Watchlist Manager

Watchlist

Price: 2 322 JPY -1.94% Market Closed

Market Cap: ¥125.8B

	Raiznext Corp TSE:6379	JP
	Nippon Pallet Pool Co Ltd TSE:4690	JP
H	Hunan Mendale Hometextile Co Ltd SZSE:002397	CN

Income Statement

Currency: JPY

	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	30	0	0	17	0	0	16	0	0	3	0	0	1	7	8	15	18	20	23	24	23	24	24	23	27	24	24	32	29	26	25	25	24	27	31	28	28	26	26	29	31	33	30	18	15	8	5	4	4	8	28	45	62	90	90	78	66	40	28	23	0	0	5	5	0	0	11	10	11	15	19	0	0	0	0
Revenue	48 916 N/A	49 080 +0%	51 222 +4%	52 016 +2%	53 309 +2%	58 663 +10%	64 413 +10%	66 839 +4%	74 829 +12%	74 054 -1%	74 373 +0%	64 925 -13%	59 590 -8%	57 657 -3%	51 862 -10%	53 551 +3%	79 270 +48%	78 793 -1%	81 355 +3%	83 668 +3%	97 850 +17%	99 021 +1%	100 405 +1%	98 823 -2%	93 845 -5%	91 339 -3%	87 790 -4%	88 255 +1%	76 275 -14%	77 847 +2%	78 750 +1%	78 783 +0%	85 241 +8%	86 672 +2%	86 805 +0%	89 083 +3%	89 491 +0%	91 751 +3%	91 571 0%	99 934 +9%	101 924 +2%	100 998 -1%	100 466 -1%	96 062 -4%	89 612 -7%	89 691 +0%	88 334 -2%	97 041 +10%	97 332 +0%	101 791 +5%	111 759 +10%	111 362 0%	140 579 +26%	146 197 +4%	145 718 0%	154 914 +6%	145 915 -6%	152 442 +4%	149 941 -2%	139 679 -7%	129 832 -7%	129 346 0%	131 197 +1%	138 519 +6%	140 061 +1%	140 618 +0%	141 533 +1%	139 833 -1%	140 366 +0%	146 953 +5%	145 302 -1%	154 524 +6%	157 371 +2%	156 563 -1%	171 556 +10%	172 354 +0%
Gross Profit
Cost of Revenue	(44 207)	(44 224)	(44 974)	(45 517)	(46 463)	(50 413)	(55 172)	(57 856)	(65 288)	(64 689)	(64 610)	(55 595)	(51 105)	(49 583)	(45 043)	(46 973)	(70 125)	(69 764)	(72 244)	(74 324)	(87 068)	(88 209)	(89 982)	(89 343)	(85 190)	(83 084)	(79 305)	(78 889)	(68 327)	(69 686)	(70 644)	(70 726)	(76 887)	(78 261)	(78 307)	(80 129)	(79 058)	(80 812)	(80 580)	(87 910)	(90 161)	(89 369)	(88 613)	(85 421)	(79 303)	(79 156)	(77 954)	(85 023)	(85 348)	(89 365)	(97 766)	(96 634)	(123 739)	(128 529)	(128 693)	(138 155)	(129 499)	(135 985)	(132 346)	(123 258)	(112 084)	(111 106)	(113 328)	(119 657)	(122 006)	(123 223)	(124 674)	(122 781)	(123 164)	(128 895)	(128 481)	(136 434)	(138 445)	(138 226)	(147 993)	(148 258)
Gross Profit	4 709 N/A	4 856 +3%	6 248 +29%	6 499 +4%	6 846 +5%	8 250 +21%	9 241 +12%	8 984 -3%	9 543 +6%	9 367 -2%	9 764 +4%	9 330 -4%	8 485 -9%	8 074 -5%	6 818 -16%	6 577 -4%	9 145 +39%	9 028 -1%	9 110 +1%	9 343 +3%	10 783 +15%	10 812 +0%	10 424 -4%	9 481 -9%	8 655 -9%	8 255 -5%	8 485 +3%	9 366 +10%	7 948 -15%	8 161 +3%	8 106 -1%	8 057 -1%	8 355 +4%	8 411 +1%	8 499 +1%	8 955 +5%	10 433 +17%	10 940 +5%	10 991 +0%	12 023 +9%	11 763 -2%	11 628 -1%	11 852 +2%	10 641 -10%	10 308 -3%	10 535 +2%	10 379 -1%	12 017 +16%	11 984 0%	12 425 +4%	13 992 +13%	14 729 +5%	16 840 +14%	17 667 +5%	17 025 -4%	16 758 -2%	16 415 -2%	16 457 +0%	17 595 +7%	16 422 -7%	17 748 +8%	18 240 +3%	17 869 -2%	18 862 +6%	18 055 -4%	17 395 -4%	16 859 -3%	17 052 +1%	17 202 +1%	18 058 +5%	16 821 -7%	18 090 +8%	18 926 +5%	18 337 -3%	23 563 +28%	24 096 +2%
Operating Income
Operating Expenses	(2 070)	(2 109)	(2 066)	(2 026)	(2 004)	(2 103)	(2 076)	(2 155)	(2 052)	(2 102)	(2 197)	(2 382)	(2 492)	(2 480)	(2 312)	(2 300)	(3 215)	(3 275)	(3 346)	(3 388)	(3 376)	(3 394)	(3 429)	(3 421)	(3 507)	(3 533)	(3 611)	(3 693)	(3 668)	(3 768)	(3 737)	(3 705)	(3 726)	(3 615)	(3 627)	(3 628)	(3 640)	(3 689)	(3 690)	(3 776)	(3 858)	(3 905)	(3 940)	(3 952)	(3 932)	(3 900)	(3 945)	(4 037)	(4 301)	(4 719)	(5 695)	(6 119)	(6 800)	(6 792)	(6 351)	(6 310)	(6 029)	(6 413)	(6 421)	(6 688)	(6 766)	(6 912)	(7 014)	(7 017)	(7 137)	(7 180)	(7 248)	(7 447)	(7 234)	(7 138)	(7 527)	(7 559)	(8 068)	(8 406)	(8 328)	(8 799)
Selling, General & Administrative	(1 976)	(2 016)	(2 066)	(2 025)	(2 003)	(2 102)	(2 077)	(2 156)	(2 053)	(2 102)	(2 198)	(2 383)	(2 493)	(2 480)	(2 312)	(2 300)	(2 903)	(3 275)	(3 346)	(3 388)	(3 048)	(3 394)	(3 430)	(3 421)	(3 187)	(3 533)	(3 609)	(3 691)	(3 354)	(3 766)	(3 736)	(3 704)	(3 445)	(3 614)	(3 627)	(3 628)	(3 350)	(3 689)	(3 690)	(3 777)	(3 585)	(3 907)	(3 941)	(3 952)	(3 643)	(3 899)	(3 943)	(4 036)	(3 948)	(4 718)	(5 695)	(6 118)	(6 232)	(6 792)	(6 351)	(6 310)	(5 462)	(6 413)	(6 420)	(6 687)	(6 244)	(6 910)	(7 013)	(7 016)	(6 576)	(7 179)	(7 247)	(7 446)	(6 572)	(7 135)	(7 525)	(7 557)	(7 982)	(8 407)	(8 327)	(8 798)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(72)	0	0	0	(79)	0	0	0	(87)	0	0	0	(80)	0	0	0	(67)	0	0	0	0	0	0	0	(74)	0	0	0	(96)	0	0	0	(116)	0	0	0	(126)	0	0	0	(132)	0	0	0	(85)	0	0	0	(60)	0	0	0	(77)	0	0	0	(85)	0	0	0
Depreciation & Amortization	(93)	(93)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(240)	0	0	0	(248)	0	0	0	(232)	0	0	0	(235)	0	0	0	(215)	0	0	0	(206)	0	0	0	(199)	0	0	0	(194)	0	0	0	(236)	0	0	0	(442)	0	0	0	(435)	0	0	0	(436)	0	0	0	(500)	0	0	0	(583)	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(84)	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)	0	0	(1)	(1)	0	0	(2)	(3)	(2)	0	(1)	0	(1)	0
Operating Income	2 640 N/A	2 747 +4%	4 181 +52%	4 472 +7%	4 840 +8%	6 146 +27%	7 164 +17%	6 829 -5%	7 491 +10%	7 266 -3%	7 567 +4%	6 948 -8%	5 992 -14%	5 594 -7%	4 507 -19%	4 279 -5%	5 930 +39%	5 754 -3%	5 764 +0%	5 954 +3%	7 407 +24%	7 418 +0%	6 994 -6%	6 060 -13%	5 149 -15%	4 722 -8%	4 875 +3%	5 674 +16%	4 280 -25%	4 394 +3%	4 370 -1%	4 353 0%	4 628 +6%	4 797 +4%	4 872 +2%	5 326 +9%	6 793 +28%	7 250 +7%	7 301 +1%	8 248 +13%	7 904 -4%	7 724 -2%	7 913 +2%	6 689 -15%	6 376 -5%	6 635 +4%	6 435 -3%	7 981 +24%	7 684 -4%	7 707 +0%	8 297 +8%	8 610 +4%	10 040 +17%	10 875 +8%	10 674 -2%	10 448 -2%	10 386 -1%	10 044 -3%	11 174 +11%	9 733 -13%	10 982 +13%	11 328 +3%	10 855 -4%	11 845 +9%	10 918 -8%	10 215 -6%	9 611 -6%	9 605 0%	9 968 +4%	10 920 +10%	9 294 -15%	10 531 +13%	10 858 +3%	9 931 -9%	15 235 +53%	15 297 +0%
Pre-Tax Income
Interest Income Expense	(160)	(120)	(87)	(49)	(32)	(14)	(24)	(12)	(10)	27	49	43	65	37	34	(2)	11	42	(8)	12	84	33	82	101	114	147	149	185	116	85	227	377	457	380	112	(157)	(226)	(323)	(227)	46	28	195	294	125	107	109	57	44	122	126	114	123	577	647	596	571	107	58	125	143	134	235	273	231	246	202	168	194	282	493	571	626	612	450	425	385
Non-Reccuring Items	(28)	(31)	(77)	(75)	(69)	(388)	(396)	(427)	(249)	(371)	(327)	(176)	(83)	(102)	(33)	7	3	(6)	(6)	(54)	(30)	(64)	(61)	13	(8)	30	30	(2)	(7)	(6)	(6)	(6)	(6)	(4)	(141)	(141)	(164)	(164)	(75)	(75)	(430)	(430)	(382)	(382)	(31)	(30)	(30)	(120)	(91)	(91)	5 431	5 520	5 074	5 078	(444)	(444)	(8)	(11)	(11)	(10)	(6)	91	88	87	92	(5)	(4)	(84)	(126)	(132)	(193)	(126)	(93)	(96)	(51)	(48)
Gain/Loss on Disposition of Assets	19	8	9	0	0	(1)	0	1	0	0	1	0	0	0	0	0	1	2	2	8	6	3	3	(4)	(4)	4	12	13	12	8	0	1	122	123	123	122	0	0	0	0	1	1	0	0	(0)	0	2	2	1	1	(4)	(0)	4	4	8	0	(0)	(1)	(0)	200	85	85	90	(106)	9	12	8	5	261	323	322	312	56	(9)	(9)	(1)
Total Other Income	(50)	(38)	(37)	(6)	(33)	(57)	(75)	(69)	(30)	(104)	(117)	(62)	28	30	4	12	25	73	101	70	99	72	185	169	159	228	117	155	76	65	53	59	78	80	65	59	25	23	49	70	17	65	53	73	152	131	151	135	134	155	153	160	173	146	155	151	164	158	156	146	121	138	131	157	143	128	109	75	92	83	82	77	52	52	53	51
