Nisshinbo Holdings Inc
TSE:3105

Watchlist Manager
Nisshinbo Holdings Inc Logo
Nisshinbo Holdings Inc
TSE:3105
Watchlist
Price: 1 298 JPY 1.56% Market Closed
Market Cap: 204B JPY

Income Statement

Earnings Waterfall
Nisshinbo Holdings Inc

Revenue
509.4B JPY
Cost of Revenue
-387.6B JPY
Gross Profit
121.9B JPY
Operating Expenses
-93.6B JPY
Operating Income
28.3B JPY
Other Expenses
-15.4B JPY
Net Income
12.8B JPY

Income Statement
Nisshinbo Holdings Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2003 Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 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
Revenue
Interest Expense
0
262
0
0
258
0
0
306
0
0
313
0
0
286
0
0
245
0
0
162
334
493
832
949
1 039
1 152
1 099
1 490
1 809
2 103
2 240
2 128
2 102
1 721
1 578
1 258
942
1 044
1 024
1 002
1 023
983
1 007
1 032
1 030
1 004
969
940
0
670
0
0
0
888
0
0
0
1 132
0
0
0
1 137
0
0
0
1 144
0
0
0
1 680
0
0
0
4 619
0
0
658
2 385
2 120
0
Revenue
167 611
N/A
170 872
+2%
177 498
+4%
181 545
+2%
182 236
+0%
181 144
-1%
196 918
+9%
213 192
+8%
231 124
+8%
232 724
+1%
233 290
+0%
235 949
+1%
240 034
+2%
237 745
-1%
234 389
-1%
225 782
-4%
206 366
-9%
187 513
-9%
176 021
-6%
187 421
+6%
195 376
+4%
205 088
+5%
325 555
+59%
341 774
+5%
363 418
+6%
380 830
+5%
379 340
0%
396 725
+5%
415 455
+5%
427 731
+3%
450 693
+5%
453 784
+1%
461 268
+2%
477 864
+4%
494 350
+3%
505 080
+2%
512 024
+1%
518 594
+1%
523 757
+1%
530 076
+1%
537 024
+1%
543 039
+1%
533 989
-2%
532 985
0%
528 406
-1%
525 408
-1%
527 274
+0%
520 750
-1%
515 825
-1%
514 704
0%
512 047
-1%
569 776
+11%
570 209
+0%
416 221
-27%
557 669
+34%
502 117
-10%
500 514
0%
509 660
+2%
511 504
+0%
484 443
-5%
470 344
-3%
457 051
-3%
461 272
+1%
489 589
+6%
502 154
+3%
510 643
+2%
502 039
-2%
503 380
+0%
511 378
+2%
516 085
+1%
521 180
+1%
528 587
+1%
532 282
+1%
541 211
+2%
527 961
-2%
511 866
-3%
493 003
-4%
494 746
+0%
515 156
+4%
509 445
-1%
Gross Profit
Cost of Revenue
(142 408)
(144 369)
(148 757)
(150 943)
(151 443)
(150 269)
(162 501)
(175 344)
(189 323)
(191 105)
(191 681)
(193 771)
(197 253)
(197 188)
(195 766)
(190 239)
(174 243)
(158 658)
(146 730)
(152 058)
(157 209)
(162 650)
(262 067)
(278 575)
(297 672)
(317 317)
(317 533)
(330 183)
(339 778)
(346 944)
(359 463)
(361 190)
(371 940)
(383 787)
(395 083)
(403 127)
(406 241)
(411 900)
(415 608)
(418 651)
(423 328)
(426 067)
(419 401)
(419 327)
(417 548)
(416 986)
(420 609)
(417 018)
(413 125)
(410 469)
(406 069)
(451 082)
(451 484)
(335 043)
(448 702)
(407 551)
(407 337)
(409 013)
(403 990)
(384 392)
(373 527)
(365 434)
(365 077)
(380 943)
(388 037)
(395 161)
(389 128)
(391 385)
(397 149)
(400 737)
(404 802)
(410 959)
(414 839)
(421 841)
(416 211)
(403 822)
(390 511)
(385 413)
(391 322)
(387 567)
Gross Profit
25 203
N/A
26 503
+5%
28 740
+8%
30 602
+6%
30 793
+1%
30 875
+0%
34 417
+11%
37 848
+10%
41 801
+10%
41 619
0%
41 609
0%
42 178
+1%
42 781
+1%
40 557
-5%
38 623
-5%
35 543
-8%
32 123
-10%
28 855
-10%
29 291
+2%
35 363
+21%
38 167
+8%
42 438
+11%
63 488
+50%
63 199
0%
65 746
+4%
63 513
-3%
61 807
-3%
66 542
+8%
75 677
+14%
80 787
+7%
91 230
+13%
92 594
+1%
89 328
-4%
94 077
+5%
99 267
+6%
101 953
+3%
105 783
+4%
106 694
+1%
108 149
+1%
111 425
+3%
113 696
+2%
116 972
+3%
114 588
-2%
113 658
-1%
110 858
-2%
108 422
-2%
106 665
-2%
103 732
-3%
102 700
-1%
104 235
+1%
105 978
+2%
118 694
+12%
118 725
+0%
81 178
-32%
108 967
+34%
94 566
-13%
93 177
-1%
100 647
+8%
107 514
+7%
100 051
-7%
96 817
-3%
91 617
-5%
96 195
+5%
108 646
+13%
114 117
+5%
115 482
+1%
112 911
-2%
111 995
-1%
114 229
+2%
115 348
+1%
116 378
+1%
117 628
+1%
117 443
0%
119 370
+2%
111 750
-6%
108 044
-3%
102 492
-5%
109 333
+7%
123 834
+13%
121 878
-2%
Operating Income
Operating Expenses
(19 392)
(22 741)
(24 113)
(25 326)
(23 885)
(24 052)
(27 281)
(29 581)
(32 595)
(32 583)
(32 692)
(33 200)
(33 217)
(32 794)
(32 207)
(31 780)
(30 798)
(28 944)
(27 659)
(27 517)
(28 219)
(28 515)
(43 156)
(47 737)
(52 561)
(57 412)
(57 236)
(62 765)
(67 288)
(71 626)
(77 506)
(78 859)
(80 817)
(83 488)
(85 999)
(88 943)
(90 863)
(92 796)
(94 405)
(95 907)
(98 682)
(100 795)
(101 971)
(102 578)
(103 497)
(102 189)
(102 628)
(99 735)
(95 081)
(93 688)
(90 893)
(102 730)
(104 939)
(83 683)
(106 928)
(96 313)
(95 403)
(94 165)
(94 473)
(91 434)
(90 442)
(90 369)
(89 605)
(91 046)
(91 964)
(93 694)
(94 554)
(96 661)
(98 370)
(100 688)
(101 973)
(103 930)
(106 294)
(106 917)
(103 909)
(100 876)
(96 892)
(92 752)
(94 109)
(93 595)
Selling, General & Administrative
(19 415)
(20 820)
(22 191)
(23 413)
(23 353)
(23 518)
(26 706)
(29 561)
(29 261)
(32 583)
(32 692)
(33 007)
(33 217)
(31 480)
(32 885)
(27 561)
(26 965)
(25 884)
(24 852)
(24 798)
(25 324)
(25 670)
(38 367)
(43 769)
(49 606)
(55 649)
(50 051)
(63 163)
(67 684)
(72 023)
(68 834)
(79 121)
(81 013)
(83 613)
(75 282)
(89 004)
(90 890)
(92 795)
(82 136)
(95 905)
(98 683)
(100 794)
(89 705)
(102 579)
(102 644)
(101 336)
(88 841)
(98 880)
(95 078)
(93 684)
(77 401)
(102 728)
(104 940)
(71 067)
(102 567)
(91 953)
(91 042)
(80 294)
(94 472)
(91 433)
(90 441)
(76 173)
(89 604)
(91 044)
(91 962)
(78 906)
(94 554)
(96 660)
(98 369)
(82 832)
(101 198)
(103 156)
(105 519)
(89 248)
(103 907)
(100 874)
(96 891)
(78 092)
(94 108)
(93 595)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 407)
(2 920)
(4 303)
(3 830)
(3 303)
(2 956)
(2 984)
(3 033)
(3 092)
(5 278)
0
0
0
(7 584)
0
0
0
(9 002)
0
0
0
(10 809)
0
0
0
(12 269)
0
0
0
(12 265)
0
0
0
(12 932)
0
0
0
(13 491)
0
0
