Watchlist Manager

Watchlist

Price: 3 160 JPY -0.16%

Market Cap: ¥57.4B

M	Mars Group Holdings Corp TSE:6419	JP

Income Statement

Currency: JPY

	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	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	0
Revenue	25 629 N/A	27 041 +6%	28 153 +4%	27 937 -1%	27 771 -1%	26 251 -5%	24 360 -7%	22 432 -8%	20 521 -9%	20 257 -1%	20 174 0%	19 584 -3%	20 370 +4%	21 290 +5%	23 067 +8%	23 888 +4%	24 301 +2%	22 837 -6%	21 127 -7%	20 155 -5%	21 203 +5%	26 700 +26%	26 318 -1%	27 457 +4%	27 531 +0%	29 808 +8%	32 743 +10%	31 734 -3%	31 467 -1%	30 314 -4%	28 276 -7%	27 750 -2%	27 281 -2%	27 349 +0%	27 124 -1%	27 605 +2%	27 823 +1%	27 767 0%	27 591 -1%	27 207 -1%	25 886 -5%	26 442 +2%	26 053 -1%	25 539 -2%	26 164 +2%	25 072 -4%	24 399 -3%	24 698 +1%	24 363 -1%	23 428 -4%	24 234 +3%	23 865 -2%	23 664 -1%	24 346 +3%	23 561 -3%	23 519 0%	23 104 -2%	22 563 -2%	20 521 -9%	18 476 -10%	16 304 -12%	14 761 -9%	15 015 +2%	14 718 -2%	14 802 +1%	15 103 +2%	15 007 -1%	15 763 +5%	17 816 +13%	20 347 +14%	25 287 +24%	30 196 +19%	33 970 +12%	36 575 +8%	41 778 +14%	44 778 +7%	43 961 -2%	42 251 -4%	37 366 -12%	33 457 -10%	32 697 -2%
Gross Profit
Cost of Revenue	(13 868)	(14 404)	(14 321)	(14 260)	(14 453)	(14 309)	(13 497)	(12 443)	(11 377)	(11 014)	(10 820)	(10 229)	(10 743)	(11 093)	(12 036)	(12 145)	(12 235)	(11 130)	(10 236)	(9 667)	(10 512)	(13 259)	(13 061)	(13 846)	(13 877)	(15 429)	(17 087)	(16 407)	(16 261)	(15 399)	(14 279)	(14 027)	(13 755)	(13 795)	(13 734)	(14 143)	(14 309)	(14 403)	(14 185)	(13 897)	(13 101)	(13 541)	(13 413)	(13 118)	(13 494)	(12 679)	(12 570)	(12 887)	(12 609)	(11 804)	(11 977)	(11 519)	(11 361)	(11 821)	(11 271)	(11 314)	(11 036)	(10 844)	(10 049)	(8 880)	(7 622)	(6 723)	(6 593)	(6 452)	(6 536)	(6 639)	(6 516)	(6 931)	(7 885)	(9 109)	(11 359)	(13 554)	(15 366)	(16 747)	(19 693)	(22 446)	(22 258)	(21 402)	(18 940)	(15 853)	(15 249)
Gross Profit	11 762 N/A	12 637 +7%	13 832 +9%	13 677 -1%	13 317 -3%	11 941 -10%	10 862 -9%	9 990 -8%	9 145 -8%	9 244 +1%	9 354 +1%	9 355 +0%	9 627 +3%	10 198 +6%	11 032 +8%	11 743 +6%	12 066 +3%	11 708 -3%	10 893 -7%	10 489 -4%	10 690 +2%	13 441 +26%	13 257 -1%	13 611 +3%	13 654 +0%	14 379 +5%	15 654 +9%	15 325 -2%	15 205 -1%	14 915 -2%	13 997 -6%	13 722 -2%	13 525 -1%	13 555 +0%	13 389 -1%	13 