Pre-Tax Income	2 421 N/A	2 566 +6%	3 989 +55%	4 343 +9%	4 708 +8%	5 688 +21%	6 669 +17%	6 320 -5%	7 200 +14%	6 816 -5%	7 171 +5%	6 752 -6%	6 002 -11%	5 558 -7%	4 512 -19%	4 294 -5%	5 969 +39%	5 864 -2%	5 853 0%	5 991 +2%	7 566 +26%	7 462 -1%	7 202 -3%	6 339 -12%	5 409 -15%	5 132 -5%	5 184 +1%	6 025 +16%	4 478 -26%	4 546 +2%	4 644 +2%	4 784 +3%	5 280 +10%	5 376 +2%	5 030 -6%	5 209 +4%	6 428 +23%	6 785 +6%	7 048 +4%	8 289 +18%	7 521 -9%	7 554 +0%	7 878 +4%	6 505 -17%	6 604 +2%	6 846 +4%	6 615 -3%	8 042 +22%	7 849 -2%	7 897 +1%	13 991 +77%	14 414 +3%	15 869 +10%	16 750 +6%	10 989 -34%	10 725 -2%	10 650 -1%	10 248 -4%	11 443 +12%	10 212 -11%	11 316 +11%	11 877 +5%	11 437 -4%	12 214 +7%	11 408 -7%	10 552 -8%	9 892 -6%	9 795 -1%	10 477 +7%	11 687 +12%	10 076 -14%	11 420 +13%	11 485 +1%	10 328 -10%	15 653 +52%	15 684 +0%
Net Income
Tax Provision	(1 003)	(1 223)	(1 852)	(1 957)	(2 076)	(2 068)	(2 502)	(2 338)	(3 069)	(2 897)	(3 022)	(2 840)	(2 507)	(2 389)	(1 978)	(2 107)	(2 714)	(2 644)	(2 623)	(2 488)	(3 279)	(3 253)	(3 130)	(2 883)	(2 559)	(2 465)	(2 474)	(2 734)	(1 843)	(1 900)	(1 868)	(1 856)	(2 243)	(2 276)	(2 060)	(2 136)	(2 458)	(2 496)	(2 571)	(2 833)	(2 674)	(2 670)	(2 648)	(2 274)	(2 030)	(2 090)	(2 100)	(2 502)	(2 528)	(2 610)	(2 759)	(2 893)	(3 464)	(3 768)	(3 726)	(3 691)	(3 234)	(3 067)	(3 770)	(3 354)	(3 503)	(3 676)	(3 167)	(3 379)	(3 614)	(3 365)	(3 173)	(3 094)	(3 167)	(3 513)	(3 024)	(3 479)	(3 328)	(3 188)	(4 794)	(4 802)
Income from Continuing Operations	1 417	1 343	2 136	2 385	2 631	3 620	4 168	3 983	4 132	3 920	4 149	3 912	3 494	3 169	2 534	2 188	3 255	3 220	3 229	3 501	4 287	4 209	4 073	3 457	2 850	2 666	2 709	3 290	2 635	2 646	2 776	2 928	3 037	3 098	2 968	3 072	3 970	4 290	4 478	5 456	4 848	4 885	5 230	4 230	4 574	4 754	4 514	5 540	5 322	5 287	11 232	11 520	12 405	12 982	7 263	7 035	7 415	7 182	7 674	6 859	7 813	8 201	8 270	8 835	7 794	7 187	6 719	6 701	7 310	8 174	7 052	7 941	8 157	7 140	10 859	10 882
Income to Minority Interest	(13)	(20)	(17)	(18)	(16)	(25)	(25)	(23)	(32)	(29)	(28)	(38)	(48)	(49)	(29)	(19)	(8)	(2)	(55)	(68)	(95)	(103)	(59)	(47)	(41)	(33)	(105)	(106)	(90)	(78)	(12)	(10)	(30)	(44)	(67)	(80)	(73)	(78)	(51)	(68)	(101)	(104)	(156)	(144)	(122)	(116)	(83)	(89)	(96)	(106)	(128)	(119)	(147)	(147)	(105)	(86)	(71)	(61)	(82)	(89)	(64)	(66)	(27)	(26)	(52)	(47)	(76)	(67)	(60)	(66)	(36)	(75)	(55)	(59)	(187)	(191)
Net Income (Common)	1 403 N/A	1 322 -6%	2 119 +60%	2 368 +12%	2 616 +10%	3 595 +37%	4 143 +15%	3 959 -4%	4 099 +4%	3 889 -5%	4 120 +6%	3 873 -6%	3 446 -11%	3 120 -9%	2 505 -20%	2 169 -13%	3 246 +50%	3 218 -1%	3 174 -1%	3 433 +8%	4 192 +22%	4 106 -2%	4 015 -2%	3 411 -15%	2 809 -18%	2 634 -6%	2 604 -1%	3 184 +22%	2 544 -20%	2 568 +1%	2 764 +8%	2 918 +6%	3 007 +3%	3 055 +2%	2 902 -5%	2 993 +3%	3 897 +30%	4 212 +8%	4 427 +5%	5 388 +22%	4 747 -12%	4 779 +1%	5 073 +6%	4 085 -19%	4 452 +9%	4 639 +4%	4 431 -4%	5 451 +23%	5 225 -4%	5 180 -1%	11 104 +114%	11 401 +3%	12 258 +8%	12 835 +5%	7 158 -44%	6 949 -3%	7 344 +6%	7 119 -3%	7 590 +7%	6 770 -11%	7 748 +14%	8 134 +5%	8 242 +1%	8 807 +7%	7 741 -12%	7 140 -8%	6 642 -7%	6 633 0%	7 249 +9%	8 106 +12%	7 014 -13%	7 866 +12%	8 100 +3%	7 079 -13%	10 670 +51%	10 688 +0%
EPS (Diluted)	30.5 N/A	28.73 -6%	45.08 +57%	51.47 +14%	56.86 +10%	76.48 +35%	90.06 +18%	86.06 -4%	87.21 +1%	84.54 -3%	89.56 +6%	82.4 -8%	74.91 -9%	67.82 -9%	54.45 -20%	47.15 -13%	70.56 +50%	69.95 -1%	69 -1%	74.63 +8%	91.13 +22%	89.26 -2%	87.28 -2%	74.15 -15%	61.06 -18%	57.26 -6%	56.6 -1%	69.21 +22%	55.3 -20%	55.82 +1%	60.08 +8%	63.43 +6%	65.04 +3%	66.41 +2%	63.08 -5%	65.06 +3%	84.31 +30%	91.56 +9%	96.23 +5%	117.13 +22%	102.68 -12%	103.89 +1%	110.28 +6%	88.8 -19%	96.31 +8%	100.84 +5%	96.32 -4%	117.92 +22%	113.03 -4%	112.07 -1%	204.82 +83%	210.42 +3%	234.86 +12%	236.94 +1%	132.14 -44%	128.29 -3%	135.58 +6%	131.43 -3%	140.13 +7%	124.98 -11%	143.04 +14%	150.16 +5%	152.16 +1%	162.59 +7%	142.92 -12%	131.97 -8%	122.67 -7%	122.62 0%	134.19 +9%	152.13 +13%	131.01 -14%	145.75 +11%	150.88 +4%	131.19 -13%	197.55 +51%	197.87 +0%

Income Statement Balance Sheet Cash Flow Statement

Raiznext Corp
TSE:6379

Income Statement

Earnings Waterfall
Raiznext Corp

Income Statement
Raiznext Corp

See Also

Company

Help

Tools

Stocks

Raiznext Corp TSE:6379

Income Statement

Earnings Waterfall Raiznext Corp

Income Statement Raiznext Corp

See Also

Company

Help

Tools

Stocks

Raiznext Corp
TSE:6379

Earnings Waterfall
Raiznext Corp

Income Statement
Raiznext Corp