TSI Holdings Co Ltd
TSE:3608
TSI Holdings Co Ltd
TSE:3608
Price:
1 060
JPY
-1.67%
Market Cap:
¥50B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
TSI Holdings Co Ltd
TSE:3608
|
JP |
|
Federal Bank Ltd
NSE:FEDERALBNK
|
IN |
|
ACV Auctions Inc
NYSE:ACVA
|
US |
|
V
|
Vaisala Oyj
OMXH:VAIAS
|
FI |
|
F
|
Fixer Inc
TSE:5129
|
JP |
Income Statement
Earnings Waterfall
TSI Holdings Co Ltd
TSI Holdings Co Ltd
Income Statement
TSI Holdings Co Ltd
TSI Holdings Co Ltd
Currency: JPY
| Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
89
|
161
|
217
|
245
|
256
|
230
|
204
|
172
|
157
|
144
|
137
|
133
|
129
|
127
|
129
|
118
|
123
|
119
|
113
|
115
|
95
|
96
|
95
|
104
|
98
|
101
|
108
|
117
|
136
|
175
|
192
|
213
|
234
|
217
|
219
|
218
|
221
|
216
|
197
|
175
|
134
|
109
|
97
|
78
|
78
|
71
|
64
|
60
|
54
|
51
|
50
|
49
|
59
|
77
|
0
|
0
|
0
|
|
| Revenue |
98 056
N/A
|
147 799
+51%
|
181 415
+23%
|
186 285
+3%
|
186 951
+0%
|
185 512
-1%
|
183 720
-1%
|
182 638
-1%
|
182 278
0%
|
181 972
0%
|
182 496
+0%
|
180 905
-1%
|
180 638
0%
|
180 819
+0%
|
178 535
-1%
|
177 799
0%
|
173 583
-2%
|
167 211
-4%
|
164 590
-2%
|
160 819
-2%
|
159 626
-1%
|
159 143
0%
|
156 654
-2%
|
155 793
-1%
|
156 535
+0%
|
155 457
-1%
|
155 783
+0%
|
156 820
+1%
|
157 619
+1%
|
165 009
+5%
|
168 686
+2%
|
171 662
+2%
|
173 459
+1%
|
170 068
-2%
|
148 880
-12%
|
144 491
-3%
|
141 464
-2%
|
134 078
-5%
|
146 611
+9%
|
142 559
-3%
|
140 774
-1%
|
140 382
0%
|
144 289
+3%
|
147 718
+2%
|
151 873
+3%
|
154 456
+2%
|
155 706
+1%
|
155 647
0%
|
153 907
-1%
|
155 383
+1%
|
155 306
0%
|
157 335
+1%
|
156 577
0%
|
156 606
+0%
|
152 916
-2%
|
147 543
-4%
|
157 166
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(49 124)
|
(76 991)
|
(90 990)
|
(92 869)
|
(93 813)
|
(92 489)
|
(91 594)
|
(90 940)
|
(90 403)
|
(89 972)
|
(89 612)
|
(88 800)
|
(87 622)
|
(86 210)
|
(84 516)
|
(83 486)
|
(81 997)
|
(79 092)
|
(77 775)
|
(75 268)
|
(73 737)
|
(72 776)
|
(71 917)
|
(71 516)
|
(71 740)
|
(71 159)
|
(71 676)
|
(72 144)
|
(73 140)
|
(77 916)
|
(79 180)
|
(81 163)
|
(82 327)
|
(80 685)
|
(75 050)
|
(74 848)
|
(73 865)
|
(70 232)
|
(72 678)
|
(67 587)
|
(65 678)
|
(63 555)
|
(64 260)
|
(65 451)
|
(67 671)
|
(69 555)
|
(70 591)
|
(70 639)
|
(70 170)
|
(70 654)
|
(71 105)
|
(72 893)
|
(72 584)
|
(72 610)
|
(70 475)
|
(67 274)
|
(71 487)
|
|
| Gross Profit |
48 932
N/A
|
70 808
+45%
|
90 425
+28%
|
93 416
+3%
|
93 138
0%
|
93 023
0%
|
92 126
-1%
|
91 698
0%
|
91 875
+0%
|
92 000
+0%
|
92 884
+1%
|
92 105
-1%
|
93 016
+1%
|
94 609
+2%
|
94 019
-1%
|
94 313
+0%
|
91 586
-3%
|
88 119
-4%
|
86 815
-1%
|
85 551
-1%
|
85 889
+0%
|
86 367
+1%
|
84 737
-2%
|
84 277
-1%
|
84 795
+1%
|
84 298
-1%
|
84 107
0%
|
84 676
+1%
|
84 479
0%
|
87 093
+3%
|
89 506
+3%
|
90 499
+1%
|
91 132
+1%
|
89 383
-2%
|
73 830
-17%
|
69 643
-6%
|
67 599
-3%
|
63 846
-6%
|
73 933
+16%
|
74 972
+1%
|
75 096
+0%
|
76 827
+2%
|
80 029
+4%
|
82 267
+3%
|
84 202
+2%
|
84 901
+1%
|
85 115
+0%
|
85 008
0%
|
83 737
-1%
|
84 729
+1%
|
84 201
-1%
|
84 442
+0%
|
83 993
-1%
|
83 996
+0%
|
82 441
-2%
|
80 269
-3%
|
85 679
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(52 210)
|
(89 841)
|
(94 522)
|
(97 004)
|
(96 737)
|
(94 387)
|
(94 008)
|
(93 345)
|
(93 275)
|
(93 213)
|
(92 506)
|
(91 595)
|
(92 054)
|
(93 770)
|
(94 019)
|
(94 173)
|
(91 206)
|
(87 058)
|
(84 947)
|
(83 238)
|
(82 793)
|
(83 826)
|
(82 897)
|
(82 471)
|
(82 683)
|
(82 130)
|
(82 530)
|
(82 789)
|
(82 184)
|
(84 813)
|
(86 424)
|
(88 197)
|
(90 218)
|
(89 313)
|
(82 118)
|
(79 878)
|
(77 740)
|
(75 689)
|
(77 058)
|
(75 212)
|
(73 488)
|
(72 387)
|
(76 259)
|
(78 373)
|
(81 216)
|
(82 572)
|
(82 553)
|
(82 735)
|
(82 911)
|
(82 969)
|
(83 259)
|
(83 435)
|
(82 278)
|
(82 360)
|
(80 309)
|
(77 772)
|
(82 518)
|
|
| Selling, General & Administrative |
(52 210)
|
(71 452)
|
(94 521)
|
(97 003)
|
(96 737)
|
(88 420)
|
(93 988)
|
(93 305)
|
(93 212)
|
(87 357)
|
(92 420)
|
(91 509)
|
(91 968)
|
(87 778)
|
(93 954)
|
(94 128)
|
(91 183)
|
(80 459)
|
(84 945)
|
(83 236)
|
(82 792)
|
(77 704)
|
(82 897)
|
(82 471)
|
(82 682)
|
(77 580)
|
(82 528)
|
(82 788)
|
(82 182)
|
(79 936)
|
(86 423)
|
(88 195)
|
(90 216)
|
(83 864)
|
(82 118)
|
(79 879)
|
(77 741)
|
(71 151)
|
(77 057)
|
(75 210)
|
(73 487)
|
(68 007)
|
(76 258)
|
(78 372)
|
(81 215)
|
(78 746)
|
(82 554)
|
(82 734)
|
(82 911)
|
(79 372)
|
(83 256)
|
(83 436)
|
(82 277)
|
(78 726)
|
(80 309)
|
(77 770)
|
(82 518)
|
|
| Depreciation & Amortization |
0
|
(18 389)
|
0
|
0
|
0
|
(5 967)
|
(21)
|
(42)
|
(64)
|
(5 856)
|
(85)
|
(85)
|
(84)
|
(5 991)
|
0
|
0
|
0
|
(6 598)
|
0
|
0
|
0
|
(6 121)
|
0
|
0
|
0
|
(4 548)
|
0
|
0
|
0
|
(4 876)
|
0
|
0
|
0
|
(5 448)
|
0
|
0
|
0
|
(4 538)
|
0
|
0
|
0
|
(4 379)
|
0
|
0
|
0
|
(3 826)
|
0
|
0
|
0
|
(3 596)
|
0
|
0
|
0
|
(3 633)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(65)
|
(45)
|
(23)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(3)
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Operating Income |
(3 278)
N/A
|
(19 033)
-481%
|
(4 097)
+78%
|
(3 588)
+12%
|
(3 599)
0%
|
(1 364)
+62%
|
(1 882)
-38%
|
(1 647)
+12%
|
(1 400)
+15%
|
(1 213)
+13%
|
378
N/A
|
510
+35%
|
962
+89%
|
839
-13%
|
0
N/A
|
140
N/A
|
380
+171%
|
1 061
+179%
|
1 868
+76%
|
2 313
+24%
|
3 096
+34%
|
2 541
-18%
|
1 840
-28%
|
1 806
-2%
|
2 112
+17%
|
2 168
+3%
|
1 577
-27%
|
1 887
+20%
|
2 295
+22%
|
2 280
-1%
|
3 082
+35%
|
2 302
-25%
|
914
-60%
|
70
-92%
|
(8 288)
N/A
|
(10 235)
-23%
|
(10 141)
+1%
|
(11 843)
-17%
|
(3 125)
+74%
|
(240)
+92%
|
1 608
N/A
|
4 440
+176%
|
3 770
-15%
|
3 894
+3%
|
2 986
-23%
|
2 329
-22%
|
2 562
+10%
|
2 273
-11%
|
826
-64%
|
1 760
+113%
|
942
-46%
|
1 007
+7%
|
1 715
+70%
|
1 636
-5%
|
2 132
+30%
|
2 497
+17%
|
3 161
+27%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
27
|
315
|
731
|
750
|
1 189
|
2 671
|
3 146
|
3 074
|
5 262
|
7 392
|
6 860
|
6 915
|
5 039
|
3 455
|
3 616
|
5 932
|
7 419
|
6 635
|
6 746
|
4 027
|
2 072
|
2 624
|
2 486
|
3 467
|
4 252
|
2 609
|
2 583
|
1 906
|
1 113
|
932
|
1 000
|
1 502
|
2 540
|
3 526
|
3 619
|
3 165
|
1 944
|
662
|
909
|
1 340
|
1 436
|
2 682
|
2 572
|
3 008
|
2 905
|
1 922
|
2 102
|
1 670
|
2 518
|
3 779
|
3 468
|
2 713
|
2 046
|
714
|
865
|
1 567
|
2 236
|
|
| Non-Reccuring Items |
1 156
|
(5 615)
|
(17 374)
|
(19 567)
|
(20 888)
|
(1 988)
|
(406)
|
(1 327)
|
11
|
(2 816)
|
(2 633)
|
(2 075)
|
(2 947)
|
(1 266)
|
(2 076)
|
(5 119)
|
(5 048)
|
(5 428)
|
(5 008)
|
(1 995)
|
(1 838)
|
(3 996)
|
(3 648)
|
(3 965)
|
(3 755)
|
(3 368)
|
(3 293)
|
(2 753)
|
(2 813)
|
(3 136)
|
(2 939)
|
(3 125)
|
(2 790)
|
(4 230)
|
(7 573)
|
(7 661)
|
(8 676)
|
(7 646)
|
(4 710)
|
(4 756)
|
(4 346)
|
(5 230)
|
(4 882)
|
(4 553)
|
(4 580)
|
(1 940)
|
(1 872)
|
(1 869)
|
(1 836)
|
(1 878)
|
(1 881)
|
(1 997)
|
(3 087)
|
(2 783)
|
(2 846)
|
(2 701)
|
(1 959)
|
|
| Gain/Loss on Disposition of Assets |
0
|
25
|
314
|
325
|
3 204
|
3 204
|
2 895
|
3 818
|
949
