Watchlist Manager

Watchlist

Price: 1 664 JPY 11.6% Market Closed

Market Cap: ¥56.7B

S	Suncall Corp TSE:5985	JP
	Companhia Siderurgica Nacional SA BOVESPA:CSNA3	BR
	Trust Holdings Inc TSE:3286	JP

Income Statement

Currency: JPY

	Jun-2003	Sep-2003	Dec-2003	Jun-2004	Sep-2004	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	2	0	0	1	0	0	2	0	0	12	0	0	16	0	0	7	0	0	4	0	0	5	10	15	21	35	0	0	22	4	0	0	15	7	12	14	11	0	0	0	0	1	9	20	28	36	40	45	60	73	92	109	124	131	141	144	142	150	147	150	151	151	142	136	129	120	116	108	101	95	100	110	110	139	171	202	247	269	291	312	0	0	0	0
Revenue	19 204 N/A	19 015 -1%	18 914 -1%	19 060 +1%	19 430 +2%	19 708 +1%	20 708 +5%	21 606 +4%	23 208 +7%	24 490 +6%	26 210 +7%	27 239 +4%	27 576 +1%	27 774 +1%	28 068 +1%	27 811 -1%	27 203 -2%	25 363 -7%	22 338 -12%	20 493 -8%	20 517 +0%	22 973 +12%	24 147 +5%	25 073 +4%	33 089 +32%	31 910 -4%	31 776 0%	30 557 -4%	30 658 +0%	31 981 +4%	32 144 +1%	31 787 -1%	31 360 -1%	31 505 +0%	32 050 +2%	33 499 +5%	34 282 +2%	34 312 +0%	34 652 +1%	34 876 +1%	35 816 +3%	36 736 +3%	36 772 +0%	37 007 +1%	36 730 -1%	36 581 0%	36 909 +1%	37 195 +1%	37 980 +2%	39 026 +3%	39 573 +1%	40 905 +3%	42 225 +3%	43 544 +3%	45 457 +4%	46 222 +2%	45 812 -1%	44 580 -3%	43 430 -3%	42 378 -2%	42 354 0%	40 048 -5%	38 184 -5%	39 412 +3%	40 140 +2%	43 902 +9%	46 805 +7%	46 740 0%	47 438 +1%	48 533 +2%	50 749 +5%	53 031 +4%	53 399 +1%	52 291 -2%	51 755 -1%	51 140 -1%	51 496 +1%	54 089 +5%	56 608 +5%	60 081 +6%	63 940 +6%	65 044 +2%	60 940 -6%	56 419 -7%
Gross Profit
Cost of Revenue	(14 740)	(14 636)	(14 752)	(14 938)	(15 238)	(15 363)	(16 241)	(17 016)	(18 318)	(19 380)	(20 879)	(21 803)	(22 002)	(22 115)	(22 474)	(22 357)	(21 954)	(20 752)	(18 615)	(17 038)	(16 661)	(18 163)	(19 186)	(20 130)	(26 929)	(26 467)	(26 568)	(25 486)	(25 387)	(26 109)	(26 022)	(25 797)	(25 346)	(25 299)	(25 468)	(26 516)	(27 052)	(27 243)	(27 860)	(28 078)	(28 828)	(29 630)	(29 580)	(29 773)	(29 755)	(29 778)	(30 028)	(30 449)	(31 044)	(32 133)	(32 837)	(33 816)	(34 932)	(35 471)	(36 770)	(37 378)	(37 297)	(36 952)	(36 513)	(35 770)	(35 814)	(34 542)	(33 623)	(35 392)	(36 495)	(39 109)	(41 199)	(41 071)	(41 567)	(42 509)	(44 733)	(46 613)	(47 642)	(47 782)	(47 816)	(48 619)	(49 484)	(51 622)	(53 096)	(53 447)	(54 263)	(52 518)	(47 366)	(43 441)
Gross Profit	4 464 N/A	4 380 -2%	4 162 -5%	4 122 -1%	4 191 +2%	4 345 +4%	4 467 +3%	4 590 +3%	4 890 +7%	5 110 +4%	5 331 +4%	5 436 +2%	5 574 +3%	5 658 +2%	5 594 -1%	5 454 -3%	5 250 -4%	4 611 -12%	3 723 -19%	3 455 -7%	3 856 +12%	4 810 +25%	4 961 +3%	4 943 0%	6 160 +25%	5 443 -12%	5 208 -4%	5 071 -3%	5 271 +4%	5 872 +11%	6 122 +4%	5 990 -2%	6 014 +0%	6 206 +3%	6 582 +6%	6 983 +6%	7 230 +4%	7 069 -2%	6 792 -4%	6 798 +0%	6 988 +3%	7 106 +2%	7 192 +1%	7 234 +1%	6 975 -4%	6 803 -2%	6 881 +1%	6 746 -2%	6 936 +3%	6 893 -1%	6 736 -2%	7 089 +5%	7 293 +3%	8 073 +11%	8 687 +8%	8 844 +2%	8 515 -4%	7 628 -10%	6 917 -9%	6 608 -4%	6 540 -1%	5 506 -16%	4 561 -17%	4 020 -12%	3 645 -9%	4 793 +31%	5 606 +17%	5 669 +1%	5 871 +4%	6 024 +3%	6 016 0%	6 418 +7%	5 757 -10%	4 509 -22%	3 939 -13%	2 521 -36%	2 012 -20%	2 467 +23%	3 512 +42%	6 634 +89%	9 677 +46%	12 526 +29%	13 574 +8%	12 978 -4%
Operating Income
Operating Expenses	(2 418)	(2 429)	(2 454)	(2 580)	(2 774)	(2 830)	(2 862)	(2 766)	(2 734)	(2 734)	(2 826)	(2 882)	(2 886)	(2 878)	(2 850)	(2 912)	(2 973)	(3 028)	(2 817)	(2 569)	(2 438)	(2 546)	(2 634)	(2 644)	(2 339)	(3 525)	(3 523)	(3 528)	(3 545)	(3 646)	(3 723)	(3 846)	(3 876)	(3 905)	(3 965)	(3 977)	(4 103)	(4 164)	(4 211)	(4 329)	(4 431)	(4 502)	(4 661)	(4 800)	(4 862)	(4 893)	(4 795)	(4 723)	(4 686)	(4 740)	(4 780)	(4 779)	(4 878)	(4 915)	(5 007)	(5 076)	(5 131)	(5 233)	(5 214)	(5 213)	(5 165)	(5 032)	(4 948)	(4 932)	(4 938)	(5 018)	(5 118)	(5 192)	(5 222)	(5 300)	(5 372)	(5 455)	(5 453)	(5 481)	(5 512)	(5 510)	(5 554)	(5 514)	(5 621)	(5 660)	(6 235)	(6 247)	(6 093)	(6 046)
Selling, General & Administrative	(2 418)	(2 429)	(2 454)	(2 533)	(2 654)	(2 744)	(2 776)	(2 632)	(2 734)	(2 734)	(2 848)	(2 882)	(2 886)	(2 852)	(2 850)	(2 912)	(3 111)	(3 028)	(2 817)	(2 569)	(2 438)	(2 546)	(2 634)	(2 644)	(2 055)	(3 525)	(3 523)	(3 528)	(3 248)	(3 647)	(3 723)	(3 847)	(3 601)	(3 903)	(3 964)	(3 975)	(3 839)	(4 164)	(4 210)	(4 328)	(4 125)	(4 499)	(4 659)	(4 798)	(4 524)	(4 894)	(4 796)	(4 723)	(4 355)	(4 740)	(4 780)	(4 779)	(4 572)	(4 913)	(5 006)	(5 074)	(4 825)	(5 232)	(5 212)	(5 212)	(4 748)	(5 032)	(4 948)	(4 933)	(4 368)	(5 017)	(5 117)	(5 191)	(4 697)	(5 300)	(5 372)	(5 453)	(4 981)	(5 480)	(5 511)	(5 510)	(5 099)	(5 514)	(5 620)	(5 660)	(4 752)	(6 245)	(6 092)	(6 045)
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	0	0	0	0	0	0	0	0	0	(1 106)	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	(284)	0	0	0	(297)	0	0	0	(274)	0	0	0	(263)	0	0	0	(304)	0	0	0	(338)	0	0	0	(331)	0	0	0	(305)	0	0	0	(305)	0	0	0	(416)	0	0	0	(570)	0	0	0	(524)	0	0	0	(471)	0	0	0	(455)	0	0	0	(376)	0	0	0
Other Operating Expenses	0	0	0	(47)	(120)	(86)	(86)	(134)	0	0	22	0	0	(26)	0	0	138	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(1)	(2)	0	(2)	(1)	0	(1)	(1)	0	(3)	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(1)	(2)	(1)	(1)	(2)	(1)	(1)	0	0	1	0	(1)	(1)	0	(1)	0	0	(2)	(1)	0	(1)	0	0	0	(1)	0	(1)	(2)	0	(1)
Operating Income	2 046 N/A	1 950 -5%	1 708 -12%	1 542 -10%	1 418 -8%	1 515 +7%	1 605 +6%	1 824 +14%	2 156 +18%	2 376 +10%	2 505 +5%	2 554 +2%	2 688 +5%	2 781 +3%	2 744 -1%	2 542 -7%	2 276 -10%	1 583 -30%	906 -43%	886 -2%	1 418 +60%	2 264 +60%	2 327 +3%	2 299 -1%	3 821 +66%	1 918 -50%	1 685 -12%	1 543 -8%	1 726 +12%	2 226 +29%	2 399 +8%	2 144 -11%	2 138 0%	2 301 +8%	2 617 +14%	3 006 +15%	3 127 +4%	2 905 -7%	2 581 -11%	2 469 -4%	2 557 +4%	2 604 +2%	2 531 -3%	2 434 -4%	2 113 -13%	1 910 -10%	2 086 +9%	2 023 -3%	2 250 +11%	2 153 -4%	1 956 -9%	2 310 +18%	2 415 +5%	3 158 +31%	3 680 +17%	3 768 +2%	3 384 -10%	2 395 -29%	1 703 -29%	1 395 -18%	1 375 -1%	474 -66%	(387) N/A	(912) -136%	(1 293) -42%	(225) +83%	488 N/A	477 -2%	649 +36%	724 +12%	644 -11%	963 +50%	304 -68%	(972) N/A	(1 573) -62%	(2 989) -90%	(3 542) -19%	(3 047) +14%	(2 109) +31%	974 N/A	3 442 +253%	6 279 +82%	7 481 +19%	6 932 -7%
Pre-Tax Income
Interest Income Expense	1	(81)	(70)	(44)	75	30	59	85	274	222	148	56	110	61	(58)	(133)	(107)	(277)	(195)	(297)	(19)	(146)	(204)	(284)	(405)	(207)	(208)	(102)	9	21	71	341	488	764	885	828	492	196	404	606	643	790	475	(246)	(541)	(1 147)	(1 369)	(891)	(650)	(32)	332	469	329	290	181	(135)	41	(78)	(60)	451	448	211	279	(237)	803	980	987	983	468	241	294	831	923	943	1 047	418	928	851	3 926	3 970	3 595	3 179	90	199
Non-Reccuring Items	(51)	(65)	(55)	0	0	(7)	(115)	(235)	(223)	(118)	(137)	(151)	(148)	(100)	(105)	(117)	(35)	(20)	(8)	(7)	(16)	(63)	(55)	(56)	(1 295)	(43)	(26)	(24)	(21)	(19)	(21)	(26)	(12)	(22)	(41)	(33)	(82)	(63)	(78)	(75)	(124)	(150)	(184)	(114)	(25)	4	46	(26)	(17)	(27)	38	41	(3)	(33)	(332)	(353)	(403)	(383)	(139)	(134)	(135)	(140)	(145)	(139)	338	335	337	344	(16)	435	433	(73)	(539)	(564)	(578)	(367)	(7 677)	(9 676)	(12 077)	(12 428)	(6 342)	(4 359)	(1 995)	(1 339)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	21	53	170	159	136	36	43	55	(105)	84	(91)	(94)	65	68	73	76	77	76	76	78	86	102	98	101	106	112	107	102	90	0	66	64	60	52	75	83	93	108	110	117	137	124	133	125	111	105	105	92	0	111	106	150	211	260	233	225	212	181	179	178	171	184	198	198	200	203	186	168	170
Total Other Income	0	11	30	17	31	64	101	85	66	43	51	88	113	99	123	100	88	22	27	37	36	23	25	31	23	57	57	57	61	34	28	33	41	45	47	41	45	52	54	54	42	52	64	94	196	149	139	123	107	105	108	108	35	45	65	58	21	28	11	11	(27)	10	41	209	177	220	188	92	70	88	92	91	65	94	112	121	73	126	140	(3)	(70)	(57)	(70)	55
Pre-Tax Income	1 996 N/A	1 815 -9%	1 613 -11%	1 515 -6%	1 526 +1%	1 602 +5%	1 650 +3%	1 759 +7%	2 273 +29%	2 523 +11%	2 567 +2%	2 547 -1%	2 763 +8%	2 841 +3%	2 704 -5%	2 413 -11%	2 275 -6%	1 478 -35%	889 -40%	755 -15%	1 455 +93%	2 121 +46%	2 148 +1%	1 885 -12%	2 228 +18%	1 634 -27%	1 414 -13%	1 539 +9%	1 843 +20%	2 335 +27%	2 553 +9%	2 569 +1%	2 731 +6%	3 164 +16%	3 586 +13%	3 928 +10%	3 684 -6%	3 188 -13%	3 062 -4%	3 160 +3%	3 230 +2%	3 403 +5%	2 988 -12%	2 258 -24%	1 743 -23%	982 -44%	966 -2%	1 289 +33%	1 742 +35%	2 274 +31%	2 517 +11%	3 021 +20%	2 884 -5%	3 570 +24%	3 711 +4%	3 475 -6%	3 167 -9%	2 095 -34%	1 640 -22%	1 834 +12%	1 766 -4%	660 -63%	(120) N/A	(1 079) -799%	136 N/A	1 416 +941%	2 150 +52%	2 107 -2%	1 431 -32%	1 721 +20%	1 688 -2%	2 024 +20%	934 -54%	(320) N/A	(814) -154%	(2 646) -225%	(10 034) -279%	(11 548) -15%	(9 922) +14%	(7 287) +27%	828 N/A	5 228 +531%	5 674 +9%	6 017 +6%
Net Income
Tax Provision	(770)	(720)	(662)	(626)	(620)	(637)	(659)	(627)	(835)	(917)	(983)	(963)	(1 093)	(1 177)	(1 188)	(1 106)	(1 008)	(652)	(401)	(377)	(646)	(860)	(843)	(674)	(791)	(585)	(523)	(733)	(874)	(986)	(985)	(847)	(864)	(1 026)	(1 178)	(1 305)	(1 186)	(1 009)	(970)	(968)	(1 087)	(1 153)	(1 037)	(920)	(701)	(501)	(519)	(535)	(648)	(747)	(749)	(849)	(759)	(977)	(1 076)	(943)	(852)	(562)	(391)	(494)	(642)	(336)	(100)	210	(74)	(403)	(618)	(707)	(526)	(649)	(665)	(750)	(377)	(70)	117	(1 566)	(1 781)	(2 051)	(2 279)	(588)	(1 597)	(1 755)	(1 980)	(2 060)
Income from Continuing Operations	1 226	1 096	951	889	905	965	991	1 132	1 438	1 606	1 584	1 584	1 670	1 664	1 516	1 307	1 267	826	488	378	809	1 261	1 305	1 211	1 437	1 049	891	806	969	1 349	1 568	1 722	1 867	2 138	2 408	2 623	2 498	2 179	2 092	2 192	2 143	2 250	1 951	1 338	1 042	481	447	754	1 094	1 527	1 768	2 172	2 125	2 593	2 635	2 532	2 315	1 533	1 249	1 340	1 124	324	(220)	(869)	62	1 013	1 532	1 400	905	1 072	1 023	1 274	557	(390)	(697)	(4 212)	(11 815)	(13 599)	(12 201)	(7 875)	(769)	3 473	3 694	3 957
Income to Minority Interest	(52)	(52)	(37)	0	0	0	0	0	0	0	0	0	0	0	0	(5)	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
Net Income (Common)	1 171 N/A	1 044 -11%	915 -12%	869 -5%	903 +4%	963 +7%	988 +3%	1 130 +14%	1 437 +27%	1 606 +12%	1 583 -1%	1 584 +0%	1 671 +5%	1 664 0%	1 514 -9%	1 300 -14%	1 263 -3%	825 -35%	490 -41%	378 -23%	808 +114%	1 257 +56%	1 293 +3%	1 193 -8%	1 428 +20%	1 045 -27%	895 -14%	817 -9%	968 +18%	1 349 +39%	1 568 +16%	1 721 +10%	1 867 +8%	2 138 +15%	2 408 +13%	2 623 +9%	2 498 -5%	2 180 -13%	2 092 -4%	2 192 +5%	2 143 -2%	2 250 +5%	1 951 -13%	1 338 -31%	1 042 -22%	480 -54%	446 -7%	754 +69%	1 093 +45%	1 526 +40%	1 768 +16%	2 170 +23%	2 125 -2%	2 594 +22%	2 635 +2%	2 533 -4%	2 314 -9%	1 532 -34%	1 248 -19%	1 338 +7%	1 123 -16%	323 -71%	(221) N/A	(868) -293%	61 N/A	1 011 +1 557%	1 531 +51%	1 397 -9%	904 -35%	1 071 +18%	1 022 -5%	1 274 +25%	557 -56%	(389) N/A	(696) -79%	(4 212) -505%	(11 816) -181%	(13 600) -15%	(12 203) +10%	(7 876) +35%	(769) +90%	3 473 N/A	3 694 +6%	3 956 +7%
EPS (Diluted)	35.48 N/A	33.67 -5%	28.59 -15%	27.15 -5%	27.36 +1%	31.06 +14%	30.87 -1%	35.31 +14%	44.9 +27%	50.18 +12%	47.96 -4%	49.5 +3%	52.21 +5%	52 0%	47.31 -9%	40.62 -14%	39.46 -3%	25 -37%	14.41 -42%	11.11 -23%	24.48 +120%	38.09 +56%	39.18 +3%	37.28 -5%	44.62 +20%	32.65 -27%	27.96 -14%	25.53 -9%	30.25 +18%	42.15 +39%	49 +16%	53.78 +10%	58.34 +8%	66.81 +15%	75.25 +13%	81.97 +9%	78.06 -5%	68.12 -13%	65.37 -4%	68.5 +5%	66.87 -2%	70.31 +5%	60.96 -13%	41.81 -31%	32.47 -22%	15 -54%	13.93 -7%	23.56 +69%	34.06 +45%	47.68 +40%	55.25 +16%	67.81 +23%	66.16 -2%	81.06 +23%	82.34 +2%	78.84 -4%	72.03 -9%	47.68 -34%	38.76 -19%	42.03 +8%	35.11 -16%	10.21 -71%	-6.98 N/A	-27.43 -293%	1.92 N/A	31.8 +1 556%	48.32 +52%	46.22 -4%	29.23 -37%	35.58 +22%	33.94 -5%	42.33 +25%	18.51 -56%	-12.93 N/A	-23.12 -79%	-139.94 -505%	-392.68 -181%	-451.45 -15%	-404.73 +10%	-261.16 +35%	-25.51 +90%	114.73 N/A	121.94 +6%	130.59 +7%

Income Statement Balance Sheet Cash Flow Statement

Suncall Corp
TSE:5985

Income Statement

Earnings Waterfall
Suncall Corp

Income Statement
Suncall Corp

See Also

Company

Help

Tools

Stocks

Suncall Corp TSE:5985

Income Statement

Earnings Waterfall Suncall Corp

Income Statement Suncall Corp

See Also

Company

Help

Tools

Stocks

Suncall Corp
TSE:5985

Earnings Waterfall
Suncall Corp

Income Statement
Suncall Corp