Watchlist Manager

Watchlist

Price: 332 JPY 1.53% Market Closed

Market Cap: ¥12B

	Mandarake Inc TSE:2652	JP
H	Hospital Corporation of China Ltd HKEX:3869	CN
	Yalla Group Ltd NYSE:YALA	AE
S	Suzhou TA&A Ultra Clean Technology Co Ltd SZSE:300390	CN
	Life Corp TSE:8194	JP

Income Statement

Currency: JPY

	Dec-2006	Mar-2007	Jun-2007	Dec-2007	Mar-2008	Jun-2008	Dec-2008	Mar-2009	Jun-2009	Dec-2009	Mar-2010	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	25	0	0	27	0	0	32	0	0	26	0	0	105	62	91	107	100	94	91	96	106	100	101	99	117	95	92	89	86	82	80	78	71	75	69	71	68	64	60	57	54	53	51	50	49	49	47	46	46	45	47	47	46	44	43	40	40	39	38	38	37	37	35	35	34	34	34	36	35	36	0	0	0	0
Revenue	4 450 N/A	4 569 +3%	4 692 +3%	4 806 +2%	4 900 +2%	5 168 +5%	5 384 +4%	5 616 +4%	5 699 +1%	5 771 +1%	5 907 +2%	5 989 +1%	8 115 +36%	8 201 +1%	8 200 0%	8 283 +1%	8 372 +1%	8 493 +1%	8 580 +1%	8 622 +0%	8 673 +1%	8 792 +1%	9 066 +3%	9 276 +2%	9 464 +2%	9 539 +1%	9 645 +1%	9 580 -1%	9 482 -1%	9 423 -1%	9 134 -3%	9 096 0%	9 206 +1%	9 275 +1%	9 338 +1%	9 295 0%	9 172 -1%	9 140 0%	9 255 +1%	9 519 +3%	9 583 +1%	9 637 +1%	9 638 +0%	9 809 +2%	9 865 +1%	9 954 +1%	10 071 +1%	10 086 +0%	10 059 0%	9 978 -1%	9 777 -2%	9 071 -7%	9 018 -1%	8 969 -1%	8 990 +0%	9 603 +7%	9 626 +0%	9 800 +2%	10 017 +2%	10 168 +2%	10 589 +4%	11 219 +6%	11 845 +6%	12 354 +4%	12 840 +4%	13 298 +4%	13 767 +4%	14 159 +3%	14 455 +2%	14 672 +2%	14 874 +1%	14 913 +0%	15 183 +2%	15 551 +2%
Gross Profit
Cost of Revenue	(2 165)	(2 254)	(2 358)	(2 451)	(2 445)	(2 568)	(2 692)	(2 886)	(2 936)	(2 964)	(3 016)	(3 039)	(4 196)	(4 227)	(4 123)	(4 183)	(4 297)	(4 336)	(4 426)	(4 416)	(4 200)	(4 198)	(4 319)	(4 362)	(4 675)	(4 655)	(4 738)	(4 678)	(4 565)	(4 530)	(4 331)	(4 290)	(4 213)	(4 191)	(4 299)	(4 278)	(4 360)	(4 416)	(4 392)	(4 520)	(4 542)	(4 554)	(4 565)	(4 585)	(4 504)	(4 540)	(4 522)	(4 546)	(4 625)	(4 619)	(4 586)	(4 390)	(4 240)	(4 201)	(4 163)	(4 385)	(4 366)	(4 482)	(4 559)	(4 633)	(4 810)	(5 080)	(5 358)	(5 582)	(5 817)	(6 021)	(6 257)	(6 434)	(6 537)	(6 652)	(6 650)	(6 670)	(6 888)	(7 018)
Gross Profit	2 285 N/A	2 315 +1%	2 334 +1%	2 355 +1%	2 455 +4%	2 600 +6%	2 693 +4%	2 730 +1%	2 763 +1%	2 807 +2%	2 891 +3%	2 949 +2%	3 919 +33%	3 974 +1%	4 077 +3%	4 100 +1%	4 075 -1%	4 157 +2%	4 154 0%	4 207 +1%	4 474 +6%	4 594 +3%	4 747 +3%	4 914 +4%	4 789 -3%	4 883 +2%	4 907 +0%	4 902 0%	4 916 +0%	4 893 0%	4 803 -2%	4 806 +0%	4 994 +4%	5 084 +2%	5 040 -1%	5 017 0%	4 813 -4%	