Watchlist Manager

Watchlist

Price: 1 057 JPY -0.19%

Market Cap: ¥20.9B

A	Alinco Inc TSE:5933	JP
A	Africa Israel Residences Ltd TASE:AFRE	IL
N	Nilachal Refractories Ltd BSE:502294	IN
	London Security PLC LSE:LSC	UK
P	Pne Pcb Bhd KLSE:PNEPCB	MY

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	28	0	0	33	0	0	33	0	0	31	0	0	27	52	78	98	93	88	84	78	74	69	66	66	65	62	61	58	58	55	57	54	56	58	49	54	49	45	48	47	44	45	41	44	48	48	53	50	48	52	52	51	52	53	52	50	48	45	46	50	53	57	56	68	63	82	91	96	119	127	144	160	0	0	0
Revenue	24 465 N/A	25 323 +4%	26 375 +4%	27 130 +3%	27 756 +2%	27 465 -1%	27 342 0%	26 080 -5%	24 644 -6%	23 423 -5%	22 601 -4%	21 814 -3%	21 808 0%	22 687 +4%	23 985 +6%	30 736 +28%	30 871 +0%	31 360 +2%	31 728 +1%	32 753 +3%	34 124 +4%	34 640 +2%	34 689 +0%	35 017 +1%	35 289 +1%	36 027 +2%	37 712 +5%	39 333 +4%	40 201 +2%	40 597 +1%	40 629 +0%	42 244 +4%	43 263 +2%	44 135 +2%	44 853 +2%	43 819 -2%	43 712 0%	44 092 +1%	43 860 -1%	44 591 +2%	45 943 +3%	47 046 +2%	48 597 +3%	50 097 +3%	50 996 +2%	51 892 +2%	53 138 +2%	53 863 +1%	54 742 +2%	56 066 +2%	55 996 0%	55 613 -1%	54 040 -3%	52 417 -3%	52 829 +1%	53 342 +1%	54 168 +2%	54 853 +1%	54 416 -1%	55 256 +2%	56 736 +3%	58 394 +3%	60 922 +4%	60 718 0%	60 453 0%	60 096 -1%	58 719 -2%	57 877 -1%	58 257 +1%	59 468 +2%	60 382 +2%	61 601 +2%	62 486 +1%	62 528 +0%	62 679 +0%
Gross Profit
Cost of Revenue	(17 524)	(18 224)	(19 069)	(19 580)	(20 065)	(19 807)	(19 819)	(18 840)	(17 560)	(16 702)	(16 088)	(15 563)	(15 489)	(15 853)	(16 767)	(21 628)	(21 629)	(21 872)	(22 043)	(22 726)	(23 600)	(23 909)	(23 725)	(23 987)	(24 162)	(24 904)	(26 209)	(27 415)	(28 035)	(28 466)	(28 770)	(30 360)	(31 397)	(32 008)	(32 373)	(31 370)	(31 268)	(31 458)	(31 303)	(31 841)	(32 825)	(33 701)	(35 062)	(36 412)	(37 094)	(38 042)	(39 000)	(39 449)	(40 100)	(40 778)	(40 545)	(40 228)	(38 845)	(37 744)	(38 080)	(38 312)	(39 154)	(40 035)	(40 385)	(41 853)	(43 254)	(44 762)	(46 656)	(45 798)	(45 228)	(44 721)	(43 607)	(43 420)	(43 726)	(44 489)	(44 967)	(45 564)	(46 235)	(46 415)	(46 282)
Gross Profit	6 941 N/A	7 098 +2%	7 306 +3%	7 550 +3%	7 691 +2%	7 658 0%	7 523 -2%	7 240 -4%	7 085 -2%	6 721 -5%	6 514 -3%	6 251 -4%	6 320 +1%	6 834 +8%	7 219 +6%	9 109 +26%	9 244 +1%	9 490 +3%	9 686 +2%	10 027 +4%	10 525 +5%	10 732 +2%	10 965 +2%	11 030 +1%	11 126 +1%	11 123 0%	11 504 +3%	11 919 +4%	12 169 +2%	12 133 0%	11 861 -2%	11 884 +0%	11 868 0%	12 129 +2%	12 480 +3%	12 449 0%	12 443 0%	12 633 +2%	12 557 -1%	12 750 +2%	13 118 +3%	13 345 +2%	13 535 +1%	13 685 +1%	13 902 +2%	13 850 0%	14 138 +2%	14 413 +2%	14 642 +2%	15 288 +4%	15 450 +1%	15 385 0%	15 195 -1%	14 673 -3%	14 749 +1%	15 030 +2%	15 015 0%	14 819 -1%	14 031 -5%	13 402 -4%	13 482 +1%	13 632 +1%	14 266 +5%	14 919 +5%	15 225 +2%	15 375 +1%	15 112 -2%	14 457 -4%	14 531 +1%	14 979 +3%	15 415 +3%	16 037 +4%	16 251 +1%	16 112 -1%	16 397 +2%
Operating Income
Operating Expenses	(5 552)	(5 684)	(5 880)	(5 979)	(6 152)	(6 179)	(6 210)	(6 060)	(6 005)	(5 862)	(5 835)	(5 738)	(5 664)	(5 617)	(5 641)	(7 467)	(7 520)	(7 590)	(7 628)	(7 790)	(7 940)	(8 079)	(8 217)	(8 304)	(8 527)	(8 442)	(8 557)	(8 887)	(9 040)	(9 202)	(9 369)	(9 436)	(9 511)	(9 452)	(9 388)	(9 260)	(9 356)	(9 452)	(9 623)	(9 836)	(10 284)	(10 690)	(10 985)	(10 967)	(11 113)	(11 212)	(11 387)	(11 493)	(11 683)	(11 762)	(11 856)	(12 046)	(12 315)	(12 379)	(12 630)	(12 475)	(12 585)	(12 317)	(12 253)	(12 283)	(12 376)	(12 433)	(12 517)	(12 498)	(12 518)	(12 589)	(12 672)	(12 675)	(12 961)	(13 251)	(13 506)	(13 841)	(13 962)	(13 974)	(14 093)
Selling, General & Administrative	(5 552)	(5 647)	(5 880)	(5 979)	(6 122)	(6 179)	(6 210)	(6 062)	(6 007)	(5 832)	(5 839)	(5 643)	(5 575)	(5 533)	(5 563)	(7 362)	(7 414)	(7 480)	(7 513)	(7 678)	(7 854)	(8 023)	(8 192)	(8 199)	(8 364)	(8 441)	(8 557)	(8 801)	(9 038)	(9 203)	(9 370)	(9 275)	(9 471)	(9 453)	(9 388)	(9 093)	(9 357)	(9 452)	(9 623)	(9 630)	(10 117)	(10 523)	(10 818)	(10 756)	(11 111)	(11 211)	(11 350)	(11 275)	(11 635)	(11 715)	(11 845)	(11 829)	(12 145)	(12 379)	(12 459)	(12 299)	(12 489)	(12 317)	(12 253)	(12 060)	(12 376)	(12 433)	(12 517)	(12 281)	(12 518)	(12 589)	(12 672)	(12 461)	(12 961)	(13 251)	(13 506)	(12 793)	(13 962)	(13 974)	(14 093)
Research & Development	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	(840)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(32)	(64)	(96)	(89)	(83)	(78)	(105)	(107)	(110)	(114)	(112)	0	0	0	(104)	0	0	0	(86)	0	0	0	(123)	0	0	0	(167)	0	0	0	(207)	0	0	0	(211)	0	0	0	(217)	0	0	0	(217)	0	0	0	(176)	0	0	0	(223)	0	0	0	(217)	0	0	0	(214)	0	0	0	(208)	0	0	0
Other Operating Expenses	0	(37)	0	0	(30)	0	0	0	0	0	68	0	0	0	0	0	0	0	0	0	(86)	(56)	(25)	0	(163)	0	0	0	0	0	0	(38)	(40)	0	0	(0)	0	0	0	0	(167)	(167)	(167)	(0)	0	0	(37)	(0)	(48)	(47)	(11)	(0)	(170)	0	(170)	(0)	(96)	(0)	(0)	(0)	(0)	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)
Operating Income	1 389 N/A	1 414 +2%	1 426 +1%	1 571 +10%	1 538 -2%	1 479 -4%	1 313 -11%	1 181 -10%	1 079 -9%	859 -20%	678 -21%	514 -24%	656 +28%	1 218 +86%	1 577 +29%	1 642 +4%	1 723 +5%	1 900 +10%	2 059 +8%	2 237 +9%	2 585 +16%	2 652 +3%	2 747 +4%	2 727 -1%	2 599 -5%	2 681 +3%	2 946 +10%	3 032 +3%	3 127 +3%	2 929 -6%	2 490 -15%	2 447 -2%	2 356 -4%	2 675 +14%	3 092 +16%	3 189 +3%	3 086 -3%	3 181 +3%	2 934 -8%	2 914 -1%	2 836 -3%	2 657 -6%	2 551 -4%	2 718 +7%	2 790 +3%	2 639 -5%	2 752 +4%	2 921 +6%	2 960 +1%	3 527 +19%	3 595 +2%	3 339 -7%	2 880 -14%	2 294 -20%	2 119 -8%	2 555 +21%	2 430 -5%	2 501 +3%	1 778 -29%	1 119 -37%	1 106 -1%	1 199 +8%	1 749 +46%	2 421 +38%	2 706 +12%	2 786 +3%	2 440 -12%	1 782 -27%	1 571 -12%	1 728 +10%	1 909 +10%	2 196 +15%	2 289 +4%	2 139 -7%	2 303 +8%
Pre-Tax Income
Interest Income Expense	(97)	(70)	(25)	18	7	(40)	(155)	(179)	(254)	(180)	(170)	(115)	(134)	(154)	(153)	(189)	(215)	(252)	(228)	(197)	(135)	(29)	49	195	373	556	709	612	486	573	859	1 121	1 267	1 048	734	273	(81)	(400)	(288)	21	326	694	521	163	105	107	102	99	64	(18)	364	309	506	481	50	321	313	272	(430)	(344)	(38)	410	1 279	919	885	625	499	835	619	286	583	226	(61)	228	106
Non-Reccuring Items	(30)	(10)	65	55	77	38	35	59	22	17	(26)	(11)	(8)	(64)	(43)	(121)	(185)	(129)	(144)	(52)	(17)	(8)	8	(190)	0	(167)	(180)	(3)	0	(43)	(43)	(3)	0	0	0	0	103	103	103	(63)	0	0	0	(25)	(42)	(44)	(44)	(71)	0	0	0	(170)	0	(170)	0	(96)	0	(96)	76	168	164	157	(286)	(298)	(295)	(289)	(18)	(3)	157	74	77	257	97	168	151
Gain/Loss on Disposition of Assets	(5)	(3)	(40)	(20)	(18)	42	98	96	46	(17)	(19)	7	13	12	15	8	18	27	68	75	68	65	29	44	43	54	61	63	64	72	64	54	48	14	13	0	19	46	55	(134)	(103)	(88)	(39)	189	182	205	164	169	155	136	125	104	98	80	0	106	76	120	200	332	349	307	259	225	244	288	303	356	308	321	320	217	217	188	195
Total Other Income	131	150	155	148	146	139	151	129	130	114	129	102	82	72	78	96	87	71	73	79	89	80	86	74	87	106	99	104	97	93	75	136	139	146	160	153	(44)	(43)	(31)	56	113	113	113	59	117	109	101	123	112	107	114	96	90	76	151	37	95	116	99	89	77	81	84	36	55	68	50	53	53	41	41	107	105	108	104
Pre-Tax Income	1 388 N/A	1 482 +7%	1 581 +7%	1 772 +12%	1 750 -1%	1 658 -5%	1 441 -13%	1 285 -11%	1 021 -21%	792 -22%	591 -25%	498 -16%	610 +22%	1 086 +78%	1 476 +36%	1 435 -3%	1 428 0%	1 618 +13%	1 827 +13%	2 141 +17%	2 590 +21%	2 760 +7%	2 917 +6%	2 849 -2%	3 102 +9%	3 229 +4%	3 634 +13%	3 808 +5%	3 774 -1%	3 626 -4%	3 446 -5%	3 755 +9%	3 809 +1%	3 881 +2%	3 997 +3%	3 615 -10%	3 082 -15%	2 887 -6%	2 774 -4%	2 793 +1%	3 171 +14%	3 374 +6%	3 144 -7%	3 104 -1%	3 152 +2%	3 015 -4%	3 073 +2%	3 241 +5%	3 290 +2%	3 752 +14%	4 198 +12%	3 677 -12%	3 574 -3%	2 761 -23%	2 320 -16%	2 923 +26%	2 914 0%	2 913 0%	1 723 -41%	1 363 -21%	1 658 +22%	2 154 +30%	3 084 +43%	3 303 +7%	3 595 +9%	3 477 -3%	3 274 -6%	3 023 -8%	2 706 -10%	2 451 -9%	2 930 +20%	3 003 +2%	2 648 -12%	2 831 +7%	2 859 +1%
Net Income
Tax Provision	(252)	(451)	(770)	(866)	(852)	(821)	(671)	(565)	(456)	(358)	(277)	(283)	(326)	(533)	(616)	(525)	(547)	(605)	(750)	(954)	(1 167)	(1 192)	(1 210)	(1 220)	(1 250)	(1 330)	(1 457)	(1 521)	(1 551)	(1 497)	(1 434)	(1 563)	(1 636)	(1 547)	(1 572)	(1 363)	(1 064)	(1 086)	(1 019)	(1 256)	(1 404)	(1 461)	(1 379)	(1 192)	(1 200)	(1 121)	(1 120)	(1 225)	(1 232)	(1 396)	(1 551)	(1 331)	(1 339)	(1 158)	(1 009)	(1 209)	(1 157)	(1 116)	(1 032)	(926)	(1 080)	(1 243)	(1 387)	(1 423)	(1 433)	(1 345)	(1 134)	(1 034)	(931)	(897)	(1 088)	(1 048)	(965)	(991)	(1 041)
Income from Continuing Operations	1 136	1 031	811	906	898	837	770	720	565	434	314	215	285	553	860	910	879	1 012	1 077	1 187	1 425	1 570	1 708	1 630	1 851	1 898	2 176	2 287	2 224	2 129	2 013	2 192	2 172	2 334	2 424	2 252	2 020	1 803	1 757	1 537	1 767	1 912	1 764	1 912	1 950	1 894	1 954	2 016	2 060	2 356	2 648	2 346	2 235	1 602	1 310	1 714	1 757	1 796	691	437	579	911	1 698	1 880	2 162	2 132	2 140	1 988	1 776	1 554	1 842	1 954	1 683	1 840	1 818
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	2	4	6	9	14	24	37	46	33	54	56	55	72	47	41	37	37	88	79	15	(44)	(232)	(258)	(244)	(206)	(125)	(148)	(155)	(197)	(191)	(184)	(148)	(95)	(49)	(3)	14	17	14	16	14	(330)	(333)	(337)	(339)	2	1	0	(4)	5	6	0	0	0
Net Income (Common)	1 140 N/A	1 030 -10%	810 -21%	906 +12%	897 -1%	835 -7%	766 -8%	718 -6%	565 -21%	434 -23%	314 -28%	215 -32%	285 +33%	553 +94%	860 +56%	910 +6%	879 -3%	1 012 +15%	1 077 +6%	1 187 +10%	1 425 +20%	1 570 +10%	1 710 +9%	1 634 -4%	1 858 +14%	1 908 +3%	2 191 +15%	2 311 +5%	2 259 -2%	2 173 -4%	2 043 -6%	2 246 +10%	2 228 -1%	2 389 +7%	2 497 +5%	2 299 -8%	2 061 -10%	1 840 -11%	1 794 -3%	1 625 -9%	1 846 +14%	1 927 +4%	1 720 -11%	1 681 -2%	1 692 +1%	1 650 -2%	1 747 +6%	1 891 +8%	1 912 +1%	2 201 +15%	2 450 +11%	2 155 -12%	2 051 -5%	1 455 -29%	1 215 -16%	1 665 +37%	1 754 +5%	1 810 +3%	708 -61%	451 -36%	594 +32%	926 +56%	1 368 +48%	1 547 +13%	1 825 +18%	1 793 -2%	2 141 +19%	1 989 -7%	1 776 -11%	1 550 -13%	1 847 +19%	1 960 +6%	1 689 -14%	1 849 +9%	1 819 -2%
EPS (Diluted)	60 N/A	51.5 -14%	42.63 -17%	47.68 +12%	44.85 -6%	43.94 -2%	40.31 -8%	37.78 -6%	31.38 -17%	24.11 -23%	17.44 -28%	11.94 -32%	15.83 +33%	30.72 +94%	47.77 +56%	50.55 +6%	48.83 -3%	56.22 +15%	59.83 +6%	65.94 +10%	79.16 +20%	87.22 +10%	95 +9%	90.77 -4%	103.22 +14%	106 +3%	121.72 +15%	128.38 +5%	125.5 -2%	120.72 -4%	107.52 -11%	119.67 +11%	106.09 -11%	113.76 +7%	118.9 +5%	112.08 -6%	98.14 -12%	87.61 -11%	85.42 -2%	79.24 -7%	87.9 +11%	91.76 +4%	81.9 -11%	81.94 +0%	80.57 -2%	78.57 -2%	86.89 +11%	93.41 +8%	96.5 +3%	111.05 +15%	123.58 +11%	108.73 -12%	103.44 -5%	74.46 -28%	62.81 -16%	85.32 +36%	90.76 +6%	93.44 +3%	36.48 -61%	23.28 -36%	30.55 +31%	47.41 +55%	69.95 +48%	79.2 +13%	93.03 +17%	91.17 -2%	108.72 +19%	101.06 -7%	89.9 -11%	78.26 -13%	93.15 +19%	98.91 +6%	84.89 -14%	92.69 +9%	91.11 -2%

Income Statement Balance Sheet Cash Flow Statement

Alinco Inc
TSE:5933

Income Statement

Earnings Waterfall
Alinco Inc

Income Statement
Alinco Inc

See Also

Company

Help

Tools

Stocks

Alinco Inc TSE:5933

Income Statement

Earnings Waterfall Alinco Inc

Income Statement Alinco Inc

See Also

Company

Help

Tools

Stocks

Alinco Inc
TSE:5933

Earnings Waterfall
Alinco Inc

Income Statement
Alinco Inc