Income Statement

Revenue

+23%

+19%

10Y

Currency: JPY

	May-2007	Nov-2007	Feb-2008	May-2008	Nov-2008	Feb-2009	May-2009	Nov-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	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	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	0	0	0	402	0	0	301	0	0	1 123	466	677	878	818	776	752	725	729	1 053	1 349	1 638	1 874	1 744	1 616	1 474	1 317	1 176	1 076	997	951	924	883	785	686	586	485	444	418	404	383	359	339	322	303	292	283	273	271	270	293	315	325	333	320	309	298	289	274	258	247	240	229	231	255	295	350	403	468	0	0	0
Revenue	422 242 N/A	440 620 +4%	459 385 +4%	473 040 +3%	471 701 0%	456 007 -3%	445 697 -2%	444 633 0%	449 491 +1%	454 767 +1%	608 274 +34%	620 408 +2%	621 805 +0%	611 353 -2%	612 114 +0%	584 054 -5%	562 497 -4%	546 150 -3%	518 057 -5%	581 811 +12%	655 387 +13%	725 550 +11%	805 378 +11%	804 669 0%	814 258 +1%	844 047 +4%	829 833 -2%	831 603 +0%	817 673 -2%	790 654 -3%	795 368 +1%	792 335 0%	796 362 +1%	786 535 -1%	779 081 -1%	777 973 0%	770 138 -1%	779 375 +1%	790 639 +1%	799 895 +1%	820 164 +3%	837 001 +2%	844 029 +1%	852 593 +1%	870 863 +2%	880 199 +1%	894 021 +2%	913 331 +2%	888 712 -3%	845 241 -5%	847 905 +0%	832 048 -2%	832 528 +0%	863 176 +4%	834 060 -3%	812 482 -3%	805 209 -1%	794 135 -1%	792 368 0%	805 554 +2%	807 661 +0%	808 344 +0%	815 560 +1%	833 891 +2%	855 431 +3%	890 753 +4%	922 572 +4%	936 250 +1%	954 550 +2%	964 796 +1%	974 483 +1%	989 001 +1%
Gross Profit
Cost of Revenue	(322 926)	(337 550)	(352 149)	(362 309)	(360 784)	(348 277)	(339 740)	(337 613)	(340 044)	(343 097)	(457 862)	(466 096)	(464 941)	(454 646)	(455 253)	(435 034)	(420 890)	(411 487)	(392 537)	(440 916)	(496 913)	(547 849)	(605 546)	(603 438)	(608 754)	(628 729)	(617 083)	(615 368)	(603 302)	(582 742)	(585 723)	(582 313)	(583 321)	(575 582)	(568 304)	(566 808)	(559 779)	(565 643)	(571 773)	(577 259)	(590 997)	(602 659)	(607 947)	(614 802)	(630 220)	(639 357)	(650 576)	(665 043)	(646 708)	(613 558)	(616 899)	(603 428)	(601 396)	(620 646)	(595 501)	(582 106)	(580 717)	(576 789)	(578 525)	(589 086)	(591 033)	(592 162)	(597 687)	(612 966)	(629 586)	(654 789)	(678 926)	(687 851)	(699 527)	(706 463)	(713 972)	(723 557)