462 +1%	13 514 +0%	13 364 -1%	13 406 +0%	13 310 -1%	12 785 -4%	12 901 +1%	12 640 -2%	12 421 -2%	12 669 +2%	12 392 -2%	11 830 -5%	11 812 0%	11 756 0%	11 624 -1%	12 257 +5%	12 347 +1%	12 303 0%	12 525 +2%	12 290 -2%	12 205 -1%	12 069 -1%	11 719 -3%	10 471 -11%	9 596 -8%	8 683 -10%	8 037 -7%	8 422 +5%	8 266 -2%	8 266 +0%	8 464 +2%	8 491 +0%	8 832 +4%	9 930 +12%	11 238 +13%	13 928 +24%	16 642 +19%	18 604 +12%	19 828 +7%	22 085 +11%	22 333 +1%	21 703 -3%	20 848 -4%	18 426 -12%	17 603 -4%	17 448 -1%
Operating Income
Operating Expenses	(4 278)	(4 475)	(4 833)	(5 010)	(5 084)	(5 089)	(5 170)	(5 041)	(5 125)	(5 146)	(5 232)	(5 194)	(5 296)	(5 361)	(5 530)	(5 520)	(5 696)	(5 683)	(5 698)	(5 777)	(6 062)	(7 855)	(7 981)	(7 878)	(8 001)	(9 137)	(9 372)	(9 513)	(9 391)	(8 564)	(8 472)	(8 462)	(8 297)	(8 271)	(8 256)	(8 294)	(8 255)	(8 285)	(8 231)	(8 201)	(8 389)	(8 469)	(8 412)	(8 410)	(8 259)	(8 079)	(8 084)	(8 126)	(8 140)	(8 106)	(8 046)	(7 928)	(7 803)	(7 833)	(9 910)	(8 020)	(8 064)	(7 919)	(8 415)	(7 512)	(7 222)	(6 907)	(6 800)	(6 686)	(6 644)	(6 885)	(7 637)	(7 680)	(7 162)	(7 111)	(7 825)	(8 062)	(7 787)	(8 133)	(8 303)	(8 468)	(8 586)	(8 517)	(9 561)	(8 506)	(8 478)
Selling, General & Administrative	(4 279)	(4 475)	(4 833)	(5 009)	(5 083)	(5 088)	(5 170)	(5 041)	(5 125)	(5 146)	(5 240)	(5 207)	(5 312)	(5 373)	(5 542)	(5 533)	(5 709)	(5 695)	(5 710)	(5 789)	(6 073)	(7 871)	(7 995)	(7 892)	(8 011)	(9 145)	(9 375)	(9 512)	(9 391)	(8 563)	(8 472)	(8 462)	(8 297)	(8 272)	(8 252)	(8 289)	(8 255)	(7 246)	(8 230)	(8 201)	(8 389)	(7 157)	(8 514)	(8 409)	(8 258)	(6 903)	(8 076)	(8 126)	(8 140)	(6 944)	(8 046)	(7 928)	(7 803)	(6 651)	(7 836)	(8 020)	(8 064)	(6 726)	(7 676)	(7 370)	(7 087)	(5 833)	(6 800)	(6 686)	(6 644)	(5 922)	(6 934)	(6 976)	(7 162)	(6 172)	(7 314)	(7 551)	(7 787)	(7 095)	(8 285)	(8 468)	(8 586)	(7 651)	(8 562)	(8 472)	(8 458)
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	(1 038)	0	0	0	0	0	0	0	(1 175)	0	0	0	(1 162)	0	0	0	(1 183)	0	0	0	(1 193)	0	0	0	(1 073)	0	0	0	(963)	0	0	0	(939)	0	0	0	(1 039)	0	0	0	(866)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	4	8	12	12	12	12	12	12	12	12	16	16	16	12	8	4	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
