Watchlist Manager

Watchlist

Price: 8.75 EUR 6.06% Market Closed

Market Cap: €1.4B

N	Nisshinbo Holdings Inc F:NBO	JP
S	STL Global Ltd NSE:SGL	IN
C	ContiOcean Environment Tech Group Co Ltd HKEX:2613	CN
	Rivco Australia Ltd ASX:RIV	AU
H	Halmek Holdings Co Ltd TSE:7119	JP
C	Canafarma Hemp Products Corp CNSX:CNFA	CA
	Global Pharmatech Inc OTC:GBLP	CN

Income Statement

Currency: JPY

	Dec-2003	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	Dec-2025
Revenue
Interest Expense	0	262	0	0	258	0	0	306	0	0	313	0	0	286	0	0	245	0	0	162	334	493	832	949	1 039	1 152	1 099	1 490	1 809	2 103	2 240	2 128	2 102	1 721	1 578	1 258	942	1 044	1 024	1 002	1 023	983	1 007	1 032	1 030	1 004	969	940	0	670	0	0	0	888	0	0	0	1 132	0	0	0	1 137	0	0	0	1 144	0	0	0	1 680	0	0	0	4 619	0	0	658	2 385	2 120	0	0	0
Revenue	167 611 N/A	170 872 +2%	177 498 +4%	181 545 +2%	182 236 +0%	181 144 -1%	196 918 +9%	213 192 +8%	231 124 +8%	232 724 +1%	233 290 +0%	235 949 +1%	240 034 +2%	237 745 -1%	234 389 -1%	225 782 -4%	206 366 -9%	187 513 -9%	176 021 -6%	187 421 +6%	195 376 +4%	205 088 +5%	325 555 +59%	341 774 +5%	363 418 +6%	380 830 +5%	379 340 0%	396 725 +5%	415 455 +5%	427 731 +3%	450 693 +5%	453 784 +1%	461 268 +2%	477 864 +4%	494 350 +3%	505 080 +2%	512 024 +1%	518 594 +1%	523 757 +1%	530 076 +1%	537 024 +1%	543 039 +1%	533 989 -2%	532 985 0%	528 406 -1%	525 408 -1%	527 274 +0%	520 750 -1%	515 825 -1%	514 704 0%	512 047 -1%	569 776 +11%	570 209 +0%	416 221 -27%	557 669 +34%	502 117 -10%	500 514 0%	509 660 +2%	511 504 +0%	484 443 -5%	470 344 -3%	457 051 -3%	461 272 +1%	489 589 +6%	502 154 +3%	510 643 +2%	502 039 -2%	503 380 +0%	511 378 +2%	516 085 +1%	521 180 +1%	528 587 +1%	532 282 +1%	541 211 +2%	527 961 -2%	511 866 -3%	493 003 -4%	494 746 +0%	515 156 +4%	509 445 -1%	509 510 +0%	502 339 -1%
Gross Profit
Cost of Revenue	(142 408)	(144 369)	(148 757)	(150 943)	(151 443)	(150 269)	(162 501)	(175 344)	(189 323)	(191 105)	(191 681)	(193 771)	(197 253)	(197 188)	(195 766)	(190 239)	(174 243)	(158 658)	(146 730)	(152 058)	(157 209)	(162 650)	(262 067)	(278 575)	(297 672)	(317 317)	(317 533)	(330 183)	(339 778)	(346 944)	(359 463)	(361 190)	(371 940)	(383 787)	(395 083)	(403 127)	(406 241)	(411 900)	(415 608)	(418 651)	(423 328)	(426 067)	(419 401)	(419 327)	(417 548)	(416 986)	(420 609)	(417 018)	(413 125)	(410 469)	(406 069)	(451 082)	(451 484)	(335 043)	(448 702)	(407 551)	(407 337)	(409 013)	(403 990)	(384 392)	(373 527)	(365 434)	(365 077)	(380 943)	(388 037)	(395 161)	(389 128)	(391 385)	(397 149)	(400 737)	(404 802)	(410 959)	(414 839)	(421 841)	(416 211)	(403 822)	(390 511)	(385 413)	(391 322)	(387 567)	(385 631)	(384 789)
Gross Profit	25 203 N/A	26 503 +5%	28 740 +8%	30 602 +6%	30 793 +1%	30 875 +0%	34 417 +11%	37 848 +10%	41 801 +10%	41 619 0%	41 609 0%	42 178 +1%	42 781 +1%	40 557 -5%	38 623 -5%	35 543 -8%	32 123 -10%	28 855 -10%	29 291 +2%	35 363 +21%	38 167 +8%	42 438 +11%	63 488 +50%	63 199 0%	65 746 +4%	63 513 -3%	61 807 -3%	66 542 +8%	75 677 +14%	80 787 +7%	91 230 +13%	92 594 +1%	89 328 -4%	94 077 +5%	99 267 +6%	101 953 +3%	105 783 +4%	106 694 +1%	108 149 +1%	111 425 +3%	113 696 +2%	116 972 +3%	114 588 -2%	113 658 -1%	110 858 -2%	108 422 -2%	106 665 -2%	103 732 -3%	102 700 -1%	104 235 +1%	105 978 +2%	118 694 +12%	118 725 +0%	81 178 -32%	108 967 +34%	94 566 -13%	93 177 -1%	100 647 +8%	107 514 +7%	100 051 -7%	96 817 -3%	91 617 -5%	96 195 +5%	108 646 +13%	114 117 +5%	115 482 +1%	112 911 -2%	111 995 -1%	114 229 +2%	115 348 +1%	116 378 +1%	117 628 +1%	117 443 0%	119 370 +2%	111 750 -6%	108 044 -3%	102 492 -5%	109 333 +7%	123 834 +13%	121 878 -2%	123 879 +2%	117 550 -5%
Operating Income
Operating Expenses	(19 392)	(22 741)	(24 113)	(25 326)	(23 885)	(24 052)	(27 281)	(29 581)	(32 595)	(32 583)	(32 692)	(33 200)	(33 217)	(32 794)	(32 207)	(31 780)	(30 798)	(28 944)	(27 659)	(27 517)	(28 219)	(28 515)	(43 156)	(47 737)	(52 561)	(57 412)	(57 236)	(62 765)	(67 288)	(71 626)	(77 506)	(78 859)	(80 817)	(83 488)	(85 999)	(88 943)	(90 863)	(92 796)	(94 405)	(95 907)	(98 682)	(100 795)	(101 971)	(102 578)	(103 497)	(102 189)	(102 628)	(99 735)	(95 081)	(93 688)	(90 893)	(102 730)	(104 939)	(83 683)	(106 928)	(96 313)	(95 403)	(94 165)	(94 473)	(91 434)	(90 442)	(90 369)	(89 605)	(91 046)	(91 964)	(93 694)	(94 554)	(96 661)	(98 370)	(100 688)	(101 973)	(103 930)	(106 294)	(106 917)	(103 909)	(100 876)	(96 892)	(92 752)	(94 109)	(93 595)	(92 346)	(91 149)
Selling, General & Administrative	(19 415)	(20 820)	(22 191)	(23 413)	(23 353)	(23 518)	(26 706)	(29 561)	(29 261)	(32 583)	(32 692)	(33 007)	(33 217)	(31 480)	(32 885)	(27 561)	(26 965)	(25 884)	(24 852)	(24 798)	(25 324)	(25 670)	(38 367)	(43 769)	(49 606)	(55 649)	(50 051)	(63 163)	(67 684)	(72 023)	(68 834)	(79 121)	(81 013)	(83 613)	(75 282)	(89 004)	(90 890)	(92 795)	(82 136)	