Pegasus Sewing Machine Mfg Co Ltd
TSE:6262

Watchlist Manager
Pegasus Sewing Machine Mfg Co Ltd Logo
Pegasus Sewing Machine Mfg Co Ltd
TSE:6262
Watchlist
Price: 775 JPY -2.52%
Market Cap: ¥19.2B

Income Statement

Earnings Waterfall
Pegasus Sewing Machine Mfg Co Ltd

Income Statement
Pegasus Sewing Machine Mfg Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
43
0
0
44
0
0
37
0
0
30
59
86
112
106
103
103
102
102
101
105
111
112
116
110
126
107
124
120
117
111
86
83
75
71
67
62
61
57
58
58
56
58
55
55
57
58
60
63
70
71
74
78
71
71
73
67
75
79
92
115
122
127
128
132
143
151
129
117
94
0
0
0
Revenue
12 581
N/A
12 695
+1%
13 312
+5%
12 948
-3%
11 541
-11%
9 875
-14%
8 549
-13%
7 095
-17%
6 275
-12%
5 729
-9%
7 076
+24%
7 884
+11%
8 976
+14%
11 943
+33%
12 082
+1%
12 293
+2%
11 782
-4%
11 152
-5%
10 516
-6%
9 750
-7%
9 828
+1%
10 171
+3%
10 861
+7%
12 046
+11%
12 795
+6%
14 067
+10%
14 961
+6%
15 578
+4%
16 196
+4%
16 206
+0%
16 653
+3%
17 637
+6%
18 560
+5%
19 189
+3%
19 975
+4%
19 583
-2%
19 137
-2%
18 962
-1%
17 868
-6%
17 168
-4%
17 031
-1%
16 979
0%
17 734
+4%
18 540
+5%
18 986
+2%
18 891
0%
18 158
-4%
16 982
-6%
15 783
-7%
14 969
-5%
13 823
-8%
12 181
-12%
11 757
-3%
12 422
+6%
14 129
+14%
16 769
+19%
18 845
+12%
20 498
+9%
22 344
+9%
24 279
+9%
25 500
+5%
25 289
-1%
23 790
-6%
20 767
-13%
18 579
-11%
17 543
-6%
17 336
-1%
19 183
+11%
20 560
+7%
22 040
+7%
23 065
+5%
22 983
0%
22 516
-2%
Gross Profit
Cost of Revenue
(7 123)
(7 320)
(7 628)
(7 625)
(7 057)
(6 442)
(5 851)
(4 952)
(4 690)
(4 451)
(5 494)
(5 833)
(6 401)
(8 371)
(8 223)
(8 194)
(7 821)
(7 625)
(7 319)
(6 870)
(6 935)
(6 892)
(7 378)
(8 007)
(8 225)
(9 120)
(9 405)
(9 883)
(10 303)
(10 190)
(10 652)
(11 437)
(11 916)
(12 292)
(12 537)
(11 944)
(11 690)
(11 536)
(10 737)
(10 117)
(10 230)
(10 119)
(10 895)
(11 582)
(11 731)
(11 754)
(11 485)
(10 874)
(10 406)
(9 792)
(9 225)
(7 849)
(7 261)
(7 949)
(9 097)
(11 167)
(12 690)
(13 860)
(14 811)
(15 918)
(16 934)
(16 812)
(16 057)
(14 252)
(12 752)
(12 212)
(11 868)
(13 064)
(13 798)
(14 629)
(15 299)
(15 451)
(15 215)
Gross Profit
5 458
N/A
5 375
-2%
5 684
+6%
5 323
-6%
4 483
-16%
3 432
-23%
2 698
-21%
2 144
-21%
1 585
-26%
1 278
-19%
1 582
+24%
2 051
+30%
2 576
+26%
3 572
+39%
3 859
+8%
4 098
+6%
3 961
-3%
3 527
-11%
3 197
-9%
2 881
-10%
2 893
+0%
3 279
+13%
3 483
+6%
4 039
+16%
4 569
+13%
4 948
+8%
5 556
+12%
5 695
+3%
5 893
+3%
6 017
+2%
6 001
0%
6 200
+3%
6 643
+7%
6 897
+4%
7 438
+8%
7 638
+3%
7 446
-3%
7 426
0%
7 131
-4%
7 051
-1%
6 801
-4%
6 860
+1%
6 839
0%
6 958
+2%
7 254
+4%
7 137
-2%
6 673
-7%
6 108
-8%
5 377
-12%
5 177
-4%
4 598
-11%
4 332
-6%
4 496
+4%
4 473
-1%
5 032
+12%
5 601
+11%
6 154
+10%
6 638
+8%
7 533
+13%
8 361
+11%
8 566
+2%
8 476
-1%
7 733
-9%
6 514
-16%
5 827
-11%
5 331
-9%
5 468
+3%
6 119
+12%
6 762
+11%
7 411
+10%
7 766
+5%
7 532
-3%
7 301
-3%
Operating Income
Operating Expenses
(3 208)
(3 208)
(3 250)
(3 257)
(3 295)
(3 108)
(3 082)
(2 777)
(2 576)
(2 260)
(2 286)
(2 304)
(2 363)
(3 144)
(3 140)
(3 267)
(3 298)
(3 335)
(3 345)
(3 278)
(3 267)
(3 257)
(3 333)
(3 473)
(3 574)
(3 830)
(3 992)
(4 097)
(4 281)
(4 276)
(4 311)
(4 374)
(4 433)
(4 541)
(4 706)
(4 639)
(4 580)
(4 627)
(4 596)
(4 648)
(4 750)
(4 648)
(4 701)
(4 731)
(4 759)
(4 831)
(4 839)
(4 896)
(4 729)
(4 677)
(4 532)
(4 239)
(4 059)
(3 956)
(4 022)
(4 268)
(4 545)
(4 791)
(4 990)
(5 327)
(5 691)
(5 819)
(5 789)
(5 643)
(5 370)
(5 292)
(5 356)
(5 417)
(5 550)
(5 838)
(5 964)
(6 073)
(6 108)
Selling, General & Administrative
(3 208)
(3 208)
(3 250)
(3 257)
(3 295)
(3 108)
(3 082)
(2 777)
(2 576)
(2 260)
(2 286)
(2 304)
(2 363)
(2 720)
(3 140)
(3 267)
(3 298)
(2 897)
(3 345)
(3 278)
(3 267)
(2 831)
(3 355)
(3 473)
(3 574)
(3 352)
(3 992)
(4 097)
(4 281)
(3 892)
(4 311)
(4 374)
(4 433)
(3 956)
(4 673)
(4 632)
(4 570)
(4 099)
(4 596)
(4 648)
(4 750)
(4 100)
(4 610)
(4 640)
(4 759)
(4 299)
(4 839)
(4 896)
(4 729)
(4 056)
(4 546)
(4 227)
(4 047)
(3 293)
(4 022)
(4 268)
(4 545)
(4 131)
(4 986)
(5 324)
(5 691)
(5 075)
(5 787)
(5 642)
(5 369)
(4 468)
(5 356)
(5 417)
(5 550)
(4 928)
(5 964)
(6 073)
(6 108)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
(356)
0
0
0
(369)
0
0
0
(346)
0
0
0
(385)
0
0
0
(401)
0
0
0
0
0
0
0
(409)
0
0
0
(425)
0
0
0
(425)
0
0
0
(408)
0
0
0
(450)
0
0
0
(408)
0
0
0
(453)
0
0
0
(555)
0
0
0
(609)
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
(67)
0
0
0
(69)
0
0
0
(79)
0
0
0
(92)
0
0
0
0
0
0
0
(123)
0
0
0
(119)
0
0
0
(123)
0
0
0
(108)
0
0
0
(213)
0
0
0
(214)
0
0
0
(251)
0
0
0
(291)
0
0
0
(270)
0
0
0
(300)
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22
0
0
0
0
0
0
17
0
0
0
(461)
(32)
(7)
(11)
(0)
0
0
0
(0)
(90)
(90)
0
0
0
0
0
0
14
(12)
(12)
(0)
(0)
0
(0)
(0)
(3)
(3)
0
(0)
(0)
(0)
(0)
(0)
0
(0)
0
0
(0)
0
0
Operating Income
2 251
N/A
2 167
-4%
2 433
+12%
2 066
-15%
1 189
-42%
325
-73%
(384)
N/A
(634)
-65%
(990)
-56%
(983)
+1%
(704)
+28%
(253)
+64%
213
N/A
428
+101%
719
+68%
832
+16%
663
-20%
192
-71%
(148)
N/A
(398)
-169%
(375)
+6%
22
N/A
150
+581%
567
+278%
995
+76%
1 118
+12%
1 565
+40%
1 599
+2%
1 612
+1%
1 741
+8%
1 690
-3%
1 825
+8%
2 210
+21%
2 356
+7%
2 732
+16%
2 999
+10%
2 866
-4%
2 799
-2%
2 536
-9%
2 403
-5%
2 051
-15%
2 212
+8%
2 138
-3%
2 228
+4%
2 495
+12%
2 306
-8%
1 834
-20%
1 213
-34%
647
-47%
500
-23%
66
-87%
93
+41%
437
+369%
517
+18%
1 010
+95%
1 333
+32%
1 609
+21%
1 847
+15%
2 543
+38%
3 034
+19%
2 875
-5%
2 657
-8%
1 945
-27%
871
-55%
457
-48%
39
-92%
111
+188%
702
+531%
1 212
+73%
1 573
+30%
1 802
+15%
1 459
-19%
1 193
-18%
Pre-Tax Income
Interest Income Expense
(166)
(46)
(203)
(170)
(190)
(35)
(77)
(172)
(224)
(132)
(127)
(104)
(133)
(86)
(106)
(190)
(165)
(119)
(124)
(33)
198
256
428
400
437
111
(23)
321
344
445
570
333
180
37
(436)
(416)
(57)
61
517
475
(43)
(191)
9
240
238
207
38
(184)
(61)
(94)
100
71
(127)
(65)
(137)
(169)
(44)
(11)
237
580
320
252
348
302
227
504
328
(308)
371
(51)
(287)
164
(35)
Non-Reccuring Items
(14)
51
40
9
9
4
(151)
(130)
(130)
(33)
(55)
(183)
(129)
(144)
(143)
(22)
(15)
18
0
22
22
4
0
0
0
0
0
0
0
0
62
37
40
12
0
0
0
0
12
12
12
(79)
0
0
(90)
0
(26)
0
0
(12)
0
0
0
0
(17)
(18)
(18)
(21)
0
0
(3)
(2)
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(2)
(3)
(14)
(12)
(15)
(5)
(6)
195
200
276
74
71
(4)
198
202
294
296
94
325
233
231
232
0
2
2
1
502
495
498
515
15
20
17
0
0
3
3
1
2
3
4
3
0
(2)
(5)
(3)
(4)
(0)
1
1
0
(302)
0
134
136
443
448
10
8
4
0
7
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
108
111
94
97
27
(7)
(17)
73
83
133
111
76
24
66
51
53
69
(13)
(6)
1
(30)
7
26
(8)
(2)
32
(6)
26
44
3
(10)
(10)
(29)
9
18
11
27
31
40
57
43
10
(217)
(225)
(225)
30
25
15
25
78
136
231
(18)
252
205
146
106
105
95
74
55
37
47
(7)
(20)
(30)
(35)
20
32
33
32
27
8
Pre-Tax Income
2 178
N/A
2 281
+5%
2 350
+3%
1 991
-15%
1 020
-49%
281
-72%
(634)
N/A
(667)
-5%
(1 061)
-59%
(739)
+30%
(702)
+5%
(393)
+44%
(30)
+92%
463
N/A
721
+56%
966
+34%
848
-12%
173
-80%
48
-73%
(175)
N/A
47
N/A
521
+999%
604
+16%
962
+59%
1 433
+49%
1 262
-12%
2 037
+61%
2 440
+20%
2 498
+2%
2 704
+8%
2 327
-14%
2 204
-5%
2 418
+10%
2 414
0%
2 315
-4%
2 597
+12%
2 839
+9%
2 891
+2%
3 106
+7%
2 949
-5%
2 066
-30%
1 955
-5%
1 932
-1%
2 241
+16%
2 414
+8%
2 540
+5%
1 867
-26%
1 043
-44%
613
-41%
474
-23%
304
-36%
92
-70%
292
+217%
838
+187%
1 197
+43%
1 737
+45%
2 101
+21%
1 931
-8%
2 883
+49%
3 692
+28%
3 248
-12%
2 952
-9%
2 341
-21%
1 166
-50%
664
-43%
512
-23%
404
-21%
414
+2%
1 615
+290%
1 556
-4%
1 547
-1%
1 651
+7%
1 165
-29%
Net Income
Tax Provision
(564)
(555)
(594)
(585)
(356)
(516)
(86)
(135)
347
70
73
(140)
(205)
(251)
(341)
(363)
(300)
(284)
(222)
(219)
(255)
(296)
(305)
(298)
(265)
(275)
(479)
(518)
(270)
(336)
(262)
(204)
(246)
(209)
(114)
(316)
(738)
(720)
(863)
(803)
(721)
(637)
(433)
(373)
(360)
(417)
(566)
(639)
