Bellsystem24 Holdings Inc
TSE:6183

Watchlist Manager
Bellsystem24 Holdings Inc Logo
Bellsystem24 Holdings Inc
TSE:6183
Watchlist
Price: 1 249 JPY Market Closed
Market Cap: 92.1B JPY
Have any thoughts about
Bellsystem24 Holdings Inc?
Write Note

Income Statement

Earnings Waterfall
Bellsystem24 Holdings Inc

Revenue
144.1B JPY
Cost of Revenue
-118.3B JPY
Gross Profit
25.8B JPY
Operating Expenses
-16B JPY
Operating Income
9.8B JPY
Other Expenses
-3.7B JPY
Net Income
6.1B JPY

Income Statement
Bellsystem24 Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
May-2015 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
109 643
N/A
106 591
-3%
103 920
-3%
102 540
-1%
103 525
+1%
105 783
+2%
107 411
+2%
108 916
+1%
110 698
+2%
111 795
+1%
114 315
+2%
115 618
+1%
117 211
+1%
118 541
+1%
119 038
+0%
121 113
+2%
121 799
+1%
124 081
+2%
126 503
+2%
126 663
+0%
128 501
+1%
130 498
+2%
133 376
+2%
135 735
+2%
139 515
+3%
141 974
+2%
143 121
+1%
146 479
+2%
149 265
+2%
151 660
+2%
154 505
+2%
156 054
+1%
156 180
+0%
154 442
-1%
151 530
-2%
148 717
-2%
146 163
-2%
144 078
-1%
Gross Profit
Cost of Revenue
(81 771)
(81 544)
(81 459)
(82 344)
(83 215)
(85 503)
(87 301)
(89 193)
(90 858)
(91 698)
(92 987)
(93 604)
(94 371)
(95 026)
(95 728)
(97 478)
(98 002)
(99 802)
(101 386)
(101 667)
(103 278)
(104 354)
(106 399)
(108 294)
(110 834)
(112 975)
(114 003)
(116 222)
(118 348)
(120 323)
(122 573)
(124 092)
(125 117)
(124 808)
(123 487)
(121 578)
(119 962)
(118 325)
Gross Profit
27 872
N/A
25 047
-10%
22 461
-10%
20 196
-10%
20 310
+1%
20 280
0%
20 110
-1%
19 723
-2%
19 840
+1%
20 097
+1%
21 328
+6%
22 014
+3%
22 840
+4%
23 515
+3%
23 310
-1%
23 635
+1%
23 797
+1%
24 279
+2%
25 117
+3%
24 996
0%
25 223
+1%
26 144
+4%
26 977
+3%
27 441
+2%
28 681
+5%
28 999
+1%
29 118
+0%
30 257
+4%
30 917
+2%
31 337
+1%
31 932
+2%
31 962
+0%
31 063
-3%
29 634
-5%
28 043
-5%
27 139
-3%
26 201
-3%
25 753
-2%
Operating Income
Operating Expenses
(11 674)
(11 404)
(11 533)
(11 312)
(11 462)
(11 754)
(11 665)
(11 551)
(11 710)
(11 827)
(12 129)
(12 713)
(12 985)
(13 238)
(13 329)
(13 586)
(15 084)
(15 164)
(15 411)
(13 877)
(13 987)
(14 296)
(14 594)
(14 975)
(16 356)
(16 623)
(16 797)
(16 651)
(16 982)
(17 120)
(17 485)
(17 259)
(16 285)
(16 371)
(16 087)
(16 593)
(16 261)
(15 993)
Selling, General & Administrative
(11 328)
(11 052)
(10 848)
(9 829)
(10 740)
(11 002)
(11 260)
(10 593)
(11 531)
(11 800)
(12 168)
(11 793)
(12 946)
(13 124)
(13 236)
(12 646)
(13 380)
(13 488)
(13 689)
(11 932)
(13 941)
(14 285)
(14 640)
(12 803)
(15 679)
(15 974)
(16 175)
(14 277)
(16 473)
(16 658)
(16 999)
(15 205)
(17 267)
(17 312)
(17 040)
(14 386)
(16 386)
(16 096)
Depreciation & Amortization
0
0
0
(710)
0
0
0
(753)
0
0
0
(891)
0
0
0
(933)
0
0
0
(1 950)
0
0
0
(2 227)
0
0
0
(2 340)
0
0
0
(2 076)
0
0
0
(2 225)
0
0
Other Operating Expenses
(346)
(352)
(685)
(773)
(722)
(752)
(405)
(205)
(179)
(27)
39
(29)
(39)
(114)
(93)
(7)
(1 704)
(1 676)
(1 722)
5
(46)
(11)
46
55
(677)
(649)
(622)
(34)
(509)
(462)
(486)
22
982
941
953
18
125
103
Operating Income
16 198
N/A
13 643
-16%
10 928
-20%
8 884
-19%
8 848
0%
8 526
-4%
8 445
-1%
8 172
-3%
8 130
-1%
8 270
+2%
9 199
+11%
9 301
+1%
9 855
+6%
10 277
+4%
9 981
-3%
10 049
+1%
8 713
-13%
9 115
+5%
9 706
+6%
11 119
+15%
11 236
+1%
11 848
+5%
12 383
+5%
12 466
+1%
12 325
-1%
12 376
+0%
12 321
0%
13 606
+10%
13 935
+2%
14 217
+2%
14 447
+2%
14 703
+2%
14 778
+1%
13 263
-10%
11 956
-10%
10 546
-12%
9 940
-6%
9 760
-2%
Pre-Tax Income
Interest Income Expense
(2 357)
(2 175)
(1 050)
(1 009)
(954)
(942)
(960)
(976)
(1 089)
(975)
(815)
(613)
(641)
(652)
(755)
(367)
(639)
(589)
(555)
(421)
(559)
(512)
(558)
(363)
(363)
(141)
130
294
17
(277)
(378)
(677)
(580)
(506)
(547)
(230)
(245)
(293)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 679)
0
0
0
(142)
0
0
0
(767)
0
0
0
(418)
0
0
0
164
0
0
0
920
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
(186)
0
0
0
(59)
0
0
0
(22)
0
0
0
(31)
0
0
0
(19)
0
0
0
(33)
0
0
0
(11)
0
0
Pre-Tax Income
13 841
N/A
11 468
-17%
9 878
-14%
7 875
-20%
7 894
+0%
7 584
-4%
7 485
-1%
7 196
-4%
7 041
-2%
7 295
+4%
8 384
+15%
8 502
+1%
9 214
+8%
9 625
+4%
9 226
-4%
7 944
-14%
8 074
+2%
8 526
+6%
9 151
+7%
10 534
+15%
10 677
+1%
11 336
+6%
11 825
+4%
11 305
-4%
11 962
+6%
12 235
+2%
12 451
+2%
13 463
+8%
13 952
+4%
13 940
0%
14 069
+1%
14 157
+1%
14 198
+0%
12 757
-10%
11 409
-11%
11 225
-2%
9 695
-14%
9 467
-2%
Net Income
Tax Provision
(5 385)
(4 380)
(2 953)
(2 844)
(2 763)
(2 564)
(2 518)
(2 883)
(2 817)
(2 839)
(3 188)
(2 851)
(3 105)
(3 246)
(3 102)
(3 164)
(3 140)
(3 261)
(3 449)
(3 445)
(3 517)
(3 725)
(3 875)
(3 957)
(4 168)
(4 150)
(4 128)
(4 325)
(4 551)
(4 454)
(4 533)
(4 571)
(4 224)
(3 885)
(3 479)
(3 357)
(3 100)
(3 112)
Income from Continuing Operations
8 456
7 088
6 925
5 031
5 131
5 020
4 967
4 313
4 224
4 456
5 196
5 651
6 109
6 379
6 124
4 780
4 934
5 265
5 702
7 089
7 160
7 611
7 950
7 348
7 794
8 085
8 323
9 138
9 401
9 486
9 536
9 586
9 974
8 872
7 930
7 868
6 595
6 355
Income to Minority Interest
0
0
0
0
0
0
0
(9)
(34)
(27)
(33)
(47)
(31)
(47)
(36)
617
586
578
551
(83)
(50)
(62)
(83)
(96)
(140)
(165)
(162)
(195)
(223)
(236)
(260)
(256)
(258)
(266)
(275)
(323)
(307)
(287)
Net Income (Common)
8 456
N/A
7 088
-16%
6 925
-2%
5 031
-27%
5 131
+2%
5 020
-2%
4 967
-1%
4 304
-13%
4 190
-3%
4 429
+6%
5 163
+17%
5 604
+9%
6 078
+8%
6 332
+4%
6 088
-4%
5 397
-11%
5 520
+2%
5 843
+6%
6 253
+7%
7 006
+12%
7 110
+1%
7 549
+6%
7 867
+4%
7 252
-8%
7 654
+6%
7 920
+3%
8 161
+3%
8 943
+10%
9 178
+3%
9 250
+1%
9 276
+0%
9 330
+1%
9 716
+4%
8 606
-11%
7 655
-11%
7 545
-1%
6 288
-17%
6 068
-3%
EPS (Diluted)
120.8
N/A
101.25
-16%
97.53
-4%
70.76
-27%
69.33
-2%
68.76
-1%
68.04
-1%
58.55
-14%
56.62
-3%
59.85
+6%
69.77
+17%
75.87
+9%
82.14
+8%
85.56
+4%
82.19
-4%
72.82
-11%
74.54
+2%
78.9
+6%
84.39
+7%
94.58
+12%
96.18
+2%
101.9
+6%
106.17
+4%
97.93
-8%
103.32
+6%
106.91
+3%
110.21
+3%
120.75
+10%
123.98
+3%
124.94
+1%
125.29
+0%
126.01
+1%
131.23
+4%
116.27
-11%
103.4
-11%
102.04
-1%
84.93
-17%
81.96
-3%

See Also

Discover More