Hub Co Ltd
TSE:3030
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Hub Co Ltd
TSE:3030
|
JP |
Income Statement
Earnings Waterfall
Hub Co Ltd
Income Statement
Hub Co Ltd
| 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 | 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
|
0
|
1
|
2
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
5
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
6
|
8
|
9
|
11
|
13
|
20
|
25
|
32
|
34
|
34
|
34
|
33
|
32
|
31
|
29
|
27
|
25
|
23
|
23
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 821
N/A
|
2 972
+5%
|
3 064
+3%
|
3 206
+5%
|
3 312
+3%
|
3 464
+5%
|
3 664
+6%
|
3 859
+5%
|
4 031
+4%
|
4 175
+4%
|
4 368
+5%
|
4 669
+7%
|
4 793
+3%
|
6 403
+34%
|
6 389
0%
|
6 434
+1%
|
6 642
+3%
|
6 812
+3%
|
7 106
+4%
|
7 339
+3%
|
7 452
+2%
|
7 621
+2%
|
7 915
+4%
|
8 068
+2%
|
8 276
+3%
|
8 522
+3%
|
6 587
-23%
|
6 742
+2%
|
9 214
+37%
|
9 270
+1%
|
9 300
+0%
|
9 483
+2%
|
9 592
+1%
|
9 723
+1%
|
9 856
+1%
|
10 056
+2%
|
10 275
+2%
|
10 589
+3%
|
10 883
+3%
|
10 962
+1%
|
11 051
+1%
|
11 142
+1%
|
11 392
+2%
|
11 500
+1%
|
11 617
+1%
|
11 721
+1%
|
11 604
-1%
|
12 162
+5%
|
12 120
0%
|
9 801
-19%
|
7 986
-19%
|
6 165
-23%
|
3 850
-38%
|
3 477
-10%
|
2 497
-28%
|
1 814
-27%
|
2 413
+33%
|
3 643
+51%
|
5 363
+47%
|
6 593
+23%
|
7 608
+15%
|
8 549
+12%
|
9 097
+6%
|
9 519
+5%
|
9 855
+4%
|
10 072
+2%
|
10 433
+4%
|
10 644
+2%
|
10 715
+1%
|
10 935
+2%
|
10 971
+0%
|
11 143
+2%
|
11 441
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(770)
|
(817)
|
(836)
|
(876)
|
(916)
|
(970)
|
(1 033)
|
(1 089)
|
(1 136)
|
(1 179)
|
(1 226)
|
(1 305)
|
(1 342)
|
(1 789)
|
(1 788)
|
(1 791)
|
(1 838)
|
(1 876)
|
(1 938)
|
(1 995)
|
(2 014)
|
(2 062)
|
(2 150)
|
(2 196)
|
(2 254)
|
(2 316)
|
(1 789)
|
(1 837)
|
(2 520)
|
(2 517)
|
(2 509)
|
(2 536)
|
(2 535)
|
(2 561)
|
(2 583)
|
(2 627)
|
(2 676)
|
(2 741)
|
(2 814)
|
(2 820)
|
(2 837)
|
(2 878)
|
(2 955)
|
(3 010)
|
(3 057)
|
(3 087)
|
(3 048)
|
(3 222)
|
(3 202)
|
(2 590)
|
(2 149)
|
(1 655)
|
(1 077)
|
(991)
|
(715)
|
(541)
|
(710)
|
(1 081)
|
(1 596)
|
(1 964)
|
(2 247)
|
(2 494)
|
(2 640)
|
(2 757)
|
(2 880)
|
(2 956)
|
(3 056)
|
(3 111)
|
(3 133)
|
(3 197)
|
(3 230)
|
