
(6 099)
(6 375)
(6 955)
(7 446)
(7 822)
(8 070)
(8 191)
(8 213)
(8 458)
Gross Profit
8 955
N/A
9 410
+5%
9 896
+5%
10 355
+5%
10 834
+5%
11 506
+6%
12 047
+5%
12 647
+5%
13 110
+4%
13 152
+0%
13 246
+1%
13 398
+1%
13 839
+3%
14 336
+4%
15 071
+5%
15 641
+4%
16 029
+2%
16 308
+2%
16 347
+0%
16 274
0%
16 317
+0%
16 220
-1%
15 769
-3%
13 675
-13%
12 911
-6%
12 489
-3%
11 287
-10%
11 881
+5%
11 089
-7%
10 978
-1%
11 545
+5%
12 356
+7%
13 060
+6%
13 133
+1%
13 745
+5%
14 168
+3%
14 765
+4%
15 308
+4%
16 070
+5%
16 467
+2%
17 346
+5%
Operating Income
Operating Expenses
(7 095)
(7 397)
(7 788)
(8 207)
(8 622)
(9 057)
(9 407)
(9 879)
(10 246)
(10 397)
(10 713)
(10 952)
(11 398)
(11 890)
(12 397)
(12 861)
(13 312)
(13 711)
(13 937)
(13 923)
(13 934)
(13 824)
(13 615)
(12 936)
(12 483)
(12 327)
(11 668)
(11 568)
(11 219)
(11 027)
(11 285)
(11 713)
(12 179)
(12 387)
(12 873)
(13 201)
(13 383)
(13 664)
(14 176)
(14 372)
(15 078)
Selling, General & Administrative
(7 069)
(6 953)
(7 788)
(8 207)
(8 622)
(8 495)
(9 393)
(9 877)
(10 245)
(9 696)
(10 713)
(10 952)
(11 398)
(11 159)
(12 397)
(12 862)
(13 312)
(12 882)
(13 937)
(13 923)
(13 934)
(13 001)
(13 615)
(12 936)
(12 489)
(11 615)
(11 674)
(11 574)
(11 219)
(10 333)
(11 285)
(11 713)
(12 179)
(11 667)
(12 812)
(13 201)
(13 383)
(12 921)
(13 945)
(14 171)
(14 878)
Depreciation & Amortization
0
(443)
0
0
0
(562)
0
0
0
(701)
0
0
0
(731)
0
0
0
(829)
0
0
0
(824)
0
0
0
(712)
0
0
0
(694)
0
0
0
(719)
0
0
0
(743)
0
0
0
Other Operating Expenses
(27)
0
0
0
0
(0)
(14)
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(0)
0
0
0
0
0
6
(0)
6
6
(0)
0
0
0
(0)
(0)
(62)
0
0
(0)
(231)
(201)
(201)
Operating Income
1 859
N/A
2 013
+8%
2 108
+5%
2 148
+2%
2 212
+3%
2 449
+11%
2 641
+8%
2 768
+5%
2 864
+3%
2 755
-4%
2 533
-8%
2 446
-3%
2 441
0%
2 446
+0%
2 674
+9%
2 780
+4%
2 717
-2%
2 597
-4%
2 409
-7%
2 351
-2%
2 383
+1%
2 395
+0%
2 154
-10%
739
-66%
428
-42%
162
-62%
(381)
N/A
312
N/A
(130)
N/A
(48)
+63%
260
N/A
644
+148%
881
+37%
746
-15%
871
+17%
967
+11%
1 383
+43%
1 644
+19%
1 894
+15%
2 095
+11%
2 268
+8%
Pre-Tax Income
Interest Income Expense
12
5
5
5
6
6
6
6
6
2
2
2
2
5
5
5
5
5
5
4
5
5
6
5
3
1
(2)
(2)
(3)
(3)
(3)
(1)
2
8
10
11
11
7
7
8
8
Non-Reccuring Items
0
0
0
(12)
(12)
(14)
0
0
0
(0)
0
0
(30)
(28)
(31)
(31)
(11)
(76)
(112)
(112)
(181)
(127)
(100)
