Watchlist Manager

Watchlist

Price: 2 640 JPY 1.81% Market Closed

Market Cap: ¥17.8B

	Jig-Saw Inc TSE:3914	JP
T	Thanh Thanh Cong - Bien Hoa JSC VN:SBT	VN
I	ITH Corp TWSE:6962	KY
	BCL Industries Ltd NSE:BCLIND	IN
E	Empower India Ltd BSE:504351	IN
S	SAS AB SWB:SSV2	SE

Income Statement

Currency: JPY

	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	0	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	2	3	0	0	0
Revenue	657 N/A	722 +10%	804 +11%	947 +18%	1 110 +17%	1 216 +10%	1 295 +6%	1 308 +1%	1 296 -1%	1 303 +1%	1 345 +3%	1 377 +2%	1 447 +5%	1 540 +6%	1 622 +5%	1 712 +6%	1 798 +5%	1 896 +5%	1 968 +4%	2 087 +6%	2 193 +5%	2 297 +5%	2 444 +6%	2 567 +5%	2 690 +5%	2 801 +4%	2 865 +2%	2 962 +3%	3 052 +3%	3 118 +2%	3 179 +2%	3 187 +0%	3 241 +2%	3 310 +2%	3 394 +3%	3 447 +2%	3 473 +1%	3 487 +0%	3 503 +0%	3 556 +2%	3 626 +2%
Gross Profit
Cost of Revenue	(237)	(253)	(280)	(355)	(432)	(456)	(477)	(456)	(454)	(460)	(452)	(440)	(400)	(404)	(415)	(457)	(506)	(547)	(574)	(609)	(635)	(672)	(727)	(761)	(803)	(841)	(865)	(920)	(973)	(989)	(1 008)	(991)	(987)	(995)	(1 024)	(1 035)	(1 029)	(1 025)	(1 050)	(1 058)	(1 081)
Gross Profit	420 N/A	469 +12%	523 +12%	593 +13%	678 +14%	760 +12%	817 +8%	852 +4%	842 -1%	843 +0%	893 +6%	937 +5%	1 047 +12%	1 136 +8%	1 207 +6%	1 255 +4%	1 292 +3%	1 349 +4%	1 393 +3%	1 478 +6%	1 557 +5%	1 624 +4%	1 717 +6%	1 806 +5%	1 886 +4%	1 959 +4%	2 000 +2%	2 043 +2%	2 079 +2%	2 128 +2%	2 170 +2%	2 197 +1%	2 253 +3%	2 316 +3%	2 371 +2%	2 412 +2%	2 443 +1%	2 461 +1%	2 453 0%	2 498 +2%	2 544 +2%
Operating Income
Operating Expenses	(263)	(288)	(324)	(366)	(423)	(469)	(484)	(510)	(560)	(597)	(625)	(665)	(690)	(805)	(885)	(945)	(977)	(1 074)	(1 127)	(1 208)	(1 244)	(1 273)	(1 344)	(1 376)	(1 398)	(1 416)	(1 418)	(1 448)	(1 499)	(1 501)	(1 546)	(1 579)	(1 628)	(1 686)	(1 699)	(1 808)	(1 887)	(1 979)	(2 007)	(1 988)	(1 995)
Selling, General & Administrative	(251)	(288)	(324)	(367)	(397)	(463)	(484)	(510)	(486)	(541)	(582)	(622)	(596)	(748)	(828)	(889)	(838)	(1 074)	(1 127)	(1 208)	(1 085)	(1 273)	(1 344)	(1 376)	(1 229)	(1 408)	(1 410)	(1 448)	(1 344)	(1 501)	(1 546)	(1 579)	(1 440)	(1 686)	(1 699)	(1 808)	(1 679)	(1 979)	(2 007)	(1 988)	(1 786)
Research & Development	(12)	0	0	0	(26)	0	0	0	(31)	0	0	0	(94)	0	0	0	(139)	0	0	0	(159)	0	0	0	(169)	0	0	0	(155)	0	0	0	(188)	0	0	0	(208)	0	0	0	(209)
Depreciation & Amortization	(1)	0	0	0	0	0	0	0	(42)	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)	(6)	0	0	(0)	(56)	(43)	(43)	(0)	(57)	(57)	(57)	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)
Operating Income	157 N/A	180 +15%	199 +10%	226 +14%	256 +13%	291 +14%	334 +15%	341 +2%	283 -17%	246 -13%	268 +9%	272 +1%	357 +31%	331 -7%	322 -3%	309 -4%	315 +2%	275 -13%	267 -3%	270 +1%	314 +16%	352 +12%	373 +6%	430 +15%	488 +14%	543 +11%	582 +7%	595 +2%	580 -3%	627 +8%	624 0%	617 -1%	625 +1%	630 +1%	672 +7%	604 -10%	557 -8%	482 -13%	446 -8%	509 +14%	550 +8%
