Morishita Jintan Co Ltd
TSE:4524

Watchlist Manager
Morishita Jintan Co Ltd Logo
Morishita Jintan Co Ltd
TSE:4524
Watchlist
Price: 2 325 JPY -0.04% Market Closed
Market Cap: ¥9.6B

Income Statement

Earnings Waterfall
Morishita Jintan Co Ltd

Income Statement
Morishita Jintan Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
0
3
0
0
1
0
0
5
0
0
5
9
13
19
18
18
18
16
16
17
18
20
21
21
22
22
22
22
21
20
19
18
17
15
14
13
12
11
12
12
11
11
9
8
9
10
9
10
9
10
11
10
11
9
9
9
8
7
0
4
0
2
0
2
0
2
0
3
4
8
0
0
0
Revenue
6 218
N/A
5 852
-6%
5 586
-5%
5 616
+1%
5 912
+5%
6 083
+3%
6 109
+0%
6 042
-1%
5 854
-3%
5 782
-1%
5 700
-1%
5 749
+1%
5 883
+2%
7 732
+31%
8 024
+4%
8 183
+2%
8 315
+2%
8 563
+3%
8 804
+3%
9 185
+4%
9 409
+2%
9 686
+3%
9 886
+2%
9 922
+0%
9 929
+0%
10 338
+4%
10 006
-3%
10 136
+1%
9 979
-2%
9 817
-2%
9 949
+1%
10 006
+1%
10 389
+4%
10 432
+0%
10 809
+4%
10 724
-1%
10 718
0%
10 967
+2%
10 952
0%
10 824
-1%
10 861
+0%
10 800
-1%
10 734
-1%
10 776
+0%
10 668
-1%
10 090
-5%
10 159
+1%
10 122
0%
9 742
-4%
9 774
+0%
9 440
-3%
9 497
+1%
9 457
0%
9 429
0%
9 513
+1%
9 243
-3%
9 228
0%
9 563
+4%
9 819
+3%
10 273
+5%
10 974
+7%
11 359
+4%
11 779
+4%
12 241
+4%
12 361
+1%
12 406
+0%
12 708
+2%
12 495
-2%
12 639
+1%
12 766
+1%
12 696
-1%
12 898
+2%
12 874
0%
Gross Profit
Cost of Revenue
(3 364)
(3 073)
(2 808)
(2 779)
(2 964)
(3 042)
(3 069)
(2 973)
(2 881)
(2 839)
(2 818)
(2 953)
(2 970)
(3 797)
(3 886)
(3 765)
(3 777)
(3 883)
(3 965)
(4 184)
(4 318)
(4 413)
(4 550)
(4 580)
(4 612)
(4 874)
(4 827)
(4 948)
(4 902)
(4 794)
(4 799)
(4 785)
(4 900)
(4 900)
(5 074)
(5 053)
(5 056)
(5 167)
(5 087)
(4 982)
(4 986)
(5 183)
(5 180)
(5 198)
(5 186)
(4 717)
(4 698)
(4 725)
(4 520)
(4 597)
(4 507)
(4 573)
(4 634)
(4 641)
(4 696)
(4 559)
(4 555)
(4 686)
(4 928)
(5 205)
(5 641)
(6 047)
(6 206)
(6 396)
(6 351)
(6 408)
(6 700)
(6 785)
(6 974)
(6 793)
(6 714)
(6 684)
(6 656)
Gross Profit
2 854
N/A
2 779
-3%
2 778
0%
2 837
+2%
2 948
+4%
3 041
+3%
3 040
0%
3 069
+1%
2 973
-3%
2 943
-1%
2 882
-2%
2 796
-3%
2 913
+4%
3 935
+35%
4 138
+5%
4 418
+7%
4 538
+3%
4 680
+3%
4 839
+3%
5 001
+3%
5 091
+2%
5 273
+4%
5 336
+1%
5 342
+0%
5 317
0%
5 464
+3%
5 179
-5%
5 188
+0%
5 077
-2%
5 023
-1%
5 150
+3%
5 221
+1%
5 489
+5%
5 532
+1%
5 735
+4%
5 671
-1%
5 662
0%
5 800
+2%
5 865
+1%
5 842
0%
5 875
+1%
5 617
-4%
5 554
-1%
5 578
+0%
5 482
-2%
5 373
-2%
5 461
+2%
5 397
-1%
5 222
-3%
5 177
-1%
4 933
-5%
4 924
0%
4 823
-2%
4 788
-1%
4 817
+1%
4 684
-3%
4 673
0%
4 877
+4%
4 891
+0%
5 068
+4%
5 333
+5%
5 312
0%
5 573
+5%
5 845
+5%
6 010
+3%
5 998
0%
6 008
+0%
5 710
-5%
5 665
-1%
5 973
+5%
5 982
+0%
6 214
+4%
6 218
+0%
Operating Income
Operating Expenses
(3 424)
(2 886)
(2 569)
(2 621)
(2 821)
(2 916)
(2 919)
(2 875)
(2 798)
(2 788)
(2 827)
(2 823)
(2 922)
(3 840)
(3 864)
(4 060)
(4 176)
(4 398)
(4 766)
(4 937)
(5 054)
(4 998)
(4 845)
(4 859)
(4 937)
(5 087)
(5 232)
(5 127)
(5 005)
(4 914)
(4 711)
(4 901)
(5 044)
(5 141)
(5 355)
(5 279)
(5 135)
(5 373)
(5 299)
(5 401)
(5 351)
(5 072)
(5 075)
(4 943)
(4 924)
(4 956)
(4 877)
(4 701)
(4 663)
(4 724)
(4 683)
(4 739)
(4 717)
(4 565)
(4 589)
(4 551)
(4 624)
(4 578)
(4 573)
(4 592)
(4 566)
(4 743)
(4 818)
(4 975)
(5 044)
(5 282)
(5 342)
(5 366)
(5 410)
(5 169)
(5 398)
(5 477)
(5 543)
Selling, General & Administrative
(3 210)
(2 578)
(2 306)
(2 320)
(2 622)
(2 809)
(2 917)
(2 873)
(2 798)
(2 788)
(2 827)
(2 823)
(2 922)
(3 300)
(3 868)
(4 064)
(4 180)
(3 777)
(4 768)
(4 939)
(5 056)
(4 205)
(4 836)
(4 850)
(4 928)
(4 297)
(5 220)
(5 115)
(4 994)
(4 010)
(4 692)
(4 882)
(5 025)
(4 216)
(5 278)
(5 202)
(5 059)
(4 083)
(5 184)
(5 285)
(5 235)
(3 923)
(5 186)
(5 057)
(5 038)
(3 798)
(4 895)
(4 718)
(4 677)
(3 503)
(4 643)
(4 745)
(4 725)
(3 333)
(4 585)
(4 547)
(4 621)
(3 574)
(4 572)
(4 591)
(4 564)
(3 703)
(4 818)
(4 973)
(5 044)
(4 129)
(5 345)
(5 371)
(5 408)
(3 882)
(5 300)
(5 380)
(5 446)
Research & Development
(54)
(147)
(252)
(294)
0
0
0
0
0
0
0
0
0
(444)
0
0
0
(503)
0
0
0
(647)
0
0
0
(651)
0
0
0
(748)
0
0
0
0
0
0
0
(1 031)
0
0
0
(1 134)
0
0
0
(1 043)
0
0
0
(966)
0
0
0
(1 063)
0
0
0
(850)
0
0
0
(849)
0
0
0
(957)
0
0
0
(1 108)
0
0
0
Depreciation & Amortization
(8)
(9)
(11)
(7)
0
0
0
0
0
0
0
0
0
(100)
0
0
0
(119)
0
0
0
(137)
0
0
0
(134)
0
0
0
(138)
0
0
0
(140)
0
0
0
(144)
0
0
0
(128)
0
0
0
(131)
0
0
0
(262)
0
0
0
(166)
0
0
0
(153)
0
0
0
(190)
0
0
0
(195)
0
0
0
(179)
0
0
0
Other Operating Expenses
(152)
(152)
0
0
(199)
(107)
0
0
0
0
0
0
0
4
4
4
4
1
0
0
0
(9)
(9)
(9)
(9)
(5)
(12)
(12)
(11)
(18)
(19)
(19)
(19)
(785)
(77)
(77)
(76)
(115)
(115)
(116)
(116)
113
112
113
112
16
18
17
14
7
(40)
6
8
(3)
(3)
(3)
(2)
(1)
(1)
0
0
(1)
0
(2)
0
(1)
3
5
(2)
0
(98)
(97)
(97)
Operating Income
(570)
N/A
(107)
+81%
209
N/A
216
+3%
127
-41%
125
-2%
121
-3%
194
+60%
175
-10%
155
-11%
55
-65%
(27)
N/A
(9)
+67%
95
N/A
274
+188%
358
+31%
362
+1%
282
-22%
73
-74%
64
-12%
37
-42%
275
+643%
491
+79%
483
-2%
380
-21%
377
-1%
(53)
N/A
61
N/A
72
+18%
109
+51%
439
+303%
320
-27%
445
+39%
391
-12%
380
-3%
392
+3%
527
+34%
427
-19%
566
+33%
441
-22%
524
+19%
545
+4%
479
-12%
635
+33%
558
-12%
417
-25%
584
+40%
696
+19%
559
-20%
453
-19%
250
-45%
185
-26%
106
-43%
223
+110%
228
+2%
133
-42%
49
-63%
299
+510%
318
+6%
476
+50%
767
+61%
569
-26%
755
+33%
870
+15%
966
+11%
716
-26%
666
-7%
344
-48%
255
-26%
804
+215%
584
-27%
737
+26%
675
-8%
Pre-Tax Income
Interest Income Expense
(6)
11
92
96
98
33
14
0
(5)
(9)
(8)
12
12
16
17
0
1
0
0
(1)
0
(1)
(1)
(1)
(3)
(3)
(2)
(2)
1
0
2
5
8
10
10
13
16
18
17
13
13
15
22
24
25
30
27
27
28
27
26
25
25
27
29
31
34
38
43
44
48
44
49
50
52
61
58
57
62
64
67
69
69
Non-Reccuring Items
0
0
13
8
0
0
(48)
(47)
(49)
1
(1)
(1)
(9)
(11)
(10)
20
18
(8)
0
(28)
(20)
(5)
(25)
(25)
(26)
(8)
0
0
0
1
0
0
0
(63)
0
0
0
(63)
(93)
(93)
(93)
(31)
0
(1)
(1)
0
0
0
0
(46)
0
(46)
(46)
(1)
0
0
0
0
0
0
0
0
0
0
5
5
0
0
0
(97)
0
0
0
Gain/Loss on Disposition of Assets
(127)
(126)
(32)
(22)
(4)
(14)
6
6
6
0
0
0
0
0
0
(1)
(1)
(21)
(12)
(12)
(12)
(5)
(6)
(15)
(7)
(7)
(3)
7
(2)
0
0
0
0
0
5
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44
44
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(4)
6
13
8
0
(8)
(7)
(7)
0
1
(1)
16
16
16
30
11
13
79
87
90
95
138
140
143
136
36
21
17
35
13
9
9
(6)
6
5
(4)
1
(3)
(10)
(1)
(2)
0
1
1
0
2
1
2
3
26
30
30
31
3
3
2
2
4
51
53
7
10
6
5
6
38
37
36
35
1
2
2
3
Pre-Tax Income
(707)
N/A
(216)
+69%
295
N/A
306
+4%
221
-28%
136
-38%
86
-37%
146
+70%
127
-13%
148
+17%
45
-70%
0
N/A
10
N/A
116
+1 060%
311
+168%
388
+25%
393
+1%
332
-16%
148
-55%
113
-24%
100
-12%
402
+302%
599
+49%
585
-2%
480
-18%
395
-18%
(37)
N/A
83
N/A
106
+28%
123
+16%
450
+266%
334
-26%
447
+34%
344
-23%
400
+16%
406
+2%
544
+34%
379
-30%
480
+27%
360
-25%
442
+23%
529
+20%
502
-5%
659
+31%
582
-12%
449
-23%
612
+36%
725
+18%
590
-19%
460
-22%
306
-33%
194
-37%
116
-40%
252
+117%
260
+3%
166
-36%
129
-22%
385
+198%
412
+7%
573
+39%
822
+43%
623
-24%
810
+30%
925
+14%
1 029
+11%
820
-20%
761
-7%
437
-43%
352
-19%
772
+119%
653
-15%
808
+24%
747
-8%
Net Income
Tax Provision
(16)
(17)
(22)
(27)
(25)
(25)
(20)
(19)
(14)
(12)
(12)
(17)
(22)
(32)
(37)
(32)
37
79
86
89
23
(20)
(35)
(31)
(19)
(28)
(13)
(19)
(28)
(24)
(33)
(34)
(35)
31
2
10
(35)
(138)
(134)
(108)
(203)
(135)
(114)
(163)
(91)
(97)
(173)
(206)
(146)
(138)
(90)
(50)
(50)
(45)
(43)
(30)
7
(101)
(104)
(143)
(231)
(131)
(195)
(220)
(244)
(123)
(98)
(31)
(40)
(225)
(188)
(227)
(187)
Income from Continuing Operations
(723)
(233)
273
279
196
111
66
127
113
136
33
(17)
(12)
84
274
356
430
411
234
202
123
382
564
554
461
367
(50)
64
78
99
417
300
412
375
402
416
509
241
346
252
239
394
388
496
491
352
439
519
444
322
216
144
66
207
217
136
136
284
308
430
591
492
615
705
785
697
663
406
312
547
465
581
560
Net Income (Common)
(727)
N/A
(239)
+67%
268
N/A
277
+3%
195
-30%
109
-44%
62
-43%
123
+98%
109
-11%
134
+23%
31
-77%
(20)
N/A
(20)
N/A
79
N/A
267
+238%
352
+32%
427
+21%
413
-3%
232
-44%
200
-14%
122
-39%
381
+212%
563
+48%
552
-2%
461
-16%
366
-21%
(51)
N/A
63
N/A
77
+22%
99
+29%
416
+320%
300
-28%
411
+37%
375
-9%
402
+7%
417
+4%
510
+22%
240
-53%
346
+44%
251
-27%
237
-6%
394
+66%
387
-2%
496
+28%
492
-1%
351
-29%
438
+25%
517
+18%
443
-14%
322
-27%
216
-33%
144
-33%
65
-55%
206
+217%
217
+5%
136
-37%
136
N/A
283
+108%
307
+8%
428
+39%
589
+38%
491
-17%
614
+25%
704
+15%
785
+12%
697
-11%
663
-5%
406
-39%
312
-23%
547
+75%
465
-15%
581
+25%
560
-4%
EPS (Diluted)
-177.31
N/A
-58.29
+67%
63.8
N/A
67.56
+6%
47.56
-30%
25.95
-45%
15.12
-42%
30
+98%
26.58
-11%
32.68
+23%
7.56
-77%
-4.87
N/A
-4.87
N/A
19.75
N/A
65.12
+230%
85.85
+32%
104.14
+21%
103.25
-1%
56.58
-45%
48.78
-14%
29.75
-39%
95.25
+220%
137.31
+44%
134.63
-2%
112.43
-16%
91.5
-19%
-12.43
N/A
15.36
N/A
20.26
+32%
24.33
+20%
101.46
+317%
73.17
-28%
100.24
+37%
92.17
-8%
98.04
+6%
101.7
+4%
124.39
+22%
59
-53%
84.39
+43%
61.21
-27%
57.8
-6%
96.88
+68%
94.39
-3%
121.96
+29%
120.97
-1%
86.3
-29%
107.7
+25%
127.05
+18%
108.81
-14%
79.1
-27%
53.05
-33%
35.35
-33%
15.95
-55%
50.58
+217%
53.27
+5%
33.34
-37%
33.34
N/A
69.41
+108%
75.29
+8%
104.9
+39%
144.29
+38%
120.31
-17%
150.42
+25%
172.38
+15%
192.11
+11%
170.67
-11%
162.28
-5%
99.27
-39%
76.26
-23%
133.77
+75%
113.67
-15%
141.83
+25%
136.62
-4%
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