Watchlist Manager

Watchlist

Price: 3 015 JPY -0.17% Market Closed

Market Cap: ¥184.8B

P	Pacific Industrial Co Ltd TSE:7250	JP
	Shanghai Friendess Electronic Technology Corp Ltd SSE:688188	CN

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	64	0	0	75	0	0	76	0	0	89	0	0	120	0	0	105	202	296	384	360	347	342	337	336	326	309	288	269	260	251	249	241	230	212	196	187	173	172	166	158	156	146	150	162	184	217	229	239	243	243	260	280	266	308	321	343	383	361	365	385	407	348	334	288	246	290	285	287	302	310	329	330	336	339	346	0	0	0
Revenue	43 784 N/A	46 339 +6%	48 968 +6%	52 917 +8%	57 194 +8%	60 842 +6%	62 394 +3%	64 196 +3%	65 981 +3%	67 185 +2%	68 024 +1%	66 306 -3%	58 472 -12%	54 447 -7%	54 863 +1%	60 690 +11%	62 758 +3%	61 536 -2%	84 631 +38%	78 215 -8%	76 583 -2%	77 349 +1%	79 579 +3%	87 049 +9%	88 977 +2%	87 592 -2%	83 700 -4%	84 491 +1%	85 412 +1%	89 255 +4%	91 976 +3%	93 004 +1%	95 291 +2%	97 462 +2%	99 952 +3%	102 475 +3%	104 652 +2%	106 611 +2%	106 886 +0%	105 759 -1%	104 300 -1%	102 772 -1%	103 669 +1%	105 853 +2%	110 443 +4%	114 578 +4%	117 758 +3%	123 058 +5%	125 515 +2%	131 603 +5%	145 030 +10%	155 810 +7%	163 510 +5%	167 498 +2%	165 969 -1%	146 883 -11%	148 031 +1%	150 932 +2%	150 408 0%	168 100 +12%	164 003 -2%	162 418 -1%	164 472 +1%	167 410 +2%	176 961 +6%	187 847 +6%	191 254 +2%	196 087 +3%	202 998 +4%	203 814 +0%	207 348 +2%	209 768 +1%	204 271 -3%	202 674 -1%	206 129 +2%	207 054 +0%	211 672 +2%	217 695 +3%
Gross Profit
Cost of Revenue	(36 767)	(39 219)	(42 010)	(45 722)	(49 161)	(51 844)	(53 470)	(55 520)	(57 630)	(59 113)	(60 072)	(59 500)	(53 484)	(49 427)	(48 289)	(51 590)	(52 864)	(51 832)	(71 903)	(67 599)	(66 888)	(67 989)	(69 273)	(74 842)	(76 291)	(75 151)	(72 452)	(73 014)	(73 685)	(76 843)	(78 989)	(80 189)	(82 007)	(83 497)	(85 129)	(86 986)	(89 069)	(90 765)	(90 911)	(89 595)	(87 763)	(85 984)	(86 655)	(88 835)	(93 446)	(97 800)	(100 675)	(105 361)	(107 411)	(112 894)	(123 417)	(133 045)	(140 204)	(143 563)	(142 533)	(129 022)	(129 214)	(130 319)	(129 280)	(140 970)	(138 170)	(137 796)	(141 002)	(145 480)	(155 339)	(165 798)	(168 424)	(171 560)	(174 787)	(174 244)	(177 558)	(180 136)	(176 985)	(175 280)	(177 482)	(176 792)	(178 935)	(182 669)
