Watchlist Manager

Watchlist

Price: 1 741 JPY 1.04% Market Closed

Market Cap: ¥324.1B

	Max Co Ltd TSE:6454	JP
S	Skyline Investments Inc TASE:SKLN	CA
S	Shanghai Sinotec Co Ltd SSE:603121	CN
	Guangdong Shenling Environmental Systems Co Ltd SZSE:301018	CN
J	Jutal Offshore Oil Services Ltd HKEX:3303	CN

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	16	0	0	11	0	0	10	24	37	51	54	53	53	52	51	49	47	40	38	37	36	40	40	40	39	39	38	39	40	40	40	39	39	45	45	45	45	39	39	39	39	38	40	38	38	39	38	42	44	42	49	51	52	57	53	51	45	41	36	33	36	35	34	30	26	25	0	0	0
Revenue	37 957 N/A	39 249 +3%	40 369 +3%	41 262 +2%	42 641 +3%	43 539 +2%	44 923 +3%	46 152 +3%	47 932 +4%	48 429 +1%	48 817 +1%	48 467 -1%	47 655 -2%	47 094 -1%	45 806 -3%	42 708 -7%	38 175 -11%	35 326 -7%	35 787 +1%	37 705 +5%	39 501 +5%	54 463 +38%	55 537 +2%	56 356 +1%	57 627 +2%	57 988 +1%	58 238 +0%	57 785 -1%	57 241 -1%	57 570 +1%	59 071 +3%	60 702 +3%	62 817 +3%	64 791 +3%	65 252 +1%	65 413 +0%	65 355 0%	64 950 -1%	65 434 +1%	66 106 +1%	66 430 +0%	66 510 +0%	66 452 0%	66 435 0%	66 538 +0%	66 967 +1%	67 033 +0%	67 530 +1%	68 008 +1%	68 138 +0%	69 164 +2%	69 420 +0%	70 134 +1%	70 118 0%	70 511 +1%	70 796 +0%	70 218 -1%	69 671 -1%	66 996 -4%	64 826 -3%	63 986 -1%	64 029 +0%	66 618 +4%	69 510 +4%	71 779 +3%	73 958 +3%	77 131 +4%	80 400 +4%	83 399 +4%	84 316 +1%	85 180 +1%	85 273 +0%	85 768 +1%	86 638 +1%	88 026 +2%	88 599 +1%	90 316 +2%	91 839 +2%	93 491 +2%	95 646 +2%	97 152 +2%
Gross Profit
Cost of Revenue	(22 751)	(23 486)	(24 393)	(25 048)	(26 086)	(26 748)	(27 869)	(28 537)	(29 636)	(29 794)	(30 044)	(29 900)	(29 809)	(29 722)	(28 939)	(27 168)	(24 476)	(22 960)	(22 878)	(23 662)	(24 419)	(33 552)	(33 944)	(34 296)	(35 389)	(35 719)	(35 933)	(35 771)	(35 193)	(35 440)	(36 586)	(37 756)	(39 390)	(40 822)	(41 032)	(40 940)	(40 564)	(40 264)	(40 750)	(41 221)	(41 414)	(41 083)	(40 576)	(40 320)	(40 180)	(40 385)	(40 577)	(41 057)	(41 522)	(41 683)	(42 371)	(42 436)	(42 503)	(42 387)	(42 221)	(41 988)	(41 316)	(40 544)	(38 772)	(37 240)	(36 636)	(36 704)	(38 304)	(39 937)	(41 224)	(42 569)	(44 427)	(46 695)	(47 919)	(48 187)	(47 608)	(46 832)	(46 910)	(46 781)	(47 063)	(46 887)	(47 286)	(47 938)	(48 368)	(48 925)	(49 716)
Gross Profit	15 206 N/A	15 763 +4%	15 976 +1%	16 214 +1%	16 555 +2%	16 791 +1%	17 054 +2%	17 615 +3%	18 296 +4%	18 635 +2%	18 773 +1%	18 567 -1%	17 846 -4%	17 372 -3%	16 867 -3%	15 540 -8%	13 699 -12%	12 366 -10%	12 909 +4%	14 043 +9%	15 082 +7%	20 911 +39%	21 593 +3%	22 060 +2%	22 238 +1%	22 269 +0%	22 305 +0%	22 014 -1%	22 048 +0%	22 130 +0%	22 485 +2%	22 946 +2%	23 427 +2%	23 969 +2%	24 220 +1%	24 473 +1%	24 791 +1%	24 686 0%	24 684 0%	24 885 +1%	25 016 +1%	25 427 +2%	25 876 +2%	26 115 +1%	26 358 +1%	26 582 +1%	26 456 0%	26 473 +0%	26 486 +0%	26 455 0%	26 793 +1%	26 984 +1%	27 631 +2%	27 731 +0%	28 290 +2%	28 808 +2%	28 902 +0%	29 127 +1%	28 224 -3%	27 586 -2%	27 350 -1%	27 325 0%	28 314 +4%	29 573 +4%	30 555 +3%	31 389 +3%	32 704 +4%	33 705 +3%	35 480 +5%	36 129 +2%	37 572 +4%	38 441 +2%	38 858 +1%	39 857 +3%	40 963 +3%	41 712 +2%	43 030 +3%	43 901 +2%	45 123 +3%	46 721 +4%	47 436 +2%
Operating Income
Operating Expenses	(11 857)	(12 109)	(12 340)	(12 518)	(12 771)	(12 958)	(12 958)	(13 080)	(13 259)	(13 412)	(13 529)	(13 452)	(13 380)	(13 125)	(12 770)	(12 252)	(11 525)	(11 303)	(11 292)	(11 768)	(12 188)	(16 742)	(17 268)	(17 621)	(17 800)	(18 044)	(18 069)	(17 932)	(18 071)	(18 088)	(18 440)	(18 750)	(19 089)	(19 379)	(19 298)	(19 439)	(19 459)	(19 389)	(19 380)	(19 354)	(19 425)	(19 537)	(19 849)	(20 025)	(20 073)	(20 252)	(20 271)	(20 334)	(20 390)	(20 309)	(20 299)	(20 283)	(20 417)	(20 600)	(20 805)	(21 018)	(21 109)	(21 549)	(21 178)	(21 061)	(21 028)	(20 640)	(21 143)	(21 982)	(23 029)	(23 891)	(24 806)	(25 581)	(26 070)	(26 203)	(26 327)	(26 302)	(26 648)	(27 256)	(27 884)	(28 344)	(28 831)	(29 433)	(29 749)	(30 202)	(30 675)
Selling, General & Administrative	(11 857)	(12 109)	(12 340)	(12 518)	(12 771)	(12 958)	(12 958)	(12 918)	(13 259)	(13 412)	(13 495)	(13 154)	(12 932)	(12 725)	(12 328)	(11 828)	(11 115)	(10 909)	(10 904)	(11 377)	(11 787)	(13 846)	(16 710)	(17 014)	(17 152)	(14 939)	(17 360)	(17 245)	(17 401)	(14 990)	(17 790)	(18 101)	(18 437)	(16 189)	(18 642)	(18 782)	(18 804)	(16 293)	(18 724)	(18 695)	(18 766)	(16 375)	(19 209)	(19 404)	(19 470)	(16 669)	(19 667)	(19 722)	(19 769)	(16 817)	(19 675)	(19 656)	(19 786)	(16 983)	(20 055)	(20 253)	(20 324)	(17 686)	(20 458)	(20 329)	(20 284)	(16 744)	(20 486)	(21 214)	(22 078)	(22 875)	(23 722)	(24 475)	(24 959)	(25 080)	(25 193)	(25 150)	(25 472)	(26 048)	(26 644)	(27 088)	(27 553)	(28 143)	(28 441)	(28 884)	(29 355)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 355)	0	0	0	(2 411)	0	0	0	(2 446)	0	0	0	(2 537)	0	0	0	(2 440)	0	0	0	(2 515)	0	0	0	(2 979)	0	0	0	(2 870)	0	0	0	(2 928)	0	0	0	(3 076)	0	0	0	(3 128)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	(105)	(255)	(400)	(442)	(424)	(410)	(394)	(388)	(391)	(401)	(541)	(558)	(607)	(648)	(693)	(708)	(686)	(669)	(652)	(650)	(650)	(651)	(652)	(655)	(655)	(654)	(655)	(656)	(658)	(660)	(646)	(637)	(619)	(602)	(604)	(606)	(613)	(620)	(620)	(621)	(625)	(628)	(688)	(749)	(764)	(785)	(787)	(720)	(732)	(744)	(767)	(790)	(867)	(950)	(1 014)	(1 082)	(1 104)	(1 110)	(1 123)	(1 135)	(1 151)	(1 175)	(1 208)	(1 238)	(1 257)	(1 277)	(1 289)	(1 307)	(1 317)	(1 319)
Other Operating Expenses	0	0	0	0	0	0	0	(162)	0	0	(34)	(193)	(193)	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	0	0	0	0	1	(1)	(1)	(1)	(2)	(1)	(1)	0	(1)	1	(1)	(3)	0	(1)	0	0	1	(1)	(2)	(3)	(2)	(3)	(1)	(1)	0	0	0	0	0	0	(1)	133	99	0	(2)	(2)	0	(1)	0	0	(1)	(1)	0	(2)	1	(1)	(1)	(1)	(1)	(1)
Operating Income	3 349 N/A	3 654 +9%	3 636 0%	3 696 +2%	3 784 +2%	3 833 +1%	4 096 +7%	4 535 +11%	5 037 +11%	5 223 +4%	5 244 +0%	5 115 -2%	4 466 -13%	4 247 -5%	4 097 -4%	3 288 -20%	2 174 -34%	1 063 -51%	1 617 +52%	2 275 +41%	2 894 +27%	4 169 +44%	4 325 +4%	4 439 +3%	4 438 0%	4 225 -5%	4 236 +0%	4 082 -4%	3 977 -3%	4 042 +2%	4 045 +0%	4 196 +4%	4 338 +3%	4 590 +6%	4 922 +7%	5 034 +2%	5 332 +6%	5 297 -1%	5 304 +0%	5 531 +4%	5 591 +1%	5 890 +5%	6 027 +2%	6 090 +1%	6 285 +3%	6 330 +1%	6 185 -2%	6 139 -1%	6 096 -1%	6 146 +1%	6 494 +6%	6 701 +3%	7 214 +8%	7 131 -1%	7 485 +5%	7 790 +4%	7 793 +0%	7 578 -3%	7 046 -7%	6 525 -7%	6 322 -3%	6 685 +6%	7 171 +7%	7 591 +6%	7 526 -1%	7 498 0%	7 898 +5%	8 124 +3%	9 410 +16%	9 926 +5%	11 245 +13%	12 139 +8%	12 210 +1%	12 601 +3%	13 079 +4%	13 368 +2%	14 199 +6%	14 468 +2%	15 374 +6%	16 519 +7%	16 761 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	65	449	157	(381)	(642)	(391)	211	43	105	(19)	(26)	68	(108)	(65)	236	73	221	525	420	788	747	641	271	113	379	567	609	733	509	140	(73)	(417)	(502)	(451)	36	(39)	71	(13)	(187)	(107)	(4)	(146)	74	(44)	(232)	2	86	77	(4)	(272)	71	51	145	485	627	1 492	1 926	1 054	466	284	52	463	1 087	1 180	387	1 559	656	(48)	936	412
Non-Reccuring Items	1 634	321	(60)	(85)	(56)	(39)	(15)	(37)	(36)	(34)	(12)	(23)	(21)	(205)	(308)	(304)	(389)	(274)	(5)	(942)	(980)	(1 385)	(1 712)	(511)	(1 029)	(51)	(607)	(647)	12	(306)	156	186	(160)	(302)	(380)	(397)	(162)	(555)	(567)	(534)	(604)	(215)	(165)	(172)	(96)	(123)	(121)	(131)	(129)	25	(37)	(28)	(33)	(12)	(158)	(186)	(280)	(304)	(225)	(155)	(50)	177	0	0	91	(36)	(56)	(63)	(104)	(253)	(228)	(228)	(218)	(88)	(82)	(78)	(61)	(97)	(112)	(110)	(117)
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	(10)	0	0	0	(6)	0	0	0	0	0	0	(1)	(24)	(24)	(24)	(51)	(9)	0	(9)	19	41	0	56	57	17	0	34	33	10	0	(3)	(3)	(132)	(3)	0	(3)	16	0	15	15	0	(19)	(21)	(17)	3	1	4	5	33	30	30	29	1	1	2	1	1	56	55	56
Total Other Income	127	131	266	243	276	361	433	397	469	481	289	141	(21)	55	(17)	(7)	20	96	98	69	58	27	40	20	26	31	67	77	46	15	10	(9)	9	(10)	(7)	21	16	33	27	(4)	46	67	110	105	512	89	464	470	44	78	149	107	108	63	37	16	(1)	56	65	86	110	99	119	108	125	157	160	157	140	128	105	102	122	98	103	153	135	180	176	122	144
Pre-Tax Income	5 110 N/A	4 106 -20%	3 842 -6%	3 854 +0%	4 004 +4%	4 155 +4%	4 514 +9%	4 895 +8%	5 470 +12%	5 670 +4%	5 521 -3%	5 298 -4%	4 873 -8%	4 254 -13%	3 391 -20%	2 335 -31%	1 414 -39%	1 096 -22%	1 753 +60%	1 507 -14%	1 953 +30%	2 775 +42%	2 721 -2%	3 840 +41%	3 370 -12%	4 435 +32%	3 769 -15%	3 733 -1%	4 560 +22%	4 171 -9%	4 999 +20%	5 120 +2%	4 827 -6%	4 525 -6%	4 624 +2%	5 013 +8%	5 702 +14%	5 375 -6%	5 497 +2%	5 493 0%	5 192 -5%	5 710 +10%	5 555 -3%	5 577 +0%	6 307 +13%	6 349 +1%	6 489 +2%	6 583 +1%	6 031 -8%	6 072 +1%	6 499 +7%	6 773 +4%	7 140 +5%	7 124 0%	7 317 +3%	7 388 +1%	7 511 +2%	7 432 -1%	6 963 -6%	6 467 -7%	6 125 -5%	7 032 +15%	7 322 +4%	7 823 +7%	8 210 +5%	8 249 +0%	9 495 +15%	10 148 +7%	10 505 +4%	10 300 -2%	11 436 +11%	12 095 +6%	12 606 +4%	13 699 +9%	14 281 +4%	13 832 -3%	15 833 +14%	15 208 -4%	15 446 +2%	17 522 +13%	17 256 -2%
Net Income
Tax Provision	(2 179)	(1 673)	(1 512)	(1 487)	(1 582)	(1 637)	(1 705)	(1 926)	(2 177)	(2 322)	(2 224)	(2 095)	(1 795)	(1 454)	(1 020)	(543)	(308)	(326)	(611)	(480)	(594)	(1 095)	(1 224)	(1 658)	(1 909)	(2 050)	(1 764)	(1 798)	(1 715)	(1 645)	(2 045)	(1 953)	(1 772)	(1 705)	(1 652)	(1 716)	(1 978)	(2 146)	(2 135)	(2 260)	(2 123)	(2 185)	(1 877)	(1 796)	(1 964)	(1 618)	(1 733)	(1 732)	(1 616)	(1 419)	(1 695)	(1 803)	(1 870)	(2 055)	(2 080)	(2 067)	(2 047)	(1 920)	(1 780)	(1 553)	(1 499)	(1 887)	(1 949)	(2 112)	(2 227)	(2 164)	(2 510)	(2 758)	(2 877)	(2 675)	(3 113)	(3 015)	(2 865)	(3 262)	(3 424)	(3 529)	(4 272)	(3 977)	(3 958)	(4 454)	(4 236)
Income from Continuing Operations	2 931	2 433	2 330	2 367	2 422	2 518	2 809	2 969	3 293	3 348	3 297	3 203	3 078	2 800	2 371	1 792	1 106	770	1 142	1 027	1 359	1 680	1 497	2 182	1 461	2 385	2 005	1 935	2 845	2 526	2 954	3 167	3 055	2 820	2 972	3 297	3 724	3 229	3 362	3 233	3 069	3 525	3 678	3 781	4 343	4 731	4 756	4 851	4 415	4 653	4 804	4 970	5 270	5 069	5 237	5 321	5 464	5 512	5 183	4 914	4 626	5 145	5 373	5 711	5 983	6 085	6 985	7 390	7 628	7 625	8 323	9 080	9 741	10 437	10 857	10 303	11 561	11 231	11 488	13 068	13 020
