Watchlist Manager

Watchlist

Price: 9 940 JPY 0.2%

Market Cap: ¥169B

	Kurabo Industries Ltd TSE:3106	JP

Income Statement

Currency: JPY

	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	Sep-2025	Dec-2025
Revenue
Interest Expense	161	0	0	174	0	0	154	0	0	163	0	0	171	0	0	177	0	0	158	316	466	617	610	612	615	614	606	581	568	555	558	565	561	541	513	485	464	464	462	486	505	522	508	511	474	434	427	375	364	354	335	322	312	311	322	320	320	309	286	271	247	229	211	197	192	188	200	237	293	351	378	382	370	363	360	361	348	320	0	0	0
Revenue	110 378 N/A	112 289 +2%	114 942 +2%	113 465 -1%	112 611 -1%	111 883 -1%	114 839 +3%	116 712 +2%	119 138 +2%	119 599 +0%	120 253 +1%	120 672 +0%	122 276 +1%	126 156 +3%	123 275 -2%	114 632 -7%	104 415 -9%	98 239 -6%	100 151 +2%	101 334 +1%	105 702 +4%	145 177 +37%	149 952 +3%	155 227 +4%	157 924 +2%	159 081 +1%	158 102 -1%	154 272 -2%	148 503 -4%	146 990 -1%	148 359 +1%	151 748 +2%	160 481 +6%	165 228 +3%	166 694 +1%	166 981 +0%	166 314 0%	169 527 +2%	171 199 +1%	173 764 +1%	174 182 +0%	173 229 -1%	169 156 -2%	165 792 -2%	165 164 0%	161 804 -2%	163 753 +1%	162 440 -1%	161 190 -1%	161 752 +0%	159 346 -1%	159 196 0%	159 609 +0%	157 080 -2%	154 514 -2%	151 615 -2%	146 523 -3%	142 926 -2%	135 635 -5%	128 207 -5%	124 725 -3%	122 184 -2%	123 420 +1%	126 037 +2%	130 243 +3%	132 215 +2%	138 075 +4%	144 232 +4%	150 509 +4%	153 522 +2%	152 834 0%	154 132 +1%	152 620 -1%	151 314 -1%	153 854 +2%	150 506 -2%	150 197 0%	150 660 +0%	150 526 0%	148 060 -2%	144 049 -3%
Gross Profit
Cost of Revenue	(90 556)	(92 131)	(94 436)	(92 743)	(91 914)	(91 403)	(94 693)	(96 807)	(99 999)	(101 090)	(101 339)	(101 727)	(103 705)	(107 633)	(105 688)	(98 068)	(88 783)	(82 692)	(83 923)	(84 712)	(88 339)	(121 520)	(125 128)	(130 056)	(133 158)	(134 550)	(134 437)	(131 303)	(125 840)	(123 622)	(124 900)	(127 859)	(135 457)	(139 802)	(140 851)	(141 498)	(140 941)	(144 545)	(145 798)	(148 055)	(147 975)	(146 816)	(142 613)	(139 071)	(138 279)	(134 372)	(136 385)	(134 981)	(133 745)	(134 003)	(131 934)	(131 352)	(131 908)	(130 076)	(127 965)	(125 464)	(120 549)	(117 339)	(110 685)	(104 980)	(102 117)	(99 805)	(100 231)	(100 853)	(103 825)	(104 863)	(109 875)	(115 995)	(121 140)	(124 077)	(123 815)	(123 908)	(122 839)	(120 985)	(122 415)	(119 821)	(119 210)	(119 001)	(118 604)	(116 502)	(112 769)
