Fuji Oil Co Ltd
F:ACK

Watchlist Manager
Fuji Oil Co Ltd Logo
Fuji Oil Co Ltd
F:ACK
Watchlist
Price: 2.54 EUR
Market Cap: 196m EUR

Income Statement

Earnings Waterfall
Fuji Oil Co Ltd

Income Statement
Fuji Oil Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
575
0
0
769
0
0
1 062
0
0
1 616
0
0
1 564
0
0
679
0
0
668
1 354
2 042
2 718
2 791
3 065
3 123
2 905
3 183
2 917
2 879
2 847
2 714
2 667
2 680
2 712
2 838
2 891
2 895
2 766
2 506
2 339
2 112
2 028
2 035
1 993
1 963
1 971
2 014
2 084
2 225
2 371
2 563
2 759
2 967
3 089
3 040
2 950
2 772
2 574
2 312
1 964
1 656
1 380
1 272
1 303
1 381
1 533
2 010
3 140
3 729
3 725
3 331
2 245
1 718
1 738
1 869
2 014
2 080
2 117
0
0
Revenue
339 241
N/A
361 964
+7%
366 318
+1%
390 623
+7%
425 111
+9%
494 737
+16%
534 249
+8%
582 483
+9%
591 713
+2%
612 383
+3%
625 407
+2%
676 155
+8%
795 433
+18%
893 111
+12%
812 740
-9%
602 005
-26%
447 287
-26%
450 790
+1%
476 270
+6%
454 535
-5%
422 579
-7%
571 149
+35%
579 957
+2%
614 386
+6%
659 800
+7%
701 650
+6%
736 704
+5%
746 477
+1%
767 639
+3%
780 028
+2%
725 436
-7%
730 542
+1%
713 135
-2%
702 942
-1%
758 264
+8%
744 129
-2%
727 201
-2%
666 179
-8%
578 149
-13%
520 620
-10%
462 686
-11%
425 522
-8%
422 654
-1%
400 344
-5%
394 615
-1%
419 530
+6%
392 555
-6%
400 748
+2%
416 034
+4%
423 772
+2%
495 506
+17%
535 146
+8%
543 650
+2%
541 640
0%
489 135
-10%
468 775
-4%
467 573
0%
462 364
-1%
452 986
-2%
413 177
-9%
380 836
-8%
344 612
-10%
314 283
-9%
330 675
+5%
399 619
+21%
485 302
+21%
648 237
+34%
781 394
+21%
849 560
+9%
850 863
+0%
766 086
-10%
725 801
-5%
706 519
-3%
723 730
+2%
835 428
+15%
831 209
-1%
827 236
0%
840 196
+2%
668 423
-20%
588 795
-12%
Gross Profit
Cost of Revenue
(329 574)
(350 211)
(348 683)
(369 632)
(406 371)
(478 197)
(515 494)
(558 331)
(567 052)
(588 563)
(604 266)
(659 721)
(773 850)
(876 725)
(845 533)
(645 470)
(489 273)
(449 476)
(476 896)
(458 609)
(418 839)
(560 627)
(566 839)
(600 615)
(646 270)
(690 771)
(738 249)
(741 550)
(762 608)
(772 831)
(711 183)
(723 825)
(709 688)
(706 721)
(758 997)
(743 968)
(744 308)
(683 083)
(593 827)
(545 038)
(471 835)
(430 876)
(426 006)
(391 191)
(376 739)
(396 822)
(377 350)
(383 440)
(398 444)
(409 000)
(470 680)
(510 405)
(537 899)
(533 019)
(490 071)
(476 006)
(459 789)
(486 751)
(470 093)
(427 251)
(396 699)
(333 157)
(307 018)
(324 955)
(388 098)
(465 185)
(609 175)
(743 148)
(831 648)
(840 916)
(771 594)
(720 331)
(691 152)
(701 607)
(809 429)
(835 543)
(817 514)
(840 745)
(688 952)
(593 710)
Gross Profit
