BayCurrent Consulting, Inc.
TSE:6532.T
5347 (JPY) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 26,797 | 27,297 | 26,192 | 23,991 | 22,008 | 21,718 | 21,163 | 19,932 | 17,488 | 17,507 | 16,059 | 14,999 | 13,241 | 13,343 | 12,325 | 10,794 | 9,734 | 10,020 | 9,590 | 8,480 | 7,088 | 7,820 | 2,834 | 6,268 | 5,422 | 5,776 | 5,085.946 | 5,306 | 5,050.805 | 4,975.297 | 4,108.561 | 4,338.922 | 4,400.572 | 4,328.022 |
Cost of Revenue
| 13,587 | 12,673 | 11,530 | 10,906 | 10,432 | 9,775 | 8,933 | 8,474 | 8,266 | 7,996 | 7,191 | 6,878 | 6,568 | 6,432 | 6,038 | 5,557 | 5,705 | 5,348 | 4,897 | 4,758 | 4,377 | 4,639 | 1,084 | 3,641 | 3,315 | 3,443 | 2,978.636 | 3,012 | 2,857.713 | 2,817.019 | 2,552.684 | 2,681.905 | 2,635.164 | 2,472.475 |
Gross Profit
| 13,210 | 14,624 | 14,662 | 13,085 | 11,576 | 11,943 | 12,230 | 11,458 | 9,222 | 9,511 | 8,868 | 8,121 | 6,673 | 6,911 | 6,287 | 5,237 | 4,029 | 4,672 | 4,693 | 3,722 | 2,711 | 3,181 | 1,750 | 2,627 | 2,107 | 2,333 | 2,107.31 | 2,294 | 2,193.092 | 2,158.278 | 1,555.877 | 1,657.017 | 1,765.408 | 1,855.547 |
Gross Profit Ratio
| 0.493 | 0.536 | 0.56 | 0.545 | 0.526 | 0.55 | 0.578 | 0.575 | 0.527 | 0.543 | 0.552 | 0.541 | 0.504 | 0.518 | 0.51 | 0.485 | 0.414 | 0.466 | 0.489 | 0.439 | 0.382 | 0.407 | 0.618 | 0.419 | 0.389 | 0.404 | 0.414 | 0.432 | 0.434 | 0.434 | 0.379 | 0.382 | 0.401 | 0.429 |
Reseach & Development Expenses
| 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 | 0 | 0 | 0 |
General & Administrative Expenses
| 4,537 | 5,170 | 4,637 | 4,389 | 4,085 | 3,937 | 2,667 | 3,711 | 3,143 | 2,985 | 2,621 | 2,360 | 2,159 | 1,917 | 1,797 | 1,580 | 1,614 | 1,685 | 1,683 | 1,547 | 1,499 | 1,540 | 397 | 1,329 | 1,641 | 1,746 | 0 | 1,265 | 0 | 1,077.052 | 0 | 0 | 0 | 939.152 |
Selling & Marketing Expenses
| 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 | 0 | 0 | 0 |
SG&A
| 4,537 | 5,170 | 4,637 | 4,389 | 4,085 | 3,937 | 2,667 | 3,711 | 3,143 | 2,985 | 2,621 | 2,360 | 2,159 | 1,917 | 1,797 | 1,580 | 1,614 | 1,685 | 1,683 | 1,547 | 1,499 | 1,540 | 397 | 1,329 | 1,641 | 1,746 | 386 | 1,265 | 1,246 | 1,077.052 | 5 | 976 | 1,040 | 939.152 |
Other Expenses
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 2 | 0 | -2 | -10 | -15 | -15 | -10 | -16 | -10 | -16 | -3 | -85 | -2.109 | -25 | 1,492.004 | 0 | -10.987 | -16.157 | 1,273.435 | 0 |
Operating Expenses
| 4,536 | 5,170 | 4,637 | 4,389 | 4,084 | 3,937 | 2,666 | 3,711 | 3,143 | 2,985 | 2,621 | 2,360 | 2,157 | 1,917 | 1,797 | 1,580 | 1,612 | 1,685 | 1,683 | 1,547 | 1,499 | 1,540 | 394 | 1,330 | 1,641 | 1,746 | 1,518.831 | 1,265 | 1,492.004 | 1,077.052 | 1,134.628 | 1,199.916 | 1,273.435 | 939.152 |
Operating Income
| 8,674 | 9,454 | 10,025 | 8,696 | 7,492 | 8,006 | 9,564 | 7,747 | 6,079 | 6,526 | 6,247 | 5,761 | 4,516 | 4,994 | 4,490 | 3,657 | 2,417 | 2,987 | 3,010 | 2,175 | 1,212 | 1,641 | 1,356 | 1,297 | 466 | 587 | 588.479 | 1,029 | 701.111 | 1,081.203 | 421.249 | 457.101 | 491.77 | 916.598 |
Operating Income Ratio
| 0.324 | 0.346 | 0.383 | 0.362 | 0.34 | 0.369 | 0.452 | 0.389 | 0.348 | 0.373 | 0.389 | 0.384 | 0.341 | 0.374 | 0.364 | 0.339 | 0.248 | 0.298 | 0.314 | 0.256 | 0.171 | 0.21 | 0.478 | 0.207 | 0.086 | 0.102 | 0.116 | 0.194 | 0.139 | 0.217 | 0.103 | 0.105 | 0.112 | 0.212 |
Total Other Income Expenses Net
| -21 | -18 | -18 | -18 | -15 | -8 | -17 | -10 | -11 | -11 | -11 | -12 | -12 | -14 | -30 | -15 | -15 | -14 | -15 | -15 | -16 | -16 | -10 | -16 | -14 | -281 | -19.131 | -25 | -449.736 | -19 | -27.319 | -37.622 | -43.437 | -40.374 |
Income Before Tax
| 8,653 | 9,436 | 10,007 | 8,678 | 7,477 | 7,998 | 9,547 | 7,745 | 6,068 | 6,515 | 6,236 | 5,749 | 4,504 | 4,980 | 4,460 | 3,642 | 2,402 | 2,973 | 2,995 | 2,160 | 1,196 | 1,625 | 1,346 | 1,281 | 452 | 489 | 569.348 | 1,004 | 684.264 | 1,057.967 | 393.93 | 419.479 | 448.333 | 876.224 |
Income Before Tax Ratio
| 0.323 | 0.346 | 0.382 | 0.362 | 0.34 | 0.368 | 0.451 | 0.389 | 0.347 | 0.372 | 0.388 | 0.383 | 0.34 | 0.373 | 0.362 | 0.337 | 0.247 | 0.297 | 0.312 | 0.255 | 0.169 | 0.208 | 0.475 | 0.204 | 0.083 | 0.085 | 0.112 | 0.189 | 0.135 | 0.213 | 0.096 | 0.097 | 0.102 | 0.202 |
Income Tax Expense
| 2,258 | 2,463 | 2,221 | 2,356 | 2,030 | 2,171 | 2,070 | 2,249 | 1,758 | 1,888 | 1,725 | 1,584 | 1,241 | 1,375 | 516 | 1,190 | 785 | 972 | 460 | 696 | 385 | 523 | 373 | 385 | 217 | 205 | 247.9 | 275 | 325.238 | 317.993 | 202.592 | 202.46 | 286.916 | 292.02 |
Net Income
| 6,395 | 6,973 | 7,786 | 6,322 | 5,447 | 5,827 | 7,477 | 5,886 | 4,310 | 4,627 | 4,511 | 4,165 | 3,263 | 3,605 | 3,944 | 2,452 | 1,617 | 2,001 | 2,535 | 1,464 | 811 | 1,102 | 973 | 896 | 235 | 284 | 321.448 | 729 | 359.026 | 739.974 | 191.338 | 217.019 | 161.417 | 584.204 |
Net Income Ratio
| 0.239 | 0.255 | 0.297 | 0.264 | 0.248 | 0.268 | 0.353 | 0.295 | 0.246 | 0.264 | 0.281 | 0.278 | 0.246 | 0.27 | 0.32 | 0.227 | 0.166 | 0.2 | 0.264 | 0.173 | 0.114 | 0.141 | 0.343 | 0.143 | 0.043 | 0.049 | 0.063 | 0.137 | 0.071 | 0.149 | 0.047 | 0.05 | 0.037 | 0.135 |
EPS
| 42.09 | 45.7 | 50.94 | 41.38 | 35.66 | 38.05 | 46.25 | 38.41 | 28.14 | 30.16 | 29.3 | 27.16 | 21.31 | 23.53 | 19.95 | 16.08 | 10.58 | 13.12 | 16.64 | 9.61 | 5.35 | 7.28 | 6.34 | 5.84 | 1.54 | 3.3 | 2.13 | 4.83 | 2.32 | 4.78 | 1.24 | 1.4 | 1.05 | 3.79 |
EPS Diluted
| 42.09 | 45.7 | 50.94 | 41.38 | 35.66 | 38.05 | 46.25 | 38.41 | 28.14 | 30.16 | 29.3 | 27.09 | 21.25 | 23.47 | 19.95 | 16.03 | 10.54 | 13.08 | 16.64 | 9.56 | 5.32 | 7.23 | 6.34 | 5.8 | 1.54 | 3.27 | 2.13 | 4.75 | 2.32 | 4.71 | 1.24 | 1.4 | 1.05 | 3.78 |
EBITDA
| 9,379 | 10,023 | 10,778 | 9,559 | 8,020 | 8,277 | 9,286 | 8,567 | 6,350 | 6,777 | 6,446 | 6,067.75 | 4,713 | 5,241 | 4,761 | 3,953.5 | 2,649 | 3,210 | 3,226 | 2,470.25 | 1,604 | 1,841 | 1,414 | 1,297 | 995 | 829 | 1,590.006 | 1,029 | 1,225.34 | 1,136.68 | 412.178 | 661.952 | 992.636 | 972.973 |
EBITDA Ratio
| 0.35 | 0.367 | 0.411 | 0.405 | 0.357 | 0.381 | 0.452 | 0.388 | 0.365 | 0.387 | 0.401 | 0.389 | 0.365 | 0.393 | 0.386 | 0.363 | 0.272 | 0.32 | 0.336 | 0.258 | 0.226 | 0.235 | 0.499 | 0.207 | 0.183 | 0.097 | 0.313 | 0.194 | 0.242 | 0.228 | 0.1 | 0.102 | 0.225 | 0.225 |