Gross Profit	7 017 N/A	7 120 +1%	6 958 -2%	7 195 +3%	8 033 +12%	8 998 +12%	8 924 -1%	8 676 -3%	8 351 -4%	8 072 -3%	7 952 -1%	6 806 -14%	4 988 -27%	5 020 +1%	6 574 +31%	9 100 +38%	9 894 +9%	9 704 -2%	12 728 +31%	10 616 -17%	9 695 -9%	9 360 -3%	10 306 +10%	12 207 +18%	12 686 +4%	12 441 -2%	11 248 -10%	11 477 +2%	11 727 +2%	12 412 +6%	12 987 +5%	12 815 -1%	13 284 +4%	13 965 +5%	14 823 +6%	15 489 +4%	15 583 +1%	15 846 +2%	15 975 +1%	16 164 +1%	16 537 +2%	16 788 +2%	17 014 +1%	17 018 +0%	16 997 0%	16 778 -1%	17 083 +2%	17 697 +4%	18 104 +2%	18 709 +3%	21 613 +16%	22 765 +5%	23 306 +2%	23 935 +3%	23 436 -2%	17 861 -24%	18 817 +5%	20 613 +10%	21 128 +2%	27 130 +28%	25 833 -5%	24 622 -5%	23 470 -5%	21 930 -7%	21 622 -1%	22 049 +2%	22 830 +4%	24 527 +7%	28 211 +15%	29 570 +5%	29 790 +1%	29 632 -1%	27 286 -8%	27 394 +0%	28 647 +5%	30 262 +6%	32 737 +8%	35 026 +7%
Operating Income
Operating Expenses	(4 631)	(4 675)	(4 874)	(5 129)	(2 863)	(5 842)	(5 998)	(7 097)	(6 097)	(5 304)	(6 139)	(3 349)	(3 195)	(3 153)	(3 306)	(3 427)	(3 492)	(3 608)	(7 576)	(4 773)	(5 250)	(5 723)	(6 606)	(6 372)	(6 929)	(6 961)	(6 908)	(7 638)	(7 107)	(7 328)	(7 487)	(7 626)	(7 743)	(7 763)	(9 667)	(9 789)	(9 923)	(8 560)	(8 106)	(8 114)	(8 070)	(8 028)	(8 352)	(8 446)	(8 530)	(8 704)	(9 020)	(9 622)	(9 954)	(9 987)	(11 306)	(11 827)	(12 582)	(13 541)	(12 925)	(13 825)	(13 462)	(13 272)	(12 154)	(13 348)	(13 500)	(13 630)	(12 714)	(12 874)	(13 289)	(13 387)	(13 532)	(13 893)	(14 169)	(14 871)	(15 334)	(23 098)	(22 975)	(22 656)	(14 971)	(14 881)	(15 232)	(15 609)
Selling, General & Administrative	(4 631)	(4 675)	(4 874)	(5 129)	(2 863)	(5 842)	(5 998)	(7 097)	(6 097)	(5 304)	(6 139)	(3 349)	(3 195)	(3 153)	(3 306)	(3 427)	(3 492)	(3 608)	(7 576)	(4 773)	(5 250)	(5 723)	(6 605)	(6 875)	(6 927)	(6 959)	(6 907)	(6 983)	(7 107)	(7 327)	(7 486)	(7 605)	(7 722)	(7 764)	(7 860)	(7 982)	(8 116)	(8 260)	(8 105)	(8 048)	(8 003)	(8 027)	(8 352)	(8 462)	(8 545)	(8 704)	(9 019)	(9 620)	(9 953)	(9 986)	(11 305)	(11 825)	(12 581)	(13 540)	(12 924)	(12 490)	(12 126)	(11 936)	(12 152)	(12 544)	(12 694)	(12 825)	(12 712)	(12 871)	(13 288)	(13 385)	(13 531)	(13 742)	(14 019)	(14 721)	(15 334)	(15 545)	(15 422)	(15 102)	(14 970)	(14 881)	(15 231)	(15 609)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	503	0	0	(1)	(655)	0	(1)	(1)	(21)	(21)	0	(1 807)	(1 807)	(1 807)	(300)	(1)	(66)	(67)	(1)	0	16	15	0	(1)	(2)	0	(1)	(1)	(2)	(1)	0	(1)	(1 335)	(1 336)	(1 336)	(2)	(804)	(806)	(805)	(2)	(3)	(1)	(2)	(1)	(151)	(150)	(150)	0	(7 553)	(7 553)	(7 554)	(1)	0	0	0
