Watchlist Manager

Watchlist

Price: 3 375 JPY -2.03% Market Closed

Market Cap: ¥55.6B

	Tomoku Co Ltd TSE:3946	JP

Income Statement

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	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	137	0	0	161	0	0	152	0	0	204	0	0	200	0	0	188	0	0	167	337	498	656	632	600	562	523	497	461	424	383	338	304	286	263	248	238	226	224	210	198	183	172	166	155	148	141	145	149	153	154	146	140	145	150	159	172	175	127	132	129	124	159	218	286	360	387	409	429	424	487	474	454	445	428	440	456	514	546	0	0	0
Revenue	108 569 N/A	109 165 +1%	106 862 -2%	108 670 +2%	109 902 +1%	106 857 -3%	104 504 -2%	103 649 -1%	105 603 +2%	106 960 +1%	105 246 -2%	105 791 +1%	105 033 -1%	104 917 0%	104 888 0%	103 513 -1%	99 778 -4%	94 088 -6%	94 588 +1%	95 964 +1%	97 162 +1%	136 350 +40%	136 983 +0%	135 236 -1%	137 391 +2%	138 845 +1%	140 376 +1%	143 426 +2%	144 419 +1%	145 277 +1%	146 350 +1%	149 804 +2%	148 820 -1%	150 377 +1%	152 129 +1%	150 075 -1%	149 007 -1%	148 590 0%	147 774 -1%	148 765 +1%	149 724 +1%	151 353 +1%	151 299 0%	151 132 0%	152 810 +1%	152 153 0%	155 269 +2%	158 365 +2%	159 502 +1%	161 514 +1%	164 094 +2%	165 759 +1%	168 998 +2%	171 580 +2%	173 331 +1%	176 013 +2%	176 509 +0%	176 583 +0%	174 977 -1%	172 483 -1%	174 466 +1%	175 647 +1%	186 783 +6%	194 797 +4%	202 555 +4%	206 007 +2%	207 646 +1%	213 178 +3%	212 402 0%	212 817 +0%	212 253 0%	209 631 -1%	209 805 +0%	211 526 +1%	212 306 +0%	214 220 +1%	219 171 +2%	219 613 +0%	221 163 +1%	223 636 +1%	222 416 -1%
Gross Profit
Cost of Revenue	(87 579)	(88 589)	(86 833)	(87 014)	(88 138)	(86 450)	(86 521)	(86 244)	(87 823)	(88 436)	(87 355)	(87 881)	(87 305)	(87 277)	(87 450)	(85 695)	(81 969)	(76 501)	(76 600)	(77 154)	(77 977)	(108 779)	(109 321)	(108 301)	(109 931)	(111 292)	(112 490)	(115 000)	(115 603)	(116 274)	(116 775)	(118 786)	(118 444)	(120 238)	(122 585)	(122 166)	(121 834)	(121 832)	(121 209)	(121 820)	(122 678)	(123 469)	(122 989)	(122 581)	(123 742)	(122 986)	(125 477)	(128 756)	(129 709)	(133 310)	(136 160)	(137 723)	(141 675)	(143 840)	(145 754)	(147 654)	(147 802)	(146 726)	(145 172)	(143 198)	(144 535)	(145 164)	(154 931)	(161 883)	(168 466)	(172 115)	(174 015)	(178 387)	(178 121)	(179 233)	(177 992)	(175 772)	(175 603)	(176 728)	(176 889)	(178 928)	(182 870)	(182 670)	(183 314)	(184 449)	(182 629)
Gross Profit	20 990 N/A	20 576 -2%	20 029 -3%	21 656 +8%	21 764 +0%	20 407 -6%	17 983 -12%	17 405 -3%	17 780 +2%	18 524 +4%	17 891 -3%	17 910 +0%	17 728 -1%	17 640 0%	17 438 -1%	17 818 +2%	17 809 0%	17 587 -1%	17 988 +2%	18 810 +5%	19 185 +2%	27 571 +44%	27 662 +0%	26 935 -3%	27 460 +2%	27 553 +0%	27 886 +1%	28 426 +2%	28 816 +1%	29 003 +1%	29 575 +2%	31 018 +5%	30 376 -2%	30 139 -1%	29 544 -2%	27 909 -6%	27 173 -3%	26 758 -2%	26 565 -1%	26 945 +1%	27 046 +0%	27 884 +3%	28 310 +2%	28 551 +1%	29 068 +2%	29 167 +0%	29 792 +2%	29 609 -1%	29 793 +1%	28 204 -5%	27 934 -1%	28 036 +0%	27 323 -3%	27 740 +2%	27 577 -1%	28 359 +3%	28 707 +1%	29 857 +4%	29 805 0%	29 285 -2%	29 931 +2%	30 483 +2%	31 852 +4%	32 914 +3%	34 089 +4%	33 892 -1%	33 631 -1%	34 791 +3%	34 281 -1%	33 584 -2%	34 261 +2%	33 859 -1%	34 202 +1%	34 798 +2%	35 417 +2%	35 292 0%	36 301 +3%	36 943 +2%	37 849 +2%	39 187 +4%	39 787 +2%
Operating Income
Operating Expenses	(17 151)	(17 306)	(17 318)	(17 461)	(17 489)	(17 540)	(17 426)	(17 472)	(17 502)	(17 478)	(17 944)	(16 851)	(16 586)	(15 803)	(16 313)	(16 083)	(15 816)	(15 811)	(15 615)	(15 570)	(15 582)	(20 514)	(20 323)	(20 303)	(20 437)	(20 700)	(21 172)	(21 522)	(21 927)	(22 248)	(22 515)	(22 867)	(23 076)	(23 371)	(23 437)	(23 512)	(23 126)	(22 787)	(22 908)	(22 730)	(22 856)	(22 796)	(22 350)	(22 098)	(21 979)	(21 868)	(22 008)	(22 089)	(22 256)	(22 326)	(22 279)	(22 279)	(22 338)	(22 536)	(22 670)	(22 907)	(22 862)	(22 946)	(22 752)	(22 587)	(22 673)	(23 253)	(23 832)	(24 493)	(25 274)	(25 561)	(25 971)	(26 259)	(26 160)	(26 132)	(26 065)	(26 146)	(26 424)	(26 741)	(27 156)	(27 191)	(27 585)	(27 583)	(27 892)	(28 502)	(28 808)
Selling, General & Administrative	(17 151)	(17 306)	(17 318)	(17 461)	(17 389)	(17 540)	(17 426)	(17 468)	(17 502)	(17 478)	(18 048)	(16 851)	(16 586)	(15 803)	(16 313)	(16 083)	(15 816)	(15 811)	(15 615)	(15 570)	(15 582)	(20 287)	(20 323)	(20 303)	(20 437)	(20 700)	(21 172)	(21 522)	(21 926)	(21 984)	(22 514)	(22 865)	(23 075)	(23 055)	(23 435)	(23 512)	(23 124)	(22 566)	(22 908)	(22 729)	(22 856)	(22 548)	(22 348)	(22 095)	(21 978)	(21 613)	(22 005)	(22 087)	(22 254)	(22 088)	(22 279)	(22 279)	(22 336)	(22 311)	(22 669)	(22 903)	(22 861)	(22 707)	(22 748)	(22 587)	(22 670)	(23 031)	(23 830)	(24 491)	(25 273)	(25 258)	(25 971)	(26 257)	(26 158)	(25 842)	(26 063)	(26 145)	(26 423)	(26 479)	(27 155)	(27 191)	(27 584)	(27 329)	(27 891)	(28 500)	(28 808)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(227)	0	0	0	0	0	0	0	(263)	0	0	0	(314)	0	0	0	(221)	0	0	0	0	0	0	0	(253)	0	0	0	(236)	0	0	0	(223)	0	0	0	(237)	0	0	0	(221)	0	0	0	(301)	0	0	0	(289)	0	0	0	(261)	0	0	0	(253)	0	0	0
Other Operating Expenses	0	0	0	0	(100)	0	0	(4)	0	0	104	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	0	(2)	0	(2)	(2)	0	(2)	(2)	0	0	0	(248)	(2)	(3)	(1)	(2)	(3)	0	(2)	(2)	0	0	(2)	(2)	(1)	(4)	(1)	(2)	(4)	0	(3)	(1)	(2)	(2)	0	(2)	0	(2)	(2)	(1)	(2)	0	0	(1)	(1)	0	(1)	(1)	(1)	0	0
Operating Income	3 839 N/A	3 270 -15%	2 711 -17%	4 195 +55%	4 275 +2%	2 867 -33%	557 -81%	(67) N/A	278 N/A	1 046 +276%	(53) N/A	1 059 N/A	1 142 +8%	1 837 +61%	1 125 -39%	1 735 +54%	1 993 +15%	1 776 -11%	2 373 +34%	3 240 +37%	3 603 +11%	7 057 +96%	7 339 +4%	6 632 -10%	7 023 +6%	6 853 -2%	6 714 -2%	6 904 +3%	6 889 0%	6 755 -2%	7 060 +5%	8 151 +15%	7 300 -10%	6 768 -7%	6 107 -10%	4 397 -28%	4 047 -8%	3 971 -2%	3 657 -8%	4 215 +15%	4 190 -1%	5 088 +21%	5 960 +17%	6 453 +8%	7 089 +10%	7 299 +3%	7 784 +7%	7 520 -3%	7 537 +0%	5 878 -22%	5 655 -4%	5 757 +2%	4 985 -13%	5 204 +4%	4 907 -6%	5 452 +11%	5 845 +7%	6 911 +18%	7 053 +2%	6 698 -5%	7 258 +8%	7 230 0%	8 020 +11%	8 421 +5%	8 815 +5%	8 331 -5%	7 660 -8%	8 532 +11%	8 121 -5%	7 452 -8%	8 196 +10%	7 713 -6%	7 778 +1%	8 057 +4%	8 261 +3%	8 101 -2%	8 716 +8%	9 360 +7%	9 957 +6%	10 685 +7%	10 979 +3%
Pre-Tax Income
Interest Income Expense	(106)	206	90	38	(23)	49	67	(465)	14	0	337	(63)	(137)	(212)	(348)	(315)	(356)	(309)	(350)	(296)	(158)	(438)	(236)	(232)	(226)	181	147	330	335	126	125	171	204	265	237	116	106	37	114	214	198	316	434	168	209	204	(80)	51	32	(179)	(66)	(1)	(170)	130	(94)	(128)	142	(51)	221	162	(20)	200	153	225	635	680	1 183	1 252	529	189	11	(143)	48	213	56	(293)	71	21	(370)	4	(291)
Non-Reccuring Items	(542)	(231)	(155)	(4 945)	(4 929)	(4 855)	(491)	(153)	(691)	(1 009)	(614)	(1 165)	(473)	(1 251)	(293)	(203)	(105)	(51)	(212)	(186)	(143)	(643)	(511)	(535)	(550)	(264)	(210)	(415)	(319)	(30)	(86)	276	180	(1 726)	(1 748)	(2 054)	(2 297)	(437)	(339)	43	1 527	793	725	839	(402)	253	299	(82)	(82)	254	248	210	210	(67)	(61)	(1)	(2)	(31)	(31)	(31)	(30)	(271)	(287)	(302)	(303)	(168)	(152)	(138)	(136)	(1)	(4)	(5)	434	(857)	(860)	(859)	(1 299)	(92)	(84)	(84)	(84)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(41)	(93)	(137)	(156)	(277)	(280)	(428)	(377)	(221)	(193)	(91)	(109)	(125)	(150)	(170)	(187)	(212)	(199)	(184)	(153)	(117)	(123)	(111)	(107)	(146)	(124)	0	(239)	(220)	(215)	(144)	(111)	(112)	(124)	(95)	(89)	(70)	(54)	(140)	(140)	(184)	(186)	(111)	(96)	(37)	0	(174)	(161)	(172)	(237)	(144)	(154)	(217)	(179)	(161)	(180)	(104)	5	949	976	972	863	(52)	(51)	(158)	30
Total Other Income	(65)	103	127	76	31	(20)	(11)	(40)	88	136	29	30	120	276	(31)	(92)	(6)	198	176	182	138	206	348	321	358	386	233	234	299	285	361	367	234	220	241	251	309	249	195	184	196	6	(77)	(175)	242	246	518	642	282	274	374	350	350	281	224	220	95	247	118	107	176	303	229	260	232	277	352	404	453	377	385	328	202	343	313	306	423	279	318	341	514
Pre-Tax Income	3 126 N/A	3 348 +7%	2 773 -17%	(636) N/A	(646) -2%	(1 959) -203%	122 N/A	(725) N/A	(311) +57%	173 N/A	(301) N/A	(139) +54%	652 N/A	650 0%	453 -30%	1 084 +139%	1 433 +32%	1 477 +3%	1 831 +24%	2 663 +45%	3 160 +19%	5 754 +82%	6 563 +14%	5 965 -9%	6 412 +7%	7 065 +10%	6 775 -4%	6 928 +2%	7 054 +2%	6 966 -1%	7 273 +4%	8 753 +20%	7 719 -12%	5 343 -31%	4 684 -12%	2 593 -45%	2 042 -21%	3 709 +82%	3 520 -5%	4 510 +28%	5 987 +33%	6 203 +4%	6 803 +10%	7 065 +4%	6 923 -2%	7 858 +14%	8 410 +7%	8 019 -5%	7 645 -5%	6 132 -20%	6 122 0%	6 246 +2%	5 321 -15%	5 408 +2%	4 836 -11%	5 359 +11%	5 894 +10%	6 965 +18%	7 265 +4%	6 899 -5%	7 384 +7%	7 288 -1%	7 954 +9%	8 432 +6%	9 142 +8%	8 976 -2%	8 889 -1%	9 833 +11%	8 788 -11%	7 856 -11%	8 408 +7%	7 789 -7%	8 467 +9%	8 705 +3%	8 746 +0%	8 227 -6%	8 774 +7%	9 516 +8%	9 770 +3%	10 788 +10%	11 148 +3%
Net Income
Tax Provision	(1 379)	(1 640)	(1 351)	(1 699)	(1 430)	(874)	(261)	(167)	(382)	(684)	447	444	275	(699)	(761)	(741)	(765)	(709)	(989)	(1 226)	(1 351)	(2 410)	(2 673)	(2 413)	(2 507)	(2 915)	(2 810)	(3 076)	(3 145)	(2 957)	(3 125)	(3 426)	(3 083)	(2 833)	(2 533)	(1 741)	(1 492)	(2 462)	(2 506)	(2 927)	(3 354)	(2 413)	(2 613)	(3 355)	(3 238)	(3 190)	(3 392)	(2 584)	(2 445)	(2 176)	(2 073)	(2 088)	(1 897)	(845)	(774)	(858)	(956)	(2 318)	(2 339)	(2 260)	(2 422)	(2 325)	(2 639)	(2 738)	(2 938)	(2 925)	(2 688)	(3 123)	(2 864)	(2 556)	(2 903)	(2 645)	(3 289)	(3 332)	(3 285)	(3 142)	(2 787)	(2 940)	(3 099)	(3 328)	(3 450)
Income from Continuing Operations	1 747	1 708	1 422	(2 335)	(2 076)	(2 833)	(139)	(892)	(693)	(511)	146	305	927	(49)	(308)	343	668	768	842	1 437	1 809	3 344	3 890	3 552	3 905	4 150	3 965	3 852	3 909	4 009	4 148	5 327	4 636	2 510	2 151	852	550	1 247	1 014	1 583	2 633	3 790	4 190	3 710	3 685	4 668	5 018	5 435	5 200	3 956	4 049	4 158	3 424	4 563	4 062	4 501	4 938	4 647	4 926	4 639	4 962	4 963	5 315	5 694	6 204	6 051	6 201	6 710	5 924	5 300	5 505	5 144	5 178	5 373	5 461	5 085	5 987	6 576	6 671	7 460	7 698
