Watchlist Manager

Watchlist

Price: 219 JPY

Market Cap: ¥2.5B

	Cedar Co Ltd TSE:2435	JP
	Nikkiso Co Ltd TSE:6376	JP

Income Statement

Currency: JPY

	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	0	0	0	0	0	0	0	11	0	0	22	0	0	25	53	81	112	124	141	0	182	152	167	227	235	236	235	233	236	239	242	250	254	265	275	282	287	287	290	300	310	318	324	322	321	319	318	316	314	322	330	338	346	343	341	339	337	337	336	335	334	332	330	329	326	323	321	317	315	315	316	321	327	0	0	0
Revenue	3 187 N/A	3 155 -1%	3 188 +1%	3 289 +3%	3 622 +10%	4 000 +10%	4 353 +9%	4 673 +7%	4 957 +6%	5 230 +6%	5 562 +6%	5 878 +6%	6 221 +6%	6 386 +3%	6 499 +2%	6 558 +1%	8 746 +33%	8 850 +1%	8 992 +2%	9 336 +4%	9 615 +3%	9 859 +3%	10 072 +2%	10 078 +0%	10 097 +0%	10 192 +1%	10 295 +1%	10 369 +1%	10 415 +0%	10 440 +0%	10 480 +0%	10 583 +1%	10 791 +2%	10 981 +2%	11 232 +2%	11 495 +2%	11 732 +2%	11 968 +2%	12 186 +2%	12 441 +2%	12 734 +2%	13 127 +3%	13 501 +3%	13 777 +2%	13 862 +1%	13 937 +1%	13 986 +0%	14 094 +1%	14 259 +1%	14 364 +1%	14 548 +1%	14 808 +2%	15 132 +2%	15 310 +1%	15 516 +1%	15 586 +0%	15 613 +0%	15 713 +1%	15 697 0%	15 730 +0%	15 749 +0%	15 847 +1%	15 964 +1%	16 194 +1%	16 442 +2%	16 715 +2%	16 974 +2%	17 118 +1%	17 304 +1%	17 464 +1%	17 625 +1%	17 761 +1%	17 829 +0%	17 892 +0%	17 950 +0%	18 069 +1%
Gross Profit
Cost of Revenue	(2 694)	(2 801)	(2 995)	(3 289)	(3 652)	(3 933)	(4 091)	(4 312)	(4 528)	(4 812)	(5 033)	(5 250)	(5 509)	(5 748)	(5 931)	(5 992)	(8 008)	(7 978)	(8 049)	(8 291)	(8 554)	(8 908)	(9 190)	(9 277)	(9 285)	(9 218)	(9 218)	(9 283)	(9 425)	(9 574)	(9 728)	(9 910)	(10 088)	(10 312)	(10 489)	(10 590)	(10 636)	(10 820)	(11 053)	(11 373)	(11 673)	(11 915)	(12 128)	(12 263)	(12 348)	(12 401)	(12 443)	(12 492)	(12 587)	(12 725)	(12 867)	(13 011)	(13 250)	(13 267)	(13 324)	(13 437)	(13 540)	(13 751)	(13 918)	(14 088)	(14 198)	(14 345)	(14 575)	(14 701)	(14 851)	(14 911)	(14 922)	(14 991)	(15 091)	(15 161)	(15 276)	(15 421)	(15 484)	(15 643)	(15 803)	(15 912)
Gross Profit	494 N/A	354 -28%	193 -46%	(1) N/A	(29) -4 071%	67 N/A	262 +294%	361 +38%	429 +19%	417 -3%	529 +27%	628 +19%	711 +13%	637 -10%	568 -11%	566 0%	739 +31%	871 +18%	943 +8%	1 045 +11%	1 060 +1%	951 -10%	882 -7%	801 -9%	812 +1%	973 +20%	1 077 +11%	1 086 +1%	990 -9%	866 -13%	752 -13%	673 -11%	703 +4%	669 -5%	743 +11%	904 +22%	1 096 +21%	1 148 +5%	1 133 -1%	1 069 -6%	1 061 -1%	1 213 +14%	1 373 +13%	1 514 +10%	1 514 0%	1 536 +1%	1 543 +0%	1 602 +4%	1 672 +4%	1 639 -2%	1 681 +3%	1 797 +7%	1 882 +5%	2 043 +9%	2 192 +7%	2 149 -2%	2 073 -4%	1 962 -5%	1 779 -9%	1 642 -8%	1 551 -6%	1 502 -3%	1 389 -8%	1 493 +7%	1 591 +7%	1 804 +13%	2 052 +14%	2 127 +4%	2 213 +4%	2 303 +4%	2 349 +2%	2 340 0%	2 345 +0%	2 249 -4%	2 147 -5%	2 157 +0%
Operating Income
Operating Expenses	(227)	(239)	(248)	(257)	(260)	(256)	(265)	(284)	(307)	(321)	(331)	(337)	(361)	(368)	(388)	(383)	(513)	(523)	(531)	(610)	(639)	(664)	(684)	(622)	(613)	(623)	(630)	(651)	(665)	(667)	(684)	(698)	(729)	(746)	(750)	(760)	(761)	(777)	(810)	(857)	(915)	(938)	(965)	(983)	(979)	(1 042)	(1 080)	(1 124)	(1 177)	(1 395)	(1 410)	(1 432)	(1 333)	(1 248)	(1 249)	(1 256)	(1 264)	(1 539)	(1 560)	(1 573)	(1 358)	(1 665)	(1 705)	(1 731)	(1 455)	(1 756)	(1 754)	(1 751)	(1 446)	(1 462)	(1 444)	(1 453)	(1 453)	(1 459)	(1 490)	(1 516)
Selling, General & Administrative	(228)	(239)	(248)	(257)	(260)	(256)	(265)	(284)	(307)	(321)	(330)	(337)	(361)	(368)	(382)	(383)	(488)	(523)	(531)	(610)	(604)	(663)	(684)	(621)	(568)	(623)	(630)	(651)	(646)	(667)	(684)	(698)	(712)	(746)	(750)	(760)	(746)	(777)	(810)	(856)	(899)	(938)	(965)	(983)	(964)	(1 042)	(1 080)	(1 124)	(1 163)	(1 296)	(1 311)	(1 334)	(1 317)	(1 211)	(1 211)	(1 217)	(1 239)	(1 327)	(1 349)	(1 363)	(1 318)	(1 377)	(1 418)	(1 442)	(1 406)	(1 439)	(1 435)	(1 433)	(1 394)	(1 459)	(1 443)	(1 451)	(1 396)	(1 460)	(1 490)	(1 516)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(25)	0	0	0	(34)	0	0	0	(45)	0	0	0	(19)	0	0	0	(17)	0	0	0	(15)	0	0	0	(16)	0	0	0	(15)	0	0	0	(14)	0	0	0	(15)	0	0	0	(24)	0	0	0	(38)	0	0	0	(48)	0	0	0	(51)	0	0	0	(56)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	0	0	0	0	(0)	0	0	0	(0)	(99)	(99)	(98)	(1)	(37)	(38)	(39)	(1)	(212)	(211)	(210)	(2)	(288)	(287)	(289)	(1)	(317)	(319)	(318)	(1)	(3)	(1)	(2)	(1)	0	0	0
Operating Income	266 N/A	115 -57%	(55) N/A	(258) -369%	(289) -12%	(190) +34%	(3) +99%	77 N/A	122 +59%	97 -21%	198 +105%	291 +47%	350 +20%	269 -23%	180 -33%	183 +2%	226 +23%	349 +54%	412 +18%	436 +6%	421 -3%	287 -32%	198 -31%	180 -9%	199 +11%	350 +76%	446 +28%	434 -3%	326 -25%	199 -39%	69 -66%	(25) N/A	(26) -4%	(77) -190%	(7) +91%	144 N/A	335 +133%	371 +11%	323 -13%	212 -34%	145 -31%	274 +89%	408 +49%	531 +30%	535 +1%	494 -8%	464 -6%	479 +3%	495 +3%	245 -51%	271 +11%	365 +35%	549 +50%	795 +45%	943 +19%	893 -5%	809 -9%	423 -48%	219 -48%	69 -68%	193 +180%	(163) N/A	(316) -94%	(238) +25%	136 N/A	48 -65%	298 +521%	376 +26%	767 +104%	841 +10%	905 +8%	887 -2%	892 +1%	790 -11%	657 -17%	641 -2%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	(10)	(19)	(30)	(41)	(52)	(61)	(64)	(69)	(74)	(106)	(115)	(132)	(153)	(158)	(177)	(192)	(202)	(224)	(226)	(224)	(223)	(225)	(229)	(232)	(239)	(244)	(253)	(263)	(270)	(275)	(275)	(279)	(288)	(298)	(306)	(312)	(311)	(309)	(308)	(307)	(305)	(304)	(312)	(320)	(328)	(336)	(333)	(332)	(329)	(328)	(328)	(327)	(327)	(325)	(323)	(321)	(320)	(318)	(315)	(313)	(310)	(308)	(309)	(310)	(314)	(319)	(323)	(325)	(325)
Non-Reccuring Items	4	4	3	(2)	(2)	(1)	(0)	0	0	0	0	0	(3)	(7)	0	(3)	(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	(98)	0	0	0	(37)	0	0	0	(210)	0	0	0	(286)	0	0	0	(317)	0	0	0	(246)	(384)	(384)	(383)	(137)	0	0	211
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	43	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	124	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	70	70	0	0	0
Total Other Income	(8)	9	(8)	(2)	(4)	(4)	(7)	(4)	1	8	9	14	51	89	124	125	175	173	155	206	168	179	160	77	27	27	29	34	32	30	28	21	24	20	17	15	10	8	16	14	16	23	18	21	25	23	22	28	27	28	34	33	44	171	175	173	193	203	192	196	80	116	159	193	206	188	168	180	187	182	187	137	95	158	238	177
Pre-Tax Income	262 N/A	128 -51%	(59) N/A	(262) -341%	(296) -13%	(194) +34%	(10) +95%	64 N/A	105 +65%	75 -29%	166 +123%	253 +52%	337 +33%	287 -15%	235 -18%	230 -2%	292 +27%	407 +39%	436 +7%	489 +12%	474 -3%	288 -39%	166 -42%	55 -67%	2 -96%	151 +7 445%	251 +66%	246 -2%	133 -46%	1 -99%	(136) N/A	(243) -79%	(246) -1%	(310) -26%	(253) +18%	(111) +56%	71 N/A	104 +47%	60 -42%	(62) N/A	(137) -120%	(9) +93%	115 N/A	241 +110%	251 +4%	209 -17%	179 -14%	201 +12%	120 -40%	(39) N/A	(14) +64%	70 N/A	344 +393%	633 +84%	786 +24%	737 -6%	464 -37%	298 -36%	84 -72%	(62) N/A	(338) -445%	(370) -9%	(478) -29%	(365) +24%	(293) +20%	(79) +73%	153 N/A	246 +61%	400 +63%	330 -18%	398 +21%	397 0%	601 +51%	625 +4%	570 -9%	704 +24%
Net Income
Tax Provision	(118)	(58)	25	111	123	80	(2)	(31)	(49)	(39)	(77)	(111)	(146)	(124)	(109)	(107)	(134)	(182)	(188)	(248)	(249)	(177)	(131)	(45)	(15)	(66)	(104)	(98)	(55)	(10)	18	(35)	(122)	(75)	(105)	(124)	(61)	(79)	(60)	(40)	(1)	(26)	(45)	(36)	(30)	(60)	(46)	(28)	(104)	(64)	(75)	(105)	(134)	(197)	(236)	(213)	(72)	(42)	(11)	36	21	16	76	42	19	(19)	(80)	(112)	(194)	(174)	(172)	(172)	(154)	(153)	(141)	(184)
