First Brothers Co Ltd
TSE:3454

Watchlist Manager
First Brothers Co Ltd Logo
First Brothers Co Ltd
TSE:3454
Watchlist
Price: 1 175 JPY 1.03%
Market Cap: 16.5B JPY
Have any thoughts about
First Brothers Co Ltd?
Write Note

Income Statement

Earnings Waterfall
First Brothers Co Ltd

Revenue
14.1B JPY
Cost of Revenue
-9.6B JPY
Gross Profit
4.5B JPY
Operating Expenses
-2.3B JPY
Operating Income
2.2B JPY
Other Expenses
-1.1B JPY
Net Income
1B JPY

Income Statement
First Brothers Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Revenue
Revenue
4 495
N/A
4 557
+1%
4 496
-1%
9 950
+121%
11 308
+14%
14 606
+29%
14 844
+2%
16 220
+9%
14 423
-11%
18 766
+30%
18 066
-4%
22 830
+26%
24 447
+7%
21 864
-11%
23 742
+9%
11 815
-50%
14 860
+26%
19 838
+34%
17 449
-12%
17 754
+2%
20 529
+16%
15 642
-24%
17 027
+9%
27 821
+63%
21 433
-23%
26 685
+25%
30 728
+15%
21 109
-31%
21 708
+3%
14 284
-34%
9 756
-32%
17 672
+81%
19 492
+10%
22 269
+14%
22 407
+1%
14 650
-35%
14 138
-3%
Gross Profit
Cost of Revenue
(452)
(567)
(1 667)
(6 362)
(7 257)
(9 368)
(9 838)
(10 962)
(10 158)
(14 046)
(13 057)
(16 879)
(18 425)
(15 376)
(17 166)
(7 742)
(9 959)
(14 512)
(12 502)
(12 692)
(14 423)
(11 349)
(12 593)
(20 761)
(15 964)
(19 845)
(22 746)
(15 717)
(16 252)
(10 195)
(6 745)
(11 567)
(13 139)
(15 288)
(15 254)
(10 242)
(9 625)
Gross Profit
4 044
N/A
3 990
-1%
2 830
-29%
3 589
+27%
4 051
+13%
5 238
+29%
5 005
-4%
5 257
+5%
4 264
-19%
4 720
+11%
5 009
+6%
5 951
+19%
6 021
+1%
6 488
+8%
6 574
+1%
4 073
-38%
4 901
+20%
5 326
+9%
4 947
-7%
5 063
+2%
6 106
+21%
4 294
-30%
4 434
+3%
7 060
+59%
5 468
-23%
6 841
+25%
7 981
+17%
5 392
-32%
5 455
+1%
4 090
-25%
3 012
-26%
6 105
+103%
6 353
+4%
6 981
+10%
7 154
+2%
4 408
-38%
4 513
+2%
Operating Income
Operating Expenses
(1 230)
(1 158)
(1 185)
(1 303)
(1 343)
(1 272)
(1 275)
(1 206)
(1 177)
(1 347)
(1 338)
(1 344)
(1 371)
(1 358)
(1 397)
(1 575)
(1 635)
(1 864)
(1 946)
(1 825)
(1 925)
(1 753)
(1 773)
(1 844)
(1 793)
(1 900)
(2 064)
(2 126)
(2 215)
(2 274)
(2 313)
(2 415)
(2 520)
(2 519)
(2 463)
(2 410)
(2 332)
Selling, General & Administrative
(1 231)
(1 158)
(1 186)
(1 305)
(1 344)
(1 272)
(1 275)
(1 205)
(1 177)
(1 347)
(1 338)
(1 345)
(1 371)
(1 358)
(1 397)
(1 574)
(1 635)
(1 864)
(1 946)
(1 825)
(1 925)
(1 753)
(1 773)
(1 844)
(1 793)
(1 900)
(2 064)
(2 126)
(2 215)
(2 274)
(2 313)
(2 415)
(2 520)
(2 519)
(2 463)
(2 410)
(2 332)
Other Operating Expenses
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
2 812
N/A
2 832
+1%
1 643
-42%
2 285
+39%
2 708
+19%
3 966
+46%
3 730
-6%
4 051
+9%
3 087
-24%
3 373
+9%
3 671
+9%
4 606
+25%
4 650
+1%
5 130
+10%
5 177
+1%
2 499
-52%
3 266
+31%
3 463
+6%
3 001
-13%
3 238
+8%
4 181
+29%
2 541
-39%
2 661
+5%
5 216
+96%
3 675
-30%
4 940
+34%
5 917
+20%
3 267
-45%
3 240
-1%
1 816
-44%
699
-62%
3 689
+428%
