Watchlist Manager

Watchlist

Price: 5 170 JPY -0.77% Market Closed

Market Cap: ¥318.2B

	Nippon Densetsu Kogyo Co Ltd TSE:1950	JP

Income Statement

Currency: JPY

	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	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	1	2	0	0	2	2	0	0	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	1	25	0	0	0
Revenue	71 172 N/A	66 533 -7%	68 257 +3%	67 552 -1%	69 221 +2%	69 966 +1%	72 952 +4%	71 845 -2%	74 474 +4%	71 156 -4%	67 625 -5%	68 419 +1%	67 353 -2%	71 253 +6%	75 913 +7%	153 747 +103%	156 315 +2%	156 349 +0%	150 847 -4%	150 898 +0%	150 560 0%	150 646 +0%	155 917 +3%	162 549 +4%	164 158 +1%	167 938 +2%	166 878 -1%	170 157 +2%	168 115 -1%	161 788 -4%	164 545 +2%	174 418 +6%	177 304 +2%	180 224 +2%	180 484 +0%	174 225 -3%	172 728 -1%	174 329 +1%	177 132 +2%	172 165 -3%	173 146 +1%	172 028 -1%	167 941 -2%	178 938 +7%	179 616 +0%	178 618 -1%	179 850 +1%	182 464 +1%	182 945 +0%	189 766 +4%	191 919 +1%	198 244 +3%	202 008 +2%	202 178 +0%	203 542 +1%	195 695 -4%	202 122 +3%	200 311 -1%	203 795 +2%	173 569 -15%	171 294 -1%	170 775 0%	170 028 0%	172 100 +1%	175 171 +2%	182 250 +4%	187 889 +3%	194 031 +3%	198 465 +2%	198 617 +0%	201 533 +1%	216 922 +8%	214 145 -1%	219 716 +3%	227 200 +3%
Gross Profit
Cost of Revenue	(62 634)	(58 497)	(59 456)	(58 872)	(59 481)	(59 455)	(61 719)	(60 880)	(63 918)	(61 064)	(57 672)	(58 086)	(57 157)	(61 075)	(64 566)	(130 821)	(133 047)	(133 286)	(129 950)	(129 357)	(129 321)	(128 811)	(132 640)	(139 753)	(141 930)	(145 070)	(143 667)	(146 468)	(144 241)	(139 219)	(141 280)	(148 427)	(150 389)	(151 903)	(152 761)	(147 560)	(146 273)	(148 167)	(149 722)	(145 321)	(146 476)	(145 389)	(141 699)	(151 011)	(151 623)	(150 894)	(151 866)	(154 132)	(154 754)	(160 318)	(161 885)	(167 540)	(170 573)	(170 317)	(171 901)	(166 835)	(174 494)	(175 710)	(180 092)	(151 905)	(149 698)	(148 791)	(148 978)	(148 182)	(150 460)	(156 205)	(160 179)	(165 522)	(169 336)	(169 836)	(171 798)	(182 612)	(179 815)	(182 630)	(186 228)
