Watchlist Manager

Watchlist

Price: 2 183 JPY 0.05% Market Closed

Market Cap: ¥222.2B

	MCJ Co Ltd TSE:6670	JP
	Gimv NV LSE:0EKR	BE
	IST:BYDNR.E	TR

Income Statement

Currency: JPY

	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	17	0	0	51	0	0	44	0	0	43	0	0	30	59	86	115	81	77	68	88	80	74	73	73	77	83	90	98	91	105	103	100	97	85	82	83	78	66	59	51	58	62	77	81	84	88	76	77	79	85	102	111	114	111	88	74	64	55	62	62	87	0	82	83	73	142	209	279	357	374	347	324	0	0	0
Revenue	28 408 N/A	36 144 +27%	41 686 +15%	54 863 +32%	65 154 +19%	77 717 +19%	75 514 -3%	73 556 -3%	70 436 -4%	67 571 -4%	62 979 -7%	60 876 -3%	60 596 0%	63 267 +4%	61 623 -3%	81 704 +33%	81 246 -1%	79 339 -2%	78 557 -1%	80 239 +2%	79 475 -1%	80 782 +2%	83 382 +3%	85 537 +3%	88 042 +3%	90 219 +2%	94 081 +4%	104 004 +11%	109 916 +6%	111 105 +1%	110 106 -1%	102 890 -7%	100 132 -3%	101 397 +1%	101 765 +0%	103 288 +1%	103 853 +1%	104 518 +1%	106 581 +2%	108 728 +2%	112 015 +3%	114 152 +2%	120 745 +6%	124 545 +3%	128 639 +3%	132 363 +3%	133 175 +1%	137 265 +3%	139 428 +2%	146 210 +5%	147 753 +1%	153 734 +4%	163 500 +6%	163 124 0%	169 938 +4%	174 173 +2%	176 226 +1%	180 818 +3%	186 191 +3%	191 247 +3%	195 388 +2%	197 731 +1%	195 482 -1%	191 076 -2%	185 957 -3%	184 268 -1%	184 190 0%	187 455 +2%	192 424 +3%	195 193 +1%	200 272 +3%	207 171 +3%	208 838 +1%	215 164 +3%	222 207 +3%
Gross Profit
Cost of Revenue	(25 345)	(32 389)	(36 986)	(47 608)	(55 391)	(65 104)	(62 953)	(61 534)	(58 678)	(56 260)	(52 153)	(50 414)	(50 065)	(51 908)	(50 250)	(66 569)	(65 759)	(63 993)	(63 667)	(65 340)	(65 137)	(66 484)	(68 822)	(70 839)	(72 717)	(74 516)	(77 210)	(85 018)	(88 951)	(89 156)	(88 011)	(81 652)	(79 701)	(80 827)	(80 816)	(81 799)	(81 224)	(80 918)	(82 088)	(83 761)	(86 629)	(88 711)	(94 289)	(97 019)	(100 011)	(102 695)	(102 951)	(105 744)	(107 072)	(111 345)	(111 736)	(115 480)	(122 922)	(122 936)	(128 566)	(132 304)	(134 161)	(139 099)	(144 708)	(151 037)	(155 114)	(156 458)	(154 192)	(148 728)	(142 921)	(140 439)	(138 703)	(140 915)	(144 168)	(146 343)	(150 140)	(155 495)	(156 643)	(161 203)	(166 218)
