Watchlist Manager

Watchlist

Price: 1 529 JPY Market Closed

Market Cap: ¥163.6B

M	Mitsubishi Logisnext Co Ltd TSE:7105	JP
H	Healius Ltd ASX:HLSNB	AU
S	Sparekassen Sjaelland-Fyn A/S LSE:0RD0	DK
N	National General Industries Limited BSE:531651	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	0	0	0	0	0	0	0	0	0	23	0	0	32	0	0	26	56	82	112	116	114	115	115	112	113	115	115	267	442	604	769	950	930	891	847	613	561	526	453	438	444	449	636	813	963	1 113	1 136	1 178	1 160	1 188	1 192	1 159	1 306	1 567	1 737	1 806	1 747	1 526	1 423	1 419	1 433	1 453	1 485	1 678	2 021	2 703	3 873	4 671	5 479	6 168	6 884	7 291	7 722	8 258	7 751	0	0	0
Revenue	42 091 N/A	43 683 +4%	45 334 +4%	46 197 +2%	47 861 +4%	48 914 +2%	50 195 +3%	50 404 +0%	50 726 +1%	50 346 -1%	51 854 +3%	50 590 -2%	49 565 -2%	47 035 -5%	47 645 +1%	48 411 +2%	50 967 +5%	52 794 +4%	71 918 +36%	75 170 +5%	77 274 +3%	79 185 +2%	82 006 +4%	82 324 +0%	82 214 0%	83 580 +2%	83 367 0%	112 013 +34%	141 474 +26%	172 328 +22%	205 804 +19%	245 093 +19%	250 990 +2%	257 908 +3%	260 237 +1%	232 729 -11%	239 675 +3%	242 479 +1%	242 519 +0%	235 687 -3%	224 281 -5%	219 235 -2%	270 969 +24%	317 501 +17%	371 661 +17%	423 434 +14%	433 092 +2%	439 948 +2%	443 012 +1%	449 213 +1%	448 381 0%	446 924 0%	439 963 -2%	452 770 +3%	448 918 -1%	434 407 -3%	427 294 -2%	398 543 -7%	391 496 -2%	409 037 +4%	422 125 +3%	444 068 +5%	465 406 +5%	492 624 +6%	528 910 +7%	569 534 +8%	615 421 +8%	646 252 +5%	679 598 +5%	695 418 +2%	701 770 +1%	701 528 0%	686 547 -2%	681 604 -1%	665 594 -2%	659 382 -1%	654 785 -1%	647 519 -1%
Gross Profit
Cost of Revenue	(31 811)	(33 032)	(34 619)	(35 294)	(36 504)	(37 037)	(37 954)	(38 452)	(39 069)	(39 182)	(40 566)	(39 802)	(39 205)	(37 054)	(37 531)	(37 910)	(39 752)	(41 064)	(55 877)	(58 222)	(60 324)	(61 933)	(64 573)	(64 994)	(64 480)	(65 424)	(65 273)	(86 855)	(109 921)	(132 653)	(158 362)	(188 031)	(192 222)	(198 661)	(201 210)	(181 332)	(187 445)	(189 418)	(188 297)	(182 155)	(171 896)	(167 874)	(207 098)	(243 441)	(285 988)	(325 478)	(333 070)	(338 500)	(340 396)	(344 299)	(343 842)	(342 147)	(336 569)	(345 876)	(341 665)	(330 468)	(324 429)	(303 626)	(299 752)	(313 760)	(324 932)	(343 331)	(362 377)	(387 454)	(415 127)	(444 235)	(477 337)	(492 728)	(513 286)	(519 643)	(522 047)	(521 791)	(510 448)	(515 020)	(505 378)	(501 976)	(503 208)	(496 350)
