SCiNEX Corp
TSE:2376

Watchlist Manager
SCiNEX Corp Logo
SCiNEX Corp
TSE:2376
Watchlist
Price: 853 JPY 0.59%
Market Cap: ¥4.8B

Income Statement

Earnings Waterfall
SCiNEX Corp

Income Statement
SCiNEX Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2005 Sep-2005 Dec-2005 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
1
0
0
1
0
0
2
0
0
2
0
0
1
0
0
1
3
4
5
5
5
6
6
6
6
6
5
5
6
6
6
6
5
5
5
5
5
5
5
5
5
6
7
7
7
6
6
6
6
6
7
7
7
7
6
6
9
12
14
17
17
17
17
16
16
16
16
16
15
15
15
15
15
14
14
0
0
0
Revenue
6 234
N/A
5 886
-6%
5 744
-2%
5 171
-10%
5 012
-3%
4 807
-4%
4 716
-2%
4 741
+1%
4 574
-4%
4 731
+3%
4 787
+1%
5 135
+7%
5 404
+5%
5 818
+8%
5 812
0%
6 045
+4%
6 134
+1%
6 272
+2%
8 400
+34%
8 776
+4%
8 990
+2%
9 484
+5%
9 567
+1%
9 681
+1%
9 876
+2%
9 775
-1%
9 809
+0%
9 507
-3%
9 906
+4%
9 654
-3%
10 017
+4%
10 340
+3%
10 519
+2%
10 877
+3%
10 803
-1%
10 840
+0%
10 689
-1%
11 128
+4%
11 909
+7%
12 330
+4%
13 018
+6%
13 343
+3%
13 292
0%
13 292
0%
12 895
-3%
12 775
-1%
12 957
+1%
13 161
+2%
13 535
+3%
13 756
+2%
13 929
+1%
14 021
+1%
13 821
-1%
13 868
+0%
13 879
+0%
13 558
-2%
12 793
-6%
12 865
+1%
12 984
+1%
13 124
+1%
13 953
+6%
14 040
+1%
14 172
+1%
14 524
+2%
14 318
-1%
14 174
-1%
14 294
+1%
14 632
+2%
14 780
+1%
15 171
+3%
15 391
+1%
15 516
+1%
16 017
+3%
16 040
+0%
16 491
+3%
16 832
+2%
16 804
0%
17 107
+2%
Gross Profit
Cost of Revenue
(1 815)
(1 712)
(1 649)
(1 491)
(1 434)
(1 372)
(1 407)
(1 483)
(1 474)
(1 565)
(1 584)
(1 777)
(1 824)
(2 076)
(1 994)
(2 027)
(1 967)
(1 984)
(2 811)
(3 014)
(3 452)
(3 769)
(3 833)
(3 917)
(3 890)
(3 797)
(3 794)
(3 698)
(3 907)
(3 852)
(4 033)
(4 228)
(4 425)
(4 653)
(4 667)
(4 698)
(4 544)
(4 970)
(5 554)
(5 976)
(6 445)
(6 520)
(6 454)
(6 351)
(6 166)
(6 184)
(6 233)
(6 456)
(6 671)
(6 977)
(7 248)
(7 400)
(7 467)
(7 628)
(7 611)
(7 364)
(6 889)
(7 005)
(7 203)
(7 366)
(7 875)
(7 920)
(8 037)
(8 344)
(8 339)
(8 221)
(8 259)
(8 486)
(8 607)
(8 922)
(9 204)
(9 372)
(9 733)
(9 968)
(10 226)
(10 655)
(10 848)
(11 081)
Gross Profit
4 419
N/A
4 175
-6%
4 096
-2%
3 680
-10%
3 578
-3%
3 435
-4%
3 309
-4%
3 259
-2%
3 099
-5%
3 166
+2%
3 203
+1%
3 358
+5%
3 580
+7%
3 741
+5%
3 818
+2%
4 017
+5%
4 167
+4%
4 288
+3%
5 589
+30%
5 762
+3%
5 538
-4%
5 715
+3%
5 734
+0%
5 764
+1%
5 987
+4%
5 979
0%
6 015
+1%
5 810
-3%
5 999
+3%
5 802
-3%
5 984
+3%
6 112
+2%
6 094
0%