|
949
|
947
|
14
|
4
|
770
|
767
|
1 128
|
1 152
|
369
|
384
|
31
|
40
|
2 624
|
2 400
|
2 391
|
2 358
|
1 474
|
1 474
|
1 474
|
1 474
|
3
|
1 101
|
1 101
|
1 103
|
3 339
|
0
|
0
|
4 067
|
24 024
|
24 028
|
24 408
|
22 587
|
391
|
390
|
11
|
4
|
4
|
1
|
3
|
4
|
5
|
5
|
2
|
3
|
23 913
|
23 865
|
23 533
|
23 551
|
|
| Total Other Income |
(355)
|
(39)
|
(153)
|
(129)
|
(89)
|
249
|
(85)
|
361
|
514
|
738
|
834
|
735
|
874
|
712
|
701
|
824
|
719
|
854
|
785
|
862
|
919
|
949
|
840
|
688
|
796
|
796
|
927
|
1 028
|
928
|
980
|
943
|
1 129
|
1 159
|
1 154
|
3 318
|
3 063
|
956
|
658
|
594
|
718
|
271
|
429
|
586
|
491
|
481
|
489
|
362
|
226
|
520
|
391
|
364
|
275
|
259
|
380
|
458
|
452
|
221
|
|
| Pre-Tax Income |
(2 450)
N/A
|
(24 347)
-894%
|
(20 579)
+15%
|
(22 209)
-8%
|
(20 183)
+9%
|
2 772
N/A
|
3 668
+32%
|
4 279
+17%
|
5 336
+25%
|
5 050
-5%
|
6 386
+26%
|
6 099
-4%
|
3 932
-36%
|
4 510
+15%
|
3 008
-33%
|
2 905
-3%
|
4 622
+59%
|
3 491
-24%
|
4 775
+37%
|
5 238
+10%
|
4 289
-18%
|
4 742
+11%
|
3 918
-17%
|
4 387
+12%
|
5 763
+31%
|
3 679
-36%
|
3 268
-11%
|
3 542
+8%
|
2 997
-15%
|
1 059
-65%
|
3 187
+201%
|
2 909
-9%
|
2 926
+1%
|
3 859
+32%
|
(8 924)
N/A
|
(11 668)
-31%
|
(11 850)
-2%
|
5 855
N/A
|
17 696
+202%
|
21 470
+21%
|
21 556
+0%
|
2 712
-87%
|
2 436
-10%
|
2 851
+17%
|
1 796
-37%
|
2 804
+56%
|
3 155
+13%
|
2 303
-27%
|
2 032
-12%
|
4 057
+100%
|
2 898
-29%
|
2 000
-31%
|
936
-53%
|
23 860
+2 449%
|
24 474
+3%
|
25 348
+4%
|
27 210
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 795)
|
(2 331)
|
(2 302)
|
(2 254)
|
(1 706)
|
(3 960)
|
(4 422)
|
(5 988)
|
(6 160)
|
(3 423)
|
(3 811)
|
(2 175)
|
(2 292)
|
(1 914)
|
(1 056)
|
(1 194)
|
(1 019)
|
(1 873)
|
(2 325)
|
(1 780)
|
(1 764)
|
(1 088)
|
(935)
|
(1 283)
|
(2 004)
|
(411)
|
(551)
|
(612)
|
(102)
|
(1 167)
|
(1 412)
|
(1 622)
|
(845)
|
(1 794)
|
(1 964)
|
(1 782)
|
(2 036)
|
(2 103)
|
(1 025)
|
(1 361)
|
(1 168)
|
(1 715)
|
(1 829)
|
(1 516)
|
(1 673)
|
208
|
(215)
|
(79)
|
(362)
|
705
|
436
|
522
|
736
|
(8 652)
|
(7 858)
|
(8 127)
|
(8 911)
|
|
| Income from Continuing Operations |
(4 245)
|
(26 678)
|
(22 881)
|
(24 463)
|
(21 889)
|
(1 188)
|
(754)
|
(1 709)
|
(824)
|
1 627
|
2 575
|
3 924
|
1 640
|
2 596
|
1 952
|
1 711
|
3 603
|
1 618
|
2 450
|
3 458
|
2 525
|
3 654
|
2 983
|
3 104
|
3 759
|
3 268
|
2 717
|
2 930
|
2 895
|
(108)
|
1 775
|
1 287
|
2 081
|
2 065
|
(10 888)
|
(13 450)
|
(13 886)
|
3 752
|
16 671
|
20 109
|
20 388
|
997
|
607
|
1 335
|
123
|
3 012
|
2 940
|
2 224
|
1 670
|
4 762
|
3 334
|
2 522
|
1 672
|
15 208
|
16 616
|
17 221
|
18 299
|
|
| Income to Minority Interest |
(313)
|
(473)
|
(584)
|
(462)
|
(569)
|
(592)
|
(513)
|
(534)
|
(499)
|
(515)
|
(383)
|
(390)
|
(372)
|
(301)
|
(395)
|
(413)
|
(271)
|
(226)
|
(133)
|
(99)
|
(151)
|
25
|
56
|
60
|
45
|
(49)
|
(57)
|
(65)
|
1
|
(77)
|
(65)
|
(57)
|
(13)
|
117
|
144
|
147
|
121
|
109
|
73
|
75
|
63
|
25
|
49
|
46
|
55
|
51
|
48
|
62
|
62
|
86
|
70
|
63
|
45
|
23
|
36
|
114
|
57
|
|
| Net Income (Common) |
(4 570)
N/A
|
(27 158)
-494%
|
(23 469)
+14%
|
(24 926)
-6%
|
(22 454)
+10%
|
(1 779)
+92%
|
(1 267)
+29%
|
(2 243)
-77%
|
(1 322)
+41%
|
1 111
N/A
|
2 191
+97%
|
3 534
+61%
|
1 267
-64%
|
2 294
+81%
|
1 556
-32%
|
1 297
-17%
|
3 330
+157%
|
1 391
-58%
|
2 317
+67%
|
3 358
+45%
|
2 374
-29%
|
3 679
+55%
|
3 039
-17%
|
3 166
+4%
|
3 804
+20%
|
3 219
-15%
|
2 660
-17%
|
2 865
+8%
|
2 897
+1%
|
(185)
N/A
|
1 710
N/A
|
1 230
-28%
|
2 067
+68%
|
2 181
+6%
|
(10 746)
N/A
|
(13 306)
-24%
|
(13 766)
-3%
|
3 861
N/A
|
16 746
+334%
|
20 185
+21%
|
20 452
+1%
|
1 022
-95%
|
654
-36%
|
1 381
+111%
|
178
-87%
|
3 063
+1 621%
|
2 988
-2%
|
2 286
-23%
|
1 732
-24%
|
4 849
+180%
|
3 407
-30%
|
2 586
-24%
|
1 718
-34%
|
15 230
+786%
|
16 650
+9%
|
17 334
+4%
|
18 355
+6%
|
|
| EPS (Diluted) |
-41.54
N/A
|
-253.81
-511%
|
-202.31
+20%
|
-214.87
-6%
|
-193.56
+10%
|
-15.33
+92%
|
-11.01
+28%
|
-20.2
-83%
|
-12.24
+39%
|
10.1
N/A
|
20.28
+101%
|
32.72
+61%
|
11.73
-64%
|
21.33
+82%
|
14.54
-32%
|
11.68
-20%
|
28.95
+148%
|
12.49
-57%
|
20.87
+67%
|
30.8
+48%
|
22.18
-28%
|
33.92
+53%
|
28.94
-15%
|
30.73
+6%
|
37.66
+23%
|
31.51
-16%
|
26.86
-15%
|
29.53
+10%
|
30.56
+3%
|
-1.92
N/A
|
18.14
N/A
|
13.25
-27%
|
22.31
+68%
|
23.41
+5%
|
-117.09
N/A
|
-147.63
-26%
|
-152.71
-3%
|
42.63
N/A
|
185.56
+335%
|
223.55
+20%
|
226.41
+1%
|
11.32
-95%
|
7.3
-36%
|
15.77
+116%
|
2.06
-87%
|
35.21
+1 609%
|
35.72
+1%
|
27.69
-22%
|
21.54
-22%
|
59.96
+178%
|
45.46
-24%
|
35.26
-22%
|
23.98
-32%
|
210.01
+776%
|
240.85
+15%
|
266.08
+10%
|
314.84
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
