U

Ueki Corp
TSE:1867

Watchlist Manager
Ueki Corp
TSE:1867
Watchlist
Price: 2 724 JPY -1.05% Market Closed
Market Cap: ¥17.7B

Income Statement

Earnings Waterfall
Ueki Corp

Income Statement
Ueki Corp

Rotate your device to view
Income Statement
Currency: JPY
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
0
0
31
0
0
30
0
0
22
42
67
85
83
79
72
74
71
71
67
64
60
61
62
57
54
51
52
53
51
53
45
44
44
39
41
41
40
37
35
32
31
30
30
29
29
33
30
33
36
34
36
32
29
29
27
25
24
21
23
23
23
21
21
23
24
25
27
37
0
0
0
Revenue
20 653
N/A
20 010
-3%
20 729
+4%
23 800
+15%
24 761
+4%
26 621
+8%
25 253
-5%
26 305
+4%
25 825
-2%
26 969
+4%
24 568
-9%
24 651
+0%
36 669
+49%
35 141
-4%
34 478
-2%
33 594
-3%
34 981
+4%
36 777
+5%
37 878
+3%
39 225
+4%
37 778
-4%
38 744
+3%
39 037
+1%
41 010
+5%
43 429
+6%
42 093
-3%
41 445
-2%
43 463
+5%
46 267
+6%
48 063
+4%
48 122
+0%
45 945
-5%
42 768
-7%
40 675
-5%
41 712
+3%
42 572
+2%
45 051
+6%
47 927
+6%
50 318
+5%
48 647
-3%
45 560
-6%
44 567
-2%
42 141
-5%
42 857
+2%
44 568
+4%
46 469
+4%
48 694
+5%
51 038
+5%
51 939
+2%
50 402
-3%
50 369
0%
49 410
-2%
48 847
-1%
50 302
+3%
50 226
0%
49 791
-1%
47 678
-4%
48 060
+1%
47 454
-1%
48 857
+3%
48 936
+0%
49 875
+2%
51 282
+3%
53 999
+5%
55 910
+4%
56 074
+0%
54 669
-3%
50 407
-8%
50 704
+1%
53 238
+5%
56 952
+7%
61 317
+8%
Gross Profit
Cost of Revenue
(18 359)
(17 880)
(18 616)
(21 492)
(22 262)
(24 344)
(22 887)
(23 630)
(22 978)
(24 053)
(21 828)
(21 829)
(32 702)
(31 321)
(30 805)
(30 144)
(31 577)
(33 233)
(34 181)
(35 196)
(33 819)
(34 722)
(35 005)
(36 944)
(38 968)
(37 628)
(36 877)
(38 781)
(41 347)
(42 915)
(42 806)
(40 532)
(37 508)
(35 700)
(36 820)
(37 530)
(39 810)
(42 468)
(44 702)
(43 054)
(40 281)
(39 333)
(37 044)
(37 877)
(39 348)
(41 000)
(43 025)
(45 022)
(45 888)
(44 662)
(44 127)
(43 270)
(42 682)
(43 822)
(44 269)
(43 991)
(41 848)
(42 481)
(41 914)
(43 354)
(43 194)
(44 017)
(45 633)
(48 113)
(49 482)
(49 540)
(47 922)
(43 693)
(44 444)
(46 601)
(49 974)
(54 046)
Gross Profit
2 294
N/A
2 130
-7%
2 113
-1%
2 307
+9%
2 498
+8%
2 276
-9%
2 366
+4%
2 675
+13%
2 846
+6%
2 916
+2%
2 740
-6%
2 823
+3%
3 967
+41%
3 821
-4%
3 674
-4%
3 452
-6%
3 404
-1%
3 545
+4%
3 698
+4%
4 029
+9%
3 958
-2%
4 023
+2%
4 033
+0%
4 067
+1%
4 461
+10%
4 465
+0%
4 568
+2%
4 681
+2%
4 920
+5%
5 146
+5%
5 314
+3%
5 412
+2%
5 259
-3%
4 975
-5%
4 892
-2%
5 043
+3%
5 242
+4%
5 460
+4%
5 616
+3%
5 592
0%