(12 616)
0
0
0
(13 870)
0
0
0
(14 195)
0
0
0
(14 787)
0
0
0
(17 081)
0
0
0
(17 668)
0
0
0
(14 659)
0
0
Depreciation & Amortization
23
(1 921)
(1 922)
(1 913)
(532)
(534)
(575)
(20)
(409)
0
0
(52)
0
93
532
84
(3)
243
149
265
138
247
489
348
326
423
400
399
399
399
331
263
195
125
93
62
0
0
0
0
0
0
0
0
(853)
0
(853)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(775)
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
(2 925)
0
0
(141)
0
0
3 066
0
0
0
0
0
0
0
0
(4 316)
(3 281)
(2 186)
(1)
0
(3)
(2)
(1)
0
1
0
(1)
(1)
27
(1)
0
(2)
1
(1)
(1)
1
0
(853)
(2)
(855)
(3)
(4)
(1)
(2)
1
0
(4 361)
(4 360)
(4 361)
(1)
(1)
0
(1)
(1)
(1)
(2)
(2)
(1)
0
(1)
(1)
0
(775)
(774)
(775)
(1)
(2)
(2)
(1)
(1)
(1)
0
Operating Income
5 811
N/A
3 762
-35%
4 628
+23%
5 276
+14%
6 908
+31%
6 823
-1%
7 136
+5%
8 267
+16%
9 206
+11%
9 036
-2%
8 917
-1%
8 978
+1%
9 564
+7%
7 763
-19%
6 416
-17%
3 763
-41%
1 325
-65%
(89)
N/A
1 632
N/A
7 846
+381%
9 948
+27%
13 923
+40%
20 332
+46%
15 462
-24%
13 185
-15%
6 101
-54%
4 571
-25%
3 777
-17%
8 389
+122%
9 161
+9%
13 724
+50%
13 735
+0%
8 511
-38%
10 589
+24%
13 268
+25%
13 010
-2%
14 920
+15%
13 898
-7%
13 744
-1%
15 518
+13%
15 014
-3%
16 177
+8%
12 617
-22%
11 080
-12%
7 361
-34%
6 233
-15%
4 037
-35%
3 997
-1%
7 619
+91%
10 547
+38%
15 085
+43%
15 964
+6%
13 786
-14%
(2 505)
N/A
2 039
N/A
(1 747)
N/A
(2 226)
-27%
6 482
N/A
13 041
+101%
8 617
-34%
6 375
-26%
1 248
-80%
6 590
+428%
17 600
+167%
22 153
+26%
21 788
-2%
18 357
-16%
15 334
-16%
15 859
+3%
14 660
-8%
14 405
-2%
13 698
-5%
11 149
-19%
12 453
+12%
7 841
-37%
7 168
-9%
5 600
-22%
16 581
+196%
29 725
+79%
28 283
-5%
Pre-Tax Income
Interest Income Expense
2 548
2 296
1 862
2 332
2 654
2 316
7 132
7 554
9 190
14 014
14 845
14 757
5 860
5 733
7 056
6 521
5 713
2 536
2 543
1 717
2 917
1 270
4 793
3 545
2 222
3 894
4 512
4 379
4 377
3 891
3 755
3 830
5 572
9 061
8 151
7 798
7 059
6 785
7 597
8 366
8 029
8 246
10 907
10 309
10 187
10 315
8 195
8 595
9 702
7 302
7 830
8 132
8 733
6 595
7 975
6 809
8 316
8 654
8 914
8 985
8 950
21 293
21 423
22 484
20 196
7 849
7 812
7 767
8 773
11 985
12 215
11 445
9 947
4 554
5 295
5 549
3 612
8 508
7 211
7 941
Non-Reccuring Items
(3 625)
1 318
2 465
2 470
(2 491)
(677)
(511)
(350)
(1 674)
(3 680)
(3 554)
(2 142)
(5)
(69)
(2 989)
(4 391)
(3 584)
(1 502)
(1 273)
(2 244)
(3 742)
(1 644)
(2 967)
(3 155)
(1 747)
(3 319)
(6 926)
(7 680)
(7 743)
(7 427)
(3 675)
(7 171)
(9 485)
(9 670)
(8 938)
(4 547)
(2 806)
(4 530)
(5 766)
(6 660)
(5 904)
(4 050)
(2 435)
(2 186)
(2 108)
(3 099)
(5 845)
(5 907)
(8 194)
(7 292)
(5 856)
(7 611)
(5 109)
(6 581)
(6 899)
(5 536)
(4 531)
(18 110)
(17 583)
(16 697)
(16 836)
(3 684)
(4 431)
(5 179)
(8 810)
(5 871)
(4 340)
(4 468)
(1 556)
(1 635)
(1 960)
(2 372)
(37 434)