9 667
N/A
11 753
+22%
17 635
+50%
20 991
+19%
18 740
-11%
16 540
-12%
18 755
+13%
24 152
+29%
24 661
+2%
23 820
-3%
21 141
-11%
16 434
-22%
21 583
+31%
16 386
-24%
(32 793)
N/A
(43 465)
-33%
(41 986)
+3%
1 314
N/A
(626)
N/A
(4 074)
-551%
3 740
N/A
10 522
+181%
13 118
+25%
13 771
+5%
13 530
-2%
10 879
-20%
(1 545)
N/A
4 927
N/A
5 031
+2%
7 197
+43%
14 253
+98%
6 717
-53%
3 447
-49%
(3 779)
N/A
(733)
+81%
161
N/A
(17 107)
N/A
(16 904)
+1%
(15 678)
+7%
(24 418)
-56%
(9 149)
+63%
(5 354)
+41%
(3 352)
+37%
9 153
N/A
17 876
+95%
22 708
+27%
15 205
-33%
17 308
+14%
17 590
+2%
14 772
-16%
24 826
+68%
24 741
0%
5 751
-77%
8 621
+50%
(936)
N/A
(7 231)
-673%
7 784
N/A
(24 387)
N/A
(17 107)
+30%
(14 074)
+18%
(15 863)
-13%
11 455
N/A
7 265
-37%
5 720
-21%
11 521
+101%
20 117
+75%
39 062
+94%
38 246
-2%
17 912
-53%
9 947
-44%
(5 508)
N/A
5 470
N/A
15 367
+181%
22 123
+44%
25 999
+18%
(4 334)
N/A
9 722
N/A
(549)
N/A
(20 529)
-3 639%
(4 915)
+76%
Operating Income
Operating Expenses
(4 447)
(3 941)
(3 795)
(3 760)
(3 386)
(3 781)
(4 244)
(3 717)
(3 567)
(3 275)
(3 737)
(5 344)
(5 645)
(5 915)
(4 490)
(4 329)
(5 338)
(5 120)
(5 287)
(4 722)
(4 886)
(6 157)
(6 135)
(5 311)
(5 382)
(5 597)
(5 835)
(5 739)
(5 662)
(5 649)
(5 239)
(4 742)
(4 232)
(4 038)
(3 960)
(3 900)
(3 885)
(3 423)
(3 379)
(3 382)
(3 461)
(3 445)
(3 474)
(3 487)
(3 582)
(3 768)
(3 673)
(3 601)
(3 537)
(3 584)
(3 710)
(3 873)
(3 740)
(3 745)
(3 785)
(3 938)
(4 219)
(4 281)
(4 355)
(4 336)
(4 338)
(4 357)
(4 317)
(4 233)
(4 360)
(4 578)
(4 976)
(5 150)
(4 901)
(4 919)
(4 692)
(4 666)
(4 858)
(5 924)
(6 344)
(6 287)
(6 374)
(5 019)
(4 584)
(4 415)
Selling, General & Administrative
(3 112)
(3 405)
(3 260)
(3 225)
(3 000)
(3 557)
(3 630)
(3 879)
(3 567)
(3 665)
(3 736)
(3 926)
(4 227)
(4 498)
(4 490)
(4 289)
(3 941)
(3 820)
(3 835)
(3 773)
(3 745)
(6 157)
(5 058)
(5 049)
(5 154)
(5 597)
(5 459)
(5 664)
(5 649)
(5 648)
(5 240)
(4 743)
(4 231)
(4 038)
(3 958)
(3 899)
(3 884)
(3 422)
(3 378)
(3 381)
(3 461)
(3 445)
(3 474)
(3 486)
(3 581)
(3 767)
(3 674)
(3 600)
(3 537)
(3 584)
(3 708)
(3 873)
(3 740)
(3 745)
(3 785)
(3 939)
(4 220)
(4 281)
(4 355)
(4 336)
(4 336)
(4 356)
(4 317)
(4 231)
(4 359)
(4 577)
(4 975)
(5 149)
(4 901)
(4 917)
(4 689)
(4 664)
(4 855)
(5 923)
(6 343)
(6 287)
(6 373)
(5 020)
(4 585)
(4 417)
Research & Development
0
0
0
0
0
162
(228)
162
0
390
0
0
0
0
0
(40)
(1 397)
(1 300)
(1 452)
(949)
(1 141)
0
(1 061)
(262)
(228)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(1 335)
(536)
(535)
(535)
