S E Corp
TSE:3423

Watchlist Manager
S E Corp Logo
S E Corp
TSE:3423
Watchlist
Price: 274 JPY -0.36% Market Closed
Market Cap: ¥8.6B

Income Statement

Earnings Waterfall
S E Corp

Income Statement
S E Corp

Rotate your device to view
Income Statement
Currency: JPY
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
6
0
0
7
0
0
8
0
0
10
0
0
16
0
0
21
42
63
81
82
81
81
84
82
86
85
85
85
80
77
75
72
69
65
62
60
58
58
59
60
61
62
60
58
56
54
53
50
48
45
41
39
37
35
35
34
33
31
30
30
29
28
27
26
25
26
28
30
32
32
32
34
37
41
46
0
0
0
Revenue
5 509
N/A
5 715
+4%
5 921
+4%
6 113
+3%
6 230
+2%
6 583
+6%
6 729
+2%
6 831
+2%
7 307
+7%
7 666
+5%
7 631
0%
7 349
-4%
7 701
+5%
8 377
+9%
8 953
+7%
9 292
+4%
9 776
+5%
10 321
+6%
15 369
+49%
15 253
-1%
15 170
-1%
15 183
+0%
15 405
+1%
15 660
+2%
16 211
+4%
16 979
+5%
17 322
+2%
17 711
+2%
18 090
+2%
18 511
+2%
18 685
+1%
18 971
+2%
19 319
+2%
19 268
0%
19 606
+2%
19 540
0%
19 486
0%
19 888
+2%
19 490
-2%
19 005
-2%
18 439
-3%
17 698
-4%
17 742
+0%
18 407
+4%
19 188
+4%
19 929
+4%
20 197
+1%
20 716
+3%
21 036
+2%
21 818
+4%
22 413
+3%
23 526
+5%
23 351
-1%
23 008
-1%
22 839
-1%
22 141
-3%
22 191
+0%
22 715
+2%
22 801
+0%
23 465
+3%
24 105
+3%
24 228
+1%
24 150
0%
24 209
+0%
24 114
0%
24 197
+0%
25 452
+5%
25 448
0%
26 430
+4%
27 028
+2%
26 475
-2%
26 523
+0%
25 933
-2%
25 666
-1%
25 887
+1%
25 397
-2%
24 836
-2%
24 912
+0%
Gross Profit
Cost of Revenue
(4 036)
(4 070)
(4 122)
(4 239)
(4 408)
(4 661)
(4 824)
(4 850)
(5 284)
(5 607)
(5 605)
(5 435)
(5 594)
(5 995)
(6 397)
(6 620)
(7 121)
(7 480)
(11 206)
(11 309)
(11 186)
(11 288)
(11 445)
(11 578)
(12 021)
(12 446)
(12 521)
(12 689)
(12 891)
(13 157)
(13 212)
(13 559)
(13 906)
(14 034)
(14 650)
(14 770)
(14 746)
(15 206)
(14 615)
(14 071)
(13 506)
(12 716)
(12 756)
(13 306)
(13 948)
(14 562)
(14 935)
(15 323)
(15 678)
(16 302)
(16 773)
(17 525)
(17 437)
(17 244)
(17 001)
(16 524)
(16 422)
(16 770)
(16 806)
(16 967)
(17 221)
(17 045)
(17 035)
(17 350)
(17 440)
(17 813)
(18 773)
(18 842)
(19 583)
(19 766)
(19 292)
(19 289)
(18 747)
(18 625)
(18 971)
(18 540)
(18 164)
(18 331)
Gross Profit
1 473
N/A
1 645
+12%
1 799
+9%
1 874
+4%
1 822
-3%
1 922
+6%
1 905
-1%
1 981
+4%
2 024
+2%
2 059
+2%
2 026
-2%
1 914
-6%
2 108
+10%
2 383
+13%
2 556
+7%
2 672
+5%
2 656
-1%
2 841
+7%
4 163
+47%
3 944
-5%
3 984
+1%
3 895
-2%
3 960
+2%
4 082
+3%
4 190
+3%
4 533
+8%
4 800
+6%
5 023
+5%
5 199
+4%
5 354
+3%
5 472
+2%
5 412
-1%
5 413
+0%
5 233
-3%
4 956
-5%
4 770
-4%
4 740
-1%
4 681
-1%
4 875
+4%
4 934
+1%
4 934
0%
4 982
+1%
4 986
+0%
5 101
+2%
5 239
+3%
5 367
+2%
5 262
-2%
5 393
+2%
5 359
-1%
5 515
+3%
5 640
+2%
6 001
+6%
5 914
-1%
5 764
-3%
5 838
+1%
5 617
-4%
5 770
+3%
5 945
+3%
5 995
+1%
6 499
+8%
6 884
+6%
7 183
+4%
7 116
-1%
6 859
-4%
6 674
-3%
6 385
-4%
6 679
+5%
6 606
-1%
6 846
+4%
7 262
+6%
7 183
-1%
7 233
+1%
7 186
-1%
7 041
-2%
6 917
-2%
6 857
-1%
6 671
-3%
6 581
-1%
Operating Income
Operating Expenses
(1 903)
(1 863)
(1 854)
(1 858)
(1 861)
(1 855)
(1 858)
(1 927)
(2 008)
(2 042)
(2 043)
(2 049)
(2 190)
(2 351)
(2 432)
(2 526)
(2 594)
(2 718)
(3 633)
(3 637)
(3 627)
(3 615)
(3 588)
(3 573)
(3 496)
(3 584)
(3 734)
(3 802)
(3 926)
(4 036)
(4 196)
(4 316)
(4 376)
(4 360)
(4 264)
(4 287)
(4 311)
(4 366)
(4 362)
(4 374)
(4 427)
(4 372)
(4 330)
(4 261)
(4 216)
(4 176)
(4 308)
(4 390)
(4 382)
(4 485)
(4 520)
(4 568)
(4 654)
(4 791)
(4 773)
(4 729)
(4 726)
(4 645)
(4 810)
(4 905)
(4 968)
(5 053)
(5 133)
(5 226)
(5 306)
(5 365)
(5 342)
(5 371)
(5 465)
(5 628)
(5 818)
(6 000)
(6 053)
(6 058)
(6 067)
(6 077)
(6 154)
(6 164)
Selling, General & Administrative
(1 904)
(1 864)
(1 855)
(1 859)
(1 861)
(1 856)
(1 859)
(1 929)
(2 009)
(2 043)
(2 045)
(2 050)
(2 191)
(2 351)
(2 424)
(2 517)
(2 586)
(2 718)
(3 634)
(3 637)
(3 626)
(3 615)
(3 588)
(3 573)
(3 496)
(3 584)
(3 734)
(3 802)
(3 926)
(4 036)
(4 195)
(4 316)
(4 376)
(4 360)
(4 264)
(4 287)
(4 311)
(4 365)
(4 362)
(4 374)
(4 427)
(4 372)
(4 330)
(4 261)
(4 215)
(4 176)
(4 308)
(4 390)
(4 382)
(4 485)
(4 520)
(4 568)
(4 654)
(4 791)
(4 773)
(4 729)
(4 726)
(4 645)
(4 810)
(4 905)
(4 968)
(5 053)
(5 133)
(5 226)
(5 306)
(5 365)
(5 342)
(5 371)
(5 465)
(5 628)
(5 818)
(6 000)
(6 053)
(6 058)
(6 067)
(6 077)
(6 154)
(6 164)
Depreciation & Amortization
2
2
2
1
1
1
1
2
2
2
2
2
1
1
(8)
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
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
(8)
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
Operating Income
(430)
N/A
(218)
+49%
(55)
+75%
16
N/A
(39)
N/A
67
N/A
48
-29%
54
+13%
16
-70%
18
+11%
(18)
N/A
(135)
-662%
(83)
+39%
32
N/A
124
+292%
147
+18%
62
-58%
123
+100%
530
+331%
307
-42%
357
+16%
280
-22%
372
+33%
509
+37%
694
+36%
949
+37%
1 066
+12%
1 221
+15%
1 274
+4%
1 318
+3%
1 277
-3%
1 096
-14%
1 037
-5%
873
-16%
693
-21%
483
-30%
429
-11%
316
-26%
513
+62%
560
+9%
506
-10%
611
+21%
656
+7%
840
+28%
1 024
+22%
1 190
+16%
954
-20%
1 003
+5%
977
-3%
1 030
+5%
1 120
+9%
1 433
+28%
1 260
-12%
972
-23%
1 065
+10%
888
-17%
1 044
+18%
1 300
+25%
1 186
-9%
1 593
+34%
1 916
+20%
2 130
+11%
1 982
-7%
1 633
-18%
1 368
-16%
1 019
-26%
1 337
+31%
1 235
-8%
1 382
+12%
1 634
+18%
1 365
-16%
1 233
-10%
1 133
-8%
983
-13%
850
-14%
779
-8%
517
-34%
416
-20%
Pre-Tax Income
Interest Income Expense
4
29
23
27
13
20
21
22
24
31
57
64
53
13
27
3
3
(43)
(34)
(24)
(32)
(5)
(19)
(34)
(48)
(73)
(39)
4
10
20
(6)
(60)
(43)
(34)
(20)
(19)
(36)
(36)
(27)
(23)
(38)
(35)
(31)
(44)
85
62
63
57
(47)
(57)
(80)
(70)
(78)
(100)
(88)
(77)
(72)
(24)
(35)
(33)
(38)
(44)
356
347
342
370
(19)
(36)
(27)
(36)
(47)
(34)
(10)
(50)
(23)
(0)
(33)
(33)
Non-Reccuring Items
(3)
(9)
(11)
(17)
1
(8)
1
(24)
(16)
(15)
(1)
(116)
(117)
(115)
(28)
11
(3)
23
20
(18)
9
0
(10)
(10)
(39)
(29)
(9)
(28)
(15)
(12)
(10)
10
10
16
6
4
4
(11)
(3)
(1)
(2)
7
(1)
(13)
(11)
(13)
(13)
(8)
(9)
(7)
(7)
(48)
(50)
(51)
(471)
(424)
(565)
(635)
(221)
(224)
(81)
(19)
(15)
(12)
(14)
(5)
(5)
(4)
(1)
(2)
42
42
42
40
(3)
(3)
(3)
(2)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
0
1
1
1
2
1
0
0
0
1
4
4
4
4
3
3
3
1
0
0
15
0
14
14
(1)
(1)
0
0
(0)
0
0
1
1
3
0
(2)
(2)
(2)
(1)
1
0
(8)
2
12
22
42
55
55
57
55
46
47
44
44
41
39
40
37
34
35
33
Total Other Income
(8)
3
4
7
6
9
7
14
13
14
16
16
12
6
6
29
35
38
49
40
43
40
40
39
50
52
29
26
9
12
23
28
31
20
21
47
48
55
77
84
81
89
63
38
39
30
34
38
35
46
43
38
38
30
68
72
74
82
49
45
40
27
15
14
13
9
12
11
15
24
19
22
22
17
26
27
26
23
Pre-Tax Income
(439)
N/A
(197)
+55%
(39)
+80%
34
N/A
(18)
N/A
88
N/A
76
-13%
66
-13%
38
-43%
47
+26%
55
+15%
(172)
N/A
(134)
+22%
(64)
+52%
129
N/A
188
+46%
96
-49%
140
+46%
566
+304%
306
-46%
378
+23%
318
-16%
385
+21%
506
+31%
657
+30%
900
+37%
1 049
+17%
1 227
+17%
1 281
+4%
1 341
+5%
1 288
-4%
1 077
-16%
1 038
-4%
878
-15%
700
-20%
514
-27%
446
-13%
339
-24%
560
+65%
634
+13%
562
-11%
670
+19%
685
+2%
821
+20%
1 137
+39%
1 270
+12%
1 039
-18%
1 090
+5%
957
-12%
1 014
+6%
1 079
+6%
1 354
+25%
1 168
-14%
848
-27%
572
-33%
459
-20%
482
+5%
725
+50%
971
+34%
1 384
+42%
1 849
+34%
2 115
+14%
2 381
+13%
2 036
-14%
1 764
-13%
1 450
-18%
1 380
-5%
1 253
-9%
1 415
+13%
1 664
+18%
1 422
-15%
1 305
-8%
1 225
-6%
1 030
-16%
887
-14%
837
-6%
542
-35%
438
-19%
Net Income
Tax Provision
154
68
(3)
(31)
(26)
(57)
(54)
(31)
(38)
(33)
(30)
85
33
5
(92)
(123)
(110)
(112)
(240)
(79)
(85)
(45)
(131)
(205)
(286)
(405)
(435)
(512)
(522)
(531)
(495)
(471)
(459)
(402)
(355)
(290)
(254)
(225)
(216)
(246)
(241)
(279)
(247)
(267)
(325)
(351)
(353)
(379)
(358)
(384)
(358)
(440)
(398)
(364)
(304)
(248)
(283)
(321)
(356)
(479)
(607)
(669)
(760)
(636)
(579)
(483)
(506)
(477)
(498)
(578)
(455)
(415)
(386)
(322)
(358)
(342)
(249)
(218)
Income from Continuing Operations
(285)
(129)
(42)
3
(43)
31
23
35
(1)
15
25
(87)
(101)
(59)
37
65
(15)
29
327
228
294
273
254
301
372
495
614
715
759
810
794
606
578
476
345
225
191
115
345
388
321
391
438
554
812
919
686
711
599
630
722
913
770
484
268
211
199
404
616
905
1 242
1 446
1 621
1 400
1 185
967
874
775
916
1 086
967
890
839
708
529
494
292
220
Income to Minority Interest
0
0
0
1
1
1
1
2
2
3
3
4
6
5
3
4
4
4
(2)
(4)
(2)
0
1
0
0
(2)
(1)
(4)
(3)
(1)
(1)
3
2
2
4
12
15
15
13
7
2
1
(9)
(12)
(11)
(13)
(5)
(3)
(4)
(11)
(22)
(30)
(26)
(14)
2
16
22
28
17
5
(5)
(17)
(7)
(2)
(5)
(4)
(4)
(6)
(3)
(0)
3
5
7
11
15
11
10
3
Net Income (Common)
(285)
N/A
(129)
+55%
(42)
+68%
4
N/A
(42)
N/A
32
N/A
23
-27%
36
+56%
1
-96%
18
+1 262%
27
+53%
(83)
N/A
(96)
-16%
(55)
+43%
40
N/A
69
+76%
(10)
N/A
33
N/A
324
+885%
224
-31%
292
+30%
273
-7%
256
-6%
301
+18%
372
+24%
493
+33%
613
+24%
712
+16%
757
+6%
809
+7%
793
-2%
609
-23%
580
-5%
478
-18%
350
-27%
237
-32%
206
-13%
130
-37%
358
+177%
394
+10%
322
-18%
392
+22%
429
+10%
542
+26%
802
+48%
906
+13%
680
-25%
708
+4%
595
-16%
620
+4%
700
+13%
884
+26%
745
-16%
471
-37%
270
-43%
227
-16%
222
-2%
433
+95%
632
+46%
910
+44%
1 237
+36%
1 430
+16%
1 614
+13%
1 398
-13%
1 179
-16%
963
-18%
870
-10%
770
-12%
913
+19%
1 086
+19%
970
-11%
894
-8%
846
-5%
719
-15%
544
-24%
505
-7%
303
-40%
223
-26%
EPS (Diluted)
-18.25
N/A
-8.16
+55%
-2.68
+67%
0.23
N/A
-2.73
N/A
2.08
N/A
1.51
-27%
2.36
+56%
0.09
-96%
1.16
+1 189%
1.76
+52%
-5.37
N/A
-6.24
-16%
-3.51
+44%
2.57
N/A
4.52
+76%
-0.68
N/A
2.13
N/A
21.6
+914%
14.56
-33%
18.94
+30%
5.07
-73%
17.06
+236%
10.67
-37%
13.18
+24%
17.48
+33%
32.27
+85%
23.79
-26%
25.3
+6%
27.03
+7%
26.43
-2%
20.34
-23%
19.39
-5%
15.96
-18%
11.7
-27%
7.92
-32%
6.9
-13%
4.33
-37%
11.97
+176%
13.18
+10%
10.78
-18%
13.1
+22%
14.36
+10%
18.25
+27%
26.63
+46%
30.29
+14%
22.75
-25%
23.68
+4%
19.89
-16%
20.72
+4%
23.4
+13%
29.55
+26%
24.91
-16%
15.73
-37%
9.04
-43%
7.59
-16%
7.38
-3%
14.42
+95%
21.09
+46%
30.32
+44%
41.08
+35%
47.47
+16%
53.66
+13%
46.45
-13%
39.04
-16%
31.87
-18%
28.82
-10%
25.47
-12%
30.24
+19%
35.95
+19%
32.11
-11%
29.6
-8%
27.99
-5%
23.8
-15%
18
-24%
16.72
-7%
10.02
-40%
7.38
-26%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett