Watchlist Manager

Watchlist

Price: 2 456 JPY -1.44% Market Closed

Market Cap: ¥132.7B

	Topre Corp TSE:5975	JP
	Permanent TSB Group Holdings PLC OTC:ILPMY	IE
	Keikyu Corp TSE:9006	JP
B	Baid Finserv Ltd NSE:BAIDFIN	IN

Income Statement

Currency: JPY

	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	13	15	27	27	30	30	30	30	28	40	90	119	160	195	198	198	185	170	188	210	220	229	206	191	177	161	131	116	101	135	102	114	122	118	175	234	287	295	313	298	293	303	376	347	336	369	268	269	279	221	245	227	195	186	180	180	155	237	270	0	0	0
Revenue	57 835 N/A	61 401 +6%	64 676 +5%	65 767 +2%	66 262 +1%	66 641 +1%	67 424 +1%	67 059 -1%	68 001 +1%	68 573 +1%	69 166 +1%	69 517 +1%	66 819 -4%	59 391 -11%	53 033 -11%	50 957 -4%	54 261 +6%	58 844 +8%	61 200 +4%	80 689 +32%	80 076 -1%	80 287 +0%	83 214 +4%	86 109 +3%	90 559 +5%	92 690 +2%	91 418 -1%	91 534 +0%	92 243 +1%	98 491 +7%	104 958 +7%	111 630 +6%	115 671 +4%	114 686 -1%	114 281 0%	120 567 +6%	126 128 +5%	131 312 +4%	138 543 +6%	145 390 +5%	150 045 +3%	156 391 +4%	163 092 +4%	163 368 +0%	169 742 +4%	174 963 +3%	181 077 +3%	191 189 +6%	195 933 +2%	198 553 +1%	202 458 +2%	201 365 -1%	205 506 +2%	211 307 +3%	214 425 +1%	213 591 0%	193 081 -10%	194 036 +0%	201 477 +4%	214 544 +6%	235 954 +10%	234 535 -1%	234 942 +0%	233 601 -1%	236 647 +1%	254 818 +8%	267 594 +5%	290 416 +9%	312 874 +8%	326 506 +4%	344 891 +6%	354 922 +3%	366 161 +3%	367 894 +0%	369 629 +0%	373 568 +1%	371 105 -1%	372 620 +0%	372 511 0%
Gross Profit
Cost of Revenue	(47 734)	(50 891)	(53 889)	(54 660)	(54 726)	(54 945)	(55 751)	(55 436)	(55 786)	(55 780)	(56 247)	(56 364)	(54 400)	(48 880)	(43 745)	(42 274)	(45 308)	(49 097)	(50 878)	(66 950)	(65 700)	(64 911)	(66 745)	(68 800)	(72 262)	(74 797)	(74 055)	(74 483)	(75 106)	(79 383)	(83 777)	(88 273)	(91 589)	(91 512)	(92 161)	(97 494)	(102 416)	(105 897)	(111 103)	(116 520)	(120 063)	(125 507)	(130 963)	(131 184)	(135 803)	(140 798)	(145 569)	(155 005)	(159 990)	(162 766)	(167 077)	(168 285)	(172 893)	(179 204)	(184 649)	(184 745)	(170 311)	(172 001)	(178 799)	(189 440)	(206 632)	(208 231)	(209 704)	(212 055)	(218 328)	(235 254)	(248 431)	(266 574)	(284 833)	(296 435)	(309 287)	(314 974)	(324 039)	(323 234)	(324 667)	(326 230)	(323 689)	(324 543)	(323 619)