Gross Profit	99 316 N/A	103 070 +4%	107 236 +4%	110 731 +3%	110 917 +0%	107 730 -3%	105 957 -2%	107 020 +1%	109 447 +2%	111 670 +2%	150 412 +35%	154 312 +3%	156 864 +2%	156 707 0%	156 861 +0%	149 020 -5%	141 607 -5%	134 663 -5%	125 520 -7%	140 895 +12%	158 474 +12%	177 701 +12%	199 832 +12%	201 231 +1%	205 504 +2%	215 318 +5%	212 750 -1%	216 235 +2%	214 371 -1%	207 912 -3%	209 645 +1%	210 022 +0%	213 041 +1%	210 953 -1%	210 777 0%	211 165 +0%	210 359 0%	213 732 +2%	218 866 +2%	222 636 +2%	229 167 +3%	234 342 +2%	236 082 +1%	237 791 +1%	240 643 +1%	240 842 +0%	243 445 +1%	248 288 +2%	242 004 -3%	231 683 -4%	231 006 0%	228 620 -1%	231 132 +1%	242 530 +5%	238 559 -2%	230 376 -3%	224 492 -3%	217 346 -3%	213 843 -2%	216 468 +1%	216 628 +0%	216 182 0%	217 873 +1%	220 925 +1%	225 845 +2%	235 964 +4%	243 646 +3%	248 399 +2%	255 023 +3%	258 333 +1%	260 511 +1%	265 444 +2%
Operating Income
Operating Expenses	(83 678)	(87 726)	(92 132)	(96 897)	(99 080)	(99 038)	(98 907)	(98 575)	(99 679)	(100 731)	(135 510)	(138 375)	(137 864)	(136 822)	(136 903)	(131 012)	(128 668)	(124 760)	(121 451)	(138 367)	(153 861)	(170 701)	(186 791)	(186 681)	(189 738)	(193 884)	(193 690)	(194 989)	(192 981)	(191 217)	(190 845)	(190 380)	(190 849)	(188 919)	(188 771)	(189 907)	(190 717)	(193 300)	(197 012)	(200 214)	(203 316)	(206 523)	(209 027)	(210 890)	(214 276)	(217 278)	(220 502)	(223 957)	(224 055)	(218 762)	(218 940)	(217 049)	(216 475)	(222 269)	(220 342)	(213 709)	(207 077)	(200 015)	(195 980)	(199 295)	(200 822)	(202 693)	(203 658)	(205 663)	(209 258)	(213 457)	(219 258)	(222 104)	(225 474)	(228 624)	(230 237)	(232 222)
Selling, General & Administrative	(83 678)	(87 726)	(91 789)	(96 897)	(98 391)	(98 810)	(96 620)	(96 317)	(97 492)	(98 509)	(132 410)	(135 123)	(134 520)	(133 400)	(133 586)	(128 507)	(127 018)	(123 986)	(118 314)	(138 367)	(153 862)	(170 702)	(181 592)	(186 681)	(189 738)	(193 885)	(188 258)	(194 987)	(192 980)	(191 215)	(185 352)	(190 381)	(190 849)	(188 919)	(182 900)	(189 906)	(190 715)	(193 299)	(191 143)	(200 213)	(203 316)	(206 522)	(202 268)	(210 888)	(214 274)	(217 276)	(212 779)	(223 955)	(224 052)	(218 761)	(210 087)	(217 048)	(216 475)	(222 267)	(210 384)	(213 706)	(207 073)	(200 012)	(185 601)	(199 294)	(200 823)	(202 693)	(193 441)	(205 662)	(209 257)	(213 456)	(208 274)	(222 104)	(225 473)	(228 623)	(219 501)	(232 222)
Depreciation & Amortization	0	0	0	0	(689)	(1 524)	(2 287)	(2 258)	(2 187)	(2 222)	(3 100)	(3 252)	(3 344)	(3 422)	(3 317)	(2 505)	0	0	(3 136)	0	0	0	(5 199)	0	0	0	(5 431)	0	0	0	(5 493)	0	0	0	(5 870)	0	0	0	(5 868)	0	0	0	(6 757)	0	0	0	(7 721)	0	0	0	(8 852)	0	0	0	(9 956)	0	0	0	(10 379)	0	0	0	(10 216)	0	0	0	(10 983)	0	0	0	(10 735)	0
