Watchlist Manager

Watchlist

Price: 1 276 JPY 0.39% Market Closed

Market Cap: ¥38.7B

	FTGroup Co Ltd TSE:2763	JP
	China Feihe Ltd HKEX:6186	CN

Income Statement

Currency: JPY

	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	23	0	0	20	0	0	19	39	58	77	84	112	113	87	104	71	67	63	59	48	36	27	19	18	19	18	17	16	15	14	13	12	20	30	37	45	44	39	0	0	0	70	0	0	0	100	0	0	0	81	0	0	0	89	0	0	0	45	0	0	0	29	0	0	0	0	0	0	0
Revenue	15 925 N/A	14 175 -11%	12 415 -12%	13 175 +6%	14 155 +7%	15 274 +8%	20 069 +31%	24 947 +24%	29 348 +18%	28 175 -4%	26 991 -4%	28 238 +5%	29 201 +3%	30 315 +4%	30 263 0%	41 660 +38%	43 370 +4%	55 748 +29%	55 882 +0%	44 402 -21%	55 426 +25%	44 171 -20%	45 083 +2%	45 879 +2%	46 403 +1%	42 953 -7%	38 690 -10%	35 837 -7%	32 684 -9%	34 107 +4%	35 336 +4%	34 943 -1%	34 771 0%	34 986 +1%	36 142 +3%	37 215 +3%	38 338 +3%	38 483 +0%	38 938 +1%	39 712 +2%	39 886 +0%	40 793 +2%	40 960 +0%	41 219 +1%	42 954 +4%	44 211 +3%	45 153 +2%	45 658 +1%	46 650 +2%	46 474 0%	46 224 -1%	45 887 -1%	44 546 -3%	43 446 -2%	42 226 -3%	41 329 -2%	41 096 -1%	41 817 +2%	43 401 +4%	45 241 +4%	45 075 0%	44 820 -1%	43 065 -4%	40 698 -5%	39 340 -3%	38 313 -3%	37 232 -3%	36 480 -2%	36 218 -1%	35 973 -1%	35 483 -1%	34 625 -2%	33 895 -2%	32 816 -3%	32 287 -2%
Gross Profit
Cost of Revenue	(8 647)	(7 950)	(7 104)	(7 750)	(8 484)	(9 460)	(14 131)	(18 613)	(22 869)	(21 749)	(20 701)	(21 711)	(22 221)	(22 601)	(21 707)	(29 954)	(31 126)	(40 325)	(40 847)	(32 283)	(39 697)	(30 753)	(30 706)	(31 034)	(31 409)	(27 836)	(23 421)	(19 637)	(15 919)	(16 523)	(16 999)	(16 680)	(16 698)	(17 008)	(18 016)	(19 111)	(19 964)	(20 512)	(21 174)	(21 887)	(22 423)	(22 936)	(23 126)	(23 346)	(24 325)	(25 726)	(26 762)	(28 009)	(29 183)	(29 315)	(29 304)	(28 715)	(27 301)	(26 029)	(25 177)	(24 859)	(24 650)	(25 263)	(26 737)	(28 676)	(29 441)	(29 131)	(27 951)	(25 834)	(24 406)	(24 209)	(23 278)	(22 200)	(21 970)	(21 697)	(21 129)	(20 833)	(20 296)	(19 458)	(18 939)
Gross Profit	7 279 N/A	6 225 -14%	5 310 -15%	5 425 +2%	5 671 +5%	5 814 +3%	5 937 +2%	6 334 +7%	6 479 +2%	6 426 -1%	6 290 -2%	6 527 +4%	6 979 +7%	7 713 +11%	8 554 +11%	11 705 +37%	12 244 +5%	15 423 +26%	15 036 -3%	12 119 -19%	15 730 +30%	13 419 -15%	14 379 +7%	14 845 +3%	14 996 +1%	15 119 +1%	15 270 +1%	16 200 +6%	16 766 +3%	17 585 +5%	18 337 +4%	18 263 0%	18 073 -1%	17 978 -1%	18 127 +1%	18 104 0%	18 375 +1%	17 972 -2%	17 765 -1%	17 825 +0%	17 464 -2%	17 858 +2%	17 835 0%	17 872 +0%	18 629 +4%	18 486 -1%	18 392 -1%	17 649 -4%	17 469 -1%	17 159 -2%	16 920 -1%	17 172 +1%	17 244 +0%	17 417 +1%	17 049 -2%	16 470 -3%	16 446 0%	16 554 +1%	16 664 +1%	16 565 -1%	15 634 -6%	15 689 +0%	15 114 -4%	14 864 -2%	14 934 +0%	14 104 -6%	13 954 -1%	14 280 +2%	14 248 0%	14 276 +0%	14 354 +1%	13 792 -4%	13 599 -1%	13 358 -2%	13 348 0%
Operating Income
Operating Expenses	(7 237)	(6 621)	(5 915)	(5 633)	(5 764)	(5 995)	(6 357)	(6 532)	(6 522)	(6 199)	(5 987)	(6 122)	(6 732)	(7 365)	(8 226)	(11 240)	(11 580)	(14 542)	(14 107)	(10 895)	(13 732)	(11 014)	(11 333)	(11 736)	(12 064)	(12 012)	(12 014)	(12 440)	(12 619)	(13 383)	(13 932)	(13 776)	(13 697)	(13 403)	(13 327)	(13 231)	(13 300)	(13 391)	(13 537)	(13 621)	(13 767)	(13 766)	(13 412)	(13 066)	(12 977)	(12 583)	(12 149)	(11 760)	(11 131)	(10 848)	(10 788)	(11 796)	(11 529)	(10 787)	(10 736)	(11 678)	(11 202)	(12 276)	(12 434)	(13 195)	(9 463)	(8 601)	(7 670)	(8 928)	(8 372)	(7 804)	(7 303)	(6 528)	(6 528)	(4 962)	(4 761)	(4 485)	(4 466)	(5 882)	(5 991)
Selling, General & Administrative	(7 236)	(6 596)	(5 912)	(5 632)	(5 658)	(5 995)	(6 358)	(6 716)	(6 530)	(6 214)	(6 000)	(6 133)	(6 729)	(7 347)	(8 218)	(10 999)	(11 571)	(14 536)	(14 095)	(10 682)	(13 719)	(10 997)	(11 311)	(11 569)	(12 046)	(12 002)	(12 001)	(12 277)	(12 602)	(13 375)	(13 928)	(13 584)	(13 701)	(13 400)	(13 322)	(13 060)	(13 280)	(13 379)	(13 531)	(13 403)	(13 786)	(13 776)	(13 395)	(12 733)	(12 715)	(12 312)	(12 062)	(11 800)	(11 742)	(11 750)	(11 761)	(11 839)	(11 749)	(11 493)	(11 425)	(11 716)	(11 948)	(12 261)	(12 456)	(13 247)	(12 622)	(11 862)	(10 996)	(9 059)	(8 358)	(7 712)	(7 160)	(6 640)	(6 498)	(6 407)	(6 194)	(6 006)	(5 928)	(5 862)	(6 026)
Research & Development	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	(4)	0	0	0	(11)	0	0	0	0	0	0	0	(4)	0	0	0	(5)	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
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(239)	0	0	0	(214)	0	0	0	(136)	0	0	0	(143)	0	0	0	(180)	0	0	0	(153)	0	0	0	(238)	0	0	0	(302)	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
Other Operating Expenses	0	(25)	(3)	0	(106)	0	2	184	9	16	13	11	(3)	(18)	(8)	(3)	(10)	(6)	(12)	2	(14)	(19)	(24)	(31)	(18)	(10)	(12)	(14)	(16)	(7)	(4)	(1)	5	(2)	(5)	(16)	(21)	(13)	(6)	25	19	10	(17)	(25)	(262)	(271)	(88)	40	611	902	972	43	220	706	689	38	746	(15)	22	52	3 159	3 261	3 326	131	(14)	(92)	(143)	112	(30)	1 445	1 433	1 521	1 462	(20)	35
Operating Income	41 N/A	(395) N/A	(604) -53%	(208) +66%	(93) +55%	(181) -95%	(419) -131%	(198) +53%	(43) +78%	227 N/A	303 +33%	405 +34%	247 -39%	348 +41%	328 -6%	466 +42%	664 +42%	881 +33%	929 +5%	1 225 +32%	1 996 +63%	2 403 +20%	3 044 +27%	3 109 +2%	2 932 -6%	3 107 +6%	3 257 +5%	3 761 +15%	4 148 +10%	4 203 +1%	4 405 +5%	4 486 +2%	4 376 -2%	4 575 +5%	4 800 +5%	4 873 +2%	5 074 +4%	4 580 -10%	4 227 -8%	4 205 -1%	3 696 -12%	4 091 +11%	4 422 +8%	4 807 +9%	5 652 +18%	5 902 +4%	6 242 +6%	5 889 -6%	6 337 +8%	6 311 0%	6 132 -3%	5 376 -12%	5 716 +6%	6 630 +16%	6 313 -5%	4 792 -24%	5 244 +9%	4 278 -18%	4 230 -1%	3 370 -20%	6 171 +83%	7 088 +15%	7 444 +5%	5 936 -20%	6 562 +11%	6 300 -4%	6 651 +6%	7 752 +17%	7 720 0%	9 314 +21%	9 593 +3%	9 307 -3%	9 133 -2%	7 476 -18%	7 357 -2%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	(23)	(57)	(147)	(145)	(130)	(60)	(46)	(47)	(38)	(53)	(80)	(110)	(122)	(90)	(118)	(82)	(74)	(51)	(61)	(27)	(18)	(205)	9	(4)	(2)	3	(5)	(25)	(34)	(57)	(71)	(74)	(22)	(22)	(4)	10	(30)	(7)	4	35	87	(58)	69	56	31	(62)	27	8	67	(45)	103	112	26	(12)	71	79	119	3	14	(4)	(34)	6	(4)	(5)	34	41	147	167	248
Non-Reccuring Items	(192)	(64)	(72)	(73)	(4)	(1)	(135)	(391)	(422)	(327)	(72)	(39)	12	24	25	(85)	(85)	(178)	(222)	(221)	(245)	(283)	(319)	(218)	(189)	(86)	453	581	579	600	139	(4)	0	(5)	(42)	(46)	(54)	(59)	(23)	(288)	(279)	(291)	(290)	(242)	0	0	(224)	(126)	0	0	0	878	0	0	0	691	0	0	(35)	3 013	0	0	0	(99)	0	0	0	(58)	0	0	0	(25)	0	0	0
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	5	0	0	0	(6)	0	(215)	(215)	(16)	0	0	0	(16)	0	0	0	0	0	0	0	0	1	1	24	25	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
Total Other Income	47	33	42	18	40	(56)	(28)	(47)	82	83	93	72	74	61	77	102	107	137	149	260	309	317	295	228	240	301	353	381	134	264	198	77	56	20	15	19	13	(2)	(5)	(17)	(13)	8	13	46	56	52	21	124	10	9	9	90	0	0	(1)	110	0	0	0	104	(1)	0	(1)	11	1	0	0	5	1	0	0	2	0	0	0
Pre-Tax Income	(105) N/A	(426) -306%	(634) -49%	(263) +59%	(57) +78%	(239) -319%	(606) -154%	(693) -14%	(530) +24%	(162) +69%	194 N/A	377 +94%	287 -24%	386 +34%	393 +2%	429 +9%	607 +41%	732 +21%	736 +1%	1 178 +60%	1 942 +65%	2 357 +21%	2 946 +25%	3 062 +4%	2 922 -5%	3 080 +5%	3 828 +24%	4 502 +18%	4 870 +8%	5 063 +4%	4 740 -6%	4 547 -4%	4 428 -3%	4 566 +3%	4 738 +4%	4 791 +1%	4 961 +4%	4 444 -10%	4 177 -6%	3 877 -7%	3 400 -12%	3 818 +12%	4 138 +8%	4 628 +12%	5 712 +23%	5 989 +5%	6 126 +2%	5 829 -5%	6 416 +10%	6 375 -1%	6 171 -3%	6 282 +2%	5 742 -9%	6 638 +16%	6 379 -4%	5 548 -13%	5 345 -4%	4 388 -18%	4 220 -4%	6 475 +53%	6 241 -4%	7 167 +15%	7 562 +6%	5 851 -23%	6 577 +12%	6 296 -4%	6 618 +5%	7 705 +16%	7 717 +0%	9 310 +21%	9 628 +3%	9 325 -3%	9 280 0%	7 643 -18%	7 605 0%
Net Income
Tax Provision	(138)	(269)	(200)	(240)	(127)	(134)	(118)	(128)	(130)	(128)	(150)	(178)	(173)	(151)	(138)	(134)	(199)	(257)	(222)	(204)	(520)	(726)	(1 036)	(1 268)	(1 148)	(1 204)	(1 298)	(1 608)	(1 784)	(1 837)	(1 868)	(1 745)	(1 658)	(1 694)	(1 754)	(1 731)	(1 875)	(1 785)	(1 616)	(1 520)	(1 356)	(1 425)	(1 495)	(1 766)	(1 978)	(1 971)	(2 058)	(1 961)	(2 305)	(2 343)	(2 423)	(2 370)	(2 415)	(2 728)	(2 433)	(2 315)	(1 838)	(1 497)	(1 575)	(1 660)	(1 720)	(1 983)	(2 110)	(2 226)	(2 294)	(2 229)	(2 248)	(2 421)	(2 422)	(2 787)	(2 821)	(2 712)	(2 724)	(2 318)	(2 171)
Income from Continuing Operations	(243)	(695)	(834)	(502)	(182)	(370)	(722)	(819)	(659)	(289)	44	200	115	235	254	295	407	475	514	975	1 422	1 631	1 910	1 794	1 774	1 876	2 531	2 894	3 087	3 227	2 871	2 802	2 769	2 871	2 984	3 060	3 086	2 659	2 560	2 357	2 043	2 392	2 644	2 862	3 735	4 019	4 068	3 868	4 111	4 032	3 747	3 912	3 327	3 909	3 946	3 233	3 507	2 891	2 645	4 815	4 521	5 184	5 452	3 625	4 283	4 067	4 370	5 284	5 295	6 523	6 807	6 613	6 556	5 325	5 434
Income to Minority Interest	(22)	(23)	(25)	(40)	(53)	(57)	(7)	(12)	(30)	(44)	(50)	(79)	(102)	(82)	(24)	(33)	(51)	(88)	(72)	(72)	(81)	(42)	(68)	(33)	(17)	(14)	(234)	(239)	(259)	(255)	(31)	(31)	(38)	(70)	(105)	(119)	(102)	(92)	(76)	(83)	(90)	(77)	(73)	(76)	(100)	(113)	(49)	(20)	0	22	(14)	(14)	(4)	(2)	(4)	2	(1)	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	(265) N/A	(718) -171%	(859) -20%	(543) +37%	(237) +56%	(429) -81%	(730) -70%	(831) -14%	(689) +17%	(333) +52%	(6) +98%	121 N/A	13 -89%	153 +1 077%	230 +50%	261 +13%	355 +36%	386 +9%	440 +14%	903 +105%	1 341 +49%	1 589 +18%	1 843 +16%	1 761 -4%	1 756 0%	1 861 +6%	2 296 +23%	2 655 +16%	2 828 +7%	2 972 +5%	2 840 -4%	2 771 -2%	2 731 -1%	2 801 +3%	2 879 +3%	2 941 +2%	2 983 +1%	2 566 -14%	2 483 -3%	2 274 -8%	1 954 -14%	2 316 +19%	2 572 +11%	2 786 +8%	3 635 +30%	3 906 +7%	4 019 +3%	3 846 -4%	4 111 +7%	4 054 -1%	3 733 -8%	3 897 +4%	3 323 -15%	3 908 +18%	3 941 +1%	3 234 -18%	3 504 +8%	2 889 -18%	2 642 -9%	4 814 +82%	4 518 -6%	5 182 +15%	5 450 +5%	3 625 -33%	4 282 +18%	4 066 -5%	4 369 +7%	5 284 +21%	5 294 +0%	6 522 +23%	6 806 +4%	6 613 -3%	6 555 -1%	5 325 -19%	5 433 +2%
EPS (Diluted)	-13.25 N/A	-34.19 -158%	-40.9 -20%	-25.85 +37%	-11.28 +56%	-20.42 -81%	-34.76 -70%	-36.13 -4%	-26.5 +27%	-12.8 +52%	-0.19 +99%	3.66 N/A	0.4 -89%	4.63 +1 057%	6.96 +50%	7.9 +14%	10.75 +36%	11.69 +9%	13.32 +14%	27.36 +105%	40.63 +49%	46.73 +15%	52.65 +13%	50.31 -4%	48.77 -3%	54.73 +12%	58.87 +8%	73.75 +25%	78.55 +7%	82.55 +5%	78.88 -4%	77.27 -2%	75.86 -2%	77.8 +3%	82.25 +6%	82.84 +1%	85.22 +3%	75.47 -11%	73.02 -3%	66.87 -8%	59.21 -11%	70.18 +19%	77.93 +11%	83.21 +7%	110.15 +32%	118.36 +7%	122.15 +3%	116.37 -5%	125.8 +8%	125.12 -1%	116.02 -7%	120.64 +4%	104.98 -13%	122.23 +16%	125.42 +3%	100.48 -20%	112.48 +12%	92.73 -18%	84.8 -9%	154.53 +82%	145.1 -6%	167.22 +15%	176.49 +6%	117.16 -34%	141.02 +20%	133.17 -6%	143.86 +8%	174.03 +21%	175.56 +1%	216.36 +23%	227.06 +5%	220.37 -3%	220.48 +0%	179.11 -19%	182.74 +2%

Income Statement Balance Sheet Cash Flow Statement

FTGroup Co Ltd
TSE:2763

Income Statement

Earnings Waterfall
FTGroup Co Ltd

Income Statement
FTGroup Co Ltd

See Also

Company

Help

Tools

Stocks

FTGroup Co Ltd TSE:2763

Income Statement

Earnings Waterfall FTGroup Co Ltd

Income Statement FTGroup Co Ltd

See Also

Company

Help

Tools

Stocks

FTGroup Co Ltd
TSE:2763

Earnings Waterfall
FTGroup Co Ltd

Income Statement
FTGroup Co Ltd