Watchlist Manager

Watchlist

Price: 1 718 JPY 9.22% Market Closed

Market Cap: ¥39.6B

	Nihon Dempa Kogyo Co Ltd TSE:6779	JP
	Novo Nordisk A/S NYSE:NVO	DK
P	Pebble Beach Systems Group PLC LSE:PEB	UK
V	Vietnam Industrial Investments Ltd ASX:VII	AU
V	Vesuvius India Ltd NSE:VESUVIUS	IN
X	Xometry Inc NASDAQ:XMTR	US

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	52	0	0	34	0	0	38	0	0	115	0	0	73	157	237	318	331	337	335	334	323	309	305	299	296	284	274	268	269	269	269	270	253	244	236	224	216	207	197	183	171	169	163	177	184	195	214	252	278	279	305	311	347	428	477	521	518	514	491	479	475	474	495	528	535	537	540	550	0	0	0	0	0	0	0
Revenue	44 025 N/A	45 664 +4%	45 961 +1%	45 288 -1%	45 536 +1%	47 028 +3%	48 900 +4%	51 422 +5%	54 869 +7%	57 358 +5%	59 519 +4%	60 379 +1%	58 833 -3%	56 453 -4%	49 377 -13%	44 088 -11%	39 510 -10%	39 443 0%	40 925 +4%	41 931 +2%	41 989 +0%	54 934 +31%	53 245 -3%	52 635 -1%	51 577 -2%	50 804 -1%	51 331 +1%	50 583 -1%	50 737 +0%	50 623 0%	50 220 -1%	50 466 +0%	50 839 +1%	50 774 0%	50 272 -1%	49 627 -1%	48 392 -2%	47 730 -1%	47 222 -1%	46 051 -2%	45 494 -1%	44 850 -1%	44 275 -1%	43 727 -1%	43 617 0%	43 791 +0%	43 662 0%	44 406 +2%	44 062 -1%	43 952 0%	43 848 0%	42 928 -2%	42 974 +0%	42 498 -1%	41 338 -3%	41 104 -1%	39 983 -3%	39 468 -1%	37 723 -4%	37 217 -1%	38 078 +2%	39 195 +3%	42 469 +8%	43 887 +3%	44 710 +2%	45 408 +2%	47 092 +4%	49 641 +5%	51 594 +4%	52 508 +2%	51 613 -2%	50 672 -2%	49 979 -1%	50 309 +1%	51 332 +2%	51 951 +1%	52 489 +1%	53 064 +1%	53 161 +0%	53 442 +1%	53 262 0%
Gross Profit
Cost of Revenue	(33 668)	(34 276)	(34 297)	(33 853)	(34 373)	(35 341)	(36 163)	(37 388)	(39 141)	(40 632)	(42 109)	(43 087)	(43 291)	(43 404)	(40 367)	(33 898)	(29 377)	(27 683)	(31 161)	(31 824)	(32 146)	(42 421)	(41 011)	(40 597)	(39 619)	(38 744)	(39 305)	(39 123)	(40 030)	(40 833)	(40 872)	(41 122)	(41 433)	(40 978)	(40 682)	(40 156)	(38 837)	(38 801)	(38 560)	(37 653)	(37 124)	(36 137)	(35 331)	(34 948)	(34 994)	(34 620)	(34 599)	(35 658)	(35 631)	(37 768)	(37 851)	(37 045)	(37 258)	(35 497)	(34 737)	(34 600)	(33 913)	(33 726)	(34 192)	(34 131)	(34 498)	(32 616)	(34 297)	(33 866)	(33 376)	(32 898)	(33 358)	(34 550)	(35 494)	(36 097)	(36 169)	(35 977)	(35 557)	(35 915)	(35 914)	(36 190)	(36 508)	(37 000)	(37 438)	(37 882)	(38 074)
Gross Profit	10 357 N/A	11 389 +10%	11 664 +2%	11 435 -2%	11 162 -2%	11 687 +5%	12 737 +9%	14 033 +10%	15 728 +12%	16 726 +6%	17 411 +4%	17 292 -1%	15 542 -10%	13 049 -16%	9 010 -31%	10 190 +13%	10 133 -1%	11 760 +16%	9 764 -17%	10 107 +4%	9 843 -3%	12 513 +27%	12 234 -2%	12 038 -2%	11 958 -1%	12 060 +1%	12 026 0%	11 460 -5%	10 707 -7%	9 790 -9%	9 348 -5%	9 344 0%	9 406 +1%	9 796 +4%	9 590 -2%	9 471 -1%	9 555 +1%	8 929 -7%	8 662 -3%	8 398 -3%	8 370 0%	8 713 +4%	8 944 +3%	8 779 -2%	8 623 -2%	9 171 +6%	9 063 -1%	8 748 -3%	8 431 -4%	6 184 -27%	5 997 -3%	5 883 -2%	5 716 -3%	7 001 +22%	6 601 -6%	6 504 -1%	6 070 -7%	5 742 -5%	3 531 -39%	3 086 -13%	3 580 +16%	6 579 +84%	8 172 +24%	10 021 +23%	11 334 +13%	12 510 +10%	13 734 +10%	15 091 +10%	16 100 +7%	16 411 +2%	15 444 -6%	14 695 -5%	14 422 -2%	14 394 0%	15 418 +7%	15 761 +2%	15 981 +1%	16 064 +1%	15 723 -2%	15 560 -1%	15 188 -2%
Operating Income
Operating Expenses	(7 613)	(7 830)	(8 299)	(8 326)	(8 456)	(8 999)	(8 955)	(9 045)	(8 373)	(8 507)	(8 567)	(8 643)	(8 951)	(9 215)	(9 310)	(8 469)	(7 743)	(7 231)	(7 426)	(7 530)	(7 591)	(10 072)	(10 091)	(10 182)	(10 173)	(10 181)	(10 143)	(9 959)	(9 849)	(9 843)	(9 686)	(9 597)	(9 615)	(9 680)	(9 755)	(9 476)	(9 579)	(8 052)	(7 771)	(7 945)	(7 570)	(8 748)	(8 445)	(8 270)	(8 217)	(8 541)	(8 518)	(8 603)	(8 623)	(8 642)	(15 804)	(15 680)	(15 504)	(8 177)	(7 355)	(7 371)	(9 423)	(7 686)	(9 832)	(9 552)	(5 570)	(7 141)	(5 610)	(5 755)	(7 706)	(7 886)	(8 273)	(8 702)	(9 093)	(9 219)	(9 353)	(9 519)	(9 737)	(9 918)	(10 509)	(10 915)	(11 246)	(11 383)	(11 978)	(12 328)	(12 485)
Selling, General & Administrative	(7 454)	(7 689)	(7 949)	(8 104)	(6 940)	(8 233)	(8 232)	(8 419)	(8 373)	(8 507)	(8 530)	(8 643)	(8 326)	(8 977)	(7 111)	(6 276)	(5 640)	(5 320)	(5 401)	(5 421)	(5 456)	(7 207)	(7 215)	(7 232)	(7 155)	(7 156)	(7 194)	(7 089)	(7 010)	(6 970)	(6 934)	(6 976)	(7 089)	(7 262)	(7 301)	(7 335)	(7 376)	(7 329)	(7 167)	(7 006)	(6 736)	(6 378)	(6 220)	(6 068)	(5 998)	(6 215)	(6 248)	(6 375)	(6 398)	(6 368)	(6 325)	(6 220)	(6 128)	(6 015)	(5 799)	(5 729)	(5 440)	(5 462)	(5 095)	(4 879)	(5 042)	(5 044)	(5 355)	(5 573)	(5 770)	(6 099)	(6 384)	(6 743)	(7 100)	(7 285)	(7 397)	(7 553)	(7 643)	(7 832)	(8 279)	(8 659)	(9 036)	(8 985)	(9 403)	(9 641)	(9 806)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(593)	(1 277)	(1 934)	(1 788)	(1 610)	(1 492)	(1 665)	(1 764)	(1 803)	(2 420)	(2 424)	(2 522)	(2 617)	(2 686)	(2 709)	(2 643)	(2 626)	(2 593)	(2 497)	(2 410)	(2 311)	(2 221)	(2 160)	(2 131)	(2 136)	(2 133)	(2 096)	(2 051)	(1 992)	0	(1 937)	(1 960)	(1 969)	(2 035)	(2 012)	(1 948)	(1 856)	(1 518)	(1 784)	(1 825)	(1 852)	(1 670)	(1 813)	(1 816)	(1 781)	(1 474)	(1 692)	(1 633)	0	(1 409)	(1 185)	(1 157)	(1 541)	(1 290)	(1 566)	(1 630)	(1 696)	(1 539)	(1 762)	(1 780)	(1 796)	(1 519)	(1 787)	(1 861)	(1 950)	(1 856)	(2 264)	(2 382)	(2 509)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(32)	(73)	(265)	(405)	(493)	(419)	(360)	(345)	(332)	(445)	(422)	(398)	(371)	(339)	(345)	(327)	(325)	(315)	(341)	(341)	(341)	(327)	(344)	(426)	(497)	(578)	(594)	(549)	(495)	(424)	(375)	(359)	(371)	(358)	(429)	(476)	(547)	(817)	(547)	(485)	(387)	(535)	(399)	(466)	(528)	(752)	(606)	(591)	(597)	(738)	(524)	(519)	(500)	(720)	(510)	(508)	(501)	(717)	(482)	(482)	(481)	(707)	0	0	0	(735)	0	0	0
Other Operating Expenses	(159)	(141)	(350)	(222)	(1 516)	(766)	(723)	(626)	0	0	(37)	0	0	1 112	0	0	0	0	0	0	0	0	(30)	(30)	(30)	0	105	100	112	35	86	130	126	130	50	416	430	1 988	2 086	1 661	1 653	(1 946)	87	117	121	67	171	196	178	61	(7 148)	(7 150)	(7 137)	43	656	640	(1 674)	2	(2 439)	(2 449)	69	50	1 454	1 494	105	223	187	179	204	322	288	296	183	140	(443)	(395)	(260)	193	(311)	(305)	(170)
Operating Income	2 744 N/A	3 560 +30%	3 365 -5%	3 109 -8%	2 705 -13%	2 688 -1%	3 782 +41%	4 990 +32%	7 355 +47%	8 219 +12%	8 843 +8%	8 649 -2%	6 591 -24%	3 834 -42%	(300) N/A	1 721 N/A	2 390 +39%	4 529 +89%	2 338 -48%	2 577 +10%	2 252 -13%	2 441 +8%	2 143 -12%	1 856 -13%	1 785 -4%	1 879 +5%	1 883 +0%	1 501 -20%	858 -43%	(53) N/A	(338) -538%	(253) +25%	(209) +17%	116 N/A	(165) N/A	(5) +97%	(24) -380%	877 N/A	891 +2%	453 -49%	800 +77%	(35) N/A	499 N/A	509 +2%	406 -20%	630 +55%	545 -13%	145 -73%	(192) N/A	(2 458) -1 180%	(9 807) -299%	(9 797) +0%	(9 788) +0%	(1 176) +88%	(754) +36%	(867) -15%	(3 353) -287%	(1 944) +42%	(6 301) -224%	(6 466) -3%	(1 990) +69%	(562) +72%	2 562 N/A	4 266 +67%	3 628 -15%	4 624 +27%	5 461 +18%	6 389 +17%	7 007 +10%	7 192 +3%	6 091 -15%	5 176 -15%	4 685 -9%	4 476 -4%	4 909 +10%	4 846 -1%	4 735 -2%	4 681 -1%	3 745 -20%	3 232 -14%	2 703 -16%
Pre-Tax Income
Interest Income Expense	(128)	0	0	(43)	0	0	(186)	(319)	(478)	(431)	(305)	(183)	(151)	(81)	256	303	127	(265)	(318)	(264)	(273)	(340)	(339)	(455)	(389)	(419)	(453)	(236)	(316)	(288)	(205)	(308)	(116)	(43)	(43)	(45)	54	156	264	258	126	106	(9)	(46)	(287)	(281)	(225)	(141)	120	(5)	(15)	(149)	(258)	(271)	(313)	(179)	(181)	(311)	(393)	(493)	(592)	(249)	(248)	(269)	(149)	(231)	(162)	(306)	(767)	(1 065)	(1 440)	(1 198)	(1 013)	(1 204)	(1 038)	(1 269)	(1 291)	(1 175)	(1 147)	(1 093)	(1 050)
