Members Co Ltd banner

Members Co Ltd
TSE:2130

Watchlist Manager
Members Co Ltd Logo
Members Co Ltd
TSE:2130
Watchlist
Price: 1 107 JPY 1.19% Market Closed
Market Cap: ¥14.9B

Income Statement

Earnings Waterfall
Members Co Ltd

Income Statement
Members Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Aug-2007 Nov-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
1
0
1
0
0
0
0
0
0
1
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0
3
0
0
0
4
0
0
0
4
0
0
0
5
0
0
0
7
0
0
0
6
0
0
0
11
0
0
0
13
0
0
0
15
0
0
0
Revenue
3 968
N/A
4 089
+3%
3 929
-4%
3 856
-2%
3 402
-12%
3 167
-7%
2 933
-7%
2 804
-4%
2 990
+7%
3 125
+5%
3 228
+3%
4 566
+41%
4 543
-1%
4 564
+0%
4 617
+1%
4 556
-1%
4 576
+0%
4 714
+3%
4 734
+0%
4 818
+2%
4 973
+3%
5 143
+3%
5 376
+5%
5 793
+8%
6 240
+8%
6 306
+1%
6 289
0%
6 325
+1%
5 860
-7%
6 019
+3%
6 288
+4%
6 470
+3%
6 584
+2%
6 684
+2%
6 525
-2%
6 480
-1%
6 666
+3%
6 839
+3%
7 173
+5%
7 403
+3%
7 679
+4%
7 901
+3%
8 321
+5%
8 857
+6%
9 289
+5%
9 826
+6%
10 181
+4%
10 608
+4%
10 898
+3%
11 120
+2%
11 581
+4%
12 087
+4%
12 706
+5%
13 471
+6%
14 243
+6%
14 939
+5%
15 662
+5%
16 357
+4%
16 957
+4%
17 662
+4%
18 329
+4%
19 065
+4%
19 636
+3%
20 467
+4%
21 004
+3%
21 235
+1%
21 905
+3%
22 330
+2%
22 762
+2%
23 394
+3%
23 956
+2%
Gross Profit
Cost of Revenue
(3 339)
(3 529)
(3 372)
(3 255)
(2 886)
(2 682)
(2 494)
(2 335)
(2 475)
(2 596)
(2 694)
(3 817)
(3 757)
(3 726)
(3 694)
(3 530)
(3 533)
(3 603)
(3 609)
(3 659)
(3 799)
(3 960)
(4 200)
(4 609)
(5 013)
(5 126)
(5 121)
(5 108)
(4 691)
(4 731)
(4 904)
(5 055)
(5 093)
(5 068)
(4 851)
(4 599)
(4 761)
(4 837)
(5 047)
(5 161)
(5 278)
(5 401)
(5 574)
(5 857)
(6 140)
(6 451)
(6 803)
(7 110)
(7 328)
(7 627)
(7 895)
(8 232)
(8 679)
(9 306)
(9 758)
(10 182)
(10 625)
(11 225)
(11 900)
(12 461)
(13 589)
(14 421)
(15 193)
(16 175)
(16 727)
(16 927)
(17 328)
(17 658)
(17 745)
(17 849)
(17 963)
Gross Profit
629
N/A
561
-11%
558
-1%
601
+8%
516
-14%
485
-6%
438
-10%
469
+7%
514
+10%
529
+3%
534
+1%
749
+40%
786
+5%
838
+7%
922
+10%
1 026
+11%
1 043
+2%
1 111
+7%
1 125
+1%
1 159
+3%
1 174
+1%
1 183
+1%
1 176
-1%
1 185
+1%
1 227
+4%
1 181
-4%
1 169
-1%
1 218
+4%
1 169
-4%
1 289
+10%
1 384
+7%
1 414
+2%
1 491
+5%
1 616
+8%
1 674
+4%
1 881
+12%
1 905
+1%
2 002
+5%
2 125
+6%
2 242
+6%
2 401
+7%
2 500
+4%
2 748
+10%
3 000
+9%
3 150
+5%
3 375
+7%
3 379
+0%
3 498
+4%
3 570
+2%
3 492
-2%
3 686
+6%
3 856
+5%
4 027
+4%
4 165
+3%
4 485
+8%
4 756
+6%
5 037
+6%
5 132
+2%
5 057
-1%
5 201
+3%
4 740
-9%
4 644
-2%
4 444
-4%
4 292
-3%
4 276
0%
4 308
+1%
4 577
+6%
4 672
+2%
5 017
+7%
5 545
+11%
5 992
+8%
Operating Income
Operating Expenses
(754)
(784)
(788)
(695)
(618)
(520)
(463)
(411)
(414)
(429)
(462)
(637)
(664)
(677)
(729)
(786)
(842)
(904)
(933)
(963)
(958)
(955)
(942)
(922)
(949)
(938)
(920)
(919)
(896)
(914)
(940)
(966)
(1 054)
(1 083)
(1 138)
(1 222)
(1 314)
(1 395)
(1 473)
(1 575)
(1 692)
(1 810)
(1 906)
(2 032)
(2 172)
(2 271)
(2 305)
