Rakus Co Ltd
TSE:3923

Watchlist Manager
Rakus Co Ltd Logo
Rakus Co Ltd
TSE:3923
Watchlist
Price: 1 964 JPY 0.31% Market Closed
Market Cap: 355.8B JPY
Have any thoughts about
Rakus Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Rakus Co Ltd

Revenue
43.7B JPY
Cost of Revenue
-11.6B JPY
Gross Profit
32.2B JPY
Operating Expenses
-23.7B JPY
Operating Income
8.5B JPY
Other Expenses
-1.9B JPY
Net Income
6.6B JPY

Income Statement
Rakus Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
4 471
N/A
4 686
+5%
4 932
+5%
5 200
+5%
5 509
+6%
5 895
+7%
6 409
+9%
6 979
+9%
7 569
+8%
8 191
+8%
8 743
+7%
9 348
+7%
10 060
+8%
10 822
+8%
11 608
+7%
12 477
+7%
13 291
+7%
14 249
+7%
15 388
+8%
16 541
+7%
17 787
+8%
19 178
+8%
20 629
+8%
22 181
+8%
23 892
+8%
25 608
+7%
27 399
+7%
29 522
+8%
32 325
+9%
35 422
+10%
38 408
+8%
41 339
+8%
43 748
+6%
Gross Profit
Cost of Revenue
(1 721)
(1 762)
(1 820)
(1 922)
(2 020)
(2 129)
(2 285)
(2 421)
(2 593)
(2 786)
(2 989)
(3 183)
(3 436)
(3 695)
(3 946)
(4 231)
(4 518)
(4 775)
(5 030)
(5 322)
(5 648)
(6 136)
(6 598)
(7 124)
(7 636)
(8 107)
(8 621)
(9 103)
(9 778)
(10 330)
(10 789)
(11 272)
(11 560)
Gross Profit
2 750
N/A
2 924
+6%
3 112
+6%
3 278
+5%
3 489
+6%
3 766
+8%
4 124
+9%
4 558
+11%
4 976
+9%
5 405
+9%
5 754
+6%
6 165
+7%
6 624
+7%
7 127
+8%
7 662
+8%
8 246
+8%
8 773
+6%
9 474
+8%
10 358
+9%
11 219
+8%
12 139
+8%
13 042
+7%
14 031
+8%
15 057
+7%
16 256
+8%
17 501
+8%
18 778
+7%
20 419
+9%
22 547
+10%
25 092
+11%
27 619
+10%
30 067
+9%
32 188
+7%
Operating Income
Operating Expenses
(1 938)
(2 041)
(2 137)
(2 301)
(2 461)
(2 627)
(2 883)
(3 144)
(3 518)
(3 798)
(4 285)
(4 651)
(5 158)
(5 983)
(6 488)
(6 679)
(6 570)
(6 427)
(6 459)
(7 745)
(9 057)
(10 729)
(12 453)
(13 712)
(14 889)
(16 013)
(17 122)
(18 018)
(19 850)
(20 975)
(22 060)
(23 212)
(23 687)
Selling, General & Administrative
(1 938)
(2 041)
(2 137)
(2 301)
(2 461)
(2 627)
(2 883)
(3 144)
(3 518)
(3 798)
(4 263)
(4 651)
(5 158)
(5 983)
(6 457)
(6 671)
(6 570)
(6 427)
(6 422)
(7 709)
(9 056)
(10 728)
(12 399)
(13 712)
(14 888)
(16 013)
(17 107)
(18 016)
(19 849)
(20 973)
(21 984)
(23 211)
(23 686)
Research & Development
0
0
0
0
0
0
0
0
0
0
(22)
0
0
0
(31)
0
0
0
(37)
0
0
0
(53)
0
0
0
(14)
0
0
0
(75)
0
0
Other Operating Expenses
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(0)
0
(0)
(0)
(8)
(0)
0
(0)
(36)
0
(1)
(1)
0
(1)
0
(1)
(2)
0
(2)
(1)
(1)
0
Operating Income
811
N/A
883
+9%
975
+10%
977
+0%
1 028
+5%
1 140
+11%
1 241
+9%
1 414
+14%
1 458
+3%
1 607
+10%
1 469
-9%
1 514
+3%
1 466
-3%
1 145
-22%
1 174
+3%
1 566
+33%
2 203
+41%
3 047
+38%
3 899
+28%
3 474
-11%
3 082
-11%
2 312
-25%
1 578
-32%
1 345
-15%
1 367
+2%
1 488
+9%
1 656
+11%
2 401
+45%
2 697
+12%
4 117
+53%
5 559
+35%
6 855
+23%
8 501
+24%
Pre-Tax Income
Interest Income Expense
(4)
(4)
50
52
53
53
0
1
4
5
5
4
1
(0)
(0)
(2)
209
209
208
209
(2)
(0)
1
6
17
32
34
31
31
20
29
34
13
Non-Reccuring Items
(0)
(0)
(0)
(1)
(1)
(1)
(1)
0
0
0
(0)
0
(0)
(8)
(8)
0
(8)
(4)
(35)
0
(34)
(31)
(52)
(52)
(72)
(99)
153
160
177
199
(2)
(9)
(6)
Total Other Income
(7)
3
0
0
4
4
7
7
3
3
1
1
3
3
3
11
11
15
15
14
15
12
16
11
9
(5)
(4)
8
11
28
22
12
6
Pre-Tax Income
800
N/A
881
+10%
1 025
+16%
1 029
+0%
1 084
+5%
1 197
+10%
1 247
+4%
1 422
+14%
1 464
+3%
1 614
+10%
1 474
-9%
1 519
+3%
1 470
-3%
1 140
-22%
1 169
+3%
1 576
+35%
2 415
+53%
3 267
+35%
4 087
+25%
3 697
-10%
3 061
-17%
2 293
-25%
1 543
-33%
1 310
-15%
1 321
+1%
1 416
+7%
1 839
+30%
2 600
+41%
2 916
+12%
4 364
+50%
5 608
+29%
6 892
+23%
8 514
+24%
Net Income
Tax Provision
(249)
(268)
(294)
(295)
(311)
(349)
(372)
(448)
(466)
(526)
(456)
(464)
(461)
(365)
(370)
(496)
(750)
(1 009)
(1 151)
(1 031)
(836)
(602)
(465)
(395)
(408)
(443)
(565)
(804)
(857)
(1 294)
(1 422)
(1 340)
(1 906)
Income from Continuing Operations
551
614
732
734
773
847
875
974
998
1 089
1 019
1 055
1 009
775
800
1 080
1 666
2 258
2 937
2 667
2 225
1 691
1 078
915
913
973
1 274
1 796
2 059
3 070
4 186
5 552
6 608
Net Income (Common)
551
N/A
614
+11%
732
+19%
734
+0%
773
+5%
847
+10%
875
+3%
974
+11%
998
+3%
1 089
+9%
1 019
-6%
1 055
+4%
1 009
-4%
775
-23%
800
+3%
1 080
+35%
1 666
+54%
2 258
+36%
2 937
+30%
2 667
-9%
2 224
-17%
1 691
-24%
1 078
-36%
914
-15%
914
N/A
973
+6%
1 274
+31%
1 797
+41%
2 059
+15%
3 069
+49%
4 185
+36%
5 551
+33%
6 607
+19%
EPS (Diluted)
6.08
N/A
6.78
+12%
4.04
-40%
8.11
+101%
8.54
+5%
9.36
+10%
4.83
-48%
10.76
+123%
11.03
+3%
12.03
+9%
5.62
-53%
5.82
+4%
5.56
-4%
4.27
-23%
4.41
+3%
5.96
+35%
9.19
+54%
12.46
+36%
16.2
+30%
14.71
-9%
12.27
-17%
9.33
-24%
5.95
-36%
5.04
-15%
5.04
N/A
5.37
+7%
7.03
+31%
9.92
+41%
11.36
+15%
16.94
+49%
23.09
+36%
30.63
+33%
36.46
+19%

See Also

Discover More