(547)
(469)
(657)
(650)
(202)
(231)
(120)
206
199
229
264
0
(86)
(87)
(231)
0
0
0
Gain/Loss on Disposition of Assets
(6)
(14)
(13)
(14)
(14)
(7)
(30)
(29)
(30)
(28)
(6)
(8)
(5)
(5)
(10)
(9)
(9)
(14)
(10)
(8)
(9)
(6)
(5)
(5)
(6)
(7)
0
(10)
(8)
(4)
(4)
(2)
(16)
(16)
(17)
(17)
(28)
(29)
(28)
(28)
(3)
Total Other Income
(3)
(10)
(11)
(13)
7
9
8
21
35
47
61
63
64
65
71
69
65
67
64
64
64
58
61
64
82
87
515
987
1 584
1 600
1 144
672
54
32
48
48
49
58
56
57
60
Pre-Tax Income
1 861
N/A
1 994
+7%
2 089
+5%
2 114
+1%
2 198
+4%
2 443
+11%
2 624
+7%
2 766
+5%
2 874
+4%
2 775
-3%
2 590
-7%
2 503
-3%
2 473
-1%
2 484
+0%
2 709
+9%
2 814
+4%
2 767
-2%
2 579
-7%
2 356
-9%
2 298
-2%
2 263
-2%
2 326
+3%
2 116
-9%
255
-88%
38
-85%
(414)
N/A
(518)
-25%
1 085
N/A
1 211
+12%
1 425
+18%
1 603
+12%
1 512
-6%
1 150
-24%
1 034
-10%
913
-12%
924
+1%
1 328
+44%
1 450
+9%
1 930
+33%
2 132
+10%
2 333
+9%
Net Income
Tax Provision
(732)
(756)
(792)
(778)
(782)
(816)
(851)
(890)
(923)
(891)
(803)
(774)
(750)
(739)
(831)
(864)
(852)
(792)
(722)
(705)
(695)
(781)
(722)
(351)
(288)
(174)
(107)
(398)
(438)
(470)
(559)
(536)
(426)
(347)
(319)
(332)
(451)
(446)
(588)
(639)
(699)
Income from Continuing Operations
1 130
1 238
1 298
1 336
1 416
1 626
1 773
1 876
1 951
1 884
1 787
1 729
1 723
1 745
1 878
1 949
1 915
1 787
1 634
1 593
1 568
1 545
1 395
(96)
(249)
(588)
(625)
687
773
955
1 044
976
724
687
593
592
877
1 003
1 342
1 493
1 635
Net Income (Common)
1 130
N/A
1 238
+10%
1 298
+5%
1 336
+3%
1 416
+6%
1 626
+15%
1 773
+9%
1 876
+6%
1 951
+4%
1 884
-3%
1 787
-5%
1 729
-3%
1 723
0%
1 745
+1%
1 878
+8%
1 949
+4%
1 915
-2%
1 787
-7%
1 634
-9%
1 593
-3%
1 568
-2%
1 545
-1%
1 395
-10%
(96)
N/A
(249)
-161%
(588)
-136%
(625)
-6%
687
N/A
773
+13%
955
+24%
1 044
+9%
976
-7%
724
-26%
687
-5%
593
-14%
592
0%
877
+48%
1 003
+14%
1 342
+34%
1 493
+11%
1 635
+9%
EPS (Diluted)
163.72
N/A
88.42
-46%
85.92
-3%
88.49
+3%
93.78
+6%
107.91
+15%
117.43
+9%
124.23
+6%
129.2
+4%
124.97
-3%
118.31
-5%
114.5
-3%
114.1
0%
115.67
+1%
124.39
+8%
129.09
+4%
126.8
-2%
118.43
-7%
108.27
-9%
105.46
-3%
103.85
-2%
102.31
-1%
92.36
-10%
-6.33
N/A
-14.5
-129%
-39.01
-169%
-41.35
-6%
45.42
N/A
51.17
+13%
63.2
+24%
69.59
+10%
65.45
-6%
48.56
-26%
46.04
-5%
39.82
-14%
39.74
0%
58.86
+48%
67.33
+14%
90.08
+34%
100.15
+11%
109.64
+9%

See Also

Discover More