(386)
(386)
(386)
0
0
0
0
(1 418)
(1 418)
(1 417)
0
0
0
0
0
0
0
0
(16)
0
0
0
(376)
(75)
(13)
(1)
1
0
(1)
0
(2)
(1)
(1)
0
(1)
(1)
0
0
0
0
0
(1)
1
(1)
0
0
(2)
0
0
0
0
1
1
0
0
0
(2)
(1)
0
(2)
(1)
(1)
0
(1)
0
(2)
(3)
(2)
(3)
(1)
(1)
0
(1)
1
1
2
Operating Income
5 220
N/A
7 812
+50%
13 840
+77%
17 231
+25%
15 354
-11%
12 759
-17%
14 511
+14%
20 435
+41%
21 094
+3%
20 545
-3%
17 404
-15%
11 090
-36%
15 938
+44%
10 471
-34%
(37 283)
N/A
(47 794)
-28%
(47 324)
+1%
(3 806)
+92%
(5 913)
-55%
(8 796)
-49%
(1 146)
+87%
4 365
N/A
6 983
+60%
8 460
+21%
8 148
-4%
5 282
-35%
(7 380)
N/A
(812)
+89%
(631)
+22%
1 548
N/A
9 014
+482%
1 975
-78%
(785)
N/A
(7 817)
-896%
(4 693)
+40%
(3 739)
+20%
(20 992)
-461%
(20 327)
+3%
(19 057)
+6%
(27 800)
-46%
(12 610)
+55%
(8 799)
+30%
(6 826)
+22%
5 666
N/A
14 294
+152%
18 940
+33%
11 532
-39%
13 707
+19%
14 053
+3%
11 188
-20%
21 116
+89%
20 868
-1%
2 011
-90%
4 876
+142%
(4 721)
N/A
(11 169)
-137%
3 565
N/A
(28 668)
N/A
(21 462)
+25%
(18 410)
+14%
(20 201)
-10%
7 098
N/A
2 948
-58%
1 487
-50%
7 161
+382%
15 539
+117%
34 086
+119%
33 096
-3%
13 011
-61%
5 028
-61%
(10 200)
N/A
804
N/A
10 509
+1 207%
16 199
+54%
19 655
+21%
(10 621)
N/A
3 348
N/A
(5 568)
N/A
(25 113)
-351%
(9 330)
+63%
Pre-Tax Income
Interest Income Expense
(1 492)
654
(1 531)
(1 552)
(365)
2 715
2 774
1 801
(1 948)
(2 065)
(2 737)
(2 330)
(1 168)
(2 356)
(1 372)
(2 018)
(3 191)
(1 908)
(3 114)
(3 895)
(2 834)
(2 948)
(2 160)
(1 500)
(3 997)
(3 552)
(3 712)
(4 337)
805
2 195
3 059
3 978
1 483
(1 281)
(1 278)
159
1 352
2 385
2 425
1 926
732
(161)
(1 491)
(1 730)
(242)
(74)
1 130
1 211
(1 402)
(1 710)
(1 754)
(1 689)
(1 778)
(635)
(722)
(741)
(255)
548
628
1 912
1 809
1 641
1 668
559
602
255
1 227
1 214
154
85
14
536
2 465
2 858
2 624
2 456
2 411
2 092
1 346
1 290
Non-Reccuring Items
0
0
3 154
2 996
2 990
(242)
(96)
(196)
(80)
(68)
(96)
(245)
(246)
(1 937)
(2 124)
(2 389)
(848)
(573)
(370)
(89)
(114)
(232)
(162)
(196)
(148)
(306)
(12 106)
(12 166)
(12 612)
(25 052)
(13 114)
(13 329)
(13 413)
(973)
(857)
(570)
(41)
(27)
(30)
(11)
(10)
(11)
(28)
(21)
(28)
(164)
(165)
(185)
(281)
(207)
(227)
(208)
(223)
(279)
(295)
730
981
372
426
(599)
(963)
(237)
427
415
646
657
(11)
(12)
(14)
(432)
(424)
(416)
(415)
(212)
(807)
(804)
(806)
(602)
(8)
(41)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
1
31
1
1
1
2
1
4
4
3
203
200
200
200
(35)
(36)
(36)
(37)
0
0
(1)
0
0
6
8
7
0
10
8
3
0
4
4
4
8
4
4
4
0
0
0
4
8
20
20
18
12
0
0
0
1
9
9
12
(82)
(1 229)
(1 229)
(1 232)
(1 139)
0
Total Other Income
489
982
1 197
1 960
222
333
(102)
129
3 746
3 842
3 654
2 115
796
2 230
80
59
97
77
104
(12)
38
105
6
(108)
(232)
(425)
(479)
(514)
(490)
(465)
(812)
(844)
(966)
(1 015)
(738)
(395)
(418)
(677)
(385)
(1 015)
(1 003)
(581)
(977)
(714)
(622)
(764)
(786)
(739)
(825)
(844)
(786)
(743)
(728)
(622)
(808)
(780)
(723)
(651)
(438)
(388)
(394)
(369)
(427)
(530)
(405)
282
331
400
301
(368)
(359)
(304)
(316)
(322)
(288)
(347)
(368)
(418)
(465)
(413)
Pre-Tax Income
4 217
N/A
9 448
+124%
16 660
+76%
20 635
+24%
18 201
-12%
15 565
-14%
17 087
+10%
22 169
+30%
22 812
+3%
22 254
-2%
18 225
-18%
10 630
-42%
15 320
+44%
8 408
-45%
(40 699)
N/A
(52 142)
-28%
(51 266)
+2%
(6 210)
+88%
(9 292)
-50%
(12 791)
-38%
(4 055)
+68%
1 321
N/A
4 668
+253%
6 657
+43%
3 772
-43%
1 001
-73%
(23 676)
N/A
(17 825)
+25%
(12 924)
+27%
(21 771)
-68%
(1 650)
+92%
(8 020)
-386%
(13 481)
-68%
(10 886)
+19%
(7 601)
+30%
(4 581)
+40%
(20 135)
-340%
(18 683)
+7%
(17 049)
+9%
(26 901)
-58%
(12 892)
+52%
(9 552)
+26%
(9 322)
+2%
3 207
N/A
13 410
+318%
17 945
+34%
11 711
-35%
14 004
+20%
11 553
-18%
8 430
-27%
18 349
+118%
18 232
-1%
(714)
N/A
3 344
N/A
(6 538)
N/A
(11 956)
-83%
3 572
N/A
(28 395)
N/A
(20 846)
+27%
(17 485)
+16%
(19 747)
-13%
8 137
N/A
4 626
-43%
1 953
-58%
8 024
+311%
16 751
+109%
35 645
+113%
34 698
-3%
13 452
-61%
4 313
-68%
(10 968)
N/A
629
N/A
12 252
+1 848%
18 535
+51%
21 102
+14%
(10 545)
N/A
3 356
N/A
(5 728)
N/A
(25 379)
-343%
(8 494)
+67%
Net Income
Tax Provision
(579)
(2 197)
(4 077)
(5 583)
(4 893)
(3 861)
(3 817)
(4 855)
(6 345)
(7 888)
(7 263)
(4 355)
(6 000)
(3 547)
4 018
3 610
4 892
(2 059)
3 849
3 599
1 955
2 716
2 154
607
3 185
2 384
5 076
6 418
3 248
8 766
6 036
4 440
5 213
(992)
(959)
(1 380)
(1 041)
626
522
700
650
151
(107)
(565)
(1 425)
(2 421)
(2 102)
(1 476)
(620)
(472)
(1 417)
(2 392)
(435)
(433)
365
1 150
(736)
(646)
(1 086)
(1 564)
(1 622)
(1 594)
(732)
18
(298)
(1 532)
(4 691)
(4 697)
(1 893)
(724)
1 723
(310)
(1 696)
(3 004)
(3 359)
(1 283)
(2 325)
(26)
(59)
716
Income from Continuing Operations
3 638
7 251
12 583
15 052
13 308
11 704
13 270
17 314
16 467
14 366
10 962
6 275
9 320
4 861
(36 681)
(48 532)
(46 374)
(8 269)
(5 443)
(9 192)
(2 100)
4 037
6 822
7 264
6 957
3 385
(18 600)
(11 407)
(9 676)
(13 005)
4 386
(3 580)
(8 268)
(11 878)
(8 560)
(5 961)
(21 176)
(18 057)
(16 527)
(26 201)
(12 242)
(9 401)
(9 429)
2 642
11 985
15 524
9 609
12 528
10 933
7 958
16 932
15 840
(1 149)
2 911
(6 173)
(10 806)
2 836
(29 041)
(21 932)
(19 049)
(21 369)
6 543
3 894
1 971
7 726
15 219
30 954
30 001
11 559
3 589
(9 245)
319
10 556
15 531
17 743
(11 828)
1 031
(5 754)
(25 438)
(7 778)
Income to Minority Interest
(7)
(55)
(182)
(261)
(270)
(229)
(288)
(357)
(461)
(450)
(459)
(233)
(135)
(243)
(414)
(474)
(235)
(100)
(8)
(13)
(13)
(15)
(20)
(20)
(19)
(13)
(13)
(15)
(22)
(20)
(22)
(20)
(15)
(18)
(40)
(43)
(41)
(52)
(23)
(24)
(23)
(9)
(13)
(14)
(18)
(20)
(24)
(16)
(12)
(12)
(8)
(8)
(6)
(14)
(16)
(20)
(25)
(15)
(16)
(14)
(11)
(14)
(9)
(11)
(13)
(15)
(17)
(12)
(12)
(13)
(15)
(16)
(16)
(13)
(15)
(20)
(20)
(19)
(13)
(13)
Net Income (Common)
3 629
N/A
7 193
+98%
12 398
+72%
14 787
+19%
13 033
-12%
11 473
-12%
12 978
+13%
16 957
+31%
16 002
-6%
13 913
-13%
10 502
-25%
6 038
-43%
9 181
+52%
4 610
-50%
(37 096)
N/A
(49 006)
-32%
(46 607)
+5%
(8 370)
+82%
(5 451)
+35%
(9 206)
-69%
(2 116)
+77%
4 019
N/A
6 798
+69%
7 243
+7%
6 934
-4%
3 371
-51%
(18 615)
N/A
(11 427)
+39%
(9 698)
+15%
(13 025)
-34%
4 363
N/A
(3 600)
N/A
(8 283)
-130%
(11 897)
-44%
(8 601)
+28%
(6 005)
+30%
(21 219)
-253%
(18 109)
+15%
(16 550)
+9%
(26 226)
-58%
(12 265)
+53%
(9 409)
+23%
(9 441)
0%
2 629
N/A
11 968
+355%
15 503
+30%
9 585
-38%
12 512
+31%
10 920
-13%
7 945
-27%
16 921
+113%
15 830
-6%
(1 156)
N/A
2 896
N/A
(6 190)
N/A
(10 826)
-75%
2 809
N/A
(29 058)
N/A
(21 949)
+24%
(19 066)
+13%
(21 381)
-12%
6 528
N/A
3 885
-40%
1 960
-50%
7 712
+293%
15 203
+97%
30 935
+103%
29 987
-3%
11 547
-61%
3 575
-69%
(9 260)
N/A
302
N/A
10 538
+3 389%
15 516
+47%
17 725
+14%
(11 850)
N/A
1 009
N/A
(5 774)
N/A
(25 453)
-341%
(7 792)
+69%
EPS (Diluted)
53.36
N/A
105.77
+98%
182.32
+72%
224.04
+23%
197.46
-12%
152.97
-23%
173.04
+13%
217.39
+26%
207.81
-4%
180.68
-13%
134.64
-25%
78.41
-42%
119.23
+52%
59.1
-50%
-481.76
N/A
-636.44
-32%
-597.52
+6%
-108.7
+82%
-70.79
+35%
-119.55
-69%
-27.48
+77%
52.19
N/A
88.28
+69%
94.06
+7%
90.05
-4%
43.77
-51%
-241.75
N/A
-148.4
+39%
-125.94
+15%
-169.15
-34%
56.66
N/A
-46.75
N/A
-107.57
-130%
-154.5
-44%
-111.7
+28%
-77.98
+30%
-275.57
-253%
-234.99
+15%
-214.93
+9%
-340.59
-58%
-159.28
+53%
-122.1
+23%
-122.61
0%
34.14
N/A
155.42
+355%
201.17
+29%
124.48
-38%
162.49
+31%
141.81
-13%
103.1
-27%
219.75
+113%
205.58
-6%
-15
N/A
37.58
N/A
-80.33
N/A
-140.48
-75%
36.45
N/A
-377.07
N/A
-284.82
+24%
-247.41
+13%
-277.45
-12%
84.71
N/A
50.41
-40%
25.47
-49%
100.07
+293%
197.28
+97%
401.42
+103%
388.76
-3%
149.64
-62%
46.35
-69%
-120.01
N/A
3.91
N/A
136.57
+3 393%
201.08
+47%
229.71
+14%
-153.45
N/A
13.06
N/A
-74.78
N/A
-329.52
-341%
-100.88
+69%