(3 291)
|
(3 379)
|
|
| Gross Profit |
2 051
N/A
|
2 156
+5%
|
2 228
+3%
|
2 330
+5%
|
2 397
+3%
|
2 494
+4%
|
2 631
+6%
|
2 770
+5%
|
2 894
+4%
|
2 996
+4%
|
3 141
+5%
|
3 364
+7%
|
3 451
+3%
|
4 614
+34%
|
4 602
0%
|
4 644
+1%
|
4 804
+3%
|
4 936
+3%
|
5 168
+5%
|
5 344
+3%
|
5 438
+2%
|
5 559
+2%
|
5 766
+4%
|
5 873
+2%
|
6 022
+3%
|
6 206
+3%
|
4 798
-23%
|
4 905
+2%
|
6 693
+36%
|
6 753
+1%
|
6 791
+1%
|
6 948
+2%
|
7 058
+2%
|
7 163
+1%
|
7 273
+2%
|
7 429
+2%
|
7 599
+2%
|
7 848
+3%
|
8 070
+3%
|
8 142
+1%
|
8 214
+1%
|
8 265
+1%
|
8 437
+2%
|
8 490
+1%
|
8 560
+1%
|
8 634
+1%
|
8 556
-1%
|
8 941
+5%
|
8 919
0%
|
7 210
-19%
|
5 837
-19%
|
4 510
-23%
|
2 773
-39%
|
2 486
-10%
|
1 782
-28%
|
1 273
-29%
|
1 704
+34%
|
2 562
+50%
|
3 768
+47%
|
4 629
+23%
|
5 361
+16%
|
6 055
+13%
|
6 457
+7%
|
6 762
+5%
|
6 975
+3%
|
7 116
+2%
|
7 378
+4%
|
7 533
+2%
|
7 582
+1%
|
7 738
+2%
|
7 741
+0%
|
7 852
+1%
|
8 062
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 952)
|
(2 003)
|
(2 073)
|
(2 170)
|
(2 247)
|
(2 357)
|
(2 501)
|
(2 653)
|
(2 770)
|
(2 823)
|
(2 934)
|
(3 073)
|
(3 172)
|
(4 266)
|
(4 243)
|
(4 216)
|
(4 257)
|
(4 375)
|
(4 502)
|
(4 656)
|
(4 839)
|
(4 897)
|
(5 078)
|
(5 223)
|
(5 330)
|
(5 503)
|
(4 323)
|
(4 453)
|
(6 034)
|
(6 090)
|
(6 154)
|
(6 233)
|
(6 327)
|
(6 475)
|
(6 589)
|
(6 741)
|
(6 835)
|
(7 008)
|
(7 191)
|
(7 303)
|
(7 437)
|
(7 551)
|
(7 682)
|
(7 752)
|
(7 769)
|
(7 822)
|
(7 874)
|
(8 105)
|
(8 208)
|
(6 930)
|
(6 223)
|
(5 492)
|
(4 339)
|
(4 179)
|
(3 211)
|
(2 641)
|
(2 889)
|
(3 647)
|
(4 796)
|
(5 485)
|
(5 903)
|
(6 218)
|
(6 330)
|
(6 487)
|
(6 698)
|
(6 917)
|
(7 067)
|
(7 153)
|
(7 129)
|
(7 249)
|
(7 299)
|
(7 349)
|
(7 527)
|
|
| Selling, General & Administrative |
(1 962)
|
(2 012)
|
(2 083)
|
(2 180)
|
(2 256)
|
(2 367)
|
(2 512)
|
(2 663)
|
(2 781)
|
(2 836)
|
(2 948)
|
(3 089)
|
(3 188)
|
(4 046)
|
(4 266)
|
(4 239)
|
(4 282)
|
(4 136)
|
(4 521)
|
(4 670)
|
(4 846)
|
(4 611)
|
(5 078)
|
(5 223)
|
(5 330)
|
(5 162)
|
(4 323)
|
(4 453)
|
(5 692)
|
(6 090)
|
(6 154)
|
(6 233)
|
(5 984)
|
(6 475)
|
(6 589)
|
(6 741)
|
(6 453)
|
(7 008)
|
(7 191)
|
(7 303)
|
(7 003)
|
(7 551)
|
(7 682)
|
(7 752)
|
(7 320)
|
(7 822)
|
(7 874)
|
(8 105)
|
(7 757)
|
(6 930)
|
(6 223)
|
(5 492)
|
(3 912)
|
(4 179)
|
(3 211)
|
(2 641)
|
(2 739)
|
(3 647)
|
(4 796)
|
(5 485)
|
(5 665)
|
(6 218)
|
(6 330)
|
(6 487)
|
(6 475)
|
(6 843)
|
(7 009)
|
(7 095)
|
(6 888)
|
(7 205)
|
(7 254)
|
(7 349)
|
(7 239)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(241)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(286)
|
0
|
0
|
0
|
(341)
|
0
|
0
|
(342)
|
0
|
0
|
0
|
(343)
|
0
|
0
|
0
|
(382)
|
0
|
0
|
0
|
(434)
|
0
|
0
|
0
|
(449)
|
0
|
0
|
0
|
(451)
|
0
|
0
|
0
|
(427)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(238)
|
0
|
0
|
0
|
(223)
|
0
|
0
|
0
|
(241)
|
0
|
0
|
0
|
(288)
|
|
| Other Operating Expenses |
11
|
9
|
10
|
10
|
9
|
10
|
10
|
11
|
11
|
13
|
14
|
16
|
16
|
21
|
23
|
23
|
25
|
26
|
19
|
14
|
6
|
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)
|
(74)
|
(58)
|
(58)
|
(0)
|
(44)
|
(44)
|
(0)
|
(0)
|
|
| Operating Income |
100
N/A
|
153
+53%
|
156
+2%
|
161
+3%
|
150
-7%
|
137
-9%
|
130
-5%
|
118
-9%
|
125
+6%
|
173
+39%
|
208
+20%
|
291
+40%
|
279
-4%
|
348
+25%
|
358
+3%
|
428
+19%
|
547
+28%
|
561
+3%
|
665
+19%
|
688
+3%
|
598
-13%
|
662
+11%
|
688
+4%
|
650
-6%
|
692
+6%
|
703
+2%
|
474
-33%
|
452
-5%
|
659
+46%
|
663
+1%
|
637
-4%
|
715
+12%
|
731
+2%
|
688
-6%
|
685
0%
|
688
+0%
|
764
+11%
|
840
+10%
|
879
+5%
|
840
-4%
|
777
-7%
|
714
-8%
|
755
+6%
|
738
-2%
|
791
+7%
|
812
+3%
|
682
-16%
|
836
+23%
|
711
-15%
|
280
-61%
|
(386)
N/A
|
(982)
-154%
|
(1 566)
-59%
|
(1 694)
-8%
|
(1 429)
+16%
|
(1 368)
+4%
|
(1 185)
+13%
|
(1 085)
+8%
|
(1 029)
+5%
|
(856)
+17%
|
(542)
+37%
|
(164)
+70%
|
127
N/A
|
275
+116%
|
277
+1%
|
199
-28%
|
311
+56%
|
379
+22%
|
453
+19%
|
489
+8%
|
443
-9%
|
503
+14%
|
534
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(11)
|
(13)
|
(20)
|
(25)
|
(32)
|
(34)
|
(34)
|
(34)
|
(33)
|
(32)
|
(31)
|
(29)
|
(27)
|
(25)
|
(23)
|
(21)
|
(20)
|
(19)
|
(19)
|
(15)
|
|
| Non-Reccuring Items |
(0)
|
(1)
|
(15)
|
(22)
|
(22)
|
(9)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
1
|
(1)
|
(62)
|
(64)
|
(69)
|
(71)
|
(9)
|
(14)
|
(15)
|
(32)
|
(33)
|
(23)
|
(23)
|
(4)
|
(5)
|
(4)
|
(16)
|
(19)
|
(19)
|
(22)
|
(11)
|
(9)
|
(8)
|
(5)
|
(12)
|