3 833
+4%
4 462
+16%
4 691
+5%
1 998
-57%
2 181
+9%
Pre-Tax Income
Interest Income Expense
(86)
(113)
(124)
(144)
(165)
(172)
(185)
(198)
(205)
(217)
(230)
(233)
(225)
(223)
(229)
(247)
(302)
(343)
(372)
(397)
(411)
(417)
(423)
(424)
(437)
(471)
(510)
(546)
(564)
(576)
(593)
(610)
(622)
(622)
(615)
(610)
(612)
Non-Reccuring Items
(6)
(3)
6
10
(39)
(23)
(7)
(30)
15
(24)
(19)
4
36
(91)
(119)
(153)
(253)
(94)
(167)
(1)
1 281
1 154
1 385
1 214
5
72
54
128
146
183
782
706
722
645
(0)
105
47
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
62
0
0
0
0
2
2
11
11
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
233
234
228
227
(6)
Total Other Income
(60)
(64)
(37)
(143)
(153)
(152)
(178)
(81)
(122)
(86)
(26)
(85)
(86)
(174)
(269)
(213)
(315)
(224)
(221)
(285)
(229)
(249)
(228)
(202)
(180)
(163)
(140)
(81)
(90)
(79)
(72)
(103)
(71)
(33)
(9)
(11)
26
Pre-Tax Income
2 661
N/A
2 652
0%
1 487
-44%
2 007
+35%
2 350
+17%
3 619
+54%
3 360
-7%
3 742
+11%
2 774
-26%
3 108
+12%
3 396
+9%
4 292
+26%
4 375
+2%
4 643
+6%
4 562
-2%
1 889
-59%
2 407
+27%
2 813
+17%
2 240
-20%
2 554
+14%
4 823
+89%
3 029
-37%
3 395
+12%
5 805
+71%
3 063
-47%
4 379
+43%
5 321
+22%
2 768
-48%
2 732
-1%
1 343
-51%
815
-39%
3 681
+352%
4 095
+11%
4 686
+14%
4 295
-8%
1 710
-60%
1 636
-4%
Net Income
Tax Provision
(1 079)
(992)
(494)
(732)
(906)
(1 332)
(1 213)
(1 212)
(806)
(1 060)
(1 155)
(1 542)
(1 606)
(1 757)
(1 727)
(789)
(934)
(629)
(458)
(478)
(990)
(722)
(837)
(1 657)
(987)
(1 588)
(1 928)
(1 133)
(958)
(167)
65
(883)
(1 054)
(1 503)
(1 418)
(536)
(579)
Income from Continuing Operations
1 580
1 660
995
1 277
1 447
2 288
2 149
2 532
1 969
2 049
2 241
2 750
2 769
2 886
2 836
1 100
1 473
2 183
1 782
2 077
3 833
2 307
2 558
4 148
2 076
2 790
3 394
1 635
1 774
1 176
880
2 798
3 040
3 183
2 877
1 175
1 058
Income to Minority Interest
0
1
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
1
1
3
6
7
7
7
5
6
6
6
5
4
4
4
4
4
(23)
(26)
Net Income (Common)
1 580
N/A
1 661
+5%
996
-40%
1 278
+28%
1 448
+13%
2 288
+58%
2 149
-6%
2 532
+18%
1 969
-22%
2 049
+4%
2 241
+9%
2 750
+23%
2 769
+1%
2 886
+4%
2 836
-2%
1 100
-61%
1 473
+34%
2 183
+48%
1 783
-18%
2 078
+17%
3 836
+85%
2 313
-40%
2 564
+11%
4 154
+62%
2 083
-50%
2 795
+34%
3 400
+22%
1 641
-52%
1 780
+9%
1 180
-34%
884
-25%
2 802
+217%
3 044
+9%
3 187
+5%
2 881
-10%
1 152
-60%
1 032
-10%
EPS (Diluted)
105.33
N/A
121.03
+15%
71.14
-41%
91.28
+28%
103.42
+13%
162.32
+57%
153.5
-5%
180.85
+18%
140.64
-22%
146.21
+4%
160.07
+9%
196.42
+23%
197.78
+1%
204.93
+4%
201.94
-1%
78.51
-61%
105.11
+34%
155.57
+48%
127.15
-18%
148.16
+17%
273.55
+85%
164.95
-40%
182.85
+11%
296.23
+62%
148.57
-50%
199.34
+34%
242.43
+22%
117.01
-52%
126.96
+9%
84.17
-34%
63.06
-25%
199.78
+217%
217.08
+9%
227.26
+5%
205.09
-10%
81.9
-60%
73.43
-10%

See Also

Discover More