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	8	9	8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(5)	0	(0)	0	0	0	(1 312)	102	0	0	(0)	(8)	0	0	(0)	0	0	(0)	(0)	(2 074)	(0)	0	0	(739)	(142)	(135)	0	(0)	(0)	(0)	(0)	(704)	(704)	0	(0)	(511)	(511)	(0)	(0)	(17)	0	(0)	(0)	(999)	(34)	(19)
Operating Income	7 483 N/A	8 162 +9%	8 999 +10%	8 667 -4%	8 234 -5%	6 853 -17%	5 693 -17%	4 948 -13%	4 019 -19%	4 097 +2%	4 122 +1%	4 161 +1%	4 332 +4%	4 837 +12%	5 502 +14%	6 222 +13%	6 370 +2%	6 025 -5%	5 195 -14%	4 713 -9%	4 630 -2%	5 586 +21%	5 278 -6%	5 734 +9%	5 654 -1%	5 242 -7%	6 283 +20%	5 813 -7%	5 814 +0%	6 351 +9%	5 525 -13%	5 261 -5%	5 229 -1%	5 283 +1%	5 133 -3%	5 168 +1%	5 259 +2%	5 079 -3%	5 176 +2%	5 109 -1%	4 396 -14%	4 432 +1%	4 228 -5%	4 011 -5%	4 410 +10%	4 314 -2%	3 746 -13%	3 685 -2%	3 615 -2%	3 518 -3%	4 210 +20%	4 418 +5%	4 500 +2%	4 692 +4%	2 380 -49%	4 186 +76%	4 004 -4%	3 800 -5%	2 056 -46%	2 084 +1%	1 461 -30%	1 131 -23%	1 622 +43%	1 580 -3%	1 623 +3%	1 579 -3%	854 -46%	1 152 +35%	2 768 +140%	4 127 +49%	6 103 +48%	8 580 +41%	10 816 +26%	11 694 +8%	13 783 +18%	13 864 +1%	13 117 -5%	12 332 -6%	8 864 -28%	9 097 +3%	8 971 -1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	47	128	146	91	(2)	331	353	396	207	49	126	44	(208)	(67)	(840)	(40)	75	226	217	783	955	1 503	1 529	1 061	870	191	652	663	715	694	314	307	329	1 114	1 091	1 084	1 007	279	282	330	333	470	495	510	524	434	430	398	396	451	409	1 388	1 702	1 714	1 907	922	713	973	1 042	1 276	1 237	976	770	794	758	1 026	1 209	1 097	1 165	1 020
Non-Reccuring Items	(167)	(42)	(18)	(1 083)	(1 090)	(1 058)	65	(21)	(129)	(169)	(187)	(108)	(108)	(176)	(183)	(174)	(21)	(11)	(27)	(1 257)	(1 217)	(1 186)	(1 191)	68	(801)	204	(803)	(800)	66	(357)	(43)	(56)	(97)	(5)	0	0	0	0	0	102	102	102	0	(7)	(7)	(7)	0	0	0	0	(973)	(1 087)	(1 552)	(3 049)	0	(2 558)	(2 100)	(739)	0	0	0	(26)	(73)	(73)	(840)	(750)	0	0	60	(511)	0	0	(525)	(17)	0	(982)	(980)	(999)	0	0	0
Gain/Loss on Disposition of Assets	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	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(7)	0	0	0	(65)	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	(2)	(2)	(2)	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	13	(6)	(33)	55	(9)	41	21	17	80	90	101	171	152	153	25	26	24	35	44	45	47	57	73	81	85	176	155	204	220	191	190	272	263	224	234	80	62	56	72	89	81	71	32	25	36	46	37	34	39	37	(24)	(12)	(10)	56	48	42	54	61	65	(75)	(23)	(6)	79	296	382	391	363	256	108	104	67	138	130	134	133	83	91	52	147	168	178
Pre-Tax Income	7 328 N/A	8 114 +11%	8 948 +10%	7 640 -15%	7 135 -7%	5 837 -18%	5 779 -1%	4 944 -14%	3 971 -20%	4 019 +1%	4 036 +0%	4 271 +6%	4 504 +5%	4 960 +10%	5 434 +10%	6 071 +12%	6 703 +10%	6 401 -5%	5 607 -12%	3 707 -34%	3 509 -5%	4 583 +31%	4 205 -8%	5 676 +35%	4 872 -14%	4 781 -2%	5 595 +17%	5 291 -5%	6 325 +20%	6 398 +1%	6 454 +1%	6 432 0%	6 898 +7%	7 031 +2%	6 429 -9%	6 118 -5%	5 512 -10%	5 786 +5%	5 909 +2%	6 014 +2%	5 272 -12%	4 918 -7%	4 567 -7%	4 358 -5%	5 546 +27%	5 435 -2%	4 867 -10%	4 726 -3%	3 932 -17%	3 772 -4%	3 543 -6%	3 652 +3%	3 408 -7%	2 193 -36%	2 937 +34%	2 194 -25%	2 393 +9%	3 551 +48%	2 519 -29%	2 405 -5%	1 889 -21%	1 508 -20%	3 017 +100%	3 505 +16%	2 878 -18%	3 126 +9%	2 138 -32%	2 119 -1%	3 908 +84%	4 761 +22%	7 447 +56%	9 955 +34%	11 398 +14%	12 580 +10%	14 710 +17%	13 723 -7%	13 254 -3%	12 594 -5%	10 108 -20%	10 430 +3%	10 168 -3%
Net Income
Tax Provision	(2 893)	(3 048)	(3 590)	(3 055)	(2 918)	(2 399)	(2 424)	(2 075)	(1 730)	(1 663)	(1 824)	(1 799)	(1 860)	(1 950)	(2 202)	(2 526)	(2 767)	(2 635)	(2 306)	(1 517)	(1 641)	(2 431)	(2 388)	(3 018)	(2 751)	(2 001)	(2 215)	(2 032)	(2 143)	(2 596)	(2 567)	(2 611)	(2 771)	(2 750)	(2 507)	(2 373)	(2 113)	(2 239)	(2 247)	(2 216)	(1 946)	(1 922)	(1 791)	(1 731)	(2 063)	(1 817)	(1 641)	(1 586)	(1 346)	(1 163)	(1 056)	(1 120)	(1 062)	(1 098)	(1 338)	(1 066)	(1 120)	(1 250)	(918)	(940)	(847)	(701)	(1 167)	(1 248)	(992)	(1 271)	(978)	(950)	(1 467)	(1 616)	(2 425)	(3 279)	(3 764)	(3 994)	(4 654)	(4 369)	(4 196)	(3 878)	(3 138)	(3 198)	(3 111)
Income from Continuing Operations	4 435	5 066	5 359	4 586	4 218	3 437	3 353	2 868	2 240	2 357	2 212	2 473	2 644	3 010	3 231	3 545	3 937	3 769	3 303	2 191	1 868	2 152	1 816	2 656	2 119	2 780	3 379	3 259	4 182	3 803	3 887	3 821	4 127	4 281	3 922	3 746	3 400	3 547	3 664	3 799	3 327	2 996	2 776	2 627	3 483	3 619	3 227	3 141	2 587	2 608	2 486	2 532	2 346	1 095	1 600	1 128	1 273	2 301	1 601	1 465	1 042	807	1 850	2 257	1 886	1 855	1 160	1 169	2 441	3 145	5 021	6 676	7 634	8 586	10 057	9 354	9 058	8 716	6 970	7 231	7 057