Other Operating Expenses	0	0	(343)	0	0	1 296	0	0	0	0	0	0	0	0	0	0	(1 650)	(774)	(1)	0	0	1	0	0	0	1	(1)	(2)	(1)	0	0	1	0	0	(1)	(1)	(2)	(1)	(1)	(1)	0	(1)	(2)	(1)	0	0	(2)	(2)	(3)	(1)	(1)	(1)	0	0	(2)	(3)	(4)	(3)	0	(1)	1	0	(1)	(1)	(1)	(1)	(1)	0	(1)	0	(1)	0
Operating Income	15 638 N/A	15 344 -2%	15 104 -2%	13 834 -8%	11 837 -14%	8 692 -27%	7 050 -19%	8 445 +20%	9 768 +16%	10 939 +12%	14 902 +36%	15 937 +7%	19 000 +19%	19 885 +5%	19 958 +0%	18 008 -10%	12 939 -28%	9 903 -23%	4 069 -59%	2 528 -38%	4 613 +82%	7 000 +52%	13 041 +86%	14 550 +12%	15 766 +8%	21 434 +36%	19 060 -11%	21 246 +11%	21 390 +1%	16 695 -22%	18 800 +13%	19 642 +4%	22 192 +13%	22 034 -1%	22 006 0%	21 258 -3%	19 642 -8%	20 432 +4%	21 854 +7%	22 422 +3%	25 851 +15%	27 819 +8%	27 055 -3%	26 901 -1%	26 367 -2%	23 564 -11%	22 943 -3%	24 331 +6%	17 949 -26%	12 921 -28%	12 066 -7%	11 571 -4%	14 657 +27%	20 261 +38%	18 217 -10%	16 667 -9%	17 415 +4%	17 331 0%	17 863 +3%	17 173 -4%	15 806 -8%	13 489 -15%	14 215 +5%	15 262 +7%	16 587 +9%	22 507 +36%	24 388 +8%	26 295 +8%	29 549 +12%	29 709 +1%	30 274 +2%	33 222 +10%
Pre-Tax Income
Interest Income Expense	0	0	0	0	(324)	(635)	(1 074)	(4 823)	(5 835)	(5 370)	(4 865)	(705)	518	604	422	340	377	205	(22)	(204)	(526)	(878)	(1 714)	(1 404)	(1 272)	(563)	(962)	(280)	(180)	(672)	(630)	(606)	(572)	(460)	1 051	1 146	1 421	1 677	313	325	177	(53)	(5)	9	29	37	53	110	83	79	18	52	112	150	151	72	45	15	326	292	266	233	24	86	174	173	154	100	58	(17)	25	20
Non-Reccuring Items	(2 169)	(3 039)	(1 340)	(1 225)	(1 876)	(1 981)	(267)	1 193	1 892	(65)	(2 066)	(3 590)	(4 127)	(4 080)	(7 860)	(6 196)	(5 826)	(6 158)	(1 541)	(2 158)	(4 652)	(4 322)	(5 585)	(6 398)	(3 928)	(3 943)	(2 957)	(3 341)	(3 406)	(3 438)	(1 574)	(1 721)	(1 723)	(1 860)	(2 949)	(3 173)	(3 003)	(2 906)	(2 214)	(2 070)	(2 266)	(2 148)	(1 189)	(1 229)	(1 177)	(1 219)	(3 242)	(3 157)	(3 177)	(3 984)	(2 058)	(2 160)	(2 091)	(1 775)	(2 151)	(2 047)	(2 245)	(2 207)	(6 275)	(6 265)	(6 494)	(7 902)	(6 538)	(7 168)	(6 673)	(5 506)	(3 513)	(2 878)	(2 946)	(2 242)	(2 067)	(2 055)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10	10	10	10	0	9	12	103	(479)	579	590	1 009	652	854	840	334	332	3	196	188	187	187	(6)	154	159	191	192	36	33	10	25	30	36	27	12	12	8	9	0	9	77	77	193	187	117	120	20	25	51	48	35	113	88	87	86	0	0	3
