Watchlist Manager

Watchlist

Price: 3 790 JPY -0.26%

Market Cap: ¥36.7B

	Kanemi Co Ltd TSE:2669	JP
H	Hang Xanh Motors Service JSC VN:HAX	VN

Income Statement

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	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	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025	Feb-2026
Revenue
Interest Expense	3	0	0	0	0	0	0	0	0	0	0	0	4	0	0	2	0	0	0	1	1	1	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
Revenue	54 654 N/A	55 026 +1%	55 906 +2%	56 589 +1%	56 857 +0%	56 852 0%	56 792 0%	56 719 0%	56 528 0%	57 447 +2%	60 904 +6%	64 412 +6%	66 698 +4%	66 991 +0%	66 839 0%	65 787 -2%	63 980 -3%	62 381 -2%	61 592 -1%	61 482 0%	61 497 +0%	81 488 +33%	81 709 +0%	81 667 0%	81 632 0%	81 531 0%	81 023 -1%	81 174 +0%	81 628 +1%	82 037 +1%	83 226 +1%	83 938 +1%	83 857 0%	84 566 +1%	84 321 0%	84 183 0%	85 023 +1%	85 581 +1%	86 932 +2%	88 376 +2%	89 207 +1%	89 940 +1%	89 814 0%	89 380 0%	89 200 0%	88 259 -1%	88 075 0%	88 509 +0%	88 840 +0%	90 234 +2%	91 278 +1%	91 163 0%	90 886 0%	82 432 -9%	82 122 0%	80 498 -2%	77 771 -3%	84 703 +9%	80 491 -5%	78 492 -2%	77 385 -1%	75 530 -2%	76 708 +2%	77 029 +0%	77 002 0%	77 630 +1%	78 535 +1%	78 916 +0%	80 093 +1%	81 059 +1%	82 146 +1%	83 895 +2%	85 468 +2%	87 108 +2%	88 494 +2%	89 549 +1%	90 392 +1%	90 481 +0%	89 411 -1%	88 013 -2%	86 842 -1%	86 654 0%
Gross Profit
Cost of Revenue	(47 006)	(47 276)	(48 115)	(49 098)	(49 446)	(49 610)	(49 471)	(49 448)	(49 269)	(50 415)	(53 617)	(56 755)	(58 464)	(58 373)	(58 211)	(57 180)	(55 621)	(53 952)	(53 284)	(53 096)	(53 049)	(70 301)	(70 352)	(70 270)	(70 438)	(70 488)	(70 434)	(70 934)	(71 379)	(71 590)	(72 355)	(72 803)	(72 673)	(73 266)	(73 059)	(72 866)	(73 368)	(73 694)	(74 421)	(75 491)	(76 182)	(76 852)	(76 908)	(76 448)	(76 435)	(77 463)	(78 552)	(79 614)	(80 306)	(80 073)	(79 764)	(79 218)	(78 559)	(71 191)	(70 550)	(68 910)	(66 410)	(72 005)	(69 108)	(67 566)	(66 637)	(65 074)	(65 567)	(65 559)	(65 283)	(65 491)	(65 869)	(66 190)	(66 984)	(67 694)	(68 362)	(69 487)	(70 784)	(72 183)	(73 340)	(74 096)	(74 569)	(74 816)	(74 337)	(73 247)	(72 294)	(71 564)
Gross Profit	7 648 N/A	7 750 +1%	7 791 +1%	7 491 -4%	7 411 -1%	7 242 -2%	7 321 +1%	7 271 -1%	7 258 0%	7 031 -3%	7 287 +4%	7 657 +5%	8 233 +8%	8 616 +5%	8 627 +0%	8 608 0%	8 360 -3%	8 430 +1%	8 308 -1%	8 385 +1%	8 448 +1%	11 187 +32%	11 357 +2%	11 398 +0%	11 194 -2%	11 043 -1%	10 590 -4%	10 241 -3%	10 249 +0%	10 447 +2%	10 869 +4%	11 132 +2%	11 182 +0%	11 300 +1%	11 261 0%	11 317 +0%	11 655 +3%	11 887 +2%	12 511 +5%	12 885 +3%	13 025 +1%	13 088 +0%	12 906 -1%	12 932 +0%	12 764 -1%	10 796 -15%	9 523 -12%	8 895 -7%	8 534 -4%	10 160 +19%	11 513 +13%	11 944 +4%	12 328 +3%	11 241 -9%	11 572 +3%	11 588 +0%	11 361 -2%	12 698 +12%	11 383 -10%	10 926 -4%	10 748 -2%	10 456 -3%	11 141 +7%	11 470 +3%	11 719 +2%	12 139 +4%	12 665 +4%	12 726 +0%	13 109 +3%	13 365 +2%	13 784 +3%	14 409 +5%	14 684 +2%	14 924 +2%	15 154 +2%	15 453 +2%	15 823 +2%	15 665 -1%	15 074 -4%	14 766 -2%	14 548 -1%	15 090 +4%
Operating Income
Operating Expenses	(4 610)	(4 651)	(4 683)	(4 719)	(4 738)	(4 775)	(4 812)	(4 804)	(4 814)	(5 068)	(5 526)	(6 005)	(6 261)	(6 342)	(6 391)	(6 426)	(6 358)	(6 297)	(6 210)	(6 243)	(6 239)	(8 340)	(8 324)	(8 305)	(8 250)	(8 136)	(8 086)	(8 121)	(8 247)	(8 338)	(8 582)	(8 735)	(8 577)	(8 737)	(8 759)	(8 741)	(9 079)	(9 225)	(9 379)	(9 654)	(9 783)	(10 020)	(10 062)	(10 042)	(10 256)	(10 298)	(10 662)	(11 019)	(11 197)	(11 328)	(11 556)	(11 548)	(11 570)	(10 656)	(10 493)	(10 408)	(10 167)	(10 970)	(10 574)	(10 322)	(10 213)	(9 990)	(10 037)	(10 066)	(10 082)	(10 197)	(10 320)	(10 430)	(10 604)	(10 679)	(10 897)	(11 149)	(11 423)	(11 762)	(12 051)	(12 357)	(12 509)	(12 588)	(12 481)	(12 337)	(12 317)	(12 332)
Selling, General & Administrative	(4 610)	(4 651)	(4 682)	(4 719)	(4 737)	(4 775)	(4 811)	(4 804)	(4 631)	(4 885)	(5 236)	(6 014)	(6 274)	(6 466)	(6 403)	(6 438)	(6 371)	(6 311)	(6 223)	(6 255)	(6 251)	(8 170)	(8 339)	(8 320)	(8 265)	(7 963)	(8 103)	(8 134)	(8 254)	(8 160)	(8 581)	(8 733)	(8 576)	(8 545)	(8 757)	(8 741)	(9 078)	(9 047)	(9 380)	(9 654)	(9 783)	(9 860)	(10 062)	(10 042)	(10 257)	(10 151)	(10 662)	(11 019)	(11 196)	(11 149)	(11 556)	(11 548)	(11 571)	(10 510)	(10 493)	(10 408)	(10 167)	(10 771)	(10 574)	(10 322)	(10 213)	(9 796)	(10 037)	(10 066)	(10 082)	(9 997)	(10 320)	(10 430)	(10 604)	(10 498)	(10 897)	(11 149)	(11 423)	(11 558)	(12 051)	(12 357)	(12 509)	(12 399)	(12 481)	(12 337)	(12 317)	(12 151)
Depreciation & Amortization	0	0	0	0	0	0	0	0	(183)	0	0	118	122	126	12	12	12	12	12	12	12	(169)	16	16	16	(172)	15	11	7	(178)	0	0	0	(191)	0	0	0	(179)	0	0	0	(160)	0	0	0	(147)	0	0	0	(179)	0	0	0	(146)	0	0	0	(198)	0	0	0	(194)	0	0	0	(200)	0	0	0	(181)	0	0	0	(205)	0	0	0	(189)	0	0	0	(181)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	(183)	(290)	(109)	(109)	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	3 038 N/A	3 099 +2%	3 109 +0%	2 773 -11%	2 675 -4%	2 468 -8%	2 510 +2%	2 467 -2%	2 444 -1%	1 963 -20%	1 760 -10%	1 652 -6%	1 972 +19%	2 275 +15%	2 236 -2%	2 182 -2%	2 002 -8%	2 133 +7%	2 099 -2%	2 144 +2%	2 210 +3%	2 847 +29%	3 034 +7%	3 093 +2%	2 944 -5%	2 907 -1%	2 502 -14%	2 118 -15%	2 002 -5%	2 109 +5%	2 289 +9%	2 400 +5%	2 607 +9%	2 563 -2%	2 503 -2%	2 575 +3%	2 576 +0%	2 662 +3%	3 132 +18%	3 231 +3%	3 242 +0%	3 068 -5%	2 845 -7%	2 892 +2%	2 510 -13%	498 -80%	(1 140) N/A	(2 124) -86%	(2 663) -25%	(1 168) +56%	(42) +96%	396 N/A	757 +91%	585 -23%	1 079 +84%	1 180 +9%	1 194 +1%	1 729 +45%	809 -53%	605 -25%	535 -12%	466 -13%	1 104 +137%	1 404 +27%	1 637 +17%	1 942 +19%	2 346 +21%	2 297 -2%	2 505 +9%	2 686 +7%	2 887 +7%	3 260 +13%	3 260 +0%	3 162 -3%	3 103 -2%	3 095 0%	3 314 +7%	3 078 -7%	2 593 -16%	2 429 -6%	2 231 -8%	2 757 +24%
