FreeBit Co Ltd
TSE:3843

Watchlist Manager
FreeBit Co Ltd Logo
FreeBit Co Ltd
TSE:3843
Watchlist
Price: 1 447 JPY 1.19%
Market Cap: ¥28.9B

Income Statement

Earnings Waterfall
FreeBit Co Ltd

Income Statement
FreeBit Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jan-2008 Jul-2008 Oct-2008 Jan-2009 Jul-2009 Oct-2009 Jan-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 Jan-2013 Apr-2013 Jul-2013 Oct-2013 Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025 Jan-2026
Revenue
Interest Expense
0
15
0
0
18
0
0
22
62
105
150
170
166
157
144
132
129
123
119
114
105
102
96
91
87
80
75
66
56
49
44
43
43
48
49
56
65
68
78
89
100
115
131
144
155
161
165
168
170
155
141
124
105
107
104
108
113
114
114
113
107
102
99
93
91
92
0
0
0
0
Revenue
5 065
N/A
6 474
+28%
7 998
+24%
7 949
-1%
8 444
+6%
9 327
+10%
10 541
+13%
10 932
+4%
14 026
+28%
17 081
+22%
23 282
+36%
24 699
+6%
23 259
-6%
21 794
-6%
21 181
-3%
21 244
+0%
21 264
+0%
20 868
-2%
20 660
-1%
20 638
0%
20 628
0%
20 585
0%
20 665
+0%
20 703
+0%
20 792
+0%
21 048
+1%
21 469
+2%
22 600
+5%
24 292
+7%
26 124
+8%
28 390
+9%
31 178
+10%
33 735
+8%
35 151
+4%
35 222
+0%
35 457
+1%
35 940
+1%
36 896
+3%
38 654
+5%
39 646
+3%
40 745
+3%
43 918
+8%
50 366
+15%
53 317
+6%
55 963
+5%
56 309
+1%
55 295
-2%
55 325
+0%
56 318
+2%
54 536
-3%
52 010
-5%
49 262
-5%
45 262
-8%
44 684
-1%
43 076
-4%
43 548
+1%
44 287
+2%
45 316
+2%
46 772
+3%
49 669
+6%
51 263
+3%
52 547
+3%
53 038
+1%
52 289
-1%
52 587
+1%
53 596
+2%
55 073
+3%
56 960
+3%
59 250
+4%
60 710
+2%
Gross Profit
Cost of Revenue
(3 445)
(3 957)
(4 671)
(4 629)
(5 179)
(5 831)
(6 885)
(7 341)
(9 303)
(11 122)
(14 829)
(15 636)
(15 041)
(14 311)
(14 206)
(14 236)
(13 963)
(13 437)
(13 153)
(12 961)
(12 853)
(12 638)
(12 667)
(12 694)
(12 863)
(13 325)
(13 909)
(15 046)
(16 671)
(18 296)
(20 178)
(22 692)
(25 105)
(26 394)
(27 008)
(27 106)
(27 227)
(27 621)
(27 987)
(28 527)
(29 102)
(31 126)
(35 212)
(37 226)
(38 797)
(39 229)
(38 478)
(38 142)
(38 406)
(37 026)
(36 560)
(34 694)
(32 363)
(31 910)
(30 666)
(31 136)
(31 685)
(32 512)
(33 444)
(35 458)
(36 706)
(37 567)
(37 651)
(37 077)
(37 189)
(38 040)
(39 360)
(41 004)
(42 995)
(44 460)
Gross Profit
1 619
N/A
2 517
+55%
3 327
+32%
3 320
0%
3 265
-2%
3 496
+7%
3 656
+5%
3 591
-2%
4 722
+31%
5 959
+26%
8 453
+42%
9 063
+7%
8 219
-9%
7 483
-9%
6 975
-7%
7 009
+0%
7 302
+4%
7 432
+2%
7 507
+1%
7 675
+2%
7 773
+1%
7 945
+2%
7 998
+1%
8 008
+0%
7 928
-1%
7 722
-3%
7 560
-2%
7 553
0%
7 620
+1%
7 827
+3%
8 212
+5%
8 485
+3%
8 628
+2%
8 755
+1%
8 215
-6%
8 351
+2%
8 714
+4%
9 276
+6%
10 667
+15%
11 118
+4%
11 642
+5%
12 792
+10%
15 153
+18%
16 091
+6%
17 166
+7%
17 079
-1%
16 817
-2%
17 183
+2%
17 912
+4%
17 509
-2%
15 449
-12%
14 568
-6%
12 899
-11%
12 774
-1%
12 410
-3%
12 413
+0%
12 602
+2%
12 804
+2%
13 327
+4%
14 212
+7%
14 557
+2%
14 980
+3%
15 386
+3%
15 211
-1%
15 399
+1%
15 556
+1%
15 713
+1%
15 956
+2%
16 254
+2%
16 250
0%
Operating Income
Operating Expenses
(1 195)
(1 670)
(2 193)
(2 155)
(2 400)
(2 845)
(3 318)
(3 516)
(4 670)
(5 876)
(7 932)
(8 230)
(7 318)
(6 309)
(5 741)
(5 920)
(6 201)
(6 419)
(6 556)
(6 587)
(6 589)
(6 677)
(6 677)
(6 650)
(6 626)
(6 475)
(6 316)
(6 279)
(6 131)
(6 150)
(6 309)
(6 425)
(6 453)
(6 739)
(6 894)
(7 319)
(8 088)
(8 372)
(8 816)
(9 737)
(9 199)
(10 412)
(12 172)
(13 580)
(14 346)
(14 528)
(14 327)
(14 408)
(14 418)
(13 014)
(12 046)
(10 750)
(9 432)
(9 472)
(9 244)
(9 415)
(9 529)
(9 572)
(9 320)
(9 672)
(9 440)
(9 470)
(9 499)
(9 750)
(9 558)
(9 649)
(9 830)
(9 999)
(9 932)
(9 946)
Selling, General & Administrative
(1 195)
(1 670)
(2 194)
(2 156)
(2 469)
(2 996)
(3 552)
(3 764)
(4 917)
(6 123)
(7 257)
(8 560)
(7 648)
(6 638)
(5 185)
(6 183)
(6 382)
(6 518)
(5 699)
(6 587)
(6 589)
(6 677)
(5 925)
(6 648)
(6 623)
(6 472)
(5 676)
(6 278)
(6 131)
(6 150)
(5 666)
(6 424)
(6 452)
(6 737)
(6 146)
(7 320)
(8 088)
(8 373)
(8 103)
(9 110)
(9 200)
(10 278)
(11 408)
(13 178)
(14 211)
(14 528)
(13 329)
(14 311)
(14 321)
(12 917)
(11 751)
(10 750)
(9 432)
(9 472)
(9 168)
(9 415)
(9 529)
(9 572)
(9 205)
(9 404)
(9 440)
(9 470)
(9 379)
(9 525)
(9 558)
(9 649)
(9 810)
(9 848)
(9 932)
(9 946)
Research & Development
0
0
0
0
0
0
0
0
0
0
(3)
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
(10)
0
0
0
(9)
0
0
0
(43)
0
0
0
(36)
0
0
0
(77)
0
0
0
(106)
0
0
0
(8)
0
0
0
Depreciation & Amortization
0
0
0
0
67
150
233
249
249
249
(672)
332
332
332
(557)
264
181
98
(857)
0
0
0
(753)
0
0
0
(640)
0
0
0
(643)
0
0
0
(748)
0
0
0
(713)
0
0
0
(755)
0
0
0
(988)
0
0
0
(252)
0
0
0
(40)
0
0
0
(37)
0
0
0
(14)
0
0
0
(12)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(627)
0
(134)
(0)
(403)
(135)
0
(0)
(97)
(97)
(97)
(0)
0
(0)
0
(0)
(0)
0
0
(0)
(268)
0
(0)
(0)
(225)
(0)
(0)
0
(152)
0
0
Operating Income
424
N/A
847
+100%
1 134
+34%
1 164
+3%
864
-26%
651
-25%
339
-48%
76
-78%
52
-32%
82
+58%
521
+535%
833
+60%
902
+8%
1 176
+30%
1 234
+5%
1 089
-12%
1 101
+1%
1 013
-8%
951
-6%
1 090
+15%
1 185
+9%
1 269
+7%
1 321
+4%
1 359
+3%
1 304
-4%
1 249
-4%
1 245
0%
1 276
+3%
1 490
+17%
1 678
+13%
1 903
+13%
2 061
+8%
2 177
+6%
2 019
-7%
1 321
-35%
1 033
-22%
627
-39%
904
+44%
1 851
+105%
1 382
-25%
2 443
+77%
2 379
-3%
2 982
+25%
2 511
-16%
2 820
+12%
2 551