Total Other Income	(263)	(173)	206	85	616	848	1 250	1 041	1 034	1 347	1 811	1 835	1 819	1 876	1 947	2 074	2 155	2 085	2 148	1 750	1 881	2 656	4 041	5 046	6 382	6 047	5 965	3 730	2 242	2 569	2 230	2 761	2 455	1 616	1 420	1 523	2 262	2 574	2 633	2 629	2 267	2 209	2 191	2 242	2 380	2 760	2 883	2 939	3 003	2 595	2 595	2 905	2 938	2 733	3 246	3 195	2 728	2 964	2 618	2 328	2 492	2 378	2 320	2 335	2 341	2 207	2 132	2 004	1 938	1 833	1 630	1 548
Pre-Tax Income	13 206 N/A	12 132 -8%	13 970 +15%	12 694 -9%	10 253 -19%	6 924 -32%	6 959 +1%	5 856 -16%	6 859 +17%	6 851 0%	9 782 +43%	13 477 +38%	17 210 +28%	18 285 +6%	14 477 -21%	14 236 -2%	9 655 -32%	6 045 -37%	4 654 -23%	1 925 -59%	1 328 -31%	4 559 +243%	9 304 +104%	12 373 +33%	17 538 +42%	23 984 +37%	21 758 -9%	22 209 +2%	20 886 -6%	15 488 -26%	19 158 +24%	20 079 +5%	22 548 +12%	21 518 -5%	21 715 +1%	20 941 -4%	20 316 -3%	21 931 +8%	22 745 +4%	23 497 +3%	26 221 +12%	27 863 +6%	28 085 +1%	27 933 -1%	27 624 -1%	25 172 -9%	22 673 -10%	24 250 +7%	17 870 -26%	11 623 -35%	12 629 +9%	12 377 -2%	15 616 +26%	21 378 +37%	19 540 -9%	17 964 -8%	18 136 +1%	18 290 +1%	14 649 -20%	13 648 -7%	12 090 -11%	8 223 -32%	10 072 +22%	10 563 +5%	12 464 +18%	19 494 +56%	23 249 +19%	25 608 +10%	28 685 +12%	29 283 +2%	29 862 +2%	32 738 +10%
Net Income
Tax Provision	(5 626)	(8 374)	(8 751)	(8 829)	(5 455)	(3 014)	(2 736)	(1 302)	(2 511)	(2 577)	(3 708)	(5 702)	(7 733)	(7 908)	(5 329)	(4 896)	(3 780)	778	(519)	929	506	(3 328)	(5 692)	(7 813)	(8 073)	(11 377)	(10 168)	(10 169)	(9 898)	(8 526)	(14 618)	(14 737)	(15 193)	(14 028)	(8 241)	(7 977)	(7 642)	(7 405)	(7 216)	(7 255)	(7 907)	(8 131)	(8 382)	(8 098)	(7 738)	(6 994)	(4 676)	(4 983)	(4 005)	(2 447)	(3 386)	(3 568)	(4 264)	(6 103)	(6 785)	(6 245)	(6 302)	(6 117)	(5 275)	(5 211)	(4 266)	(3 651)	(5 102)	(5 067)	(6 196)	(8 091)	(6 739)	(7 457)	(8 236)	(7 827)	(9 464)	(10 501)
Income from Continuing Operations	7 580	3 758	5 219	3 865	4 798	3 910	4 223	4 554	4 348	4 274	6 074	7 775	9 477	10 377	9 148	9 340	5 875	6 823	4 135	2 854	1 834	1 231	3 612	4 560	9 465	12 607	11 590	12 040	10 988	6 962	4 540	5 342	7 355	7 490	13 474	12 964	12 674	14 526	15 529	16 242	18 314	19 732	19 703	19 835	19 886	18 178	17 997	19 267	13 865	9 176	9 243	8 809	11 352	15 275	12 755	11 719	11 834	12 173	9 374	8 437	7 824	4 572	4 970	5 496	6 268	11 403	16 510	18 151	20 449	21 456	20 398	22 237