(95 905)	(98 683)	(100 794)	(89 705)	(102 579)	(102 644)	(101 336)	(88 841)	(98 880)	(95 078)	(93 684)	(77 401)	(102 728)	(104 940)	(71 067)	(102 567)	(91 953)	(91 042)	(80 294)	(94 472)	(91 433)	(90 441)	(76 173)	(89 604)	(91 044)	(91 962)	(78 906)	(94 554)	(96 660)	(98 369)	(82 832)	(101 198)	(103 156)	(105 519)	(89 248)	(103 907)	(100 874)	(96 891)	(78 092)	(94 108)	(93 595)	(92 346)	(91 149)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 407)	(2 920)	(4 303)	(3 830)	(3 303)	(2 956)	(2 984)	(3 033)	(3 092)	(5 278)	0	0	0	(7 584)	0	0	0	(9 002)	0	0	0	(10 809)	0	0	0	(12 269)	0	0	0	(12 265)	0	0	0	(12 932)	0	0	0	(13 491)	0	0	(12 616)	0	0	0	(13 870)	0	0	0	(14 195)	0	0	0	(14 787)	0	0	0	(17 081)	0	0	0	(17 668)	0	0	0	(14 659)	0	0	0	0
Depreciation & Amortization	23	(1 921)	(1 922)	(1 913)	(532)	(534)	(575)	(20)	(409)	0	0	(52)	0	93	532	84	(3)	243	149	265	138	247	489	348	326	423	400	399	399	399	331	263	195	125	93	62	0	0	0	0	0	0	0	0	(853)	0	(853)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(775)	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	(2 925)	0	0	(141)	0	0	3 066	0	0	0	0	0	0	0	0	(4 316)	(3 281)	(2 186)	(1)	0	(3)	(2)	(1)	0	1	0	(1)	(1)	27	(1)	0	(2)	1	(1)	(1)	1	0	(853)	(2)	(855)	(3)	(4)	(1)	(2)	1	0	(4 361)	(4 360)	(4 361)	(1)	(1)	0	(1)	(1)	(1)	(2)	(2)	(1)	0	(1)	(1)	0	(775)	(774)	(775)	(1)	(2)	(2)	(1)	(1)	(1)	0	0	0
Operating Income	5 811 N/A	3 762 -35%	4 628 +23%	5 276 +14%	6 908 +31%	6 823 -1%	7 136 +5%	8 267 +16%	9 206 +11%	9 036 -2%	8 917 -1%	8 978 +1%	9 564 +7%	7 763 -19%	6 416 -17%	3 763 -41%	1 325 -65%	(89) N/A	1 632 N/A	7 846 +381%	9 948 +27%	13 923 +40%	20 332 +46%	15 462 -24%	13 185 -15%	6 101 -54%	4 571 -25%	3 777 -17%	8 389 +122%	9 161 +9%	13 724 +50%	13 735 +0%	8 511 -38%	10 589 +24%	13 268 +25%	13 010 -2%	14 920 +15%	13 898 -7%	13 744 -1%	15 518 +13%	15 014 -3%	16 177 +8%	12 617 -22%	11 080 -12%	7 361 -34%	6 233 -15%	4 037 -35%	3 997 -1%	7 619 +91%	10 547 +38%	15 085 +43%	15 964 +6%	13 786 -14%	(2 505) N/A	2 039 N/A	(1 747) N/A	(2 226) -27%	6 482 N/A	13 041 +101%	8 617 -34%	6 375 -26%	1 248 -80%	6 590 +428%	17 600 +167%	22 153 +26%	21 788 -2%	18 357 -16%	15 334 -16%	15 859 +3%	14 660 -8%	14 405 -2%	13 698 -5%	11 149 -19%	12 453 +12%	7 841 -37%	7 168 -9%	5 600 -22%	16 581 +196%	29 725 +79%	28 283 -5%	31 533 +11%	26 401 -16%
Pre-Tax Income
Interest Income Expense	2 548	2 296	1 862	2 332	2 654	2 316	7 132	7 554	9 190	14 014	14 845	14 757	5 860	5 733	7 056	6 521	5 713	2 536	2 543	1 717	2 917	1 270	4 793	3 545	2 222	3 894	4 512	4 379	4 377	3 891	3 755	3 830	5 572	9 061	8 151	7 798	7 059	6 785	7 597	8 366	8 029	8 246	10 907	10 309	10 187	10 315	8 195	8 595	9 702	7 302	7 830	8 132	8 733	6 595	7 975	6 809	8 316	8 654	8 914	8 985	8 950	21 293	21 423	22 484	20 196	7 849	7 812	7 767	8 773	11 985	12 215	11 445	9 947	4 554	5 295	5 549	3 612	8 508	7 211	7 941	10 996	8 588
Non-Reccuring Items	(3 625)	1 318	2 465	2 470	(2 491)	(677)	(511)	(350)	(1 674)	(3 680)	(3 554)	(2 142)	(5)	(69)	(2 989)	(4 391)	(3 584)	(1 502)	(1 273)	(2 244)	(3 742)	(1 644)	(2 967)	(3 155)	(1 747)	(3 319)	(6 926)	(7 680)	(7 743)	(7 427)	(3 675)	(7 171)	(9 485)	(9 670)	(8 938)	(4 547)	(2 806)	(4 530)	(5 766)	(6 660)	(5 904)	(4 050)	(2 435)	(2 186)	(2 108)	(3 099)	(5 845)	(5 907)	(8 194)	(7 292)	(5 856)	(7 611)	(5 109)	(6 581)	(6 899)	(5 536)	(4 531)	(18 110)	(17 583)	(16 697)	(16 836)	(3 684)	(4 431)	(5 179)	(8 810)	(5 871)	(4 340)	(4 468)	(1 556)	(1 635)	(1 960)	(2 372)	(37 434)	(39 569)	(39 815)	(39 010)	(4 339)	(3 068)	(3 500)	(8 623)	(7 822)	(10 208)
Gain/Loss on Disposition of Assets	(259)	(609)	(342)	(313)	120	(44)	102	1 323	1 259	1 084	(363)	(855)	750	795	1 332	(1 149)	(1 091)	(1 222)	(190)	(290)	(55)	(29)	(2 388)	(143)	(183)	299	611	575	679	214	2 620	2 581	3 238	3 255	869	907	103	497	1 537	1 483	1 538	1 169	1 329	2 191	2 167	1 974	499	16 549	16 685	16 805	16 992	(23)	(246)	(147)	97	298	559	730	1 396	1 412	1 316	1 046	115	140	136	991	949	1 378	1 294	494	532	133	216	294	343	242	436	334	624	658	439	612
Total Other Income	21	180	95	(90)	(25)	245	505	351	103	(116)	320	162	123	(191)	157	(341)	(149)	(536)	275	377	694	647	769	518	474	321	263	323	149	1 016	461	2 015	2 508	1 900	1 167	1 173	1 379	1 308	846	1 164	296	78	(239)	(124)	184	338	(170)	(421)	(720)	(1 176)	(564)	(724)	(1 035)	(842)	(552)	(682)	(458)	(13)	(713)	285	849	127	772	(271)	(1 165)	(1 861)	(2 027)	(1 818)	(1 152)	254	131	60	215	373	313	712	1 592	1 564	1 218	1 037	(225)	(391)
Pre-Tax Income	4 496 N/A	6 947 +55%	8 707 +25%	9 675 +11%	7 166 -26%	8 663 +21%	14 364 +66%	17 145 +19%	18 084 +5%	20 338 +12%	20 165 -1%	20 900 +4%	16 292 -22%	14 031 -14%	11 972 -15%	4 403 -63%	2 214 -50%	(813) N/A	2 987 N/A	7 406 +148%	9 762 +32%	14 167 +45%	20 539 +45%	16 227 -21%	13 951 -14%	7 296 -48%	3 031 -58%	1 374 -55%	5 851 +326%	6 855 +17%	16 885 +146%	14 990 -11%	10 344 -31%	15 135 +46%	14 517 -4%	18 341 +26%	20 655 +13%	17 958 -13%	17 958 N/A	19 871 +11%	18 973 -5%	21 620 +14%	22 179 +3%	21 270 -4%	17 791 -16%	15 761 -11%	6 716 -57%	22 813 +240%	25 092 +10%	26 186 +4%	33 487 +28%	15 738 -53%	16 129 +2%	(3 480) N/A	2 660 N/A	(858) N/A	1 660 N/A	(2 257) N/A	5 055 N/A	2 602 -49%	654 -75%	20 030 +2 963%	24 469 +22%	34 774 +42%	32 510 -7%	22 896 -30%	20 751 -9%	18 193 -12%	23 218 +28%	25 758 +11%	25 323 -2%	22 964 -9%	(15 907) N/A	(21 895) -38%	(26 023) -19%	(25 339) +3%	6 901 N/A	23 919 +247%	35 278 +47%	29 296 -17%	34 921 +19%	25 002 -28%
Net Income
Tax Provision	(2 231)	(3 989)	(3 722)	(3 700)	(1 806)	(2 675)	(5 269)	(6 438)	(6 386)	(6 918)	(6 592)	(6 619)	(5 455)	(4 443)	(4 577)	(1 769)	(669)	(8 341)	(9 425)	(11 581)	(4 120)	(5 998)	(7 092)	(5 432)	(3 572)	(27)	3 319	2 977	(910)	(2 416)	(6 290)	(5 363)	(3 347)	(3 705)	(3 643)	(3 205)	(3 377)	(572)	2 846	1 403	2 468	(1 283)	(7 839)	(8 059)	(7 830)	(8 417)	(4 883)	(6 240)	(7 495)	(5 713)	(6 900)	(3 436)	(2 799)	(2 075)	(3 210)	(3 767)	(4 606)	(4 612)	(7 623)	(7 353)	(6 430)	(7 368)	(8 365)	(9 008)	(9 600)	3 291	4 433	3 599	3 136	(5 844)	(5 395)	(4 805)	1 194	2 254	3 511	3 730	(3 923)	(12 966)	(16 950)	(16 012)	(12 821)	(10 105)
Income from Continuing Operations	2 265	2 958	4 985	5 975	5 360	5 988	9 095	10 707	11 698	13 420	13 573	14 281	10 837	9 588	7 395	2 634	1 545	(9 154)	(6 438)	(4 175)	5 642	8 169	13 447	10 795	10 379	7 269	6 350	4 351	4 941	4 439	10 595	9 627	6 997	11 430	10 874	15 136	17 278	17 386	20 804	21 274	21 441	20 337	14 340	13 211	9 961	7 344	1 833	16 573	17 597	20 473	26 587	12 302	13 330	(5 555)	(550)	(4 625)	(2 946)	(6 869)	(2 568)	(4 751)	(5 776)	12 662	16 104	25 766	22 910	26 187	25 184	21 792	26 354	19 914	19 928	18 159	(14 713)	(19 641)	(22 512)	(21 609)	2 978	10 953	18 328	13 284	22 100	14 897
Income to Minority Interest	75	244	59	(136)	(545)	(477)	(724)	(1 284)	(1 594)	(1 410)	(1 033)	(941)	(991)	(688)	(541)	(182)	358	3 907	4 010	3 324	(234)	(886)	(2 258)	(1 356)	(400)	534	3 064	2 643	2 167	1 535	(4 177)	(3 269)	(2 508)	(2 777)	(1 861)	(2 963)	(4 450)	(6 146)	(7 111)	(7 694)	(7 493)	(5 878)	(3 564)	(2 594)	(860)	765	1 741	1 724	673	(743)	(234)	(1 870)	(2 592)	(1 627)	(1 663)	(342)	(71)	266	371	909	1 017	879	489	(631)	(877)	(1 371)	(1 146)	(877)	(1 031)	(173)	(129)	13	169	(404)	(1 345)	(1 127)	(708)	(675)	(651)	(443)	(951)	(977)
Net Income (Common)	2 340 N/A	3 202 +37%	5 041 +57%	5 837 +16%	4 810 -18%	5 511 +15%	8 368 +52%	9 421 +13%	10 101 +7%	12 007 +19%	12 536 +4%	13 336 +6%	9 845 -26%	8 903 -10%	6 849 -23%	2 449 -64%	1 900 -22%	(5 244) N/A	(2 427) +54%	(855) +65%	5 396 N/A	7 271 +35%	11 183 +54%	9 436 -16%	9 984 +6%	7 806 -22%	9 415 +21%	6 993 -26%	7 108 +2%	5 976 -16%	6 418 +7%	6 357 -1%	4 489 -29%	8 652 +93%	9 011 +4%	12 173 +35%	12 825 +5%	11 238 -12%	13 693 +22%	13 578 -1%	13 949 +3%	14 458 +4%	10 775 -25%	10 617 -1%	9 099 -14%	8 109 -11%	3 574 -56%	18 298 +412%	18 270 0%	19 730 +8%	26 352 +34%	10 430 -60%	10 739 +3%	(7 182) N/A	(2 214) +69%	(4 967) -124%	(3 019) +39%	(6 604) -119%	(2 197) +67%	(3 843) -75%	(4 760) -24%	13 540 N/A	16 591 +23%	25 134 +51%	22 032 -12%	24 816 +13%	24 038 -3%	20 914 -13%	25 322 +21%	19 740 -22%	19 797 +0%	18 171 -8%	(14 543) N/A	(20 045) -38%	(23 855) -19%	(22 736) +5%	2 268 N/A	10 277 +353%	17 675 +72%	12 839 -27%	21 149 +65%	13 920 -34%
EPS (Diluted)	10.83 N/A	15.39 +42%	24 +56%	28.06 +17%	23.23 -17%	26.24 +13%	40.42 +54%	45.29 +12%	48.79 +8%	59.44 +22%	63.31 +7%	67.01 +6%	51.54 -23%	48.38 -6%	37.22 -23%	13.39 -64%	10.38 -22%	-28.34 N/A	-13.26 +53%	-4.83 +64%	30.48 N/A	41.07 +35%	63.18 +54%	53.61 -15%	57.05 +6%	44.6 -22%	53.8 +21%	39.96 -26%	40.61 +2%	34.14 -16%	36.67 +7%	36.32 -1%	25.65 -29%	49.44 +93%	51.49 +4%	69.56 +35%	73.28 +5%	65.33 -11%	80.07 +23%	85.39 +7%	87.72 +3%	90.93 +4%	67.84 -25%	66.77 -2%	57.22 -14%	51 -11%	22.5 -56%	115.08 +411%	114.9 0%	113.39 -1%	160.44 +41%	64.38 -60%	65.08 +1%	-43.25 N/A	-12.99 +70%	-29.83 -130%	-18.14 +39%	-39.45 -117%	-13.2 +67%	-23.1 -75%	-28.67 -24%	81.37 N/A	99.69 +23%	151.03 +51%	132.33 -12%	149.08 +13%	144.39 -3%	126.12 -13%	156.35 +24%	121.06 -23%	126.06 +4%	115.68 -8%	-92.56 N/A	-127.61 -38%	-151.83 -19%	-144.68 +5%	14.45 N/A	65.4 +353%	112.85 +73%	82.22 -27%	135.39 +65%	89.06 -34%

Income Statement Balance Sheet Cash Flow Statement

Nisshinbo Holdings Inc
F:NBO

Income Statement

Earnings Waterfall
Nisshinbo Holdings Inc

Income Statement
Nisshinbo Holdings Inc

See Also

Company

Help

Tools

Stocks

Nisshinbo Holdings Inc F:NBO

Income Statement

Earnings Waterfall Nisshinbo Holdings Inc

Income Statement Nisshinbo Holdings Inc

See Also

Company

Help

Tools

Stocks

Nisshinbo Holdings Inc
F:NBO

Earnings Waterfall
Nisshinbo Holdings Inc

Income Statement
Nisshinbo Holdings Inc