Pickles Corp
TSE:2925

Watchlist Manager
Pickles Corp Logo
Pickles Corp
TSE:2925
Watchlist
Price: 1 177 JPY -2.24% Market Closed
Market Cap: 15.1B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+5%
5Y
+20%
10Y
+92%
Operating Income
+
3Y
+31%
5Y
+232%
10Y
+197%
Net Income
+
3Y
+38%
5Y
+258%
10Y
+293%

Earnings Waterfall
Pickles Corp

Revenue
43.5B JPY
Cost of Revenue
-32.2B JPY
Gross Profit
11.2B JPY
Operating Expenses
-8.9B JPY
Operating Income
2.3B JPY
Other Expenses
-649m JPY
Net Income
1.7B JPY

Income Statement
Pickles Corp

Rotate your device to view
Income Statement
Currency: JPY
May-2006 Aug-2006 Nov-2006 May-2007 Aug-2007 Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-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
Revenue
Revenue
12 537
N/A
12 770
+2%
12 778
+0%
12 830
+0%
13 090
+2%
13 525
+3%
13 910
+3%
14 077
+1%
14 081
+0%
14 123
+0%
14 004
-1%
13 780
-2%
14 434
+5%
15 452
+7%
16 078
+4%
20 824
+30%
20 604
-1%
20 807
+1%
20 975
+1%
21 588
+3%
22 663
+5%
23 226
+2%
23 684
+2%
24 064
+2%
24 352
+1%
24 855
+2%
25 427
+2%
25 648
+1%
25 973
+1%
26 297
+1%
26 398
+0%
26 805
+2%
27 671
+3%
28 420
+3%
29 471
+4%
30 153
+2%
31 799
+5%
33 358
+5%
34 446
+3%
35 802
+4%
36 096
+1%
36 273
+0%
36 537
+1%
37 616
+3%
37 998
+1%
39 091
+3%
40 465
+4%
40 671
+1%
41 263
+1%
41 319
+0%
41 096
-1%
41 417
+1%
42 839
+3%
44 278
+3%
45 223
+2%
46 020
+2%
46 066
+0%
46 045
0%
45 724
-1%
45 006
-2%
43 456
-3%
Gross Profit
Cost of Revenue
(10 140)
(10 286)
(10 180)
(10 095)
(10 306)
(10 751)
(11 106)
(11 152)
(11 117)
(11 082)
(10 948)
(10 704)
(11 311)
(12 089)
(12 658)
(16 195)
(15 626)
(15 649)
(15 698)
(16 267)
(17 434)
(17 860)
(18 127)
(18 435)
(18 386)
(18 876)
(19 546)
(19 710)
(19 973)
(20 232)
(20 145)
(20 462)
(21 359)
(21 975)
(22 854)
(23 361)
(24 535)
(25 706)
(26 873)
(27 983)
(28 223)
(28 235)
(27 969)
(28 963)
(29 180)
(30 081)
(31 204)
(31 059)
(31 194)
(31 011)
(30 676)
(30 856)
(31 943)
(32 928)
(33 459)
(33 721)
(33 258)
(33 145)
(32 907)
(32 540)
(32 241)
Gross Profit
2 395
N/A
2 482
+4%
2 596
+5%
2 734
+5%
2 784
+2%
2 774
0%
2 804
+1%
2 924
+4%
2 963
+1%
3 040
+3%
3 056
+1%
3 075
+1%
3 122
+2%
3 362
+8%
3 421
+2%
4 629
+35%
4 980
+8%
5 161
+4%
5 279
+2%
5 320
+1%
5 231
-2%
5 367
+3%
5 558
+4%
5 628
+1%
5 967
+6%
5 981
+0%
5 883
-2%
5 939
+1%
6 002
+1%
6 065
+1%
6 252
+3%
6 343
+1%
6 309
-1%
6 442
+2%
6 615
+3%
6 792
+3%
7 263
+7%
7 652
+5%
7 573
-1%
7 818
+3%
7 873
+1%
8 038
+2%
8 568
+7%
8 653
+1%
8 819
+2%
9 011
+2%
9 262
+3%
9 612
+4%
10 069
+5%
10 308
+2%
10 420
+1%
10 561
+1%
10 896
+3%
11 350
+4%
11 764
+4%
12 299
+5%
12 808
+4%
12 900
+1%
12 817
-1%
12 466
-3%
11 215
-10%
Operating Income
Operating Expenses
(2 297)
(2 306)
(2 311)
(2 319)
(2 360)
(2 428)
(2 532)
(2 556)
(2 577)
(2 573)
(2 576)
(2 595)
(2 773)
(2 976)
(3 083)
(4 013)
(3 961)
(4 073)
(4 145)
(4 300)
(4 448)
(4 482)
(4 548)
(4 675)
(4 750)
(4 844)
(5 058)
(5 048)
(5 168)
(5 268)
(5 162)
(5 249)
(5 332)
(5 396)
(5 667)
(5 823)
(6 083)
(6 437)
(6 686)
(7 001)
(7 173)
(7 228)
(7 317)
(7 484)
(7 595)
(7 796)
(8 027)
(8 165)
(8 292)
(8 384)
(8 560)
(8 653)
(8 820)
(9 045)
(9 136)
(9 551)
(9 647)
(9 708)
(9 675)
(9 487)
(8 890)
Selling, General & Administrative
(2 316)
(2 326)
(2 330)
(2 342)
(2 390)
(2 457)
(2 561)
(2 584)
(2 606)
(2 589)
(2 606)
(2 583)
(2 762)
(2 966)
(3 074)
(4 000)
(3 948)
(4 060)
(4 132)
(4 285)
(4 445)
(4 491)
(4 570)
(4 657)
(4 787)
(4 882)
(5 096)
(5 023)
(5 206)
(5 305)
(5 199)
(5 230)
(5 367)
(5 430)
(5 701)
(5 793)
(6 120)
(6 475)
(6 725)
(6 875)
(7 211)
(7 267)
(7 355)
(7 344)
(7 634)
(7 835)
(8 066)
(8 012)
(8 330)
(8 420)
(8 597)
(8 486)
(8 854)
(9 080)
(9 171)
(9 352)
(9 682)
(9 743)
(9 710)
(9 261)
(8 926)
Depreciation & Amortization
20
21
21
23
29
27
27
27
28
16
31
(10)
(9)
(9)
(9)
(13)
(13)
(13)
(13)
(15)
(3)
9
22
(18)
36
36
36
(25)
36
36
36
(19)
36
36
36
(29)
36
36
36
(126)
36
36
36
(139)
36
36
36
(154)
37
37
37
(165)
37
37
37
(197)
37
37
37
(225)
37
Other Operating Expenses
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
3
(0)
0
3
0
0
3
3
3
(0)
0
(1)
(1)
(2)
(3)
(2)
0
(2)
(2)
0
(2)
(1)
(1)
Operating Income
99
N/A
177
+79%
286
+62%
415
+45%
424
+2%
346
-18%
272
-21%
368
+35%
386
+5%
467
+21%
481
+3%
482
+0%
351
-27%
387
+10%
337
-13%
616
+83%
1 018
+65%
1 087
+7%
1 135
+4%
1 021
-10%
784
-23%
886
+13%
1 010
+14%
953
-6%
1 217
+28%
1 136
-7%
824
-27%
891
+8%
832
-7%
797
-4%
1 090
+37%
1 094
+0%
979
-11%
1 048
+7%
950
-9%
969
+2%
1 181
+22%
1 215
+3%
887
-27%
818
-8%
700
-14%
810
+16%
1 251
+54%
1 169
-7%
1 223
+5%
1 214
-1%
1 234
+2%
1 447
+17%
1 777
+23%
1 924
+8%
1 860
-3%
1 908
+3%
2 076
+9%
2 305
+11%
2 628
+14%
2 748
+5%
3 161
+15%
3 192
+1%
3 142
-2%
2 979
-5%
2 325
-22%
Pre-Tax Income
Interest Income Expense
(11)
(13)
(8)
(4)
13
6
(14)
(60)
(69)
(67)
(37)
(25)
(24)
(25)
(30)
(39)
(34)
(26)
(19)
(22)
(14)
(12)
(9)
(14)
(6)
5
(1)
3
0
(17)
(13)
(7)
(26)
(27)
(27)
(27)
(13)
(4)
3
6
7
8
6
(1)
1
(7)
(4)
9
10
23
18
10
7
7
21
33
45
48
41
41
39
Non-Reccuring Items
(142)
(104)
(78)
(77)
(2)
(1)
(39)
(42)
(42)
(5)
(4)
(3)
(8)
(35)
(38)
52
67
94
97
8
(13)
11
14
31
30
8
17
1
(127)
(112)
(116)
(104)
51
126
119
151
176
87
103
60
30
29
13
44
35
36
37
22
10
10
10
(67)
(68)
(62)
(58)
82
87
152
160
96
94
Gain/Loss on Disposition of Assets
85
36
37
37
0
0
0
0
0
0
0
0
0
0
(4)
(43)
(42)
(46)
(42)
(5)
(6)
(3)
(7)
(6)
(6)
(5)
(1)
(1)
(7)
(21)
(24)
(22)
(16)
(4)
(4)
(11)
(10)
(14)
(11)
(7)
(9)
(21)
(22)
(23)
(47)
(31)
(33)
(42)
(32)
(38)
(34)
(24)
(9)
(6)
(50)
(97)
(49)
(44)
(6)
(17)
(17)
Total Other Income
50
41
41
44
48
51
49
50
48
49
47
39
41
43
44
53
52
52
52
51
36
47
46
35
77
68
67
80
48
47
38
11
11
12
16
33
38
34
38
44
47
58
59
65
65
83
105
105
114
99
88
55
43
40
26
48
0
(5)
(4)
48
49
Pre-Tax Income
82
N/A
138
+68%
279
+102%
416
+49%
482
+16%
400
-17%
268
-33%
314
+17%
323
+3%
446
+38%
489
+10%
494
+1%
360
-27%
370
+3%
309
-16%
640
+107%
1 061
+66%
1 161
+9%
1 222
+5%
1 053
-14%
787
-25%
929
+18%
1 056
+14%
999
-5%
1 312
+31%
1 211
-8%
906
-25%
973
+7%
745
-23%
694
-7%
977
+41%
973
0%
1 000
+3%
1 156
+16%
1 055
-9%
1 116
+6%
1 373
+23%
1 318
-4%
1 018
-23%
921
-9%
773
-16%
883
+14%
1 307
+48%
1 254
-4%
1 278
+2%
1 297
+1%
1 341
+3%
1 541
+15%
1 881
+22%
2 019
+7%
1 942
-4%
1 882
-3%
2 049
+9%
2 284
+11%
2 567
+12%
2 814
+10%
3 244
+15%
3 343
+3%
3 333
0%
3 147
-6%
2 490
-21%
Net Income
Tax Provision
(107)
(31)
(64)
(115)
(179)
(134)
(97)
(111)
(144)
(194)
(221)
(213)
(153)
(169)
(149)
(275)
(455)
(486)
(503)
(458)
(357)
(404)
(459)
(425)
(528)
(471)
(365)
(366)
(356)
(355)
(457)
(466)
(415)
(433)
(383)
(427)
(493)
(492)
(398)
(365)
(304)
(349)
(465)
(380)
(434)
(428)
(486)
(620)
(666)
(690)
(625)
(592)
(635)
(709)
(815)
(982)
(1 136)
(1 173)
(1 202)
(1 018)
(812)
Income from Continuing Operations
(26)
106
213
299
302
266
172
205
180
252
267
282
207
201
159
364
606
676
720
594
431
525
598
574
785
741
541
608
389
339
520
507
586
724
673
689
880
826
620
556
469
534
842
874
844
869
855
921
1 215
1 329
1 317
1 290
1 414
1 575
1 752
1 832
2 108
2 170
2 131
2 129
1 678
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
1
1
1
1
0
(2)
(2)
(2)
(3)
(2)
(3)
(3)
(4)
(3)
0
1
0
(3)
(5)
(3)
(4)
(3)
(8)
3
(3)
(2)
4
(8)
(1)
(1)
(2)
(2)
(1)
0
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(26)
N/A
106
N/A
213
+101%
299
+40%
302
+1%
266
-12%
171
-36%
204
+19%
179
-12%
251
+40%
266
+6%
281
+6%
208
-26%
202
-3%
160
-21%
365
+128%
606
+66%
674
+11%
718
+7%
592
-18%
427
-28%
522
+22%
594
+14%
571
-4%
782
+37%
739
-5%
542
-27%
609
+12%
388
-36%
336
-13%
516
+54%
504
-2%
584
+16%
722
+24%
665
-8%
692
+4%
876
+27%
823
-6%
624
-24%
549
-12%
468
-15%
534
+14%
839
+57%
872
+4%
843
-3%
868
+3%
855
-2%
921
+8%
1 214
+32%
1 328
+9%
1 317
-1%
1 290
-2%
1 414
+10%
1 576
+11%
1 751
+11%
1 832
+5%
2 109
+15%
2 169
+3%
2 131
-2%
2 128
0%
1 676
-21%
EPS (Diluted)
-4.33
N/A
17.66
N/A
35.5
+101%
49.83
+40%
50.33
+1%
44.33
-12%
28.5
-36%
34
+19%
29.83
-12%
41.83
+40%
44.33
+6%
46.83
+6%
34.66
-26%
33.66
-3%
26.66
-21%
60.83
+128%
101
+66%
112.33
+11%
119.66
+7%
98.66
-18%
71.16
-28%
87
+22%
99
+14%
95.16
-4%
130.33
+37%
123.16
-6%
90.33
-27%
101.5
+12%
64.66
-36%
56
-13%
86
+54%
86.53
+1%
116.8
+35%
144.4
+24%
133
-8%
139.19
+5%
175.2
+26%
164.6
-6%
124.8
-24%
52.63
-58%
78
+48%
89
+14%
139.83
+57%
72.01
-49%
140.5
+95%
144.66
+3%
132.53
-8%
71.43
-46%
188.25
+164%
205.42
+9%
203.54
-1%
99.77
-51%
109.29
+10%
121.54
+11%
136.43
+12%
141.64
+4%
162.48
+15%
166.63
+3%
163.97
-2%
163.57
0%
128.48
-21%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.