Watchlist Manager

Watchlist

Price: 996.9 JPY 0.72% Market Closed

Market Cap: ¥224.2B

	Tokai Carbon Co Ltd TSE:5301	JP
M	MGM Resorts International LSE:0JWC	US

Income Statement

Currency: JPY

	Mar-2005	Jun-2005	Sep-2005	Mar-2006	Jun-2006	Sep-2006	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-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	51	0	0	102	0	0	209	0	0	229	0	0	181	0	0	153	0	295	649	486	633	645	531	515	477	437	902	939	996	1 050	678	686	704	732	744	740	707	656	595	550	512	470	418	390	359	333	334	340	363	442	614	719	727	685	536	529	626	797	952	1 036	1 098	1 040	1 043	1 030	1 009	1 026	1 042	1 127	1 240	1 379	1 565	1 584	1 608	1 768	1 965	2 136	0	0	0
Revenue	49 408 N/A	50 747 +3%	54 426 +7%	58 862 +8%	65 767 +12%	71 287 +8%	76 078 +7%	83 040 +9%	86 713 +4%	93 089 +7%	95 592 +3%	100 183 +5%	84 547 -16%	71 213 -16%	58 670 -18%	67 270 +15%	75 906 +13%	80 597 +6%	107 679 +34%	107 450 0%	106 194 -1%	107 152 +1%	104 924 -2%	104 923 0%	103 100 -2%	100 705 -2%	98 704 -2%	97 444 -1%	98 085 +1%	97 882 0%	100 935 +3%	104 381 +3%	105 929 +1%	110 619 +4%	114 576 +4%	115 044 +0%	113 123 -2%	110 360 -2%	104 864 -5%	99 860 -5%	95 752 -4%	90 740 -5%	88 580 -2%	90 041 +2%	92 892 +3%	97 274 +5%	106 252 +9%	123 743 +16%	148 756 +20%	186 570 +25%	231 302 +24%	258 545 +12%	278 790 +8%	274 541 -2%	262 028 -5%	245 980 -6%	216 590 -12%	208 027 -4%	201 542 -3%	202 720 +1%	225 184 +11%	242 014 +7%	258 874 +7%	274 418 +6%	298 564 +9%	320 111 +7%	340 371 +6%	357 389 +5%	361 729 +1%	361 714 0%	363 946 +1%	359 577 -1%	356 440 -1%	354 930 0%	350 114 -1%	348 299 -1%	337 268 -3%	328 791 -3%	322 960 -2%
Gross Profit
Cost of Revenue	(34 414)	(34 746)	(37 423)	(40 914)	(46 642)	(50 178)	(53 094)	(57 053)	(59 543)	(64 099)	(66 141)	(69 435)	(60 191)	(53 638)	(46 480)	(53 063)	(58 619)	(61 903)	(83 330)	(82 954)	(81 944)	(82 890)	(80 965)	(81 256)	(80 911)	(80 187)	(80 144)	(80 660)	(82 244)	(82 836)	(85 668)	(88 728)	(89 910)	(93 739)	(95 924)	(95 383)	(93 369)	(89 596)	(84 904)	(80 176)	(77 231)	(74 026)	(72 051)	(72 732)	(72 840)	(73 778)	(78 800)	(84 473)	(94 253)	(110 628)	(131 923)	(146 991)	(160 337)	(166 698)	(169 188)	(166 249)	(156 354)	(153 567)	(151 987)	(155 448)	(168 265)	(179 569)	(188 142)	(198 649)	(219 218)	(233 760)	(246 318)	(257 602)	(259 118)	(261 148)	(265 218)	(268 074)	(269 669)	(268 646)	(269 478)	(266 117)	(255 816)	(249 264)	(243 220)
Gross Profit	14 994 N/A	16 001 +7%	17 003 +6%	17 948 +6%	19 125 +7%	21 109 +10%	22 984 +9%	25 987 +13%	27 170 +5%	28 990 +7%	29 451 +2%	30 748 +4%	24 356 -21%	17 575 -28%	12 190 -31%	14 207 +17%	17 287 +22%	18 694 +8%	24 349 +30%	24 496 +1%	24 250 -1%	24 262 +0%	23 959 -1%	23 667 -1%	22 189 -6%	20 518 -8%	18 560 -10%	16 784 -10%	15 841 -6%	15 046 -5%	15 267 +1%	15 653 +3%	16 019 +2%	16 880 +5%	18 652 +10%	19 661 +5%	19 754 +0%	20 764 +5%	19 960 -4%	19 684 -1%	18 521 -6%	16 714 -10%	16 529 -1%	17 309 +5%	20 052 +16%	23 496 +17%	27 452 +17%	39 270 +43%	54 503 +39%	75 942 +39%	99 379 +31%	111 554 +12%	118 453 +6%	107 843 -9%	92 840 -14%	79 731 -14%	60 236 -24%	54 460 -10%	49 555 -9%	47 272 -5%	56 919 +20%	62 445 +10%	70 732 +13%	75 769 +7%	79 346 +5%	86 351 +9%	94 053 +9%	99 787 +6%	102 611 +3%	100 566 -2%	98 728 -2%	91 503 -7%	86 771 -5%	86 284 -1%	80 636 -7%	82 182 +2%	81 452 -1%	79 527 -2%	79 740 +0%
Operating Income
Operating Expenses	(7 470)	(7 877)	(8 418)	(8 939)	(9 586)	(10 480)	(11 146)	(11 795)	(12 025)	(12 539)	(12 514)	(12 842)	(11 663)	(10 779)	(9 612)	(9 850)	(10 259)	(10 377)	(13 772)	(13 601)	(13 550)	(13 476)	(13 491)	(13 467)	(13 178)	(13 124)	(12 860)	(12 912)	(13 223)	(13 452)	(13 612)	(13 697)	(13 832)	(14 113)	(14 949)	(15 517)	(15 868)	(15 970)	(15 872)	(20 494)	(16 082)	(15 704)	(15 398)	(25 975)	(14 613)	(15 265)	(16 359)	(16 826)	(19 125)	(22 259)	(26 314)	(29 873)	(33 460)	(36 367)	(38 496)	(40 714)	(41 367)	(42 110)	(41 697)	(42 087)	(43 933)	(44 346)	(46 085)	(47 261)	(48 927)	(51 358)	(53 465)	(55 644)	(57 002)	(58 244)	(60 000)	(60 779)	(61 357)	(62 094)	(61 250)	(59 149)	(56 534)	(54 051)	(53 890)
Selling, General & Administrative	(7 470)	(7 877)	(8 418)	(8 939)	(8 532)	(10 480)	(11 146)	(11 615)	(12 150)	(12 664)	(12 630)	(12 847)	(11 052)	(10 797)	(7 793)	(8 112)	(8 503)	(8 674)	(11 515)	(11 355)	(11 387)	(11 318)	(11 330)	(11 830)	(12 090)	(12 566)	(10 774)	(12 910)	(13 221)	(13 452)	(11 701)	(13 697)	(13 832)	(14 111)	(12 786)	(15 516)	(15 866)	(15 969)	(13 624)	(16 098)	(16 083)	(15 703)	(12 737)	(14 955)	(14 612)	(15 265)	(13 984)	(17 347)	(19 123)	(22 257)	(20 945)	(29 871)	(33 458)	(36 366)	(27 425)	(40 713)	(41 365)	(42 109)	(25 320)	(42 086)	(43 933)	(44 345)	(31 397)	(47 261)	(48 927)	(51 358)	(37 663)	(55 642)	(56 999)	(58 242)	(42 763)	(60 777)	(61 356)	(62 092)	(42 821)	(59 147)	(56 532)	(54 050)	(53 890)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(453)	(985)	(1 491)	(1 497)	(1 522)	(1 478)	(1 967)	(1 963)	(1 885)	(1 885)	(1 911)	0	0	0	(1 921)	0	0	0	(1 733)	0	0	0	(1 788)	0	0	0	(1 768)	0	0	0	(2 205)	0	0	0	(1 416)	0	0	0	(1 819)	0	0	0	(2 425)	0	0	0	(2 660)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	366	0	0	589	589	254	5	(158)	95	(328)	(241)	(234)	(225)	(290)	(283)	(278)	(273)	(250)	0	0	0	(164)	0	0	0	(177)	0	0	0	(373)	0	0	0	(479)	0	0	0	(456)	0	0	0	(958)	0	0	0	(3 548)	0	0	0	(8 645)	0	0	0	(13 716)	0	0	0	(14 688)	0	0	0	(15 800)	0	0	0	(17 235)	0	0	0	(18 427)	0	0	0	0
Other Operating Expenses	0	0	0	0	(1 054)	(366)	0	(180)	(464)	(464)	(138)	0	0	908	0	0	0	0	0	0	0	0	0	(1 637)	(1 088)	(558)	(1)	(2)	0	0	(1)	0	0	(2)	(2)	0	(2)	(1)	(1)	(4 396)	1	(1)	0	(11 020)	(1)	0	(1)	521	0	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	0	0	0	0	0	0	(2)	(2)	(3)	(2)	(2)	(2)	0	(2)	(2)	(2)	0	(1)	0
Operating Income	7 524 N/A	8 124 +8%	8 585 +6%	9 009 +5%	9 539 +6%	10 629 +11%	11 838 +11%	14 192 +20%	15 145 +7%	16 451 +9%	16 937 +3%	17 906 +6%	12 693 -29%	6 796 -46%	2 578 -62%	4 357 +69%	7 028 +61%	8 317 +18%	10 577 +27%	10 895 +3%	10 700 -2%	10 786 +1%	10 468 -3%	10 200 -3%	9 011 -12%	7 394 -18%	5 700 -23%	3 872 -32%	2 618 -32%	1 594 -39%	1 655 +4%	1 956 +18%	2 187 +12%	2 767 +27%	3 703 +34%	4 144 +12%	3 886 -6%	4 794 +23%	4 088 -15%	(810) N/A	2 439 N/A	1 010 -59%	1 131 +12%	(8 666) N/A	5 439 N/A	8 231 +51%	11 093 +35%	22 444 +102%	35 378 +58%	53 683 +52%	73 065 +36%	81 681 +12%	84 993 +4%	71 476 -16%	54 344 -24%	39 017 -28%	18 869 -52%	12 350 -35%	7 858 -36%	5 185 -34%	12 986 +150%	18 099 +39%	24 647 +36%	28 508 +16%	30 419 +7%	34 993 +15%	40 588 +16%	44 143 +9%	45 609 +3%	42 322 -7%	38 728 -8%	30 724 -21%	25 414 -17%	24 190 -5%	19 386 -20%	23 033 +19%	24 918 +8%	25 476 +2%	25 850 +1%
Pre-Tax Income
Interest Income Expense	456	103	32	66	(28)	167	286	587	(123)	(316)	(984)	(857)	(436)	(127)	52	(379)	(750)	(658)	(846)	(769)	(500)	1 086	1 460	1 781	1 702	294	505	703	1 430	1 427	1 361	550	345	480	1 379	1 093	1 164	887	6 102	6 154	5 593	5 920	652	836	1 330	1 709	1 397	1 192	1 670	1 495	714	991	382	(409)	90	40	(299)	(62)	(382)	(141)	(33)	311	(490)	(98)	2 335	3 786	3 180	2 903	2 726	2 112	3 614	4 536	3 642	1 563	3 825	2 050	1 090	6 673	5 218
Non-Reccuring Items	504	(523)	(546)	(658)	(990)	(912)	(775)	27	136	134	196	483	492	(663)	(1 115)	(1 124)	(314)	(437)	(679)	(1 384)	(2 715)	(2 681)	(2 619)	(1 976)	(338)	(341)	(2 478)	(2 430)	(2 492)	(2 374)	(188)	(188)	(126)	(145)	(14)	63	(93)	(369)	(4 330)	0	(10 724)	(10 801)	(11 021)	0	(4 125)	(3 659)	522	0	23 050	22 925	22 776	22 691	(409)	(454)	(1 814)	(1 784)	(1 621)	(2 012)	(915)	(818)	(860)	(452)	(536)	(580)	(636)	(1 156)	(882)	(818)	(739)	(252)	(146)	(147)	(133)	(68)	(70 328)	(70 413)	(69 389)	(69 432)	394
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	19	101	110	117	36	37	28	2	1	0	0	0	0	0	0	0	0	0	0	0	0	179	101	101	101	925	0	2 383	2 383	1 380	0	2 476	2 182	2 194	0	0	14	44	18	25	40	53	47	40	35	768	12	163	208	211	234	86	30	88	237	235	238	175	52	26	27	60	11	38	33	13
