Watchlist Manager

Watchlist

Price: 889 JPY 0.68% Market Closed

Market Cap: ¥14.6B

	Delica Foods Holdings Co Ltd TSE:3392	JP
	Anyuan Coal Industry Group Co Ltd SSE:600397	CN
	Seeing Machines Ltd LSE:SEE	AU
	Adani Wilmar Ltd NSE:AWL	IN

Income Statement

Currency: JPY

	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	9	0	0	9	0	0	8	0	0	11	0	0	12	26	39	52	52	52	52	52	52	50	50	48	50	54	56	59	59	58	57	57	58	57	57	55	54	51	47	42	36	33	31	30	29	29	29	29	29	29	30	30	30	31	32	33	34	34	34	34	35	36	37	38	38	38	40	48	57	65	74	79	0	0	0
Revenue	14 681 N/A	19 827 +35%	19 787 0%	14 772 -25%	14 484 -2%	14 527 +0%	14 715 +1%	14 968 +2%	14 972 +0%	14 636 -2%	14 296 -2%	14 027 -2%	14 143 +1%	14 437 +2%	15 126 +5%	20 197 +34%	20 796 +3%	21 579 +4%	22 327 +3%	23 193 +4%	23 977 +3%	24 359 +2%	24 235 -1%	24 225 0%	24 392 +1%	24 957 +2%	25 783 +3%	26 620 +3%	27 168 +2%	27 506 +1%	27 801 +1%	28 042 +1%	28 786 +3%	29 649 +3%	30 680 +3%	31 574 +3%	32 092 +2%	32 726 +2%	33 922 +4%	34 559 +2%	35 109 +2%	35 726 +2%	36 101 +1%	37 252 +3%	38 121 +2%	38 851 +2%	39 440 +2%	39 448 +0%	39 895 +1%	40 417 +1%	40 717 +1%	40 413 -1%	35 943 -11%	34 027 -5%	32 975 -3%	31 726 -4%	34 844 +10%	35 801 +3%	37 656 +5%	39 788 +6%	42 592 +7%	44 897 +5%	45 977 +2%	47 925 +4%	48 777 +2%	50 042 +3%	51 550 +3%	52 824 +2%	54 197 +3%	55 536 +2%	57 003 +3%	58 763 +3%	60 310 +3%	61 517 +2%	62 109 +1%
Gross Profit
Cost of Revenue	(11 083)	(14 982)	(14 890)	(11 063)	(10 797)	(10 812)	(10 991)	(11 102)	(11 049)	(10 778)	(10 556)	(10 342)	(10 488)	(10 811)	(11 424)	(15 237)	(15 634)	(16 281)	(16 831)	(17 538)	(18 187)	(18 349)	(18 289)	(18 196)	(18 254)	(18 802)	(19 539)	(20 260)	(20 695)	(20 852)	(20 853)	(20 941)	(21 577)	(22 394)	(23 145)	(23 891)	(24 335)	(24 830)	(26 041)	(26 578)	(26 961)	(27 452)	(27 732)	(28 621)	(29 259)	(29 891)	(30 199)	(30 230)	(30 613)	(30 995)	(31 289)	(31 138)	(28 262)	(27 021)	(26 241)	(25 502)	(27 710)	(28 692)	(30 188)	(30 746)	(32 518)	(33 670)	(34 155)	(36 220)	(36 633)	(37 646)	(38 825)	(39 619)	(40 837)	(41 915)	(43 191)	(44 407)	(44 904)	(45 549)	(45 751)
Gross Profit	3 598 N/A	4 845 +35%	4 897 +1%	3 709 -24%	3 687 -1%	3 715 +1%	3 724 +0%	3 866 +4%	3 923 +1%	3 858 -2%	3 740 -3%	3 685 -1%	3 654 -1%	3 626 -1%	3 701 +2%	4 959 +34%	5 162 +4%	5 297 +3%	5 496 +4%	5 655 +3%	5 789 +2%	6 009 +4%	5 945 -1%	6 029 +1%	6 138 +2%	6 155 +0%	6 244 +1%	6 360 +2%	6 474 +2%	6 656 +3%	6 950 +4%	7 102 +2%	7 211 +2%	7 256 +1%	7 536 +4%	7 683 +2%	7 756 +1%	7 894 +2%	7 879 0%	7 981 +1%	8 146 +2%	8 273 +2%	8 369 +1%	8 631 +3%	8 863 +3%	8 961 +1%	9 240 +3%	9 218 0%	9 282 +1%	9 423 +2%	9 428 +0%	9 276 -2%	7 681 -17%	7 006 -9%	6 734 -4%	6 224 -8%	7 134 +15%	7 109 0%	7 468 +5%	9 042 +21%	10 074 +11%	11 228 +11%	11 823 +5%	11 705 -1%	12 144 +4%	12 397 +2%	12 725 +3%	13 205 +4%	13 360 +1%	13 621 +2%	13 812 +1%	14 355 +4%	15 406 +7%	15 968 +4%	16 358 +2%
Operating Income
Operating Expenses	(3 070)	(4 138)	(4 136)	(3 168)	(3 172)	(3 205)	(3 279)	(3 351)	(3 401)	(3 349)	(3 305)	(3 262)	(3 287)	(3 358)	(3 503)	(4 698)	(4 796)	(4 892)	(4 942)	(5 039)	(5 150)	(5 240)	(5 317)	(5 352)	(5 424)	(5 554)	(5 703)	(5 857)	(6 020)	(6 115)	(6 227)	(6 356)	(6 504)	(6 652)	(6 786)	(7 000)	(7 109)	(7 235)	(7 368)	(7 423)	(7 505)	(7 607)	(7 760)	(7 937)	(8 158)	(8 324)	(8 418)	(8 532)	(8 566)	(8 631)	(8 706)	(8 704)	(8 383)	(8 140)	(7 949)	(7 700)	(7 825)	(7 932)	(8 142)	(9 439)	(10 155)	(10 843)	(11 421)	(11 069)	(11 243)	(11 503)	(11 809)	(12 070)	(12 492)	(12 928)	(13 232)	(13 550)	(13 695)	(13 822)	(14 018)
Selling, General & Administrative	(3 071)	(4 139)	(4 137)	(3 168)	(3 171)	(3 203)	(3 277)	(3 351)	(3 402)	(3 350)	(3 305)	(3 262)	(3 287)	(3 359)	(3 504)	(4 605)	(4 798)	(4 893)	(4 943)	(5 039)	(5 149)	(5 239)	(5 315)	(5 352)	(5 422)	(5 552)	(5 702)	(5 858)	(6 021)	(6 117)	(6 228)	(6 356)	(6 505)	(6 652)	(6 787)	(6 836)	(7 109)	(7 235)	(7 368)	(7 309)	(7 506)	(7 608)	(7 762)	(7 862)	(8 158)	(8 324)	(8 417)	(8 484)	(8 566)	(8 631)	(8 706)	(8 656)	(8 375)	(8 131)	(7 940)	(7 661)	(7 825)	(7 932)	(8 142)	(9 412)	(10 155)	(10 843)	(11 421)	(11 065)	(11 243)	(11 503)	(11 809)	(11 970)	(12 492)	(12 928)	(13 232)	(13 471)	(13 691)	(13 822)	(14 018)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(93)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(115)	0	0	0	(75)	0	0	0	(49)	0	0	0	(48)	0	0	0	(30)	0	0	0	(27)	0	0	0	(4)	0	0	0	(100)	0	0	0	(79)	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	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	(9)	(9)	(9)	(9)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(163)	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
Operating Income	528 N/A	707 +34%	761 +8%	541 -29%	515 -5%	510 -1%	445 -13%	515 +16%	522 +1%	509 -2%	435 -15%	423 -3%	368 -13%	268 -27%	198 -26%	261 +32%	366 +40%	406 +11%	555 +37%	616 +11%	640 +4%	770 +20%	629 -18%	676 +7%	714 +6%	601 -16%	541 -10%	502 -7%	453 -10%	539 +19%	721 +34%	746 +3%	705 -5%	603 -14%	749 +24%	683 -9%	648 -5%	660 +2%	512 -22%	558 +9%	641 +15%	666 +4%	608 -9%	694 +14%	705 +2%	637 -10%	824 +29%	686 -17%	716 +4%	792 +11%	722 -9%	572 -21%	(702) N/A	(1 133) -61%	(1 215) -7%	(1 476) -22%	(691) +53%	(823) -19%	(674) +18%	(397) +41%	(80) +80%	384 N/A	402 +5%	636 +58%	901 +42%	894 -1%	916 +2%	1 135 +24%	868 -24%	694 -20%	580 -16%	806 +39%	1 712 +112%	2 146 +25%	2 340 +9%
Pre-Tax Income
Interest Income Expense	6	0	5	(12)	(6)	(8)	(13)	(20)	(23)	(26)	(29)	(28)	(30)	(32)	(34)	(48)	(48)	(48)	(48)	(47)	(46)	(45)	(44)	(26)	(44)	(47)	(50)	(49)	(52)	(50)	(23)	(25)	(25)	(26)	(52)	(51)	(50)	(47)	(42)	(35)	(30)	(26)	(24)	(23)	(22)	(22)	(22)	(21)	(21)	(22)	(22)	(19)	(20)	(21)	(23)	(27)	(29)	(28)	(28)	(44)	(45)	(46)	(47)	(32)	(29)	(30)	(33)	(40)	(50)	(56)	(65)	(68)	(74)	(78)	(81)
Non-Reccuring Items	(12)	(7)	5	10	3	1	(6)	(5)	(7)	(10)	(9)	(15)	(21)	(25)	(30)	(60)	(57)	(50)	(32)	(78)	(63)	(70)	(69)	2	6	6	4	(25)	(26)	(5)	(12)	4	4	(13)	(13)	(65)	(69)	(65)	(86)	(69)	(58)	(68)	(34)	(1)	(33)	(40)	(48)	(64)	(48)	(36)	(40)	(23)	(17)	(18)	(35)	94	72	67	86	(236)	(208)	(195)	(190)	(32)	(32)	(37)	(39)	20	8	8	7	(15)	0	(3)	(24)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	(5)	(5)	0	0	3	0	0	0	6	2	3	4	8	7	8	9	11	11	11	10	10	11	13	16	0	18	19	23	23	23	24	21	23	23	22	22	21	21	20	19	16	12	11	0	10	8	9	13	15	19	21	22	24	24	28	32	36	37	36	27	28	28	28	36
Total Other Income	(25)	(22)	7	6	6	6	7	6	6	8	9	11	12	7	8	11	15	16	20	14	18	18	19	22	27	31	37	40	56	64	66	57	46	42	45	77	65	65	63	60	64	67	71	69	74	77	68	74	72	69	76	76	373	400	417	461	216	215	215	184	146	125	119	142	135	143	149	127	136	133	135	115	111	116	111
Pre-Tax Income	497 N/A	678 +36%	779 +15%	546 -30%	519 -5%	510 -2%	432 -15%	494 +14%	496 +0%	480 -3%	406 -15%	386 -5%	324 -16%	218 -33%	143 -34%	168 +17%	275 +64%	323 +17%	493 +53%	511 +4%	551 +8%	676 +23%	540 -20%	682 +26%	711 +4%	600 -16%	541 -10%	479 -11%	442 -8%	559 +26%	762 +36%	793 +4%	739 -7%	617 -17%	743 +20%	643 -13%	610 -5%	631 +3%	470 -26%	536 +14%	640 +19%	663 +4%	642 -3%	762 +19%	749 -2%	675 -10%	845 +25%	696 -18%	739 +6%	823 +11%	754 -8%	623 -17%	(354) N/A	(762) -115%	(855) -12%	(939) -10%	(424) +55%	(561) -32%	(388) +31%	(478) -23%	(168) +65%	289 N/A	306 +6%	739 +141%	1 000 +35%	998 0%	1 025 +3%	1 279 +25%	1 000 -22%	815 -18%	685 -16%	865 +26%	1 776 +105%	2 208 +24%	2 381 +8%
Net Income
Tax Provision	(200)	(274)	(320)	(229)	(220)	(217)	(184)	(209)	(207)	(200)	(169)	(161)	(135)	(90)	(58)	(84)	(128)	(150)	(226)	(276)	(289)	(337)	(274)	(271)	(285)	(240)	(220)	(203)	(185)	(228)	(300)	(304)	(279)	(232)	(271)	(243)	(231)	(232)	(173)	(207)	(242)	(255)	(248)	(286)	(283)	(258)	(315)	(236)	(249)	(277)	(251)	(262)	(25)	113	191	(15)	(251)	(384)	(384)	(268)	(213)	(160)	(180)	(36)	(73)	(83)	(151)	(265)	(234)	(188)	(179)	(323)	(606)	(758)	(840)
Income from Continuing Operations	296	403	459	318	301	294	249	285	289	279	235	223	187	126	82	84	145	172	267	235	262	339	266	411	426	360	321	276	257	330	461	489	460	387	474	401	380	398	296	329	397	408	394	476	465	416	529	460	490	546	503	361	(379)	(650)	(664)	(953)	(675)	(945)	(772)	(747)	(381)	130	127	703	926	915	873	1 014	766	627	506	542	1 170	1 450	1 541
Net Income (Common)	296 N/A	403 +36%	459 +14%	318 -31%	301 -5%	294 -2%	249 -15%	285 +14%	289 +1%	279 -3%	235 -16%	223 -5%	187 -16%	126 -33%	82 -35%	84 +2%	145 +73%	172 +19%	267 +55%	235 -12%	262 +11%	339 +29%	266 -22%	411 +55%	426 +4%	360 -15%	321 -11%	276 -14%	257 -7%	330 +28%	461 +40%	489 +6%	460 -6%	387 -16%	474 +22%	401 -16%	380 -5%	398 +5%	296 -26%	329 +11%	397 +20%	408 +3%	394 -3%	476 +21%	465 -2%	416 -11%	529 +27%	460 -13%	490 +7%	546 +11%	503 -8%	361 -28%	(379) N/A	(650) -71%	(664) -2%	(953) -44%	(675) +29%	(945) -40%	(772) +18%	(747) +3%	(381) +49%	130 N/A	127 -2%	702 +454%	926 +32%	915 -1%	873 -5%	1 014 +16%	766 -24%	627 -18%	506 -19%	542 +7%	1 170 +116%	1 450 +24%	1 541 +6%
EPS (Diluted)	22.76 N/A	31 +36%	35.3 +14%	26.5 -25%	25.08 -5%	24.5 -2%	20.75 -15%	23.75 +14%	24.08 +1%	23.25 -3%	19.58 -16%	18.58 -5%	15.58 -16%	10.5 -33%	6.83 -35%	7 +2%	12.08 +73%	14.33 +19%	22.25 +55%	19.58 -12%	21.83 +11%	28.25 +29%	22.16 -22%	34.25 +55%	35.5 +4%	30 -15%	26.75 -11%	23 -14%	21.41 -7%	27.5 +28%	38.41 +40%	38.63 +1%	30.66 -21%	25.8 -16%	31.6 +22%	27.21 -14%	25.33 -7%	26.53 +5%	19.73 -26%	22.39 +13%	26.46 +18%	27.2 +3%	26.26 -3%	32.31 +23%	31 -4%	28.21 -9%	35.84 +27%	31.18 -13%	33.24 +7%	37.04 +11%	34.09 -8%	24.46 -28%	-25.67 N/A	-44.02 -71%	-44.99 -2%	-64.59 -44%	-45.7 +29%	-64 -40%	-52.32 +18%	-50.57 +3%	-25.81 +49%	8.78 N/A	8.57 -2%	47.25 +451%	56.93 +20%	56.18 -1%	53.63 -5%	62.28 +16%	47.03 -24%	38.46 -18%	30.99 -19%	33.26 +7%	72.22 +117%	89.39 +24%	94.88 +6%

Income Statement Balance Sheet Cash Flow Statement

Delica Foods Holdings Co Ltd
TSE:3392

Income Statement

Earnings Waterfall
Delica Foods Holdings Co Ltd

Income Statement
Delica Foods Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Delica Foods Holdings Co Ltd TSE:3392

Income Statement

Earnings Waterfall Delica Foods Holdings Co Ltd

Income Statement Delica Foods Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Delica Foods Holdings Co Ltd
TSE:3392

Earnings Waterfall
Delica Foods Holdings Co Ltd

Income Statement
Delica Foods Holdings Co Ltd