Watchlist Manager

Watchlist

Price: 2 011 JPY 0.1% Market Closed

Market Cap: ¥34.9B

	Maezawa Industries Inc TSE:6489	JP
	IQVIA Holdings Inc NYSE:IQV	US
	Heritage Foods Ltd NSE:HERITGFOOD	IN
A	Atlas Global Brands Inc CNSX:ATL	CA
	Eolus Vind AB (publ) STO:EOLU B	SE

Income Statement

Currency: JPY

	Aug-2006	Nov-2006	Feb-2007	Aug-2007	Nov-2007	Feb-2008	Aug-2008	Nov-2008	Feb-2009	Aug-2009	Nov-2009	Feb-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	14	38	70	97	112	117	116	118	119	119	120	119	109	97	86	77	80	84	85	85	80	77	76	76	72	65	54	44	37	33	32	28	27	26	24	24	23	22	22	21	21	20	19	19	19	19	18	18	16	16	16	15	16	16	17	18	18	0	27	0	0
Revenue	13 972 N/A	14 657 +5%	14 090 -4%	13 872 -2%	12 138 -13%	11 091 -9%	11 372 +3%	10 893 -4%	15 175 +39%	16 826 +11%	19 405 +15%	18 896 -3%	17 838 -6%	16 403 -8%	14 986 -9%	26 336 +76%	26 486 +1%	26 935 +2%	27 740 +3%	26 141 -6%	26 011 0%	26 186 +1%	26 084 0%	27 616 +6%	27 996 +1%	27 211 -3%	27 284 +0%	27 168 0%	27 333 +1%	28 514 +4%	29 816 +5%	29 045 -3%	29 807 +3%	29 072 -2%	28 666 -1%	28 833 +1%	28 252 -2%	27 877 -1%	26 994 -3%	26 161 -3%	26 163 +0%	27 635 +6%	28 210 +2%	28 612 +1%	28 752 +0%	29 036 +1%	29 859 +3%	30 118 +1%	30 825 +2%	29 841 -3%	29 524 -1%	29 944 +1%	30 051 +0%	30 968 +3%	31 889 +3%	31 810 0%	32 015 +1%	32 584 +2%	31 543 -3%	30 903 -2%	30 999 +0%	30 816 -1%	31 588 +3%	32 369 +2%	31 925 -1%	32 796 +3%	34 346 +5%	36 511 +6%	37 857 +4%	38 047 +1%	39 421 +4%	37 499 -5%	37 927 +1%	38 422 +1%
Gross Profit
Cost of Revenue	(11 411)	(12 093)	(11 779)	(11 651)	(10 404)	(9 550)	(9 934)	(9 240)	(13 081)	(14 460)	(16 703)	(15 711)	(14 789)	(13 496)	(12 264)	(21 055)	(21 156)	(21 371)	(21 808)	(20 569)	(20 416)	(20 582)	(20 669)	(21 659)	(21 859)	(21 218)	(21 500)	(21 525)	(21 733)	(22 636)	(23 267)	(23 382)	(24 049)	(23 704)	(23 454)	(22 943)	(22 675)	(22 095)	(21 676)	(21 046)	(20 869)	(22 059)	(22 027)	(22 457)	(22 628)	(22 649)	(23 247)	(23 523)	(23 785)	(23 029)	(22 855)	(22 642)	(22 841)	(23 224)	(23 167)	(22 950)	(22 806)	(22 780)	(22 200)	(21 953)	(22 207)	(22 314)	(22 734)	(22 926)	(22 368)	(23 022)	(23 959)	(25 434)	(26 447)	(26 807)	(27 668)	(26 234)	(26 486)	(26 449)
Gross Profit	2 561 N/A	2 564 +0%	2 311 -10%	2 221 -4%	1 734 -22%	1 541 -11%	1 438 -7%	1 653 +15%	2 094 +27%	2 366 +13%	2 702 +14%	3 185 +18%	3 049 -4%	2 907 -5%	2 722 -6%	5 281 +94%	5 330 +1%	5 564 +4%	5 932 +7%	5 572 -6%	5 595 +0%	5 604 +0%	5 415 -3%	5 957 +10%	6 137 +3%	5 993 -2%	5 784 -3%	5 643 -2%	5 600 -1%	5 878 +5%	6 549 +11%	5 663 -14%	5 758 +2%	5 368 -7%	5 212 -3%	5 890 +13%	5 577 -5%	5 782 +4%	5 318 -8%	5 115 -4%	5 294 +3%	5 576 +5%	6 183 +11%	6 155 0%	6 124 -1%	6 387 +4%	6 612 +4%	6 595 0%	7 040 +7%	6 812 -3%	6 669 -2%	7 302 +9%	7 210 -1%	7 744 +7%	8 722 +13%	8 860 +2%	9 209 +4%	9 804 +6%	9 343 -5%	8 950 -4%	8 792 -2%	8 502 -3%	8 854 +4%	9 443 +7%	9 557 +1%	9 774 +2%	10 387 +6%	11 077 +7%	11 410 +3%	11 240 -1%	11 753 +5%	11 265 -4%	11 441 +2%	11 973 +5%
Operating Income
Operating Expenses	(4 670)	(4 435)	(4 351)	(4 420)	(4 647)	(4 596)	(4 443)	(4 158)	(4 009)	(3 792)	(3 539)	(3 380)	(3 372)	(3 375)	(3 358)	(4 534)	(4 564)	(4 622)	(4 677)	(4 926)	(4 958)	(5 049)	(5 055)	(4 826)	(4 888)	(4 847)	(4 905)	(4 937)	(4 956)	(4 915)	(4 911)	(4 957)	(4 928)	(4 966)	(4 957)	(5 017)	(5 014)	(5 027)	(5 007)	(4 830)	(4 789)	(4 815)	(4 872)	(5 085)	(5 148)	(5 191)	(5 216)	(5 274)	(5 259)	(5 253)	(5 361)	(5 524)	(5 531)	(5 489)	(5 393)	(5 639)	(5 713)	(5 836)	(5 912)	(5 912)	(6 058)	(6 082)	(6 096)	(6 217)	(6 266)	(6 344)	(6 423)	(6 202)	(6 193)	(6 256)	(6 270)	(6 611)	(6 740)	(6 839)
Selling, General & Administrative	(4 670)	(4 508)	(4 351)	(4 420)	(4 511)	(4 596)	(4 271)	(4 299)	(3 484)	(3 312)	(3 093)	(2 980)	(2 966)	(2 986)	(2 970)	(4 008)	(4 171)	(4 354)	(4 539)	(4 305)	(4 958)	(5 049)	(5 055)	(4 402)	(4 886)	(4 846)	(4 904)	(4 468)	(4 956)	(4 914)	(4 908)	(4 547)	(4 927)	(4 965)	(4 958)	(4 650)	(5 014)	(5 027)	(5 008)	(4 475)	(4 788)	(4 814)	(4 868)	(4 678)	(5 146)	(5 190)	(5 216)	(4 894)	(5 260)	(5 252)	(5 361)	(5 025)	(5 531)	(5 489)	(5 393)	(5 165)	(5 712)	(5 835)	(5 912)	(5 415)	(6 057)	(6 081)	(6 094)	(5 693)	(6 264)	(6 343)	(6 422)	(5 765)	(6 194)	(6 255)	(6 269)	(6 188)	(6 739)	(6 839)
Research & Development	0	0	0	0	0	0	(144)	(285)	(432)	(390)	(365)	(323)	(326)	(306)	(302)	(409)	0	0	0	(482)	0	0	0	(423)	0	0	0	(468)	0	0	0	(409)	0	0	0	0	0	0	0	(354)	0	0	0	(406)	0	0	0	(380)	0	0	0	(499)	0	0	0	(473)	0	0	0	(496)	0	0	0	(523)	0	0	0	(436)	0	0	0	(423)	0	0
Depreciation & Amortization	0	0	0	0	0	0	(28)	(63)	(93)	(90)	(81)	(77)	(80)	(83)	(86)	(117)	0	0	0	(139)	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	73	0	0	(136)	0	0	489	0	0	0	0	0	0	0	0	(393)	(268)	(138)	0	0	0	0	(1)	(2)	(1)	0	(1)	0	0	(3)	(1)	(1)	0	0	(367)	0	0	1	(1)	(1)	(1)	(4)	(1)	(2)	(1)	0	0	1	(1)	0	0	0	0	0	(1)	(1)	(1)	0	(1)	0	(1)	(2)	(1)	(2)	(1)	0	(1)	1	(1)	(1)	0	(1)	0
Operating Income	(2 109) N/A	(1 871) +11%	(2 040) -9%	(2 199) -8%	(2 913) -32%	(3 055) -5%	(3 005) +2%	(2 505) +17%	(1 915) +24%	(1 426) +26%	(837) +41%	(195) +77%	(323) -66%	(468) -45%	(636) -36%	747 N/A	766 +3%	942 +23%	1 255 +33%	646 -49%	637 -1%	555 -13%	360 -35%	1 131 +214%	1 249 +10%	1 146 -8%	879 -23%	706 -20%	644 -9%	963 +50%	1 638 +70%	706 -57%	830 +18%	402 -52%	255 -37%	873 +242%	563 -36%	755 +34%	311 -59%	285 -8%	505 +77%	761 +51%	1 311 +72%	1 070 -18%	976 -9%	1 