Non-Reccuring Items	149	121	312	302	242	220	149	(167)	(907)	(891)	(562)	(63)	(58)	(20)	(8 658)	(8 339)	(9 020)	(492)	(935)	(163)	(71)	(400)	(196)	(230)	(259)	167	184	164	179	180	105	128	195	119	228	305	433	(674)	(559)	(561)	(814)	34	(254)	(304)	(265)	127	(43)	(52)	(80)	(7 175)	106	0	(139)	1 393	742	(1 076)	(1 126)	(6 387)	(2 243)	(598)	1 986	3 409	1 634	2 883	(45)	580	661	11	1 350	1 132	1 323	971	224	(128)	0	0	0	(543)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	(7)	(107)	(114)	(111)	(55)	(57)	(55)	(62)	(65)	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
Total Other Income	(347)	(379)	(175)	(201)	(236)	(1)	74	(69)	(206)	(177)	118	119	105	231	431	311	785	572	572	0	0	0	0	0	0	(3)	(4)	(3)	(3)	2	2	1	2	(1)	1	1	(1)	0	(1)	0	1	(3)	1	0	0	(4)	0	(1)	(1)	(2)	0	0	0	(2)	(8)	(7)	(8)	(2)	24	40	24	(6)	(2)	(23)	(10)	(53)	144	150	153	191	(4)	(7)	(7)	(15)	(12)	(12)	(10)	(8)	0	0	0
Pre-Tax Income	2 418 N/A	3 302 +37%	3 502 +6%	3 167 -10%	2 711 -14%	2 907 +7%	3 812 +31%	4 328 +14%	5 650 +31%	6 609 +17%	8 040 +22%	8 465 +5%	6 432 -24%	3 901 -39%	(8 336) N/A	(6 004) +28%	(5 718) +5%	4 344 N/A	1 657 -62%	2 150 +30%	1 908 -11%	1 701 -11%	1 608 -5%	1 171 -27%	1 137 -3%	1 624 +43%	1 610 -1%	1 426 -11%	718 -50%	(159) N/A	(436) -174%	(432) +1%	(128) +70%	191 N/A	21 -89%	256 +1 119%	462 +80%	359 -22%	595 +66%	150 -75%	113 -25%	102 -10%	237 +132%	159 -33%	(146) N/A	472 N/A	277 -41%	(49) N/A	(153) -212%	(9 640) -6 201%	(9 716) -1%	(9 946) -2%	(10 185) -2%	(56) +99%	(333) -495%	(2 129) -539%	(4 668) -119%	(8 644) -85%	(8 913) -3%	(7 517) +16%	(572) +92%	2 592 N/A	3 946 +52%	6 857 +74%	3 424 -50%	4 920 +44%	6 104 +24%	6 244 +2%	7 743 +24%	7 450 -4%	5 970 -20%	4 942 -17%	3 889 -21%	3 129 -20%	3 859 +23%	3 565 -8%	3 434 -4%	2 955 -14%	2 597 -12%	2 139 -18%	1 653 -23%
Net Income
Tax Provision	(754)	(1 137)	(1 203)	(1 204)	(470)	(331)	(494)	(1 199)	(1 836)	(2 289)	(2 357)	(2 561)	(1 935)	(1 274)	274	706	492	(55)	(149)	(70)	(54)	42	20	68	251	144	159	74	(81)	(252)	(276)	(249)	(245)	(10)	(61)	(210)	(235)	(928)	(905)	(729)	(671)	215	190	203	219	138	74	41	(62)	(561)	(518)	(461)	(377)	(194)	(153)	(163)	(161)	(64)	(93)	(549)	(599)	(615)	(651)	(292)	(390)	535	280	131	(44)	(1 269)	(1 091)	(981)	(976)	(795)	(1 007)	(1 015)	(1 065)	(1 162)	(1 006)	(951)	(768)
Income from Continuing Operations	1 664	2 165	2 299	1 963	2 241	2 576	3 318	3 129	3 814	4 320	5 683	5 904	4 497	2 627	(8 062)	(5 298)	(5 226)	4 289	1 508	2 080	1 854	1 743	1 628	1 239	1 388	1 768	1 769	1 500	637	(411)	(712)	(681)	(373)	181	(40)	46	227	(569)	(310)	(579)	(558)	317	427	362	73	610	351	(8)	(215)	(10 201)	(10 234)	(10 407)	(10 562)	(250)	(486)	(2 292)	(4 829)	(8 708)	(9 006)	(8 066)	(1 171)	1 977	3 295	6 565	3 034	5 455	6 384	6 375	7 699	6 181	4 879	3 961	2 913	2 334	2 852	2 550	2 369	1 793	1 591	1 188	885
Income to Minority Interest	0	0	0	0	0	(1)	(3)	(5)	(5)	(6)	(18)	(21)	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
Net Income (Common)	1 661 N/A	2 162 +30%	2 298 +6%	1 964 -15%	2 244 +14%	2 575 +15%	3 313 +29%	3 123 -6%	3 806 +22%	4 309 +13%	5 662 +31%	5 882 +4%	4 479 -24%	2 617 -42%	(8 063) N/A	(5 300) +34%	(5 222) +1%	4 285 N/A	1 499 -65%	2 061 +37%	1 835 -11%	1 738 -5%	1 633 -6%	1 243 -24%	1 389 +12%	1 759 +27%	1 766 +0%	1 503 -15%	647 -57%	(412) N/A	(712) -73%	(680) +4%	(372) +45%	181 N/A	(41) N/A	44 N/A	225 +411%	(569) N/A	(310) +46%	(578) -86%	(557) +4%	317 N/A	428 +35%	363 -15%	74 -80%	611 +726%	352 -42%	(7) N/A	(215) -2 971%	(10 202) -4 645%	(10 236) 0%	(10 409) -2%	(10 563) -1%	(251) +98%	(486) -94%	(2 292) -372%	(4 830) -111%	(8 709) -80%	(9 009) -3%	(8 069) +10%	(1 172) +85%	1 976 N/A	3 294 +67%	6 563 +99%	3 031 -54%	5 455 +80%	6 383 +17%	6 375 0%	7 699 +21%	6 181 -20%	4 879 -21%	3 960 -19%	2 912 -26%	2 334 -20%	2 851 +22%	2 551 -11%	2 370 -7%	1 792 -24%	1 591 -11%	1 187 -25%	883 -26%
EPS (Diluted)	83.05 N/A	108.1 +30%	114.9 +6%	98.2 -15%	112.2 +14%	128.75 +15%	165.65 +29%	148.71 -10%	173 +16%	195.86 +13%	257.36 +31%	255.73 -1%	203.59 -20%	118.95 -42%	-537.53 N/A	-265 +51%	-261.1 +1%	214.25 N/A	74.95 -65%	103.05 +37%	91.75 -11%	86.9 -5%	81.65 -6%	62.15 -24%	69.45 +12%	87.95 +27%	88.3 +0%	75.15 -15%	32.35 -57%	-20.6 N/A	-35.6 -73%	-34 +4%	-18.6 +45%	9.05 N/A	-2.04 N/A	2.2 N/A	11.25 +411%	-28.99 N/A	-15.5 +47%	-28.9 -86%	-27.85 +4%	16.15 N/A	21.4 +33%	18.14 -15%	3.7 -80%	31.13 +741%	17.6 -43%	-0.36 N/A	-10.75 -2 886%	-519.84 -4 736%	-511.8 +2%	-520.45 -2%	-538.24 -3%	-12.79 +98%	-24.76 -94%	-116.79 -372%	-246.12 -111%	-443.78 -80%	-459.07 -3%	-411.17 +10%	-30.12 +93%	61.27 N/A	84.66 +38%	168.69 +99%	77.91 -54%	140.2 +80%	281.98 +101%	275.63 -2%	332.88 +21%	268.68 -19%	210.96 -21%	171.51 -19%	126.27 -26%	101.11 -20%	123.63 +22%	110.62 -11%	102.78 -7%	77.71 -24%	68.99 -11%	51.53 -25%	38.37 -26%

Income Statement Balance Sheet Cash Flow Statement

Nihon Dempa Kogyo Co Ltd
TSE:6779

Income Statement

Earnings Waterfall
Nihon Dempa Kogyo Co Ltd

Income Statement
Nihon Dempa Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Nihon Dempa Kogyo Co Ltd TSE:6779

Income Statement

Earnings Waterfall Nihon Dempa Kogyo Co Ltd

Income Statement Nihon Dempa Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Nihon Dempa Kogyo Co Ltd
TSE:6779

Earnings Waterfall
Nihon Dempa Kogyo Co Ltd

Income Statement
Nihon Dempa Kogyo Co Ltd