Income to Minority Interest	(129)	(142)	(152)	(163)	(158)	(152)	(146)	(148)	(100)	(57)	20	11	3	(31)	(23)	(25)	(21)	(12)	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)	4 307 N/A	4 925 +14%	5 206 +6%	4 422 -15%	4 059 -8%	3 286 -19%	3 208 -2%	2 721 -15%	2 140 -21%	2 299 +7%	2 232 -3%	2 484 +11%	2 648 +7%	2 979 +13%	3 208 +8%	3 519 +10%	3 915 +11%	3 756 -4%	3 303 -12%	2 191 -34%	1 868 -15%	2 152 +15%	1 816 -16%	2 656 +46%	2 119 -20%	2 780 +31%	3 379 +22%	3 259 -4%	4 182 +28%	3 803 -9%	3 887 +2%	3 821 -2%	4 127 +8%	4 281 +4%	3 922 -8%	3 746 -4%	3 400 -9%	3 547 +4%	3 664 +3%	3 799 +4%	3 327 -12%	2 996 -10%	2 776 -7%	2 627 -5%	3 483 +33%	3 619 +4%	3 227 -11%	3 141 -3%	2 587 -18%	2 608 +1%	2 486 -5%	2 532 +2%	2 346 -7%	1 095 -53%	1 600 +46%	1 128 -30%	1 273 +13%	2 301 +81%	1 601 -30%	1 465 -9%	1 042 -29%	807 -23%	1 850 +129%	2 257 +22%	1 886 -16%	1 855 -2%	1 160 -37%	1 169 +1%	2 441 +109%	3 145 +29%	5 021 +60%	6 676 +33%	7 634 +14%	8 586 +12%	10 057 +17%	9 354 -7%	9 058 -3%	8 716 -4%	6 970 -20%	7 231 +4%	7 057 -2%
EPS (Diluted)	187.26 N/A	214.13 +14%	226.34 +6%	192.26 -15%	176.47 -8%	149.36 -15%	152.76 +2%	123.68 -19%	101.9 -18%	114.95 +13%	106.28 -8%	124.2 +17%	147.11 +18%	156.78 +7%	178.22 +14%	195.5 +10%	206.05 +5%	197.68 -4%	183.5 -7%	121.72 -34%	103.77 -15%	119.55 +15%	100.88 -16%	139.78 +39%	111.52 -20%	146.31 +31%	177.84 +22%	171.52 -4%	220.1 +28%	200.15 -9%	204.57 +2%	201.1 -2%	217.21 +8%	225.31 +4%	206.42 -8%	208.11 +1%	188.88 -9%	193.27 +2%	203.55 +5%	223.47 +10%	195.7 -12%	175.11 -11%	163.29 -7%	154.52 -5%	204.88 +33%	216.68 +6%	189.82 -12%	184.76 -3%	152.17 -18%	156.2 +3%	148.89 -5%	151.61 +2%	140.48 -7%	65.57 -53%	95.81 +46%	67.54 -30%	76.22 +13%	137.78 +81%	95.88 -30%	87.71 -9%	62.39 -29%	48.32 -23%	110.76 +129%	134.32 +21%	111.5 -17%	110.23 -1%	69.59 -37%	70.44 +1%	148.3 +111%	190.17 +28%	305.64 +61%	388.91 +27%	432.2 +11%	497.1 +15%	555.89 +12%	510.96 -8%	491.05 -4%	475.74 -3%	377.93 -21%	391.96 +4%	382.4 -2%

Income Statement Balance Sheet Cash Flow Statement

Mars Group Holdings Corp
TSE:6419

Income Statement

Earnings Waterfall
Mars Group Holdings Corp

Income Statement
Mars Group Holdings Corp

See Also

Company

Help

Tools

Stocks

Mars Group Holdings Corp TSE:6419

Income Statement

Earnings Waterfall Mars Group Holdings Corp

Income Statement Mars Group Holdings Corp

See Also

Company

Help

Tools

Stocks

Mars Group Holdings Corp
TSE:6419

Earnings Waterfall
Mars Group Holdings Corp

Income Statement
Mars Group Holdings Corp