Watchlist Manager

Watchlist

Price: 1 044 JPY -0.1% Market Closed

Market Cap: ¥8.1B

	IC Co Ltd TSE:4769	JP
	Anhui Tongfeng Electronics Co Ltd SSE:600237	CN
	London Security PLC LSE:LSC	UK

Income Statement

Currency: JPY

	Dec-2006	Mar-2007	Jun-2007	Dec-2007	Mar-2008	Jun-2008	Dec-2008	Mar-2009	Jun-2009	Dec-2009	Mar-2010	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	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	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	0	0	0	0	0
Revenue	4 201 N/A	4 289 +2%	4 441 +4%	4 559 +3%	4 685 +3%	4 735 +1%	4 844 +2%	4 817 -1%	4 616 -4%	4 243 -8%	4 032 -5%	3 952 -2%	5 426 +37%	5 520 +2%	5 512 0%	5 587 +1%	5 600 +0%	5 672 +1%	5 751 +1%	5 844 +2%	5 893 +1%	6 061 +3%	6 165 +2%	6 203 +1%	6 237 +1%	6 189 -1%	6 285 +2%	6 344 +1%	6 483 +2%	6 574 +1%	6 654 +1%	6 717 +1%	6 794 +1%	6 856 +1%	6 985 +2%	7 161 +3%	7 282 +2%	7 395 +2%	7 465 +1%	7 397 -1%	7 399 +0%	7 419 +0%	7 471 +1%	7 626 +2%	7 804 +2%	7 920 +1%	8 101 +2%	8 174 +1%	8 355 +2%	8 473 +1%	8 522 +1%	8 526 +0%	8 487 0%	8 394 -1%	8 217 -2%	8 176 0%	8 108 -1%	8 290 +2%	8 339 +1%	8 531 +2%	8 489 0%	8 491 +0%	8 466 0%	8 479 +0%	8 562 +1%	8 680 +1%	8 894 +2%	9 080 +2%	9 290 +2%	9 474 +2%	9 635 +2%	9 934 +3%	10 136 +2%	10 332 +2%
Gross Profit
Cost of Revenue	(3 403)	(3 451)	(3 596)	(3 667)	(3 805)	(3 742)	(3 855)	(3 806)	(3 710)	(3 491)	(3 360)	(3 313)	(4 568)	(4 644)	(4 657)	(4 710)	(4 691)	(4 716)	(4 784)	(4 865)	(4 942)	(5 092)	(5 245)	(5 310)	(5 290)	(5 234)	(5 277)	(5 320)	(5 430)	(5 537)	(5 574)	(5 666)	(5 761)	(5 799)	(5 870)	(5 959)	(6 101)	(6 180)	(6 224)	(6 176)	(6 103)	(6 093)	(6 154)	(6 255)	(6 503)	(6 562)	(6 646)	(6 662)	(6 754)	(6 839)	(6 882)	(6 843)	(6 803)	(6 741)	(6 595)	(6 573)	(6 502)	(6 589)	(6 570)	(6 711)	(6 645)	(6 653)	(6 643)	(6 658)	(6 747)	(6 847)	(7 002)	(7 137)	(7 367)	(7 494)	(7 596)	(7 829)	(7 975)	(8 105)
Gross Profit	798 N/A	838 +5%	846 +1%	892 +5%	879 -1%	993 +13%	989 0%	1 010 +2%	906 -10%	752 -17%	672 -11%	638 -5%	858 +34%	877 +2%	855 -2%	877 +3%	909 +4%	956 +5%	968 +1%	980 +1%	951 -3%	969 +2%	920 -5%	893 -3%	946 +6%	954 +1%	1 008 +6%	1 023 +2%	1 053 +3%	1 037 -1%	1 080 +4%	1 051 -3%	1 033 -2%	1 057 +2%	1 116 +6%	1 202 +8%	1 181 -2%	1 214 +3%	1 241 +2%	1 221 -2%	1 295 +6%	1 327 +2%	1 316 -1%	1 371 +4%	1 301 -5%	1 358 +4%	1 455 +7%	1 512 +4%	1 601 +6%	1 634 +2%	1 641 +0%	1 683 +3%	1 684 +0%	1 654 -2%	1 622 -2%	1 603 -1%	1 606 +0%	1 700 +6%	1 769 +4%	1 820 +3%	1 844 +1%	1 839 0%	1 823 -1%	1 821 0%	1 815 0%	1 832 +1%	1 892 +3%	1 942 +3%	1 923 -1%	1 980 +3%	2 040 +3%	2 105 +3%	2 161 +3%	2 226 +3%
Operating Income
Operating Expenses	(493)	(510)	(478)	(510)	(520)	(546)	(557)	(557)	(525)	(490)	(455)	(440)	(608)	(616)	(630)	(648)	(636)	(626)	(624)	(619)	(627)	(623)	(617)	(611)	(623)	(645)	(665)	(711)	(706)	(806)	(707)	(687)	(706)	(697)	(715)	(717)	(724)	(789)	(886)	(923)	(952)	(955)	(836)	(848)	(846)	(899)	(1 012)	(1 086)	(1 104)	(1 133)	(1 081)	(1 049)	(1 093)	(1 053)	(1 016)	(1 014)	(1 007)	(1 057)	(1 103)	(1 172)	(1 211)	(1 274)	(1 292)	(1 348)	(1 411)	(1 409)	(1 402)	(1 419)	(1 480)	(1 515)	(1 583)	(1 634)	(1 644)	(1 637)
Selling, General & Administrative	(493)	(510)	(478)	(510)	(520)	(546)	(551)	(545)	(505)	(474)	(443)	(432)	(598)	(601)	(610)	(624)	(612)	(610)	(616)	(617)	(617)	(623)	(617)	(611)	(614)	(645)	(665)	(711)	(638)	(712)	(707)	(687)	(676)	(697)	(715)	(717)	(698)	(789)	(886)	(923)	(886)	(926)	(837)	(848)	(830)	(899)	(1 012)	(1 086)	(994)	(1 133)	(1 081)	(1 049)	(984)	(1 037)	(1 016)	(1 014)	(908)	(1 057)	(1 103)	(1 172)	(1 151)	(1 258)	(1 292)	(1 348)	(1 286)	(1 409)	(1 402)	(1 419)	(1 341)	(1 515)	(1 583)	(1 634)	(1 519)	(1 637)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	(11)	(15)	(15)	0	0	0	(2)	0	0	0	(3)	0	0	0	(55)	0	0	0	(19)	0	0	0	(14)	0	0	0	(49)	0	0	0	0	0	0	0	(105)	0	0	0	(103)	0	0	0	(92)	0	0	0	(60)	0	0	0	(125)	0	0	0	(139)	0	0	0	(126)	0
Depreciation & Amortization	0	0	0	0	0	0	(6)	(12)	(19)	(16)	(12)	(8)	(10)	(10)	(9)	(9)	(9)	0	0	0	(9)	0	0	0	(6)	0	0	0	(13)	0	0	0	(12)	0	0	0	(12)	0	0	0	(17)	0	0	0	(15)	0	0	0	(5)	0	0	0	(6)	0	0	0	(8)	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	0	0	0	0	0	0	0	0	0	0	0	0	(16)	(8)	(2)	0	0	0	0	0	0	0	0	0	(94)	0	0	(0)	0	0	0	(0)	0	0	0	(0)	(28)	0	0	0	(0)	(0)	(0)	0	0	0	0	(0)	(16)	0	(0)	0	(0)	0	0	(0)	(16)	(0)	(0)	(0)	(0)	0	(0)	(0)	0	0	0	(0)	(0)
Operating Income	305 N/A	327 +7%	368 +12%	382 +4%	359 -6%	447 +25%	432 -4%	454 +5%	381 -16%	262 -31%	217 -17%	199 -8%	250 +26%	261 +4%	225 -14%	228 +2%	273 +19%	330 +21%	344 +4%	360 +5%	324 -10%	345 +6%	303 -12%	282 -7%	324 +15%	309 -4%	343 +11%	313 -9%	347 +11%	231 -33%	372 +61%	364 -2%	326 -10%	360 +10%	401 +11%	485 +21%	457 -6%	425 -7%	355 -17%	298 -16%	343 +15%	372 +8%	480 +29%	522 +9%	455 -13%	459 +1%	443 -3%	426 -4%	497 +17%	501 +1%	560 +12%	634 +13%	591 -7%	601 +2%	606 +1%	589 -3%	599 +2%	644 +8%	666 +3%	648 -3%	633 -2%	564 -11%	532 -6%	473 -11%	405 -14%	423 +5%	489 +16%	523 +7%	443 -15%	465 +5%	456 -2%	471 +3%	516 +10%	589 +14%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	6	12	23	20	17	9	13	13	14	19	16	15	14	14	19	20	22	24	23	23	23	25	26	28	29	30	31	30	30	32	33	33	34	35	36	36	36	37	36	36	37	41	45	128	338	335	335	253	58	58	59	59	56	60	60	62	52	54	145	145	164	172	80	83	60	89	95	99
Non-Reccuring Items	(31)	(32)	(31)	(31)	(113)	(111)	(154)	(98)	(70)	(13)	39	14	(25)	(39)	(57)	(71)	(36)	(49)	(24)	(15)	(13)	8	0	6	6	(87)	(88)	(88)	(182)	0	(126)	(125)	(31)	(31)	0	0	(0)	(3)	(25)	(25)	(31)	0	(12)	(12)	(10)	(10)	(5)	(5)	(6)	(6)	(23)	(23)	(16)	0	0	0	0	0	(16)	(16)	(16)	0	(0)	(0)	(8)	0	0	(0)	(0)	224	189	181	182	(42)
Gain/Loss on Disposition of Assets	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	(1)	(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	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	10	9	16	19	19	23	20	18	4	24	40	41	45	27	13	10	8	5	8	10	14	14	10	11	8	9	12	11	10	12	24	24	23	22	5	7	7	5	6	3	5	4	9	10	8	9	4	9	8	9	11	12	13	18	21	25	24	31	30	23	27	16	16	18	24	52	53	52	48	18	17	15	24	20
Pre-Tax Income	284 N/A	304 +7%	352 +16%	370 +5%	265 -28%	359 +36%	304 -15%	386 +27%	338 -12%	294 -13%	313 +7%	263 -16%	283 +8%	262 -8%	196 -25%	187 -5%	261 +40%	301 +16%	342 +14%	370 +8%	345 -7%	387 +12%	335 -13%	322 -4%	362 +12%	254 -30%	289 +14%	259 -10%	199 -23%	269 +35%	299 +11%	293 -2%	349 +19%	380 +9%	435 +14%	523 +20%	497 -5%	461 -7%	370 -20%	311 -16%	353 +13%	412 +17%	513 +25%	557 +8%	490 -12%	493 +1%	478 -3%	471 -2%	544 +16%	631 +16%	885 +40%	958 +8%	924 -4%	871 -6%	684 -21%	671 -2%	681 +2%	733 +8%	736 +0%	715 -3%	705 -1%	642 -9%	600 -7%	545 -9%	566 +4%	620 +10%	707 +14%	747 +6%	571 -24%	789 +38%	722 -8%	756 +5%	817 +8%	666 -18%
Net Income
Tax Provision	(102)	(98)	(128)	(135)	(144)	(176)	(171)	(184)	(184)	(148)	(135)	(110)	(118)	(109)	(89)	(89)	(120)	(152)	(162)	(172)	(178)	(174)	(158)	(140)	(144)	(102)	(111)	(115)	(102)	(131)	(142)	(141)	(142)	(150)	(163)	(190)	(184)	(186)	(170)	(152)	(146)	(138)	(154)	(163)	(145)	(156)	(143)	(135)	(168)	(187)	(267)	(289)	(280)	(272)	(211)	(207)	(193)	(221)	(229)	(172)	(178)	(156)	(134)	(177)	(194)	(210)	(248)	(273)	(187)	(254)	(237)	(259)	(332)	(267)
