TOKYO BASE Co., Ltd.【JP:3415】Income statement

Market cap

¥16.9B

P/E ratio

11.4x

TOKYO BASE operates multiple fashion brands including STUDIOUS, UNITED TOKYO, and PUBLIC TOKYO, selling Japanese-made clothing through stores and online channels.

Summary Financials Dividends History Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/02	2013/02	2014/02	2015/02	2016/02	2017/02	2018/02	2019/02	2020/02	2021/02	2022/01	2023/01	2024/01	2025/01	2026/01
Revenue	1,030	1,873	3,086	4,470	6,089	9,356	12,782	13,954	15,247	14,674	17,618	19,182	19,986	20,208	23,734
Revenue growth (%)	-
Cost of revenue	-	-	-	2,092	2,962	4,378	6,219	6,912	7,354	7,527	8,363	9,572	9,971	9,772	11,430
Gross profit	-	-	-	2,378	3,127	4,978	6,563	7,042	7,893	7,146	9,256	9,609	10,015	10,436	12,304
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	1,750	2,467	3,687	4,989	5,637	6,598	6,939	8,309	9,394	9,134	8,963	10,348
Operating income	-	-	-	628	660	1,291	1,575	1,406	1,295	207	947	215	881	1,473	1,956
Income before tax	63	244	498	627	647	1,266	1,577	1,411	1,291	210	1,082	265	1,122	1,476	1,889
Pretax margin (%)	6.1	13	16.1	14	10.6	13.5	12.3	10.1	8.5	1.4	6.1	1.4	5.6	7.3	8
Provision for income taxes	-	-	-	227	214	382	451	404	394	71	315	330	517	467	564
Effective tax rate (%)	-	-	-
Net income	33	137	307	386	433	856	1,126	966	933	-112	763	-540	335	777	1,232
Earnings per share	16,314.24	66,870.54	149.72	62.69	67.72	64.06	26.99	20.49	19.65	-2.44	17.15	-11.76	7.31	17.85	27.81
Diluted EPS	-	-	-	-	57.35	54.66	26.38	20.16	19.5	-	16.64	-	7.2	17.71	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-	-	-	-	-			-
Dividend per share	-	-	-	-	-	-	-	-	-	-	-	2	4	5	6