(39 569)
(39 815)
(39 010)
(4 339)
(3 068)
(3 500)
(8 623)
Gain/Loss on Disposition of Assets
(259)
(609)
(342)
(313)
120
(44)
102
1 323
1 259
1 084
(363)
(855)
750
795
1 332
(1 149)
(1 091)
(1 222)
(190)
(290)
(55)
(29)
(2 388)
(143)
(183)
299
611
575
679
214
2 620
2 581
3 238
3 255
869
907
103
497
1 537
1 483
1 538
1 169
1 329
2 191
2 167
1 974
499
16 549
16 685
16 805
16 992
(23)
(246)
(147)
97
298
559
730
1 396
1 412
1 316
1 046
115
140
136
991
949
1 378
1 294
494
532
133
216
294
343
242
436
334
624
658
Total Other Income
21
180
95
(90)
(25)
245
505
351
103
(116)
320
162
123
(191)
157
(341)
(149)
(536)
275
377
694
647
769
518
474
321
263
323
149
1 016
461
2 015
2 508
1 900
1 167
1 173
1 379
1 308
846
1 164
296
78
(239)
(124)
184
338
(170)
(421)
(720)
(1 176)
(564)
(724)
(1 035)
(842)
(552)
(682)
(458)
(13)
(713)
285
849
127
772
(271)
(1 165)
(1 861)
(2 027)
(1 818)
(1 152)
254
131
60
215
373
313
712
1 592
1 564
1 218
1 037
Pre-Tax Income
4 496
N/A
6 947
+55%
8 707
+25%
9 675
+11%
7 166
-26%
8 663
+21%
14 364
+66%
17 145
+19%
18 084
+5%
20 338
+12%
20 165
-1%
20 900
+4%
16 292
-22%
14 031
-14%
11 972
-15%
4 403
-63%
2 214
-50%
(813)
N/A
2 987
N/A
7 406
+148%
9 762
+32%
14 167
+45%
20 539
+45%
16 227
-21%
13 951
-14%
7 296
-48%
3 031
-58%
1 374
-55%
5 851
+326%
6 855
+17%
16 885
+146%
14 990
-11%
10 344
-31%
15 135
+46%
14 517
-4%
18 341
+26%
20 655
+13%
17 958
-13%
17 958
N/A
19 871
+11%
18 973
-5%
21 620
+14%
22 179
+3%
21 270
-4%
17 791
-16%
15 761
-11%
6 716
-57%
22 813
+240%
25 092
+10%
26 186
+4%
33 487
+28%
15 738
-53%
16 129
+2%
(3 480)
N/A
2 660
N/A
(858)
N/A
1 660
N/A
(2 257)
N/A
5 055
N/A
2 602
-49%
654
-75%
20 030
+2 963%
24 469
+22%
34 774
+42%
32 510
-7%
22 896
-30%
20 751
-9%
18 193
-12%
23 218
+28%
25 758
+11%
25 323
-2%
22 964
-9%
(15 907)
N/A
(21 895)
-38%
(26 023)
-19%
(25 339)
+3%
6 901
N/A
23 919
+247%
35 278
+47%
29 296
-17%
Net Income
Tax Provision
(2 231)
(3 989)
(3 722)
(3 700)
(1 806)
(2 675)
(5 269)
(6 438)
(6 386)
(6 918)
(6 592)
(6 619)
(5 455)
(4 443)
(4 577)
(1 769)
(669)
(8 341)
(9 425)
(11 581)
(4 120)
(5 998)
(7 092)
(5 432)
(3 572)
(27)
3 319
2 977
(910)
(2 416)
(6 290)
(5 363)
(3 347)
(3 705)
(3 643)
(3 205)
(3 377)
(572)
2 846
1 403
2 468
(1 283)
(7 839)
(8 059)
(7 830)
(8 417)
(4 883)
(6 240)
(7 495)
(5 713)
(6 900)
(3 436)
(2 799)
(2 075)
(3 210)
(3 767)
(4 606)
(4 612)
(7 623)
(7 353)
(6 430)
(7 368)
(8 365)
(9 008)
(9 600)
3 291
4 433
3 599
3 136
(5 844)
(5 395)
(4 805)
1 194
2 254
3 511
3 730
(3 923)
(12 966)
(16 950)
(16 012)
Income from Continuing Operations
2 265
2 958
4 985
5 975
5 360
5 988
9 095
10 707
11 698
13 420
13 573
14 281
10 837
9 588
7 395
2 634
1 545
(9 154)
(6 438)
(4 175)
5 642
8 169
13 447
10 795
10 379
7 269
6 350
4 351
4 941
4 439
10 595
9 627
6 997
11 430
10 874
15 136
17 278
17 386
20 804
21 274
21 441
20 337
14 340
13 211
9 961
7 344
1 833
16 573
17 597
20 473
26 587
12 302
13 330
(5 555)
(550)
(4 625)
(2 946)
(6 869)
(2 568)
(4 751)
(5 776)
12 662
16 104
25 766
22 910
26 187
25 184
21 792
26 354
19 914
19 928
18 159
(14 713)
(19 641)
(22 512)
(21 609)
2 978
10 953
18 328
13 284
Income to Minority Interest
75
244
59
(136)
(545)
(477)
(724)
(1 284)
(1 594)
(1 410)
(1 033)
(941)
(991)
(688)
(541)
(182)
358
3 907
4 010
3 324
(234)
(886)
(2 258)
(1 356)
(400)
534
3 064
2 643
2 167
1 535
(4 177)
(3 269)
(2 508)
(2 777)
(1 861)
(2 963)
(4 450)
(6 146)
(7 111)
(7 694)
(7 493)
(5 878)
(3 564)
(2 594)
(860)
765
1 741
1 724
673
(743)
(234)
(1 870)
(2 592)
(1 627)
(1 663)
(342)
(71)
266
371
909
1 017
879
489
(631)
(877)
(1 371)
(1 146)
(877)
(1 031)
(173)
(129)
13
169
(404)
(1 345)
(1 127)
(708)
(675)
(651)
(443)
Net Income (Common)
2 340
N/A
3 202
+37%
5 041
+57%
5 837
+16%
4 810
-18%
5 511
+15%
8 368
+52%
9 421
+13%
10 101
+7%
12 007
+19%
12 536
+4%
13 336
+6%
9 845
-26%
8 903
-10%
6 849
-23%
2 449
-64%
1 900
-22%
(5 244)
N/A
(2 427)
+54%
(855)
+65%
5 396
N/A
7 271
+35%
11 183
+54%
9 436
-16%
9 984
+6%
7 806
-22%
9 415
+21%
6 993
-26%
7 108
+2%
5 976
-16%
6 418
+7%
6 357
-1%
4 489
-29%
8 652
+93%
9 011
+4%
12 173
+35%
12 825
+5%
11 238
-12%
13 693
+22%
13 578
-1%
13 949
+3%
14 458
+4%
10 775
-25%
10 617
-1%
9 099
-14%
8 109
-11%
3 574
-56%
18 298
+412%
18 270
0%
19 730
+8%
26 352
+34%
10 430
-60%
10 739
+3%
(7 182)
N/A
(2 214)
+69%
(4 967)
-124%
(3 019)
+39%
(6 604)
-119%
(2 197)
+67%
(3 843)
-75%
(4 760)
-24%
13 540
N/A
16 591
+23%
25 134
+51%
22 032
-12%
24 816
+13%
24 038
-3%
20 914
-13%
25 322
+21%
19 740
-22%
19 797
+0%
18 171
-8%
(14 543)
N/A
(20 045)
-38%
(23 855)
-19%
(22 736)
+5%
2 268
N/A
10 277
+353%
17 675
+72%
12 839
-27%
EPS (Diluted)
10.83
N/A
15.39
+42%
24
+56%
28.06
+17%
23.23
-17%
26.24
+13%
40.42
+54%
45.29
+12%
48.79
+8%
59.44
+22%
63.31
+7%
67.01
+6%
51.54
-23%
48.38
-6%
37.22
-23%
13.39
-64%
10.38
-22%
-28.34
N/A
-13.26
+53%
-4.83
+64%
30.48
N/A
41.07
+35%
63.18
+54%
53.61
-15%
57.05
+6%
44.6
-22%
53.8
+21%
39.96
-26%
40.61
+2%
34.14
-16%
36.67
+7%
36.32
-1%
25.65
-29%
49.44
+93%
51.49
+4%
69.56
+35%
73.28
+5%
65.33
-11%
80.07
+23%
85.39
+7%
87.72
+3%
90.93
+4%
67.84
-25%
66.77
-2%
57.22
-14%
51
-11%
22.5
-56%
115.08
+411%
114.9
0%
113.39
-1%
160.44
+41%
64.38
-60%
65.08
+1%
-43.25
N/A
-12.99
+70%
-29.83
-130%
-18.14
+39%
-39.45
-117%
-13.2
+67%
-23.1
-75%
-28.67
-24%
81.37
N/A
99.69
+23%
151.03
+51%
132.33
-12%
149.08
+13%
144.39
-3%
126.12
-13%
156.35
+24%
121.06
-23%
126.06
+4%
115.68
-8%
-92.56
N/A
-127.61
-38%
-151.83
-19%
-144.68
+5%
14.45
N/A
65.4
+353%
112.85
+73%
82.22
-27%