Watchlist Manager

Watchlist

Price: 1 210 JPY -0.25% Market Closed

Market Cap: ¥206B

H	Hitachi Zosen Corp TSE:7004	JP
	Shenzhen Bioeasy Biotechnology Co Ltd SZSE:300942	CN
P	Prakash Steelage Ltd NSE:PRAKASHSTL	IN

Income Statement

Currency: JPY

	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	823	0	0	621	0	0	688	0	0	495	0	0	376	0	0	393	758	1 094	1 464	1 453	1 478	1 569	1 533	1 519	1 465	1 349	1 315	1 285	1 210	1 197	1 161	1 092	1 079	1 038	1 056	1 050	1 070	1 041	991	943	878	834	795	765	795	850	896	924	875	871	864	867	886	858	846	788	768	743	738	737	721	810	809	851	859	776	788	742	701	777	854	923	1 097	1 132	817	0	0	0
Revenue	189 494 N/A	189 170 0%	196 910 +4%	196 423 0%	186 967 -5%	178 705 -4%	185 746 +4%	188 287 +1%	190 137 +1%	188 266 -1%	186 109 -1%	191 421 +3%	195 788 +2%	193 087 -1%	181 329 -6%	175 491 -3%	179 728 +2%	189 984 +6%	287 196 +51%	291 068 +1%	290 676 0%	300 484 +3%	303 036 +1%	309 751 +2%	310 999 +0%	297 044 -4%	296 792 0%	292 283 -2%	291 760 0%	305 702 +5%	333 433 +9%	340 475 +2%	346 970 +2%	355 063 +2%	359 332 +1%	369 060 +3%	375 738 +2%	376 591 +0%	387 043 +3%	391 859 +1%	400 082 +2%	400 767 +0%	399 331 0%	393 566 -1%	390 533 -1%	389 157 0%	376 437 -3%	373 451 -1%	367 298 -2%	366 978 0%	378 140 +3%	378 093 0%	393 157 +4%	404 045 +3%	402 450 0%	407 037 +1%	401 062 -1%	399 923 0%	408 592 +2%	413 459 +1%	422 154 +2%	434 074 +3%	441 797 +2%	457 713 +4%	468 597 +2%	485 170 +4%	492 692 +2%	498 817 +1%	517 650 +4%	533 606 +3%	555 844 +4%	574 932 +3%	593 612 +3%	596 959 +1%	610 523 +2%	614 401 +1%	608 277 -1%	621 831 +2%
Gross Profit
Cost of Revenue	(171 277)	(172 327)	(181 144)	(179 420)	(170 345)	(158 146)	(162 993)	(164 216)	(164 761)	(161 216)	(157 632)	(163 560)	(168 462)	(164 631)	(152 652)	(146 961)	(149 743)	(158 704)	(240 715)	(243 254)	(242 028)	(249 854)	(252 891)	(259 875)	(262 213)	(252 217)	(246 046)	(246 344)	(246 980)	(258 444)	(283 260)	(289 788)	(296 016)	(302 865)	(302 494)	(306 161)	(312 077)	(311 394)	(322 765)	(328 606)	(334 862)	(335 994)	(334 325)	(329 895)	(327 130)	(328 764)	(316 776)	(314 631)	(312 332)	(310 010)	(317 038)	(318 611)	(329 274)	(335 051)	(333 171)	(333 903)	(326 143)	(325 009)	(335 777)	(337 514)	(346 548)	(359 884)	(369 648)	(385 112)	(394 810)	(405 519)	(409 334)	(414 349)	(430 636)	(441 497)	(460 543)	(475 312)	(489 927)	(490 970)	(496 338)	(500 276)	(497 789)	(510 750)
