Watchlist Manager

Watchlist

Price: 689 JPY -1.29% Market Closed

Market Cap: ¥21.2B

D	Daidoh Ltd TSE:3205	JP
	Aris Gold Corp TSX:ARIS	CA
H	Hamelin Gold Ltd ASX:HMG	AU
	Madison Square Garden Entertainment Corp NYSE:MSGE	US
	Douglas Dynamics Inc NYSE:PLOW	US
	Amuse Inc TSE:4301	JP
C	CMC JSC VN:CVT	VN
	Neptune Wellness Solutions Inc TSX:NEPT	CA
	J Frontier Co Ltd TSE:2934	JP
	LBX Pharmacy Chain JSC SSE:603883	CN

Income Statement

Currency: JPY

	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	91	0	0	98	0	0	90	0	0	88	172	227	356	348	352	381	334	335	325	313	303	289	275	265	254	248	244	237	243	236	221	216	200	195	199	206	213	213	215	208	198	184	169	159	150	167	183	189	196	187	178	184	188	196	201	198	197	193	193	189	188	188	191	193	202	222	243	268	288	0	0	0
Revenue	25 217 N/A	24 751 -2%	24 203 -2%	23 265 -4%	23 508 +1%	22 495 -4%	21 749 -3%	20 233 -7%	19 166 -5%	18 996 -1%	18 889 -1%	19 264 +2%	26 668 +38%	27 311 +2%	28 040 +3%	28 608 +2%	29 553 +3%	29 193 -1%	28 719 -2%	28 540 -1%	27 663 -3%	27 538 0%	27 038 -2%	26 284 -3%	26 024 -1%	25 287 -3%	24 949 -1%	25 133 +1%	24 494 -3%	24 673 +1%	24 793 +0%	24 252 -2%	23 813 -2%	23 150 -3%	22 202 -4%	21 704 -2%	21 408 -1%	22 542 +5%	24 871 +10%	26 078 +5%	27 272 +5%	27 224 0%	26 906 -1%	26 777 0%	26 368 -2%	26 118 -1%	25 838 -1%	24 655 -5%	23 596 -4%	21 162 -10%	19 044 -10%	18 267 -4%	17 299 -5%	19 168 +11%	20 515 +7%	22 022 +7%	24 609 +12%	25 419 +3%	26 633 +5%	27 047 +2%	28 218 +4%	29 241 +4%	29 304 +0%	29 267 0%	28 697 -2%	28 499 -1%	28 434 0%	28 419 0%	28 609 +1%	28 366 -1%	28 185 -1%	30 157 +7%
Gross Profit
Cost of Revenue	(12 232)	(12 033)	(11 878)	(11 707)	(11 821)	(11 283)	(10 824)	(9 661)	(9 179)	(8 954)	(8 957)	(9 024)	(12 865)	(13 468)	(14 139)	(14 613)	(15 169)	(14 835)	(14 530)	(14 296)	(13 581)	(13 606)	(13 396)	(13 141)	(13 221)	(12 805)	(12 559)	(12 616)	(12 194)	(12 442)	(12 441)	(12 246)	(11 959)	(11 570)	(10 929)	(10 739)	(10 587)	(11 343)	(12 875)	(13 659)	(14 447)	(14 495)	(14 445)	(14 329)	(14 066)	(13 952)	(13 674)	(13 131)	(12 722)	(11 771)	(10 694)	(10 413)	(10 150)	(10 498)	(10 881)	(11 189)	(11 661)	(12 125)	(12 672)	(13 065)	(13 901)	(14 420)	(14 258)	(14 295)	(13 777)	(13 414)	(13 270)	(13 135)	(13 105)	(13 125)	(13 116)	(14 282)
Gross Profit	12 985 N/A	12 718 -2%	12 325 -3%	11 558 -6%	11 687 +1%	11 212 -4%	10 925 -3%	10 572 -3%	9 987 -6%	10 042 +1%	9 932 -1%	10 240 +3%	13 803 +35%	13 843 +0%	13 901 +0%	13 995 +1%	14 384 +3%	14 358 0%	14 189 -1%	14 244 +0%	14 082 -1%	13 932 -1%	13 642 -2%	13 143 -4%	12 803 -3%	12 482 -3%	12 390 -1%	12 517 +1%	12 300 -2%	12 231 -1%	12 352 +1%	12 006 -3%	11 854 -1%	11 580 -2%	11 273 -3%	10 965 -3%	10 821 -1%	11 199 +3%	11 996 +7%	12 419 +4%	12 825 +3%	12 729 -1%	12 461 -2%	12 448 0%	12 302 -1%	12 166 -1%	12 164 0%	11 524 -5%	10 874 -6%	9 391 -14%	8 350 -11%	7 854 -6%	7 149 -9%	8 670 +21%	9 634 +11%	10 833 +12%	12 948 +20%	13 294 +3%	13 961 +5%	13 982 +0%	14 317 +2%	14 821 +4%	15 046 +2%	14 972 0%	14 920 0%	15 085 +1%	15 164 +1%	15 284 +1%	15 504 +1%	15 241 -2%	15 069 -1%	15 875 +5%
Operating Income
Operating Expenses	(12 145)	(11 859)	(11 557)	(11 525)	(11 440)	(11 161)	(10 653)	(10 177)	(9 599)	(9 589)	(9 541)	(9 686)	(13 075)	(12 992)	(13 024)	(13 058)	(13 032)	(13 199)	(13 174)	(13 418)	(13 377)	(13 418)	(13 367)	(13 187)	(13 334)	(14 344)	(13 153)	(13 054)	(12 866)	(13 433)	(12 785)	(12 710)	(12 873)	(12 563)	(12 409)	(12 351)	(12 158)	(12 615)	(13 064)	(13 074)	(13 143)	(12 875)	(12 659)	(12 866)	(12 426)	(12 717)	(12 622)	(11 909)	(11 624)	(10 687)	(10 217)	(10 003)	(9 676)	(10 666)	(12 201)	(13 260)	(14 719)	(15 448)	(14 805)	(14 892)	(14 798)	(15 051)	(15 047)	(15 102)	(15 362)	(15 614)	(15 692)	(15 692)	(15 568)	(15 254)	(15 375)	(15 846)
Selling, General & Administrative	(12 145)	(11 859)	(11 557)	(11 525)	(11 440)	(11 161)	(10 653)	(10 177)	(9 599)	(9 589)	(9 541)	(9 686)	(13 075)	(12 992)	(13 024)	(13 058)	(13 032)	(13 200)	(13 175)	(13 417)	(13 377)	(13 413)	(13 366)	(13 189)	(13 334)	(13 078)	(13 153)	(13 054)	(12 866)	(12 839)	(12 785)	(12 710)	(12 772)	(12 494)	(12 341)	(12 351)	(12 159)	(12 615)	(13 064)	(13 074)	(13 143)	(12 874)	(12 659)	(12 562)	(12 425)	(12 411)	(12 243)	(11 907)	(11 624)	(10 687)	(10 216)	(10 003)	(9 676)	(11 133)	(12 201)	(13 260)	(14 718)	(14 598)	(14 803)	(14 891)	(14 798)	(15 050)	(15 047)	(15 102)	(15 362)	(15 613)	(15 693)	(15 692)	(15 568)	(15 256)	(15 374)	(15 846)
Depreciation & Amortization	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	(101)	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
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	(1)	0	(5)	(1)	2	0	(1 266)	0	0	0	(594)	0	0	0	(69)	(68)	0	1	0	0	0	0	(1)	0	(304)	(1)	(306)	(379)	(2)	0	0	(1)	0	0	467	0	0	(1)	(850)	(2)	(1)	0	(1)	0	0	0	(1)	1	0	0	2	(1)	0
Operating Income	840 N/A	859 +2%	768 -11%	33 -96%	247 +648%	51 -79%	272 +433%	395 +45%	388 -2%	453 +17%	391 -14%	554 +42%	728 +31%	851 +17%	877 +3%	937 +7%	1 352 +44%	1 159 -14%	1 015 -12%	826 -19%	705 -15%	514 -27%	275 -46%	(44) N/A	(531) -1 107%	(1 862) -251%	(763) +59%	(537) +30%	(566) -5%	(1 202) -112%	(433) +64%	(704) -63%	(1 019) -45%	(983) +4%	(1 136) -16%	(1 386) -22%	(1 337) +4%	(1 416) -6%	(1 068) +25%	(655) +39%	(318) +51%	(146) +54%	(198) -36%	(418) -111%	(124) +70%	(551) -344%	(458) +17%	(385) +16%	(750) -95%	(1 296) -73%	(1 867) -44%	(2 149) -15%	(2 527) -18%	(1 996) +21%	(2 567) -29%	(2 427) +5%	(1 771) +27%	(2 154) -22%	(844) +61%	(910) -8%	(481) +47%	(230) +52%	(1) +100%	(130) -12 900%	(442) -240%	(529) -20%	(528) +0%	(408) +23%	(64) +84%	(13) +80%	(306) -2 254%	29 N/A
