- JP-listed companies
- Beaglee Inc.
- Income statement
Beaglee Inc.【JP:3981】Income statement
Market cap
¥8.1B
P/E ratio
10x
| 2014/12 | 2015/12 | 2016/12 | 2017/12 | 2018/12 | 2019/12 | 2020/12 | 2021/12 | 2022/12 | 2023/12 | 2024/12 | 2025/12 | |
| Revenue | 3,921 | 7,198 | 8,338 | 8,973 | 9,190 | 10,401 | 12,378 | 18,637 | 18,713 | 19,081 | 18,447 | 16,720 |
| Revenue growth (%) | - | |||||||||||
| Cost of revenue | - | 3,404 | 4,137 | 4,555 | 5,048 | 5,765 | 7,671 | 12,124 | 12,087 | 12,532 | 12,106 | 11,013 |
| Gross profit | - | 3,795 | 4,201 | 4,418 | 4,142 | 4,636 | 4,707 | 6,513 | 6,626 | 6,548 | 6,341 | 5,707 |
| Gross margin (%) | - | |||||||||||
| Operating margin (%) | - | |||||||||||
| Operating expenses | - | 3,031 | 3,413 | 3,292 | 3,625 | 3,818 | 3,571 | 5,167 | 4,871 | 5,051 | 4,554 | 4,339 |
| Operating income | - | 763 | 787 | 1,126 | 517 | 818 | 1,136 | 1,345 | 1,756 | 1,497 | 1,787 | 1,368 |
| Income before tax | -242 | 671 | 748 | 1,087 | 496 | 812 | 991 | 1,202 | 1,608 | 1,440 | 1,726 | 1,319 |
| Pretax margin (%) | -6.2 | 9.3 | 9 | 12.1 | 5.4 | 7.8 | 8 | 6.5 | 8.6 | 7.5 | 9.4 | 7.9 |
| Provision for income taxes | - | 328 | 341 | 423 | 243 | 316 | 394 | 632 | 778 | 751 | 422 | 602 |
| Effective tax rate (%) | - | |||||||||||
| Net income | -115 | 299 | 407 | 679 | 261 | 497 | 470 | 445 | 665 | 689 | 1,304 | 684 |
| Net income margin (%) | ||||||||||||
| Earnings per share | -23.73 | 54.4 | 74.11 | 114.65 | 43.75 | 84.47 | 79.55 | 74.81 | 111.34 | 114.74 | 220.02 | 122.37 |
| Diluted EPS | - | - | - | 110.97 | 42.84 | 83.42 | 78.3 | 73.92 | 110.31 | 114.11 | 219.21 | - |
| Dividend payout ratio (%) | - | - | - | - | - | - | - | - | ||||
| Dividend per share | - | - | - | - | - | - | - | 8 | 12 | 15 | 23 | 42 |
| EBITDA | - | - | ||||||||||
| EBITDA margin (%) | - | - |