4 724 -2%	4 863 +3%	4 999 +3%	5 041 +1%	5 083 +1%	5 072 0%	5 224 +3%	5 361 +3%	5 414 +1%	5 549 +2%	5 540 0%	5 434 -2%	5 360 -1%	5 190 -3%	4 681 -10%	4 778 +2%	4 768 0%	4 826 +1%	5 218 +8%	5 260 +1%	5 317 +1%	5 458 +3%	5 535 +1%	5 779 +4%	6 139 +6%	6 488 +6%	6 772 +4%	7 022 +4%	7 277 +4%	7 510 +3%	7 726 +3%	7 919 +2%	8 021 +1%	8 224 +3%	8 244 +0%	8 295 +1%	8 532 +3%
Operating Income
Operating Expenses	(1 920)	(1 979)	(2 046)	(2 128)	(2 210)	(2 351)	(2 436)	(2 477)	(2 463)	(2 474)	(2 450)	(2 427)	(3 320)	(3 270)	(3 342)	(3 453)	(3 470)	(3 589)	(3 604)	(3 602)	(3 666)	(3 659)	(3 681)	(3 615)	(3 581)	(3 558)	(3 585)	(3 631)	(3 658)	(3 737)	(3 745)	(3 787)	(3 899)	(4 001)	(4 075)	(4 168)	(4 124)	(4 153)	(4 218)	(4 301)	(4 301)	(4 327)	(4 355)	(4 358)	(4 657)	(4 697)	(4 753)	(4 754)	(4 543)	(4 564)	(4 535)	(4 489)	(4 521)	(4 538)	(4 530)	(4 612)	(4 659)	(4 671)	(4 719)	(4 766)	(4 845)	(4 889)	(4 960)	(5 024)	(5 148)	(5 289)	(5 396)	(5 605)	(5 841)	(6 194)	(6 409)	(6 551)	(6 503)	(6 504)
Selling, General & Administrative	(1 915)	(1 971)	(2 046)	(2 133)	(2 218)	(2 351)	(2 436)	(2 477)	(2 463)	(2 465)	(2 447)	(2 427)	(3 144)	(3 279)	(3 344)	(3 453)	(3 290)	(3 589)	(3 604)	(3 602)	(3 487)	(3 659)	(3 681)	(3 615)	(3 418)	(3 558)	(3 585)	(3 631)	(3 544)	(3 737)	(3 745)	(3 787)	(3 780)	(3 993)	(4 067)	(4 159)	(3 861)	(4 153)	(4 218)	(4 302)	(4 050)	(4 327)	(4 355)	(4 358)	(4 393)	(4 697)	(4 753)	(4 754)	(4 296)	(4 564)	(4 535)	(4 489)	(4 278)	(4 538)	(4 530)	(4 612)	(4 423)	(4 671)	(4 719)	(4 766)	(4 606)	(4 887)	(4 959)	(5 024)	(4 930)	(5 288)	(5 396)	(5 605)	(5 599)	(6 194)	(6 409)	(6 551)	(6 264)	(6 504)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(168)	0	0	0	(187)	0	0	0	(180)	0	0	0	(163)	0	0	0	(113)	0	0	0	(119)	0	0	0	(263)	0	0	0	(251)	0	0	0	(264)	0	0	0	(246)	0	0	0	(243)	0	0	0	(236)	0	0	0	(239)	0	0	0	(218)	0	0	0	(242)	0	0	0	(239)	0
Other Operating Expenses	(5)	(8)	0	5	8	0	0	0	0	(9)	(2)	0	(8)	9	2	0	8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(9)	(9)	(9)	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	(0)	(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	365 N/A	337 -8%	288 -14%	227 -21%	245 +8%	250 +2%	257 +3%	253 -1%	301 +19%	333 +11%	441 +33%	522 +18%	599 +15%	704 +18%	735 +4%	647 -12%	604 -7%	568 -6%	550 -3%	605 +10%	807 +33%	936 +16%	1 066 +14%	1 300 +22%	1 208 -7%	1 326 +10%	1 322 0%	1 271 -4%	1 259 -1%	1 156 -8%	1 057 -9%	1 019 -4%	1 095 +7%	1 083 -1%	964 -11%	849 -12%	689 -19%	571 -17%	645 +13%	697 +8%	740 +6%	757 +2%	717 -5%	866 +21%	704 -19%	716 +2%	796 +11%	786 -1%	891 +13%	795 -11%	655 -18%	192 -71%	257 +34%	230 -10%	297 +29%	607 +104%	601 -1%	647 +8%	739 +14%	769 +4%	934 +21%	1 251 +34%	1 528 +22%	1 748 +14%	1 874 +7%	1 989 +6%	2 114 +6%	2 121 +0%	2 078 -2%	1 827 -12%	1 815 -1%	1 693 -7%	1 792 +6%	2 029 +13%
Pre-Tax Income
Interest Income Expense	(61)	(69)	(79)	(81)	(80)	(77)	(84)	(87)	(93)	(87)	(83)	(78)	(105)	(113)	(116)	(107)	(100)	(94)	(91)	(96)	(106)	(99)	(101)	(99)	(117)	(95)	(92)	(89)	(86)	(82)	(80)	(78)	(71)	(75)	(69)	(71)	(68)	(64)	(60)	(57)	(54)	(52)	(51)	(50)	(49)	(49)	(47)	(46)	(46)	(45)	(47)	(47)	(46)	(45)	(43)	(40)	(40)	(38)	(37)	(36)	(35)	(35)	(34)	(34)	(33)	(33)	(33)	(34)	(35)	(36)	(38)	(42)	(44)	(50)
Non-Reccuring Items	(1)	(2)	(3)	(7)	(6)	(15)	(10)	(10)	(0)	(0)	0	0	(2)	(28)	(28)	(51)	(48)	(23)	(23)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	(3)	(3)	(3)	(3)	(0)	(1)	(2)	(2)	0	0	0	(0)	0	0	(1)	(0)	(3)	(3)	(2)	(2)	(0)
Gain/Loss on Disposition of Assets	0	0	0	141	141	141	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(19)	0	0	0	0	0	(42)	(42)	(75)	0	0	0	(9)	0	0	0	0	0	0	0	0	0	0	(2)	(2)	(2)	(2)	(0)	0	0	0	0	0	0	0	0	2	0	0	0	2	0	0	0	1	2	0	0	2	0	0	0	1	0
Total Other Income	(0)	(4)	(10)	(16)	(26)	(24)	(19)	(14)	5	4	8	(1)	(41)	(76)	(67)	(70)	42	55	55	67	35	23	27	25	49	36	40	42	54	(23)	17	19	(2)	4	2	(2)	(4)	(21)	(32)	(40)	4	6	7	6	6	4	2	2	3	22	22	21	34	18	19	19	5	1	6	6	5	9	7	8	11	10	7	9	10	8	9	6	1	2
Pre-Tax Income	303 N/A	262 -13%	198 -25%	264 +33%	273 +4%	273 N/A	144 -47%	142 -2%	212 +50%	249 +18%	366 +47%	444 +21%	451 +2%	487 +8%	524 +8%	419 -20%	498 +19%	507 +2%	492 -3%	576 +17%	718 +25%	859 +20%	992 +15%	1 226 +24%	1 141 -7%	1 267 +11%	1 229 -3%	1 182 -4%	1 152 -3%	1 051 -9%	995 -5%	960 -4%	1 013 +6%	1 012 0%	898 -11%	776 -14%	617 -21%	486 -21%	553 +14%	600 +9%	690 +15%	710 +3%	673 -5%	821 +22%	658 -20%	669 +2%	748 +12%	742 -1%	848 +14%	772 -9%	631 -18%	166 -74%	246 +48%	201 -18%	269 +34%	582 +116%	565 -3%	611 +8%	710 +16%	739 +4%	905 +22%	1 225 +35%	1 501 +23%	1 723 +15%	1 853 +8%	1 967 +6%	2 090 +6%	2 096 +0%	2 055 -2%	1 798 -12%	1 785 -1%	1 656 -7%	1 748 +6%	1 982 +13%
Net Income
Tax Provision	(203)	(180)	(90)	(47)	(57)	(122)	(70)	(66)	(94)	(111)	(161)	(184)	(200)	(216)	(235)	(187)	(239)	(254)	(251)	(304)	(372)	(412)	(428)	(572)	(466)	(505)	(526)	(456)	(455)	(409)	(350)	(355)	(409)	(419)	(399)	(304)	(255)	(198)	(215)	(244)	(280)	(286)	(281)	(318)	(233)	(234)	(266)	(259)	(283)	(265)	(214)	(75)	(107)	(93)	(113)	(210)	(207)	(224)	(256)	(266)	(317)	(414)	(499)	(566)	(604)	(641)	(676)	(678)	(678)	(657)	(655)	(618)	(627)	(653)