6 224
+2%
6 137
-1%
6 142
+0%
6 145
+0%
6 158
+0%
6 355
+3%
6 354
0%
6 573
+3%
6 824
+4%
6 839
+0%
6 941
+1%
6 729
-3%
6 591
-2%
6 723
+2%
6 705
0%
6 864
+2%
6 779
-1%
6 681
-1%
6 621
-1%
6 354
-4%
6 240
-2%
6 268
+0%
6 194
-1%
5 904
-5%
5 861
-1%
5 781
-1%
5 758
0%
6 078
+6%
6 120
+1%
6 135
+0%
6 180
+1%
5 979
-3%
5 953
0%
6 035
+1%
6 146
+2%
6 173
+0%
6 249
+1%
6 187
-1%
6 144
-1%
6 284
+2%
6 072
-3%
6 266
+3%
6 177
-1%
5 956
-4%
6 025
+1%
Operating Income
Operating Expenses
(4 141)
(3 943)
(3 751)
(3 471)
(3 274)
(3 150)
(3 105)
(3 031)
(2 989)
(3 086)
(3 249)
(3 409)
(3 535)
(3 557)
(3 586)
(3 628)
(3 721)
(3 750)
(5 050)
(5 037)
(5 018)
(5 139)
(5 165)
(5 242)
(5 359)
(5 400)
(5 474)
(5 457)
(5 461)
(5 335)
(5 327)
(5 341)
(5 409)
(5 513)
(5 455)
(5 572)
(5 581)
(5 656)
(5 698)
(5 674)
(5 725)
(5 867)
(6 032)
(6 164)
(6 247)
(6 214)
(6 210)
(6 242)
(6 255)
(6 257)
(6 297)
(6 145)
(5 985)
(5 845)
(5 685)
(5 674)
(5 633)
(5 544)
(5 503)
(5 547)
(5 595)
(5 639)
(5 680)
(5 590)
(5 612)
(5 596)
(5 551)
(5 622)
(5 610)
(5 672)
(5 682)
(5 681)
(5 694)
(5 710)
(5 788)
(5 774)
(5 717)
(5 725)
Selling, General & Administrative
(4 142)
(3 943)
(3 752)
(3 471)
(3 275)
(3 150)
(3 105)
(3 031)
(2 989)
(3 086)
(3 249)
(3 409)
(3 535)
(3 557)
(3 585)
(3 627)
(3 721)
(3 750)
(5 050)
(5 037)
(5 018)
(5 139)
(5 166)
(5 242)
(5 359)
(5 400)
(5 474)
(5 457)
(5 461)
(5 335)
(5 327)
(5 341)
(5 409)
(5 513)
(5 455)
(5 572)
(5 582)
(5 656)
(5 698)
(5 674)
(5 725)
(5 867)
(6 032)
(6 164)
(6 247)
(6 214)
(6 210)
(6 242)
(6 255)
(6 257)
(6 297)
(6 145)
(5 985)
(5 845)
(5 685)
(5 674)
(5 633)
(5 544)
(5 503)
(5 547)
(5 595)
(5 639)
(5 680)
(5 590)
(5 612)
(5 596)
(5 551)
(5 622)
(5 610)
(5 672)
(5 682)
(5 681)
(5 694)
(5 710)
(5 788)
(5 774)
(5 717)
(5 725)
Other Operating Expenses
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)
0
(0)
0
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
0
(0)
(0)
0
0
Operating Income
277
N/A
232
-16%
345
+48%
209
-39%
304
+45%
285
-6%
203
-29%
228
+12%
110
-51%
80
-28%
(46)
N/A
(51)
-12%
45
N/A
184
+310%
233
+26%
390
+67%
446
+14%
538
+20%
540
+0%
725
+34%
521
-28%
577
+11%
568
-1%
521
-8%
627
+20%
578
-8%
541
-6%
352
-35%
538
+53%
468
-13%
657
+40%
771
+17%
685
-11%
710
+4%
681
-4%
570
-16%
564
-1%
502
-11%
657
+31%
680
+4%
847
+25%
957
+13%
807
-16%
777
-4%
482
-38%
377
-22%
514
+36%
