Watchlist Manager

Watchlist

Price: 951 JPY -0.21%

Market Cap: ¥7.5B

	Village Vanguard Co Ltd TSE:2769	JP
H	Hermes International SCA SWB:HMI	FR
G	GiveMePower Corp OTC:GMPW	CA
C	Chunghwa Chemical Synthesis & Biotech Co Ltd TWSE:1762	TW

Income Statement

Currency: JPY

	Aug-2005	Nov-2005	Feb-2006	Aug-2006	Nov-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	Aug-2008	Nov-2008	Feb-2009	Aug-2009	Nov-2009	Feb-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	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
Revenue
Interest Expense	0	0	0	0	0	0	51	0	0	0	16	0	0	23	0	0	25	48	72	95	93	93	92	91	91	90	91	91	92	97	100	105	110	114	117	125	126	130	137	147	142	138	142	132	139	142	144	149	154	158	146	136	126	115	114	113	119	126	134	146	148	149	145	136	134	133	130	129	129	133	141	149	158	164	171	0	0	0
Revenue	11 064 N/A	12 014 +9%	13 249 +10%	14 152 +7%	15 038 +6%	16 511 +10%	22 673 +37%	24 041 +6%	25 262 +5%	26 544 +5%	21 406 -19%	22 726 +6%	24 544 +8%	25 832 +5%	26 643 +3%	27 194 +2%	27 923 +3%	28 774 +3%	29 882 +4%	39 807 +33%	40 605 +2%	41 486 +2%	42 367 +2%	42 942 +1%	42 950 +0%	43 177 +1%	43 402 +1%	43 766 +1%	43 836 +0%	43 606 -1%	43 236 -1%	43 689 +1%	44 567 +2%	45 439 +2%	45 921 +1%	46 025 +0%	45 697 -1%	45 683 0%	45 866 +0%	46 758 +2%	44 490 -5%	41 593 -7%	39 132 -6%	35 680 -9%	35 706 +0%	35 210 -1%	34 436 -2%	34 186 -1%	33 963 -1%	33 884 0%	33 818 0%	33 862 +0%	33 771 0%	33 395 -1%	33 324 0%	29 267 -12%	27 878 -5%	27 398 -2%	25 792 -6%	28 293 +10%	27 417 -3%	26 940 -2%	26 578 -1%	26 758 +1%	26 829 +0%	26 430 -1%	26 009 -2%	25 282 -3%	25 115 -1%	24 661 -2%	24 626 0%	24 799 +1%	25 352 +2%	25 529 +1%	25 354 -1%	24 962 -2%	24 202 -3%	23 943 -1%
Gross Profit
Cost of Revenue	(6 777)	(7 382)	(8 182)	(8 718)	(9 212)	(10 149)	(13 879)	(14 595)	(15 189)	(15 786)	(12 614)	(13 425)	(14 497)	(15 187)	(15 668)	(15 896)	(16 323)	(16 717)	(17 323)	(23 097)	(23 485)	(24 015)	(24 488)	(24 854)	(24 885)	(24 891)	(25 032)	(25 308)	(25 321)	(25 645)	(25 586)	(25 860)	(26 356)	(25 905)	(25 894)	(25 476)	(25 034)	(25 298)	(25 510)	(26 540)	(25 610)	(24 585)	(23 460)	(21 634)	(21 805)	(21 463)	(21 156)	(21 201)	(21 194)	(21 289)	(21 275)	(21 124)	(21 076)	(20 801)	(20 871)	(18 204)	(17 445)	(17 219)	(16 350)	(17 634)	(16 850)	(16 283)	(15 550)	(15 829)	(15 797)	(15 540)	(15 316)	(14 834)	(14 831)	(14 636)	(14 661)	(15 118)	(15 512)	(15 730)	(15 910)	(15 599)	(14 791)	(14 226)
Gross Profit	4 288 N/A	4 632 +8%	5 067 +9%	5 433 +7%	5 825 +7%	6 361 +9%	8 794 +38%	9 445 +7%	10 073 +7%	10 758 +7%	8 794 -18%	9 302 +6%	10 048 +8%	10 644 +6%	10 974 +3%	11 297 +3%	11 600 +3%	12 058 +4%	12 560 +4%	16 710 +33%	17 122 +2%	17 472 +2%	17 880 +2%	18 088 +1%	18 065 0%	18 286 +1%	18 370 +0%	18 458 +0%	18 515 +0%	17 961 -3%	17 650 -2%	17 829 +1%	18 211 +2%	19 534 +7%	20 027 +3%	20 549 +3%	20 663 +1%	20 385 -1%	20 356 0%	20 218 -1%	18 880 -7%	17 008 -10%	15 672 -8%	14 046 -10%	13 901 -1%	13 747 -1%	13 280 -3%	12 985 -2%	12 769 -2%	12 595 -1%	12 543 0%	12 738 +2%	12 695 0%	12 594 -1%	12 453 -1%	11 063 -11%	10 433 -6%	10 179 -2%	9 442 -7%	10 659 +13%	10 567 -1%	10 657 +1%	11 028 +3%	10 929 -1%	11 032 +1%	10 890 -1%	10 693 -2%	10 448 -2%	10 284 -2%	10 025 -3%	9 965 -1%	9 681 -3%	9 840 +2%	9 799 0%	9 444 -4%	9 363 -1%	9 411 +1%	9 717 +3%
Operating Income
Operating Expenses	(2 994)	(3 333)	(3 678)	(3 981)	(4 281)	(4 633)	(6 355)	(6 821)	(7 285)	(7 779)	(6 461)	(7 143)	(7 790)	(8 319)	(8 475)	(8 746)	(9 066)	(9 452)	(9 785)	(13 216)	(13 555)	(13 884)	(14 290)	(14 685)	(14 891)	(15 290)	(15 567)	(15 933)	(16 340)	(16 837)	(17 291)	(17 866)	(18 403)	(18 983)	(19 502)	(19 788)	(19 975)	(20 124)	(19 988)	(20 489)	(19 087)	(17 412)	(15 995)	(13 831)	(13 588)	(13 150)	(12 827)	(12 614)	(12 411)	(12 317)	(12 302)	(12 291)	(12 265)	(12 237)	(12 226)	(11 349)	(11 055)	(10 773)	(10 278)	(10 630)	(10 503)	(10 412)	(10 484)	(10 578)	(10 692)	(10 468)	(10 348)	(10 302)	(10 367)	(10 468)	(10 503)	(10 596)	(10 653)	(10 573)	(10 487)	(10 298)	(10 078)	(9 877)
Selling, General & Administrative	(2 993)	(3 332)	(3 678)	(3 956)	(4 272)	(4 624)	(6 090)	(6 812)	(7 153)	(7 779)	(6 378)	(7 084)	(7 478)	(7 974)	(8 118)	(8 383)	(8 692)	(9 060)	(9 388)	(12 667)	(13 135)	(13 602)	(14 139)	(14 089)	(14 890)	(15 288)	(15 565)	(15 316)	(16 338)	(16 837)	(17 290)	(17 076)	(18 402)	(18 982)	(19 502)	(18 959)	(19 974)	(20 124)	(19 987)	(19 564)	(19 088)	(17 413)	(15 996)	(13 337)	(13 587)	(13 147)	(12 826)	(12 208)	(12 409)	(12 316)	(12 300)	(11 980)	(12 264)	(12 236)	(12 224)	(11 018)	(11 057)	(10 773)	(10 198)	(10 301)	(10 261)	(10 094)	(10 167)	(10 263)	(10 225)	(10 151)	(10 037)	(10 010)	(10 066)	(10 167)	(10 201)	(10 318)	(10 447)	(10 443)	(10 432)	(10 298)	(10 077)	(9 875)
Depreciation & Amortization	0	0	0	0	0	0	(265)	0	0	0	(83)	(192)	(313)	(346)	(359)	(365)	(376)	(393)	(398)	(548)	0	0	0	(596)	0	0	0	(617)	0	0	0	(790)	0	0	0	(828)	0	0	0	(926)	0	0	0	(493)	0	0	0	(404)	0	0	0	(310)	0	0	0	(331)	0	0	(82)	(328)	(240)	(317)	(315)	(314)	(316)	(315)	(311)	(291)	(302)	(301)	(300)	(277)	0	0	0	0	0	0
Other Operating Expenses	0	0	0	(25)	(9)	(9)	0	(9)	(132)	0	0	133	0	0	0	0	0	0	0	0	(420)	(282)	(151)	0	0	0	0	0	0	1	(1)	0	(1)	(1)	0	(1)	(1)	0	(1)	1	1	1	1	(1)	(1)	(3)	0	(2)	(2)	(1)	(2)	(1)	(1)	(1)	(2)	0	2	0	2	(1)	(2)	(1)	(2)	(1)	(151)	(2)	0	(1)	1	0	(2)	(1)	(206)	(130)	(55)	0	(1)	(2)
Operating Income	1 293 N/A	1 298 +0%	1 389 +7%	1 452 +5%	1 544 +6%	1 727 +12%	2 438 +41%	2 624 +8%	2 788 +6%	2 979 +7%	2 331 -22%	2 158 -7%	2 257 +5%	2 326 +3%	2 500 +7%	2 552 +2%	2 534 -1%	2 605 +3%	2 774 +6%	3 494 +26%	3 566 +2%	3 589 +1%	3 592 +0%	3 403 -5%	3 176 -7%	2 998 -6%	2 805 -6%	2 525 -10%	2 177 -14%	1 125 -48%	359 -68%	(37) N/A	(192) -419%	551 N/A	525 -5%	761 +45%	688 -10%	261 -62%	368 +41%	(271) N/A	(207) +24%	(404) -95%	(323) +20%	215 N/A	313 +46%	597 +91%	453 -24%	371 -18%	358 -4%	278 -22%	241 -13%	447 +85%	430 -4%	357 -17%	227 -36%	(286) N/A	(622) -117%	(594) +5%	(836) -41%	29 N/A	64 +121%	245 +283%	544 +122%	351 -35%	340 -3%	422 +24%	345 -18%	146 -58%	(83) N/A	(443) -434%	(538) -21%	(915) -70%	(813) +11%	(774) +5%	(1 043) -35%	(935) +10%	(667) +29%	(160) +76%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	(45)	0	0	0	(16)	(34)	(57)	(64)	(72)	(75)	(77)	(74)	(72)	(92)	(93)	(93)	(92)	(90)	(91)	(90)	(46)	0	(24)	(28)	(71)	(104)	(106)	(110)	(81)	(90)	(92)	(96)	(141)	(216)	(213)	(208)	(186)	(108)	(113)	(117)	(146)	(150)	(155)	(159)	(146)	(126)	(116)	(105)	(104)	(113)	(119)	(126)	(134)	(146)	(148)	(149)	(145)	(136)	(134)	(133)	(130)	(129)	(129)	(133)	(141)	(149)	(158)	(164)	(171)	(180)	(192)	(193)
Non-Reccuring Items	(6)	(36)	(36)	0	0	(4)	(46)	(38)	(11)	(5)	15	(24)	(62)	(34)	(66)	(88)	(371)	(389)	(344)	(451)	(298)	(254)	(252)	(236)	(104)	(90)	(115)	(4 783)	(4 812)	(4 866)	(4 850)	(219)	(366)	(351)	(351)	(487)	(464)	(465)	(521)	(3 778)	(3 756)	(3 766)	(3 730)	(407)	(137)	(98)	(23)	65	(213)	(197)	(234)	(83)	(94)	(114)	(134)	(245)	(225)	(201)	(158)	(5)	(27)	(32)	(60)	(170)	0	(159)	(178)	(62)	(66)	(62)	(36)	(160)	(137)	(195)	(533)	(3 203)	(3 194)	(3 146)
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	0	0	0	0	0	0	0	0	0	0	0	(118)	0	0	0	0	1	(6)	(11)	0	(163)	(156)	(151)	(146)	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
Total Other Income	(30)	(11)	(5)	8	31	45	113	68	58	66	72	91	108	108	113	113	109	116	123	168	185	195	205	201	200	205	184	178	171	167	188	124	141	126	106	133	108	98	108	126	91	14	2	(11)	43	103	128	117	156	165	143	121	97	123	120	91	87	11	9	165	182	254	291	205	201	178	147	134	142	121	124	130	153	197	157	120	133	103
Pre-Tax Income	1 258 N/A	1 251 -1%	1 348 +8%	1 460 +8%	1 575 +8%	1 768 +12%	2 460 +39%	2 654 +8%	2 835 +7%	3 040 +7%	2 402 -21%	2 191 -9%	2 248 +3%	2 336 +4%	2 474 +6%	2 501 +1%	2 195 -12%	2 257 +3%	2 481 +10%	3 120 +26%	3 360 +8%	3 438 +2%	3 452 +0%	3 279 -5%	3 179 -3%	3 021 -5%	2 827 -6%	(2 080) N/A	(2 488) -20%	(3 602) -45%	(4 374) -21%	(354) +92%	(523) -48%	216 N/A	199 -8%	317 +59%	241 -24%	(208) N/A	(197) +5%	(4 139) -2 001%	(4 248) -3%	(4 520) -6%	(4 388) +3%	(457) +90%	106 N/A	485 +358%	412 -15%	403 -2%	146 -64%	87 -40%	4 -95%	359 +8 875%	317 -12%	261 -18%	109 -58%	(553) N/A	(879) -59%	(910) -4%	(1 119) -23%	43 N/A	71 +65%	318 +348%	630 +98%	250 -60%	407 +63%	308 -24%	184 -40%	89 -52%	(136) N/A	(517) -280%	(591) -14%	(1 094) -85%	(955) +13%	(936) +2%	(1 590) -70%	(4 198) -164%	(3 920) +7%	(3 396) +13%
Net Income
Tax Provision	(524)	(549)	(556)	(603)	(629)	(730)	(1 080)	(1 181)	(1 266)	(1 412)	(1 083)	(965)	(1 014)	(1 054)	(1 107)	(1 098)	(989)	(1 056)	(1 188)	(1 450)	(1 551)	(1 581)	(1 595)	(1 734)	(1 716)	(1 643)	(1 556)	(1 764)	(1 586)	(1 353)	(1 404)	(688)	(594)	(661)	(136)	(247)	(221)	(195)	(174)	(214)	(219)	(206)	(167)	(161)	(211)	(203)	(213)	(176)	(107)	(117)	(108)	(171)	(182)	(179)	(127)	(65)	(45)	(23)	(39)	(66)	(61)	(62)	(98)	(134)	(139)	(132)	(121)	(65)	(59)	(65)	(51)	(49)	(49)	(49)	(49)	(49)	(48)	(47)
Income from Continuing Operations	733	700	791	857	947	1 040	1 381	1 475	1 571	1 630	1 320	1 227	1 233	1 281	1 366	1 403	1 206	1 201	1 292	1 670	1 808	1 856	1 857	1 545	1 465	1 380	1 273	(3 844)	(4 074)	(4 955)	(5 778)	(1 042)	(1 117)	(445)	63	70	20	(403)	(371)	(4 353)	(4 467)	(4 726)	(4 555)	(618)	(105)	282	199	227	39	(30)	(104)	188	135	82	(18)	(618)	(924)	(933)	(1 158)	(23)	10	256	532	116	268	176	63	24	(195)	(582)	(642)	(1 143)	(1 004)	(985)	(1 639)	(4 247)	(3 968)	(3 443)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	7	8	10	9	8	8	8	7	10	11	10	9	3	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
Net Income (Common)	733 N/A	700 -5%	791 +13%	857 +8%	947 +11%	1 040 +10%	1 381 +33%	1 475 +7%	1 571 +7%	1 630 +4%	1 320 -19%	1 227 -7%	1 233 +0%	1 281 +4%	1 366 +7%	1 403 +3%	1 209 -14%	1 208 0%	1 300 +8%	1 680 +29%	1 816 +8%	1 864 +3%	1 865 +0%	1 553 -17%	1 472 -5%	1 389 -6%	1 283 -8%	(3 834) N/A	(4 065) -6%	(4 952) -22%	(5 777) -17%	(1 043) +82%	(1 118) -7%	(446) +60%	61 N/A	69 +13%	20 -71%	(405) N/A	(370) +9%	(4 353) -1 076%	(4 469) -3%	(4 725) -6%	(4 557) +4%	(618) +86%	(104) +83%	282 N/A	178 -37%	174 -2%	(45) N/A	(143) -218%	(226) -58%	68 N/A	15 -78%	(38) N/A	(136) -258%	(738) -443%	(1 043) -41%	(1 054) -1%	(1 279) -21%	(143) +89%	(111) +22%	137 N/A	412 +201%	(3) N/A	150 N/A	56 -63%	(55) N/A	(96) -75%	(316) -229%	(702) -122%	(763) -9%	(1 264) -66%	(1 125) +11%	(1 106) +2%	(1 760) -59%	(4 367) -148%	(4 087) +6%	(3 563) +13%
EPS (Diluted)	104.71 N/A	100 -4%	113 +13%	122.42 +8%	135.28 +11%	148.57 +10%	197.28 +33%	184.37 -7%	196.37 +7%	203.75 +4%	165 -19%	153.37 -7%	154.12 +0%	160.12 +4%	170.75 +7%	175.37 +3%	151.12 -14%	151 0%	162.5 +8%	210 +29%	227 +8%	233 +3%	233.12 +0%	194.12 -17%	184 -5%	173.62 -6%	160.37 -8%	-479.25 N/A	-508.12 -6%	-619 -22%	-722.12 -17%	-130.37 +82%	-139.75 -7%	-55.75 +60%	7.62 N/A	8.97 +18%	2.5 -72%	-50.62 N/A	-46.25 +9%	-565.58 -1 123%	-558.62 +1%	-590.62 -6%	-569.62 +4%	-80.26 +86%	-13 +84%	35.25 N/A	14.83 -58%	22.22 +50%	-5 N/A	-18.29 -266%	-28.84 -58%	8.69 N/A	1.91 -78%	-4.84 N/A	-17.3 -257%	-94.04 -444%	-132.73 -41%	-134.15 -1%	-162.84 -21%	-18.2 +89%	-14.13 +22%	17.45 N/A	52.48 +201%	-0.38 N/A	19.12 N/A	7.12 -63%	-7.01 N/A	-12.23 -74%	-40.28 -229%	-89.5 -122%	-97.27 -9%	-161.14 -66%	-143.43 +11%	-141.02 +2%	-224.42 -59%	-556.86 -148%	-435.87 +22%	-454.34 -4%

Income Statement Balance Sheet Cash Flow Statement

Village Vanguard Co Ltd
TSE:2769

Income Statement

Earnings Waterfall
Village Vanguard Co Ltd

Income Statement
Village Vanguard Co Ltd

See Also

Company

Help

Tools

Stocks

Village Vanguard Co Ltd TSE:2769

Income Statement

Earnings Waterfall Village Vanguard Co Ltd

Income Statement Village Vanguard Co Ltd

See Also

Company

Help

Tools

Stocks

Village Vanguard Co Ltd
TSE:2769

Earnings Waterfall
Village Vanguard Co Ltd

Income Statement
Village Vanguard Co Ltd