Watchlist Manager

Watchlist

Price: 236 JPY -1.67% Market Closed

Market Cap: ¥11.5B

S	Sanix Inc TSE:4651	JP
	Asuransi Jiwa Sinarmas MSIG Tbk PT IDX:LIFE	ID
	Suratwwala Business Group Ltd NSE:SBGLP	IN
A	AllHome Corp XPHS:HOME	PH
S	Systemsoft Corp TSE:7527	JP
	NTPC Ltd BSE:532555	IN

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	64	0	0	62	0	0	51	0	0	46	0	0	38	0	0	30	0	0	50	98	144	190	186	180	175	171	168	166	166	164	165	175	180	188	196	206	217	225	225	222	222	224	227	230	238	236	236	232	218	210	204	199	225	216	219	219	193	208	203	210	210	208	220	222	230	251	271	288	302	299	286	273	262	252	250	255	260	264	0	0	0
Revenue	34 649 N/A	33 763 -3%	33 171 -2%	33 051 0%	30 971 -6%	28 892 -7%	26 231 -9%	23 877 -9%	22 351 -6%	20 230 -9%	20 561 +2%	20 130 -2%	19 868 -1%	19 800 0%	19 404 -2%	19 109 -2%	18 049 -6%	18 032 0%	19 018 +5%	20 583 +8%	21 974 +7%	28 980 +32%	29 210 +1%	29 823 +2%	30 401 +2%	31 454 +3%	32 772 +4%	34 187 +4%	35 462 +4%	43 366 +22%	50 297 +16%	56 874 +13%	67 497 +19%	84 222 +25%	90 183 +7%	96 538 +7%	102 316 +6%	95 629 -7%	89 605 -6%	82 252 -8%	71 914 -13%	61 916 -14%	57 584 -7%	54 936 -5%	52 637 -4%	50 955 -3%	51 695 +1%	51 466 0%	50 893 -1%	49 993 -2%	49 628 -1%	50 278 +1%	50 459 +0%	50 719 +1%	50 589 0%	50 810 +0%	51 575 +2%	52 531 +2%	52 821 +1%	51 940 -2%	50 450 -3%	49 416 -2%	48 556 -2%	48 614 +0%	50 057 +3%	50 936 +2%	51 249 +1%	50 440 -2%	48 828 -3%	46 277 -5%	46 012 -1%	46 217 +0%	46 207 0%	47 167 +2%	46 374 -2%	45 837 -1%	45 674 0%	45 352 -1%	45 595 +1%	45 595 N/A	45 320 -1%
Gross Profit
Cost of Revenue	(17 764)	(17 366)	(17 275)	(16 992)	(16 333)	(15 615)	(14 507)	(13 549)	(12 494)	(11 607)	(11 512)	(11 303)	(11 271)	(11 342)	(11 346)	(11 358)	(10 478)	(10 667)	(11 216)	(12 288)	(13 476)	(18 704)	(19 756)	(20 254)	(20 584)	(21 013)	(22 073)	(23 292)	(24 311)	(29 996)	(34 849)	(40 346)	(48 806)	(62 800)	(68 585)	(74 775)	(81 221)	(76 721)	(72 527)	(66 824)	(57 251)	(48 133)	(43 704)	(40 310)	(37 868)	(36 812)	(36 904)	(37 344)	(36 813)	(35 948)	(35 765)	(35 415)	(35 636)	(35 889)	(35 035)	(34 621)	(34 682)	(34 974)	(35 023)	(34 114)	(32 600)	(32 263)	(32 169)	(32 453)	(35 186)	(38 842)	(38 814)	(38 418)	(36 069)	(30 068)	(30 125)	(29 527)	(28 935)	(29 064)	(28 503)	(28 521)	(28 475)	(28 745)	(29 251)	(29 611)	(29 733)
Gross Profit	16 885 N/A	16 397 -3%	15 895 -3%	16 059 +1%	14 638 -9%	13 278 -9%	11 724 -12%	10 328 -12%	9 856 -5%	8 621 -13%	9 046 +5%	8 825 -2%	8 596 -3%	8 457 -2%	8 057 -5%	7 749 -4%	7 571 -2%	7 365 -3%	7 802 +6%	8 295 +6%	8 497 +2%	10 276 +21%	9 454 -8%	9 568 +1%	9 818 +3%	10 442 +6%	10 700 +2%	10 896 +2%	11 150 +2%	13 370 +20%	15 447 +16%	16 527 +7%	18 690 +13%	21 421 +15%	21 597 +1%	21 762 +1%	21 095 -3%	18 908 -10%	17 078 -10%	15 428 -10%	14 663 -5%	13 783 -6%	13 880 +1%	14 626 +5%	14 769 +1%	14 143 -4%	14 791 +5%	14 122 -5%	14 080 0%	14 045 0%	13 863 -1%	14 863 +7%	14 823 0%	14 830 +0%	15 554 +5%	16 189 +4%	16 893 +4%	17 557 +4%	17 798 +1%	17 826 +0%	17 850 +0%	17 153 -4%	16 387 -4%	16 161 -1%	14 871 -8%	12 094 -19%	12 435 +3%	12 022 -3%	12 759 +6%	16 209 +27%	15 887 -2%	16 690 +5%	17 272 +3%	18 103 +5%	17 871 -1%	17 316 -3%	17 199 -1%	16 607 -3%	16 344 -2%	15 984 -2%	15 587 -2%
Operating Income
Operating Expenses	(18 649)	(17 079)	(16 459)	(16 037)	(15 707)	(15 329)	(14 295)	(13 028)	(11 463)	(9 783)	(8 911)	(8 436)	(8 659)	(8 689)	(8 560)	(8 064)	(7 537)	(7 196)	(7 089)	(7 179)	(7 410)	(9 774)	(9 881)	(9 932)	(9 932)	(10 032)	(10 086)	(10 227)	(11 045)	(11 500)	(12 496)	(13 686)	(14 565)	(16 913)	(19 184)	(21 467)	(22 787)	(22 321)	(20 423)	(18 336)	(16 883)	(16 012)	(15 223)	(14 269)	(13 467)	(13 107)	(12 913)	(13 051)	(12 945)	(12 799)	(12 910)	(13 067)	(13 422)	(13 606)	(14 282)	(14 197)	(14 408)	(14 766)	(14 846)	(14 922)	(14 962)	(14 828)	(14 948)	(14 911)	(14 746)	(14 712)	(14 836)	(14 709)	(14 673)	(14 424)	(14 289)	(14 170)	(14 179)	(14 359)	(14 416)	(14 403)	(14 436)	(14 380)	(14 344)	(14 426)	(14 390)
Selling, General & Administrative	(18 649)	(17 077)	(16 458)	(16 037)	(15 548)	(15 330)	(14 294)	(13 049)	(11 461)	(9 782)	(8 935)	(8 435)	(8 659)	(8 801)	(8 559)	(8 061)	(7 535)	(7 195)	(7 088)	(7 179)	(7 410)	(9 639)	(9 883)	(9 934)	(9 934)	(9 898)	(10 089)	(10 229)	(11 046)	(11 376)	(12 496)	(13 686)	(14 566)	(16 718)	(19 183)	(21 466)	(22 786)	(21 797)	(20 423)	(18 336)	(16 883)	(15 760)	(15 224)	(14 270)	(13 467)	(12 949)	(12 911)	(13 048)	(12 944)	(12 642)	(12 909)	(13 067)	(13 371)	(13 455)	(13 809)	(14 101)	(14 362)	(14 576)	(14 845)	(14 921)	(14 961)	(14 533)	(14 948)	(14 910)	(14 745)	(14 366)	(14 608)	(14 483)	(14 446)	(14 055)	(14 288)	(14 168)	(14 177)	(13 982)	(14 397)	(14 402)	(14 436)	(14 029)	(14 343)	(14 426)	(14 388)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(135)	0	0	0	(134)	0	0	0	(124)	0	0	0	(195)	0	0	0	(252)	0	0	0	(253)	0	0	0	(157)	0	0	0	(156)	0	0	0	(150)	0	0	0	(189)	0	0	0	(294)	0	0	0	(345)	0	0	0	(368)	0	0	0	(376)	0	0	0	(349)	0	0	0
Other Operating Expenses	0	0	0	0	(159)	0	0	21	0	0	24	0	0	112	0	(3)	0	0	0	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	(1)	0	0	(272)	0	0	0	1	0	0	0	(1)	(2)	(3)	(1)	(1)	(1)	0	(51)	(1)	(473)	(96)	(46)	(1)	(1)	0	(1)	(1)	0	(1)	0	(1)	(228)	(226)	(227)	(1)	(1)	0	(2)	(1)	(19)	(1)	0	(2)	(1)	0	(2)
Operating Income	(1 763) N/A	(680) +61%	(563) +17%	22 N/A	(1 070) N/A	(2 051) -92%	(2 570) -25%	(2 700) -5%	(1 607) +40%	(1 162) +28%	137 N/A	391 +185%	(61) N/A	(230) -277%	(502) -118%	(314) +37%	33 N/A	168 +409%	713 +324%	1 116 +57%	1 088 -3%	502 -54%	(427) N/A	(363) +15%	(114) +69%	410 N/A	614 +50%	669 +9%	106 -84%	1 870 +1 664%	2 952 +58%	2 842 -4%	4 125 +45%	4 508 +9%	2 413 -46%	295 -88%	(1 692) N/A	(3 413) -102%	(3 345) +2%	(2 908) +13%	(2 220) +24%	(2 229) 0%	(1 343) +40%	357 N/A	1 302 +265%	1 036 -20%	1 878 +81%	1 071 -43%	1 135 +6%	1 246 +10%	953 -24%	1 796 +88%	1 401 -22%	1 224 -13%	1 272 +4%	1 992 +57%	2 485 +25%	2 791 +12%	2 952 +6%	2 904 -2%	2 888 -1%	2 325 -19%	1 439 -38%	1 250 -13%	125 -90%	(2 618) N/A	(2 401) +8%	(2 687) -12%	(1 914) +29%	1 785 N/A	1 598 -10%	2 520 +58%	3 093 +23%	3 744 +21%	3 455 -8%	2 913 -16%	2 763 -5%	2 227 -19%	2 000 -10%	1 558 -22%	1 197 -23%
Pre-Tax Income
Interest Income Expense	(114)	(109)	(108)	(152)	(174)	(175)	(165)	(127)	(119)	(115)	(115)	(114)	(104)	(104)	(87)	(84)	(76)	(90)	(105)	(123)	(125)	(170)	(167)	(162)	(157)	(154)	(151)	(149)	(195)	(46)	(73)	(59)	(189)	(272)	(170)	(341)	(269)	(435)	(503)	(312)	(176)	238	153	160	(18)	(224)	(207)	(250)	(109)	(199)	(145)	(155)	(185)	(203)	(214)	(202)	(184)	(189)	(183)	(197)	(198)	(191)	(203)	(207)	(208)	(237)	(257)	(274)	(287)	(283)	(269)	(257)	(248)	(239)	(276)	(245)	(248)	(250)	(236)	(282)	(299)
Non-Reccuring Items	(204)	(165)	(85)	(53)	(212)	(187)	13	47	(61)	(368)	(698)	(643)	(522)	(370)	(289)	(239)	46	(1 889)	(1 985)	(1 938)	0	(85)	(40)	(47)	(92)	(10)	(7)	2	(21)	(19)	(19)	(19)	0	0	0	0	0	0	(555)	(690)	(789)	(1 712)	(2 238)	(2 103)	(2 004)	(177)	0	0	0	0	0	(377)	(377)	(472)	0	0	0	0	0	0	0	0	0	0	0	(226)	0	0	0	0	0	0	0	(19)	0	(93)	(113)	(168)	(258)	(148)	(168)
Gain/Loss on Disposition of Assets	(5)	(9)	0	0	(171)	(171)	(171)	0	(6)	(12)	(12)	(10)	0	0	0	0	0	0	0	0	0	0	0	0	0	4	0	2	3	5	0	3	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(53)	0	0	0	0	0	0	0	(37)	0	(76)	0	(77)	0	0	0	(75)	0	0	0	(66)	(42)	(57)	(61)	(89)	(41)	(19)	(10)	(17)	(161)	(295)	(303)
Total Other Income	161	202	192	194	169	137	98	53	44	30	45	25	39	32	67	77	21	(51)	(60)	(3)	75	105	108	105	98	92	96	100	94	102	94	78	93	74	138	54	36	138	45	275	296	(590)	242	102	(70)	94	(104)	(146)	(14)	25	73	96	133	161	98	37	(15)	27	(22)	94	39	34	(38)	(24)	(50)	29	(61)	(45)	9	116	68	78	75	49	50	46	13	158	251	274	341
Pre-Tax Income	(1 924) N/A	(760) +60%	(562) +26%	13 N/A	(1 456) N/A	(2 446) -68%	(2 795) -14%	(2 727) +2%	(1 749) +36%	(1 627) +7%	(642) +61%	(350) +45%	(648) -85%	(672) -4%	(811) -21%	(559) +31%	25 N/A	(1 862) N/A	(1 438) +23%	(949) +34%	1 038 N/A	352 -66%	(526) N/A	(467) +11%	(265) +43%	341 N/A	552 +62%	624 +13%	(12) N/A	1 913 N/A	2 954 +54%	2 846 -4%	4 031 +42%	4 310 +7%	2 380 -45%	8 -100%	(1 925) N/A	(3 710) -93%	(4 358) -17%	(3 635) +17%	(2 889) +21%	(4 293) -49%	(3 186) +26%	(1 484) +53%	(790) +47%	729 N/A	1 567 +115%	675 -57%	1 012 +50%	1 019 +1%	881 -14%	1 360 +54%	972 -29%	710 -27%	1 156 +63%	1 827 +58%	2 286 +25%	2 592 +13%	2 747 +6%	2 725 -1%	2 729 +0%	2 091 -23%	1 198 -43%	1 019 -15%	(133) N/A	(3 127) -2 251%	(2 719) +13%	(3 006) -11%	(2 192) +27%	1 552 N/A	1 355 -13%	2 284 +69%	2 859 +25%	3 446 +21%	3 188 -7%	2 602 -18%	2 405 -8%	1 950 -19%	1 596 -18%	1 107 -31%	768 -31%
Net Income
Tax Provision	(347)	(439)	(131)	(127)	(115)	(115)	(113)	(123)	(113)	(96)	(65)	(59)	(55)	(50)	(69)	(94)	(108)	(177)	(245)	(345)	(345)	(302)	(306)	(292)	(331)	(329)	(270)	(231)	(148)	(337)	(429)	(596)	(1 029)	(1 345)	(1 416)	(1 292)	(1 657)	(1 256)	(1 139)	(1 075)	(322)	(308)	(283)	(322)	(267)	(312)	(319)	(267)	(305)	163	202	170	57	(473)	(595)	(648)	(713)	(746)	(672)	(605)	(495)	(127)	(198)	(335)	(126)	(325)	(260)	(136)	(305)	(222)	(134)	(269)	(370)	(750)	(811)	(763)	(685)	(467)	(497)	(506)	(405)
Income from Continuing Operations	(2 270)	(1 199)	(694)	(116)	(1 573)	(2 563)	(2 909)	(2 851)	(1 862)	(1 724)	(709)	(411)	(705)	(723)	(881)	(654)	(84)	(2 040)	(1 683)	(1 293)	694	50	(831)	(759)	(596)	13	282	393	(161)	1 575	2 524	2 250	3 003	2 965	965	(1 284)	(3 582)	(4 966)	(5 497)	(4 710)	(3 211)	(4 601)	(3 469)	(1 806)	(1 057)	417	1 248	408	707	1 182	1 083	1 530	1 029	237	561	1 179	1 573	1 846	2 075	2 120	2 234	1 964	1 000	684	(259)	(3 452)	(2 979)	(3 142)	(2 497)	1 330	1 221	2 015	2 489	2 696	2 377	1 839	1 720	1 483	1 099	601	363