463
-10%
609
+31%
521
-14%
384
-26%
476
+24%
369
-22%
396
+7%
583
+47%
520
-11%
270
-48%
316
+17%
279
-12%
211
-24%
484
+129%
481
-1%
454
-6%
590
+30%
368
-38%
357
-3%
484
+36%
523
+8%
562
+7%
577
+3%
505
-13%
463
-8%
589
+27%
362
-39%
478
+32%
403
-16%
239
-41%
300
+26%
Pre-Tax Income
Interest Income Expense
0
1
0
1
(6)
(9)
(10)
(16)
14
17
29
2
2
(0)
1
(7)
(10)
(15)
(3)
(20)
(20)
(16)
(30)
1
16
39
47
67
56
55
27
9
36
46
54
64
39
9
(9)
(48)
(51)
(5)
7
34
39
(9)
(15)
16
22
12
14
(7)
(11)
6
4
9
(5)
(5)
15
29
41
54
39
81
103
46
24
19
10
31
39
46
(13)
46
(3)
(41)
14
(17)
Non-Reccuring Items
(26)
(14)
(15)
(4)
(8)
(25)
(25)
(26)
(22)
(15)
(10)
(63)
(64)
(66)
(32)
(34)
(60)
(15)
(93)
(78)
(72)
(89)
16
(7)
11
16
19
(7)
29
29
23
23
(7)
(8)
(13)
4
3
3
(20)
(18)
(2)
(1)
23
23
10
11
(24)
12
13
(179)
(184)
(206)
(199)
(9)
(44)
(22)
(39)
(42)
15
(12)
(4)
(20)
(38)
(34)
(25)
9
(37)
(2)
3
(30)
35
15
(20)
16
(0)
(1)
19
(3)
Gain/Loss on Disposition of Assets
0
0
0
6
3
3
(4)
(1)
(1)
0
0
0
0
0
0
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
4
4
1
0
0
0
0
0
0
8
(1)
5
5
8
7
4
4
11
307
305
317
305
21
48
45
0
40
0
0
5
0
1
2
2
2
17
18
17
17
2
2
1
6
6
6
6
Total Other Income
19
22
24
26
26
29
32
33
34
36
49
62
64
80
70
68
46
50
47
50
59
56
50
49
41
37
29
37
36
28
48
63
82
90
70
45
5
1
32
2
15
23
17
40
45
28
25
(25)
(28)
(28)
22
18
18
17
15
16
17
80
33
56
56
23
31
22
14
59
62
56
56
22
22
(4)
(4)
(5)
17
21
23
18
Pre-Tax Income
271
N/A
242
-11%
354
+46%
239
-32%
319
+34%
284
-11%
196
-31%
219
+12%
136
-38%
119
-13%
22
-82%
(51)
N/A
47
N/A
199
+325%
271
+36%
426
+57%
423
-1%
558
+32%
491
-12%
676
+38%
488
-28%
528
+8%
604
+15%
564
-7%
695
+23%
670
-4%
636
-5%
449
-29%
659
+47%
580
-12%
755
+30%
870
+15%
799
-8%
842
+5%
793
-6%
683
-14%
610
-11%
514
-16%
660
+28%
617
-7%
810
+31%
981
+21%
853
-13%
879
+3%
579
-34%
415
-28%
507
+22%
469
-8%
620
+32%
338
-45%
543
+61%
586
+8%
493
-16%
715
+45%
579
-19%
570
-2%
288
-49%
349
+21%
382
+9%
284
-26%
576
+103%
543
-6%
487
-10%
660
+35%
461
-30%
474
+3%
535
+13%
614
+15%
650
+6%
617
-5%
619
+0%
522
-16%
553
+6%
421
-24%
499
+18%
388
-22%
300
-23%
304
+1%
Net Income
Tax Provision
(151)
(138)
(193)
(128)
(180)
(175)
(140)
(154)
(118)
(100)
(38)
(27)
(67)
(123)
(115)
(177)
(189)
(252)
(242)
(318)
(225)
(287)
(305)
(281)
(319)
(247)
(235)
(170)
(258)
(234)
(318)
(349)
(316)
(321)
(330)
(301)
(294)
(255)
(261)
(246)
(297)
(353)
(293)
(296)
(199)
(149)
(186)
(181)
(232)
(261)
(248)
(259)
(226)
(178)
(211)
(196)
(113)
(137)
(156)
(140)
(239)
(228)
(209)
(263)
(197)
(201)
(222)
(252)
(260)
(255)
(241)
(206)
(201)
(147)
(224)
(184)
(160)
(167)
Income from Continuing Operations
119
103
161
111
139
109
55
65
18
19
(16)
(78)
(20)
76
157
249
234
306
249
359
263
241
299
283
376
423
402
279
400
345
437
521
483
521
463
382
316
259
398
370
512
628
560
583
380
266
322
288
388
77
295
327
267
538
368
374
175
212
226
144
337
315
279
396
264
273
313
363
390
362
378
316
352
275
275
204
140
137
Income to Minority Interest
3
6
8
6
5
5
6
6
4
2
1
(1)
(3)
(3)
(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
0
0
0
0
0
0
0
0
Net Income (Common)
123
N/A
109
-11%
169
+54%
117
-31%
144
+23%
114
-21%
61
-46%
71
+15%
23
-68%
21
-6%
(16)
N/A
(79)
-410%
(23)
+71%
73
N/A
155
+111%
249
+61%
234
-6%
306
+31%
249
-19%
359
+44%
263
-27%
241
-8%
299
+24%
283
-5%
376
+33%
423
+13%
402
-5%
279
-31%
400
+44%
345
-14%
437
+27%
521
+19%
483
-7%
521
+8%
463
-11%
382
-18%
316
-17%
259
-18%
398
+54%
370
-7%
512
+38%
628
+23%
560
-11%
583
+4%
380
-35%
266
-30%
322
+21%
288
-10%
388
+35%
77
-80%
295
+285%
327
+11%
267
-18%
538
+101%
368
-32%
374
+2%
175
-53%
212
+21%
226
+7%
144
-36%
337
+134%
315
-7%
279
-12%
396
+42%
264
-33%
273
+3%
313
+15%
363
+16%
390
+8%
362
-7%
378
+4%
316
-16%
352
+11%
275
-22%
275
+0%
204
-26%
140
-31%
137
-2%
EPS (Diluted)
18.89
N/A
16.81
-11%
25.96
+54%
17.98
-31%
22.1
+23%
18.09
-18%
10.06
-44%
11.38
+13%
3.64
-68%
3.29
-10%
-2.42
N/A
-12.53
-418%
-3.64
+71%
12.44
N/A
27.67
+122%
43.71
+58%
40.29
-8%
53.64
+33%
41.5
-23%
60.83
+47%
47.8
-21%
40.11
-16%
49.83
+24%
48.72
-2%
64.81
+33%
72.94
+13%
67
-8%
50.65
-24%
72.8
+44%
62.78
-14%
72.83
+16%
94.67
+30%
87.83
-7%
94.69
+8%
83.77
-12%
69.45
-17%
57.49
-17%
48.81
-15%
74.03
+52%
72.56
-2%
100.47
+38%
118.56
+18%
103.23
-13%
95.59
-7%
62.31
-35%
43.54
-30%
52.65
+21%
47.18
-10%
63.52
+35%
12.58
-80%
48.36
+284%
53.59
+11%
46.66
-13%
98.55
+111%
64.72
-34%
68.48
+6%
32.12
-53%
38.91
+21%
41.45
+7%
26.42
-36%
60.08
+127%
56.15
-7%
49.99
-11%
70.68
+41%
47.02
-33%
48.66
+3%
55.79
+15%
64.65
+16%
69.57
+8%
64.61
-7%
67.33
+4%
56.35
-16%
62.78
+11%
48.99
-22%
49.02
+0%
36.46
-26%
25.04
-31%
24.47
-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