Watchlist Manager

Watchlist

Price: 1 717 JPY 0.53%

Market Cap: ¥47.9B

	Hisaka Works Ltd TSE:6247	JP

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	0	0	0	0	0	0	0	0	0	12	0	0	4	0	0	1	2	2	3	3	3	3	3	4	3	3	3	3	3	3	3	2	2	3	1	2	2	1	2	2	1	1	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	1	1	0	0	0	3	7	12	16	18	0	0	0
Revenue	15 075 N/A	15 580 +3%	15 785 +1%	16 658 +6%	16 477 -1%	16 806 +2%	17 722 +5%	19 394 +9%	19 982 +3%	19 458 -3%	22 017 +13%	26 936 +22%	27 669 +3%	24 998 -10%	18 998 -24%	16 933 -11%	14 704 -13%	14 606 -1%	20 841 +43%	21 365 +3%	22 470 +5%	23 497 +5%	23 368 -1%	23 150 -1%	22 891 -1%	22 639 -1%	23 700 +5%	24 069 +2%	24 525 +2%	24 003 -2%	23 182 -3%	23 454 +1%	23 105 -1%	23 665 +2%	24 398 +3%	25 252 +4%	25 635 +2%	25 527 0%	25 393 -1%	24 242 -5%	24 371 +1%	24 468 +0%	25 023 +2%	25 556 +2%	26 396 +3%	26 591 +1%	26 892 +1%	28 615 +6%	29 042 +1%	30 584 +5%	30 940 +1%	31 141 +1%	31 883 +2%	32 525 +2%	32 511 0%	31 467 -3%	30 177 -4%	28 615 -5%	28 437 -1%	27 533 -3%	28 510 +4%	30 091 +6%	30 085 0%	31 545 +5%	31 679 +0%	33 067 +4%	34 074 +3%	34 928 +3%	35 039 +0%	32 970 -6%	34 180 +4%	33 595 -2%	35 660 +6%	36 075 +1%	38 353 +6%	40 342 +5%	42 246 +5%	43 876 +4%
Gross Profit
Cost of Revenue	(11 676)	(11 977)	(11 959)	(12 655)	(12 421)	(12 174)	(12 620)	(13 680)	(14 599)	(14 354)	(16 318)	(20 656)	(21 565)	(20 115)	(15 521)	(13 990)	(12 207)	(11 867)	(16 951)	(17 193)	(17 849)	(18 423)	(18 018)	(17 809)	(17 674)	(17 610)	(18 212)	(18 447)	(18 544)	(18 231)	(17 893)	(18 140)	(18 240)	(18 711)	(19 454)	(20 265)	(20 481)	(20 257)	(20 106)	(19 054)	(19 259)	(19 285)	(19 560)	(20 039)	(20 505)	(20 676)	(20 895)	(22 116)	(22 229)	(23 451)	(23 822)	(23 930)	(24 782)	(25 090)	(25 073)	(24 220)	(23 234)	(22 086)	(22 204)	(21 644)	(22 373)	(23 790)	(23 196)	(24 211)	(24 148)	(25 032)	(26 364)	(27 158)	(27 483)	(25 789)	(25 876)	(25 039)	(26 482)	(26 596)	(28 579)	(30 310)	(31 609)	(33 032)
Gross Profit	3 398 N/A	3 604 +6%	3 827 +6%	4 004 +5%	4 056 +1%	4 632 +14%	5 102 +10%	5 714 +12%	5 383 -6%	5 104 -5%	5 699 +12%	6 280 +10%	6 104 -3%	4 883 -20%	3 478 -29%	2 944 -15%	2 498 -15%	2 739 +10%	3 890 +42%	4 172 +7%	4 621 +11%	5 074 +10%	5 351 +5%	5 342 0%	5 218 -2%	5 031 -4%	5 488 +9%	5 622 +2%	5 981 +6%	5 771 -4%	5 289 -8%	5 314 +0%	4 865 -8%	4 954 +2%	4 944 0%	4 987 +1%	5 154 +3%	5 270 +2%	5 287 +0%	5 187 -2%	5 111 -1%	5 182 +1%	5 464 +5%	5 517 +1%	5 891 +7%	5 915 +0%	5 997 +1%	6 499 +8%	6 813 +5%	7 133 +5%	7 118 0%	7 211 +1%	7 101 -2%	7 435 +5%	7 438 +0%	7 247 -3%	6 943 -4%	6 529 -6%	6 233 -5%	5 889 -6%	6 137 +4%	6 301 +3%	6 889 +9%	7 334 +6%	7 531 +3%	8 035 +7%	7 710 -4%	7 770 +1%	7 556 -3%	7 181 -5%	8 304 +16%	8 556 +3%	9 178 +7%	9 479 +3%	9 774 +3%	10 032 +3%	10 637 +6%	10 844 +2%
Operating Income
Operating Expenses	(2 232)	(2 272)	(2 385)	(2 455)	(2 328)	(2 215)	(2 262)	(2 390)	(2 552)	(2 533)	(2 627)	(2 638)	(2 571)	(2 318)	(2 115)	(2 007)	(1 952)	(1 951)	(2 647)	(2 676)	(2 828)	(2 953)	(3 088)	(3 222)	(3 201)	(3 194)	(3 229)	(3 483)	(3 347)	(3 456)	(3 531)	(3 563)	(3 622)	(3 685)	(3 602)	(3 747)	(3 791)	(3 940)	(4 237)	(4 156)	(4 217)	(4 219)	(4 303)	(4 305)	(4 367)	(4 355)	(4 389)	(4 552)	(4 821)	(4 990)	(5 077)	(5 107)	(5 119)	(5 127)	(5 164)	(5 070)	(4 909)	(4 876)	(4 824)	(4 841)	(4 866)	(4 965)	(5 070)	(5 241)	(5 392)	(5 466)	(5 798)	(5 896)	(5 814)	(5 914)	(5 847)	(6 349)	(6 705)	(6 630)	(6 844)	(6 750)	(7 014)	(7 054)
Selling, General & Administrative	(2 213)	(2 272)	(2 385)	(2 456)	(2 330)	(2 217)	(2 263)	(2 389)	(2 551)	(2 526)	(2 617)	(2 623)	(2 558)	(2 304)	(2 101)	(1 993)	(1 939)	(1 939)	(2 630)	(2 664)	(2 820)	(2 950)	(3 088)	(3 223)	(3 202)	(3 194)	(3 229)	(3 258)	(3 346)	(3 454)	(3 531)	(3 562)	(3 621)	(3 684)	(3 602)	(3 747)	(3 791)	(3 941)	(4 035)	(4 156)	(4 216)	(4 218)	(4 303)	(4 304)	(4 367)	(4 355)	(4 389)	(4 552)	(4 822)	(4 991)	(5 021)	(5 108)	(5 118)	(5 126)	(5 101)	(5 068)	(4 908)	(4 875)	(4 742)	(4 869)	(4 893)	(4 964)	(4 970)	(5 240)	(5 390)	(5 466)	(5 691)	(5 896)	(5 816)	(5 914)	(5 739)	(6 059)	(6 442)	(6 629)	(6 716)	(6 947)	(7 011)	(7 053)
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	(56)	0	0	0	(62)	0	0	0	(82)	0	0	0	(99)	0	0	0	(107)	0	0	0	(108)	0	0	0	(126)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(6)	(11)	(16)	(15)	(15)	(15)	(14)	(13)	(12)	(17)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(202)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	(19)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(12)	(8)	(3)	0	0	0	0	0	(225)	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)	0	(1)	(2)	(1)	0	0	28	27	(1)	(1)	(1)	(2)	0	0	0	2	0	0	(290)	(263)	(1)	(2)	197	(3)	(1)
Operating Income	1 167 N/A	1 332 +14%	1 441 +8%	1 548 +7%	1 728 +12%	2 417 +40%	2 840 +18%	3 325 +17%	2 832 -15%	2 573 -9%	3 073 +19%	3 643 +19%	3 532 -3%	2 564 -27%	1 361 -47%	936 -31%	545 -42%	788 +45%	1 243 +58%	1 497 +20%	1 794 +20%	2 122 +18%	2 262 +7%	2 118 -6%	2 015 -5%	1 834 -9%	2 259 +23%	2 139 -5%	2 634 +23%	2 317 -12%	1 758 -24%	1 750 0%	1 241 -29%	1 266 +2%	1 342 +6%	1 239 -8%	1 363 +10%	1 330 -2%	1 050 -21%	1 031 -2%	894 -13%	963 +8%	1 161 +21%	1 212 +4%	1 525 +26%	1 561 +2%	1 608 +3%	1 947 +21%	1 990 +2%	2 141 +8%	2 041 -5%	2 102 +3%	1 981 -6%	2 308 +16%	2 274 -1%	2 177 -4%	2 034 -7%	1 653 -19%	1 409 -15%	1 048 -26%	1 271 +21%	1 336 +5%	1 819 +36%	2 093 +15%	2 139 +2%	2 569 +20%	1 912 -26%	1 874 -2%	1 742 -7%	1 267 -27%	2 457 +94%	2 207 -10%	2 473 +12%	2 849 +15%	2 930 +3%	3 282 +12%	3 623 +10%	3 790 +5%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	167	229	302	253	235	224	211	196	191	212	281	276	265	266	225	224	536	528	511	916	717	940	947	616	596	633	621	478	429	4 421	5 637	5 588	5 692	1 556	321	1 198	1 122	1 046	1 046	272	252	508	552	533	557	293	298	304	322	396	409	504	910	941	1 034	995	1 152	1 028	988	1 009	1 077	1 185	1 199	1 096	1 211	2 009	1 934	2 781	2 073
Non-Reccuring Items	(33)	(188)	(57)	(44)	(122)	(19)	(85)	(445)	(664)	(801)	(1 281)	(1 798)	(1 601)	(528)	(910)	(998)	(989)	(134)	(404)	(945)	(1 209)	(1 507)	(1 338)	(776)	(518)	(374)	(249)	0	(229)	(20)	(6)	(8)	(6)	(6)	(9)	(45)	(45)	(45)	(990)	(1 096)	(1 096)	(1 096)	(10)	0	95	95	95	(90)	(164)	(198)	(295)	144	108	124	221	(118)	(102)	(84)	(57)	0	0	5	1	(35)	(36)	(13)	(35)	0	(28)	(139)	(291)	0	0	46	201	0	(588)	(871)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	41	0	1 648	1 648	1 607	1 605	0	0	0	0	0	0	(2)	(3)	0	(7)	(5)	(4)	0	(5)	(6)	0	(13)	(4)	(3)	0	1	(16)	(16)	(16)	(22)	(16)	(18)	(18)	(12)	(5)	(6)	48	48	49	0	0	0	(1)	(1)	(6)	(17)	(76)	(77)	(72)	(61)	(34)	(34)	(63)	(66)	(30)	(30)	(8)	(5)	(8)	547
Total Other Income	504	630	471	470	531	480	484	232	401	199	80	(16)	(22)	(40)	(55)	(33)	(12)	(4)	8	11	16	41	42	43	74	64	53	64	32	42	30	44	57	38	29	24	24	20	22	59	68	74	79	57	52	54	40	38	58	56	23	25	1	(8)	4	10	3	56	2	2	8	11	3	10	7	7	7	2	0	(2)	(27)	(30)	(24)	(11)	18	13	(15)	(25)
Pre-Tax Income	1 638 N/A	1 774 +8%	1 856 +5%	1 975 +6%	2 137 +8%	2 879 +35%	3 240 +13%	3 112 -4%	2 568 -17%	2 137 -17%	2 101 -2%	2 133 +2%	2 162 +1%	2 233 +3%	622 -72%	118 -81%	(258) N/A	883 N/A	1 058 +20%	2 492 +136%	2 525 +1%	2 528 +0%	2 838 +12%	1 612 -43%	1 797 +11%	2 062 +15%	2 591 +26%	2 714 +5%	3 353 +24%	3 053 -9%	2 719 -11%	2 733 +1%	1 901 -30%	1 890 -1%	1 992 +5%	1 839 -8%	1 815 -1%	1 728 -5%	4 503 +161%	5 619 +25%	5 451 -3%	5 631 +3%	2 786 -51%	1 591 -43%	2 854 +79%	2 816 -1%	2 773 -2%	2 920 +5%	2 141 -27%	2 234 +4%	2 259 +1%	2 811 +24%	2 618 -7%	2 974 +14%	2 840 -4%	2 415 -15%	2 288 -5%	1 947 -15%	1 750 -10%	1 459 -17%	1 782 +22%	2 261 +27%	2 758 +22%	3 085 +12%	3 029 -2%	3 638 +20%	2 840 -22%	2 803 -1%	2 689 -4%	2 169 -19%	3 261 +50%	3 310 +2%	3 515 +6%	4 065 +16%	5 150 +27%	5 224 +1%	5 793 +11%	5 514 -5%
Net Income
Tax Provision	(665)	(752)	(766)	(828)	(915)	(1 191)	(1 353)	(1 232)	(1 031)	(835)	(1 151)	(1 378)	(1 347)	(1 090)	(188)	(15)	167	(327)	(391)	(987)	(1 029)	(1 250)	(1 442)	(876)	(921)	(791)	(865)	(940)	(1 333)	(1 282)	(1 239)	(1 254)	(746)	(680)	(675)	(623)	(677)	(660)	(1 818)	(2 121)	(2 055)	(1 903)	(591)	(216)	(568)	(748)	(845)	(900)	(670)	(688)	(662)	(717)	(691)	(795)	(757)	(716)	(662)	(556)	(536)	(469)	(558)	(683)	(689)	(770)	(755)	(958)	(786)	(781)	(708)	(561)	(789)	(840)	(804)	(975)	(1 273)	(1 240)	(1 574)	(1 452)
Income from Continuing Operations	974	1 022	1 090	1 146	1 222	1 688	1 887	1 880	1 537	1 303	951	755	814	1 142	434	102	(93)	554	668	1 504	1 496	1 278	1 395	736	876	1 271	1 727	1 775	2 021	1 772	1 480	1 480	1 156	1 211	1 316	1 216	1 138	1 068	2 686	3 499	3 397	3 729	2 195	1 375	2 286	2 068	1 927	2 020	1 471	1 545	1 597	2 094	1 927	2 179	2 083	1 699	1 626	1 391	1 214	990	1 224	1 578	2 069	2 315	2 274	2 680	2 054	2 022	1 981	1 608	2 472	2 470	2 711	3 090	3 877	3 984	4 219	4 062
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	3	2	0	(1)	(3)	(3)	(5)	(6)	(5)	(3)	1	3	1	(2)	0	(6)	(4)	(1)	3	5	6	4	(3)	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(3)	4	4	(1)	0	(8)	(5)	(10)	(8)	(8)	(14)	(12)	(10)	(21)	(2)	(51)	(70)	(68)	(88)	(94)	(84)	(54)	(67)
Net Income (Common)	974 N/A	1 022 +5%	1 090 +7%	1 146 +5%	1 222 +7%	1 688 +38%	1 887 +12%	1 880 0%	1 537 -18%	1 303 -15%	951 -27%	755 -21%	814 +8%	1 142 +40%	434 -62%	102 -76%	(93) N/A	554 N/A	668 +21%	1 506 +125%	1 499 0%	1 280 -15%	1 396 +9%	736 -47%	874 +19%	1 270 +45%	1 722 +36%	1 770 +3%	2 016 +14%	1 768 -12%	1 481 -16%	1 482 +0%	1 157 -22%	1 209 +4%	1 314 +9%	1 211 -8%	1 135 -6%	1 068 -6%	2 688 +152%	3 503 +30%	3 401 -3%	3 730 +10%	2 192 -41%	1 369 -38%	2 280 +67%	2 064 -9%	1 927 -7%	2 020 +5%	1 471 -27%	1 545 +5%	1 597 +3%	2 093 +31%	1 926 -8%	2 177 +13%	2 080 -4%	1 695 -19%	1 629 -4%	1 395 -14%	1 212 -13%	989 -18%	1 215 +23%	1 572 +29%	2 058 +31%	2 306 +12%	2 266 -2%	2 664 +18%	2 040 -23%	2 011 -1%	1 957 -3%	1 605 -18%	2 420 +51%	2 398 -1%	2 642 +10%	3 000 +14%	3 782 +26%	3 899 +3%	4 165 +7%	3 994 -4%
EPS (Diluted)	32.46 N/A	32.96 +2%	36.33 +10%	38.2 +5%	39.41 +3%	56.26 +43%	57.18 +2%	56.96 0%	16.52 -71%	39.48 +139%	28.81 -27%	23.59 -18%	25.43 +8%	34.6 +36%	13.56 -61%	3.18 -77%	-2.9 N/A	17.31 N/A	20.87 +21%	47.06 +125%	46.84 0%	40 -15%	43.62 +9%	23 -47%	27.33 +19%	40.96 +50%	53.81 +31%	57.09 +6%	65.03 +14%	57.03 -12%	47.77 -16%	49.4 +3%	38.56 -22%	40.29 +4%	44.01 +9%	40.36 -8%	37.83 -6%	35.6 -6%	90.04 +153%	116.76 +30%	113.36 -3%	124.33 +10%	73.42 -41%	45.63 -38%	76 +67%	68.8 -9%	64.56 -6%	67.33 +4%	49.03 -27%	51.76 +6%	53.48 +3%	71.96 +35%	68.55 -5%	77.46 +13%	73.37 -5%	60.31 -18%	57.96 -4%	49.64 -14%	43.13 -13%	35.19 -18%	43.19 +23%	55.85 +29%	73.16 +31%	81.95 +12%	80.43 -2%	94.52 +18%	72.42 -23%	71.36 -1%	69.37 -3%	56.87 -18%	85.8 +51%	84.99 -1%	93.8 +10%	108.03 +15%	135.77 +26%	144.22 +6%	158.07 +10%	151.9 -4%

Income Statement Balance Sheet Cash Flow Statement

Hisaka Works Ltd
TSE:6247

Income Statement

Earnings Waterfall
Hisaka Works Ltd

Income Statement
Hisaka Works Ltd

See Also

Company

Help

Tools

Stocks

Hisaka Works Ltd TSE:6247

Income Statement

Earnings Waterfall Hisaka Works Ltd

Income Statement Hisaka Works Ltd

See Also

Company

Help

Tools

Stocks

Hisaka Works Ltd
TSE:6247

Earnings Waterfall
Hisaka Works Ltd

Income Statement
Hisaka Works Ltd