Tohoku Steel Co Ltd banner

Tohoku Steel Co Ltd
TSE:5484

Watchlist Manager
Tohoku Steel Co Ltd Logo
Tohoku Steel Co Ltd
TSE:5484
Watchlist
Price: 2 186 JPY -1.09% Market Closed
Market Cap: ¥16.5B

Income Statement

Earnings Waterfall
Tohoku Steel Co Ltd

Income Statement
Tohoku Steel Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
0
0
0
0
0
0
6
0
0
4
0
0
3
6
8
10
9
8
7
6
5
3
2
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
0
0
0
0
0
0
Revenue
12 930
N/A
13 315
+3%
13 730
+3%
14 270
+4%
14 938
+5%
15 661
+5%
16 295
+4%
16 629
+2%
16 235
-2%
13 755
-15%
11 850
-14%
10 720
-10%
11 861
+11%
12 550
+6%
13 181
+5%
17 334
+32%
17 336
+0%
17 732
+2%
17 811
+0%
18 289
+3%
18 403
+1%
17 975
-2%
17 371
-3%
16 736
-4%
16 346
-2%
16 257
-1%
16 584
+2%
16 874
+2%
17 221
+2%
17 577
+2%
17 862
+2%
18 567
+4%
18 692
+1%
18 729
+0%
18 316
-2%
17 815
-3%
17 815
+0%
17 866
+0%
18 349
+3%
18 709
+2%
19 267
+3%
19 571
+2%
20 188
+3%
20 412
+1%
20 441
+0%
20 508
+0%
20 228
-1%
20 228
+0%
20 397
+1%
20 523
+1%
20 180
-2%
19 532
-3%
17 886
-8%
16 379
-8%
15 735
-4%
16 187
+3%
17 484
+8%
18 731
+7%
19 682
+5%
19 883
+1%
20 032
+1%
20 603
+3%
21 066
+2%
21 558
+2%
21 972
+2%
21 787
-1%
21 533
-1%
21 337
-1%
21 417
+0%
21 424
+0%
21 518
+0%
21 178
-2%
20 710
-2%
20 501
-1%
20 375
-1%
Gross Profit
Cost of Revenue
(10 172)
(10 548)
(10 966)
(11 373)
(11 776)
(12 394)
(13 145)
(13 713)
(13 528)
(11 566)
(9 932)
(8 889)
(9 549)
(9 969)
(10 497)
(13 944)
(14 081)
(14 627)
(14 690)
(15 097)
(15 368)
(15 081)
(14 745)
(14 397)
(13 992)
(13 900)
(14 088)
(14 174)
(14 388)
(14 570)
(14 778)
(15 330)
(15 472)
(15 564)
(15 241)
(14 841)
(14 723)
(14 619)
(14 864)
(14 980)
(15 339)
(15 449)
(15 954)
(16 166)
(16 273)
(16 420)
(16 271)
(16 260)
(16 523)
(16 706)
(16 392)
(15 904)
(14 632)
(13 465)
(12 875)
(13 283)
(14 107)
(14 966)
(15 820)
(15 986)
(16 253)
(16 963)
(17 514)
(18 243)
(18 729)
(18 728)
(18 479)
(17 994)
(18 022)
(17 864)
(18 044)
(17 826)
(17 307)
(17 141)
(16 910)
Gross Profit
2 758
N/A
2 766
+0%
2 764
0%
2 897
+5%
3 162
+9%
3 267
+3%
3 151
-4%
2 916
-7%
2 707
-7%
2 190
-19%
1 918
-12%
1 831
-5%
2 312
+26%
2 580
+12%
2 684
+4%
3 390
+26%
3 255
-4%
3 105
-5%
3 121
+1%
3 192
+2%
3 035
-5%
2 894
-5%
2 626
-9%
2 339
-11%
2 354
+1%
2 357
+0%
2 495
+6%
2 700
+8%
2 833
+5%
3 007
+6%
3 084
+3%
3 237
+5%
3 220
-1%
3 165
-2%
3 075
-3%
2 973
-3%
3 092
+4%
3 247
+5%
3 485
+7%
3 729
+7%
3 928
+5%
4 122
+5%
4 234
+3%
4 246
+0%
4 167
-2%
4 087
-2%
3 957
-3%
3 968
+0%
3 875
-2%
3 817
-1%
3 788
-1%
3 628
-4%
3 254
-10%
2 914
-10%
2 859
-2%
2 904
+2%
3 377
+16%
3 765
+11%
3 861
+3%
3 898
+1%
3 778
-3%
3 641
-4%
3 553
-2%
3 314
-7%
3 243
-2%
3 060
-6%
3 054
0%
3 343
+9%
3 395
+2%
3 560
+5%
3 474
-2%
3 352
-4%
3 403
+2%
3 360
-1%
3 465
+3%
Operating Income
Operating Expenses
(942)
(994)
(1 011)
(1 027)
(1 045)
(1 065)
(1 063)
(1 039)
(998)
(915)
(848)
(808)
(862)
(884)
(911)
(1 230)
(1 222)
(1 262)
(1 288)
(1 313)
(969)
(1 337)
(1 321)
(1 348)
(1 353)
(1 341)
(1 366)
(1 328)
(1 352)
(1 346)
(1 356)
(1 370)
(1 877)
(1 900)
(1 886)
(1 378)
(1 379)
(1 375)
(1 412)
(1 463)
(1 523)
(1 641)
(1 670)
(1 698)
(1 729)
(1 707)
(1 731)
(1 790)
(1 787)
(1 770)
(1 751)
(1 690)
(1 627)
(1 548)
(1 536)
(1 556)
(2 317)
(2 405)
(2 456)
(1 869)
(2 519)
(2 564)
(2 556)
(2 017)
(2 023)
(2 048)
(2 078)
(2 079)
(2 110)
(2 103)
(2 124)
(2 102)
(2 131)
(2 203)
(2 211)
Selling, General & Administrative
(942)
(995)
(1 011)
(1 027)
(1 046)
(1 065)
(1 063)
(1 045)
(999)
(915)
(848)
(808)
(862)
(884)
(910)
(1 126)
(1 222)
(1 262)
(1 288)
(1 204)
(1 344)
(1 337)
(1 321)
(1 348)
(1 346)
(1 341)
(1 365)
(1 329)
(1 336)
(1 342)
(1 354)
(1 370)
(1 383)
(1 406)
(1 393)
(1 240)
(1 379)
(1 375)
(1 412)
(1 321)
(1 523)
(1 641)
(1 670)
(1 698)
(1 729)
(1 707)
(1 731)
(1 778)
(1 784)
(1 764)
(1 742)
(1 681)
(1 613)
(1 546)
(1 536)
(1 556)
(1 611)
(1 699)
(1 810)
(1 865)
(1 919)
(1 965)
(1 956)
(2 017)
(2 023)
(2 048)
(2 078)
(2 079)
(2 110)
(2 103)
(2 124)
(2 102)
(2 131)
(2 203)
(2 211)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(104)
0
0
0
(110)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(142)
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
(439)
0
0
0
Depreciation & Amortization
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
(13)
(3)
(6)
(8)
(9)
0
0
0
0
0
0
0
(4)
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
6
0
0
0
0
0
0
0
0
0
0
0
0
374
0
0
0
(7)
0
0
0
(16)
(4)
(2)
(0)
(493)
(494)
(494)
(138)
0
0
0
(0)
0
0
0
(0)
(0)
(0)
(0)
(0)
0
0
0
(0)
(14)
(2)
0
(0)
(706)
(706)
(646)
(0)
(600)
(600)
(600)
0
(0)
0
0
(0)
(0)
(0)
(0)
439
(0)
(0)
0
Operating Income
1 816
N/A
1 773
-2%
1 753
-1%
1 869
+7%
2 117
+13%
2 202
+4%
2 088
-5%
1 878
-10%
1 709
-9%
1 275
-25%
1 070
-16%
1 022
-4%
1 450
+42%
1 697
+17%
1 773
+5%
2 159
+22%
2 033
-6%
1 843
-9%
1 834
-1%
1 879
+2%
2 065
+10%
1 557
-25%
1 305
-16%
991
-24%
1 001
+1%
1 017
+2%
1 130
+11%
1 371
+21%
1 482
+8%
1 661
+12%
1 728
+4%
1 867
+8%
1 343
-28%
1 265
-6%
1 189
-6%
1 595
+34%
1 713
+7%
1 872
+9%
2 073
+11%
2 266
+9%
2 405
+6%
2 481
+3%
2 564
+3%
2 548
-1%
2 439
-4%
2 381
-2%
2 226
-6%
2 178
-2%
2 087
-4%
2 047
-2%
2 037
0%
1 938
-5%
1 628
-16%
1 366
-16%
1 324
-3%
1 348
+2%
1 402
+4%
1 701
+21%
1 746
+3%
2 029
+16%
1 260
-38%
1 077
-15%
997
-7%
1 297
+30%
1 221
-6%
1 012
-17%
976
-4%
1 264
+30%
1 285
+2%
1 457
+13%
1 350
-7%
1 250
-7%
1 271
+2%
1 157
-9%
1 255
+8%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
5
3
6
5
11
10
9
7
10
15
22
25
25
15
5
9
50
165
168
154
125
47
25
114
212
310
302
118
38
(117)
(196)
(59)
47
85
251
255
174
165
118
131
77
94
108
69
127
65
89
57
34
98
58
60
61
81
131
160
116
94
310
325
354
519
321
272
314
99
51
100
237
Non-Reccuring Items
24
49
156
156
159
70
487
621
546
119
(33)
(30)
57
78
77
(608)
(688)
(300)
(302)
295
0
(14)
(16)
(7)
0
(18)
(14)
(16)
0
0
0
(494)
0
0
0
(615)
(650)
(778)
(778)
(120)
(108)
19
0
(24)
(19)
(27)
(11)
(30)
(36)
(36)
(34)
(15)
0
0
(60)
(706)
0
0
0
(595)
0
0
0
0
(40)
(46)
(55)
(623)
(585)
(579)
(570)
(2)
0
(3)
(3)
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
77
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
Total Other Income
38
16
45
51
51
50
44
61
62
62
52
43
28
18
20
39
40
30
28
15
16
49
70
56
98
89
97
76
64
53
28
40
32
20
19
53
51
50
49
19
14
17
17
15
11
16
4
21
15
14
36
33
62
114
101
99
11
(43)
(38)
33
36
34
45
33
40
40
26
28
25
22
26
25
23
70
67
Pre-Tax Income
1 878
N/A
1 838
-2%
1 954
+6%
2 077
+6%
2 327
+12%
2 322
0%
2 624
+13%
2 563
-2%
2 323
-9%
1 462
-37%
1 101
-25%
1 044
-5%
1 545
+48%
1 800
+17%
1 880
+4%
1 606
-15%
1 407
-12%
1 599
+14%
1 585
-1%
2 281
+44%
2 086
-9%
1 601
-23%
1 409
-12%
1 205
-14%
1 267
+5%
1 241
-2%
1 337
+8%
1 479
+11%
1 571
+6%
1 827
+16%
1 968
+8%
1 723
-12%
1 677
-3%
1 403
-16%
1 246
-11%
917
-26%
918
+0%
1 085
+18%
1 391
+28%
2 251
+62%
2 561
+14%
2 773
+8%
2 755
-1%
2 704
-2%
2 548
-6%
2 501
-2%
2 296
-8%
2 263
-1%
2 174
-4%
2 095
-4%
2 167
+3%
2 022
-7%
1 779
-12%
1 537
-14%
1 399
-9%
838
-40%
1 470
+75%
1 718
+17%
1 769
+3%
1 547
-13%
1 427
-8%
1 270
-11%
1 158
-9%
1 424
+23%
1 531
+7%
1 331
-13%
1 301
-2%
1 187
-9%
1 046
-12%
1 172
+12%
1 120
-4%
1 372
+23%
1 346
-2%
1 325
-2%
1 556
+17%
Net Income
Tax Provision
(741)
(728)
(778)
(831)
(929)
(918)
(1 044)
(1 022)
(934)
(587)
(440)
(417)
(618)
(722)
(755)
(648)
(561)
(647)
(669)
(881)
(806)
(595)
(481)
(508)
(542)
(525)
(570)
(585)
(605)
(676)
(714)
(643)
(636)
(565)
(512)
(542)
(517)
(512)
(546)
(601)
(679)
(781)
(798)
(799)
(762)
(735)
(666)
(656)
(616)
(580)
(607)
(563)
(508)
(436)
(400)
(411)
(482)
(553)
(563)
(393)
(362)
(289)
(265)
(306)
(343)
(274)
(258)
(213)
(169)
(259)
(257)
(364)
(355)
(345)
(387)
Income from Continuing Operations
1 136
1 110
1 176
1 246
1 398
1 404
1 580
1 541
1 389
875
660
627
927
1 078
1 124
957
846
952
916
1 399
1 280
1 007
928
696
725
716
768
894
966
1 151
1 253
1 081
1 041
838
734
375
400
573
845
1 650
1 882
1 992
1 957
1 905
1 787
1 766
1 630
1 607
1 558
1 515
1 559
1 460
1 271
1 102
998
427
1 226
1 404
1 444
1 154
1 065
981
892
1 118
1 188
1 057
1 042
975
877
913
862
1 008
991
980
1 168
Net Income (Common)
1 136
N/A
1 110
-2%
1 176
+6%
1 246
+6%
1 398
+12%
1 404
+0%
1 580
+13%
1 541
-2%
1 389
-10%
875
-37%
660
-25%
627
-5%
927
+48%
1 078
+16%
1 124
+4%
957
-15%
846
-12%
952
+13%
916
-4%
1 399
+53%
1 280
-8%
1 007
-21%
928
-8%
696
-25%
725
+4%
716
-1%
768
+7%
894
+16%
966
+8%
1 151
+19%
1 253
+9%
1 081
-14%
1 041
-4%
838
-19%
734
-12%
375
-49%
400
+7%
573
+43%
845
+48%
1 650
+95%
1 882
+14%
1 992
+6%
1 957
-2%
1 905
-3%
1 787
-6%
1 766
-1%
1 630
-8%
1 607
-1%
1 558
-3%
1 515
-3%
1 559
+3%
1 460
-6%
1 271
-13%
1 102
-13%
998
-9%
427
-57%
965
+126%
1 142
+18%
1 182
+4%
1 154
-2%
1 065
-8%
981
-8%
892
-9%
1 118
+25%
1 188
+6%
1 057
-11%
1 042
-1%
975
-7%
877
-10%
913
+4%
862
-6%
1 008
+17%
991
-2%
980
-1%
1 168
+19%
EPS (Diluted)
151.5
N/A
146
-4%
156.81
+7%
166.12
+6%
183.92
+11%
187.18
+2%
210.61
+13%
202.76
-4%
185.14
-9%
116.68
-37%
86.89
-26%
83.6
-4%
123.57
+48%
143.74
+16%
149.9
+4%
119.62
-20%
112.78
-6%
126.92
+13%
122.1
-4%
174.87
+43%
170.7
-2%
134.19
-21%
123.73
-8%
87
-30%
96.68
+11%
95.42
-1%
102.37
+7%
111.75
+9%
128.76
+15%
153.47
+19%
167.12
+9%
143.53
-14%
138.81
-3%
111.77
-19%
97.81
-12%
49.85
-49%
53.38
+7%
76.36
+43%
112.66
+48%
219.1
+94%
250.93
+15%
265.62
+6%
260.9
-2%
253.04
-3%
237.29
-6%
234.56
-1%
216.47
-8%
213.38
-1%
206.97
-3%
201.19
-3%
207.12
+3%
193.88
-6%
168.81
-13%
146.31
-13%
132.6
-9%
56.73
-57%
128.14
+126%
151.69
+18%
157.05
+4%
153.28
-2%
141.43
-8%
130.33
-8%
118.49
-9%
148.53
+25%
157.75
+6%
140.39
-11%
138.45
-1%
129.44
-7%
116.49
-10%
121.25
+4%
114.54
-6%
134.2
+17%
133.37
-1%
131.93
-1%
157.29
+19%
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