5 279
-6%
5 233
-1%
5 097
-3%
4 980
-2%
5 221
+5%
5 470
+5%
5 669
+4%
6 016
+6%
6 051
+1%
5 740
-5%
6 242
+9%
6 139
-2%
6 166
+0%
6 479
+5%
5 958
-8%
5 800
-3%
5 831
+1%
5 579
-4%
5 540
-1%
5 503
-1%
5 742
+4%
5 858
+2%
5 649
-4%
5 886
+4%
6 429
+9%
6 535
+2%
6 747
+3%
6 714
0%
6 259
-7%
6 637
+6%
6 978
+5%
7 271
+4%
Operating Income
Operating Expenses
(2 468)
(2 383)
(2 410)
(2 409)
(2 424)
(2 456)
(2 390)
(2 378)
(2 331)
(2 338)
(2 368)
(2 349)
(3 183)
(3 079)
(3 029)
(3 033)
(2 841)
(2 902)
(2 853)
(2 829)
(3 006)
(2 999)
(3 016)
(3 024)
(3 070)
(3 131)
(3 159)
(3 190)
(3 236)
(3 250)
(3 309)
(3 354)
(3 444)
(3 491)
(3 527)
(3 555)
(3 497)
(3 525)
(3 545)
(3 590)
(3 520)
(3 547)
(3 545)
(3 565)
(3 562)
(3 657)
(3 589)
(3 589)
(3 690)
(3 615)
(3 605)
(3 574)
(3 620)
(3 656)
(3 647)
(3 639)
(3 537)
(3 587)
(3 578)
(3 615)
(3 701)
(3 722)
(3 780)
(3 772)
(3 833)
(3 678)
(3 607)
(3 523)
(3 405)
(3 526)
(3 544)
(3 629)
Selling, General & Administrative
(2 468)
(2 344)
(2 410)
(2 409)
(2 462)
(2 454)
(2 389)
(2 378)
(2 331)
(2 337)
(2 367)
(2 349)
(3 095)
(3 079)
(3 030)
(3 035)
(2 840)
(2 903)
(2 854)
(2 828)
(3 005)
(3 000)
(3 016)
(3 025)
(3 070)
(3 132)
(3 160)
(3 191)
(3 236)
(3 249)
(3 308)
(3 353)
(3 444)
(3 490)
(3 526)
(3 554)
(3 497)
(3 526)
(3 546)
(3 591)
(3 520)
(3 547)
(3 545)
(3 565)
(3 562)
(3 578)
(3 589)
(3 589)
(3 690)
(3 615)
(3 605)
(3 574)
(3 620)
(3 656)
(3 647)
(3 639)
(3 537)
(3 587)
(3 578)
(3 615)
(3 701)
(3 722)
(3 780)
(3 772)
(3 833)
(3 678)
(3 607)
(3 523)
(3 405)
(3 526)
(3 544)
(3 629)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(88)
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
0
0
0
0
Other Operating Expenses
0
(39)
0
0
38
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)
(79)
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)
Operating Income
(174)
N/A
(254)
-46%
(297)
-17%
(102)
+66%
75
N/A
(180)
N/A
(24)
+87%
297
N/A
516
+74%
578
+12%
373
-35%
474
+27%
784
+65%
742
-5%
643
-13%
416
-35%
564
+36%
642
+14%
845
+32%
1 201
+42%
953
-21%
1 023
+7%
1 017
-1%
1 043
+3%
1 390
+33%
1 335
-4%
1 409
+6%
1 491
+6%
1 684
+13%
1 897
+13%
2 006
+6%
2 059
+3%
1 816
-12%
1 483
-18%
1 364
-8%
1 486
+9%
1 744
+17%
1 935
+11%
2 072
+7%
2 004
-3%
1 759
-12%
1 688
-4%
1 553
-8%
1 416
-9%
1 659
+17%
1 813
+9%
2 080
+15%
2 426
+17%
2 361
-3%
2 125
-10%
2 637
+24%
2 565
-3%
2 545
-1%
2 824
+11%
2 310
-18%
2 161
-6%
2 293
+6%
1 992
