B

Baudroie Inc
TSE:4413

Watchlist Manager
Baudroie Inc
TSE:4413
Watchlist
Price: 4 660 JPY 2.19% Market Closed
Market Cap: 74.6B JPY
Have any thoughts about
Baudroie Inc?
Write Note

Income Statement

Earnings Waterfall
Baudroie Inc

Revenue
9.1B JPY
Cost of Revenue
-5.7B JPY
Gross Profit
3.4B JPY
Operating Expenses
-1.4B JPY
Operating Income
2B JPY
Other Expenses
-515m JPY
Net Income
1.5B JPY

Income Statement
Baudroie Inc

Rotate your device to view
Income Statement
Currency: JPY
May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Revenue
Revenue
5 020
N/A
4 433
-12%
4 807
+8%
5 244
+9%
5 823
+11%
6 364
+9%
6 881
+8%
7 330
+7%
7 993
+9%
9 132
+14%
Gross Profit
Cost of Revenue
(3 241)
(2 861)
(3 111)
(3 369)
(3 715)
(4 031)
(4 311)
(4 586)
(4 951)
(5 709)
Gross Profit
1 779
N/A
1 573
-12%
1 695
+8%
1 876
+11%
2 108
+12%
2 333
+11%
2 570
+10%
2 744
+7%
3 043
+11%
3 423
+13%
Operating Income
Operating Expenses
(989)
(815)
(843)
(900)
(977)
(1 041)
(1 098)
(1 177)
(1 260)
(1 431)
Selling, General & Administrative
(989)
(815)
(843)
(900)
(977)
(1 041)
(1 098)
(1 177)
(1 290)
(1 464)
Other Operating Expenses
(0)
0
0
(0)
(0)
0
(0)
(0)
31
33
Operating Income
790
N/A
758
-4%
852
+12%
975
+14%
1 131
+16%
1 292
+14%
1 472
+14%
1 567
+6%
1 783
+14%
1 992
+12%
Pre-Tax Income
Interest Income Expense
(3)
(2)
(3)
(4)
(6)
(7)
(7)
(8)
6
5
Non-Reccuring Items
98
49
55
55
39
38
14
63
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
Total Other Income
13
16
62
63
62
60
3
(1)
(3)
(3)
Pre-Tax Income
899
N/A
820
-9%
966
+18%
1 089
+13%
1 226
+13%
1 383
+13%
1 481
+7%
1 622
+10%
1 786
+10%
1 994
+12%
Net Income
Tax Provision
(248)
(212)
(274)
(295)
(342)
(397)
(432)
(450)
(479)
(517)
Income from Continuing Operations
651
607
692
794
884
987
1 049
1 172
1 308
1 477
Net Income (Common)
651
N/A
607
-7%
692
+14%
794
+15%
884
+11%
987
+12%
1 049
+6%
1 172
+12%
1 308
+12%
1 477
+13%
EPS (Diluted)
81.4
N/A
75.95
-7%
86.45
+14%
49.63
-43%
55.22
+11%
61.59
+12%
65.58
+6%
73.37
+12%
82.4
+12%
92.28
+12%

See Also

Discover More