Income from Continuing Operations	100	82	108	217	216	152	75	76	118	138	205	260	251	271	289	232	260	253	242	273	346	447	565	654	674	762	703	726	697	643	645	605	605	593	499	472	362	288	338	356	410	424	392	503	425	436	483	483	564	507	416	91	139	108	156	372	357	388	453	474	587	811	1 002	1 157	1 248	1 327	1 414	1 418	1 376	1 141	1 130	1 038	1 122	1 329
Net Income (Common)	100 N/A	82 -18%	108 +31%	217 +102%	216 -1%	152 -30%	75 -51%	76 +1%	118 +55%	138 +17%	205 +49%	260 +26%	251 -3%	271 +8%	289 +7%	232 -20%	260 +12%	253 -3%	242 -4%	273 +13%	346 +27%	447 +29%	565 +26%	654 +16%	674 +3%	762 +13%	703 -8%	726 +3%	697 -4%	643 -8%	645 +0%	605 -6%	605 0%	593 -2%	499 -16%	472 -5%	362 -23%	288 -20%	338 +17%	356 +5%	410 +15%	424 +3%	392 -7%	503 +28%	425 -16%	436 +3%	483 +11%	483 +0%	564 +17%	507 -10%	416 -18%	91 -78%	139 +53%	108 -23%	156 +45%	372 +138%	357 -4%	388 +8%	453 +17%	474 +4%	587 +24%	811 +38%	1 002 +24%	1 157 +15%	1 248 +8%	1 327 +6%	1 414 +7%	1 418 +0%	1 376 -3%	1 141 -17%	1 130 -1%	1 038 -8%	1 122 +8%	1 329 +18%
EPS (Diluted)	13.88 N/A	11.26 -19%	14.94 +33%	30.15 +102%	30 0%	21.67 -28%	11.31 -48%	11.28 0%	17.8 +58%	20.89 +17%	30.65 +47%	39.34 +28%	35.85 -9%	40.98 +14%	43.77 +7%	35.13 -20%	37.14 +6%	38.27 +3%	36.59 -4%	41.3 +13%	49.42 +20%	67.74 +37%	85.53 +26%	99.1 +16%	96.28 -3%	115.51 +20%	106.48 -8%	110.04 +3%	99.57 -10%	97.4 -2%	97.78 +0%	91.71 -6%	91.25 -1%	89.87 -2%	75.59 -16%	71.53 -5%	54.63 -24%	43.66 -20%	51.21 +17%	53.95 +5%	61.92 +15%	64.18 +4%	59.39 -7%	76.18 +28%	64.1 -16%	65.75 +3%	72.85 +11%	72.9 +0%	85.14 +17%	76.52 -10%	62.84 -18%	13.78 -78%	21.01 +52%	16.28 -23%	23.57 +45%	56.18 +138%	10.79 -81%	58.53 +442%	68.43 +17%	71.5 +4%	17.74 -75%	122.35 +590%	151.2 +24%	34.92 -77%	37.69 +8%	40.05 +6%	42.86 +7%	43.14 +1%	41.75 -3%	34.71 -17%	34.38 -1%	32.01 -7%	34.36 +7%	41.01 +19%

Income Statement Balance Sheet Cash Flow Statement

Mandarake Inc
TSE:2652

Income Statement

Earnings Waterfall
Mandarake Inc

Income Statement
Mandarake Inc

See Also

Company

Help

Tools

Stocks

Mandarake Inc TSE:2652

Income Statement

Earnings Waterfall Mandarake Inc

Income Statement Mandarake Inc

See Also

Company

Help

Tools

Stocks

Mandarake Inc
TSE:2652

Earnings Waterfall
Mandarake Inc

Income Statement
Mandarake Inc