-13%
1 962
-2%
1 887
-4%
2 042
+8%
2 136
+5%
1 870
-12%
2 115
+13%
2 595
+23%
2 856
+10%
3 140
+10%
3 191
+2%
2 854
-11%
3 111
+9%
3 434
+10%
3 643
+6%
Pre-Tax Income
Interest Income Expense
0
0
0
(12)
(43)
(74)
(67)
(47)
(30)
(27)
(30)
30
14
13
15
(37)
(24)
(65)
(66)
(60)
(36)
(22)
(22)
(23)
(16)
(14)
(11)
(10)
(5)
(6)
84
91
86
87
(4)
6
5
9
13
152
154
156
158
10
10
11
5
9
6
3
26
25
31
36
25
29
29
29
22
22
23
16
19
31
29
64
63
59
49
47
41
48
Non-Reccuring Items
201
(96)
(12)
(247)
(35)
(169)
(7)
43
97
150
161
154
54
(106)
(41)
(31)
(29)
18
(46)
(43)
(60)
(62)
(18)
(22)
(86)
(96)
(136)
(160)
(251)
(265)
(252)
(244)
(240)
(234)
(222)
(206)
(97)
(88)
(98)
(139)
(114)
(107)
(105)
(65)
(83)
0
(79)
(158)
(147)
(130)
(132)
(54)
(45)
(103)
(127)
(162)
(175)
(118)
(91)
(54)
(78)
(78)
(84)
(84)
20
15
46
39
(151)
(148)
(203)
(199)
Gain/Loss on Disposition of Assets
0
0
0
1
0
0
(1)
1
39
41
40
2
1
17
17
20
21
3
4
2
1
3
4
3
4
2
0
0
0
0
1
1
0
4
3
3
67
81
87
91
34
0
0
7
(0)
(2)
(1)
(4)
(10)
(26)
(27)
0
14
14
17
17
(6)
(0)
(3)
4
15
11
11
(2)
(5)
(6)
(5)
0
3
27
27
29
Total Other Income
55
149
(2)
(3)
(35)
74
73
27
29
39
97
98
171
150
101
98
95
82
78
78
49
42
44
46
53
59
53
201
184
180
195
45
68
59
48
46
39
49
53
68
65
77
73
56
44
55
48
39
(44)
(51)
(25)
(48)
85
88
55
61
62
70
76
70
69
45
47
47
40
48
45
42
59
56
72
74
Pre-Tax Income
82
N/A
(201)
N/A
(311)
-55%
(363)
-17%
(38)
+90%
(347)
-813%
(24)
+93%
322
N/A
651
+102%
781
+20%
641
-18%
758
+18%
1 024
+35%
816
-20%
736
-10%
466
-37%
626
+34%
679
+8%
813
+20%
1 177
+45%
907
-23%
984
+8%
1 024
+4%
1 046
+2%
1 346
+29%
1 286
-4%
1 316
+2%
1 524
+16%
1 612
+6%
1 807
+12%
2 036
+13%
1 953
-4%
1 731
-11%
1 399
-19%
1 188
-15%
1 334
+12%
1 758
+32%
1 986
+13%
2 126
+7%
2 175
+2%
1 898
-13%
1 814
-4%
1 679
-7%
1 425
-15%
1 630
+14%
1 877
+15%
2 052
+9%
2 312
+13%
2 166
-6%
1 922
-11%
2 479
+29%
2 488
+0%
2 631
+6%
2 859
+9%
2 280
-20%
2 105
-8%
2 203
+5%
1 973
-10%
1 966
0%
1 930
-2%
2 071
+7%
2 130
+3%
1 864
-13%
2 106
+13%
2 680
+27%
2 978
+11%
3 288
+10%
3 330
+1%
2 814
-16%
3 094
+10%
3 372
+9%
3 595
+7%
Net Income
Tax Provision
(70)
(32)
26
32
(7)
50
(87)
(217)
(300)
(357)
(280)
(323)
(479)
(344)
(357)
(323)
(335)
(359)
(409)
(481)
(429)
(469)
(460)
(417)
(540)
(527)
(550)
(627)
(700)
(731)
(738)
(719)
(583)
(491)
(452)
(480)
(507)
(622)
(679)
(683)
(623)
(577)
(534)
(459)
(559)
(650)
(707)
(810)
(724)
(658)
(810)
(778)
(927)
(1 020)
(831)