Gross Profit	8 538 N/A	8 036 -6%	8 801 +10%	8 680 -1%	9 740 +12%	10 511 +8%	11 233 +7%	10 965 -2%	10 556 -4%	10 092 -4%	9 953 -1%	10 333 +4%	10 196 -1%	10 178 0%	11 347 +11%	22 926 +102%	23 268 +1%	23 063 -1%	20 897 -9%	21 541 +3%	21 239 -1%	21 835 +3%	23 277 +7%	22 796 -2%	22 228 -2%	22 868 +3%	23 211 +1%	23 689 +2%	23 874 +1%	22 569 -5%	23 265 +3%	25 991 +12%	26 915 +4%	28 321 +5%	27 723 -2%	26 665 -4%	26 455 -1%	26 162 -1%	27 410 +5%	26 844 -2%	26 670 -1%	26 639 0%	26 242 -1%	27 927 +6%	27 993 +0%	27 724 -1%	27 984 +1%	28 332 +1%	28 191 0%	29 448 +4%	30 034 +2%	30 704 +2%	31 435 +2%	31 861 +1%	31 641 -1%	28 860 -9%	27 628 -4%	24 601 -11%	23 703 -4%	21 664 -9%	21 596 0%	21 984 +2%	21 050 -4%	23 918 +14%	24 711 +3%	26 045 +5%	27 710 +6%	28 509 +3%	29 129 +2%	28 781 -1%	29 735 +3%	34 310 +15%	34 330 +0%	37 086 +8%	40 972 +10%
Operating Income
Operating Expenses	(8 320)	(8 246)	(8 260)	(8 339)	(8 430)	(8 481)	(8 407)	(8 380)	(8 662)	(8 912)	(8 939)	(8 623)	(8 462)	(8 448)	(8 650)	(12 163)	(11 920)	(12 045)	(12 030)	(11 878)	(11 924)	(11 904)	(11 913)	(11 894)	(11 996)	(11 861)	(11 845)	(12 480)	(12 438)	(12 348)	(12 203)	(12 149)	(12 304)	(12 464)	(12 396)	(12 326)	(12 548)	(12 620)	(12 863)	(13 033)	(13 057)	(13 033)	(13 059)	(13 053)	(12 974)	(12 997)	(13 202)	(13 481)	(13 650)	(13 872)	(13 968)	(14 209)	(14 322)	(14 263)	(14 331)	(14 672)	(14 694)	(14 677)	(14 541)	(14 210)	(14 492)	(14 475)	(14 327)	(14 260)	(14 528)	(14 845)	(14 953)	(15 061)	(15 183)	(15 318)	(15 744)	(16 376)	(16 480)	(16 769)	(16 882)
Selling, General & Administrative	(8 320)	(7 981)	(8 260)	(8 339)	(8 414)	(8 481)	(8 235)	(8 336)	(8 157)	(8 354)	(8 302)	(7 963)	(7 822)	(7 825)	(7 930)	(11 240)	(11 202)	(11 542)	(11 827)	(10 805)	(11 923)	(11 903)	(11 912)	(10 769)	(11 996)	(11 898)	(11 844)	(11 364)	(12 437)	(12 348)	(12 201)	(11 298)	(12 300)	(12 462)	(12 396)	(11 557)	(12 545)	(12 618)	(12 861)	(12 164)	(13 056)	(13 032)	(13 057)	(12 180)	(12 928)	(12 951)	(13 201)	(12 656)	(13 651)	(13 872)	(13 970)	(13 323)	(14 322)	(14 263)	(14 330)	(13 664)	(14 693)	(14 676)	(14 541)	(13 299)	(14 226)	(14 211)	(14 327)	(13 223)	(14 527)	(14 843)	(14 950)	(13 911)	(15 179)	(15 314)	(15 741)	(15 260)	(16 480)	(16 768)	(16 880)
Depreciation & Amortization	0	0	0	0	0	0	(172)	(325)	(505)	(558)	(637)	(660)	(640)	(623)	(720)	(923)	0	0	0	(1 072)	0	0	0	(1 124)	0	0	0	(1 115)	0	0	0	(850)	0	0	0	(767)	0	0	0	(868)	0	0	0	(872)	0	0	0	(825)	0	0	0	(886)	0	0	0	(1 008)	0	0	0	(910)	0	0	0	(1 035)	0	0	0	(1 149)	0	0	0	(1 115)	0	0	0