Income to Minority Interest	(1 041)	(778)	(672)	(277)	(168)	(248)	(244)	(293)	(151)	(115)	(111)	(157)	(38)	(48)	(99)	(113)	(116)	(147)	(127)	(515)	(774)	(1 508)	(1 174)	(443)	(1 204)	(1 471)	(1 737)	(1 691)	(1 016)	(150)	2 264	2 135	1 897	1 978	(1 489)	(1 523)	(1 594)	(1 978)	(2 024)	(2 260)	(2 521)	(2 712)	(2 579)	(2 759)	(3 152)	(3 467)	(3 948)	(4 319)	(3 274)	(3 104)	(3 793)	(4 095)	(5 068)	(4 894)	(3 994)	(3 833)	(3 963)	(4 031)	(3 608)	(3 234)	(2 623)	(2 349)	(2 032)	(1 891)	(1 980)	(2 527)	(2 601)	(2 747)	(3 087)	(2 964)	(2 920)	(3 095)
Net Income (Common)	6 537 N/A	2 979 -54%	4 547 +53%	3 586 -21%	4 631 +29%	3 658 -21%	3 978 +9%	4 258 +7%	4 196 -1%	4 158 -1%	5 965 +43%	7 617 +28%	9 438 +24%	10 324 +9%	9 049 -12%	9 229 +2%	5 763 -38%	6 683 +16%	4 007 -40%	2 340 -42%	1 060 -55%	(277) N/A	2 436 N/A	4 114 +69%	8 258 +101%	11 133 +35%	9 852 -12%	10 348 +5%	9 971 -4%	6 811 -32%	6 804 0%	7 477 +10%	9 252 +24%	9 468 +2%	11 985 +27%	11 440 -5%	11 080 -3%	12 548 +13%	13 505 +8%	13 982 +4%	15 792 +13%	17 020 +8%	17 122 +1%	17 075 0%	16 732 -2%	14 709 -12%	14 047 -5%	14 946 +6%	10 590 -29%	6 070 -43%	5 450 -10%	4 713 -14%	6 285 +33%	10 381 +65%	8 761 -16%	7 886 -10%	7 870 0%	8 141 +3%	5 765 -29%	5 201 -10%	5 200 0%	2 222 -57%	2 936 +32%	3 603 +23%	4 285 +19%	8 873 +107%	13 908 +57%	15 402 +11%	17 360 +13%	18 491 +7%	17 476 -5%	19 141 +10%
EPS (Diluted)	43.29 N/A	19.72 -54%	29.71 +51%	23.74 -20%	27.56 +16%	21.64 -21%	23.67 +9%	25.34 +7%	24.53 -3%	24.17 -1%	35.07 +45%	44.28 +26%	54.87 +24%	60.02 +9%	52.61 -12%	53.65 +2%	33.5 -38%	38.85 +16%	23.29 -40%	13.6 -42%	6.18 -55%	-1.61 N/A	14.18 N/A	23.91 +69%	48.01 +101%	64.72 +35%	56.29 -13%	55.04 -2%	53.03 -4%	36.22 -32%	36.28 +0%	39.77 +10%	49.21 +24%	50.63 +3%	63.91 +26%	61.17 -4%	59.25 -3%	67.1 +13%	72.02 +7%	74.77 +4%	84.44 +13%	91.01 +8%	92.42 +2%	95.68 +4%	93.73 -2%	82.75 -12%	79.08 -4%	84.94 +7%	60.18 -29%	34.5 -43%	30.97 -10%	26.77 -14%	35.69 +33%	58.96 +65%	49.77 -16%	44.8 -10%	44.86 +0%	47.36 +6%	33.2 -30%	30.37 -9%	30.37 N/A	12.97 -57%	17.14 +32%	21.04 +23%	25.02 +19%	51.82 +107%	81.23 +57%	89.96 +11%	101.26 +13%	107.91 +7%	101.99 -5%	111.68 +10%

Income Statement Balance Sheet Cash Flow Statement

Bic Camera Inc
TSE:3048

Income Statement

Earnings Waterfall
Bic Camera Inc

Income Statement
Bic Camera Inc

See Also

Company

Help

Tools

Stocks

Bic Camera Inc TSE:3048

Income Statement

Earnings Waterfall Bic Camera Inc

Income Statement Bic Camera Inc

See Also

Company

Help

Tools

Stocks

Bic Camera Inc
TSE:3048

Earnings Waterfall
Bic Camera Inc

Income Statement
Bic Camera Inc