Explore Watchlists Pricing

RACCOON HOLDINGS, Inc. (3031) Income statement

Market cap

¥12.6B

P/E ratio

36.7x

Raccoon Holdings operates Super Delivery, a B2B platform connecting apparel and goods manufacturers with retailers, plus financial services like receivables protection.

Summary Financials Dividends History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2012/04	2013/04	2014/04	2015/04	2016/04	2017/04	2018/04	2019/04	2020/04	2021/04	2022/04	2023/04	2024/04	2025/04	2026/04
Revenue	1,614	1,807	1,932	2,056	2,230	2,359	2,546	2,980	3,478	4,365	4,790	5,321	5,808	6,098	6,574
Revenue growth (%)	-
Cost of revenue	-	-	-	315	378	375	440	610	734	650	838	1,037	1,195	1,162	1,103
Gross profit	-	-	-	1,742	1,852	1,985	2,106	2,370	2,744	3,715	3,952	4,284	4,613	4,936	5,471
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	1,406	1,458	1,564	1,668	1,821	2,038	2,518	2,826	3,091	4,046	3,681	4,150
Operating income	-	-	-	336	394	421	438	549	706	1,196	1,126	1,193	567	1,255	1,320
Income before tax	133	177	249	328	368	414	432	546	708	1,217	1,135	1,226	536	1,397	1,240
Pretax margin (%)	8.3	9.8	12.9	15.9	16.5	17.6	16.9	18.3	20.4	27.9	23.7	23	9.2	22.9	18.9
Provision for income taxes	-	-	-	122	128	120	140	144	257	405	307	409	210	411	436
Effective tax rate (%)	-	-	-
Net income	99	126	85	202	239	256	283	380	451	801	355	669	326	837	804
Earnings per share	20.19	24.58	21.82	11.51	13.84	14.58	16.05	21.05	23.73	36.78	15.97	30.27	15.15	39.61	39.6
Diluted EPS	19.57	23.7	21.5	10.94	13.2	14.08	15.61	20.68	22.85	36.19	15.9	30.12	15.07	39.28	-
Dividend payout ratio (%)	-	-	-	-	-	-	-	-							-
Dividend per share	-	-	-	-	-	-	-	-	6.5	17	20	18	14	22	27