(494)
(642)
(528)
(334)
(347)
(101)
(58)
(179)
(201)
(315)
(547)
(802)
(803)
(570)
(464)
(72)
(233)
(468)
(355)
(557)
(414)
(438)
(448)
(350)
(426)
Income from Continuing Operations
1 613
1 726
1 757
1 406
664
(234)
(720)
(802)
(714)
(669)
(629)
(533)
(234)
211
381
603
548
(112)
(175)
(394)
(208)
225
299
664
1 167
987
1 557
1 922
2 228
2 368
2 065
2 000
2 173
2 205
2 201
2 280
2 102
2 171
2 244
2 146
1 346
1 317
1 499
1 868
2 053
2 122
1 300
404
118
(168)
(224)
(242)
(54)
737
1 138
1 558
1 900
1 615
2 336
2 890
2 444
2 382
1 876
1 095
431
45
49
(144)
1 201
1 118
1 100
1 301
739
Income to Minority Interest
(12)
(9)
(10)
(10)
4
10
12
5
3
(4)
(16)
(25)
(37)
(55)
(58)
(56)
(47)
(38)
(32)
(36)
(55)
(50)
(50)
(45)
(33)
(34)
(50)
(54)
(42)
(39)
(24)
(23)
(32)
(45)
(58)
(68)
(66)
(67)
(63)
(57)
(55)
(47)
(41)
(37)
(43)
(43)
(37)
(39)
(35)
(38)
(42)
(36)
(30)
(29)
(37)
(46)
(48)
(43)
(44)
(48)
(62)
(87)
(90)
(101)
(113)
(117)
(132)
(131)
(154)
(153)
(148)
(159)
(136)
Net Income (Common)
1 601
N/A
1 717
+7%
1 747
+2%
1 396
-20%
667
-52%
(224)
N/A
(708)
-216%
(797)
-13%
(711)
+11%
(672)
+6%
(645)
+4%
(558)
+13%
(271)
+51%
156
N/A
322
+106%
547
+70%
502
-8%
(150)
N/A
(207)
-38%
(430)
-108%
(263)
+39%
175
N/A
249
+42%
618
+149%
1 135
+84%
953
-16%
1 507
+58%
1 869
+24%
2 186
+17%
2 329
+7%
2 041
-12%
1 977
-3%
2 141
+8%
2 160
+1%
2 143
-1%
2 212
+3%
2 036
-8%
2 104
+3%
2 180
+4%
2 088
-4%
1 291
-38%
1 271
-2%
1 458
+15%
1 831
+26%
2 011
+10%
2 079
+3%
1 263
-39%
366
-71%
84
-77%
(206)
N/A
(267)
-29%
(278)
-4%
(85)
+70%
707
N/A
287
-59%
698
+143%
1 038
+49%
1 572
+52%
2 292
+46%
2 842
+24%
2 382
-16%
2 295
-4%
1 786
-22%
993
-44%
318
-68%
(73)
N/A
(83)
-14%
(274)
-230%
1 047
N/A
965
-8%
952
-1%
1 142
+20%
603
-47%
EPS (Diluted)
70.53
N/A
72.14
+2%
72.47
+0%
58.68
-19%
28.51
-51%
-9.66
N/A
-30.93
-220%
-34.8
-13%
-30.66
+12%
-29.35
+4%
-28.14
+4%
-24.38
+13%
-11.85
+51%
6.79
N/A
14
+106%
23.78
+70%
21.8
-8%
-6.53
N/A
-9.1
-39%
-19.2
-111%
-11.77
+39%
7.95
N/A
11.1
+40%
27.6
+149%
50.65
+84%
43.31
-14%
67.88
+57%
84.18
+24%
95.03
+13%
101.36
+7%
82.29
-19%
79.7
-3%
86.32
+8%
87.07
+1%
86.42
-1%
89.2
+3%
82.09
-8%
84.79
+3%
87.91
+4%
84.2
-4%
52.04
-38%
51.22
-2%
58.78
+15%
73.82
+26%
81.04
+10%
83.8
+3%
50.93
-39%
14.74
-71%
3.37
-77%
-8.31
N/A
-10.75
-29%
-11.2
-4%
-3.41
+70%
28.5
N/A
11.58
-59%
28.13
+143%
41.81
+49%
63.37
+52%
92.37
+46%
114.54
+24%
96
-16%
92.49
-4%
71.99
-22%
40.04
-44%
12.82
-68%
-2.93
N/A
-3.35
-14%
-11.06
-230%
42.19
N/A
38.89
-8%
38.37
-1%
46.02
+20%
24.83
-46%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett