GFoot Co Ltd banner
G

GFoot Co Ltd
TSE:2686

Watchlist Manager
GFoot Co Ltd
TSE:2686
Watchlist
Price: 297 JPY Market Closed
Market Cap: ¥12.6B

Income Statement

Earnings Waterfall
GFoot Co Ltd

Income Statement
GFoot Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Apr-2006 Jul-2006 Oct-2006 Apr-2007 Jul-2007 Oct-2007 Apr-2008 Jul-2008 Oct-2008 Apr-2009 Jul-2009 Oct-2009 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-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
0
0
0
0
0
0
0
0
0
27
0
0
26
51
78
103
98
95
91
88
85
80
74
49
44
40
53
52
55
58
60
59
55
50
44
40
37
35
36
37
37
38
39
42
45
48
49
48
48
48
48
53
64
74
85
98
114
146
180
205
217
219
216
221
237
259
282
307
320
330
0
0
0
0
0
Revenue
13 006
N/A
13 646
+5%
14 421
+6%
15 057
+4%
15 827
+5%
16 196
+2%
16 685
+3%
16 880
+1%
17 693
+5%
27 781
+57%
43 061
+55%
56 564
+31%
59 955
+6%
59 405
-1%
59 289
0%
82 345
+39%
83 055
+1%
86 022
+4%
88 982
+3%
92 135
+4%
94 255
+2%
94 878
+1%
94 880
+0%
73 200
-23%
72 857
0%
74 582
+2%
98 370
+32%
101 548
+3%
101 939
+0%
102 514
+1%
103 467
+1%
103 244
0%
103 206
0%
103 816
+1%
103 933
+0%
104 071
+0%
104 561
+0%
104 140
0%
102 224
-2%
100 714
-1%
99 158
-2%
97 909
-1%
97 282
-1%
96 663
-1%
97 111
+0%
95 676
-1%
95 013
-1%
93 848
-1%
92 648
-1%
91 462
-1%
89 089
-3%
77 056
-14%
73 868
-4%
69 615
-6%
65 849
-5%
69 766
+6%
66 917
-4%
66 381
-1%
66 266
0%
66 119
0%
64 625
-2%
64 598
0%
65 695
+2%
65 990
+0%
66 351
+1%
65 704
-1%
64 601
-2%
63 459
-2%
63 209
0%
62 227
-2%
59 975
-4%
58 696
-2%
57 177
-3%
57 386
+0%
56 906
-1%
Gross Profit
Cost of Revenue
(8 227)
(8 635)
(9 167)
(9 614)
(10 103)
(10 254)
(10 443)
(10 515)
(10 889)
(16 802)
(25 917)
(34 137)
(36 186)
(35 677)
(35 247)
(49 055)
(49 327)
(50 892)
(52 491)
(54 085)
(55 021)
(55 190)
(54 638)
(41 417)
(40 861)
(41 033)
(54 158)
(55 788)
(55 690)
(56 075)
(55 904)
(55 061)
(54 636)
(54 584)
(54 662)
(54 605)
(54 686)
(54 781)
(53 404)
(52 905)
(52 242)
(51 216)
(51 316)
(50 680)
(51 115)
(51 011)
(51 237)
(51 263)
(50 995)
(50 825)
(49 483)
(44 926)
(44 839)
(42 687)
(42 717)
(42 882)
(40 338)
(40 258)
(38 904)
(39 202)
(37 948)
(38 087)
(38 881)
(38 787)
(38 708)
(37 600)
(36 217)
(35 367)
(35 292)
(34 947)
(33 544)
(32 976)
(31 994)
(32 277)
(32 544)
Gross Profit
4 779
N/A
5 012
+5%
5 254
+5%
5 443
+4%
5 724
+5%
5 942
+4%
6 242
+5%
6 365
+2%
6 804
+7%
10 979
+61%
17 143
+56%
22 427
+31%
23 769
+6%
23 729
0%
24 042
+1%
33 289
+38%
33 728
+1%
35 130
+4%
36 491
+4%
38 050
+4%
39 234
+3%
39 688
+1%
40 242
+1%
31 783
-21%
31 996
+1%
33 549
+5%
44 212
+32%
45 760
+4%
46 249
+1%
46 439
+0%
47 563
+2%
48 183
+1%
48 570
+1%
49 232
+1%
49 271
+0%
49 466
+0%
49 875
+1%
49 359
-1%
48 820
-1%
47 809
-2%
46 916
-2%
46 693
0%
45 966
-2%
45 983
+0%
45 996
+0%
44 665
-3%
43 776
-2%
42 585
-3%
41 653
-2%
40 637
-2%
39 606
-3%
32 130
-19%
29 029
-10%
26 928
-7%
23 132
-14%
26 884
+16%
26 579
-1%
26 123
-2%
27 362
+5%
26 917
-2%
26 677
-1%
26 511
-1%
26 814
+1%
27 203
+1%
27 643
+2%
28 104
+2%
28 384
+1%
28 092
-1%
27 917
-1%
27 280
-2%
26 431
-3%
25 720
-3%
25 183
-2%
25 109
0%
24 362
-3%
Operating Income
Operating Expenses
(4 154)
(4 316)
(4 569)
(4 786)
(4 997)
(5 160)
(5 337)
(5 548)
(5 930)
(10 015)
(15 954)
(21 423)
(23 073)
(23 053)
(23 131)
(31 396)
(31 875)
(32 915)
(33 969)
(35 019)
(35 710)
(36 125)
(36 352)
(28 528)
(28 910)
(30 004)
(39 747)
(40 696)
(41 190)
(41 511)
(42 056)
(42 237)
(42 612)
(43 370)
(43 756)
(43 963)
(44 222)
(44 058)
(43 815)
(43 867)
(43 758)
(43 669)
(43 728)
(43 829)
(43 984)
(43 590)
(43 425)
(42 818)
(42 426)
(42 096)
(41 606)
(38 932)
(37 829)
(36 461)
(35 337)
(35 890)
(35 027)
(34 539)
(34 010)
(33 057)
(32 407)
(31 789)
(31 618)
(31 342)
(30 949)
(30 404)
(29 465)
(28 972)
(28 390)
(27 972)
(27 236)
(26 824)
(26 629)
(26 674)
(26 750)
Selling, General & Administrative
(4 154)
(4 316)
(4 569)
(4 786)
(4 997)
(5 160)
(5 337)
(5 548)
(5 930)
(9 841)
(15 546)
(20 765)
(22 347)
(22 305)
(22 372)
(30 436)
(30 926)
(31 981)
(33 041)
(34 058)
(34 981)
(35 637)
(36 119)
(28 528)
(28 910)
(30 003)
(38 597)
(40 694)
(41 187)
(41 510)
(40 914)
(42 237)
(42 613)
(43 370)
(42 525)
(43 961)
(44 221)
(44 057)
(42 587)
(43 867)
(43 757)
(43 669)
(42 408)
(43 828)
(43 982)
(43 588)
(42 640)
(42 816)
(42 426)
(42 095)
(40 958)
(38 933)
(37 829)
(36 461)
(34 759)
(35 891)
(35 028)
(34 540)
(33 596)
(33 057)
(32 408)
(31 789)
(31 234)
(31 341)
(30 949)
(30 405)
(29 104)
(28 973)
(28 389)
(27 971)
(27 224)
(26 824)
(26 629)
(26 675)
(26 728)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(173)
(406)
(656)
(725)
(748)
(759)
(959)
(949)
(934)
(928)
(961)
0
0
0
0
0
0
(1 149)
0
0
0
(1 142)
0
0
0
(1 230)
0
0
0
(1 228)
0
0
0
(1 318)
0
0
0
(783)
0
0
0
(648)
0
0
0
(579)
0
0
0
(414)
0
0
0
(384)
0
0
0
(362)
0
0
0
(12)
0
0
0
(22)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(729)
(488)
(233)
0
0
(1)
(1)
(2)
(3)
(1)
0
0
1
0
(1)
(2)
(1)
0
0
0
0
0
(2)
(1)
(2)
(2)
(2)
(2)
0
(1)
0
0
0
0
1
1
0
1
0
0
1
0
0
(1)
0
0
1
1
(1)
0
0
0
0
1
0
Operating Income
625
N/A
696
+11%
685
-2%
657
-4%
727
+11%
782
+8%
905
+16%
817
-10%
874
+7%
964
+10%
1 190
+23%
1 005
-16%
698
-31%
677
-3%
912
+35%
1 894
+108%
1 853
-2%
2 215
+20%
2 522
+14%
3 031
+20%
3 524
+16%
3 563
+1%
3 890
+9%
3 255
-16%
3 086
-5%
3 545
+15%
4 465
+26%
5 064
+13%
5 059
0%
4 928
-3%
5 507
+12%
5 946
+8%
5 958
+0%
5 862
-2%
5 515
-6%
5 503
0%
5 653
+3%
5 301
-6%
5 005
-6%
3 942
-21%
3 158
-20%
3 024
-4%
2 238
-26%
2 154
-4%
2 012
-7%
1 075
-47%
351
-67%
(233)
N/A
(773)
-232%
(1 459)
-89%
(2 000)
-37%
(6 802)
-240%
(8 800)
-29%
(9 533)
-8%
(12 205)
-28%
(9 006)
+26%
(8 448)
+6%
(8 416)
+0%
(6 648)
+21%
(6 140)
+8%
(5 730)
+7%
(5 278)
+8%
(4 804)
+9%
(4 139)
+14%
(3 306)
+20%
(2 300)
+30%
(1 081)
+53%
(880)
+19%
(473)
+46%
(692)
-46%
(805)
-16%
(1 104)
-37%
(1 446)
-31%
(1 565)
-8%
(2 388)
-53%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
(7)
(22)
(50)
(66)
(60)
(63)
(76)
(74)
(67)
(60)
(56)
(50)
(44)
(36)
(19)
(19)
(14)
(13)
(15)
(13)
(16)
(9)
(7)
(4)
2
1
4
9
10
10
9
10
9
9
6
3
1
(1)
(8)
2
5
19
40
(4)
(12)
709
671
655
613
(182)
(205)
(217)
(219)
(217)
(224)
(240)
(261)
(282)
(307)
(320)
(329)
(340)
(317)
(298)
(288)
(290)
Non-Reccuring Items
(13)
426
417
413
(39)
(28)
(38)
(20)
(25)
(18)
(60)
(124)
(141)
(142)
(197)
(487)
(1 081)
(1 089)
(1 048)
(941)
(387)
(403)
(349)
(137)
(123)
(130)
(455)
(439)
(396)
(381)
(584)
(597)
(902)
(931)
(547)
(703)
(595)
(556)
(524)
(367)
(444)
(493)
(709)
(810)
(1 239)
(1 792)
(2 165)
(2 208)
(1 557)
(1 114)
(708)
(592)
(567)
(507)
(913)
(916)
(883)
(711)
(177)
(112)
(238)
(343)
(418)
(470)
(362)
(252)
(175)
(127)
(103)
(168)
439
435
248
131
(337)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
8
0
0
0
0
2
2
2
0
0
(94)
(69)
(89)
(89)
5
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
61
0
255
255
194
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
16
(28)
(21)
(41)
(47)
(68)
(29)
(20)
(18)
(8)
6
18
16
0
(2)
3
11
14
11
11
10
10
10
7
5
2
(30)
(26)
(24)
(19)
(56)
(34)
(49)
(72)
(43)
(47)
(33)
(11)
12
10
8
8
32
32
36
65
40
38
42
16
9
13
16
27
38
50
47
32
25
70
6
12
17
213
16
3
0
2
(1)
5
(128)
(122)
(115)
(104)
47
Pre-Tax Income
628
N/A
1 094
+74%
1 081
-1%
1 029
-5%
641
-38%
686
+7%
838
+22%
777
-7%
831
+7%
932
+12%
1 114
+20%
849
-24%
505
-41%
474
-6%
657
+39%
1 342
+104%
709
-47%
1 073
+51%
1 425
+33%
2 045
+44%
3 099
+52%
3 128
+1%
3 517
+12%
3 106
-12%
2 949
-5%
3 309
+12%
3 898
+18%
4 495
+15%
4 537
+1%
4 517
0%
4 858
+8%
5 308
+9%
5 003
-6%
4 861
-3%
4 927
+1%
4 758
-3%
5 035
+6%
4 745
-6%
4 503
-5%
3 594
-20%
2 732
-24%
2 548
-7%
1 570
-38%
1 382
-12%
812
-41%
(651)
N/A
(1 777)
-173%
(2 411)
-36%
(2 286)
+5%
(2 552)
-12%
(2 680)
-5%
(7 341)
-174%
(9 355)
-27%
(10 025)
-7%
(12 371)
-23%
(9 201)
+26%
(8 629)
+6%
(8 482)
+2%
(6 921)
+18%
(6 387)
+8%
(5 924)
+7%
(5 573)
+6%
(5 228)
+6%
(4 620)
+12%
(3 892)
+16%
(2 810)
+28%
(1 538)
+45%
(1 312)
+15%
(897)
+32%
(1 184)
-32%
(834)
+30%
(1 108)
-33%
(1 611)
-45%
(1 826)
-13%
(2 968)
-63%
Net Income
Tax Provision
(311)
(711)
(726)
(702)
(315)
(292)
(346)
(328)
(368)
(319)
(470)
(354)
(370)
(297)
(444)
(744)
(457)
(608)
(724)
(1 056)
(1 518)
(1 519)
(1 683)
(1 395)
(1 255)
(1 413)
(1 717)
(1 908)
(2 007)
(1 956)
(2 057)
(2 307)
(2 094)
(2 044)
(2 112)
(1 903)
(2 060)
(1 895)
(1 823)
(1 458)
(1 260)
(1 154)
(819)
(744)
(529)
(98)
298
487
326
293
(1 773)
(1 640)
(1 639)
(1 891)
(344)
(355)
(353)
(345)
(220)
(218)
(225)
(237)
(294)
(294)
(294)
(293)
(229)
(282)
(229)
(226)
(226)
(173)
(123)
(280)
(289)
Income from Continuing Operations
317
383
355
327
326
394
492
448
463
612
645
495
136
176
213
599
252
466
701
989
1 581
1 609
1 834
1 711
1 694
1 896
2 181
2 587
2 530
2 561
2 801
3 001
2 909
2 817
2 815
2 855
2 975
2 850
2 680
2 136
1 472
1 394
751
638
283
(749)
(1 479)
(1 924)
(1 960)
(2 259)
(4 453)
(8 981)
(10 994)
(11 916)
(12 715)
(9 556)
(8 982)
(8 827)
(7 141)
(6 605)
(6 149)
(5 810)
(5 522)
(4 914)
(4 186)
(3 103)
(1 767)
(1 594)
(1 126)
(1 410)
(1 060)
(1 281)
(1 734)
(2 106)
(3 257)
Net Income (Common)
316
N/A
382
+21%
352
-8%
324
-8%
323
0%
392
+21%
489
+25%
446
-9%
460
+3%
611
+33%
642
+5%
495
-23%
136
-73%
176
+29%
213
+21%
599
+181%
249
-58%
461
+85%
695
+51%
979
+41%
1 580
+61%
1 610
+2%
1 835
+14%
1 709
-7%
1 693
-1%
1 896
+12%
2 180
+15%
2 587
+19%
2 528
-2%
2 560
+1%
2 801
+9%
3 001
+7%
2 910
-3%
2 816
-3%
2 814
0%
2 853
+1%
2 973
+4%
2 850
-4%
2 680
-6%
2 137
-20%
1 473
-31%
1 394
-5%
751
-46%
637
-15%
283
-56%
(749)
N/A
(1 478)
-97%
(1 922)
-30%
(1 959)
-2%
(2 258)
-15%
(4 453)
-97%
(8 982)
-102%
(10 995)
-22%
(11 917)
-8%
(12 716)
-7%
(9 556)
+25%
(8 982)
+6%
(8 828)
+2%
(7 142)
+19%
(6 606)
+8%
(6 151)
+7%
(5 810)
+6%
(5 523)
+5%
(4 915)
+11%
(4 187)
+15%
(3 105)
+26%
(1 768)
+43%
(1 596)
+10%
(1 127)
+29%
(1 411)
-25%
(1 060)
+25%
(1 279)
-21%
(1 734)
-36%
(2 105)
-21%
(3 257)
-55%
EPS (Diluted)
12.64
N/A
14.69
+16%
13.53
-8%
12
-11%
11.53
-4%
14.51
+26%
18.11
+25%
16.5
-9%
17.02
+3%
16.51
-3%
18.34
+11%
11.78
-36%
3.23
-73%
4.19
+30%
5.07
+21%
14.26
+181%
5.92
-58%
10.97
+85%
16.54
+51%
23.3
+41%
37.61
+61%
38.33
+2%
43.69
+14%
40.69
-7%
40.3
-1%
45.14
+12%
51.9
+15%
61.59
+19%
60.19
-2%
60.95
+1%
67.24
+10%
71.45
+6%
69.28
-3%
67.04
-3%
67.15
+0%
66.34
-1%
69.13
+4%
66.27
-4%
62.99
-5%
49.69
-21%
34.25
-31%
32.41
-5%
17.64
-46%
14.81
-16%
6.58
-56%
-17.61
N/A
-34.74
-97%
-45.17
-30%
-46.05
-2%
-53.08
-15%
-104.67
-97%
-211.13
-102%
-258.45
-22%
-280.12
-8%
-298.9
-7%
-224.62
+25%
-211.12
+6%
-207.5
+2%
-167.87
+19%
-155.27
+8%
-144.58
+7%
-136.64
+5%
-129.81
+5%
-115.46
+11%
-98.37
+15%
-72.99
+26%
-41.54
+43%
-37.59
+10%
-26.4
+30%
-33.14
-26%
-24.9
+25%
-30.04
-21%
-40.74
-36%
-49.45
-21%
-76.51
-55%
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