Pre-Tax Income
Interest Income Expense	795	6 406	858	528	(5 237)	208	553	255	34	(301)	(923)	(789)	(573)	(577)	179	258	363	335	551	632	195	241	186	70	370	388	949	1 793	1 924	1 845	1 324	1 072	894	669	151	(206)	40	138	467	38	(181)	(149)	48	111	251	352	81	139	123	(196)	106	(75)	(443)	(202)	(346)	(83)	(1 077)	(1 060)	(1 041)	(1 122)	(36)	(58)	(74)	(283)	272	234	141	402	(40)	(78)	(194)	(182)
Non-Reccuring Items	(260)	(232)	5 475	5 486	5 647	(4 653)	(4 683)	(4 696)	(82)	(404)	(406)	(400)	(506)	(155)	(147)	(250)	(199)	(177)	(187)	(63)	(6)	0	1	7	(1 265)	0	(1 599)	(1 610)	(593)	0	(265)	(250)	(70)	0	0	(883)	(1 009)	(1 028)	(1 336)	(546)	(173)	(154)	133	156	(400)	(95)	0	(7)	(490)	(1 197)	(1 472)	(594)	(240)	0	652	(517)	(850)	0	(762)	(535)	(270)	(285)	(292)	(294)	(335)	(315)	(174)	(232)	(3 831)	(3 881)	(4 207)	(4 362)
Gain/Loss on Disposition of Assets	0	0	0	0	0	16	0	0	(106)	0	(110)	(14)	(48)	(57)	(62)	(71)	(152)	(145)	(146)	(127)	(35)	(34)	(54)	(139)	(127)	(134)	(114)	(32)	(35)	(27)	58	201	0	983	904	1 107	1 504	2 387	2 387	2 048	901	(53)	(85)	(110)	(64)	(53)	(20)	1	(37)	(48)	(44)	0	(36)	(5)	211	208	165	165	(81)	(94)	10 066	10 058	10 087	10 103	(28)	53	157	417	657	585	318	11
Total Other Income	126	129	152	135	548	469	457	5	33	(79)	1	16	15	49	97	70	99	96	79	113	105	126	132	113	113	93	99	139	175	265	237	179	1 154	126	157	181	157	140	113	141	115	142	251	229	133	160	73	67	83	59	221	160	256	229	82	98	(13)	(3)	102	105	126	163	37	8	70	34	28	33	(62)	(57)	(121)	(132)
Pre-Tax Income	1 501 N/A	7 162 +377%	7 253 +1%	6 182 -15%	1 205 -81%	(3 909) N/A	(3 401) +13%	(4 041) -19%	267 N/A	(331) N/A	(1 047) -216%	(633) +40%	(384) +39%	111 N/A	944 +750%	944 N/A	1 463 +55%	1 268 -13%	1 312 +3%	1 381 +5%	964 -30%	847 -12%	540 -36%	7 -99%	(1 440) N/A	(1 515) -5%	(1 428) +6%	(247) +83%	905 N/A	881 -3%	921 +5%	498 -46%	959 +93%	795 -17%	76 -90%	(1 187) N/A	(645) +46%	221 N/A	563 +155%	1 026 +82%	344 -66%	(360) N/A	149 N/A	(32) N/A	(204) -538%	(187) +8%	(324) -73%	(185) +43%	(1 071) -479%	(2 678) -150%	(3 056) -14%	(2 658) +13%	(2 990) -12%	(1 974) +34%	(1 968) +0%	(2 721) -38%	(3 546) -30%	(3 052) +14%	(2 626) +14%	(2 556) +3%	9 405 N/A	9 648 +3%	9 757 +1%	9 404 -4%	(463) N/A	(523) -13%	(376) +28%	212 N/A	(3 340) N/A	(3 444) -3%	(4 510) -31%	(4 636) -3%
Net Income
Tax Provision	(276)	(2 426)	(2 573)	(2 466)	(690)	135	22	164	(661)	776	1 047	927	797	(590)	(994)	(934)	(1 083)	(1 014)	(752)	(779)	(608)	(534)	(499)	(331)	(405)	(398)	(488)	(811)	(838)	(820)	(742)	(750)	(871)	(907)	(968)	(592)	(884)	(1 174)	(1 266)	(1 079)	(36)	338	433	(28)	(465)	(455)	(418)	(10)	(373)	(337)	(392)	(1 822)	(1 532)	(1 520)	(1 560)	(108)	(40)	(86)	(140)	(140)	(2 667)	(2 732)	(2 701)	(2 630)	784	863	929	963	858	837	2 029	1 811
Income from Continuing Operations	1 225	4 736	4 680	3 716	515	(3 774)	(3 379)	(3 877)	(394)	445	0	294	413	(479)	(50)	10	380	254	560	602	356	313	41	(324)	(1 845)	(1 913)	(1 916)	(1 058)	67	61	179	(252)	88	(112)	(892)	(1 779)	(1 529)	(953)	(703)	(53)	308	(22)	582	(60)	(669)	(642)	(742)	(195)	(1 444)	(3 015)	(3 448)	(4 480)	(4 522)	(3 494)	(3 528)	(2 829)	(3 586)	(3 138)	(2 766)	(2 696)	6 738	6 916	7 056	6 774	321	340	553	1 175	(2 482)	(2 607)	(2 481)	(2 825)
Income to Minority Interest	7	6	13	14	14	10	2	7	1	3	4	10	10	9	4	3	1	1	5	3	6	8	8	13	28	29	31	32	21	21	18	18	3	4	5	(5)	8	51	11	45	21	(4)	(5)	(30)	(19)	(18)	(7)	(7)	(12)	(17)	7	5	9	21	69	76	41	30	(18)	16	20	13	9	(5)	(29)	(48)	(74)	(83)	(1)	4	13	(56)
Net Income (Common)	1 235 N/A	4 749 +285%	4 691 -1%	3 727 -21%	526 -86%	(3 764) N/A	(3 376) +10%	(3 867) -15%	(393) +90%	445 N/A	(2) N/A	298 N/A	420 +41%	(464) N/A	(37) +92%	24 N/A	380 +1 483%	258 -32%	563 +118%	603 +7%	362 -40%	318 -12%	50 -84%	(310) N/A	(1 817) -486%	(1 883) -4%	(1 886) 0%	(1 027) +46%	88 N/A	83 -6%	198 +139%	(232) N/A	91 N/A	(108) N/A	(888) -722%	(1 785) -101%	(1 521) +15%	(903) +41%	(691) +23%	(7) +99%	329 N/A	(26) N/A	577 N/A	(92) N/A	(690) -650%	(661) +4%	(752) -14%	(205) +73%	(1 457) -611%	(3 032) -108%	(3 441) -13%	(4 475) -30%	(4 513) -1%	(3 474) +23%	(3 460) +0%	(2 751) +20%	(3 544) -29%	(3 108) +12%	(2 783) +10%	(2 680) +4%	6 757 N/A	6 928 +3%	7 063 +2%	6 768 -4%	291 -96%	291 N/A	479 +65%	1 090 +128%	(2 483) N/A	(2 604) -5%	(2 467) +5%	(2 880) -17%
EPS (Diluted)	33.65 N/A	127.66 +279%	127.47 0%	102.67 -19%	14.37 -86%	-106.02 N/A	-95.9 +10%	-110.8 -16%	-11.35 +90%	12.89 N/A	-0.05 N/A	8.61 N/A	12 +39%	-13.41 N/A	-1.07 +92%	0.69 N/A	10.85 +1 472%	7.56 -30%	16.55 +119%	17.42 +5%	10.64 -39%	9.38 -12%	1.47 -84%	-9.11 N/A	-53.44 -487%	-55.71 -4%	-55.63 +0%	-29.68 +47%	2.58 N/A	2.47 -4%	5.89 +138%	-6.91 N/A	2.68 N/A	-3.21 N/A	-26.42 -723%	-52.96 -100%	-45.19 +15%	-26.71 +41%	-20.5 +23%	-0.2 +99%	9.6 N/A	-0.76 N/A	17.02 N/A	-2.77 N/A	-20.69 -647%	-20.38 +1%	-23.18 -14%	-6.33 +73%	-44.91 -609%	-93.33 -108%	-105.88 -13%	-137.34 -30%	-138.6 -1%	-106.27 +23%	-105.8 +0%	-84.07 +21%	-108.34 -29%	-94.84 +12%	-84.82 +11%	-81.62 +4%	202.83 N/A	223.88 +10%	239.51 +7%	251.91 +5%	9.91 -96%	10.8 +9%	17.67 +64%	40.11 +127%	-91.62 N/A	-95.72 -4%	-90.61 +5%	-105.34 -16%

Income Statement Balance Sheet Cash Flow Statement

Daidoh Ltd
TSE:3205

Income Statement

Earnings Waterfall
Daidoh Ltd

Income Statement
Daidoh Ltd

See Also

Company

Help

Tools

Stocks

Daidoh Ltd TSE:3205

Income Statement

Earnings Waterfall Daidoh Ltd

Income Statement Daidoh Ltd

See Also

Company

Help

Tools

Stocks

Daidoh Ltd
TSE:3205

Earnings Waterfall
Daidoh Ltd

Income Statement
Daidoh Ltd