Income from Continuing Operations	145	71	(35)	(151)	(173)	(115)	(12)	33	56	36	89	142	192	163	126	123	158	225	248	241	224	111	36	10	(13)	85	147	148	78	(9)	(119)	(278)	(368)	(384)	(358)	(235)	9	25	0	(102)	(138)	(35)	70	205	221	148	133	173	16	(103)	(90)	(36)	210	436	550	524	392	256	73	(26)	(317)	(354)	(402)	(323)	(274)	(98)	73	134	206	156	226	225	447	472	429	520
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	2	3	3	3	0	0	0	0	0	0	0	0	0	0	(2)	(3)	(3)	(4)	(3)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	0	0
Net Income (Common)	145 N/A	71 -51%	(35) N/A	(151) -332%	(173) -15%	(115) +34%	(12) +90%	33 N/A	56 +71%	36 -36%	89 +148%	142 +59%	192 +35%	163 -15%	126 -22%	123 -2%	158 +28%	225 +42%	248 +10%	241 -3%	224 -7%	111 -50%	36 -68%	10 -71%	(13) N/A	85 N/A	147 +73%	148 +1%	78 -47%	(9) N/A	(119) -1 203%	(278) -135%	(368) -32%	(384) -4%	(358) +7%	(235) +34%	9 N/A	25 +166%	0 -98%	(102) N/A	(138) -35%	(33) +76%	73 N/A	208 +186%	224 +8%	149 -33%	133 -11%	173 +30%	16 -91%	(102) N/A	(91) +11%	(37) +60%	209 N/A	434 +108%	550 +27%	520 -5%	387 -26%	251 -35%	67 -73%	(28) N/A	(319) -1 039%	(357) -12%	(405) -13%	(327) +19%	(276) +16%	(101) +63%	72 N/A	132 +83%	203 +54%	154 -24%	222 +44%	223 +0%	444 +99%	470 +6%	427 -9%	518 +21%
EPS (Diluted)	12.58 N/A	6.15 -51%	-3 N/A	-13.11 -337%	-15.03 -15%	-9.87 +34%	-1.04 +89%	2.84 N/A	4.81 +69%	3.13 -35%	7.75 +148%	12.21 +58%	16.65 +36%	14.13 -15%	10.97 -22%	10.7 -2%	14.36 +34%	19.54 +36%	21.58 +10%	20.74 -4%	20.36 -2%	9.68 -52%	3.13 -68%	0.9 -71%	-1.18 N/A	7.38 N/A	12.77 +73%	12.84 +1%	7.09 -45%	-0.79 N/A	-10.31 -1 205%	-24.2 -135%	-32.1 -33%	-33.4 -4%	-31.13 +7%	-20.45 +34%	0.82 N/A	2.19 +167%	0.03 -99%	-8.87 N/A	-12.03 -36%	-2.89 +76%	6.34 N/A	18.08 +185%	19.52 +8%	12.99 -33%	11.59 -11%	15.09 +30%	1.43 -91%	-8.93 N/A	-7.91 +11%	-3.18 +60%	18.21 N/A	37.82 +108%	47.93 +27%	45.32 -5%	33.73 -26%	21.99 -35%	5.95 -73%	-2.5 N/A	-28.28 -1 031%	-31.8 -12%	-36.08 -13%	-29.13 +19%	-24.6 +16%	-9 +63%	6.42 N/A	11.76 +83%	18.09 +54%	13.72 -24%	19.78 +44%	19.87 +0%	39.57 +99%	41.88 +6%	38.05 -9%	46.16 +21%

Income Statement Balance Sheet Cash Flow Statement

Cedar Co Ltd
TSE:2435

Income Statement

Earnings Waterfall
Cedar Co Ltd

Income Statement
Cedar Co Ltd

See Also

Company

Help

Tools

Stocks

Cedar Co Ltd TSE:2435

Income Statement

Earnings Waterfall Cedar Co Ltd

Income Statement Cedar Co Ltd

See Also

Company

Help

Tools

Stocks

Cedar Co Ltd
TSE:2435

Earnings Waterfall
Cedar Co Ltd

Income Statement
Cedar Co Ltd