Other Operating Expenses	0	(265)	0	0	(16)	0	0	281	0	0	0	0	0	0	0	0	(718)	(503)	(203)	(1)	(1)	0	0	(1)	0	37	0	(1)	0	0	(2)	(1)	(4)	(2)	0	(2)	(3)	(2)	0	(1)	0	(1)	(2)	(1)	(46)	(46)	(1)	0	1	0	2	0	0	0	0	0	0	0	0	(1)	(266)	(264)	0	(2)	0	(3)	(3)	(1)	(2)	(2)	(3)	(1)	0	(1)	(2)
Operating Income	218 N/A	(210) N/A	541 N/A	341 -37%	1 310 +284%	2 030 +55%	2 826 +39%	2 585 -9%	1 894 -27%	1 180 -38%	1 014 -14%	1 710 +69%	1 734 +1%	1 730 0%	2 697 +56%	10 763 +299%	11 348 +5%	11 018 -3%	8 867 -20%	9 663 +9%	9 315 -4%	9 931 +7%	11 364 +14%	10 902 -4%	10 232 -6%	11 007 +8%	11 366 +3%	11 209 -1%	11 436 +2%	10 221 -11%	11 062 +8%	13 842 +25%	14 611 +6%	15 857 +9%	15 327 -3%	14 339 -6%	13 907 -3%	13 542 -3%	14 547 +7%	13 811 -5%	13 613 -1%	13 606 0%	13 183 -3%	14 874 +13%	15 019 +1%	14 727 -2%	14 782 +0%	14 851 +0%	14 541 -2%	15 576 +7%	16 066 +3%	16 495 +3%	17 113 +4%	17 598 +3%	17 310 -2%	14 188 -18%	12 934 -9%	9 924 -23%	9 162 -8%	7 454 -19%	7 104 -5%	7 509 +6%	6 723 -10%	9 658 +44%	10 183 +5%	11 200 +10%	12 757 +14%	13 448 +5%	13 946 +4%	13 463 -3%	13 991 +4%	17 934 +28%	17 850 0%	20 317 +14%	24 090 +19%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	160	206	763	728	713	337	358	366	324	682	677	651	584	670	662	666	731	512	354	320	365	699	724	700	773	843	900	956	974	725	694	661	617	659	509	494	525	1 533	1 413	1 444	1 450	726	745	784	992	1 081	1 198	1 170	931	803	726	672	685	751	761	843	983	1 108	1 132	1 107	1 060	1 897	2 001	1 992	2 504	2 351	3 319	3 346	2 980
Non-Reccuring Items	252	442	145	800	986	908	215	27	315	394	416	83	(148)	(171)	125	(187)	(68)	(45)	(319)	(11)	15	(46)	(4)	0	0	0	(3)	(143)	(145)	(146)	(146)	(6)	0	(15)	(13)	(14)	(28)	(16)	(15)	(14)	0	0	0	(45)	0	0	(45)	4	0	0	0	0	0	0	0	(1)	0	0	27	(264)	0	0	(291)	1	0	0	1	(2)	0	0	0	(3)	(2)	(3)	(2)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	(3)	(24)	(36)	(11)	(145)	(149)	(179)	212	208	169	161	(111)	(89)	(121)	(125)	(97)	(117)	(103)	(92)	(83)	60	114	120	397	186	141	143	(145)	(62)	(90)	(92)	(115)	(146)	(81)	48	70	103	6	(202)	(192)	(193)	(115)	(63)	(109)	(124)	(165)	(116)	(85)	(78)	(192)	(232)	(233)	(206)	(122)	(189)	(176)	(259)	(57)	(333)	(362)	(300)	(291)	(99)	(264)	(474)	(446)	(428)	(303)	(126)
Total Other Income	339	248	501	488	494	418	232	197	132	130	122	125	141	151	170	310	288	315	362	348	358	342	298	256	473	470	466	243	250	250	251	270	348	383	405	345	295	255	221	253	431	435	439	266	403	402	410	250	258	283	269	270	257	251	256	399	410	404	409	498	505	537	671	255	444	438	367	389	399	378	353	380	323	322	289