Gross Profit	10 101 N/A	10 510 +4%	10 785 +3%	11 107 +3%	11 536 +4%	11 697 +1%	11 673 0%	11 623 0%	12 215 +5%	12 793 +5%	12 919 +1%	13 153 +2%	12 419 -6%	10 511 -15%	9 288 -12%	8 683 -7%	8 953 +3%	9 747 +9%	10 322 +6%	13 739 +33%	14 376 +5%	15 376 +7%	16 469 +7%	17 309 +5%	18 297 +6%	17 893 -2%	17 363 -3%	17 051 -2%	17 137 +1%	19 108 +12%	21 181 +11%	23 357 +10%	24 082 +3%	23 174 -4%	22 120 -5%	23 073 +4%	23 712 +3%	25 415 +7%	27 440 +8%	28 870 +5%	29 982 +4%	30 884 +3%	32 129 +4%	32 184 +0%	33 939 +5%	34 165 +1%	35 508 +4%	36 184 +2%	35 943 -1%	35 787 0%	35 381 -1%	33 080 -7%	32 613 -1%	32 103 -2%	29 776 -7%	28 846 -3%	22 770 -21%	22 035 -3%	22 678 +3%	25 104 +11%	29 322 +17%	26 304 -10%	25 238 -4%	21 546 -15%	18 319 -15%	19 564 +7%	19 163 -2%	23 842 +24%	28 041 +18%	30 071 +7%	35 604 +18%	39 948 +12%	42 122 +5%	44 660 +6%	44 962 +1%	47 338 +5%	47 416 +0%	48 077 +1%	48 892 +2%
Operating Income
Operating Expenses	(5 876)	(6 027)	(6 347)	(6 421)	(6 445)	(6 600)	(6 617)	(6 683)	(7 595)	(6 556)	(6 538)	(5 593)	(6 614)	(6 320)	(5 968)	(5 808)	(5 909)	(6 083)	(6 139)	(8 237)	(8 214)	(8 228)	(8 332)	(8 311)	(8 510)	(8 681)	(8 773)	(8 971)	(9 130)	(9 187)	(9 457)	(9 752)	(9 800)	(9 985)	(9 868)	(9 768)	(9 925)	(10 095)	(10 335)	(10 720)	(11 154)	(11 418)	(11 659)	(11 753)	(11 764)	(11 971)	(12 260)	(12 446)	(12 679)	(12 648)	(12 812)	(13 126)	(13 587)	(14 111)	(14 831)	(15 019)	(14 786)	(14 552)	(14 195)	(14 271)	(14 421)	(14 549)	(14 550)	(14 693)	(15 162)	(15 845)	(16 186)	(16 512)	(16 598)	(16 801)	(17 158)	(17 542)	(18 165)	(18 367)	(18 661)	(18 690)	(18 601)	(18 992)	(19 076)
Selling, General & Administrative	(5 876)	(6 027)	(6 346)	(6 421)	(6 445)	(5 982)	(6 617)	(6 683)	(8 045)	(6 556)	(6 538)	(5 762)	(6 614)	(6 320)	(5 968)	(5 808)	(5 909)	(6 083)	(6 139)	(6 827)	(8 214)	(8 228)	(8 332)	(7 901)	(8 509)	(8 680)	(8 772)	(7 515)	(9 129)	(9 185)	(9 456)	(8 196)	(9 800)	(9 985)	(9 866)	(9 270)	(9 924)	(10 094)	(10 335)	(10 068)	(11 152)	(11 416)	(11 658)	(10 005)	(11 762)	(11 971)	(12 258)	(10 599)	(12 679)	(12 646)	(12 812)	(11 040)	(13 587)	(14 111)	(14 829)	(12 463)	(14 786)	(14 553)	(14 196)	(11 607)	(14 418)	(14 545)	(14 548)	(12 426)	(15 161)	(15 845)	(16 185)	(14 170)	(16 597)	(16 800)	(17 157)	(15 095)	(18 163)	(18 365)	(18 660)	(16 169)	(18 601)	(18 991)	(19 075)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 020)	0	0	0	0	0	0	0	(1 006)	0	0	0	(1 053)	0	0	0	0	0	0	0	0	0	0	0	(1 129)	0	0	0	(1 148)	0	0	0	(1 311)	0	0	0	(1 377)	0	0	0	(1 359)	0	0	0	(1 313)	0	0	0	(1 354)	0	0	0	(1 383)	0	0	0	(1 486)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(390)	0	0	0	(410)	0	0	0	(449)	0	0	0	(502)	0	0	0	(497)	0	0	0	(651)	0	0	0	(618)	0	0	0	(698)	0	0	0	(774)	0	0	0	(1 179)	0	0	0	(1 303)	0	0	0	(953)	0	0	0	(987)	0	0	0	(1 063)	0	0	0	(1 034)	0	0	0
Other Operating Expenses	0	0	0	0	0	(618)	0	0	450	0	0	169	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	(1)	(1)	(2)	(1)	(1)	0	0	(2)	(1)	0	(1)	0	(1)	(2)	(2)	(1)	(1)	(2)	0	(2)	(1)	0	(2)	(1)	(1)	0	(1)	(2)	0	0	0	1	(2)	(3)	(4)	(2)	(1)	(1)	0	0	(1)	(1)	0	(1)	(1)	(2)	0	(1)	(1)	0	(1)	(1)
Operating Income	4 225 N/A	4 483 +6%	4 440 -1%	4 686 +6%	5 091 +9%	5 096 +0%	5 056 -1%	4 940 -2%	4 620 -6%	6 237 +35%	6 381 +2%	7 560 +18%	5 805 -23%	4 191 -28%	3 320 -21%	2 875 -13%	3 044 +6%	3 664 +20%	4 183 +14%	5 502 +32%	6 162 +12%	7 148 +16%	8 137 +14%	8 998 +11%	9 787 +9%	9 212 -6%	8 590 -7%	8 080 -6%	8 007 -1%	9 921 +24%	11 724 +18%	13 605 +16%	14 282 +5%	13 189 -8%	12 252 -7%	13 305 +9%	13 787 +4%	15 320 +11%	17 105 +12%	18 150 +6%	18 828 +4%	19 466 +3%	20 470 +5%	20 431 0%	22 175 +9%	22 194 +0%	23 248 +5%	23 738 +2%	23 264 -2%	23 139 -1%	22 569 -2%	19 954 -12%	19 026 -5%	17 992 -5%	14 945 -17%	13 827 -7%	7 984 -42%	7 483 -6%	8 483 +13%	10 833 +28%	14 901 +38%	11 755 -21%	10 688 -9%	6 853 -36%	3 157 -54%	3 719 +18%	2 977 -20%	7 330 +146%	11 443 +56%	13 270 +16%	18 446 +39%	22 406 +21%	23 957 +7%	26 293 +10%	26 301 +0%	28 648 +9%	28 815 +1%	29 085 +1%	29 816 +3%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	510	484	36	(482)	(669)	(51)	(136)	(14)	(211)	(149)	(15)	(147)	12	446	239	221	1 035	1 851	3 060	3 325	3 347	2 016	478	1 401	2 338	2 993	3 498	1 907	(1 279)	(2 757)	(5 578)	(6 343)	(2 814)	(1 360)	1 813	4 220	2 479	957	192	1 497	1 017	3 470	1 829	(561)	999	(2 918)	(2 260)	(3 089)	(4 448)	4 502	5 162	6 696	9 420	10 287	20 075	25 140	13 445	8 824	7 347	5 343	8 605	14 789	11 386	(2 965)	11 725	(1 139)	(8 376)	4 791	682
Non-Reccuring Items	28	(86)	(135)	(96)	45	31	(188)	(1 267)	(109)	(1 192)	(134)	(1 627)	(1 523)	(1 579)	(1 067)	(147)	(75)	(388)	(400)	(491)	(494)	(163)	(208)	(140)	(184)	(616)	(121)	(145)	54	465	56	13	(200)	(188)	(167)	(102)	(48)	(53)	(54)	531	763	745	709	1	(241)	(211)	(194)	(79)	(98)	(230)	(269)	(310)	(104)	4	(20)	(775)	(969)	(902)	(826)	18	37	18	(3)	(19)	(1 136)	(14)	18	3	1 018	(5)	(472)	(2 974)	(2 727)	(2 825)	(6 841)	(6 257)	(6 247)	(6 307)	(5 701)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	1	7	169	175	171	13	9	11	10	12	9	17	20	21	28	22	33	45	40	51	66	62	67	65	47	352	375	459	688	0	487	399	218	72	63	57	6	31	41	73	176	170	165	139	52	1 197	1 194	1 167	0	28	27	30	57	24	4	(1 108)	(1 130)	(1 067)	(1 065)	(64)	1	(45)	(183)	(28)	(53)	34	52	(49)	78
Total Other Income	185	308	342	946	656	505	491	968	397	100	(362)	(10)	130	166	171	189	187	187	189	242	195	248	211	172	356	316	415	277	295	420	196	243	353	635	798	292	643	143	250	724	479	788	734	613	505	450	499	204	379	294	181	195	312	351	335	160	223	279	1 917	1 228	1 324	1 297	941	465	632	617	523	414	691	642	802	639	585	629	478	305	239	202	310
Pre-Tax Income	4 438 N/A	4 705 +6%	4 647 -1%	5 536 +19%	5 792 +5%	5 632 -3%	5 359 -5%	4 641 -13%	4 908 +6%	5 145 +5%	6 396 +24%	6 414 +0%	4 617 -28%	2 471 -46%	1 926 -22%	2 879 +49%	3 029 +5%	3 460 +14%	3 771 +9%	5 116 +36%	5 857 +14%	7 103 +21%	8 172 +15%	9 497 +16%	10 226 +8%	9 155 -10%	9 952 +9%	10 108 +2%	11 456 +13%	14 182 +24%	15 389 +9%	15 939 +4%	14 980 -6%	15 102 +1%	15 268 +1%	16 840 +10%	18 255 +8%	17 776 -3%	16 710 -6%	16 648 0%	14 979 -10%	15 055 +1%	19 317 +28%	19 757 +2%	24 315 +23%	26 710 +10%	26 038 -3%	24 851 -5%	23 778 -4%	24 773 +4%	23 674 -4%	23 479 -1%	21 228 -10%	17 925 -16%	16 311 -9%	11 491 -30%	6 172 -46%	4 938 -20%	5 126 +4%	16 609 +224%	21 451 +29%	19 796 -8%	21 103 +7%	17 610 -17%	22 732 +29%	28 354 +25%	15 833 -44%	15 504 -2%	19 434 +25%	19 186 -1%	27 382 +43%	34 815 +27%	33 018 -5%	21 104 -36%	31 610 +50%	21 591 -32%	14 483 -33%	27 722 +91%	25 185 -9%
Net Income
Tax Provision	(2 241)	(2 098)	(1 823)	(1 958)	(2 145)	(2 194)	(2 109)	(1 757)	(1 862)	(1 945)	(2 475)	(2 484)	(1 770)	(1 010)	(826)	(1 268)	(3 333)	(3 346)	(3 514)	(4 003)	(2 252)	(2 943)	(3 395)	(4 131)	(4 374)	(3 979)	(4 243)	(4 045)	(2 448)	(3 065)	(3 604)	(3 913)	(5 611)	(5 957)	(5 836)	(5 989)	(6 372)	(6 020)	(5 850)	(5 520)	(3 797)	(3 956)	(4 699)	(4 979)	(7 507)	(7 878)	(7 794)	(6 555)	(6 085)	(6 487)	(6 128)	(6 827)	(6 159)	(5 292)	(5 015)	(2 854)	(1 981)	(136)	(533)	(3 729)	(4 984)	(6 129)	(5 671)	(6 546)	(8 208)	(9 718)	(6 133)	(5 328)	(5 461)	(5 504)	(8 110)	(17 573)	(17 849)	(14 611)	(18 995)	(7 281)	(5 133)	(8 898)	(8 045)
Income from Continuing Operations	2 197	2 607	2 824	3 578	3 647	3 439	3 250	2 884	3 046	3 200	3 921	3 930	2 847	1 461	1 100	1 611	(304)	114	257	1 113	3 605	4 160	4 777	5 366	5 852	5 176	5 709	6 063	9 008	11 117	11 785	12 026	9 369	9 145	9 432	10 851	11 883	11 756	10 860	11 128	11 182	11 099	14 618	14 778	16 808	18 832	18 244	18 296	17 693	18 286	17 546	16 652	15 069	12 633	11 296	8 637	4 191	4 802	4 593	12 880	16 467	13 667	15 432	11 064	14 524	18 636	9 700	10 176	13 973	13 682	19 272	17 242	15 169	6 493	12 615	14 310	9 350	18 824	17 140
Income to Minority Interest	(415)	(455)	(429)	(456)	(453)	(416)	(361)	(171)	(135)	(76)	(224)	(218)	(145)	(95)	(102)	(141)	(137)	(120)	(146)	(174)	(112)	(131)	(158)	(200)	(240)	(234)	(245)	(213)	(276)	(338)	(361)	(449)	(448)	(446)	(455)	(503)	(598)	(627)	(683)	(699)	(730)	(845)	(963)	(1 122)	(1 224)	(1 352)	(1 404)	(1 407)	(1 408)	(1 325)	(1 236)	(1 279)	(1 148)	(665)	(333)	(201)	158	(379)	(437)	(320)	(464)	(19)	(209)	(65)	(93)	(195)	(232)	(165)	(197)	(174)	(45)	(143)	(137)	(140)	(151)	(167)	(181)	(199)	(200)
Net Income (Common)	1 782 N/A	2 152 +21%	2 396 +11%	3 120 +30%	3 190 +2%	3 019 -5%	2 888 -4%	2 713 -6%	2 909 +7%	3 121 +7%	3 692 +18%	3 709 +0%	2 700 -27%	1 364 -49%	996 -27%	1 469 +47%	(440) N/A	(6) +99%	108 N/A	936 +767%	3 489 +273%	4 024 +15%	4 616 +15%	5 166 +12%	5 610 +9%	4 942 -12%	5 464 +11%	5 849 +7%	8 733 +49%	10 778 +23%	11 423 +6%	11 577 +1%	8 920 -23%	8 699 -2%	8 977 +3%	10 347 +15%	11 283 +9%	11 127 -1%	10 176 -9%	10 428 +2%	10 453 +0%	10 254 -2%	13 654 +33%	13 655 +0%	15 582 +14%	17 479 +12%	16 839 -4%	16 887 +0%	16 283 -4%	16 960 +4%	16 308 -4%	15 372 -6%	13 920 -9%	11 966 -14%	10 963 -8%	8 435 -23%	4 349 -48%	4 423 +2%	4 154 -6%	12 559 +202%	16 001 +27%	13 647 -15%	15 222 +12%	10 998 -28%	14 431 +31%	18 439 +28%	9 468 -49%	10 009 +6%	13 774 +38%	13 506 -2%	19 225 +42%	17 099 -11%	15 030 -12%	6 353 -58%	12 463 +96%	14 143 +13%	9 171 -35%	18 624 +103%	16 939 -9%
EPS (Diluted)	33.62 N/A	40.6 +21%	45.2 +11%	58.86 +30%	60.18 +2%	56.96 -5%	54.49 -4%	52.17 -4%	54.88 +5%	60.03 +9%	72.39 +21%	71.32 -1%	52.94 -26%	26.74 -49%	19.15 -28%	28.8 +50%	-8.61 N/A	-0.11 +99%	2.16 N/A	18.35 +750%	69.78 +280%	80.48 +15%	92.32 +15%	103.32 +12%	112.2 +9%	98.84 -12%	109.28 +11%	116.98 +7%	174.66 +49%	215.56 +23%	228.46 +6%	231.54 +1%	178.4 -23%	173.98 -2%	169.37 -3%	201.64 +19%	212.88 +6%	209.94 -1%	192 -9%	198.39 +3%	197.22 -1%	193.47 -2%	262.57 +36%	260.06 -1%	299.65 +15%	336.13 +12%	323.82 -4%	321.82 -1%	313.13 -3%	326.15 +4%	310.74 -5%	292.9 -6%	265.23 -9%	228 -14%	208.89 -8%	160.72 -23%	82.87 -48%	84.27 +2%	79.14 -6%	239.27 +202%	304.87 +27%	260.09 -15%	290.12 +12%	209.6 -28%	275.04 +31%	351.27 +28%	180.36 -49%	190.69 +6%	262.4 +38%	257.29 -2%	366.24 +42%	326.71 -11%	293.27 -10%	124.61 -58%	246.16 +98%	278 +13%	183.4 -34%	376.88 +105%	342.77 -9%

Income Statement Balance Sheet Cash Flow Statement

Topre Corp
TSE:5975

Income Statement

Earnings Waterfall
Topre Corp

Income Statement
Topre Corp

See Also

Company

Help

Tools

Stocks

Topre Corp TSE:5975

Income Statement

Earnings Waterfall Topre Corp

Income Statement Topre Corp

See Also

Company

Help

Tools

Stocks

Topre Corp
TSE:5975

Earnings Waterfall
Topre Corp

Income Statement
Topre Corp