Gross Profit	10 280 N/A	10 652 +4%	10 715 +1%	10 903 +2%	11 357 +4%	11 877 +5%	12 241 +3%	11 952 -2%	11 657 -2%	11 164 -4%	11 288 +1%	10 788 -4%	10 360 -4%	9 981 -4%	10 114 +1%	10 501 +4%	11 215 +7%	11 730 +5%	16 041 +37%	16 948 +6%	16 950 +0%	17 252 +2%	17 433 +1%	17 330 -1%	17 734 +2%	18 156 +2%	18 094 0%	25 158 +39%	31 553 +25%	39 675 +26%	47 442 +20%	57 062 +20%	58 768 +3%	59 247 +1%	59 027 0%	51 397 -13%	52 230 +2%	53 061 +2%	54 222 +2%	53 532 -1%	52 385 -2%	51 361 -2%	63 871 +24%	74 060 +16%	85 673 +16%	97 956 +14%	100 022 +2%	101 448 +1%	102 616 +1%	104 914 +2%	104 539 0%	104 777 +0%	103 394 -1%	106 894 +3%	107 253 +0%	103 939 -3%	102 865 -1%	94 917 -8%	91 744 -3%	95 277 +4%	97 193 +2%	100 737 +4%	103 029 +2%	105 170 +2%	113 783 +8%	125 299 +10%	138 084 +10%	153 524 +11%	166 312 +8%	175 775 +6%	179 723 +2%	179 737 +0%	176 099 -2%	166 584 -5%	160 216 -4%	157 406 -2%	151 577 -4%	151 169 0%
Operating Income
Operating Expenses	(8 433)	(8 385)	(8 547)	(8 655)	(8 824)	(8 995)	(9 271)	(9 429)	(9 567)	(9 526)	(9 559)	(9 431)	(9 949)	(10 180)	(10 497)	(10 303)	(10 738)	(11 182)	(14 929)	(15 234)	(15 235)	(15 336)	(15 640)	(15 829)	(15 962)	(16 393)	(16 499)	(22 504)	(27 976)	(33 533)	(39 532)	(46 662)	(47 535)	(48 940)	(49 966)	(44 190)	(44 817)	(44 911)	(44 136)	(43 706)	(42 357)	(41 686)	(53 363)	(64 302)	(77 110)	(90 286)	(90 742)	(92 133)	(91 753)	(91 274)	(91 383)	(90 796)	(89 535)	(95 830)	(98 816)	(99 009)	(99 982)	(92 743)	(90 150)	(91 324)	(93 575)	(96 692)	(99 437)	(104 380)	(110 672)	(117 060)	(123 375)	(126 896)	(129 947)	(132 718)	(137 120)	(141 252)	(140 787)	(141 736)	(139 450)	(137 491)	(138 219)	(138 524)
Selling, General & Administrative	(8 433)	(8 387)	(8 547)	(8 655)	(8 412)	(8 995)	(9 271)	(9 349)	(9 567)	(9 275)	(9 556)	(8 741)	(9 317)	(9 585)	(9 897)	(9 719)	(10 159)	(10 556)	(13 971)	(14 453)	(14 676)	(15 004)	(14 554)	(15 828)	(15 962)	(16 393)	(15 143)	(22 502)	(27 974)	(33 532)	(37 566)	(46 406)	(47 534)	(48 687)	(47 249)	(44 133)	(44 760)	(44 855)	(41 680)	(43 595)	(42 245)	(41 575)	(50 901)	(64 303)	(77 109)	(90 285)	(85 687)	(92 131)	(91 752)	(91 274)	(86 364)	(90 795)	(89 535)	(95 828)	(93 673)	(99 010)	(99 984)	(92 742)	(85 067)	(91 321)	(93 572)	(96 692)	(94 524)	(104 382)	(110 672)	(117 058)	(117 534)	(126 894)	(129 946)	(132 718)	(130 418)	(140 447)	(140 786)	(141 736)	(132 501)	(137 490)	(138 217)	(138 523)
R&D	0	0	0	0	0	0	0	0	0	(177)	(341)	(454)	(393)	(355)	(361)	(354)	(371)	(378)	(595)	0	0	0	(648)	0	0	0	(855)	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
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(74)	(153)	(236)	(239)	(240)	(239)	(230)	(229)	(248)	(363)	0	0	0	(437)	0	0	0	(500)	0	0	0	(1 965)	0	0	0	(2 716)	0	0	0	(2 455)	0	0	0	(2 461)	0	0	0	(5 054)	0	0	0	(5 018)	0	0	0	(5 143)	0	0	0	(5 082)	0	0	0	(4 912)	0	0	0	(5 841)	0	0	0	(6 701)	0	0	0	(6 948)	0	0	0
Other Operating Expenses	0	0	0	0	(412)	0	0	(80)	0	0	491	0	0	0	0	0	21	0	0	(781)	(559)	(332)	(1)	(1)	0	0	(1)	(2)	(2)	(1)	(1)	(256)	(1)	(253)	(1)	(57)	(57)	(56)	(1)	(111)	(112)	(111)	(1)	0	(1)	(1)	(1)	(2)	(1)	0	(1)	(1)	0	(2)	0	0	2	(1)	(1)	(3)	(3)	0	(1)	2	0	(2)	0	(2)	0	0	(1)	(805)	0	0	(1)	(1)	(2)	(1)
Operating Income	1 847 N/A	2 266 +23%	2 168 -4%	2 248 +4%	2 533 +13%	2 882 +14%	2 970 +3%	2 523 -15%	2 090 -17%	1 638 -22%	1 729 +6%	1 357 -22%	411 -70%	(199) N/A	(383) -92%	198 N/A	477 +141%	548 +15%	1 112 +103%	1 714 +54%	1 715 +0%	1 916 +12%	1 793 -6%	1 501 -16%	1 772 +18%	1 763 -1%	1 595 -10%	2 654 +66%	3 577 +35%	6 142 +72%	7 910 +29%	10 400 +31%	11 233 +8%	10 307 -8%	9 061 -12%	7 207 -20%	7 413 +3%	8 150 +10%	10 086 +24%	9 826 -3%	10 028 +2%	9 675 -4%	10 508 +9%	9 758 -7%	8 563 -12%	7 670 -10%	9 280 +21%	9 315 +0%	10 863 +17%	13 640 +26%	13 156 -4%	13 981 +6%	13 859 -1%	11 064 -20%	8 437 -24%	4 930 -42%	2 883 -42%	2 174 -25%	1 594 -27%	3 953 +148%	3 618 -8%	4 045 +12%	3 592 -11%	790 -78%	3 111 +294%	8 239 +165%	14 709 +79%	26 628 +81%	36 365 +37%	43 057 +18%	42 603 -1%	38 485 -10%	35 312 -8%	24 848 -30%	20 766 -16%	19 915 -4%	13 358 -33%	12 645 -5%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	(57)	93	23	(253)	(350)	(390)	(62)	(107)	(139)	(162)	(127)	(114)	(51)	19	42	59	103	237	358	284	259	174	(165)	(558)	(271)	(502)	(134)	295	(438)	(289)	(765)	(1 730)	(2 481)	(1 900)	(1 848)	(1 137)	259	(448)	(1 179)	(524)	(396)	(632)	34	(331)	(637)	2	(903)	(1 379)	(1 711)	(2 077)	(835)	(416)	(280)	(300)	(629)	(427)	(395)	(1 601)	(3 041)	(3 871)	(4 685)	(4 846)	(4 969)	(5 391)	(6 325)	(6 265)	(5 889)	(6 125)	(5 887)	(6 132)
Non-Recurring Items	(106)	(102)	(54)	(54)	(18)	(151)	(116)	(133)	(188)	(182)	(228)	(29)	(36)	(8)	(2)	21	0	(86)	(266)	(178)	(178)	(70)	61	(84)	(93)	(86)	(33)	3	(3)	0	(255)	0	(240)	0	(56)	0	0	0	(110)	0	0	0	(121)	(131)	(118)	(349)	(843)	(1 056)	(1 410)	(1 057)	(2 966)	(2 741)	(2 401)	(3 056)	(8 346)	(8 843)	(9 028)	(10 344)	(2 777)	(2 452)	(2 265)	(415)	(349)	(668)	(684)	(779)	(624)	(214)	(196)	(96)	(883)	0	(3 129)	(3 286)	(7 663)	(7 662)	(8 605)	(6 921)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(42)	(59)	(86)	(68)	(61)	(46)	(27)	(63)	(65)	(75)	(82)	(46)	(40)	(39)	(56)	(79)	(98)	(121)	(120)	(110)	(123)	(114)	(108)	(100)	(103)	(109)	(82)	(110)	(81)	0	(146)	(118)	(122)	(112)	(123)	(134)	(156)	(172)	(60)	(62)	(72)	38	(8)	(16)	1 030	960	898	886	0	(102)	(50)	(27)	(41)	(70)	(56)	(13)	1 151	1 170	1 367	1 407	(144)	(177)	5 360	5 267	5 623	8 432	2 669	2 688	2 778
Total Other Income	156	235	300	221	112	222	313	218	98	34	214	112	121	126	157	144	172	153	179	189	142	124	156	125	180	195	189	223	238	264	242	181	47	39	30	120	271	252	145	253	176	179	368	309	419	422	458	442	410	496	539	558	562	567	331	548	786	767	1 255	1 029	801	574	288	225	132	123	29	40	48	75	53	54	86	105	306	319	314	310
Pre-Tax Income	1 897 N/A	2 399 +26%	2 414 +1%	2 415 +0%	2 627 +9%	2 953 +12%	3 167 +7%	2 608 -18%	1 943 -25%	1 541 -21%	1 679 +9%	1 101 -34%	78 -93%	(532) N/A	(336) +37%	229 N/A	447 +95%	388 -13%	823 +112%	1 529 +86%	1 582 +3%	1 949 +23%	2 013 +3%	1 545 -23%	1 883 +22%	2 011 +7%	1 988 -1%	3 044 +53%	3 961 +30%	6 457 +63%	7 618 +18%	9 915 +30%	10 669 +8%	9 741 -9%	8 792 -10%	7 540 -14%	7 136 -5%	8 032 +13%	9 356 +16%	8 203 -12%	7 605 -7%	7 832 +3%	8 795 +12%	8 676 -1%	8 989 +4%	7 139 -21%	7 544 +6%	8 117 +8%	9 405 +16%	12 375 +32%	10 801 -13%	11 459 +6%	11 367 -1%	9 607 -15%	479 -95%	(3 846) N/A	(6 184) -61%	(9 480) -53%	(865) +91%	2 064 N/A	1 847 -11%	3 863 +109%	2 832 -27%	(136) N/A	2 151 N/A	7 133 +232%	12 243 +72%	23 950 +96%	32 939 +38%	38 046 +16%	36 627 -4%	38 508 +5%	31 211 -19%	21 025 -33%	15 952 -24%	9 116 -43%	1 868 -80%	2 680 +43%
Net Income
Tax Provision	(769)	(934)	(873)	(929)	(1 035)	(1 219)	(1 241)	(1 052)	(634)	(571)	(565)	(600)	(519)	(304)	(971)	(627)	(817)	(247)	(593)	(1 095)	(952)	(1 430)	(1 277)	(1 294)	(1 377)	(1 111)	(1 109)	(1 547)	(2 787)	(3 624)	(4 595)	(5 556)	(4 733)	(4 405)	(3 976)	(3 133)	(3 302)	(3 868)	(4 361)	(4 017)	(4 360)	(3 933)	(4 948)	(5 623)	(5 497)	(5 747)	(4 315)	(3 754)	(4 023)	(4 518)	(3 254)	(4 228)	(4 208)	(4 045)	(5 456)	(3 435)	(3 021)	(1 267)	(1 691)	(3 080)	(2 446)	(3 573)	(2 087)	(627)	(2 818)	(3 910)	(5 372)	(8 919)	(8 114)	(9 408)	(9 077)	(9 790)	(10 262)	(8 322)	(7 259)	(6 438)	(3 857)	(2 861)
Income from Continuing Operations	1 128	1 465	1 541	1 486	1 592	1 734	1 926	1 556	1 309	970	1 114	501	(441)	(836)	(1 307)	(398)	(370)	141	230	434	630	519	736	251	506	900	879	1 497	1 174	2 833	3 023	4 359	5 936	5 336	4 816	4 407	3 834	4 164	4 995	4 186	3 245	3 899	3 847	3 053	3 492	1 392	3 229	4 363	5 382	7 857	7 547	7 231	7 159	5 562	(4 977)	(7 281)	(9 205)	(10 747)	(2 556)	(1 016)	(599)	290	745	(763)	(667)	3 223	6 871	15 031	24 825	28 638	27 550	28 718	20 949	12 703	8 693	2 678	(1 989)	(181)
Income to Minority Interest	(13)	(10)	(10)	(7)	(5)	(4)	(9)	(14)	(27)	(31)	(34)	(26)	221	258	446	260	266	185	193	183	118	148	133	231	206	190	156	(32)	(72)	(376)	(414)	(566)	(489)	(392)	(336)	(267)	(333)	(239)	(282)	(237)	(208)	(275)	(211)	(196)	(175)	(162)	(288)	(283)	(341)	(365)	(469)	(530)	(530)	(497)	(266)	(143)	(95)	(85)	(126)	(124)	(93)	(71)	(27)	(24)	5	28	42	32	3	(15)	(29)	(23)	(17)	(36)	(27)	(30)	(28)	(25)
Net Income	1 114 N/A	1 453 +30%	1 530 +5%	1 480 -3%	1 587 +7%	1 728 +9%	1 914 +11%	1 540 -20%	1 279 -17%	937 -27%	1 076 +15%	471 -56%	(221) N/A	(579) -162%	(859) -48%	(139) +84%	(106) +24%	326 N/A	421 +29%	616 +46%	748 +21%	665 -11%	869 +31%	480 -45%	711 +48%	1 089 +53%	1 035 -5%	1 465 +42%	1 101 -25%	2 456 +123%	2 608 +6%	3 793 +45%	5 445 +44%	4 943 -9%	4 480 -9%	4 139 -8%	3 502 -15%	3 925 +12%	4 713 +20%	3 949 -16%	3 037 -23%	3 624 +19%	3 635 +0%	2 857 -21%	3 315 +16%	1 229 -63%	2 941 +139%	4 078 +39%	5 042 +24%	7 492 +49%	7 077 -6%	6 701 -5%	6 628 -1%	5 064 -24%	(5 243) N/A	(7 423) -42%	(9 300) -25%	(10 833) -16%	(2 683) +75%	(1 140) +58%	(694) +39%	219 N/A	717 +227%	(787) N/A	(660) +16%	3 252 N/A	6 913 +113%	15 060 +118%	24 826 +65%	28 621 +15%	27 520 -4%	28 693 +4%	20 931 -27%	12 665 -39%	8 664 -32%	2 646 -69%	(2 019) N/A	(207) +90%
EPS (Diluted)	30.94 N/A	31.58 +2%	37.31 +18%	36.09 -3%	38.7 +7%	42.14 +9%	45.57 +8%	32.76 -28%	26.64 -19%	19.93 -25%	22.89 +15%	10.04 -56%	-4.71 N/A	-12.31 -161%	-18.27 -48%	-2.96 +84%	-2.26 +24%	6.95 N/A	8.95 +29%	13.1 +46%	15.91 +21%	14.14 -11%	18.48 +31%	10.23 -45%	15.14 +48%	23.18 +53%	22.02 -5%	13.69 -38%	10.28 -25%	23.16 +125%	24.37 +5%	35.44 +45%	50.88 +44%	46.19 -9%	42.02 -9%	38.68 -8%	32.72 -15%	36.68 +12%	44.17 +20%	36.9 -16%	28.38 -23%	33.86 +19%	34.04 +1%	26.95 -21%	30.98 +15%	11.49 -63%	27.54 +140%	38.11 +38%	47.12 +24%	70.14 +49%	66.25 -6%	62.73 -5%	62.01 -1%	47.37 -24%	-49.23 N/A	-69.67 -42%	-87.29 -25%	-101.7 -17%	-25.18 +75%	-10.7 +58%	-6.46 +40%	2.04 N/A	6.7 +228%	-7.37 N/A	-6.21 +16%	30.15 N/A	64.6 +114%	140.75 +118%	232.81 +65%	268.4 +15%	257.29 -4%	268.38 +4%	195.76 -27%	118.76 -39%	81.04 -32%	24.74 -69%	-18.91 N/A	-1.93 +90%

Income Statement Balance Sheet Cash Flow Statement

Mitsubishi Logisnext Co Ltd
TSE:7105

Income Statement

Earnings Waterfall
Mitsubishi Logisnext Co Ltd

Income Statement
Mitsubishi Logisnext Co Ltd

See Also

Company

Help

Tools

Stocks

Mitsubishi Logisnext Co Ltd TSE:7105

Income Statement

Earnings Waterfall Mitsubishi Logisnext Co Ltd

Income Statement Mitsubishi Logisnext Co Ltd

See Also

Company

Help

Tools

Stocks

Mitsubishi Logisnext Co Ltd
TSE:7105

Earnings Waterfall
Mitsubishi Logisnext Co Ltd

Income Statement
Mitsubishi Logisnext Co Ltd