Balnibarbi Co Ltd
TSE:3418

Watchlist Manager
Balnibarbi Co Ltd Logo
Balnibarbi Co Ltd
TSE:3418
Watchlist
Price: 1 010 JPY -0.3%
Market Cap: 10.9B JPY
Have any thoughts about
Balnibarbi Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Balnibarbi Co Ltd

Revenue
13.5B JPY
Cost of Revenue
-3.5B JPY
Gross Profit
9.9B JPY
Operating Expenses
-9.3B JPY
Operating Income
647.9m JPY
Other Expenses
-109.7m JPY
Net Income
538.2m JPY

Income Statement
Balnibarbi Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
7 889
N/A
8 468
+7%
8 868
+5%
9 119
+3%
9 511
+4%
9 825
+3%
9 988
+2%
10 558
+6%
11 059
+5%
11 185
+1%
11 455
+2%
11 404
0%
11 309
-1%
11 512
+2%
11 734
+2%
12 067
+3%
10 944
-9%
9 434
-14%
8 892
-6%
7 737
-13%
7 934
+3%
8 046
+1%
8 047
+0%
8 494
+6%
8 808
+4%
9 970
+13%
10 201
+2%
12 132
+19%
12 931
+7%
13 363
+3%
13 889
+4%
12 870
-7%
13 282
+3%
13 453
+1%
Gross Profit
Cost of Revenue
(2 216)
(2 372)
(2 496)
(2 575)
(2 703)
(2 785)
(2 824)
(2 991)
(3 132)
(3 166)
(3 243)
(3 179)
(3 121)
(3 129)
(3 138)
(3 217)
(2 936)
(2 578)
(2 446)
(2 178)
(2 226)
(2 280)
(2 544)
(2 667)
(2 764)
(3 029)
(2 861)
(3 429)
(3 640)
(3 767)
(3 865)
(3 514)
(3 555)
(3 544)
Gross Profit
5 673
N/A
6 096
+7%
6 372
+5%
6 544
+3%
6 808
+4%
7 039
+3%
7 164
+2%
7 567
+6%
7 927
+5%
8 019
+1%
8 212
+2%
8 225
+0%
8 188
0%
8 383
+2%
8 596
+3%
8 850
+3%
8 008
-10%
6 856
-14%
6 446
-6%
5 559
-14%
5 708
+3%
5 766
+1%
5 503
-5%
5 826
+6%
6 044
+4%
6 941
+15%
7 340
+6%
8 704
+19%
9 291
+7%
9 596
+3%
10 024
+4%
9 356
-7%
9 727
+4%
9 909
+2%
Operating Income
Operating Expenses
(5 222)
(5 517)
(5 812)
(5 988)
(6 223)
(6 434)
(6 614)
(7 032)
(7 404)
(7 594)
(7 799)
(7 751)
(7 715)
(7 874)
(8 054)
(8 288)
(8 163)
(7 749)
(7 496)
(7 113)
(6 985)
(6 978)
(6 810)
(6 913)
(7 038)
(7 388)
(7 666)
(7 909)
(8 203)
(8 435)
(8 809)
(8 874)
(9 023)
(9 261)
Selling, General & Administrative
(5 222)
(5 517)
(5 809)
(5 988)
(6 223)
(6 434)
(6 614)
(7 032)
(7 404)
(7 594)
(7 799)
(7 751)
(7 715)
(7 874)
(8 054)
(8 288)
(8 163)
(7 749)
(7 496)
(7 113)
(6 985)
(6 978)
(6 810)
(6 913)
(7 038)
(6 955)
(7 666)
(7 909)
(8 203)
(8 104)
(8 733)
(8 874)
(9 023)
(9 261)
Depreciation & Amortization
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
(433)
0
0
0
(331)
0
0
0
0
Other Operating Expenses
0
(0)
(3)
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
(77)
0
(0)
(0)
Operating Income
451
N/A
578
+28%
560
-3%
556
-1%
585
+5%
605
+4%
550
-9%
535
-3%
523
-2%
425
-19%
413
-3%
474
+15%
473
0%
509
+7%
542
+7%
562
+4%
(156)
N/A
(893)
-473%
(1 050)
-18%
(1 554)
-48%
(1 277)
+18%
(1 213)
+5%
(1 308)
-8%
(1 086)
+17%
(994)
+9%
(447)
+55%
(326)
+27%
794
N/A
1 088
+37%
1 161
+7%
1 215
+5%
483
-60%
705
+46%
648
-8%
Pre-Tax Income
Interest Income Expense
(19)
(21)
(21)
(20)
(20)
(18)
(18)
(19)
(19)
(8)
(21)
(18)
(18)
(17)
(16)
(17)
(17)
(18)
(19)
(19)
(18)
(18)
(17)
(18)
(18)
(17)
(16)
(16)
(15)
(15)
(16)
(19)
(23)
(28)
Non-Reccuring Items
(3)
(3)
0
(5)
(2)
(32)
(35)
(33)
(32)
(24)
(23)
(32)
(50)
9
10
12
29
(332)
(379)
(391)
(396)
172
363
958
1 315
712
252
(320)
(674)
(70)
0
(82)
(80)
(69)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
3
22
22
0
0
0
0
0
0
0
0
1 573
0
1 573
1 590
0
17
17
0
0
3
5
5
0
0
0
0
Total Other Income
58
32
29
33
31
36
29
23
31
8
46
43
14
13
21
29
39
40
191
1 764
326
4
178
150
2
2
6
(9)
(14)
(59)
(61)
(29)
(19)
27
Pre-Tax Income
486
N/A
586
+21%
568
-3%
564
-1%
593
+5%
592
0%
527
-11%
510
-3%
525
+3%
423
-19%
416
-2%
466
+12%
421
-10%
513
+22%
556
+8%
586
+5%
(105)
N/A
(1 204)
-1 045%
316
N/A
(199)
N/A
208
N/A
536
+158%
(784)
N/A
21
N/A
322
+1 435%
249
-23%
(84)
N/A
453
N/A
390
-14%
1 022
+162%
1 138
+11%
354
-69%
583
+65%
578
-1%
Net Income
Tax Provision
(170)
(230)
(222)
(220)
(232)
(208)
(191)
(196)
(232)
(199)
(204)
(212)
(172)
(210)
(218)
(238)
(25)
285
(228)
(39)
(141)
(176)
274
(9)
(130)
(124)
(19)
(164)
(142)
(347)
(213)
9
(57)
(38)
Income from Continuing Operations
317
357
346
344
360
384
336
314
293
224
212
254
249
303
338
348
(130)
(919)
88
(238)
66
359
(509)
12
192
126
(103)
289
248
676
924
364
526
541
Income to Minority Interest
0
0
0
0
0
0
0
2
2
2
2
0
1
1
0
(0)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
Net Income (Common)
317
N/A
357
+13%
346
-3%
344
-1%
360
+5%
384
+7%
336
-12%
316
-6%
294
-7%
226
-23%
214
-6%
254
+19%
250
-1%
304
+21%
339
+11%
347
+3%
(132)
N/A
(920)
-597%
87
N/A
(239)
N/A
65
N/A
358
+448%
(511)
N/A
10
N/A
190
+1 775%
124
-35%
(105)
N/A
287
N/A
246
-14%
673
+174%
922
+37%
361
-61%
524
+45%
538
+3%
EPS (Diluted)
36.82
N/A
42.28
+15%
39.75
-6%
39.51
-1%
41.4
+5%
44.04
+6%
40.02
-9%
33.99
-15%
33.07
-3%
25.4
-23%
23.89
-6%
28.46
+19%
28.01
-2%
34.02
+21%
38.25
+12%
39.16
+2%
-15.32
N/A
-106.9
-598%
9.83
N/A
-27.89
N/A
7.63
N/A
40.65
+433%
-58.2
N/A
1.15
N/A
21.63
+1 781%
14.39
-33%
-11.82
N/A
32.38
N/A
27.74
-14%
76.04
+174%
104.13
+37%
40.8
-61%
59.18
+45%
60.77
+3%

See Also

Discover More