Gross Profit	3 062 N/A	3 756 +23%	4 700 +25%	7 255 +54%	9 762 +35%	12 613 +29%	12 562 0%	12 023 -4%	11 759 -2%	11 311 -4%	10 825 -4%	10 460 -3%	10 529 +1%	11 358 +8%	11 373 +0%	15 135 +33%	15 486 +2%	15 345 -1%	14 889 -3%	14 899 +0%	14 338 -4%	14 298 0%	14 560 +2%	14 698 +1%	15 325 +4%	15 703 +2%	16 872 +7%	18 986 +13%	20 965 +10%	21 948 +5%	22 093 +1%	21 238 -4%	20 431 -4%	20 571 +1%	20 950 +2%	21 489 +3%	22 630 +5%	23 601 +4%	24 495 +4%	24 967 +2%	25 385 +2%	25 440 +0%	26 455 +4%	27 526 +4%	28 629 +4%	29 670 +4%	30 225 +2%	31 520 +4%	32 358 +3%	34 866 +8%	36 017 +3%	38 254 +6%	40 578 +6%	40 188 -1%	41 372 +3%	41 869 +1%	42 065 +0%	41 719 -1%	41 483 -1%	40 210 -3%	40 274 +0%	41 273 +2%	41 290 +0%	42 348 +3%	43 036 +2%	43 829 +2%	45 487 +4%	46 540 +2%	48 256 +4%	48 850 +1%	50 132 +3%	51 676 +3%	52 195 +1%	53 961 +3%	55 989 +4%
Operating Income
Operating Expenses	(2 556)	(3 305)	(4 124)	(6 159)	(8 259)	(10 488)	(10 772)	(11 048)	(10 921)	(10 540)	(9 858)	(9 563)	(9 445)	(9 312)	(9 091)	(12 328)	(12 332)	(12 461)	(12 462)	(12 507)	(12 321)	(12 768)	(13 033)	(13 155)	(13 341)	(12 995)	(13 422)	(14 906)	(15 564)	(16 306)	(16 623)	(16 361)	(16 124)	(16 090)	(15 870)	(16 304)	(16 510)	(16 669)	(17 398)	(17 558)	(17 995)	(18 589)	(18 864)	(19 003)	(19 482)	(20 119)	(20 847)	(21 814)	(22 261)	(23 046)	(23 398)	(24 530)	(24 961)	(24 676)	(25 445)	(26 093)	(26 487)	(27 235)	(27 284)	(26 757)	(27 410)	(27 719)	(27 637)	(28 012)	(28 038)	(28 160)	(28 648)	(29 330)	(29 834)	(30 459)	(31 379)	(32 280)	(32 960)	(33 579)	(34 100)
Selling, General & Administrative	(2 556)	(3 359)	(4 200)	(6 238)	(8 289)	(10 500)	(10 785)	(11 062)	(10 936)	(10 555)	(9 872)	(9 576)	(9 457)	(9 325)	(9 104)	(12 347)	(12 350)	(12 479)	(12 481)	(12 526)	(12 340)	(12 787)	(13 052)	(13 058)	(13 362)	(13 015)	(13 442)	(14 758)	(15 581)	(16 324)	(16 641)	(16 076)	(16 144)	(16 110)	(15 891)	(16 102)	(16 530)	(16 689)	(17 416)	(17 363)	(18 012)	(18 606)	(18 882)	(18 903)	(19 501)	(20 138)	(20 866)	(21 745)	(22 278)	(23 063)	(23 414)	(24 499)	(24 980)	(24 694)	(25 464)	(26 110)	(26 503)	(27 252)	(27 300)	(26 774)	(27 427)	(27 735)	(27 655)	(28 029)	(28 055)	(28 179)	(28 664)	(29 337)	(29 851)	(30 475)	(31 395)	(32 106)	(32 977)	(33 596)	(34 118)
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	(115)	0	0	0	(166)	0	0	0	(94)	0	0	0	0	0	0	0	(140)	0	0	0	(119)	0	0	0	(87)	0	0	0	(49)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(10)	0	0	0	(191)	0	0	0
Depreciation & Amortization	0	53	75	80	32	15	15	15	15	15	15	15	15	15	15	18	20	20	20	18	20	20	20	18	20	20	20	18	20	20	20	(191)	20	20	20	18	20	20	20	(55)	20	20	20	18	20	20	20	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18	18
Other Operating Expenses	0	0	0	0	0	(3)	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	(0)	0	0	0	(220)	0	0	0	(0)	(3)	(3)	0	(0)	0	0	0	(0)	(1)	0	0	0	0	0	1	(1)	(2)	0	0	(1)	(1)	(2)	0	(1)	(1)	1	(2)	(1)	(1)	0	(2)	(1)	(1)	0	0
Operating Income	505 N/A	450 -11%	576 +28%	1 098 +91%	1 505 +37%	2 126 +41%	1 789 -16%	973 -46%	835 -14%	769 -8%	967 +26%	899 -7%	1 087 +21%	2 048 +88%	2 283 +11%	2 807 +23%	3 155 +12%	2 884 -9%	2 427 -16%	2 392 -1%	2 016 -16%	1 530 -24%	1 527 0%	1 543 +1%	1 984 +29%	2 708 +36%	3 449 +27%	4 080 +18%	5 402 +32%	5 644 +4%	5 473 -3%	4 878 -11%	4 307 -12%	4 480 +4%	5 079 +13%	5 185 +2%	6 120 +18%	6 931 +13%	7 096 +2%	7 409 +4%	7 390 0%	6 852 -7%	7 591 +11%	8 522 +12%	9 146 +7%	9 549 +4%	9 376 -2%	9 707 +4%	10 096 +4%	11 820 +17%	12 619 +7%	13 724 +9%	15 617 +14%	15 512 -1%	15 927 +3%	15 776 -1%	15 578 -1%	14 484 -7%	14 199 -2%	13 453 -5%	12 864 -4%	13 554 +5%	13 653 +1%	14 336 +5%	14 998 +5%	15 669 +4%	16 839 +7%	17 210 +2%	18 422 +7%	18 391 0%	18 753 +2%	19 396 +3%	19 235 -1%	20 382 +6%	21 889 +7%
Pre-Tax Income
Interest Income Expense	695	626	829	91	395	168	90	(311)	(163)	55	272	81	(192)	(106)	(19)	75	252	62	132	(120)	(54)	(42)	(177)	(93)	(42)	(6)	(108)	(118)	(81)	(260)	(4)	57	(13)	(23)	(39)	(86)	(39)	348	(131)	(66)	(69)	(369)	71	151	19	76	101	(115)	17	34	(61)	(85)	245	80	102	(321)	(298)	(212)	(227)	155	(414)	(292)	(554)	(714)	(523)	(444)	94	101	152	451	68	684	926	325	486
Non-Reccuring Items	27	(69)	(94)	(141)	(82)	(69)	155	(7)	(45)	(279)	(199)	(185)	(253)	(133)	(138)	(435)	(424)	(467)	(489)	(191)	(111)	(31)	28	(92)	(149)	(243)	(286)	(1 001)	(945)	(906)	(866)	(728)	(938)	(1 049)	(1 158)	(410)	(926)	(992)	(761)	(793)	(349)	(158)	(288)	(79)	(79)	(70)	(66)	(139)	(138)	(180)	(906)	(1 952)	(1 104)	(1 116)	(402)	(153)	(1 060)	(949)	(938)	(154)	(100)	143	155	215	214	(116)	(130)	(230)	(227)	(227)	(256)	(381)	(378)	(387)	(283)
Gain/Loss on Disposition of Assets	(1)	2	3	4	2	1	0	(1)	(1)	16	16	16	0	0	0	2	2	3	66	58	64	63	(19)	(13)	(18)	(18)	1	0	0	0	0	(3)	0	2	9	0	556	554	549	549	4	5	3	2	2	2	9	9	8	9	2	3	3	1	0	1	0	2	0	(11)	(9)	(11)	(9)	2	1	4	4	8	9	8	10	14	12	11	16
Total Other Income	5	19	42	52	61	102	89	107	90	119	121	139	147	165	157	201	191	209	253	344	198	70	(7)	301	(37)	41	32	44	38	40	47	74	71	73	(109)	(73)	(113)	(75)	115	87	107	76	77	70	85	93	101	99	73	89	107	146	31	150	159	54	138	(33)	(69)	68	47	59	46	28	30	52	57	16	19	(11)	(12)	(26)	(30)	(47)	(51)
Pre-Tax Income	1 232 N/A	1 027 -17%	1 355 +32%	1 103 -19%	1 881 +71%	2 329 +24%	2 124 -9%	762 -64%	717 -6%	680 -5%	1 177 +73%	950 -19%	790 -17%	1 975 +150%	2 283 +16%	2 650 +16%	3 176 +20%	2 691 -15%	2 389 -11%	2 483 +4%	2 114 -15%	1 590 -25%	1 352 -15%	1 646 +22%	1 737 +6%	2 482 +43%	3 088 +24%	3 004 -3%	4 414 +47%	4 518 +2%	4 650 +3%	4 278 -8%	3 426 -20%	3 482 +2%	3 781 +9%	4 617 +22%	5 597 +21%	6 765 +21%	6 867 +2%	7 186 +5%	7 083 -1%	6 405 -10%	7 453 +16%	8 666 +16%	9 172 +6%	9 650 +5%	9 522 -1%	9 561 +0%	10 056 +5%	11 772 +17%	11 762 0%	11 836 +1%	14 792 +25%	14 627 -1%	15 788 +8%	15 357 -3%	14 359 -6%	13 293 -7%	12 965 -2%	13 511 +4%	12 388 -8%	13 453 +9%	13 291 -1%	13 867 +4%	14 720 +6%	15 165 +3%	16 864 +11%	17 105 +1%	18 375 +7%	18 612 +1%	18 563 0%	19 687 +6%	19 765 +0%	20 284 +3%	22 057 +9%
Net Income
Tax Provision	(527)	(595)	(768)	(573)	(795)	(945)	(1 001)	(682)	(579)	(540)	(275)	(274)	(179)	(799)	(906)	(1 131)	(1 336)	(1 153)	(1 026)	(723)	(559)	(345)	(213)	(588)	(666)	(939)	(1 185)	(1 150)	(1 557)	(1 563)	(1 576)	(1 604)	(1 309)	(1 376)	(1 456)	(1 489)	(1 663)	(1 830)	(1 864)	(2 061)	(2 122)	(2 066)	(2 405)	(2 774)	(2 912)	(3 030)	(2 907)	(2 898)	(3 064)	(3 664)	(3 692)	(4 269)	(5 094)	(5 254)	(5 709)	(5 333)	(5 131)	(4 466)	(4 252)	(4 203)	(3 779)	(4 099)	(4 038)	(4 139)	(4 319)	(4 404)	(4 782)	(4 786)	(5 165)	(5 307)	(5 359)	(5 611)	(5 794)	(6 026)	(6 658)
Income from Continuing Operations	706	433	587	530	1 085	1 383	1 122	79	137	139	902	675	610	1 175	1 377	1 518	1 841	1 539	1 364	1 760	1 554	1 245	1 140	1 058	1 072	1 543	1 902	1 854	2 856	2 954	3 073	2 673	2 116	2 104	2 323	3 127	3 933	4 934	5 001	5 125	4 959	4 338	5 048	5 892	6 260	6 621	6 615	6 663	6 992	8 107	8 070	7 567	9 698	9 373	10 079	10 024	9 228	8 827	8 713	9 308	8 609	9 354	9 253	9 728	10 401	10 761	12 082	12 319	13 210	13 305	13 204	14 076	13 971	14 258	15 399
Income to Minority Interest	(52)	(71)	(75)	(51)	(90)	(98)	(96)	(52)	(35)	(41)	(42)	(57)	(45)	(45)	(26)	(17)	(21)	(22)	(13)	(18)	(15)	1	11	(3)	(4)	(21)	(37)	(42)	(46)	(44)	(46)	(46)	(37)	(37)	(41)	(40)	(80)	(92)	(93)	(95)	(73)	(72)	(78)	(81)	(63)	(58)	(21)	(7)	2	12	(34)	(39)	(36)	(74)	(55)	(18)	(28)	19	9	(24)	(37)	(88)	(105)	(124)	(145)	(120)	(130)	(120)	(88)	(71)	(32)	(23)	(19)	(19)	(19)
Net Income (Common)	654 N/A	362 -45%	512 +41%	479 -6%	996 +108%	1 287 +29%	1 028 -20%	28 -97%	102 +264%	97 -5%	858 +785%	617 -28%	565 -8%	1 130 +100%	1 351 +20%	1 502 +11%	1 820 +21%	1 518 -17%	1 351 -11%	1 742 +29%	1 539 -12%	1 245 -19%	1 150 -8%	1 055 -8%	1 067 +1%	1 522 +43%	1 865 +23%	1 812 -3%	2 810 +55%	2 910 +4%	3 026 +4%	2 627 -13%	2 078 -21%	2 066 -1%	2 281 +10%	3 087 +35%	3 852 +25%	4 841 +26%	4 908 +1%	5 030 +2%	4 886 -3%	4 266 -13%	4 970 +17%	5 812 +17%	6 197 +7%	6 563 +6%	6 594 +0%	6 655 +1%	6 994 +5%	8 119 +16%	8 035 -1%	7 527 -6%	9 661 +28%	9 296 -4%	10 023 +8%	10 005 0%	9 198 -8%	8 847 -4%	8 721 -1%	9 283 +6%	8 572 -8%	9 264 +8%	9 147 -1%	9 603 +5%	10 253 +7%	10 640 +4%	11 950 +12%	12 199 +2%	13 123 +8%	13 235 +1%	13 173 0%	14 052 +7%	13 951 -1%	14 237 +2%	15 379 +8%
EPS (Diluted)	7.18 N/A	3.93 -45%	5.56 +41%	5.04 -9%	10.16 +102%	13.26 +31%	10.59 -20%	0.28 -97%	1.05 +275%	1 -5%	8.49 +749%	6.23 -27%	5.7 -9%	11.41 +100%	13.64 +20%	15.02 +10%	17.84 +19%	14.88 -17%	13.24 -11%	17.07 +29%	15.08 -12%	12.2 -19%	11.38 -7%	10.43 -8%	10.66 +2%	15.24 +43%	18.64 +22%	18.12 -3%	28.38 +57%	30 +6%	31.19 +4%	26.92 -14%	21.42 -20%	21.29 -1%	23.51 +10%	31.74 +35%	39.71 +25%	49.9 +26%	50.59 +1%	51.72 +2%	50.37 -3%	43.97 -13%	51.23 +17%	59.75 +17%	63.23 +6%	66.96 +6%	67.22 +0%	67.89 +1%	71.3 +5%	82.77 +16%	81.91 -1%	76.73 -6%	98.48 +28%	94.75 -4%	102.16 +8%	101.98 0%	93.75 -8%	90.18 -4%	88.9 -1%	94.63 +6%	87.39 -8%	94.31 +8%	93.09 -1%	97.78 +5%	104.36 +7%	108.29 +4%	121.62 +12%	124.15 +2%	133.56 +8%	134.7 +1%	134.06 0%	143.06 +7%	143.51 +0%	148.12 +3%	162.23 +10%

Income Statement Balance Sheet Cash Flow Statement

MCJ Co Ltd
TSE:6670

Income Statement

Earnings Waterfall
MCJ Co Ltd

Income Statement
MCJ Co Ltd

See Also

Company

Help

Tools

Stocks

MCJ Co Ltd TSE:6670

Income Statement

Earnings Waterfall MCJ Co Ltd

Income Statement MCJ Co Ltd

See Also

Company

Help

Tools

Stocks

MCJ Co Ltd
TSE:6670

Earnings Waterfall
MCJ Co Ltd

Income Statement
MCJ Co Ltd