Gross Profit	19 822 N/A	20 158 +2%	20 506 +2%	20 722 +1%	20 697 0%	20 480 -1%	20 146 -2%	19 905 -1%	19 139 -4%	18 509 -3%	18 914 +2%	18 945 +0%	18 571 -2%	18 523 0%	17 587 -5%	16 564 -6%	15 632 -6%	15 547 -1%	16 228 +4%	16 622 +2%	17 363 +4%	23 657 +36%	24 824 +5%	25 171 +1%	24 766 -2%	24 531 -1%	23 665 -4%	22 969 -3%	22 663 -1%	23 368 +3%	23 459 +0%	23 889 +2%	25 024 +5%	25 426 +2%	25 843 +2%	25 483 -1%	25 373 0%	24 982 -2%	25 401 +2%	25 709 +1%	26 207 +2%	26 413 +1%	26 543 +0%	26 721 +1%	26 885 +1%	27 432 +2%	27 368 0%	27 459 +0%	27 445 0%	27 749 +1%	27 412 -1%	27 844 +2%	27 701 -1%	27 004 -3%	26 549 -2%	26 151 -1%	25 974 -1%	25 587 -1%	24 950 -2%	23 227 -7%	22 608 -3%	22 379 -1%	23 189 +4%	25 184 +9%	26 418 +5%	27 352 +4%	28 200 +3%	28 237 +0%	29 369 +4%	29 445 +0%	29 019 -1%	30 224 +4%	29 781 -1%	30 329 +2%	31 439 +4%	30 685 -2%	30 987 +1%	31 659 +2%	31 922 +1%	31 558 -1%	31 280 -1%
Operating Income
Operating Expenses	(15 661)	(15 416)	(15 537)	(15 730)	(14 495)	(16 509)	(16 721)	(15 466)	(15 548)	(15 664)	(15 705)	(16 023)	(11 144)	(11 597)	(16 450)	(15 703)	(14 927)	(14 471)	(14 704)	(14 862)	(15 190)	(20 236)	(20 268)	(20 478)	(20 402)	(20 542)	(20 691)	(20 677)	(20 739)	(20 696)	(21 088)	(23 040)	(23 551)	(22 394)	(22 287)	(22 166)	(22 050)	(22 240)	(23 677)	(23 281)	(22 403)	(22 064)	(21 832)	(21 426)	(21 341)	(21 272)	(21 241)	(21 278)	(21 074)	(20 874)	(20 979)	(20 916)	(21 146)	(21 364)	(21 250)	(21 340)	(21 250)	(21 046)	(20 373)	(19 783)	(19 295)	(19 173)	(19 374)	(19 486)	(19 713)	(19 824)	(20 821)	(20 929)	(20 586)	(20 769)	(23 682)	(21 076)	(21 282)	(21 143)	(21 770)	(21 744)	(21 020)	(21 348)	(24 553)	(24 592)	(25 322)
Selling, General & Administrative	(15 317)	(15 416)	(15 537)	(15 385)	(15 207)	(15 124)	(15 336)	(14 477)	(15 548)	(15 664)	(15 614)	(16 023)	(16 208)	(17 477)	(16 277)	(15 530)	(14 927)	(14 471)	(14 704)	(14 862)	(15 190)	(17 892)	(20 268)	(20 478)	(20 402)	(18 456)	(20 692)	(20 677)	(20 739)	(18 268)	(21 088)	(21 496)	(21 967)	(19 312)	(22 288)	(22 165)	(22 048)	(19 294)	(22 300)	(22 492)	(22 402)	(19 304)	(21 832)	(21 425)	(21 341)	(19 300)	(21 239)	(21 277)	(21 072)	(18 374)	(20 978)	(20 915)	(21 145)	(18 593)	(21 250)	(21 340)	(21 249)	(18 261)	(20 370)	(19 781)	(19 294)	(16 662)	(19 375)	(19 485)	(19 712)	(17 183)	(20 031)	(20 358)	(20 585)	(18 187)	(20 943)	(21 075)	(21 281)	(18 524)	(21 158)	(21 135)	(21 019)	(18 827)	(21 518)	(21 556)	(21 675)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 784)	0	0	0	(1 567)	0	0	0	(1 918)	0	0	0	(2 580)	0	0	0	(2 449)	0	0	0	0	0	0	0	(1 970)	0	0	0	(2 038)	0	0	0	(2 280)	0	0	0	(2 210)	0	0	0	(1 924)	0	0	0	(2 024)	0	0	0	(1 903)	0	0	0	(1 932)	0	0	0	(1 741)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(560)	0	0	0	(519)	0	0	0	(510)	0	0	0	(501)	0	0	0	(501)	0	0	0	(475)	0	0	0	0	0	0	0	(461)	0	0	0	(490)	0	0	0	(574)	0	0	0	(586)	0	0	0	(616)	0	0	0	(678)	0	0	0	(686)	0	0	0	(778)	0	0	0