Total Other Income	(1 252)	(41)	(193)	(401)	(430)	(527)	(450)	(291)	274	279	390	(27)	231	(204)	(45)	(77)	21	1	124	161	155	182	29	39	68	62	265	252	187	327	98	(138)	(166)	(7)	(902)	(168)	(195)	(532)	(59)	879	(53)	98	(80)	1 439	56	(1)	327	2 408	(110)	(137)	(788)	(1 080)	(1 112)	(923)	(1 447)	(1 535)	(1 835)	(2 107)	(1 213)	(593)	(432)	(7)	(478)	(388)	(451)	(669)	(863)	(712)	(614)	(530)	(373)	(397)	(687)	(672)	(588)	(649)	(6)	(438)	(557)
Pre-Tax Income	7 232 N/A	7 663 +6%	7 878 +3%	8 016 +2%	8 091 +1%	9 357 +16%	10 899 +16%	14 515 +33%	15 432 +6%	16 548 +7%	16 539 0%	17 505 +6%	12 980 -26%	5 821 -55%	1 571 -73%	2 887 +84%	6 102 +111%	7 259 +19%	9 213 +27%	8 931 -3%	7 642 -14%	9 374 +23%	9 338 0%	10 044 +8%	10 443 +4%	7 409 -29%	3 992 -46%	2 397 -40%	1 743 -27%	974 -44%	2 926 +200%	2 180 -25%	2 240 +3%	3 095 +38%	4 345 +40%	5 233 +20%	4 863 -7%	4 881 +0%	6 726 +38%	6 223 -7%	(362) N/A	(1 390) -284%	(7 938) -471%	(6 391) +19%	5 176 N/A	8 462 +63%	15 533 +84%	26 044 +68%	59 988 +130%	77 980 +30%	95 811 +23%	104 301 +9%	83 879 -20%	69 730 -17%	51 226 -27%	35 785 -30%	15 154 -58%	8 204 -46%	6 116 -25%	3 645 -40%	11 824 +224%	18 159 +54%	23 354 +29%	27 676 +19%	31 753 +15%	36 984 +16%	42 111 +14%	45 753 +9%	47 217 +3%	43 890 -7%	41 998 -4%	34 768 -17%	28 262 -19%	25 040 -11%	(47 645) N/A	(45 968) +4%	(43 349) +6%	(37 688) +13%	30 918 N/A
Net Income
Tax Provision	(2 622)	(3 095)	(3 133)	(3 198)	(3 302)	(3 993)	(4 669)	(6 434)	(6 489)	(6 835)	(6 687)	(7 243)	(5 132)	(2 631)	(875)	(1 516)	(2 193)	(2 631)	(3 232)	(3 180)	(2 666)	(3 249)	(2 937)	(3 214)	(3 309)	(2 188)	(2 142)	(1 744)	(1 709)	(1 512)	(1 802)	(1 318)	(1 262)	(1 570)	(1 749)	(2 314)	(2 682)	(2 598)	(4 345)	(4 221)	(3 491)	(2 864)	67	143	(1 150)	(2 286)	(2 930)	(5 935)	(9 270)	(14 853)	(21 543)	(25 329)	(26 493)	(22 596)	(17 175)	(10 974)	(5 481)	(3 837)	(2 283)	(2 191)	(3 716)	(4 783)	(3 248)	(5 174)	(7 631)	(9 540)	(14 782)	(14 789)	(14 003)	(12 399)	(13 243)	(12 336)	(11 522)	(11 866)	(5 304)	(5 570)	(5 046)	(4 991)	(7 644)
Income from Continuing Operations	4 610	4 568	4 745	4 818	4 789	5 364	6 230	8 081	8 943	9 713	9 852	10 262	7 848	3 190	696	1 371	3 909	4 628	5 981	5 751	4 976	6 125	6 401	6 830	7 134	5 221	1 850	653	34	(538)	1 124	862	978	1 525	2 596	2 919	2 181	2 283	2 381	2 002	(3 853)	(4 254)	(7 871)	(6 248)	4 026	6 176	12 603	20 109	50 718	63 127	74 268	78 972	57 386	47 134	34 051	24 811	9 673	4 367	3 833	1 454	8 108	13 376	20 106	22 502	24 122	27 444	27 329	30 964	33 214	31 491	28 755	22 432	16 740	13 174	(52 949)	(51 538)	(48 395)	(42 679)	23 274
Income to Minority Interest	(378)	(348)	(273)	(203)	(188)	(130)	(11)	61	48	(42)	(92)	(145)	(33)	79	85	(42)	(212)	(250)	(347)	(337)	(307)	(319)	(279)	(297)	(272)	(233)	144	269	362	427	89	56	24	4	(34)	5	98	85	103	32	(59)	(71)	(58)	(112)	(201)	(220)	(257)	(214)	(250)	(474)	(874)	(1 495)	(1 901)	(2 070)	(2 056)	(2 032)	(2 151)	(2 380)	(2 813)	(3 049)	(3 537)	(3 837)	(4 000)	(4 321)	(4 470)	(4 776)	(4 910)	(4 624)	(4 145)	(3 818)	(3 285)	(3 299)	(3 514)	(3 495)	(3 786)	(3 798)	(3 462)	(3 286)	(3 195)
Net Income (Common)	4 224 N/A	4 212 0%	4 472 +6%	4 614 +3%	4 604 0%	5 232 +14%	6 219 +19%	8 145 +31%	8 991 +10%	9 670 +8%	9 758 +1%	10 115 +4%	7 816 -23%	3 268 -58%	782 -76%	1 329 +70%	3 698 +178%	4 376 +18%	5 630 +29%	5 410 -4%	4 661 -14%	5 800 +24%	6 119 +6%	6 529 +7%	6 860 +5%	4 988 -27%	1 993 -60%	923 -54%	396 -57%	(110) N/A	1 213 N/A	918 -24%	1 003 +9%	1 528 +52%	2 562 +68%	2 923 +14%	2 279 -22%	2 368 +4%	2 484 +5%	2 035 -18%	(3 913) N/A	(4 326) -11%	(7 929) -83%	(6 361) +20%	3 825 N/A	5 955 +56%	12 346 +107%	19 895 +61%	50 467 +154%	62 653 +24%	73 393 +17%	77 476 +6%	55 485 -28%	45 064 -19%	31 994 -29%	22 778 -29%	7 522 -67%	1 986 -74%	1 019 -49%	(1 596) N/A	4 569 N/A	9 538 +109%	16 105 +69%	18 181 +13%	19 650 +8%	22 667 +15%	22 418 -1%	26 338 +17%	29 069 +10%	27 672 -5%	25 468 -8%	19 131 -25%	13 225 -31%	9 677 -27%	(56 736) N/A	(55 337) +2%	(51 859) +6%	(45 966) +11%	20 078 N/A
EPS (Diluted)	19.2 N/A	19.05 -1%	20.51 +8%	21.36 +4%	21.11 -1%	23.67 +12%	28.14 +19%	36.03 +28%	40.5 +12%	43.55 +8%	43.36 0%	46.82 +8%	35.85 -23%	14.85 -59%	3.58 -76%	6.1 +70%	16.8 +175%	20.25 +21%	26.05 +29%	25.28 -3%	21.78 -14%	27.11 +24%	28.59 +5%	30.5 +7%	32.05 +5%	23.3 -27%	9.33 -60%	4.32 -54%	1.85 -57%	-0.52 N/A	5.68 N/A	4.3 -24%	4.7 +9%	7.16 +52%	12.02 +68%	13.72 +14%	10.68 -22%	11.1 +4%	11.65 +5%	9.55 -18%	-18.36 N/A	-20.3 -11%	-37.19 -83%	-29.85 +20%	17.94 N/A	27.94 +56%	57.92 +107%	93.4 +61%	236.93 +154%	294.14 +24%	344.32 +17%	363.48 +6%	260.31 -28%	211.42 -19%	150.1 -29%	106.86 -29%	35.29 -67%	9.32 -74%	4.78 -49%	-7.49 N/A	21.43 N/A	44.74 +109%	75.55 +69%	85.28 +13%	92.17 +8%	106.32 +15%	105.16 -1%	123.54 +17%	136.35 +10%	129.79 -5%	119.45 -8%	89.73 -25%	62.03 -31%	45.33 -27%	-265.94 N/A	-259.23 +3%	-242.89 +6%	-215.29 +11%	94.04 N/A

Income Statement Balance Sheet Cash Flow Statement

Tokai Carbon Co Ltd
TSE:5301

Income Statement

Earnings Waterfall
Tokai Carbon Co Ltd

Income Statement
Tokai Carbon Co Ltd

See Also

Company

Help

Tools

Stocks

Tokai Carbon Co Ltd TSE:5301

Income Statement

Earnings Waterfall Tokai Carbon Co Ltd

Income Statement Tokai Carbon Co Ltd

See Also

Company

Help

Tools

Stocks

Tokai Carbon Co Ltd
TSE:5301

Earnings Waterfall
Tokai Carbon Co Ltd

Income Statement
Tokai Carbon Co Ltd