Pre-Tax Income
Interest Income Expense	(0)	(1)	(2)	9	14	13	56	52	130	161	174	187	175	178	192	227	321	381	354	299	136	38	(5)	(6)	(6)	(4)	(14)	(15)	14	(8)	(0)	1	1	2	5	7	9	7	5	6	6
Non-Reccuring Items	0	0	(1)	(1)	(6)	0	(19)	(19)	(14)	0	0	0	(57)	0	0	0	(17)	(11)	(11)	(11)	(11)	0	0	(8)	(8)	0	0	0	(10)	0	0	0	0	0	0	0	0	0	0	6	6
Total Other Income	(9)	(5)	(2)	(1)	(2)	4	5	5	6	3	2	3	3	1	2	2	(1)	(14)	(13)	(13)	4	2	3	4	6	4	4	7	3	19	19	34	19	20	25	48	50	55	50	48	45
Pre-Tax Income	148 N/A	175 +18%	195 +11%	233 +20%	262 +12%	307 +17%	376 +23%	380 +1%	405 +7%	410 +1%	444 +8%	462 +4%	478 +4%	510 +7%	516 +1%	538 +4%	618 +15%	631 +2%	596 -6%	544 -9%	443 -19%	392 -11%	370 -6%	420 +13%	480 +14%	543 +13%	572 +5%	587 +3%	587 0%	639 +9%	643 +1%	652 +1%	646 -1%	652 +1%	702 +8%	658 -6%	616 -6%	543 -12%	500 -8%	569 +14%	606 +7%
Net Income
Tax Provision	(52)	(60)	(69)	(85)	(78)	(91)	(122)	(124)	(142)	(144)	(144)	(139)	(163)	(174)	(177)	(188)	(172)	(172)	(157)	(142)	(116)	(106)	(104)	(117)	(144)	(156)	(164)	(174)	(178)	(203)	(208)	(215)	(186)	(157)	(170)	(155)	(137)	(143)	(129)	(151)	(188)
Income from Continuing Operations	96	115	125	148	184	216	255	255	262	265	300	323	316	337	339	350	446	459	438	402	327	286	266	303	336	386	408	413	408	435	435	437	460	495	531	504	479	400	372	418	418
Income to Minority Interest	0	0	0	0	0	(1)	(1)	(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
Net Income (Common)	96 N/A	115 +20%	125 +9%	148 +18%	184 +24%	215 +17%	254 +18%	255 +0%	262 +3%	266 +2%	301 +13%	323 +7%	316 -2%	337 +7%	339 +1%	350 +3%	446 +27%	459 +3%	438 -4%	402 -8%	327 -19%	286 -12%	266 -7%	303 +14%	336 +11%	386 +15%	408 +6%	413 +1%	408 -1%	435 +7%	435 0%	437 +1%	460 +5%	495 +8%	531 +7%	504 -5%	479 -5%	400 -16%	372 -7%	418 +13%	418 0%
EPS (Diluted)	14.24 N/A	16.66 +17%	18.17 +9%	21.43 +18%	26.72 +25%	31.18 +17%	36.79 +18%	36.97 +0%	38.2 +3%	39.17 +3%	44.2 +13%	47.44 +7%	46.32 -2%	49.62 +7%	50.1 +1%	51.8 +3%	65.96 +27%	68.28 +4%	65.22 -4%	59.82 -8%	48.6 -19%	42.56 -12%	39.57 -7%	45.1 +14%	50 +11%	57.43 +15%	60.67 +6%	61.34 +1%	60.73 -1%	65.11 +7%	64.96 0%	65.35 +1%	68.73 +5%	74.35 +8%	79.8 +7%	75.54 -5%	71.89 -5%	60.25 -16%	56.46 -6%	63.48 +12%	63.33 0%

Income Statement Balance Sheet Cash Flow Statement

Jig-Saw Inc
TSE:3914

Income Statement

Earnings Waterfall
Jig-Saw Inc

Income Statement
Jig-Saw Inc

See Also

Company

Help

Tools

Stocks

Jig-Saw Inc TSE:3914

Income Statement

Earnings Waterfall Jig-Saw Inc

Income Statement Jig-Saw Inc

See Also

Company

Help

Tools

Stocks

Jig-Saw Inc
TSE:3914

Earnings Waterfall
Jig-Saw Inc

Income Statement
Jig-Saw Inc