Income to Minority Interest	(9)	(7)	(5)	(3)	(4)	(4)	(5)	(5)	(5)	(6)	(5)	(6)	(7)	(10)	(11)	(11)	(9)	(6)	(4)	(17)	(14)	(47)	(61)	(52)	(70)	(52)	(55)	(58)	(47)	(35)	(21)	(14)	(10)	(10)	(6)	(3)	(5)	(7)	(10)	(16)	(15)	(11)	(8)	(3)	(3)	(4)	(4)	(4)	(2)	0	0	(1)	(3)	(4)	(4)	(4)	(2)	(1)	2	3	2	8	6	9	11	5	3	(2)	(4)	(5)	(5)	(2)	(3)	(1)	1	(1)	(5)	(5)	(6)	(6)	(1)
Net Income (Common)	2 917 N/A	2 424 -17%	2 323 -4%	2 362 +2%	2 416 +2%	2 512 +4%	2 803 +12%	2 962 +6%	3 290 +11%	3 345 +2%	3 292 -2%	3 192 -3%	3 063 -4%	2 778 -9%	2 352 -15%	1 771 -25%	1 090 -38%	757 -31%	1 133 +50%	998 -12%	1 325 +33%	1 633 +23%	1 435 -12%	2 134 +49%	1 404 -34%	2 332 +66%	1 948 -16%	1 876 -4%	2 796 +49%	2 490 -11%	2 931 +18%	3 154 +8%	3 045 -3%	2 809 -8%	2 967 +6%	3 293 +11%	3 718 +13%	3 222 -13%	3 352 +4%	3 216 -4%	3 054 -5%	3 512 +15%	3 667 +4%	3 777 +3%	4 339 +15%	4 726 +9%	4 752 +1%	4 845 +2%	4 412 -9%	4 654 +5%	4 804 +3%	4 969 +3%	5 266 +6%	5 064 -4%	5 231 +3%	5 317 +2%	5 462 +3%	5 510 +1%	5 185 -6%	4 917 -5%	4 628 -6%	5 153 +11%	5 380 +4%	5 721 +6%	5 994 +5%	6 090 +2%	6 987 +15%	7 386 +6%	7 623 +3%	7 619 0%	8 317 +9%	9 077 +9%	9 737 +7%	10 435 +7%	10 857 +4%	10 301 -5%	11 555 +12%	11 225 -3%	11 480 +2%	13 060 +14%	13 018 0%
EPS (Diluted)	14.15 N/A	46.61 +229%	45.54 -2%	11.46 -75%	46.46 +305%	49.25 +6%	13.61 -72%	56.96 +319%	64.5 +13%	16.25 -75%	63.3 +290%	62.58 -1%	15.17 -76%	54.47 +259%	47.04 -14%	8.77 -81%	21.37 +144%	15.14 -29%	5.61 -63%	4.94 -12%	6.57 +33%	8.09 +23%	7.11 -12%	10.58 +49%	6.96 -34%	11.56 +66%	9.66 -16%	9.3 -4%	13.86 +49%	12.34 -11%	14.75 +20%	15.99 +8%	15.44 -3%	14.21 -8%	15.04 +6%	16.7 +11%	18.85 +13%	16.34 -13%	17 +4%	16.31 -4%	15.49 -5%	17.81 +15%	18.6 +4%	19.16 +3%	22.01 +15%	23.97 +9%	24.11 +1%	24.58 +2%	22.38 -9%	23.61 +5%	24.37 +3%	25.21 +3%	26.72 +6%	25.72 -4%	26.73 +4%	27.17 +2%	27.92 +3%	28.16 +1%	26.5 -6%	25.13 -5%	23.65 -6%	26.44 +12%	28.19 +7%	30.15 +7%	31.67 +5%	32.09 +1%	36.92 +15%	39.03 +6%	40.28 +3%	40.27 0%	43.95 +9%	48.29 +10%	52.07 +8%	55.64 +7%	58.34 +5%	55.35 -5%	62.08 +12%	60.45 -3%	62.47 +3%	71.68 +15%	72.27 +1%

Income Statement Balance Sheet Cash Flow Statement

Max Co Ltd
TSE:6454

Income Statement

Earnings Waterfall
Max Co Ltd

Income Statement
Max Co Ltd

See Also

Company

Help

Tools

Stocks

Max Co Ltd TSE:6454

Income Statement

Earnings Waterfall Max Co Ltd

Income Statement Max Co Ltd

See Also

Company

Help

Tools

Stocks

Max Co Ltd
TSE:6454

Earnings Waterfall
Max Co Ltd

Income Statement
Max Co Ltd