196 +23%	1 396 +17%	1 321 -5%	1 781 +35%	1 559 -12%	1 308 -16%	1 778 +36%	1 679 -6%	2 255 +34%	3 329 +48%	3 221 -3%	3 496 +9%	3 968 +14%	3 431 -14%	3 038 -11%	2 734 -10%	2 420 -11%	2 758 +14%	3 226 +17%	3 291 +2%	3 430 +4%	3 964 +16%	4 875 +23%	5 217 +7%	4 984 -4%	5 483 +10%	4 654 -15%	4 701 +1%	5 134 +9%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	38	35	30	31	28	24	17	9	16	(13)	(40)	(54)	(56)	(58)	(64)	(65)	(65)	(66)	(65)	(55)	(43)	(31)	(19)	(22)	(26)	(27)	(26)	(17)	(9)	(8)	(5)	(6)	2	12	21	28	31	33	38	39	40	42	43	44	46	46	51	51	54	55	56	56	65	65	80	82	90	90	90	89	94	93	98	98	107	102	143	142
Non-Reccuring Items	(82)	(129)	(188)	(169)	(144)	(53)	(77)	(69)	(112)	(93)	(61)	(14)	7	(15)	(23)	(28)	(36)	(24)	(13)	33	(22)	(33)	(32)	(18)	(12)	(7)	(8)	(15)	(17)	(29)	(35)	(35)	(38)	124	2	(366)	(361)	(504)	(379)	(21)	(31)	(47)	(44)	(52)	(40)	(37)	(42)	(39)	(43)	(76)	(217)	(209)	(209)	(184)	(37)	(39)	(41)	(23)	(73)	(73)	(69)	(71)	(28)	(23)	(21)	(31)	(25)	(43)	(47)	(71)	(184)	(182)	(329)	(300)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	(5)	10	(6)	(8)	(24)	(4)	4	5	(4)	(8)	(9)	(9)	(1)	0	0	0	0	0	0	0	(1)	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	0	4	4	0	0	0	0	0	0	0	3	4	0	4	1	0	0	0	0	10	0	10	10	(4)	0	(4)
Total Other Income	128	103	137	191	231	188	96	54	37	13	0	(11)	(2)	3	(8)	(12)	(35)	(49)	1	(23)	39	49	(24)	(56)	(51)	(52)	(24)	(19)	(17)	(15)	(14)	24	23	22	9	(15)	(11)	(6)	7	23	24	31	46	74	72	63	50	12	18	18	73	75	79	88	85	102	100	94	44	60	62	54	55	29	35	41	41	25	30	17	15	12	8	10
Pre-Tax Income	(2 063) N/A	(1 897) +8%	(2 091) -10%	(2 177) -4%	(2 826) -30%	(2 920) -3%	(2 948) -1%	(2 490) +16%	(1 950) +22%	(1 481) +24%	(878) +41%	(220) +75%	(305) -39%	(467) -53%	(646) -38%	690 N/A	647 -6%	806 +25%	1 178 +46%	597 -49%	589 -1%	505 -14%	238 -53%	991 +316%	1 121 +13%	1 032 -8%	804 -22%	640 -20%	590 -8%	896 +52%	1 562 +74%	667 -57%	789 +18%	531 -33%	257 -52%	484 +88%	186 -62%	239 +28%	(59) N/A	299 N/A	519 +74%	773 +49%	1 344 +74%	1 125 -16%	1 046 -7%	1 261 +21%	1 444 +15%	1 340 -7%	1 799 +34%	1 549 -14%	1 214 -22%	1 690 +39%	1 600 -5%	2 210 +38%	3 431 +55%	3 339 -3%	3 611 +8%	4 095 +13%	3 470 -15%	3 094 -11%	2 807 -9%	2 489 -11%	2 876 +16%	3 322 +16%	3 395 +2%	3 529 +4%	4 074 +15%	4 960 +22%	5 298 +7%	5 038 -5%	5 431 +8%	4 582 -16%	4 523 -1%	4 982 +10%
Net Income
Tax Provision	24	31	40	37	35	23	34	(3)	(5)	6	18	(42)	(23)	(24)	(81)	(276)	(327)	(351)	(238)	(115)	(122)	(125)	(132)	(143)	(136)	(129)	(145)	(155)	(166)	(165)	(177)	(161)	(153)	45	114	(41)	0	(138)	(236)	(167)	(196)	(223)	(173)	(234)	(250)	(191)	(296)	(334)	(313)	(459)	(557)	(615)	(620)	(598)	(954)	(849)	(829)	(1 088)	(942)	(952)	(546)	(471)	(595)	(691)	(1 026)	(1 081)	(1 271)	(1 428)	(1 518)	(1 455)	(1 596)	(1 504)	(1 501)	(1 637)
Income from Continuing Operations	(2 039)	(1 866)	(2 051)	(2 140)	(2 791)	(2 897)	(2 914)	(2 493)	(1 955)	(1 475)	(860)	(262)	(328)	(491)	(727)	414	320	455	940	482	467	380	106	848	985	903	659	485	424	731	1 385	506	636	576	371	443	186	101	(295)	132	323	550	1 171	891	796	1 070	1 148	1 006	1 486	1 090	657	1 075	980	1 612	2 477	2 490	2 782	3 007	2 528	2 142	2 261	2 018	2 281	2 631	2 369	2 448	2 803	3 532	3 780	3 583	3 835	3 078	3 022	3 345
Net Income (Common)	(2 039) N/A	(1 866) +8%	(2 051) -10%	(2 137) -4%	(2 790) -31%	(2 897) -4%	(2 915) -1%	(2 494) +14%	(1 958) +21%	(1 481) +24%	(863) +42%	(266) +69%	(330) -24%	(494) -50%	(729) -48%	410 N/A	316 -23%	451 +43%	936 +108%	482 -49%	467 -3%	380 -19%	107 -72%	848 +693%	985 +16%	904 -8%	658 -27%	484 -26%	423 -13%	730 +73%	1 384 +90%	505 -64%	634 +26%	575 -9%	371 -35%	442 +19%	186 -58%	100 -46%	(296) N/A	132 N/A	323 +145%	550 +70%	1 171 +113%	890 -24%	795 -11%	1 069 +34%	1 147 +7%	1 005 -12%	1 485 +48%	1 087 -27%	655 -40%	1 075 +64%	979 -9%	1 612 +65%	2 478 +54%	2 489 +0%	2 781 +12%	3 007 +8%	2 527 -16%	2 142 -15%	2 262 +6%	2 019 -11%	2 281 +13%	2 630 +15%	2 368 -10%	2 446 +3%	2 801 +15%	3 531 +26%	3 778 +7%	3 582 -5%	3 834 +7%	3 077 -20%	3 021 -2%	3 343 +11%
EPS (Diluted)	-97.09 N/A	-88.85 +8%	-97.66 -10%	-101.76 -4%	-132.85 -31%	-137.95 -4%	-145.75 -6%	-131.26 +10%	-108.77 +17%	-82.27 +24%	-45.42 +45%	-14.77 +67%	-18.33 -24%	-27.44 -50%	-40.5 -48%	22.77 N/A	17.55 -23%	25.05 +43%	52 +108%	26.77 -49%	25.94 -3%	21.11 -19%	5.94 -72%	47.11 +693%	54.72 +16%	50.22 -8%	36.55 -27%	26.88 -26%	23.5 -13%	40.55 +73%	76.88 +90%	27.54 -64%	35.22 +28%	31.94 -9%	20.61 -35%	24.11 +17%	10.33 -57%	5.55 -46%	-16.44 N/A	7.2 N/A	17.94 +149%	30.55 +70%	65.05 +113%	48.55 -25%	44.16 -9%	58.18 +32%	53.43 -8%	50.88 -5%	78.31 +54%	57.32 -27%	34.54 -40%	56.69 +64%	51.63 -9%	85.71 +66%	133.8 +56%	133.1 -1%	150.61 +13%	165.43 +10%	139.37 -16%	117.53 -16%	124.77 +6%	111.29 -11%	125.71 +13%	144.98 +15%	130.65 -10%	135.67 +4%	157.04 +16%	196.63 +25%	212.48 +8%	203.49 -4%	217.81 +7%	174.37 -20%	171.63 -2%	189.89 +11%

Income Statement Balance Sheet Cash Flow Statement

Maezawa Industries Inc
TSE:6489

Income Statement

Earnings Waterfall
Maezawa Industries Inc

Income Statement
Maezawa Industries Inc

See Also

Company

Help

Tools

Stocks

Maezawa Industries Inc TSE:6489

Income Statement

Earnings Waterfall Maezawa Industries Inc

Income Statement Maezawa Industries Inc

See Also

Company

Help

Tools

Stocks

Maezawa Industries Inc
TSE:6489

Earnings Waterfall
Maezawa Industries Inc

Income Statement
Maezawa Industries Inc