Beaglee Inc. (TYO:3981)
Japan
· Delayed Price · Currency is JPY 1,253.00
-6.00 (-0.48%)
Jun 13, 2025, 3:30 PM JST
Beaglee Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Revenue | 17,892 | 18,446 | 19,080 | 18,713 | 18,637 | 12,378 | Upgrade
|
| Revenue Growth (YoY) | -6.35% | -3.32% | 1.96% | 0.41% | 50.57% | 19.01% | Upgrade
|
| Cost of Revenue | 11,787 | 12,107 | 12,532 | 12,087 | 12,124 | 7,671 | Upgrade
|
| Gross Profit | 6,104 | 6,339 | 6,548 | 6,626 | 6,513 | 4,707 | Upgrade
|
| Selling, General & Admin | 4,496 | 3,872 | 4,357 | 4,146 | 4,429 | 3,100 | Upgrade
|
| Operating Expenses | 4,502 | 4,553 | 5,051 | 4,870 | 5,167 | 3,571 | Upgrade
|
| Operating Income | 1,603 | 1,786 | 1,497 | 1,756 | 1,346 | 1,136 | Upgrade
|
| Interest Expense | -53.5 | -51 | -52 | -106 | -139 | -38 | Upgrade
|
| Interest & Investment Income | 1.77 | - | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -6.86 | -10 | -5 | -43 | -6 | -108 | Upgrade
|
| EBT Excluding Unusual Items | 1,544 | 1,725 | 1,440 | 1,607 | 1,201 | 990 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.96 | - | - | - | 13 | - | Upgrade
|
| Asset Writedown | - | - | - | -164 | -132 | -126 | Upgrade
|
| Legal Settlements | - | - | - | -1 | -6 | - | Upgrade
|
| Other Unusual Items | - | - | - | - | - | -1 | Upgrade
|
| Pretax Income | 1,545 | 1,725 | 1,440 | 1,442 | 1,076 | 863 | Upgrade
|
| Income Tax Expense | 352.93 | 422 | 751 | 778 | 632 | 393 | Upgrade
|
| Net Income | 1,192 | 1,303 | 689 | 664 | 444 | 470 | Upgrade
|
| Net Income to Common | 1,192 | 1,303 | 689 | 664 | 444 | 470 | Upgrade
|
| Net Income Growth | 64.67% | 89.11% | 3.77% | 49.55% | -5.53% | -5.39% | Upgrade
|
| Shares Outstanding (Basic) | 6 | 6 | 6 | 6 | 6 | 6 | Upgrade
|
| Shares Outstanding (Diluted) | 6 | 6 | 6 | 6 | 6 | 6 | Upgrade
|
| Shares Change (YoY) | -3.46% | -1.54% | 0.27% | 0.08% | 0.17% | 0.90% | Upgrade
|
| EPS (Basic) | 205.09 | 219.93 | 114.71 | 111.26 | 74.66 | 79.47 | Upgrade
|
| EPS (Diluted) | 204.33 | 219.21 | 114.11 | 110.31 | 73.92 | 78.30 | Upgrade
|
| EPS Growth | 70.55% | 92.10% | 3.45% | 49.23% | -5.59% | -6.14% | Upgrade
|
| Free Cash Flow | - | 2,323 | 1,840 | 2,346 | 1,542 | 892 | Upgrade
|
| Free Cash Flow Per Share | - | 390.64 | 304.65 | 389.46 | 256.19 | 148.45 | Upgrade
|
| Dividend Per Share | 23.000 | 23.000 | 15.000 | 12.000 | 8.000 | - | Upgrade
|
| Dividend Growth | 53.33% | 53.33% | 25.00% | 50.00% | - | - | Upgrade
|
| Gross Margin | 34.12% | 34.37% | 34.32% | 35.41% | 34.95% | 38.03% | Upgrade
|
| Operating Margin | 8.96% | 9.68% | 7.85% | 9.38% | 7.22% | 9.18% | Upgrade
|
| Profit Margin | 6.66% | 7.06% | 3.61% | 3.55% | 2.38% | 3.80% | Upgrade
|
| Free Cash Flow Margin | - | 12.59% | 9.64% | 12.54% | 8.27% | 7.21% | Upgrade
|
| EBITDA | - | 2,771 | 2,510 | 2,847 | 2,487 | 1,768 | Upgrade
|
| EBITDA Margin | - | 15.02% | 13.15% | 15.21% | 13.34% | 14.28% | Upgrade
|
| D&A For EBITDA | 978 | 985 | 1,013 | 1,091 | 1,141 | 632 | Upgrade
|
| EBIT | 1,603 | 1,786 | 1,497 | 1,756 | 1,346 | 1,136 | Upgrade
|
| EBIT Margin | 8.96% | 9.68% | 7.85% | 9.38% | 7.22% | 9.18% | Upgrade
|
| Effective Tax Rate | 22.84% | 24.46% | 52.15% | 53.95% | 58.74% | 45.54% | Upgrade
|
| Advertising Expenses | - | 1,879 | 2,394 | 2,319 | 2,653 | 2,029 | Upgrade
|
Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.