Other Operating Expenses	(344)	0	0	(345)	712	(1 385)	(1 385)	(989)	0	0	(91)	0	5 064	5 880	(173)	(173)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 544)	(1 584)	(1)	1	(1)	(2)	4	(1 377)	(789)	0	(2 285)	0	(1)	0	(2)	(2)	0	0	(1)	(1)	(1)	(1)	(1)	0	0	(1)	(1)	(3)	(2)	(1)	(1)	0	(1)	(1)	(1)	(790)	(571)	(1)	(1)	(2 739)	(1)	(1)	(1)	(612)	(609)	(1)	(2)	(3 035)	(3 036)	(3 647)
Operating Income	4 161 N/A	4 742 +14%	4 969 +5%	4 992 +0%	6 202 +24%	3 971 -36%	3 425 -14%	4 439 +30%	3 591 -19%	2 845 -21%	3 209 +13%	2 922 -9%	7 427 +154%	6 926 -7%	1 137 -84%	861 -24%	705 -18%	1 076 +53%	1 524 +42%	1 760 +15%	2 173 +23%	3 421 +57%	4 556 +33%	4 693 +3%	4 364 -7%	3 989 -9%	2 974 -25%	2 292 -23%	1 924 -16%	2 672 +39%	2 371 -11%	849 -64%	1 473 +73%	3 032 +106%	3 556 +17%	3 317 -7%	3 323 +0%	2 742 -17%	1 724 -37%	2 428 +41%	3 804 +57%	4 349 +14%	4 711 +8%	5 295 +12%	5 544 +5%	6 160 +11%	6 127 -1%	6 181 +1%	6 371 +3%	6 875 +8%	6 433 -6%	6 928 +8%	6 555 -5%	5 640 -14%	5 299 -6%	4 811 -9%	4 724 -2%	4 541 -4%	4 577 +1%	3 444 -25%	3 313 -4%	3 206 -3%	3 815 +19%	5 698 +49%	6 705 +18%	7 528 +12%	7 379 -2%	7 308 -1%	8 783 +20%	8 676 -1%	5 337 -38%	9 148 +71%	8 499 -7%	9 186 +8%	9 669 +5%	8 941 -8%	9 967 +11%	10 311 +3%	7 369 -29%	6 966 -5%	5 958 -14%
Pre-Tax Income
Interest Income Expense	(100)	1 654	(119)	(120)	(1 543)	(95)	(26)	634	153	237	(640)	245	291	710	806	703	200	163	186	204	178	57	114	146	256	298	245	201	186	709	466	512	665	695	470	471	390	879	891	906	911	550	548	449	732	404	632	755	546	648	708	725	773	761	778	804	994	995	992	1 916	1 769	2 496	2 965	2 017	2 006	1 508	1 265	1 769	2 032	1 929	1 583	1 133	1 655	2 700	2 730	2 730	2 301	3 206	7 766	7 787	8 636
Non-Reccuring Items	288	(2 154)	(360)	0	0	1 667	1 581	811	(347)	(367)	494	4 958	0	0	(118)	(251)	(254)	(290)	(255)	(720)	(554)	(257)	(236)	172	160	(175)	(248)	768	809	(1 125)	(588)	0	0	(79)	0	(585)	(969)	(1 280)	0	0	(404)	(115)	(447)	(724)	(784)	(528)	(548)	(272)	(212)	(90)	22	3	4	43	731	577	419	(253)	(1 481)	(1 564)	(1 612)	(2 001)	(1 700)	(1 661)	(1 614)	(892)	0	0	(704)	(2 739)	0	(2 740)	(2 967)	(610)	0	0	521	(3 033)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(220)	(485)	376	596	874	13	0	2 011	2 011	2 005	0	0	0	(137)	0	0	0	41	0	0	0	(367)	0	0	0	(219)	0	0	0	0	0	0	0	9	43	40	42	19	411	375	373	359	0	0	0	(8)	20	14	0	(180)	(71)	(66)	(66)	124	(20)	(71)	(157)	(132)	(219)	(182)	(96)	(773)	0	0	0	1 247	0	1 215	1 996
Total Other Income	(1 380)	(1 096)	(733)	(361)	250	(394)	(285)	(1 672)	(28)	168	4 946	(346)	(547)	(4 810)	(36)	(156)	(224)	(99)	(45)	(188)	(169)	(30)	1 948	(46)	(78)	(98)	(447)	(637)	(673)	(329)	(336)	56	(528)	(400)	(337)	(207)	870	259	140	(291)	(660)	(419)	(280)	(221)	(251)	24	(88)	18	90	(143)	(128)	(189)	(196)	20	51	423	368	110	8	(213)	9	255	371	406	307	150	443	347	203	(116)	(46)	(21)	(3)	14	(510)	(574)	(670)	45	1 093	(144)	7
Pre-Tax Income	2 969 N/A	3 146 +6%	3 757 +19%	4 511 +20%	4 909 +9%	5 149 +5%	4 695 -9%	4 212 -10%	3 369 -20%	2 883 -14%	8 009 +178%	7 779 -3%	6 951 -11%	2 341 -66%	2 165 -8%	1 753 -19%	1 301 -26%	863 -34%	1 410 +63%	3 067 +118%	3 639 +19%	5 196 +43%	6 382 +23%	4 965 -22%	4 702 -5%	3 877 -18%	2 524 -35%	2 624 +4%	2 246 -14%	1 968 -12%	1 913 -3%	1 417 -26%	1 610 +14%	2 881 +79%	3 689 +28%	2 996 -19%	3 614 +21%	2 381 -34%	2 755 +16%	3 043 +10%	3 651 +20%	4 365 +20%	4 532 +4%	4 799 +6%	5 241 +9%	6 069 +16%	6 166 +2%	6 722 +9%	6 837 +2%	7 309 +7%	7 446 +2%	7 842 +5%	7 509 -4%	6 823 -9%	6 859 +1%	6 615 -4%	6 505 -2%	5 385 -17%	4 116 -24%	3 597 -13%	3 479 -3%	3 776 +9%	5 380 +42%	6 394 +19%	7 338 +15%	8 418 +15%	9 067 +8%	9 353 +3%	10 157 +9%	7 618 -25%	6 655 -13%	7 338 +10%	7 088 -3%	10 517 +48%	11 889 +13%	11 097 -7%	12 119 +9%	11 776 -3%	16 228 +38%	15 824 -2%	16 597 +5%
Net Income
Tax Provision	(1 152)	(1 167)	(1 449)	(1 758)	(1 625)	(1 568)	(1 325)	(1 652)	(1 149)	(1 056)	(2 833)	(3 089)	(3 005)	(1 251)	(1 164)	(948)	(574)	(343)	(240)	(44)	(45)	(270)	(592)	(1 009)	(1 057)	(1 069)	(989)	(834)	(892)	(640)	(708)	(721)	(704)	(1 059)	(1 122)	(1 027)	(1 284)	(1 179)	(1 142)	(1 189)	(1 312)	(1 608)	(1 639)	(1 650)	(1 720)	(2 330)	(2 465)	(2 590)	(2 645)	(2 292)	(2 260)	(2 341)	(2 244)	(2 115)	(2 183)	(2 153)	(2 111)	(1 845)	(1 777)	(1 718)	(1 615)	(1 633)	(1 871)	(2 266)	(2 549)	(2 912)	(3 065)	(2 891)	(3 121)	(2 047)	(1 810)	(2 587)	(2 572)	(3 795)	(4 131)	(3 417)	(3 629)	(2 718)	(3 940)	(3 802)	(4 003)
Income from Continuing Operations	1 817	1 979	2 308	2 753	3 284	3 581	3 370	2 560	2 220	1 827	5 176	4 690	3 946	1 090	1 001	805	727	520	1 170	3 023	3 594	4 926	5 790	3 956	3 645	2 808	1 535	1 790	1 354	1 328	1 205	696	906	1 822	2 567	1 969	2 330	1 202	1 613	1 854	2 339	2 757	2 893	3 149	3 521	3 739	3 701	4 132	4 192	5 017	5 186	5 501	5 265	4 708	4 676	4 462	4 394	3 540	2 339	1 879	1 864	2 143	3 509	4 128	4 789	5 506	6 002	6 462	7 036	5 571	4 845	4 751	4 516	6 722	7 758	7 680	8 490	9 058	12 288	12 022	12 594
Income to Minority Interest	(118)	(229)	(287)	(356)	(293)	(319)	(309)	(343)	(302)	(267)	(271)	(246)	(201)	(257)	(291)	(292)	(214)	(202)	(179)	(120)	(44)	(25)	(160)	(117)	(140)	(91)	112	(305)	(306)	(475)	(518)	(99)	(134)	(213)	(259)	(273)	(266)	(55)	(46)	(47)	(60)	(148)	(180)	(193)	(161)	(150)	(136)	(161)	(146)	(147)	(113)	(70)	(85)	(57)	51	142	178	191	104	94	71	65	49	(13)	31	96	61	24	(76)	(54)	7	23	95	16	(37)	(38)	(22)	(44)	(34)	(13)	(35)
Net Income (Common)	1 694 N/A	1 750 +3%	2 019 +15%	2 398 +19%	2 986 +25%	3 262 +9%	3 062 -6%	2 218 -28%	1 916 -14%	1 557 -19%	4 903 +215%	4 444 -9%	3 747 -16%	832 -78%	709 -15%	508 -28%	511 +1%	318 -38%	994 +213%	2 902 +192%	3 548 +22%	4 897 +38%	5 626 +15%	3 836 -32%	3 502 -9%	2 716 -22%	1 645 -39%	1 483 -10%	1 046 -29%	852 -19%	687 -19%	599 -13%	771 +29%	1 608 +109%	2 307 +43%	1 693 -27%	2 063 +22%	1 146 -44%	1 565 +37%	1 807 +15%	2 278 +26%	2 608 +14%	2 712 +4%	2 954 +9%	3 359 +14%	3 588 +7%	3 564 -1%	3 970 +11%	4 045 +2%	4 869 +20%	5 072 +4%	5 429 +7%	5 180 -5%	4 649 -10%	4 726 +2%	4 604 -3%	4 570 -1%	3 731 -18%	2 444 -34%	1 973 -19%	1 934 -2%	2 209 +14%	3 558 +61%	4 116 +16%	4 821 +17%	5 602 +16%	6 061 +8%	6 485 +7%	6 960 +7%	5 516 -21%	4 854 -12%	4 774 -2%	4 611 -3%	6 738 +46%	7 719 +15%	7 641 -1%	8 467 +11%	9 014 +6%	12 254 +36%	12 010 -2%	12 558 +5%
EPS (Diluted)	73.65 N/A	76.08 +3%	87.78 +15%	104.26 +19%	129.82 +25%	141.82 +9%	133.13 -6%	96.43 -28%	83.3 -14%	67.69 -19%	213.17 +215%	193.21 -9%	162.91 -16%	36.17 -78%	30.82 -15%	22.08 -28%	22.21 +1%	13.82 -38%	43.21 +213%	126.17 +192%	154.26 +22%	212.91 +38%	244.6 +15%	166.78 -32%	152.26 -9%	118.08 -22%	71.52 -39%	64.47 -10%	45.47 -29%	37.04 -19%	29.86 -19%	26.04 -13%	33.52 +29%	69.91 +109%	100.3 +43%	73.6 -27%	89.69 +22%	49.68 -45%	68.04 +37%	78.56 +15%	99.04 +26%	113.25 +14%	117.91 +4%	128.43 +9%	146.04 +14%	158.32 +8%	154.95 -2%	172.6 +11%	175.86 +2%	216.07 +23%	230.54 +7%	246.77 +7%	240.68 -2%	214.76 -11%	220.61 +3%	218.82 -1%	221.02 +1%	178.18 -19%	118.72 -33%	95.84 -19%	93.96 -2%	107.32 +14%	174.78 +63%	206.32 +18%	243.2 +18%	280.34 +15%	307.58 +10%	335.29 +9%	366.93 +9%	287.04 -22%	258.01 -10%	253.73 -2%	247.25 -3%	362.49 +47%	432.9 +19%	433.11 +0%	488.3 +13%	516.17 +6%	728.43 +41%	723.06 -1%	768.1 +6%

Income Statement Balance Sheet Cash Flow Statement

Kurabo Industries Ltd
TSE:3106

Income Statement

Earnings Waterfall
Kurabo Industries Ltd

Income Statement
Kurabo Industries Ltd

See Also

Company

Help

Tools

Stocks

Kurabo Industries Ltd TSE:3106

Income Statement

Earnings Waterfall Kurabo Industries Ltd

Income Statement Kurabo Industries Ltd

See Also

Company

Help

Tools

Stocks

Kurabo Industries Ltd
TSE:3106

Earnings Waterfall
Kurabo Industries Ltd

Income Statement
Kurabo Industries Ltd