(9)
|
(11)
|
(19)
|
(51)
|
(51)
|
(49)
|
(42)
|
(2)
|
(3)
|
(5)
|
(5)
|
(22)
|
(437)
|
(516)
|
(710)
|
(891)
|
23
|
519
|
1 096
|
1 231
|
983
|
556
|
173
|
213
|
(36)
|
(40)
|
(38)
|
(74)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
(47)
|
(36)
|
|
| 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
|
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
|
|
| Total Other Income |
(7)
|
(5)
|
1
|
8
|
13
|
14
|
12
|
8
|
8
|
4
|
8
|
5
|
8
|
10
|
8
|
10
|
9
|
5
|
5
|
2
|
(0)
|
3
|
7
|
10
|
12
|
11
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
7
|
8
|
7
|
7
|
6
|
8
|
8
|
7
|
6
|
9
|
14
|
15
|
17
|
11
|
5
|
1
|
(3)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
1
|
8
|
14
|
13
|
13
|
10
|
8
|
7
|
6
|
7
|
9
|
9
|
10
|
11
|
3
|
|
| Pre-Tax Income |
93
N/A
|
147
+58%
|
143
-3%
|
146
+2%
|
141
-3%
|
142
+1%
|
140
-1%
|
123
-12%
|
130
+6%
|
173
+33%
|
210
+22%
|
288
+37%
|
285
-1%
|
354
+24%
|
301
-15%
|
369
+23%
|
481
+30%
|
490
+2%
|
656
+34%
|
670
+2%
|
578
-14%
|
627
+9%
|
657
+5%
|
631
-4%
|
674
+7%
|
703
+4%
|
467
-34%
|
447
-4%
|
640
+43%
|
640
+0%
|
615
-4%
|
691
+12%
|
718
+4%
|
678
-6%
|
675
0%
|
683
+1%
|
752
+10%
|
832
+11%
|
870
+4%
|
821
-6%
|
729
-11%
|
666
-9%
|
709
+6%
|
699
-1%
|
794
+14%
|
820
+3%
|
689
-16%
|
845
+23%
|
697
-18%
|
(154)
N/A
|
(907)
-487%
|
(1 703)
-88%
|
(2 472)
-45%
|
(1 687)
+32%
|
(928)
+45%
|
(296)
+68%
|
16
N/A
|
(138)
N/A
|
(506)
-266%
|
(710)
-40%
|
(349)
+51%
|
(219)
+37%
|
68
N/A
|
215
+218%
|
181
-16%
|
179
-1%
|
292
+64%
|
363
+24%
|
397
+9%
|
478
+20%
|
434
-9%
|
448
+3%
|
485
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(42)
|
(62)
|
(63)
|
(62)
|
(64)
|
(62)
|
(62)
|
(53)
|
(56)
|
(76)
|
(91)
|
(125)
|
(124)
|
(154)
|
(132)
|
(158)
|
(204)
|
(215)
|
(282)
|
(287)
|
(249)
|
(270)
|
(277)
|
(264)
|
(278)
|
(276)
|
(187)
|
(180)
|
(259)
|
(259)
|
(239)
|
(264)
|
(283)
|
(265)
|
(262)
|
(259)
|
(256)
|
(270)
|
(275)
|
(258)
|
(232)
|
(213)
|
(236)
|
(231)
|
(263)
|
(271)
|
(223)
|
(270)
|
(226)
|
(213)
|
(165)
|
(194)
|
(279)
|
(193)
|
(444)
|
(52)
|
127
|
110
|
400
|
123
|
65
|
65
|
5
|
12
|
89
|
60
|
71
|
54
|
49
|
67
|
53
|
51
|
124
|
|
| Income from Continuing Operations |
51
|
85
|
79
|
84
|
77
|
80
|
79
|
70
|
74
|
97
|
120
|
163
|
161
|
200
|
168
|
211
|
277
|
275
|
373
|
383
|
328
|
358
|
380
|
368
|
396
|
428
|
280
|
267
|
381
|
381
|
376
|
427
|
435
|
412
|
413
|
424
|
497
|
563
|
595
|
564
|
498
|
454
|
473
|
468
|
531
|
548
|
465
|
574
|
471
|
(368)
|
(1 072)
|
(1 897)
|
(2 752)
|
(1 879)
|
(1 372)
|
(348)
|
143
|
(28)
|
(106)
|
(587)
|
(284)
|
(154)
|
72
|
227
|
271
|
239
|
364
|
417
|
446
|
545
|
487
|
499
|
610
|
|
| Net Income (Common) |
51
N/A
|
85
+67%
|
79
-7%
|
84
+5%
|
77
-8%
|
80
+4%
|
79
-2%
|
70
-11%
|
74
+5%
|
97
+32%
|
120
+23%
|
163
+36%
|
161
-1%
|
200
+24%
|
168
-16%
|
211
+25%
|
277
+31%
|
275
-1%
|
373
+36%
|
383
+3%
|
328
-14%
|
358
+9%
|
380
+6%
|
368
-3%
|
396
+8%
|
428
+8%
|
280
-35%
|
267
-5%
|
381
+43%
|
381
+0%
|
376
-1%
|
427
+14%
|
435
+2%
|
412
-5%
|
413
+0%
|
424
+3%
|
497
+17%
|
563
+13%
|
595
+6%
|
564
-5%
|
498
-12%
|
454
-9%
|
473
+4%
|
468
-1%
|
531
+14%
|
548
+3%
|
465
-15%
|
574
+23%
|
471
-18%
|
(368)
N/A
|
(1 072)
-192%
|
(1 897)
-77%
|
(2 752)
-45%
|
(1 879)
+32%
|
(1 372)
+27%
|
(348)
+75%
|
143
N/A
|
(28)
N/A
|
(106)
-282%
|
(587)
-454%
|
(284)
+52%
|
(154)
+46%
|
72
N/A
|
227
+214%
|
271
+19%
|
239
-12%
|
364
+52%
|
417
+15%
|
446
+7%
|
545
+22%
|
487
-11%
|
499
+3%
|
610
+22%
|
|
| EPS (Diluted) |
4.5
N/A
|
7.51
+67%
|
6.95
-7%
|
7.46
+7%
|
6.88
-8%
|
7.06
+3%
|
7.01
-1%
|
6.27
-11%
|
6.53
+4%
|
8.69
+33%
|
10.7
+23%
|
14.57
+36%
|
14.39
-1%
|
18.18
+26%
|
15
-17%
|
18.83
+26%
|
24.72
+31%
|
25
+1%
|
33.32
+33%
|
34.2
+3%
|
29.31
-14%
|
32.54
+11%
|
33.65
+3%
|
32.55
-3%
|
34.99
+7%
|
38.9
+11%
|
24.8
-36%
|
23.63
-5%
|
33.83
+43%
|
33.73
0%
|
33.26
-1%
|
37.78
+14%
|
38.63
+2%
|
36.49
-6%
|
36.52
+0%
|
37.49
+3%
|
44.08
+18%
|
49.77
+13%
|
52.62
+6%
|
49.86
-5%
|
44.19
-11%
|
40.14
-9%
|
41.84
+4%
|
41.54
-1%
|
47.16
+14%
|
48.69
+3%
|
41.32
-15%
|
51.01
+23%
|
41.94
-18%
|
-33.38
N/A
|
-97.33
-192%
|
-172.27
-77%
|
-249.84
-45%
|
-159.32
+36%
|
-110.08
+31%
|
-27.78
+75%
|
11.62
N/A
|
-2.22
N/A
|
-8.41
-279%
|
-46.64
-455%
|
-22.56
+52%
|
-12.27
+46%
|
5.74
N/A
|
18.04
+214%
|
21.52
+19%
|
19.01
-12%
|
28.93
+52%
|
33.16
+15%
|
35.44
+7%
|
43.22
+22%
|
38.55
-11%
|
39.47
+2%
|
48.21
+22%
|
|