First Brothers Co Ltd
TSE:3454
First Brothers Co Ltd
TSE:3454
Price:
1 227
JPY
-0.73%
Market Closed
Market Cap:
¥17.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
First Brothers Co Ltd
TSE:3454
|
JP |
|
L
|
Luenmei Quantum Co Ltd
SSE:600167
|
CN |
Income Statement
Earnings Waterfall
First Brothers Co Ltd
First Brothers Co Ltd
Income Statement
First Brothers Co Ltd
First Brothers Co Ltd
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 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
92
|
121
|
135
|
153
|
170
|
178
|
186
|
200
|
208
|
222
|
233
|
235
|
226
|
225
|
230
|
249
|
304
|
345
|
374
|
399
|
413
|
418
|
424
|
425
|
438
|
472
|
511
|
548
|
566
|
578
|
594
|
612
|
624
|
624
|
617
|
612
|
616
|
643
|
0
|
0
|
0
|
0
|
0
|
|
| 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%
|
16 866
+19%
|
17 255
+2%
|
17 874
+4%
|
19 271
+8%
|
19 064
-1%
|
20 508
+8%
|
|
| 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)
|
(11 761)
|
(12 021)
|
(12 482)
|
(13 600)
|
(11 230)
|
(12 449)
|
|
| 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%
|
5 105
+13%
|
5 234
+3%
|
5 392
+3%
|
5 671
+5%
|
7 833
+38%
|
8 059
+3%
|
|
| 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)
|
(2 267)
|
(2 327)
|
(2 354)
|
(2 404)
|
(2 538)
|
(2 567)
|
|
| 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)
|
(2 267)
|
(2 327)
|
(2 354)
|
(2 404)
|
(2 538)
|
(2 567)
|
|
| 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
|
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%
|
2 838
+30%
|
2 907
+2%
|
3 038
+5%
|
3 266
+8%
|
5 295
+62%
|
5 492
+4%
|
|
| 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)
|
(639)
|
(672)
|
(724)
|
(761)
|
(779)
|
(811)
|
|
| 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
|
65
|
87
|
19
|
37
|
(1 285)
|
(1 277)
|
|
| 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)
|
(6)
|
50
|
50
|
152
|
152
|
0
|
|
| 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
|
(76)
|
(178)
|
(167)
|
(155)
|
(101)
|
60
|
|
| 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%
|
2 182
+33%
|
2 193
+1%
|
2 217
+1%
|
2 539
+15%
|
3 282
+29%
|
3 465
+6%
|
|
| 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)
|
(737)
|
(741)
|
(752)
|
(961)
|
(1 530)
|
(1 289)
|
|
| 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
|
1 445
|
1 452
|
1 465
|
1 578
|
1 752
|
2 176
|
|
| 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)
|
(28)
|
(30)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| 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%
|
1 417
+37%
|
1 421
+0%
|
1 462
+3%
|
1 575
+8%
|
1 750
+11%
|
2 173
+24%
|
|
| 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%
|
100.88
+37%
|
101.35
+0%
|
104.21
+3%
|
112.27
+8%
|
124.77
+11%
|
154.95
+24%
|
|
Switch to:
Switch to:
See Also
Discover More