(2 219)
(2 359)
(2 419)
(2 476)
(2 541)
(2 698)
(2 684)
(2 795)
(2 886)
(3 237)
(3 334)
(3 566)
(3 757)
(3 794)
(4 042)
(4 179)
(4 245)
(4 165)
(4 195)
(4 105)
(4 180)
(4 101)
(4 309)
(4 607)
Selling, General & Administrative
(754)
(784)
(788)
(695)
(618)
(520)
(463)
(411)
(414)
(429)
(462)
(620)
(660)
(677)
(729)
(783)
(842)
(904)
(933)
(963)
(958)
(955)
(942)
(921)
(949)
(938)
(920)
(915)
(896)
(914)
(940)
(966)
(1 040)
(1 081)
(1 146)
(1 240)
(1 344)
(1 416)
(1 492)
(1 547)
(1 714)
(1 832)
(1 924)
(1 949)
(2 147)
(2 243)
(2 281)
(2 183)
(2 391)
(2 437)
(2 491)
(2 487)
(2 647)
(2 685)
(2 793)
(2 845)
(3 252)
(3 343)
(3 574)
(3 688)
(3 794)
(4 036)
(4 170)
(4 200)
(4 177)
(4 211)
(4 114)
(4 098)
(4 093)
(4 297)
(4 602)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
(13)
0
0
0
(3)
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
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
(5)
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
(44)
0
0
0
(61)
0
0
0
(79)
0
0
0
(71)
0
0
0
(57)
0
0
0
(71)
0
0
0
(64)
0
0
0
(70)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
(0)
(13)
(1)
8
18
30
21
19
16
22
23
18
(22)
(25)
(27)
(24)
43
33
18
15
16
(51)
1
(1)
15
15
10
8
2
1
(6)
(9)
19
12
16
9
(11)
(8)
(12)
(5)
Operating Income
(125)
N/A
(223)
-79%
(231)
-3%
(94)
+59%
(102)
-8%
(36)
+65%
(25)
+29%
59
N/A
101
+72%
100
-1%
72
-28%
112
+55%
122
+9%
161
+32%
193
+20%
240
+24%
201
-16%
207
+3%
192
-7%
196
+2%
216
+10%
228
+6%
234
+3%
263
+12%
277
+5%
243
-13%
249
+3%
298
+20%
273
-9%
375
+37%
444
+18%
449
+1%
438
-2%
533
+22%
536
+1%
659
+23%
591
-10%
607
+3%
653
+7%
667
+2%
709
+6%
691
-3%
842
+22%
968
+15%
978
+1%
1 104
+13%
1 073
-3%
1 279
+19%
1 211
-5%
1 074
-11%
1 209
+13%
1 314
+9%
1 329
+1%
1 481
+11%
1 690
+14%
1 870
+11%
1 800
-4%
1 798
0%
1 491
-17%
1 444
-3%
946
-34%
602
-36%
265
-56%
47
-82%
112
+138%
113
+1%
472
+317%
492
+4%
916
+86%
1 236
+35%
1 385
+12%
Pre-Tax Income
Interest Income Expense
(1)
0
(0)
46
46
46
(1)
(1)
(1)
(1)
4
3
3
4
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(2)
(2)
(3)
(3)
(2)
(1)
(2)
(0)
(3)
(5)
(3)
(5)
(8)
(10)
(12)
(7)
(13)
(11)
(9)
(6)
(4)
(29)
(26)
(12)
(2)
(3)
43
(15)
87
122
59
(37)
(0)
18
47
Non-Reccuring Items
9
(432)
(432)
(460)
(17)
(19)
(61)
(60)
(59)
0
0
(7)
0
(5)
(4)
(19)
(19)
(25)
(37)
(19)
(19)
(12)
(1)
(5)
(5)
(5)
(5)
0
(7)
(7)
(7)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(33)
0
(28)
(28)
(59)
0
0
0
6
0
0
0
(33)
0
0
0
(5)
0
0
0
1
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
29
0
29
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
Total Other Income
(28)
(2)
(2)
1
2
2
(0)
(0)
0
0
29
1
30
5
25
27
24
20
0
0
0
0
0
0
14
15
16
18
19
18
18
21
5
5
4
0
0
(0)
(0)
0
0
0
(0)
(0)
(0)
0
0
(0)
0
0
(0)
0
0
0
0
27
0
0
0
0
0
0
0
110
0
0
0
17
0
0
0
Pre-Tax Income
(145)
N/A
(657)
-354%
(664)
-1%
(507)
+24%
(72)
+86%
(7)
+90%
(87)
-1 110%
(3)
+96%
41
N/A
128
+213%
105
-18%
138
+31%
155
+12%
165
+7%
213
+29%
246
+16%