Income from Continuing Operations	182	206	224	235	121	183	133	202	154	146	179	153	165	152	107	97	141	150	181	198	167	213	177	182	218	152	178	144	97	137	157	152	207	230	272	334	313	275	200	159	207	275	360	393	345	338	336	336	376	444	619	669	644	599	473	464	488	512	507	543	527	486	466	368	372	410	459	474	384	535	486	497	486	399
Income to Minority Interest	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	182 N/A	206 +13%	224 +9%	235 +5%	121 -49%	183 +52%	133 -28%	202 +52%	154 -24%	146 -5%	179 +23%	153 -14%	165 +8%	152 -8%	107 -30%	97 -9%	141 +45%	150 +6%	181 +21%	198 +9%	167 -16%	213 +28%	177 -17%	182 +3%	218 +20%	152 -30%	178 +17%	144 -19%	97 -33%	137 +41%	157 +15%	152 -3%	207 +36%	230 +11%	272 +18%	334 +23%	313 -6%	275 -12%	200 -27%	159 -20%	207 +30%	275 +33%	360 +31%	393 +9%	345 -12%	338 -2%	336 -1%	336 +0%	376 +12%	444 +18%	619 +39%	669 +8%	644 -4%	599 -7%	473 -21%	464 -2%	488 +5%	512 +5%	506 -1%	542 +7%	526 -3%	485 -8%	466 -4%	368 -21%	372 +1%	410 +10%	459 +12%	474 +3%	384 -19%	535 +39%	486 -9%	497 +2%	486 -2%	399 -18%
EPS (Diluted)	23.92 N/A	26.71 +12%	29.51 +10%	30.48 +3%	15.66 -49%	24.1 +54%	17.22 -29%	26.23 +52%	20.01 -24%	18.92 -5%	23.18 +23%	19.92 -14%	21.44 +8%	19.76 -8%	13.83 -30%	12.63 -9%	18.27 +45%	19.45 +6%	23.49 +21%	25.67 +9%	21.62 -16%	27.71 +28%	23.01 -17%	23.61 +3%	28.27 +20%	19.72 -30%	23.11 +17%	18.75 -19%	12.61 -33%	17.83 +41%	20.42 +15%	19.75 -3%	27.03 +37%	29.92 +11%	35.27 +18%	43.32 +23%	40.84 -6%	35.72 -13%	25.93 -27%	20.7 -20%	27.02 +31%	35.64 +32%	46.7 +31%	51.07 +9%	45.07 -12%	44.11 -2%	43.39 -2%	43.43 +0%	48.81 +12%	57.45 +18%	80.03 +39%	86.47 +8%	83.25 -4%	77.53 -7%	61.51 -21%	60.25 -2%	63.32 +5%	66.57 +5%	66.36 0%	71.4 +8%	68.99 -3%	63.91 -7%	61.45 -4%	48.48 -21%	49.06 +1%	54.55 +11%	61.82 +13%	64.15 +4%	51.65 -19%	71.95 +39%	65.3 -9%	66.87 +2%	65.31 -2%	53.73 -18%

Income Statement Balance Sheet Cash Flow Statement

IC Co Ltd
TSE:4769

Income Statement

Earnings Waterfall
IC Co Ltd

Income Statement
IC Co Ltd

See Also

Company

Help

Tools

Stocks

IC Co Ltd TSE:4769

Income Statement

Earnings Waterfall IC Co Ltd

Income Statement IC Co Ltd

See Also

Company

Help

Tools

Stocks

IC Co Ltd
TSE:4769

Earnings Waterfall
IC Co Ltd

Income Statement
IC Co Ltd