Pre-Tax Income	809 N/A	480 -41%	1 187 +147%	1 629 +37%	2 790 +71%	3 356 +20%	3 430 +2%	2 991 -13%	3 068 +3%	2 421 -21%	2 120 -12%	2 106 -1%	1 906 -9%	2 288 +20%	3 524 +54%	11 737 +233%	12 406 +6%	11 828 -5%	9 405 -20%	10 549 +12%	10 225 -3%	10 796 +6%	12 272 +14%	11 567 -6%	10 967 -5%	11 714 +7%	12 254 +5%	12 122 -1%	12 385 +2%	11 422 -8%	12 126 +6%	15 090 +24%	16 002 +6%	17 036 +6%	16 631 -2%	15 305 -8%	14 776 -3%	14 327 -3%	15 224 +6%	14 628 -4%	14 601 0%	14 605 +0%	14 250 -2%	16 634 +17%	16 633 0%	16 381 -2%	16 404 +0%	15 716 -4%	15 481 -1%	16 534 +7%	17 203 +4%	17 681 +3%	18 452 +4%	18 934 +3%	18 419 -3%	15 197 -17%	13 838 -9%	10 767 -22%	10 077 -6%	8 317 -17%	8 181 -2%	8 713 +7%	7 827 -10%	10 965 +40%	11 426 +4%	12 383 +8%	13 885 +12%	15 441 +11%	16 247 +5%	15 569 -4%	16 374 +5%	20 216 +23%	21 062 +4%	23 679 +12%	27 231 +15%
Net Income
Tax Provision	(413)	(329)	(614)	(813)	(1 253)	(1 474)	(1 481)	(1 328)	(1 400)	(1 141)	(1 020)	(971)	(875)	(1 021)	(1 523)	(4 899)	(5 162)	(4 960)	(4 601)	(5 225)	(5 124)	(5 260)	(5 278)	(4 520)	(4 282)	(4 614)	(4 703)	(4 901)	(5 005)	(4 600)	(4 769)	(5 819)	(6 141)	(6 431)	(6 299)	(5 237)	(5 096)	(4 934)	(5 181)	(4 824)	(4 824)	(4 832)	(4 727)	(5 048)	(5 042)	(4 962)	(4 972)	(5 076)	(4 990)	(5 318)	(5 519)	(5 553)	(5 762)	(5 899)	(5 681)	(5 103)	(4 969)	(4 018)	(3 505)	(2 984)	(2 627)	(2 775)	(2 867)	(3 519)	(3 659)	(3 989)	(4 433)	(5 018)	(5 286)	(5 105)	(5 353)	(6 294)	(6 524)	(7 298)	(8 287)
Income from Continuing Operations	396	151	573	816	1 537	1 882	1 949	1 663	1 668	1 280	1 100	1 135	1 031	1 267	2 001	6 838	7 244	6 868	4 804	5 324	5 101	5 536	6 994	7 047	6 685	7 100	7 551	7 221	7 380	6 822	7 357	9 271	9 861	10 605	10 332	10 068	9 680	9 393	10 043	9 804	9 777	9 773	9 523	11 586	11 591	11 419	11 432	10 640	10 491	11 216	11 684	12 128	12 690	13 035	12 738	10 094	8 869	6 749	6 572	5 333	5 554	5 938	4 960	7 446	7 767	8 394	9 452	10 423	10 961	10 464	11 021	13 922	14 538	16 381	18 944
Income to Minority Interest	(221)	(278)	(462)	(616)	(705)	(630)	(495)	(461)	(510)	(444)	(353)	(295)	(279)	(369)	(418)	(608)	(643)	(687)	(614)	(621)	(603)	(578)	(639)	(706)	(713)	(710)	(714)	(523)	(535)	(509)	(554)	(675)	(663)	(676)	(642)	(614)	(587)	(575)	(595)	(677)	(698)	(714)	(730)	(772)	(786)	(798)	(854)	(816)	(781)	(778)	(762)	(852)	(849)	(866)	(736)	(547)	(409)	(195)	(112)	(110)	(131)	(127)	(142)	(274)	(189)	(250)	(407)	(380)	(482)	(618)	(606)	(729)	(709)	(642)	(713)
Net Income (Common)	174 N/A	(123) N/A	108 N/A	197 +82%	827 +320%	1 251 +51%	1 453 +16%	1 202 -17%	1 159 -4%	837 -28%	746 -11%	839 +12%	752 -10%	898 +19%	1 582 +76%	6 229 +294%	6 601 +6%	6 179 -6%	4 190 -32%	4 702 +12%	4 496 -4%	4 958 +10%	6 353 +28%	6 340 0%	5 971 -6%	6 389 +7%	6 836 +7%	6 697 -2%	6 844 +2%	6 313 -8%	6 803 +8%	8 595 +26%	9 197 +7%	9 928 +8%	9 688 -2%	9 453 -2%	9 093 -4%	8 817 -3%	9 447 +7%	9 126 -3%	9 077 -1%	9 056 0%	8 791 -3%	10 813 +23%	10 805 0%	10 621 -2%	10 578 0%	9 823 -7%	9 708 -1%	10 437 +8%	10 921 +5%	11 274 +3%	11 838 +5%	12 167 +3%	12 000 -1%	9 546 -20%	8 461 -11%	6 554 -23%	6 460 -1%	5 222 -19%	5 422 +4%	5 811 +7%	4 817 -17%	7 171 +49%	7 577 +6%	8 142 +7%	9 043 +11%	10 042 +11%	10 478 +4%	9 843 -6%	10 414 +6%	13 192 +27%	13 826 +5%	15 739 +14%	18 230 +16%
EPS (Diluted)	2.81 N/A	-1.98 N/A	1.76 N/A	3.17 +80%	13.33 +321%	20.17 +51%	23.43 +16%	19.38 -17%	18.69 -4%	13.5 -28%	12.03 -11%	13.53 +12%	12.12 -10%	14.48 +19%	25.51 +76%	100.46 +294%	106.46 +6%	99.66 -6%	67.58 -32%	75.83 +12%	73.7 -3%	81.27 +10%	104.14 +28%	103.93 0%	97.88 -6%	104.73 +7%	112.06 +7%	109.78 -2%	112.19 +2%	103.49 -8%	111.52 +8%	139.82 +25%	150.77 +8%	162.75 +8%	158.81 -2%	153.77 -3%	149.06 -3%	144.54 -3%	154.86 +7%	148.46 -4%	148.8 +0%	148.45 0%	144.11 -3%	175.9 +22%	177.13 +1%	174.11 -2%	172.08 -1%	159.8 -7%	157.93 -1%	169.78 +8%	177.66 +5%	183.4 +3%	192.58 +5%	197.93 +3%	195.21 -1%	155.29 -20%	137.64 -11%	106.62 -23%	105.09 -1%	84.95 -19%	88.2 +4%	94.53 +7%	78.36 -17%	116.66 +49%	123.27 +6%	132.46 +7%	147.12 +11%	164.39 +12%	177.67 +8%	166.91 -6%	176.59 +6%	223.82 +27%	236.49 +6%	269.57 +14%	312.27 +16%

Income Statement Balance Sheet Cash Flow Statement

Nippon Densetsu Kogyo Co Ltd
TSE:1950

Income Statement

Earnings Waterfall
Nippon Densetsu Kogyo Co Ltd

Income Statement
Nippon Densetsu Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Nippon Densetsu Kogyo Co Ltd TSE:1950

Income Statement

Earnings Waterfall Nippon Densetsu Kogyo Co Ltd

Income Statement Nippon Densetsu Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Nippon Densetsu Kogyo Co Ltd
TSE:1950

Earnings Waterfall
Nippon Densetsu Kogyo Co Ltd

Income Statement
Nippon Densetsu Kogyo Co Ltd