205
-17%
201
-2%
154
-23%
176
+14%
196
+11%
216
+10%
233
+8%
257
+10%
285
+11%
251
-12%
259
+3%
316
+22%
284
-10%
385
+36%
454
+18%
466
+3%
442
-5%
536
+21%
538
+0%
656
+22%
589
-10%
605
+3%
650
+7%
664
+2%
707
+6%
689
-2%
840
+22%
968
+15%
975
+1%
1 100
+13%
1 070
-3%
1 241
+16%
1 203
-3%
1 035
-14%
1 169
+13%
1 248
+7%
1 316
+5%
1 470
+12%
1 681
+14%
1 897
+13%
1 796
-5%
1 770
-1%
1 465
-17%
1 399
-4%
945
-32%
599
-37%
308
-49%
137
-56%
198
+45%
235
+18%
531
+126%
473
-11%
916
+94%
1 254
+37%
1 432
+14%
Net Income
Tax Provision
(2)
(2)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(1)
(1)
(2)
(10)
(4)
(3)
60
63
32
20
(79)
(91)
(100)
(109)
(111)
(119)
(110)
(113)
(133)
(123)
(149)
(173)
(177)
(167)
(193)
(180)
(204)
(169)
(180)
(193)
(197)
(219)
(192)
(242)
(312)
(326)
(384)
(371)
(367)
(312)
(264)
(306)
(352)
(390)
(433)
(506)
(492)
(476)
(468)
(369)
(390)
(256)
(145)
(59)
(10)
(20)
(31)
(117)
(123)
(269)
(387)
(453)
Income from Continuing Operations
(147)
(659)
(667)
(509)
(74)
(9)
(89)
(5)
39
127
104
136
145
161
210
306
269
232
174
97
105
115
125
146
166
141
145
183
161
237
281
288
274
344
358
452
420
425
458
467
488
497
597
656
649
716
699
874
890
772
863
896
926
1 037
1 175
1 405
1 319
1 302
1 097
1 009
689
455
249
127
178
203
414
350
647
867
978
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
2
3
3
2
3
2
2
2
6
5
4
(3)
(14)
(21)
(23)
(26)
(30)
(28)
(34)
(36)
(27)
(23)
(14)
(12)
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)
(147)
N/A
(659)
-350%
(667)
-1%
(509)
+24%
(74)
+85%
(9)
+87%
(89)
-847%
(5)
+94%
39
N/A
127
+225%
104
-18%
136
+31%
145
+7%
161
+11%
210
+31%
306
+46%
269
-12%
232
-14%
174
-25%
97
-44%
105
+8%
115
+10%
125
+8%
146
+17%
168
+15%
144
-14%
148
+3%
185
+25%
164
-11%
238
+45%
283
+19%
291
+3%
280
-4%
349
+25%
361
+4%
449
+24%
406
-10%
404
0%
434
+7%
441
+2%
458
+4%
469
+2%
564
+20%
620
+10%
622
+0%
693
+11%
685
-1%
862
+26%
879
+2%
762
-13%
854
+12%
896
+5%
926
+3%
1 037
+12%
1 175
+13%
1 405
+20%
1 319
-6%
1 302
-1%
1 097
-16%
1 009
-8%
689
-32%
455
-34%
249
-45%
127
-49%
178
+41%
203
+14%
414
+103%
350
-15%
647
+85%
867
+34%
978
+13%
EPS (Diluted)
-12.52
N/A
-57.8
-362%
-59.01
-2%
-44.67
+24%
-6.58
+85%
-0.84
+87%
-7.8
-829%
-0.44
+94%
3.45
N/A
11.23
+226%
9.08
-19%
11.91
+31%
12.6
+6%
13.98
+11%
18.43
+32%
26.63
+44%
23.57
-11%
18.43
-22%
14.46
-22%
8.12
-44%
8.84
+9%
9.61
+9%
10.3
+7%
12.16
+18%
13.96
+15%
12
-14%
12.35
+3%
15.4
+25%
13.7
-11%
19.84
+45%
23.57
+19%
24.18
+3%
23.5
-3%
28.82
+23%
28.89
+0%
36.42
+26%
33.25
-9%
31.82
-4%
34.21
+8%
34.81
+2%
36.62
+5%
35.78
-2%
43.08
+20%
47.47
+10%
48.57
+2%
51.13
+5%
51.82
+1%
65.37
+26%
68.38
+5%
57.91
-15%
64.62
+12%
67.86
+5%
69.37
+2%
77.82
+12%
88.39
+14%
105.42
+19%
99.81
-5%
97.43
-2%
82.18
-16%
75.79
-8%
52.51
-31%
34.58
-34%
19.05
-45%
9.71
-49%
13.96
+44%
15.92
+14%
32.38
+103%
27.38
-15%
50.63
+85%
67.84
+34%
76.54
+13%
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