Gross Profit	18 217 N/A	16 843 -8%	15 766 -6%	17 003 +8%	16 622 -2%	20 559 +24%	22 753 +11%	24 071 +6%	25 376 +5%	27 050 +7%	28 477 +5%	27 861 -2%	27 326 -2%	28 456 +4%	28 677 +1%	28 530 -1%	29 985 +5%	31 280 +4%	46 481 +49%	47 814 +3%	48 648 +2%	50 630 +4%	50 145 -1%	49 876 -1%	48 786 -2%	44 827 -8%	50 746 +13%	45 939 -9%	44 780 -3%	47 258 +6%	50 173 +6%	50 687 +1%	50 954 +1%	52 198 +2%	56 838 +9%	62 899 +11%	63 661 +1%	65 197 +2%	64 278 -1%	63 253 -2%	65 220 +3%	64 773 -1%	65 006 +0%	63 671 -2%	63 403 0%	60 393 -5%	59 661 -1%	58 820 -1%	54 966 -7%	56 968 +4%	61 102 +7%	59 482 -3%	63 883 +7%	68 994 +8%	69 279 +0%	73 134 +6%	74 919 +2%	74 914 0%	72 815 -3%	75 945 +4%	75 606 0%	74 190 -2%	72 149 -3%	72 601 +1%	73 787 +2%	79 651 +8%	83 358 +5%	84 468 +1%	87 014 +3%	92 109 +6%	95 301 +3%	99 620 +5%	103 685 +4%	105 989 +2%	114 185 +8%	114 125 0%	110 488 -3%	111 081 +1%
Operating Income
Operating Expenses	(25 086)	(24 425)	(23 008)	(21 009)	(19 480)	(18 704)	(19 780)	(20 873)	(21 642)	(24 845)	(29 688)	(27 624)	(27 273)	(21 935)	(21 029)	(21 719)	(23 771)	(24 096)	(33 119)	(35 798)	(38 385)	(40 978)	(38 777)	(38 449)	(37 144)	(35 490)	(39 384)	(41 265)	(40 721)	(40 637)	(42 295)	(42 445)	(42 886)	(43 783)	(44 020)	(47 621)	(47 761)	(48 739)	(49 166)	(53 233)	(49 903)	(49 086)	(50 059)	(50 209)	(51 545)	(53 239)	(53 754)	(54 112)	(54 224)	(54 775)	(53 744)	(54 125)	(54 485)	(54 361)	(55 388)	(73 681)	(65 597)	(59 719)	(57 419)	(63 435)	(65 248)	(63 469)	(56 608)	(55 867)	(56 683)	(60 882)	(63 302)	(66 812)	(65 990)	(68 366)	(70 978)	(74 415)	(78 551)	(81 431)	(87 239)	(92 240)	(96 370)	(98 547)
Selling, General & Administrative	(25 086)	(26 101)	(23 008)	(21 009)	(18 233)	(18 704)	(19 780)	(20 739)	(21 642)	(21 381)	(21 946)	(20 084)	(19 402)	(18 720)	(17 893)	(18 415)	(19 260)	(19 654)	(26 097)	(29 870)	(34 168)	(38 398)	(31 972)	(38 449)	(37 143)	(35 490)	(32 340)	(38 733)	(39 031)	(40 637)	(36 009)	(42 444)	(42 885)	(43 781)	(37 837)	(46 283)	(47 760)	(48 736)	(42 639)	(50 041)	(49 901)	(49 085)	(42 969)	(50 207)	(51 545)	(53 239)	(46 342)	(54 113)	(54 222)	(54 651)	(46 581)	(53 499)	(54 361)	(54 361)	(48 490)	(56 881)	(55 994)	(56 017)	(50 754)	(58 511)	(60 323)	(58 544)	(50 471)	(55 954)	(56 682)	(60 880)	(54 720)	(66 812)	(65 989)	(68 366)	(59 731)	(72 850)	(77 314)	(81 430)	(75 210)	(90 355)	(94 485)	(98 548)
Research & Development	0	0	0	0	0	0	0	0	0	(595)	(1 427)	(2 639)	(2 970)	(3 215)	(3 136)	(3 304)	(3 938)	(4 442)	(7 022)	0	0	0	(6 804)	0	0	0	(7 043)	0	0	0	(6 285)	0	0	0	(6 181)	0	0	0	0	0	0	0	(7 089)	0	0	0	(7 411)	0	0	0	(7 162)	0	0	0	(6 897)	0	0	0	(6 664)	0	0	0	(6 136)	0	0	0	(8 581)	0	0	0	(11 246)	0	0	0	(12 028)	0	0	0
Other Operating Expenses	0	1 676	0	0	(1 247)	0	0	(134)	0	(2 869)	(6 315)	(4 901)	(4 901)	0	0	0	(573)	0	0	(5 928)	(4 217)	(2 580)	(1)	0	(1)	0	(1)	(2 532)	(1 690)	0	(1)	0	(1)	0	(2)	(1 338)	(1)	(3)	(6 527)	(3 192)	(2)	(1)	(1)	(2)	0	0	(1)	1	(2)	(124)	(1)	(626)	(124)	0	(1)	(16 800)	(9 603)	(3 702)	(1)	(4 924)	(4 925)	(4 925)	(1)	87	0	(2)	(1)	0	(1)	0	(1)	(1 565)	(1 237)	(1)	(1)	(1 885)	(1 885)	1
Operating Income	(6 869) N/A	(7 582) -10%	(7 242) +4%	(4 006) +45%	(2 858) +29%	1 855 N/A	2 973 +60%	3 198 +8%	3 734 +17%	2 205 -41%	(1 211) N/A	237 N/A	53 -78%	6 521 +12 204%	7 648 +17%	6 811 -11%	6 214 -9%	7 184 +16%	13 362 +86%	12 016 -10%	10 263 -15%	9 652 -6%	11 368 +18%	11 427 +1%	11 642 +2%	9 337 -20%	11 362 +22%	4 674 -59%	4 059 -13%	6 621 +63%	7 878 +19%	8 242 +5%	8 068 -2%	8 415 +4%	12 818 +52%	15 278 +19%	15 900 +4%	16 458 +4%	15 112 -8%	10 020 -34%	15 317 +53%	15 687 +2%	14 947 -5%	13 462 -10%	11 858 -12%	7 154 -40%	5 907 -17%	4 708 -20%	742 -84%	2 193 +196%	7 358 +236%	5 357 -27%	9 398 +75%	14 633 +56%	13 891 -5%	(547) N/A	9 322 N/A	15 195 +63%	15 396 +1%	12 510 -19%	10 358 -17%	10 721 +4%	15 541 +45%	16 734 +8%	17 104 +2%	18 769 +10%	20 056 +7%	17 656 -12%	21 024 +19%	23 743 +13%	24 323 +2%	25 205 +4%	25 134 0%	24 558 -2%	26 946 +10%	21 885 -19%	14 118 -35%	12 534 -11%
Pre-Tax Income
Interest Income Expense	(1 198)	(543)	(910)	(799)	(2 048)	(30)	(798)	651	(1 707)	(1 764)	(1 714)	(1 675)	(448)	97	1 906	2 173	2 274	1 584	1 073	1 543	1 006	468	(914)	(769)	(852)	175	856	569	274	(559)	(1 305)	(1 051)	(1 687)	(1 531)	(4 597)	(3 408)	(3 077)	(4 801)	(2 078)	(2 742)	(1 544)	921	786	1 377	640	544	284	245	285	(463)	520	(657)	(610)	(345)	(357)	(928)	(1 158)	(1 370)	(633)	(656)	(620)	(1 621)	(1 302)	(1 389)	(2 430)	(253)	(38)	1 809	3 565	1 713	3 083	953	482	2 225	1 389	828	2 079	389
Non-Reccuring Items	0	0	0	0	(250)	(200)	(200)	(24)	(2 869)	0	0	0	0	0	0	(573)	0	589	589	1 671	1 700	332	(64)	1 056	186	392	(2 531)	0	0	(1 690)	0	3 146	3 146	3 146	1 810	0	(2 741)	(2 741)	(3 191)	0	(2 948)	(2 948)	(2 961)	(3 503)	(2 814)	(3 325)	(1 911)	(1 841)	(1 832)	(1 321)	(1 096)	0	(7 234)	(13 136)	(16 798)	0	0	0	(5 481)	0	0	0	287	0	89	90	(1 198)	(454)	(782)	(713)	(1 881)	0	0	1 628	(1 884)	0	0	(8 046)
Gain/Loss on Disposition of Assets	3 858	3 870	3 870	12	0	0	0	0	0	523	524	524	1	0	0	0	0	0	0	0	0	0	1 629	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 425	1 425	1 425	1 425	0	0	0	0	0	0	0	0	0	0	0	10 969	11 015	11 098	0	0	245	171	298	286	0	0	1 020	1 020	0	0	0	740	0	0	0	0	0	0	0
Total Other Income	1 152	(248)	329	(917)	(7)	(1 368)	(75)	(16)	1 193	336	308	(597)	(278)	(304)	623	652	597	(51)	(2 422)	(3 177)	(4 283)	(3 492)	314	(578)	434	(312)	(972)	(1 203)	(702)	111	(353)	(421)	(1 229)	(1 684)	(653)	(1 874)	(1 568)	(2 082)	(763)	(1 019)	(1 128)	(1 670)	(4 508)	(4 658)	(4 481)	(3 512)	(915)	(533)	633	502	(62)	395	(250)	(2 384)	(4 105)	(3 394)	(4 067)	8 971	(2 414)	(3 035)	(3 375)	(3 429)	(2 939)	(2 552)	(2 843)	(2 878)	(1 314)	(881)	(945)	(1 873)	(2 184)	(2 002)	(2 477)	(4 367)	(2 773)	(1 704)	(1 487)	1 757
Pre-Tax Income	(3 057) N/A	(4 503) -47%	(3 953) +12%	(5 710) -44%	(5 163) +10%	257 N/A	1 900 +639%	3 809 +100%	351 -91%	1 300 +270%	(2 093) N/A	(1 511) +28%	(672) +56%	6 314 N/A	10 177 +61%	9 063 -11%	9 085 +0%	9 306 +2%	12 602 +35%	12 053 -4%	8 686 -28%	6 960 -20%	12 333 +77%	11 136 -10%	11 410 +2%	9 592 -16%	8 715 -9%	4 040 -54%	3 631 -10%	4 483 +23%	6 220 +39%	9 916 +59%	8 298 -16%	8 346 +1%	9 378 +12%	9 996 +7%	8 514 -15%	6 834 -20%	9 080 +33%	7 684 -15%	11 122 +45%	13 415 +21%	9 689 -28%	6 678 -31%	5 203 -22%	861 -83%	3 365 +291%	2 579 -23%	(172) N/A	911 N/A	6 720 +638%	5 095 -24%	1 304 -74%	(1 232) N/A	3 600 N/A	6 146 +71%	15 195 +147%	22 796 +50%	6 868 -70%	9 064 +32%	6 534 -28%	5 969 -9%	11 873 +99%	12 793 +8%	11 920 -7%	16 748 +41%	18 526 +11%	18 130 -2%	22 862 +26%	22 870 +0%	24 081 +5%	24 156 +0%	23 139 -4%	24 044 +4%	23 678 -2%	21 009 -11%	14 710 -30%	6 634 -55%
Net Income
Tax Provision	(927)	(1 486)	(1 499)	(1 435)	(870)	(1 339)	(1 679)	(1 218)	(1 920)	(1 866)	(2 325)	(1 688)	(1 211)	(757)	(1 498)	(1 546)	(1 861)	(954)	(2 289)	(2 324)	(2 127)	(2 622)	(1 966)	(2 068)	(2 011)	(1 477)	(299)	409	(152)	(353)	(1 497)	(1 946)	(1 862)	(2 039)	(3 230)	(3 598)	(3 363)	(3 230)	(2 180)	(1 978)	(2 445)	(2 392)	(3 332)	(2 996)	(2 698)	(2 807)	(1 260)	(948)	1	841	(1 332)	(807)	1 224	410	(1 359)	(1 025)	(4 289)	(4 717)	(2 576)	(3 800)	(3 369)	(3 027)	(3 960)	(4 199)	(4 172)	(4 945)	(2 910)	(2 468)	(3 695)	(3 864)	(5 001)	(5 915)	(5 434)	(5 345)	(1 386)	474	3 180	3 873
Income from Continuing Operations	(3 984)	(5 989)	(5 452)	(7 145)	(6 033)	(1 082)	221	2 591	(1 569)	(566)	(4 418)	(3 199)	(1 883)	5 557	8 679	7 517	7 224	8 352	10 313	9 729	6 559	4 338	10 367	9 068	9 399	8 115	8 416	4 449	3 479	4 130	4 723	7 970	6 436	6 307	6 148	6 398	5 151	3 604	6 900	5 706	8 677	11 023	6 357	3 682	2 505	(1 946)	2 105	1 631	(171)	1 752	5 388	4 288	2 528	(822)	2 241	5 121	10 906	18 079	4 292	5 264	3 165	2 942	7 913	8 594	7 748	11 803	15 616	15 662	19 167	19 006	19 080	18 241	17 705	18 699	22 292	21 483	17 890	10 507
Income to Minority Interest	(1 346)	(1 144)	(1 561)	(197)	(282)	(224)	(282)	(485)	(498)	(396)	(428)	(424)	(286)	(80)	550	620	519	(43)	(635)	(841)	(849)	(1 129)	(1 048)	(1 059)	(907)	(820)	(1 005)	(762)	(947)	(1 053)	(1 002)	(1 531)	(1 545)	(1 426)	(1 048)	(911)	(1 098)	(1 132)	(1 051)	(1 013)	(914)	(781)	(491)	(297)	(4)	170	66	98	62	75	56	1	(25)	(51)	(44)	(47)	(68)	(47)	(33)	(6)	15	0	(13)	(63)	9	(22)	(38)	47	(34)	29	(80)	(166)	(194)	(264)	(188)	(199)	(155)	(108)
Net Income (Common)	(5 332) N/A	(7 133) -34%	(7 013) +2%	(7 340) -5%	(6 313) +14%	(1 307) +79%	(63) +95%	2 103 N/A	(2 067) N/A	(963) +53%	(4 844) -403%	(3 624) +25%	(2 167) +40%	5 476 N/A	9 230 +69%	8 137 -12%	7 743 -5%	8 308 +7%	9 674 +16%	8 884 -8%	5 706 -36%	3 204 -44%	9 318 +191%	8 006 -14%	8 490 +6%	7 295 -14%	7 410 +2%	3 688 -50%	2 532 -31%	3 075 +21%	3 719 +21%	6 435 +73%	4 888 -24%	4 879 0%	5 100 +5%	5 487 +8%	4 054 -26%	2 472 -39%	5 848 +137%	4 693 -20%	7 761 +65%	10 242 +32%	5 864 -43%	3 384 -42%	2 499 -26%	(1 777) N/A	2 171 N/A	1 728 -20%	(107) N/A	1 828 N/A	5 445 +198%	4 291 -21%	2 502 -42%	(873) N/A	2 197 N/A	5 073 +131%	10 839 +114%	18 031 +66%	4 258 -76%	5 257 +23%	3 180 -40%	2 939 -8%	7 899 +169%	8 528 +8%	7 754 -9%	11 781 +52%	15 577 +32%	15 711 +1%	19 133 +22%	19 034 -1%	18 999 0%	18 072 -5%	17 510 -3%	18 434 +5%	22 103 +20%	21 284 -4%	17 734 -17%	10 399 -41%
EPS (Diluted)	-52.79 N/A	-69.93 -32%	-69.43 +1%	-60.66 +13%	-45.09 +26%	-8.16 +82%	-0.39 +95%	12.98 N/A	-13.16 N/A	-5.09 +61%	-36.97 -626%	-22.8 +38%	-11.52 +49%	28.67 N/A	49.09 +71%	43.05 -12%	40.97 -5%	48.02 +17%	53.44 +11%	50.47 -6%	32.42 -36%	20.15 -38%	52.94 +163%	50.35 -5%	43.76 -13%	45.88 +5%	44.37 -3%	23.49 -47%	16.23 -31%	19.71 +21%	23.68 +20%	38.53 +63%	29.26 -24%	29.21 0%	30.52 +4%	32.84 +8%	24.26 -26%	14.79 -39%	34.96 +136%	27.76 -21%	45.92 +65%	60.6 +32%	34.79 -43%	20.02 -42%	14.78 -26%	-10.51 N/A	12.88 N/A	10.22 -21%	-0.64 N/A	10.84 N/A	32.31 +198%	25.46 -21%	14.85 -42%	-5.18 N/A	13.04 N/A	30.1 +131%	64.31 +114%	106.98 +66%	25.26 -76%	31.19 +23%	18.87 -39%	17.44 -8%	46.87 +169%	50.6 +8%	46.01 -9%	69.91 +52%	92.43 +32%	93.22 +1%	113.53 +22%	112.94 -1%	112.74 0%	107.24 -5%	104.04 -3%	109.6 +5%	131.33 +20%	126.54 -4%	105.4 -17%	61.8 -41%

Income Statement Balance Sheet Cash Flow Statement

Hitachi Zosen Corp
TSE:7004

Income Statement

Earnings Waterfall
Hitachi Zosen Corp

Income Statement
Hitachi Zosen Corp

See Also

Company

Help

Tools

Stocks

Hitachi Zosen Corp TSE:7004

Income Statement

Earnings Waterfall Hitachi Zosen Corp

Income Statement Hitachi Zosen Corp

See Also

Company

Help

Tools

Stocks

Hitachi Zosen Corp
TSE:7004

Earnings Waterfall
Hitachi Zosen Corp

Income Statement
Hitachi Zosen Corp