Shinnihon Corp
TSE:1879

Watchlist Manager
Shinnihon Corp Logo
Shinnihon Corp
TSE:1879
Watchlist
Price: 1 980 JPY 0.87% Market Closed
Market Cap: ¥121.5B

Income Statement

Earnings Waterfall
Shinnihon Corp

Income Statement
Shinnihon Corp

Rotate your device to view
Income Statement
Currency: JPY
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
120
0
0
154
0
0
116
230
339
447
435
422
411
395
362
321
285
272
286
311
335
387
404
421
435
412
402
394
402
388
365
337
297
274
270
268
261
249
244
238
181
126
69
16
17
17
18
0
0
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
47 416
N/A
37 011
-22%
33 172
-10%
33 910
+2%
36 691
+8%
39 820
+9%
40 467
+2%
40 252
-1%
41 182
+2%
62 697
+52%
61 618
-2%
60 881
-1%
64 278
+6%
60 641
-6%
61 594
+2%
57 225
-7%
51 614
-10%
58 794
+14%
56 907
-3%
57 660
+1%
64 186
+11%
64 115
0%
67 076
+5%
73 206
+9%
73 223
+0%
70 078
-4%
70 469
+1%
70 494
+0%
69 757
-1%
78 146
+12%
81 701
+5%
82 545
+1%
84 230
+2%
86 857
+3%
87 888
+1%
85 704
-2%
95 092
+11%
95 340
+0%
96 000
+1%
102 688
+7%
98 938
-4%
103 250
+4%
102 605
-1%
110 211
+7%
112 098
+2%
112 542
+0%
114 179
+1%
102 216
-10%
98 553
-4%
101 785
+3%
99 770
-2%
104 105
+4%
110 795
+6%
107 092
-3%
107 763
+1%
110 942
+3%
107 679
-3%
113 725
+6%
117 178
+3%
118 265
+1%
123 965
+5%
133 517
+8%
134 440
+1%
138 588
+3%
136 899
-1%
131 662
-4%
135 925
+3%
133 053
-2%
135 293
+2%
Gross Profit
Cost of Revenue
(43 600)
(33 164)
(29 687)
(30 074)
(32 730)
(35 185)
(35 851)
(35 446)
(36 428)
(56 063)
(55 085)
(54 567)
(57 816)
(54 820)
(56 153)
(52 492)
(47 684)
(53 166)
(50 892)
(51 108)
(55 705)
(54 342)
(57 002)
(61 080)
(60 987)
(58 576)
(58 603)
(58 653)
(56 446)
(61 950)
(64 054)
(64 763)
(67 017)
(70 273)
(71 344)
(69 099)
(76 985)
(77 138)
(77 466)
(83 555)
(80 707)
(83 184)
(83 369)
(89 900)
(91 725)
(93 305)
(94 798)
(85 071)
(81 748)
(83 488)
(81 589)
(84 988)
(90 317)
(87 260)
(87 641)
(89 935)
(87 264)
(91 288)
(94 556)
(95 396)
(101 197)
(110 634)
(111 760)
(115 773)
(113 978)
(108 112)
(110 562)
(108 621)
(110 731)
Gross Profit
3 816
N/A
3 847
+1%
3 485
-9%
3 836
+10%
3 961
+3%
4 635
+17%
4 616
0%
4 806
+4%
4 754
-1%
6 634
+40%
6 533
-2%
6 314
-3%
6 462
+2%
5 821
-10%
5 441
-7%
4 733
-13%
3 930
-17%
5 628
+43%
6 015
+7%
6 552
+9%
8 481
+29%
9 773
+15%
10 074
+3%
12 126
+20%
12 236
+1%
11 502
-6%
11 866
+3%
11 841
0%
13 311
+12%
16 196
+22%
17 647
+9%
17 782
+1%
17 213
-3%
16 584
-4%
16 544
0%
16 605
+0%
18 107
+9%
18 202
+1%
18 534
+2%
19 133
+3%
18 231
-5%
20 066
+10%
19 236
-4%
20 311
+6%
20 373
+0%
19 237
-6%
19 381
+1%
17 145
-12%
16 805
-2%
18 297
+9%
18 181
-1%
19 117
+5%
20 478
+7%
19 832
-3%
20 122
+1%
21 007
+4%
20 415
-3%
22 437
+10%
22 622
+1%
22 869
+1%
22 768
0%
22 883
+1%
22 680
-1%
22 815
+1%
22 921
+0%
23 550
+3%
25 363
+8%
24 432
-4%
24 562
+1%
Operating Income
Operating Expenses
(2 644)
(2 582)
(2 623)
(2 514)
(2 378)
(2 319)
(2 362)
(2 324)
(2 345)
(3 375)
(3 341)
(3 163)
(3 145)
(3 020)
(2 968)
(2 988)
(2 871)
(3 202)
(3 106)
(3 236)
(3 519)
(3 569)
(3 768)
(3 821)
(3 709)
(3 464)
(3 560)
(3 880)
(3 953)
(4 434)
(4 347)
(4 358)
(4 449)
(4 300)
(4 411)
(4 303)
(4 564)
(4 511)
(4 507)
(4 752)
(4 579)
(5 401)
(5 394)
(5 542)
(5 610)
(4 736)
(4 347)
(4 414)
(4 269)
(4 393)
(4 500)
(4 610)
(4 616)
(4 283)
(4 249)
(4 359)
(4 487)
(5 251)
(5 216)
(5 249)
(5 330)
(5 306)
(5 391)
(5 525)
(5 524)
(5 240)
(5 296)
(5 218)
(5 136)
Selling, General & Administrative
(2 608)
(2 582)
(2 514)
(2 405)
(2 269)
(2 210)
(2 253)
(2 215)
(2 237)
(3 230)
(3 232)
(3 090)
(3 108)
(2 947)
(2 968)
(2 987)
(2 870)
(3 191)
(3 104)
(3 234)
(3 517)
(3 549)
(3 766)
(3 822)
(3 709)
(3 456)
(3 608)
(3 705)
(3 778)
(4 433)
(4 347)
(4 356)
(4 447)
(4 298)
(4 393)
(4 285)
(4 548)
(4 501)
(4 506)
(4 752)
(4 578)
(5 392)
(5 392)
(5 540)
(5 609)
(4 731)
(4 676)
(4 323)
(4 267)
(4 385)
(4 495)
(4 603)
(4 615)
(4 278)
(4 248)
(4 359)
(4 487)
(5 248)
(5 216)
(5 248)
(5 328)
(5 304)
(5 390)
(5 523)
(5 522)
(5 233)
(5 294)
(5 217)
(5 136)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
0
0
0
(19)
0
0
0
(19)
0
0
0
0
0
0
0
0
0
0
0
(9)
0
0
0
(7)
0
0
0
(4)
0
0
0
(7)
0
0
0
(4)
0
0
0
(2)
0
0
0
(1)
0
0
0
(6)
0
0
0
Depreciation & Amortization
(36)
(72)
(109)
(109)
(109)
(109)
(109)
(109)
(108)
(145)
0
0
0
(72)
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
72
0
0
0
0
0
0
0
0
(109)
(73)
(37)
(1)
0
(1)
0
(1)
(2)
(2)
0
(1)
(2)
1
0
11
48
(175)
(175)
(1)
0
(2)
(2)
(2)
(18)
(18)
(16)
(1)
(1)
0
(1)
(2)
(2)
0
(1)
(1)
329
(91)
0
(1)
(5)
(7)
(1)
(1)
(1)
0
0
(1)
0
(1)
(2)
(1)
0
(2)
0
(1)
(2)
(1)
0
Operating Income
1 172
N/A
1 265
+8%
862
-32%
1 322
+53%
1 583
+20%
2 316
+46%
2 254
-3%
2 482
+10%
2 409
-3%
3 259
+35%
3 192
-2%
3 151
-1%
3 317
+5%
2 801
-16%
2 473
-12%
1 745
-29%
1 059
-39%
2 426
+129%
2 909
+20%
3 316
+14%
4 962
+50%
6 204
+25%
6 306
+2%
8 305
+32%
8 527
+3%
8 038
-6%
8 306
+3%
7 961
-4%
9 358
+18%
11 762
+26%
13 300
+13%
13 424
+1%
12 764
-5%
12 284
-4%
12 133
-1%
12 302
+1%
13 543
+10%
13 691
+1%
14 027
+2%
14 381
+3%
13 652
-5%
14 665
+7%
13 842
-6%
14 769
+7%
14 763
0%
14 501
-2%
15 034
+4%
12 731
-15%
12 536
-2%
13 904
+11%
13 681
-2%
14 507
+6%
15 862
+9%
15 549
-2%
15 873
+2%
16 648
+5%
15 928
-4%
17 186
+8%
17 406
+1%
17 620
+1%
17 438
-1%
17 577
+1%
17 289
-2%
17 290
+0%
17 397
+1%
18 310
+5%
20 067
+10%
19 214
-4%
19 426
+1%
Pre-Tax Income
Interest Income Expense
(104)
(235)
(395)
(464)
(548)
(509)
(447)
(344)
(328)
(433)
(419)
(409)
(410)
(379)
(297)
(296)
(247)
(64)
(249)
(235)
(172)
(270)
(366)
(299)
(315)
(240)
(195)
(303)
(427)
(476)
(607)
(564)
(375)
(330)
(174)
(109)
(187)
(177)
(215)
(241)
(215)
(126)
(43)
(2)
(3)
(3)
(3)
2
9
12
17
17
17
18
20
20
22
22
84
84
85
85
27
27
30
56
127
221
287
Non-Reccuring Items
4
2
(62)
(77)
(88)
(21)
(17)
(4)
16
(26)
(22)
(22)
(42)
0
0
0
0
0
0
0
0
(66)
(69)
153
153
45
0
0
0
(18)
(18)
(18)
(18)
(15)
0
0
0
0
0
0
500
(1 011)
(931)
(510)
(1 047)
411
0
0
(58)
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
0
0
0
2
0
0
0
0
(1)
(1)
(1)
2
0
0
0
0
0
0
0
776
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
Total Other Income
483
372
765
49
190
7
13
20
11
14
121
123
166
168
75
76
17
42
209
178
192
(22)
(26)
8
8
25
36
43
16
27
23
13
48
18
16
27
17
17
14
(3)
776
2
783
793
23
23
22
18
15
16
17
17
20
16
18
17
15
17
11
11
7
9
7
9
9
3
11
10
14
Pre-Tax Income
1 555
N/A
1 404
-10%
1 170
-17%
830
-29%
1 137
+37%
1 793
+58%
1 803
+1%
2 154
+19%
2 108
-2%
2 814
+33%
2 872
+2%
2 843
-1%
3 031
+7%
2 590
-15%
2 251
-13%
1 525
-32%
829
-46%
2 404
+190%
2 869
+19%
3 259
+14%
4 984
+53%
5 848
+17%
5 847
0%
8 169
+40%
8 373
+2%
7 870
-6%
8 147
+4%
7 701
-5%
8 947
+16%
11 293
+26%
12 697
+12%
12 854
+1%
12 418
-3%
11 959
-4%
11 976
+0%
12 221
+2%
13 374
+9%
13 531
+1%
13 826
+2%
14 137
+2%
14 713
+4%
14 306
-3%
13 651
-5%
15 050
+10%
13 736
-9%
14 932
+9%
15 053
+1%
12 751
-15%
12 502
-2%
13 927
+11%
13 715
-2%
14 541
+6%
15 899
+9%
15 583
-2%
15 911
+2%
16 685
+5%
15 965
-4%
17 225
+8%
17 501
+2%
17 715
+1%
17 530
-1%
17 671
+1%
17 323
-2%
17 326
+0%
17 436
+1%
18 369
+5%
20 205
+10%
19 445
-4%
19 727
+1%
Net Income
Tax Provision
(685)
(646)
(536)
(264)
(339)
(584)
(604)
(937)
(943)
(1 267)
(1 292)
(1 286)
(1 350)
(1 139)
(981)
(661)
(379)
(947)
(1 131)
(1 316)
(1 952)
(2 285)
(2 274)
(3 021)
(3 063)
(3 049)
(3 134)
(3 020)
(3 378)
(3 922)
39
131
352
185
(4 203)
(4 269)
(4 657)
(4 632)
(4 718)
(4 804)
(4 546)
(4 239)
(4 033)
(4 315)
(4 327)
(4 392)
(4 424)
(3 849)
(3 760)
(4 297)
(4 233)
(4 485)
(4 894)
(4 786)
(4 881)
(5 112)
(4 898)
(5 212)
(5 316)
(5 381)
(5 324)
(5 385)
(5 271)
(5 278)
(5 318)
(5 552)
(6 036)
(5 796)
(5 850)
Income from Continuing Operations
870
758
634
566
798
1 209
1 199
1 217
1 165
1 547
1 580
1 557
1 681
1 451
1 270
864
450
1 457
1 738
1 943
3 032
3 563
3 573
5 148
5 310
4 821
5 013
4 681
5 569
7 371
12 736
12 985
12 770
12 144
7 773
7 952
8 717
8 899
9 108
9 333
10 167
10 067
9 618
10 735
9 409
10 540
10 629
8 902
8 742
9 630
9 482
10 056
11 005
10 797
11 030
11 573
11 067
12 013
12 185
12 334
12 206
12 286
12 052
12 048
12 118
12 817
14 169
13 649
13 877
Income to Minority Interest
28
116
8
(54)
(54)
0
0
0
0
6
8
13
22
18
3
16
17
(81)
(70)
(63)
(84)
(54)
(58)
(119)
(118)
(54)
136
198
243
134
185
182
131
552
498
479
492
30
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
Net Income (Common)
897
N/A
873
-3%
639
-27%
508
-21%
738
+45%
1 208
+64%
1 197
-1%
1 215
+2%
1 162
-4%
1 553
+34%
1 590
+2%
1 575
-1%
1 705
+8%
1 470
-14%
1 274
-13%
880
-31%
469
-47%
1 375
+193%
1 666
+21%
1 879
+13%
2 947
+57%
3 508
+19%
3 513
+0%
5 027
+43%
5 189
+3%
4 942
-5%
5 152
+4%
4 879
-5%
5 814
+19%
7 504
+29%
12 921
+72%
13 168
+2%
12 901
-2%
12 698
-2%
8 272
-35%
8 432
+2%
9 210
+9%
8 930
-3%
9 132
+2%
9 353
+2%
10 191
+9%
10 066
-1%
9 616
-4%
10 734
+12%
9 407
-12%
10 539
+12%
10 628
+1%
8 901
-16%
8 741
-2%
9 630
+10%
9 482
-2%
10 056
+6%
11 006
+9%
10 796
-2%
11 030
+2%
11 572
+5%
11 066
-4%
12 013
+9%
12 184
+1%
12 334
+1%
12 206
-1%
12 286
+1%
12 053
-2%
12 048
0%
12 117
+1%
12 816
+6%
14 167
+11%
13 649
-4%
13 876
+2%
EPS (Diluted)
14.7
N/A
14.08
-4%
10.47
-26%
8.32
-21%
11.9
+43%
19.8
+66%
19.62
-1%
19.91
+1%
19.36
-3%
25.88
+34%
27.41
+6%
27.15
-1%
29.39
+8%
25.34
-14%
21.96
-13%
15.17
-31%
8.08
-47%
23.7
+193%
28.72
+21%
32.39
+13%
50.81
+57%
60.48
+19%
60.56
+0%
86.67
+43%
89.46
+3%
84.53
-6%
88.82
+5%
84.12
-5%
100.24
+19%
128.36
+28%
222.77
+74%
227.03
+2%
222.43
-2%
217.2
-2%
142.62
-34%
145.37
+2%
158.79
+9%
152.75
-4%
157.44
+3%
159.98
+2%
174.32
+9%
172.18
-1%
164.49
-4%
183.61
+12%
160.91
-12%
180.28
+12%
181.8
+1%
152.26
-16%
149.52
-2%
164.73
+10%
162.2
-2%
172.01
+6%
188.26
+9%
184.67
-2%
188.68
+2%
197.95
+5%
189.29
-4%
205.49
+9%
208.3
+1%
210.87
+1%
208.68
-1%
210.05
+1%
206.07
-2%
205.98
0%
207.16
+1%
219.12
+6%
242.21
+11%
233.36
-4%
237.24
+2%
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