Pre-Tax Income
Interest Income Expense	57	83	78	76	59	165	163	180	80	76	60	55	52	49	49	51	47	48	47	54	52	53	56	51	52	51	339	339	331	331	50	49	60	79	74	75	71	61	64	64	64	55	51	49	59	58	56	64	928	929	924	916	29	30	10	16	9	11	12	9	13	12	12	19	20	24	24	44	43	39	39	14	17	17	18	23	24	25	26	30	189	193
Non-Reccuring Items	(569)	(543)	(541)	(1)	(49)	(54)	(54)	(42)	(40)	(45)	(562)	(631)	(575)	(89)	(152)	(204)	(566)	(465)	(475)	(482)	(447)	(86)	(74)	(1)	(31)	(119)	(122)	195	(207)	(439)	(479)	(465)	199	(363)	(324)	(331)	(570)	(85)	(79)	(127)	(122)	(263)	(257)	(222)	(240)	(898)	(894)	(879)	(1 363)	(909)	(911)	(917)	(454)	(1 415)	(1 414)	(1 399)	(1 358)	(110)	(112)	(113)	(139)	(106)	(142)	(145)	(151)	(241)	(206)	(225)	(193)	(140)	(138)	(170)	(184)	(332)	(334)	(294)	(288)	(377)	(388)	(412)	(421)	(203)
Gain/Loss on Disposition of Assets	(199)	(199)	3	3	(1)	(4)	(4)	0	1	0	0	0	0	1	1	1	0	0	1	2	2	2	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13)	(12)	(12)	(12)	1	0	0	0	0	0	1	2	336	0	372	371	37	38	1	6	5	0	7	2	2	3	110	110	94	0	(45)	(45)	(29)	0	0	0	0	0	0	0	0	2	2	2	2
Total Other Income	32	28	25	36	31	31	31	31	29	22	33	38	48	50	59	69	77	73	71	74	75	107	95	104	96	76	74	44	45	47	47	51	58	59	59	58	52	44	40	40	50	55	51	50	36	38	40	43	58	55	412	72	70	65	66	62	53	56	51	48	49	47	45	42	63	107	190	110	84	37	20	35	32	36	22	22	25	6	15	11	31	80
Pre-Tax Income	2 359 N/A	2 468 +5%	2 674 +8%	2 887 +8%	2 715 -6%	2 606 -4%	2 646 +2%	2 636 0%	2 515 -5%	2 018 -20%	1 292 -36%	1 114 -14%	1 498 +34%	2 287 +53%	2 193 -4%	2 097 -4%	1 559 -26%	1 788 +15%	1 743 -3%	1 792 +3%	1 892 +6%	2 923 +54%	3 112 +6%	3 246 +4%	3 060 -6%	2 915 -5%	2 792 -4%	2 697 -3%	2 172 -19%	2 049 -6%	1 908 -7%	2 036 +7%	2 925 +44%	2 338 -20%	2 314 -1%	2 378 +3%	2 130 -10%	2 669 +25%	3 145 +18%	3 196 +2%	3 221 +1%	2 915 -10%	2 689 -8%	2 769 +3%	2 365 -15%	(304) N/A	(1 937) -538%	(2 895) -49%	(3 037) -5%	(757) +75%	383 N/A	838 +119%	771 -8%	(698) N/A	(222) +68%	(139) +37%	(96) +31%	1 691 N/A	759 -55%	556 -27%	459 -17%	421 -8%	1 021 +143%	1 429 +40%	1 678 +17%	1 926 +15%	2 354 +22%	2 182 -7%	2 394 +10%	2 594 +8%	2 808 +8%	3 140 +12%	3 125 0%	2 884 -8%	2 809 -3%	2 847 +1%	3 074 +8%	2 731 -11%	2 247 -18%	2 060 -8%	2 031 -1%	2 829 +39%
Net Income
Tax Provision	(1 081)	(1 118)	(1 200)	(1 236)	(1 168)	(1 116)	(1 141)	(1 130)	(1 089)	(888)	(944)	(898)	(1 054)	(1 035)	(1 021)	(986)	(682)	(736)	(722)	(972)	(1 000)	(1 284)	(1 396)	(1 447)	(1 404)	(1 442)	(1 340)	(1 137)	(1 057)	(1 013)	(963)	(1 016)	(1 100)	(1 136)	(1 125)	(963)	(944)	(918)	(1 063)	(1 224)	(1 217)	(1 099)	(1 016)	(1 014)	(872)	(211)	297	584	80	(175)	(549)	(586)	(6)	(146)	(159)	(238)	(247)	(408)	(487)	(287)	(174)	(217)	(124)	(323)	(497)	(606)	(739)	(761)	(817)	(873)	(942)	(1 066)	(1 078)	(1 029)	(1 015)	(1 036)	(1 093)	(783)	(647)	(598)	(594)	(1 021)
Income from Continuing Operations	1 277	1 349	1 472	1 650	1 546	1 490	1 505	1 506	1 426	1 130	348	216	444	1 253	1 174	1 113	878	1 052	1 021	820	892	1 639	1 716	1 799	1 656	1 473	1 451	1 559	1 114	1 036	946	1 021	1 825	1 202	1 188	1 414	1 185	1 752	2 081	1 970	2 003	1 816	1 672	1 754	1 492	(514)	(1 641)	(2 311)	(2 957)	(932)	(167)	251	765	(844)	(382)	(377)	(344)	1 282	272	269	286	204	897	1 106	1 182	1 320	1 615	1 421	1 577	1 720	1 866	2 074	2 047	1 855	1 794	1 811	1 981	1 948	1 600	1 462	1 437	1 808
Net Income (Common)	1 277 N/A	1 349 +6%	1 472 +9%	1 650 +12%	1 546 -6%	1 490 -4%	1 505 +1%	1 506 +0%	1 426 -5%	1 128 -21%	348 -69%	215 -38%	445 +107%	1 252 +181%	1 174 -6%	1 113 -5%	878 -21%	1 052 +20%	1 021 -3%	820 -20%	892 +9%	1 639 +84%	1 716 +5%	1 799 +5%	1 656 -8%	1 473 -11%	1 451 -1%	1 559 +7%	1 114 -29%	1 036 -7%	946 -9%	1 021 +8%	1 825 +79%	1 202 -34%	1 188 -1%	1 414 +19%	1 185 -16%	1 752 +48%	2 081 +19%	1 970 -5%	2 003 +2%	1 816 -9%	1 672 -8%	1 754 +5%	1 492 -15%	(514) N/A	(1 641) -219%	(2 311) -41%	(2 957) -28%	(932) +68%	(167) +82%	251 N/A	765 +205%	(844) N/A	(382) +55%	(377) +1%	(344) +9%	1 282 N/A	272 -79%	269 -1%	286 +6%	204 -29%	897 +339%	1 106 +23%	1 182 +7%	1 320 +12%	1 615 +22%	1 421 -12%	1 577 +11%	1 720 +9%	1 866 +8%	2 074 +11%	2 047 -1%	1 855 -9%	1 794 -3%	1 811 +1%	1 981 +9%	1 948 -2%	1 600 -18%	1 462 -9%	1 437 -2%	1 808 +26%
EPS (Diluted)	127.7 N/A	134.9 +6%	147.19 +9%	165 +12%	154.6 -6%	149 -4%	150.5 +1%	150.6 +0%	142.6 -5%	112.8 -21%	34.79 -69%	21.5 -38%	44.5 +107%	125.2 +181%	117.4 -6%	111.3 -5%	87.8 -21%	105.2 +20%	102.1 -3%	82 -20%	89.2 +9%	163.9 +84%	171.6 +5%	179.9 +5%	165.6 -8%	147.3 -11%	145.1 -1%	155.9 +7%	111.4 -29%	103.6 -7%	94.6 -9%	102.1 +8%	182.5 +79%	120.2 -34%	118.8 -1%	141.4 +19%	118.5 -16%	176.23 +49%	208.1 +18%	197 -5%	200.3 +2%	183.46 -8%	167.2 -9%	175.4 +5%	149.19 -15%	-52.57 N/A	-164.1 -212%	-231.1 -41%	-295.7 -28%	-94.74 +68%	-16.7 +82%	25.1 N/A	77.71 +210%	-85.75 N/A	-39.03 +54%	-39.01 +0%	-35.55 +9%	132.24 N/A	28.1 -79%	27.85 -1%	29.53 +6%	21.11 -29%	92.72 +339%	114.35 +23%	122.17 +7%	136.46 +12%	166.98 +22%	146.86 -12%	163.05 +11%	177.87 +9%	192.96 +8%	214.39 +11%	211.59 -1%	191.74 -9%	185.45 -3%	187.18 +1%	204.75 +9%	201.33 -2%	165.33 -18%	151.41 -8%	151.77 +0%	188.95 +24%

Income Statement Balance Sheet Cash Flow Statement

Kanemi Co Ltd
TSE:2669

Income Statement

Earnings Waterfall
Kanemi Co Ltd

Income Statement
Kanemi Co Ltd

See Also

Company

Help

Tools

Stocks

Kanemi Co Ltd TSE:2669

Income Statement

Earnings Waterfall Kanemi Co Ltd

Income Statement Kanemi Co Ltd

See Also

Company

Help

Tools

Stocks

Kanemi Co Ltd
TSE:2669

Earnings Waterfall
Kanemi Co Ltd

Income Statement
Kanemi Co Ltd