Income to Minority Interest	0	(5)	(5)	(7)	(4)	(6)	(6)	(5)	(3)	0	2	2	0	(2)	(6)	(5)	(5)	0	(1)	(1)	(2)	(1)	1	2	2	1	1	1	1	0	0	(2)	(1)	(1)	(1)	2	1	0	0	0	(3)	(2)	(2)	(3)	(2)	0	(1)	0	1	(2)	(1)	(1)	0	3	4	6	6	4	3	1	0	0	0	0	1	3	4	4	3	2	1	1	1	1	1	1	1	0	0	0	0
Net Income (Common)	(2 270) N/A	(1 204) +47%	(699) +42%	(123) +82%	(1 577) -1 182%	(2 569) -63%	(2 915) -13%	(2 856) +2%	(1 865) +35%	(1 724) +8%	(707) +59%	(409) +42%	(705) -72%	(725) -3%	(887) -22%	(659) +26%	(89) +86%	(2 040) -2 192%	(1 683) +18%	(1 293) +23%	694 N/A	50 -93%	(829) N/A	(756) +9%	(595) +21%	14 N/A	282 +1 914%	393 +39%	(160) N/A	1 575 N/A	2 525 +60%	2 248 -11%	3 002 +34%	2 965 -1%	964 -67%	(1 281) N/A	(3 580) -179%	(4 966) -39%	(5 498) -11%	(4 712) +14%	(3 214) +32%	(4 604) -43%	(3 471) +25%	(1 810) +48%	(1 061) +41%	416 N/A	1 246 +200%	407 -67%	706 +73%	1 180 +67%	1 082 -8%	1 529 +41%	1 032 -33%	240 -77%	565 +135%	1 186 +110%	1 578 +33%	1 850 +17%	2 077 +12%	2 120 +2%	2 234 +5%	1 965 -12%	1 002 -49%	687 -31%	(256) N/A	(3 449) -1 247%	(2 975) +14%	(3 139) -6%	(2 494) +21%	1 332 N/A	1 221 -8%	2 016 +65%	2 489 +23%	2 697 +8%	2 379 -12%	1 841 -23%	1 722 -6%	1 483 -14%	1 098 -26%	600 -45%	362 -40%
EPS (Diluted)	-56.75 N/A	-30.1 +47%	-17.47 +42%	-3.07 +82%	-39.42 -1 184%	-64.22 -63%	-60.72 +5%	-75.15 -24%	-39.68 +47%	-35.91 +10%	-14.72 +59%	-8.52 +42%	-14.68 -72%	-15.1 -3%	-18.47 -22%	-13.72 +26%	-1.84 +87%	-42.5 -2 210%	-35.06 +18%	-26.93 +23%	14.45 N/A	1.04 -93%	-17.27 N/A	-15.75 +9%	-12.39 +21%	0.29 N/A	5.87 +1 924%	8.18 +39%	-3.33 N/A	32.81 N/A	52.6 +60%	46.83 -11%	62.54 +34%	61.77 -1%	20.08 -67%	-26.68 N/A	-74.58 -180%	-103.97 -39%	-114.54 -10%	-98.16 +14%	-66.95 +32%	-96.31 -44%	-72.31 +25%	-37.7 +48%	-22.1 +41%	8.7 N/A	25.95 +198%	8.47 -67%	14.7 +74%	24.68 +68%	22.54 -9%	31.85 +41%	21.59 -32%	5.02 -77%	11.82 +135%	24.81 +110%	33.01 +33%	38.7 +17%	43.45 +12%	44.35 +2%	46.73 +5%	41.1 -12%	20.96 -49%	14.37 -31%	-5.36 N/A	-72.15 -1 246%	-62.23 +14%	-65.66 -6%	-52.17 +21%	27.86 N/A	25.54 -8%	42.17 +65%	52.07 +23%	56.42 +8%	49.77 -12%	38.51 -23%	36.02 -6%	31.02 -14%	22.97 -26%	12.55 -45%	7.57 -40%

Income Statement Balance Sheet Cash Flow Statement

Sanix Inc
TSE:4651

Income Statement

Earnings Waterfall
Sanix Inc

Income Statement
Sanix Inc

See Also

Company

Help

Tools

Stocks

Sanix Inc TSE:4651

Income Statement

Earnings Waterfall Sanix Inc

Income Statement Sanix Inc

See Also

Company

Help

Tools

Stocks

Sanix Inc
TSE:4651

Earnings Waterfall
Sanix Inc

Income Statement
Sanix Inc