-10%
2 491
-2%
2 775
+11%
3 494
+26%
4 495
+29%
3 403
-24%
3 818
+12%
3 468
-9%
3 301
-5%
3 165
-4%
2 998
-5%
3 074
+3%
3 232
+5%
4 008
+24%
4 540
+13%
5 117
+13%
5 510
+8%
5 888
+7%
5 461
-7%
5 841
+7%
5 908
+1%
5 884
0%
5 956
+1%
6 323
+6%
6 304
0%
Pre-Tax Income
Interest Income Expense
(29)
(43)
(43)
(41)
(43)
(47)
(57)
(89)
(109)
(123)
(254)
(252)
(264)
(266)
(178)
(175)
(175)
(300)
(278)
(262)
(261)
(128)
(122)
(124)
4
7
(68)
(160)
(368)
(456)
(661)
(692)
(704)
(561)
(400)
(506)
(560)
(602)
(387)
(359)
(198)
(245)
(375)
(196)
(183)
(164)
(134)
(132)
(153)
(5)
163
180
210
76
(85)
(81)
(101)
(116)
(109)
(112)
78
108
113
120
49
46
9
(11)
340
302
Non-Reccuring Items
(10)
3
4
11
77
59
50
(45)
(166)
(159)
(1 001)
(1 058)
(1 142)
(1 207)
(393)
(325)
(862)
(795)
(789)
(994)
(270)
(273)
(324)
(109)
5
2
17
446
368
360
46
(82)
(107)
(35)
(190)
(239)
(374)
(503)
(644)
0
(473)
(401)
(403)
0
(294)
(329)
(1 232)
(1 233)
(3 132)
(3 097)
(2 265)
(2 311)
(401)
(413)
(212)
(244)
(253)
(253)
(303)
0
(244)
(281)
(225)
0
(241)
(179)
(152)
0
(434)
(448)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
40
0
47
0
0
0
10
0
0
0
0
0
13
13
0
0
0
0
429
45
45
179
0
0
0
0
0
0
(2)
(2)
(3)
(6)
(4)
(5)
(5)
(3)
(54)
59
62
60
2 453
0
2 336
2 323
(18)
(18)
(14)
(10)
(9)
(9)
(1)
(3)
84
90
94
0
6
(1)
(5)
0
(6)
26
Total Other Income
(114)
(115)
24
26
141
113
91
(14)
(5)
69
(47)
12
(10)
(49)
9
(39)
(94)
(65)
(149)
(140)
(110)
(73)
35
46
(30)
(60)
(104)
(106)
(53)
(57)
158
223
258
127
(72)
(4)
(28)
(43)
(35)
(57)
(79)
(66)
(40)
(37)
(2)
28
67
81
179
2 463
45
98
(14)
12
(183)
(259)
(272)
(274)
(152)
(105)
(93)
(80)
8
127
21
(94)
(662)
(672)
(747)
(654)
Pre-Tax Income
271
N/A
692
+155%
1 119
+62%
1 160
+4%
1 039
-10%
775
-25%
422
-46%
(71)
N/A
(188)
-165%
(131)
+30%
(734)
-460%
(465)
+37%
(514)
-11%
(346)
+33%
682
N/A
551
-19%
(30)
N/A
(147)
-390%
(264)
-80%
(306)
-16%
559
N/A
809
+45%
910
+12%
1 172
+29%
1 281
+9%
1 196
-7%
1 518
+27%
1 501
-1%
1 484
-1%
1 706
+15%
1 446
-15%
1 510
+4%
1 624
+8%
1 550
-5%
660
-57%
284
-57%
(338)
N/A
(247)
+27%
784
N/A
959
+22%
1 689
+76%
1 663
-2%
2 159
+30%
2 276
+5%
2 286
+0%
2 146
-6%
1 253
-42%
1 551
+24%
2 840
+83%
3 856
+36%
3 682
-5%
4 109
+12%
3 244
-21%
2 958
-9%
2 671
-10%
2 404
-10%
2 439
+1%
2 580
+6%
3 443
+33%
4 321
+26%
4 942
+14%
5 347
+8%
5 878
+10%
5 707
-3%
5 676
-1%
5 679
+0%
5 074
-11%
5 273
+4%
5 477
+4%
5 531
+1%
Net Income
Tax Provision
(4)
0
(1)
(1)
(74)
(85)
(83)
(9)
(80)
(154)
(185)
(164)
(132)
(195)
(212)
(393)
43
49
(22)
(43)
(536)
(549)
(536)
(158)
(143)
(85)
(222)
(577)
(611)
(725)
(481)
(555)
(663)
(702)
(652)
(743)
(775)
(798)
(1 106)
(1 114)
(1 121)
(1 205)
(1 391)
(1 460)
(1 569)
(1 497)
(1 346)
(1 256)
(1 232)
(1 271)
(1 226)
(1 219)
(1 111)
(1 093)
(1 000)
(1 028)
(1 044)
(901)
(862)
(1 031)
(1 085)
(1 351)
(1 285)
(1 247)
(1 347)
(1 426)
(1 160)
(1 294)
(1 441)
(1 484)
Income from Continuing Operations
267
692
1 118
1 159
965
690
338
(81)
(269)
(284)
(919)
(628)
(645)
(541)
470
157
13
(98)
(287)
(348)
23
261
374
1 016
1 141
1 113
1 296
925
873
980
965
954
960
848
8
(460)
(1 113)
(1 045)
(322)
(155)
567
458
768
816
717
649
(92)
295
1 608
2 585
2 456
2 890
2 133
1 865
1 671
1 375
1 395
1 679
2 581
3 290
3 857
3 996
4 593
4 460
4 329
4 253
3 914
3 979
4 036
4 047
Income to Minority Interest
(4)
(4)
(4)
0
(1)
(8)
(10)
(13)
(12)
10
(9)
(7)
(17)
(68)
(226)
(144)
(18)
59
101
131
0
(81)
(138)
(174)
(236)
(246)
(271)
(312)
(346)
(410)
(412)
(424)
(435)
(385)
(158)
(103)
(37)
(84)
(245)
(255)
(320)
(324)
(489)
(570)
(629)
(585)
(527)
(515)
(641)
(797)
(869)
(958)
(832)
(824)
(844)
(805)
(843)
(817)
(789)
(940)
(928)
(992)
(1 027)
(943)
(976)
(1 028)
(1 166)
(982)
(785)
(522)
Net Income (Common)
263
N/A
688
+162%
1 114
+62%
1 159
+4%
964
-17%
682
-29%
329
-52%
(93)
N/A
(279)
-200%
(273)
+2%
(928)
-240%
(634)
+32%
(662)
-4%
(609)
+8%
245
N/A
12
-95%
(6)
N/A
(40)
-567%
(186)
-365%
(216)
-16%
24
N/A
181
+654%
236
+30%
840
+256%
903
+8%
865
-4%
1 026
+19%
612
-40%
525
-14%
568
+8%
553
-3%
530
-4%
526
-1%
464
-12%
(150)
N/A
(563)
-274%
(1 150)
-104%
(1 128)
+2%
(567)
+50%
(409)
+28%
248
N/A
133
-46%
279
+109%
247
-12%
88
-64%
64
-27%
(619)
N/A
(220)
+64%
968
N/A
1 788
+85%
1 587
-11%
1 931
+22%
1 302
-33%
1 041
-20%
828
-20%
570
-31%
552
-3%
862
+56%
1 792
+108%
2 350
+31%
2 929
+25%
3 004
+3%
3 566
+19%
3 516
-1%
3 353
-5%
3 225
-4%
2 749
-15%
2 997
+9%
3 250
+8%
3 525
+8%
EPS (Diluted)
13.84
N/A
36.21
+162%
58.63
+62%
61
+4%
50.73
-17%
32.47
-36%
15.66
-52%
-4.65
N/A
-13.95
-200%
-13.65
+2%
-46.4
-240%
-31.7
+32%
-33.1
-4%
-30.45
+8%
12.25
N/A
0.59
-95%
-0.3
N/A
-2
-567%
-9.3
-365%
-10.8
-16%
1.2
N/A
9.05
+654%
11.8
+30%
42
+256%
45.15
+7%
43.25
-4%
51.29
+19%
26.6
-48%
23.86
-10%
25.81
+8%
24.72
-4%
24.09
-3%
23.9
-1%
21.09
-12%
-6.77
N/A
-25.59
-278%
-52.27
-104%
-51.27
+2%
-25.56
+50%
-18.59
+27%
11.14
N/A
6.01
-46%
12.57
+109%
11.11
-12%
3.97
-64%
2.88
-27%
-27.93
N/A
-10.02
+64%
44.39
N/A
85.28
+92%
74.06
-13%
92
+24%
63.78
-31%
54.34
-15%
41.65
-23%
30.12
-28%
29.11
-3%
45.5
+56%
94.31
+107%
116.48
+24%
145.23
+25%
148.88
+3%
176.74
+19%
174.15
-1%
166.56
-4%
158.33
-5%
134.96
-15%
136.57
+1%
146.98
+8%
159.3
+8%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett