R

Raito Kogyo Co Ltd
TSE:1926

Watchlist Manager
Raito Kogyo Co Ltd
TSE:1926
Watchlist
Price: 3 955 JPY 0.38% Market Closed
Market Cap: ¥169.9B

Income Statement

Earnings Waterfall
Raito Kogyo Co Ltd

Income Statement
Raito Kogyo Co Ltd

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 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
8
0
0
14
0
0
9
17
24
33
31
31
32
35
34
34
33
29
27
25
27
29
25
22
27
25
26
25
25
25
23
25
25
25
25
24
21
19
17
14
13
17
21
25
29
27
26
25
25
25
26
28
29
30
33
38
50
79
102
112
122
110
102
108
0
0
0
0
Revenue
32 289
N/A
29 354
-9%
30 812
+5%
33 545
+9%
37 807
+13%
42 027
+11%
42 958
+2%
36 287
-16%
35 509
-2%
63 861
+80%
65 232
+2%
70 669
+8%
75 382
+7%
73 982
-2%
74 744
+1%
72 481
-3%
72 590
+0%
75 557
+4%
76 567
+1%
81 328
+6%
86 187
+6%
92 698
+8%
79 649
-14%
78 175
-2%
85 648
+10%
87 248
+2%
90 461
+4%
92 382
+2%
93 166
+1%
96 081
+3%
99 056
+3%
101 972
+3%
102 317
+0%
101 865
0%
101 253
-1%
100 094
-1%
100 125
+0%
100 348
+0%
99 974
0%
101 722
+2%
102 825
+1%
103 754
+1%
104 978
+1%
104 425
-1%
106 210
+2%
106 736
+0%
106 731
0%
106 668
0%
108 209
+1%
109 128
+1%
109 213
+0%
111 620
+2%
109 504
-2%
110 157
+1%
111 777
+1%
113 813
+2%
114 974
+1%
116 880
+2%
118 250
+1%
117 224
-1%
117 324
+0%
116 974
0%
117 216
+0%
121 171
+3%
121 457
+0%
126 556
+4%
131 553
+4%
135 891
+3%
Gross Profit
Cost of Revenue
(28 278)
(25 783)
(27 561)
(29 342)
(32 162)
(34 603)
(35 904)
(30 662)
(30 180)
(54 477)
(55 348)
(59 787)
(64 009)
(63 795)
(64 649)
(62 764)
(63 070)
(65 015)
(65 758)
(70 004)
(73 770)
(78 749)
(66 903)
(65 245)
(70 307)
(71 213)
(73 546)
(74 981)
(75 871)
(78 206)
(80 829)
(83 277)
(83 273)
(82 879)
(82 126)
(81 214)
(81 526)
(81 456)
(81 586)
(82 644)
(83 397)
(84 451)
(85 334)
(84 778)
(86 069)
(86 466)
(85 786)
(85 558)
(86 041)
(86 259)
(85 955)
(87 515)
(85 554)
(86 522)
(87 965)
(89 473)
(91 057)
(92 843)
(93 807)
(93 563)
(94 104)
(93 247)
(93 395)
(96 526)
(96 360)
(100 640)
(104 851)
(107 442)
Gross Profit
4 011
N/A
3 571
-11%
3 251
-9%
4 203
+29%
5 645
+34%
7 424
+32%
7 054
-5%
5 625
-20%
5 329
-5%
9 384
+76%
9 884
+5%
10 882
+10%
11 373
+5%
10 187
-10%
10 095
-1%
9 717
-4%
9 520
-2%
10 542
+11%
10 809
+3%
11 324
+5%
12 417
+10%
13 949
+12%
12 746
-9%
12 930
+1%
15 341
+19%
16 035
+5%
16 915
+5%
17 401
+3%
17 295
-1%
17 875
+3%
18 227
+2%
18 695
+3%
19 044
+2%
18 986
0%
19 127
+1%
18 880
-1%
18 599
-1%
18 892
+2%
18 388
-3%
19 078
+4%
19 428
+2%
19 303
-1%
19 644
+2%
19 647
+0%
20 141
+3%
20 270
+1%
20 945
+3%
21 110
+1%
22 168
+5%
22 869
+3%
23 258
+2%
24 105
+4%
23 950
-1%
23 635
-1%
23 812
+1%
24 340
+2%
23 917
-2%
24 037
+1%
24 443
+2%
23 661
-3%
23 220
-2%
23 727
+2%
23 821
+0%
24 645
+3%
25 097
+2%
25 916
+3%
26 702
+3%
28 449
+7%
Operating Income
Operating Expenses
(6 224)
(6 523)
(6 718)
(6 498)
(5 902)
(5 771)
(5 848)
(6 089)
(6 200)
(8 198)
(8 034)
(7 877)
(7 948)
(7 931)
(7 927)
(7 946)
(7 568)
(7 595)
(7 438)
(7 303)
(7 395)
(7 368)
(5 638)
(5 901)
(8 263)
(8 249)
(8 412)
(8 599)
(8 662)
(8 770)
(8 960)
(9 010)
(9 245)
(9 525)
(9 479)
(9 479)
(9 649)
(9 754)
(9 808)
(9 820)
(9 726)
(10 144)
(10 060)
(10 174)
(10 267)
(10 298)
(10 334)
(10 232)
(10 441)
(10 665)
(10 682)
(10 793)
(10 714)
(10 786)
(10 947)
(10 977)
(11 132)
(11 012)
(11 242)
(11 555)
(11 975)
(12 114)
(12 335)
(12 450)
(12 286)
(12 417)
(12 474)
(12 620)
Selling, General & Administrative
(6 225)
(6 520)
(6 718)
(6 498)
(5 902)
(5 771)
(5 848)
(6 090)
(6 201)
(8 201)
(8 036)
(7 879)
(7 950)
(7 931)
(7 928)
(7 946)
(7 567)
(7 594)
(7 436)
(7 302)
(7 395)
(7 366)
(5 637)
(5 901)
(8 263)
(8 249)
(8 413)
(8 599)
(8 661)
(8 769)
(8 958)
(9 009)
(9 244)
(9 409)
(9 386)
(9 477)
(9 647)
(9 751)
(9 807)
(9 792)
(9 725)
(9 906)
(10 031)
(10 173)
(10 266)
(10 220)
(10 259)
(10 232)
(10 440)
(10 659)
(10 682)
(10 792)
(10 713)
(10 777)
(10 940)
(10 976)
(11 131)
(11 160)
(11 389)
(11 708)
(11 974)
(12 113)
(12 334)
(12 449)
(12 285)
(12 417)
(12 485)
(12 630)
Depreciation & Amortization
1
0
0
0
0
0
1
0
0
3
2
0
2
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
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(2)
(1)
0
(2)
(1)
0
(2)
0
1
0
(1)
(1)
0
(1)
(1)
(116)
(93)
0
(2)
(3)
(1)
(28)
(1)
(238)
(29)
(1)
(1)
(78)
(75)
0
(1)
(6)
0
(1)
(1)
(9)
(7)
(1)
(1)
148
147
153
(1)
(1)
(1)
(1)
(1)
(1)
11
10
Operating Income
(2 213)
N/A
(2 952)
-33%
(3 467)
-17%
(2 295)
+34%
(257)
+89%
1 653
N/A
1 206
-27%
(464)
N/A
(871)
-88%
1 186
N/A
1 850
+56%
3 005
+62%
3 425
+14%
2 256
-34%
2 168
-4%
1 771
-18%
1 952
+10%
2 947
+51%
3 371
+14%
4 021
+19%
5 022
+25%
6 581
+31%
7 108
+8%
7 029
-1%
7 078
+1%
7 786
+10%
8 503
+9%
8 802
+4%
8 633
-2%
9 105
+5%
9 267
+2%
9 685
+5%
9 799
+1%
9 461
-3%
9 648
+2%
9 401
-3%
8 950
-5%
9 138
+2%
8 580
-6%
9 258
+8%
9 702
+5%
9 159
-6%
9 584
+5%
9 473
-1%
9 874
+4%
9 972
+1%
10 611
+6%
10 878
+3%
11 727
+8%
12 204
+4%
12 576
+3%
13 312
+6%
13 236
-1%
12 849
-3%
12 865
+0%
13 363
+4%
12 785
-4%
13 025
+2%
13 201
+1%
12 106
-8%
11 245
-7%
11 613
+3%
11 486
-1%
12 195
+6%
12 811
+5%
13 499
+5%
14 228
+5%
15 829
+11%
Pre-Tax Income
Interest Income Expense
70
(46)
(83)
(118)
(191)
(77)
(81)
7
75
89
116
71
(16)
57
46
117
182
227
261
243
223
109
80
148
193
368
283
186
33
(137)
(203)
(26)
73
120
306
131
83
100
113
69
172
159
258
(471)
(435)
(377)
(513)
350
590
622
626
754
521
475
611
339
343
385
211
247
247
342
248
427
1 071
886
1 094
1 079
Non-Reccuring Items
(80)
(168)
(217)
(50)
10
(561)
(648)
(435)
148
(322)
(342)
(465)
(495)
(378)
(352)
(686)
(752)
(628)
(635)
(342)
(226)
(33)
(25)
(32)
148
251
(92)
(94)
(105)
(420)
(102)
(102)
(117)
0
0
(113)
(148)
(157)
(157)
(127)
(246)
0
(213)
(285)
(78)
0
0
(10)
(4)
0
(7)
(7)
(9)
0
0
(5)
149
0
0
0
0
0
0
0
1
0
(11)
(12)
Gain/Loss on Disposition of Assets
(95)
(43)
(36)
(10)
(2)
(5)
2
6
5
(18)
(23)
28
113
130
175
0
40
1
1
2
0
(29)
(10)
(8)
(127)
(122)
(149)
(159)
0
(113)
(114)
(69)
(39)
(24)
(15)
(52)
16
0
17
1
(283)
(275)
(300)
(285)
(14)
(15)
0
0
7
8
(733)
(730)
(696)
(718)
(72)
(91)
(95)
(69)
18
36
5
12
12
10
22
21
21
37
Total Other Income
41
26
9
1
89
126
149
59
46
52
49
49
17
43
(15)
105
58
26
53
62
16
64
60
99
97
113
79
57
(38)
80
118
102
36
95
70
79
177
81
83
70
263
287
306
325
146
125
52
41
(66)
4
47
192
227
121
181
84
184
144
102
89
164
120
145
99
64
136
119
103
Pre-Tax Income
(2 277)
N/A
(3 183)
-40%
(3 794)
-19%
(2 472)
+35%
(351)
+86%
1 136
N/A
628
-45%
(827)
N/A
(597)
+28%
987
N/A
1 650
+67%
2 688
+63%
3 044
+13%
2 108
-31%
2 022
-4%
1 307
-35%
1 480
+13%
2 573
+74%
3 051
+19%
3 986
+31%
5 035
+26%
6 692
+33%
7 213
+8%
7 236
+0%
7 389
+2%
8 396
+14%
8 624
+3%
8 792
+2%
8 523
-3%
8 515
0%
8 966
+5%
9 590
+7%
9 752
+2%
9 652
-1%
10 009
+4%
9 446
-6%
9 078
-4%
9 162
+1%
8 636
-6%
9 271
+7%
9 608
+4%
9 330
-3%
9 635
+3%
8 757
-9%
9 493
+8%
9 705
+2%
10 150
+5%
11 259
+11%
12 254
+9%
12 838
+5%
12 509
-3%
13 521
+8%
13 279
-2%
12 727
-4%
13 585
+7%
13 690
+1%
13 366
-2%
13 485
+1%
13 532
+0%
12 478
-8%
11 661
-7%
12 087
+4%
11 891
-2%
12 731
+7%
13 969
+10%
14 542
+4%
15 451
+6%
17 036
+10%
Net Income
Tax Provision
(253)
(207)
(123)
(33)
(130)
(81)
(84)
(67)
(62)
(119)
(122)
(220)
(352)
(430)
(449)
(434)
(392)
(600)
(520)
(737)
(1 437)
(2 718)
(3 121)
(3 176)
(2 786)
(2 965)
(3 089)
(3 073)
(2 605)
(2 712)
(2 701)
(2 753)
(2 951)
(2 952)
(3 001)
(2 869)
(2 532)
(2 584)
(2 428)
(2 629)
(3 096)
(3 027)
(3 036)
(2 991)
(2 434)
(2 472)
(2 633)
(2 725)
(3 629)
(3 843)
(3 868)
(4 175)
(4 383)
(4 220)
(4 346)
(4 412)
(3 955)
(4 081)
(4 229)
(3 881)
(3 550)
(3 613)
(3 573)
(3 787)
(4 081)
(4 208)
(4 297)
(4 700)
Income from Continuing Operations
(2 530)
(3 390)
(3 917)
(2 505)
(481)
1 055
544
(894)
(659)
868
1 528
2 468
2 692
1 678
1 573
873
1 088
1 973
2 531
3 249
3 598
3 974
4 092
4 060
4 603
5 431
5 535
5 719
5 918
5 803
6 265
6 837
6 801
6 700
7 008
6 577
6 546
6 578
6 208
6 642
6 512
6 303
6 599
5 766
7 059
7 233
7 517
8 534
8 625
8 995
8 641
9 346
8 896
8 507
9 239
9 278
9 411
9 404
9 303
8 597
8 111
8 474
8 318
8 944
9 888
10 334
11 154
12 336
Income to Minority Interest
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
5
14
20
7
7
(1)
5
14
15
13
7
34
47
57
64
78
80
106
73
69
61
43
66
30
28
11
0
Net Income (Common)
(2 534)
N/A
(3 391)
-34%
(3 917)
-16%
(2 501)
+36%
(481)
+81%
1 055
N/A
546
-48%
(892)
N/A
(659)
+26%
866
N/A
1 521
+76%
2 463
+62%
2 687
+9%
1 678
-38%
1 573
-6%
870
-45%
1 088
+25%
1 973
+81%
2 532
+28%
3 249
+28%
3 599
+11%
3 973
+10%
4 091
+3%
4 058
-1%
4 602
+13%
5 429
+18%
5 535
+2%
5 719
+3%
5 918
+3%
5 804
-2%
6 265
+8%
6 837
+9%
6 801
-1%
6 699
-1%
7 008
+5%
6 577
-6%
6 546
0%
6 579
+1%
6 207
-6%
6 641
+7%
6 512
-2%
6 308
-3%
6 613
+5%
5 787
-12%
7 066
+22%
7 241
+2%
7 517
+4%
8 540
+14%
8 640
+1%
9 009
+4%
8 655
-4%
9 353
+8%
8 930
-5%
8 555
-4%
9 295
+9%
9 342
+1%
9 489
+2%
9 485
0%
9 410
-1%
8 670
-8%
8 181
-6%
8 535
+4%
8 362
-2%
9 010
+8%
9 919
+10%
10 363
+4%
11 166
+8%
12 338
+10%
EPS (Diluted)
-47.81
N/A
-63.98
-34%
-73.9
-16%
-47.18
+36%
-9.07
+81%
19.9
N/A
10.3
-48%
-16.83
N/A
-12.43
+26%
16.33
N/A
28.69
+76%
46.47
+62%
50.69
+9%
31.66
-38%
29.67
-6%
16.41
-45%
20.52
+25%
37.22
+81%
47.77
+28%
61.3
+28%
67.9
+11%
74.96
+10%
77.18
+3%
76.56
-1%
87.39
+14%
102.43
+17%
104.43
+2%
107.9
+3%
112.38
+4%
109.5
-3%
118.2
+8%
129
+9%
129.15
+0%
126.39
-2%
132.22
+5%
124.09
-6%
124.43
+0%
124.13
0%
117.11
-6%
126.75
+8%
124.35
-2%
121.58
-2%
127.46
+5%
111.54
-12%
136.2
+22%
139.57
+2%
144.89
+4%
164.61
+14%
166.58
+1%
174.18
+5%
168.45
-3%
182.97
+9%
174.11
-5%
169.74
-3%
186.3
+10%
188.6
+1%
190.58
+1%
194.23
+2%
193.13
-1%
178.06
-8%
168.16
-6%
178.99
+6%
179
+0%
197.17
+10%
214.3
+9%
235.14
+10%
256.71
+9%
287.25
+12%
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