Income to Minority Interest	(382)	(208)	12	56	(26)	376	446	455	475	245	398	369	332	439	394	249	293	491	144	(19)	(3)	(150)	(206)	(187)	(226)	(249)	(220)	(187)	(193)	(246)	(415)	(556)	(487)	(302)	(297)	(238)	(187)	(197)	(228)	(259)	(315)	(212)	(203)	(124)	(75)	(145)	(75)	(94)	(94)	(85)	(84)	(79)	(89)	(98)	(99)	(91)	(86)	(84)	(76)	(71)	(74)	(75)	(84)	(83)	(80)	(70)	(65)	(63)	(44)	(48)	(43)	(44)	(61)	(64)	(73)	(78)	(77)	(67)	(72)	(80)	(94)
Net Income (Common)	1 366 N/A	1 502 +10%	1 432 -5%	(2 283) N/A	(2 102) +8%	(2 456) -17%	309 N/A	(437) N/A	(218) +50%	(268) -23%	541 N/A	674 +25%	1 261 +87%	392 -69%	87 -78%	590 +578%	959 +63%	1 257 +31%	985 -22%	1 415 +44%	1 803 +27%	3 193 +77%	3 682 +15%	3 362 -9%	3 678 +9%	3 900 +6%	3 745 -4%	3 667 -2%	3 717 +1%	3 762 +1%	3 730 -1%	4 769 +28%	4 147 -13%	2 207 -47%	1 854 -16%	614 -67%	361 -41%	1 050 +191%	786 -25%	1 324 +68%	2 319 +75%	3 577 +54%	3 986 +11%	3 583 -10%	3 609 +1%	4 521 +25%	4 940 +9%	5 340 +8%	5 103 -4%	3 870 -24%	3 964 +2%	4 078 +3%	3 334 -18%	4 464 +34%	3 963 -11%	4 409 +11%	4 852 +10%	4 562 -6%	4 849 +6%	4 567 -6%	4 887 +7%	4 887 N/A	5 228 +7%	5 611 +7%	6 123 +9%	5 980 -2%	6 136 +3%	6 645 +8%	5 878 -12%	5 251 -11%	5 461 +4%	5 099 -7%	5 117 +0%	5 308 +4%	5 387 +1%	5 006 -7%	5 909 +18%	6 508 +10%	6 597 +1%	7 378 +12%	7 602 +3%
EPS (Diluted)	71.89 N/A	79.05 +10%	75.36 -5%	-120.15 N/A	-110.63 +8%	-129.26 -17%	16.26 N/A	-23 N/A	-11.47 +50%	-14.1 -23%	28.47 N/A	35.47 +25%	66.36 +87%	20.63 -69%	4.57 -78%	31.05 +579%	50.47 +63%	66.15 +31%	51.84 -22%	74.47 +44%	94.89 +27%	168.05 +77%	193.78 +15%	176.94 -9%	193.57 +9%	205.26 +6%	197.1 -4%	193 -2%	195.63 +1%	198 +1%	196.31 -1%	251 +28%	218.26 -13%	116.15 -47%	97.57 -16%	32.31 -67%	19 -41%	56.18 +196%	41.36 -26%	69.68 +68%	122.05 +75%	191.42 +57%	221.44 +16%	199.05 -10%	212.29 +7%	256.6 +21%	274.44 +7%	296.66 +8%	283.5 -4%	216.46 -24%	220.22 +2%	226.55 +3%	186.46 -18%	249.66 +34%	242.45 -3%	226.67 -7%	271.09 +20%	254.89 -6%	296.68 +16%	234.46 -21%	272.84 +16%	272.85 +0%	293 +7%	311.71 +6%	341.46 +10%	364.88 +7%	373.73 +2%	404.49 +8%	357.78 -12%	319.7 -11%	332.43 +4%	310.23 -7%	311.29 +0%	322.97 +4%	327.73 +1%	304.08 -7%	358.84 +18%	395.42 +10%	400.65 +1%	447.37 +12%	460.81 +3%

Income Statement Balance Sheet Cash Flow Statement

Tomoku Co Ltd
TSE:3946

Income Statement

Earnings Waterfall
Tomoku Co Ltd

Income Statement
Tomoku Co Ltd

See Also

Company

Help

Tools

Stocks

Tomoku Co Ltd TSE:3946

Income Statement

Earnings Waterfall Tomoku Co Ltd

Income Statement Tomoku Co Ltd

See Also

Company

Help

Tools

Stocks

Tomoku Co Ltd
TSE:3946

Earnings Waterfall
Tomoku Co Ltd

Income Statement
Tomoku Co Ltd