Operating Income	2 386 N/A	2 445 +2%	2 084 -15%	2 066 -1%	5 170 +150%	3 156 -39%	2 926 -7%	1 579 -46%	2 254 +43%	2 768 +23%	1 813 -35%	3 457 +91%	1 793 -48%	1 867 +4%	3 268 +75%	5 673 +74%	6 402 +13%	6 096 -5%	5 152 -15%	5 843 +13%	4 445 -24%	3 637 -18%	3 700 +2%	5 835 +58%	5 757 -1%	5 480 -5%	4 340 -21%	3 839 -12%	4 620 +20%	5 084 +10%	5 500 +8%	5 189 -6%	5 541 +7%	6 202 +12%	5 156 -17%	5 700 +11%	5 660 -1%	7 286 +29%	7 869 +8%	8 050 +2%	8 467 +5%	8 760 +3%	8 662 -1%	8 572 -1%	8 467 -1%	8 074 -5%	8 063 0%	8 075 +0%	8 150 +1%	8 722 +7%	10 307 +18%	10 938 +6%	10 724 -2%	10 394 -3%	10 511 +1%	4 036 -62%	5 355 +33%	7 341 +37%	8 974 +22%	13 782 +54%	12 333 -11%	10 992 -11%	10 756 -2%	9 056 -16%	8 333 -8%	8 662 +4%	9 298 +7%	10 634 +14%	14 042 +32%	14 699 +5%	14 456 -2%	6 534 -55%	4 311 -34%	4 738 +10%	13 676 +189%	15 381 +12%	17 505 +14%	19 417 +11%
Pre-Tax Income
Interest Income Expense	175	54	105	145	78	153	205	365	259	207	134	(25)	383	212	473	(383)	(340)	(438)	(417)	31	116	(68)	80	169	264	696	836	1 274	1 383	1 627	1 397	1 098	1 265	1 495	1 505	1 787	1 497	1 214	817	187	457	906	966	1 539	1 609	1 238	1 153	1 586	1 777	1 205	1 370	849	408	1 053	182	563	93	(91)	1 695	1 793	2 219	2 738	2 706	4 092	4 622	3 319	3 146	2 224	2 303	3 780	19 302	19 423	17 861	19 047	2 701	1 331	3 143	2 574
Non-Reccuring Items	(1 823)	(1 816)	(1 830)	(65)	(2 752)	(75)	(107)	967	21	(608)	341	(2 213)	(2 151)	(2 035)	(1 961)	(2 150)	(2 287)	(2 153)	(264)	(2 478)	(1 796)	(1 196)	578	0	(150)	(76)	(663)	0	1	0	(21)	0	0	(1 528)	0	0	0	0	(65)	0	0	(51)	1	0	0	0	0	0	0	0	0	0	0	0	(1 335)	0	0	0	(803)	0	0	0	0	0	0	0	(149)	0	0	0	(7 553)	0	0	0	0	0	(65)	(65)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(15)	(54)	(70)	(69)	(41)	(35)	(33)	(49)	(46)	(139)	(135)	(117)	(143)	(71)	(65)	(78)	(46)	(41)	(52)	(41)	(84)	(82)	(93)	(85)	(43)	(62)	(128)	(85)	(104)	(89)	(80)	(132)	(132)	(256)	(217)	(247)	(329)	(227)	(100)	(68)	7	40	(96)	(139)	(156)	(248)	(248)	(212)	(211)	(162)	(132)	(147)	(155)	(810)	(793)	(811)	(765)	(149)	(115)	(108)	(168)	(350)	(108)	(149)	(202)	(66)	(324)	(265)	(309)
Total Other Income	154	120	196	173	252	233	277	242	210	141	279	136	194	152	209	175	159	179	217	204	164	200	301	561	437	612	196	(146)	(31)	(242)	165	163	224	117	224	290	260	477	327	283	285	169	618	615	605	645	269	(98)	(122)	(217)	90	149	173	311	436	447	724	626	549	447	274	777	1 153	1 436	1 404	1 113	765	1 592	1 504	1 142	598	729	774	999	896	338	364	305
Pre-Tax Income	892 N/A	803 -10%	555 -31%	2 319 +318%	2 748 +18%	3 467 +26%	3 301 -5%	3 153 -4%	2 744 -13%	2 493 -9%	2 513 +1%	1 285 -49%	150 -88%	155 +3%	1 954 +1 161%	3 282 +68%	3 885 +18%	3 638 -6%	4 549 +25%	3 465 -24%	2 812 -19%	2 430 -14%	4 588 +89%	6 500 +42%	6 230 -4%	6 666 +7%	4 668 -30%	4 915 +5%	5 932 +21%	6 385 +8%	6 959 +9%	6 357 -9%	6 945 +9%	6 243 -10%	6 823 +9%	7 649 +12%	7 332 -4%	8 873 +21%	8 859 0%	8 440 -5%	9 077 +8%	9 652 +6%	9 991 +4%	10 509 +5%	10 434 -1%	9 628 -8%	9 258 -4%	9 463 +2%	9 737 +3%	9 717 0%	11 807 +22%	11 840 +0%	11 166 -6%	11 602 +4%	9 546 -18%	4 798 -50%	5 960 +24%	7 665 +29%	10 253 +34%	15 890 +55%	14 679 -8%	14 352 -2%	13 805 -4%	13 791 0%	13 548 -2%	12 329 -9%	12 911 +5%	14 335 +11%	17 741 +24%	19 453 +10%	26 453 +36%	26 578 +0%	22 797 -14%	24 582 +8%	17 207 -30%	16 726 -3%	20 682 +24%	21 922 +6%
Net Income
Tax Provision	(815)	(833)	(858)	(1 002)	(1 098)	(1 229)	(1 175)	(1 061)	(1 044)	(845)	(777)	(350)	130	125	(356)	(1 032)	(1 387)	(1 257)	(1 587)	(994)	(730)	(747)	(1 300)	(2 102)	(2 280)	(2 370)	(1 941)	(2 010)	(2 187)	(2 328)	(2 410)	(2 205)	(2 204)	(2 237)	(1 956)	(2 164)	(1 549)	(1 473)	(1 742)	(1 652)	(2 231)	(2 490)	(2 432)	(2 542)	(2 549)	(2 136)	(1 829)	(1 888)	(1 884)	(2 140)	(3 043)	(3 000)	(2 980)	(3 051)	(2 458)	(1 158)	(1 450)	(1 881)	(2 273)	(3 680)	(3 195)	(3 185)	(3 937)	(3 892)	(3 906)	(3 604)	(3 498)	(3 870)	(4 921)	(5 375)	(9 436)	(9 270)	(7 999)	(8 338)	(3 940)	(4 293)	(5 619)	(6 144)
Income from Continuing Operations	77	(30)	(303)	1 317	1 650	2 238	2 126	2 092	1 700	1 648	1 736	935	280	280	1 598	2 250	2 498	2 381	2 962	2 471	2 082	1 683	3 288	4 398	3 950	4 296	2 727	2 905	3 745	4 057	4 549	4 152	4 741	4 006	4 867	5 485	5 783	7 400	7 117	6 788	6 846	7 162	7 559	7 967	7 885	7 492	7 429	7 575	7 853	7 577	8 764	8 840	8 186	8 551	7 088	3 640	4 510	5 784	7 980	12 210	11 484	11 167	9 868	9 899	9 642	8 725	9 413	10 465	12 820	14 078	17 017	17 308	14 798	16 244	13 267	12 433	15 063	15 778
Income to Minority Interest	323	705	737	509	100	30	(20)	(43)	61	67	78	(5)	(9)	(27)	(36)	(40)	(36)	(37)	8	15	25	37	9	30	54	85	81	70	56	44	38	43	40	1 534	1 847	1 834	1 832	326	(2)	1	(2)	(17)	(33)	(34)	(46)	(41)	(36)	(38)	(41)	(36)	(34)	(36)	(18)	1	168	202	215	169	3	(37)	(61)	(48)	(64)	(75)	(88)	(122)	(110)	(115)	(118)	(70)	(40)	(42)	(24)	(33)	(44)	(47)	(56)	(76)
Net Income (Common)	398 N/A	672 +69%	432 -36%	1 825 +322%	1 746 -4%	2 269 +30%	2 107 -7%	2 051 -3%	1 761 -14%	1 712 -3%	1 813 +6%	925 -49%	272 -71%	251 -8%	1 561 +522%	2 204 +41%	2 454 +11%	2 337 -5%	2 969 +27%	2 485 -16%	2 110 -15%	1 725 -18%	3 297 +91%	4 429 +34%	4 005 -10%	4 381 +9%	2 807 -36%	2 974 +6%	3 799 +28%	4 100 +8%	4 587 +12%	4 195 -9%	4 782 +14%	5 541 +16%	6 714 +21%	7 317 +9%	7 615 +4%	7 725 +1%	7 114 -8%	6 790 -5%	6 843 +1%	7 143 +4%	7 524 +5%	7 931 +5%	7 835 -1%	7 449 -5%	7 393 -1%	7 536 +2%	7 812 +4%	7 541 -3%	8 730 +16%	8 804 +1%	8 170 -7%	8 552 +5%	7 256 -15%	3 844 -47%	4 725 +23%	5 955 +26%	7 982 +34%	12 169 +52%	11 421 -6%	11 116 -3%	9 803 -12%	9 824 +0%	9 553 -3%	8 603 -10%	9 301 +8%	10 348 +11%	12 701 +23%	14 005 +10%	16 974 +21%	17 262 +2%	14 771 -14%	16 207 +10%	13 221 -18%	12 384 -6%	15 003 +21%	15 700 +5%
EPS (Diluted)	7.5 N/A	12.44 +66%	7.85 -37%	29.91 +281%	28.62 -4%	37.81 +32%	35.11 -7%	33.62 -4%	29.35 -13%	28.53 -3%	29.72 +4%	15.41 -48%	5.13 -67%	3.69 -28%	26.01 +605%	36.73 +41%	40.9 +11%	38.95 -5%	56.01 +44%	46.88 -16%	39.81 -15%	31.94 -20%	61.05 +91%	82.01 +34%	74.16 -10%	81.12 +9%	51.98 -36%	55.07 +6%	70.35 +28%	75.92 +8%	84.94 +12%	69.91 -18%	79.7 +14%	92.35 +16%	111.09 +20%	121.95 +10%	124.83 +2%	126.63 +1%	117.54 -7%	111.31 -5%	112.18 +1%	117.09 +4%	124.18 +6%	130.01 +5%	128.44 -1%	122.11 -5%	121.95 0%	123.54 +1%	128.06 +4%	124.26 -3%	143.95 +16%	145.17 +1%	134.69 -7%	140.97 +5%	119.62 -15%	63.58 -47%	77.6 +22%	98.12 +26%	131.54 +34%	200.53 +52%	188.16 -6%	183.14 -3%	161.52 -12%	162.37 +1%	159.41 -2%	143.85 -10%	155.01 +8%	175.57 +13%	216.33 +23%	238.61 +10%	288.89 +21%	295.65 +2%	256.47 -13%	282.44 +10%	229.21 -19%	216.02 -6%	261.69 +21%	273.81 +5%

Income Statement Balance Sheet Cash Flow Statement

Pacific Industrial Co Ltd
TSE:7250

Income Statement

Earnings Waterfall
Pacific Industrial Co Ltd

Income Statement
Pacific Industrial Co Ltd

See Also

Company

Help

Tools

Stocks

Pacific Industrial Co Ltd TSE:7250

Income Statement

Earnings Waterfall Pacific Industrial Co Ltd

Income Statement Pacific Industrial Co Ltd

See Also

Company

Help

Tools

Stocks

Pacific Industrial Co Ltd
TSE:7250

Earnings Waterfall
Pacific Industrial Co Ltd

Income Statement
Pacific Industrial Co Ltd