Watchlist Manager

Watchlist

Price: 4 355 JPY 2.59% Market Closed

Market Cap: ¥100.5B

	Shibaura Machine Co Ltd TSE:6104	JP
N	Nevis Brands Inc CNSX:NEVI	US
	Investor AB STO:INVE B	SE
	Adidas AG XETRA:ADS	DE
V	Villar International Ltd TASE:VILR	IL

Income Statement

Currency: JPY

	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	150	0	0	172	0	0	108	0	0	65	0	0	65	0	0	44	87	128	173	178	188	201	214	220	225	219	218	194	166	156	143	146	154	155	150	150	147	144	141	138	132	125	113	107	103	100	100	95	90	84	81	81	81	82	81	81	84	88	84	96	96	100	117	126	131	156	219	219	240	192	201	203	223	0	190	0	0	0
Revenue	92 103 N/A	95 842 +4%	102 750 +7%	110 637 +8%	113 351 +2%	115 656 +2%	114 412 -1%	113 775 -1%	108 542 -5%	108 520 0%	106 634 -2%	96 782 -9%	79 807 -18%	61 888 -22%	50 846 -18%	51 350 +1%	56 730 +10%	67 944 +20%	95 653 +41%	104 266 +9%	110 171 +6%	111 635 +1%	119 519 +7%	125 137 +5%	124 858 0%	124 132 -1%	120 859 -3%	110 837 -8%	108 994 -2%	110 944 +2%	113 062 +2%	114 021 +1%	118 172 +4%	121 165 +3%	124 373 +3%	128 035 +3%	126 726 -1%	122 671 -3%	117 259 -4%	112 102 -4%	109 547 -2%	110 414 +1%	111 327 +1%	112 928 +1%	116 601 +3%	118 346 +1%	116 862 -1%	118 773 +2%	120 202 +1%	117 421 -2%	117 405 0%	118 207 +1%	117 541 -1%	119 625 +2%	116 761 -2%	111 291 -5%	99 482 -11%	93 276 -6%	92 635 -1%	97 988 +6%	104 025 +6%	106 339 +2%	107 777 +1%	108 663 +1%	113 032 +4%	118 146 +5%	123 197 +4%	131 467 +7%	146 160 +11%	144 179 -1%	160 653 +11%	168 273 +5%	165 561 -2%	184 183 +11%	168 191 -9%	156 794 -7%	149 008 -5%	127 832 -14%
Gross Profit
Cost of Revenue	(63 868)	(65 523)	(69 487)	(74 717)	(75 743)	(77 613)	(77 053)	(77 556)	(73 872)	(74 426)	(73 637)	(66 685)	(55 527)	(44 027)	(37 485)	(37 706)	(41 492)	(49 510)	(69 997)	(76 538)	(81 287)	(82 307)	(88 311)	(91 910)	(90 788)	(89 565)	(87 294)	(79 813)	(78 953)	(80 490)	(81 480)	(82 476)	(85 608)	(88 503)	(90 733)	(93 618)	(92 363)	(88 795)	(85 004)	(80 845)	(78 928)	(79 256)	(79 350)	(80 527)	(83 121)	(84 606)	(83 712)	(85 591)	(86 773)	(84 603)	(84 493)	(84 819)	(83 949)	(85 664)	(83 301)	(78 972)	(71 641)	(67 473)	(67 730)	(72 386)	(74 969)	(75 469)	(75 262)	(74 713)	(77 899)	(81 266)	(84 387)	(89 934)	(99 082)	(97 367)	(110 024)	(114 544)	(112 763)	(125 641)	(114 643)	(107 766)	(103 642)	(89 203)
Gross Profit	28 235 N/A	30 319 +7%	33 263 +10%	35 920 +8%	37 608 +5%	38 043 +1%	37 359 -2%	36 219 -3%	34 670 -4%	34 094 -2%	32 997 -3%	30 097 -9%	24 280 -19%	17 861 -26%	13 361 -25%	13 644 +2%	15 238 +12%	18 434 +21%	25 656 +39%	27 728 +8%	28 884 +4%	29 328 +2%	31 208 +6%	33 227 +6%	34 070 +3%	34 567 +1%	33 565 -3%	31 024 -8%	30 041 -3%	30 454 +1%	31 582 +4%	31 545 0%	32 564 +3%	32 662 +0%	33 640 +3%	34 417 +2%	34 363 0%	33 876 -1%	32 255 -5%	31 257 -3%	30 619 -2%	31 158 +2%	31 977 +3%	32 401 +1%	33 480 +3%	33 740 +1%	33 150 -2%	33 182 +0%	33 429 +1%	32 818 -2%	32 912 +0%	33 388 +1%	33 592 +1%	33 961 +1%	33 460 -1%	32 319 -3%	27 841 -14%	25 803 -7%	24 905 -3%	25 602 +3%	29 056 +13%	30 870 +6%	32 515 +5%	33 950 +4%	35 133 +3%	36 880 +5%	38 810 +5%	41 533 +7%	47 078 +13%	46 812 -1%	50 629 +8%	53 729 +6%	52 798 -2%	58 542 +11%	53 548 -9%	49 028 -8%	45 366 -7%	38 629 -15%
Operating Income
Operating Expenses	(20 502)	(20 588)	(21 405)	(22 350)	(23 501)	(24 686)	(24 059)	(23 095)	(21 126)	(20 994)	(20 470)	(20 259)	(18 663)	(16 791)	(14 809)	(14 692)	(14 816)	(15 831)	(21 620)	(22 129)	(22 771)	(22 940)	(23 797)	(24 520)	(24 782)	(25 489)	(25 527)	(25 679)	(25 942)	(26 124)	(26 957)	(26 961)	(27 477)	(28 149)	(28 841)	(29 677)	(30 194)	(29 512)	(28 449)	(27 662)	(26 831)	(27 484)	(29 381)	(29 861)	(30 552)	(30 461)	(28 510)	(28 742)	(28 960)	(28 894)	(29 078)	(29 618)	(29 740)	(29 739)	(29 931)	(28 363)	(26 264)	(25 014)	(24 524)	(25 245)	(26 390)	(27 307)	(28 279)	(29 714)	(31 604)	(32 364)	(33 045)	(33 666)	(34 901)	(34 734)	(37 015)	(38 785)	(38 914)	(41 465)	(39 453)	(37 999)	(37 668)	(35 776)
Selling, General & Administrative	(20 181)	(20 340)	(21 405)	(22 350)	(22 937)	(24 686)	(24 059)	(23 995)	(21 126)	(20 612)	(20 593)	(19 698)	(18 042)	(15 901)	(13 281)	(13 200)	(13 576)	(14 724)	(20 108)	(21 023)	(22 092)	(22 535)	(22 155)	(24 518)	(24 780)	(25 488)	(23 863)	(25 678)	(25 940)	(26 122)	(25 472)	(26 959)	(27 475)	(28 137)	(27 047)	(29 667)	(30 193)	(29 503)	(26 747)	(27 663)	(26 831)	(27 484)	(25 806)	(27 982)	(28 672)	(28 582)	(26 533)	(28 713)	(28 932)	(28 892)	(27 102)	(29 618)	(29 741)	(29 740)	(27 502)	(28 360)	(26 264)	(25 013)	(22 380)	(24 836)	(25 979)	(27 306)	(25 691)	(29 714)	(31 602)	(32 362)	(30 048)	(33 563)	(34 818)	(34 731)	(34 118)	(38 784)	(38 913)	(41 466)	(37 039)	(37 965)	(37 667)	(35 774)
Research & Development	0	0	0	0	0	0	0	0	0	(221)	(480)	(354)	(410)	(523)	(823)	(769)	(644)	(595)	(846)	0	0	0	(1 051)	0	0	0	(1 064)	0	0	0	(924)	0	0	0	(1 159)	0	0	0	0	0	0	0	(1 032)	0	0	0	(1 258)	0	0	0	(1 246)	0	0	0	(1 682)	0	0	0	(1 404)	0	0	0	(1 799)	0	0	0	(2 022)	0	0	0	(1 890)	0	0	0	(1 420)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(161)	(312)	(207)	(211)	(367)	(705)	(723)	(596)	(512)	(666)	0	0	0	(590)	0	0	0	(599)	0	0	0	(559)	0	0	0	(645)	0	0	0	(631)	0	0	0	(2 542)	0	0	0	(718)	0	0	0	(730)	0	0	0	(746)	0	0	0	(738)	0	0	0	(788)	0	0	0	(973)	0	0	0	(1 006)	0	0	0	(993)	0	0	0
Other Operating Expenses	(321)	(248)	0	0	(564)	0	0	900	0	0	915	0	0	0	0	0	0	0	0	(1 106)	(679)	(405)	(1)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(12)	10	(10)	(1)	(9)	(1 071)	0	0	0	(1)	(1 879)	(1 880)	(1 879)	(1)	(29)	(28)	(1)	0	0	0	1	(1)	(3)	0	(1)	(2)	(409)	(411)	(1)	(1)	0	(2)	(2)	(2)	(103)	(83)	(3)	(1)	(1)	(1)	1	(1)	(34)	0	0
Operating Income	7 733 N/A	9 731 +26%	11 858 +22%	13 570 +14%	14 107 +4%	13 357 -5%	13 300 0%	13 124 -1%	13 544 +3%	13 100 -3%	12 527 -4%	9 838 -21%	5 617 -43%	1 070 -81%	(1 448) N/A	(1 048) +28%	422 N/A	2 603 +517%	4 036 +55%	5 599 +39%	6 113 +9%	6 388 +4%	7 411 +16%	8 707 +17%	9 288 +7%	9 078 -2%	8 038 -11%	5 345 -34%	4 099 -23%	4 330 +6%	4 625 +7%	4 584 -1%	5 087 +11%	4 513 -11%	4 799 +6%	4 740 -1%	4 169 -12%	4 364 +5%	3 806 -13%	3 595 -6%	3 788 +5%	3 674 -3%	2 596 -29%	2 540 -2%	2 928 +15%	3 279 +12%	4 640 +42%	4 440 -4%	4 469 +1%	3 924 -12%	3 834 -2%	3 770 -2%	3 852 +2%	4 222 +10%	3 529 -16%	3 956 +12%	1 577 -60%	789 -50%	381 -52%	357 -6%	2 666 +647%	3 563 +34%	4 236 +19%	4 236 N/A	3 529 -17%	4 516 +28%	5 765 +28%	7 867 +36%	12 177 +55%	12 078 -1%	13 614 +13%	14 944 +10%	13 884 -7%	17 077 +23%	14 095 -17%	11 029 -22%	7 698 -30%	2 853 -63%
Pre-Tax Income
Interest Income Expense	(291)	(101)	(171)	(178)	264	296	2 417	2 038	1 925	(51)	(523)	(787)	(1 152)	(1 303)	(952)	(1 153)	(619)	(180)	147	1 041	893	1 088	2 268	2 404	2 607	3 077	2 401	2 509	2 625	2 293	2 471	2 096	2 209	2 688	2 475	2 835	2 529	2 319	1 332	485	909	669	1 148	1 724	1 503	1 175	1 451	1 022	1 680	2 079	2 063	1 935	1 658	1 453	1 304	1 406	551	210	667	624	762	911	613	1 034	1 051	19	(79)	267	288	1 096	1 159	815	84	1 116	339	(171)	772	304
Non-Reccuring Items	11	5	2	(12)	(304)	(279)	(4 188)	(3 853)	(3 831)	228	284	206	54	(49)	(5)	(33)	(23)	(56)	(60)	(32)	(30)	(7)	(8)	(5)	(12)	2 489	(76)	2 410	2 415	(81)	(20)	(10)	(10)	0	(20)	0	(8)	0	1	0	0	0	(1)	0	0	(45)	(44)	0	0	16	0	0	0	(20)	(1 241)	8 655	8 655	8 675	(672)	0	0	(686)	(365)	(540)	(559)	(321)	(276)	0	0	167	58	(78)	(109)	(327)	(169)	0	116	127
Gain/Loss on Disposition of Assets	(169)	(168)	(179)	(178)	(122)	(219)	(248)	(275)	(247)	(214)	(171)	(100)	(89)	(75)	(43)	(29)	(24)	(19)	(37)	(38)	(31)	(28)	(10)	(9)	(9)	(7)	2 492	(7)	0	16	23	25	16	1	(18)	2 633	2 642	2 634	0	(8)	(13)	(7)	(5)	(14)	(8)	(93)	(93)	(82)	(101)	(16)	(17)	(41)	(31)	(83)	10 038	(99)	(101)	0	(65)	(18)	(17)	(113)	(121)	(119)	(124)	(21)	1 320	1 316	12 107	12 123	10 774	10 779	4 014	3 980	3 988	3 976	(52)	(82)
Total Other Income	(560)	(823)	(357)	(330)	(350)	(307)	(257)	79	(39)	(202)	(14)	(311)	(302)	(219)	(131)	(27)	(142)	(258)	(329)	(401)	(410)	(368)	(512)	(326)	(433)	(435)	(616)	(593)	(656)	(648)	(592)	(591)	(625)	(688)	(714)	(635)	(451)	(295)	2 469	(176)	(160)	(179)	(215)	(236)	1 037	999	906	999	(260)	(215)	(138)	(182)	(128)	(145)	(982)	(1 179)	(1 414)	(1 316)	(44)	23	198	51	(284)	(227)	(209)	(256)	(250)	(192)	(164)	(139)	(284)	(345)	(580)	(565)	(349)	(182)	52	149
Pre-Tax Income	6 724 N/A	8 644 +29%	11 153 +29%	12 872 +15%	13 595 +6%	12 848 -5%	11 024 -14%	11 113 +1%	11 352 +2%	12 861 +13%	12 103 -6%	8 846 -27%	4 128 -53%	(576) N/A	(2 579) -348%	(2 290) +11%	(386) +83%	2 090 N/A	3 757 +80%	6 169 +64%	6 535 +6%	7 073 +8%	9 149 +29%	10 771 +18%	11 441 +6%	14 202 +24%	12 239 -14%	9 664 -21%	8 483 -12%	5 910 -30%	6 507 +10%	6 104 -6%	6 677 +9%	6 514 -2%	6 522 +0%	9 573 +47%	8 881 -7%	9 022 +2%	7 608 -16%	3 896 -49%	4 524 +16%	4 157 -8%	3 523 -15%	4 014 +14%	5 460 +36%	5 315 -3%	6 860 +29%	6 379 -7%	5 788 -9%	5 788 N/A	5 742 -1%	5 482 -5%	5 351 -2%	5 427 +1%	12 648 +133%	12 739 +1%	9 268 -27%	8 358 -10%	267 -97%	986 +269%	3 609 +266%	3 726 +3%	4 079 +9%	4 384 +7%	3 688 -16%	3 937 +7%	6 480 +65%	9 258 +43%	24 408 +164%	25 325 +4%	25 321 0%	26 115 +3%	17 293 -34%	21 281 +23%	17 904 -16%	14 652 -18%	8 586 -41%	3 351 -61%
Net Income
Tax Provision	(1 611)	(2 650)	(3 761)	(4 539)	(5 651)	(5 299)	(3 788)	(3 160)	(2 944)	(4 145)	(4 763)	(3 936)	(3 015)	(2 346)	(2 072)	(1 789)	(572)	(747)	(469)	(692)	(599)	(1 167)	(2 427)	(3 052)	(3 791)	(4 830)	(4 347)	(3 854)	(3 706)	(2 500)	(2 063)	(1 561)	(1 707)	(1 691)	(2 210)	(3 149)	(2 953)	(2 727)	(2 802)	(1 658)	(1 602)	(1 764)	(1 747)	(1 840)	(2 260)	(2 140)	(1 844)	(1 809)	(1 645)	(1 503)	(1 662)	(1 659)	(1 584)	(1 579)	(5 309)	(5 460)	(4 601)	(4 418)	(3 165)	(3 487)	(3 663)	(3 556)	(353)	(535)	93	153	(39)	(145)	(5 455)	(6 050)	(7 400)	(7 967)	(5 134)	(6 458)	(5 306)	(4 106)	(2 826)	(1 090)
Income from Continuing Operations	5 113	5 994	7 392	8 333	7 944	7 549	7 236	7 953	8 408	8 716	7 340	4 910	1 113	(2 922)	(4 651)	(4 079)	(958)	1 343	3 288	5 477	5 936	5 906	6 722	7 719	7 650	9 372	7 892	5 810	4 777	3 410	4 444	4 543	4 970	4 823	4 312	6 424	5 928	6 295	4 806	2 238	2 922	2 393	1 776	2 174	3 200	3 175	5 016	4 570	4 143	4 285	4 080	3 823	3 767	3 848	7 339	7 279	4 667	3 940	(2 898)	(2 501)	(54)	170	3 726	3 849	3 781	4 090	6 441	9 113	18 953	19 275	17 921	18 148	12 159	14 823	12 598	10 546	5 760	2 261
Income to Minority Interest	(76)	(121)	(210)	(788)	(224)	(113)	428	(22)	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
Net Income (Common)	5 035 N/A	5 872 +17%	7 181 +22%	7 543 +5%	7 719 +2%	7 436 -4%	7 666 +3%	7 931 +3%	8 408 +6%	8 716 +4%	7 344 -16%	4 907 -33%	1 108 -77%	(2 924) N/A	(4 650) -59%	(4 080) +12%	(963) +76%	1 335 N/A	3 280 +146%	5 473 +67%	5 930 +8%	5 903 0%	6 721 +14%	7 716 +15%	7 651 -1%	9 371 +22%	7 891 -16%	5 809 -26%	4 776 -18%	3 409 -29%	4 444 +30%	4 543 +2%	4 969 +9%	4 824 -3%	4 312 -11%	6 424 +49%	5 929 -8%	6 294 +6%	4 806 -24%	2 240 -53%	2 921 +30%	2 393 -18%	1 776 -26%	2 173 +22%	3 201 +47%	3 176 -1%	5 016 +58%	4 569 -9%	4 142 -9%	4 284 +3%	4 079 -5%	3 822 -6%	3 766 -1%	3 847 +2%	7 338 +91%	7 279 -1%	4 666 -36%	3 939 -16%	(2 898) N/A	(2 500) +14%	(54) +98%	171 N/A	3 725 +2 078%	3 847 +3%	3 780 -2%	4 089 +8%	6 441 +58%	9 113 +41%	18 953 +108%	19 275 +2%	17 920 -7%	18 147 +1%	12 159 -33%	14 821 +22%	12 597 -15%	10 544 -16%	5 758 -45%	2 261 -61%
EPS (Diluted)	152.57 N/A	172.7 +13%	217.6 +26%	228.57 +5%	233.9 +2%	225.33 -4%	232.3 +3%	240.33 +3%	262.75 +9%	281.16 +7%	229.5 -18%	158.29 -31%	36.93 -77%	-94.32 N/A	-155 -64%	-136 +12%	-32.1 +76%	44.5 N/A	109.33 +146%	182.43 +67%	197.66 +8%	196.76 0%	224.03 +14%	257.2 +15%	255.03 -1%	312.36 +22%	263.03 -16%	193.63 -26%	159.19 -18%	113.63 -29%	148.13 +30%	151.43 +2%	165.63 +9%	160.8 -3%	141.82 -12%	214.13 +51%	197.63 -8%	209.8 +6%	158.07 -25%	74.66 -53%	97.36 +30%	79.76 -18%	59.35 -26%	90.54 +53%	133.37 +47%	132.33 -1%	207.81 +57%	190.37 -8%	172.58 -9%	177.49 +3%	169.01 -5%	158.36 -6%	156.04 -1%	159.4 +2%	304.04 +91%	301.6 -1%	193.28 -36%	163.14 -16%	-120.04 N/A	-103.55 +14%	-2.23 +98%	7.08 N/A	154.24 +2 079%	159.28 +3%	156.45 -2%	169.22 +8%	266.6 +58%	377.16 +41%	784.28 +108%	797.57 +2%	741.57 -7%	753.59 +2%	511.62 -32%	626.35 +22%	529.54 -15%	446.19 -16%	243.53 -45%	95.61 -61%

Income Statement Balance Sheet Cash Flow Statement

Shibaura Machine Co Ltd
TSE:6104

Income Statement

Earnings Waterfall
Shibaura Machine Co Ltd

Income Statement
Shibaura Machine Co Ltd

See Also

Company

Help

Tools

Stocks

Shibaura Machine Co Ltd TSE:6104

Income Statement

Earnings Waterfall Shibaura Machine Co Ltd

Income Statement Shibaura Machine Co Ltd

See Also

Company

Help

Tools

Stocks

Shibaura Machine Co Ltd
TSE:6104

Earnings Waterfall
Shibaura Machine Co Ltd

Income Statement
Shibaura Machine Co Ltd