(805)
(757)
(695)
(708)
(691)
(718)
(717)
(653)
(731)
(798)
(913)
(1 003)
(1 002)
(871)
(961)
(1 035)
(1 125)
Income from Continuing Operations
12
(233)
(285)
(331)
(45)
(297)
(111)
104
351
424
361
434
545
470
378
143
291
321
405
696
477
515
565
630
806
760
766
897
912
1 076
1 297
1 234
1 148
908
737
854
1 252
1 364
1 447
1 492
1 275
1 236
1 144
965
1 071
1 226
1 345
1 502
1 443
1 264
1 669
1 710
1 705
1 838
1 449
1 300
1 446
1 278
1 258
1 238
1 353
1 413
1 211
1 375
1 883
2 065
2 284
2 328
1 943
2 133
2 337
2 470
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(11)
(8)
(5)
(4)
6
(1)
(6)
(5)
(5)
(3)
0
(1)
(3)
(8)
(4)
(0)
(15)
(13)
(14)
(1)
5
7
2
(3)
(7)
(5)
(2)
(6)
(11)
(9)
(6)
(2)
(5)
(7)
(7)
(8)
15
16
12
(4)
(8)
(11)
(12)
(5)
(5)
(4)
(3)
(2)
(2)
(2)
(2)
(6)
(6)
(4)
(6)
(8)
(8)
(10)
(15)
Net Income (Common)
10
N/A
(235)
N/A
(286)
-22%
(333)
-16%
(46)
+86%
(297)
-546%
(111)
+63%
104
N/A
351
+238%
424
+21%
361
-15%
434
+20%
540
+24%
460
-15%
371
-19%
139
-63%
287
+106%
326
+14%
403
+24%
688
+71%
473
-31%
509
+8%
560
+10%
630
+13%
804
+28%
757
-6%
760
+0%
894
+18%
911
+2%
1 062
+17%
1 284
+21%
1 219
-5%
1 147
-6%
913
-20%
744
-19%
857
+15%
1 249
+46%
1 357
+9%
1 443
+6%
1 491
+3%
1 269
-15%
1 226
-3%
1 135
-7%
959
-15%
1 069
+11%
1 222
+14%
1 339
+10%
1 495
+12%
1 434
-4%
1 279
-11%
1 685
+32%
1 722
+2%
1 700
-1%
1 830
+8%
1 438
-21%
1 288
-10%
1 441
+12%
1 273
-12%
1 254
-1%
1 236
-1%
1 351
+9%
1 411
+4%
1 209
-14%
1 373
+14%
1 877
+37%
2 059
+10%
2 281
+11%
2 322
+2%
1 935
-17%
2 126
+10%
2 327
+9%
2 455
+6%
EPS (Diluted)
3.33
N/A
-78.33
N/A
-95.33
-22%
-111
-16%
-15.33
+86%
-99
-546%
-37
+63%
34.66
N/A
117
+238%
141.33
+21%
120.33
-15%
144.66
+20%
180
+24%
153.33
-15%
123.66
-19%
46.33
-63%
95.66
+106%
108.66
+14%
134.33
+24%
229.33
+71%
157.66
-31%
169.66
+8%
186.66
+10%
210
+13%
268
+28%
252.33
-6%
253.33
+0%
298
+18%
275.26
-8%
354
+29%
428
+21%
406.33
-5%
173.18
-57%
304.33
+76%
248
-19%
285.66
+15%
188.66
-34%
452.33
+140%
481
+6%
497
+3%
191.76
-61%
408.66
+113%
378.33
-7%
289.85
-23%
161.53
-44%
369.26
+129%
404.53
+10%
225.83
-44%
216.72
-4%
193.27
-11%
254.68
+32%
260.2
+2%
256.92
-1%
276.52
+8%
217.28
-21%
194.68
-10%
217.73
+12%
192.31
-12%
189.24
-2%
187.34
-1%
205.05
+9%
217.71
+6%
186.27
-14%
211.19
+13%
289.18
+37%
316.88
+10%
350.62
+11%
356.64
+2%
297.06
-17%
323.95
+9%
354.22
+9%
373.39
+5%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett