Watchlist Manager

Watchlist

Price: 375 JPY 0.27%

Market Cap: ¥12.3B

	TBK Co Ltd TSE:7277	JP
	Mills Locacao Servicos E Logistica SA BOVESPA:MILS3	BR
R	Rebase Inc TSE:5138	JP

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	55	0	0	55	0	0	57	114	168	220	215	206	191	178	161	148	142	134	127	124	127	132	142	151	161	174	196	213	250	265	284	302	308	326	320	318	307	293	292	284	275	262	240	226	226	215	217	207	168	179	169	146	147	131	116	156	174	215	252	266	289	296	309	306	282	263	0	0	0
Revenue	26 860 N/A	28 237 +5%	30 131 +7%	30 596 +2%	31 035 +1%	30 607 -1%	32 352 +6%	34 261 +6%	36 568 +7%	37 254 +2%	37 282 +0%	34 094 -9%	27 485 -19%	21 795 -21%	20 296 -7%	25 371 +25%	29 559 +17%	32 166 +9%	41 543 +29%	40 779 -2%	41 586 +2%	42 096 +1%	44 768 +6%	46 561 +4%	45 150 -3%	44 515 -1%	42 904 -4%	42 391 -1%	43 736 +3%	44 599 +2%	45 607 +2%	46 010 +1%	46 008 0%	46 683 +1%	47 058 +1%	47 459 +1%	46 932 -1%	46 281 -1%	47 086 +2%	46 554 -1%	46 521 0%	46 979 +1%	46 640 -1%	47 575 +2%	49 188 +3%	50 649 +3%	51 353 +1%	52 347 +2%	52 990 +1%	53 300 +1%	53 637 +1%	53 283 -1%	53 184 0%	52 075 -2%	51 340 -1%	47 389 -8%	44 696 -6%	43 774 -2%	43 956 +0%	48 509 +10%	50 617 +4%	51 578 +2%	51 194 -1%	50 236 -2%	51 242 +2%	52 191 +2%	53 522 +3%	54 519 +2%	55 037 +1%	55 792 +1%	56 659 +2%	56 048 -1%	55 732 -1%	55 484 0%	54 415 -2%	54 252 0%	53 467 -1%	53 071 -1%
Gross Profit
Cost of Revenue	(22 425)	(23 525)	(24 985)	(25 403)	(25 951)	(25 975)	(27 458)	(28 797)	(30 488)	(31 181)	(31 544)	(29 781)	(25 022)	(20 374)	(18 581)	(21 878)	(25 125)	(27 072)	(35 078)	(34 680)	(35 274)	(35 676)	(37 700)	(38 852)	(37 928)	(37 507)	(36 426)	(36 088)	(36 878)	(37 657)	(38 620)	(38 925)	(39 380)	(40 117)	(40 555)	(41 228)	(40 986)	(40 720)	(41 725)	(41 316)	(41 099)	(41 065)	(40 649)	(41 637)	(43 137)	(44 660)	(45 291)	(46 031)	(46 694)	(46 987)	(47 290)	(47 103)	(47 032)	(46 281)	(45 413)	(42 253)	(39 758)	(38 629)	(38 955)	(42 242)	(44 235)	(45 542)	(45 820)	(45 757)	(47 237)	(48 136)	(49 151)	(49 864)	(49 740)	(50 298)	(50 678)	(49 963)	(50 082)	(49 774)	(48 625)	(48 316)	(47 126)	(46 419)
Gross Profit	4 435 N/A	4 712 +6%	5 146 +9%	5 193 +1%	5 084 -2%	4 631 -9%	4 893 +6%	5 463 +12%	6 080 +11%	6 074 0%	5 739 -6%	4 314 -25%	2 463 -43%	1 422 -42%	1 716 +21%	3 494 +104%	4 434 +27%	5 094 +15%	6 465 +27%	6 099 -6%	6 312 +3%	6 420 +2%	7 068 +10%	7 709 +9%	7 222 -6%	7 008 -3%	6 478 -8%	6 303 -3%	6 858 +9%	6 942 +1%	6 987 +1%	7 085 +1%	6 628 -6%	6 566 -1%	6 503 -1%	6 231 -4%	5 946 -5%	5 561 -6%	5 361 -4%	5 238 -2%	5 422 +4%	5 914 +9%	5 991 +1%	5 938 -1%	6 051 +2%	5 989 -1%	6 062 +1%	6 316 +4%	6 296 0%	6 313 +0%	6 347 +1%	6 180 -3%	6 152 0%	5 794 -6%	5 927 +2%	5 136 -13%	4 938 -4%	5 145 +4%	5 001 -3%	6 267 +25%	6 382 +2%	6 036 -5%	5 374 -11%	4 479 -17%	4 005 -11%	4 055 +1%	4 371 +8%	4 655 +6%	5 297 +14%	5 494 +4%	5 981 +9%	6 085 +2%	5 650 -7%	5 710 +1%	5 790 +1%	5 936 +3%	6 341 +7%	6 652 +5%
Operating Income
Operating Expenses	(2 118)	(2 202)	(2 276)	(2 293)	(2 340)	(2 325)	(2 349)	(2 372)	(2 439)	(2 490)	(2 511)	(2 507)	(2 318)	(2 092)	(1 967)	(2 070)	(2 216)	(2 298)	(3 092)	(3 131)	(3 175)	(3 222)	(3 292)	(3 350)	(3 331)	(3 304)	(3 342)	(3 367)	(3 474)	(3 586)	(3 565)	(3 583)	(3 531)	(3 539)	(3 569)	(3 636)	(3 669)	(3 656)	(4 016)	(4 034)	(4 107)	(4 203)	(4 173)	(4 272)	(4 322)	(4 353)	(4 165)	(4 180)	(4 358)	(4 556)	(4 840)	(4 910)	(4 933)	(4 818)	(4 666)	(4 495)	(4 414)	(4 407)	(4 357)	(4 612)	(4 738)	(4 885)	(4 765)	(4 800)	(4 818)	(4 750)	(4 999)	(5 037)	(5 083)	(5 102)	(5 078)	(4 948)	(4 898)	(4 947)	(4 849)	(5 012)	(4 990)	(5 022)
Selling, General & Administrative	(2 118)	(2 207)	(2 277)	(2 293)	(2 338)	(2 323)	(2 349)	(2 353)	(2 439)	(2 490)	(2 553)	(2 506)	(2 316)	(2 091)	(1 967)	(2 070)	(2 216)	(2 298)	(3 020)	(3 131)	(3 175)	(3 221)	(3 183)	(3 349)	(3 330)	(3 303)	(3 246)	(3 366)	(3 473)	(3 586)	(3 400)	(3 582)	(3 530)	(3 539)	(3 423)	(3 636)	(3 668)	(3 655)	(3 852)	(4 033)	(4 106)	(4 202)	(4 012)	(4 272)	(4 323)	(4 352)	(4 002)	(4 178)	(4 357)	(4 555)	(4 583)	(4 909)	(4 931)	(4 818)	(4 472)	(4 495)	(4 414)	(4 405)	(4 167)	(4 611)	(4 737)	(4 884)	(4 585)	(4 811)	(4 828)	(4 763)	(4 793)	(5 038)	(5 084)	(5 101)	(4 950)	(4 946)	(4 899)	(4 947)	(4 718)	(5 013)	(4 989)	(5 021)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(35)	0	0	0	(74)	0	0	0	(56)	0	0	0	(112)	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	0	0	0	0	0	0	0	0	0	(37)	0	0	0	(35)	0	0	0	(39)	0	0	0	(52)	0	0	0	(56)	0	0	0	(78)	0	0	0	(160)	0	0	0	(162)	0	0	0	(256)	0	0	0	(193)	0	0	0	(190)	0	0	0	(190)	0	0	0	(207)	0	0	0	(128)	0	0	0	(131)	0	0	0
Other Operating Expenses	0	5	0	0	0	0	0	(19)	0	0	42	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	0	(1)	(1)	(1)	0	0	(1)	(1)	0	0	(90)	0	(1)	(1)	(86)	(1)	(1)	(1)	(1)	0	0	(1)	(1)	(2)	(1)	0	(1)	0	(1)	0	(1)	0	0	(2)	0	(1)	(1)	(1)	10	11	10	13	1	1	1	(1)	0	(2)	1	0	0	1	(1)	(1)
Operating Income	2 317 N/A	2 510 +8%	2 869 +14%	2 899 +1%	2 743 -5%	2 307 -16%	2 544 +10%	3 090 +21%	3 639 +18%	3 582 -2%	3 227 -10%	1 807 -44%	147 -92%	(668) N/A	(250) +63%	1 424 N/A	2 218 +56%	2 796 +26%	3 373 +21%	2 969 -12%	3 138 +6%	3 199 +2%	3 776 +18%	4 359 +15%	3 891 -11%	3 704 -5%	3 136 -15%	2 936 -6%	3 384 +15%	3 356 -1%	3 422 +2%	3 502 +2%	3 097 -12%	3 027 -2%	2 934 -3%	2 595 -12%	2 277 -12%	1 905 -16%	1 345 -29%	1 204 -10%	1 315 +9%	1 711 +30%	1 818 +6%	1 666 -8%	1 729 +4%	1 636 -5%	1 897 +16%	2 136 +13%	1 938 -9%	1 757 -9%	1 507 -14%	1 270 -16%	1 219 -4%	976 -20%	1 261 +29%	641 -49%	524 -18%	738 +41%	644 -13%	1 655 +157%	1 644 -1%	1 151 -30%	609 -47%	(321) N/A	(813) -153%	(695) +15%	(628) +10%	(382) +39%	214 N/A	392 +83%	903 +130%	1 137 +26%	752 -34%	763 +1%	941 +23%	924 -2%	1 351 +46%	1 630 +21%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(66)	(149)	(177)	(162)	(156)	(180)	(202)	(178)	(163)	(227)	(191)	(198)	(202)	(172)	(138)	(148)	(141)	(125)	(111)	(97)	(2)	(43)	(60)	6	(59)	(63)	(73)	(185)	(176)	(215)	(242)	(200)	(110)	(74)	69	192	180	228	66	110	49	73	217	72	59	(70)	(165)	(152)	28	244	506	656	473	506	530	362	185	(214)	(410)	(376)	(322)	30	11	(341)	(431)	(749)	(891)	(469)	(115)
Non-Reccuring Items	(78)	(7)	62	49	77	(27)	(14)	(358)	(327)	(325)	(76)	(281)	(221)	(123)	105	33	(25)	(38)	(574)	(579)	(563)	(558)	0	1	0	4	(12)	(11)	(15)	(15)	(9)	(8)	(3)	39	33	17	2	(50)	(43)	(54)	(37)	(27)	2 269	2 296	2 294	2 282	(1 605)	(1 607)	(1 663)	(1 651)	(114)	(112)	(63)	(63)	(3 759)	(3 759)	(3 768)	(3 778)	(1 530)	(1 530)	(1 512)	(1 503)	(13)	(13)	(13)	(134)	(104)	(104)	(193)	(80)	(6)	(313)	(676)	(649)	(1 283)	(982)	(586)	(605)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	66	127	183	125	75	34	60	78	95	131	139	154	160	159	142	120	102	87	(48)	(69)	(50)	(4)	(62)	(60)	(87)	3	4	1	(36)	0	0	(25)	3	(4 666)	(4 666)	(4 617)	(4 650)	1 124	1 122	1 073	1 099	(4)	(2)	1	7	3	3	0	0	4	3	23	24	22	21	2	37	37	37	36	0	0	1	2	3	57	293	288	290
Total Other Income	(349)	(220)	(176)	(154)	(172)	(124)	(98)	(86)	(65)	(27)	55	62	149	200	213	113	55	30	56	84	98	118	107	84	75	91	94	94	85	83	73	66	87	72	(1)	(19)	(59)	(96)	(3)	0	39	81	56	55	73	48	31	21	17	21	47	39	(232)	(273)	(246)	(158)	221	319	419	378	255	216	128	148	235	242	219	236	152	125	239	184	196	228	117	66	82	7
Pre-Tax Income	1 890 N/A	2 283 +21%	2 755 +21%	2 794 +1%	2 648 -5%	2 157 -19%	2 434 +13%	2 646 +9%	3 249 +23%	3 230 -1%	3 184 -1%	1 595 -50%	39 -98%	(673) N/A	(80) +88%	1 427 N/A	2 147 +50%	2 720 +27%	2 759 +1%	2 420 -12%	2 627 +9%	2 715 +3%	3 870 +43%	4 448 +15%	3 938 -11%	3 760 -5%	3 180 -15%	2 860 -10%	3 288 +15%	3 372 +3%	3 439 +2%	3 438 0%	3 127 -9%	2 992 -4%	2 906 -3%	2 524 -13%	2 036 -19%	1 547 -24%	1 084 -30%	908 -16%	1 092 +20%	1 658 +52%	(597) N/A	(580) +3%	(329) +43%	(504) -53%	1 675 N/A	1 738 +4%	1 475 -15%	1 275 -14%	1 509 +18%	1 412 -6%	997 -29%	706 -29%	(2 811) N/A	(3 438) -22%	(3 175) +8%	(2 693) +15%	(219) +92%	1 014 N/A	1 068 +5%	361 -66%	1 252 +247%	365 -71%	(227) N/A	(365) -61%	(690) -89%	(623) +10%	(167) +73%	115 N/A	1 166 +914%	1 020 -13%	(67) N/A	(86) -28%	(917) -966%	(590) +36%	666 N/A	1 207 +81%
Net Income
Tax Provision	171	(200)	(470)	(663)	(1 008)	(1 064)	(1 233)	(1 001)	(1 110)	(1 119)	(1 126)	(554)	62	230	55	(407)	(636)	(838)	(897)	(758)	(649)	(807)	(1 230)	(1 469)	(1 424)	(1 259)	(1 021)	(870)	(1 025)	(1 002)	(644)	(651)	(569)	(540)	(720)	(618)	(463)	(294)	(489)	(440)	(446)	(617)	541	570	496	579	(563)	(621)	(676)	(648)	(435)	(375)	(195)	(182)	(271)	(308)	(295)	(333)	36	(106)	(180)	(108)	(430)	(280)	(284)	(243)	(1 270)	(1 338)	(1 394)	(1 477)	(765)	(722)	(724)	(721)	(182)	(166)	(232)	(376)
Income from Continuing Operations	2 061	2 083	2 285	2 131	1 640	1 093	1 201	1 645	2 139	2 112	2 058	1 042	101	(442)	(25)	1 020	1 511	1 882	1 862	1 662	1 978	1 908	2 640	2 979	2 514	2 501	2 159	1 990	2 263	2 370	2 795	2 787	2 558	2 452	2 186	1 906	1 573	1 253	595	468	646	1 041	(56)	(10)	167	75	1 112	1 117	799	627	1 074	1 037	802	524	(3 082)	(3 746)	(3 470)	(3 026)	(183)	908	888	253	822	85	(511)	(608)	(1 960)	(1 961)	(1 561)	(1 362)	401	298	(791)	(807)	(1 099)	(756)	434	831
Income to Minority Interest	(65)	(93)	(104)	(82)	(56)	(37)	(42)	(62)	(83)	(90)	(97)	(75)	(35)	(20)	(46)	(96)	(134)	(140)	(184)	(174)	(157)	(126)	(136)	(149)	(139)	(149)	(115)	(111)	(113)	(111)	(119)	(96)	(78)	(50)	(33)	(29)	(8)	13	38	56	43	(6)	(26)	(23)	(36)	(28)	(78)	(96)	(89)	(87)	(45)	(50)	(44)	(36)	(34)	(5)	0	(7)	(8)	(38)	(44)	(40)	(38)	(29)	(33)	(36)	(104)	(121)	(135)	(138)	(68)	(50)	(47)	(71)	(104)	(121)	(124)	(117)
Net Income (Common)	1 996 N/A	1 990 0%	2 181 +10%	2 049 -6%	1 583 -23%	1 054 -33%	1 157 +10%	1 581 +37%	2 054 +30%	2 020 -2%	1 960 -3%	967 -51%	66 -93%	(462) N/A	(71) +85%	923 N/A	1 376 +49%	1 741 +27%	1 671 -4%	1 496 -10%	1 828 +22%	1 789 -2%	2 504 +40%	2 828 +13%	2 375 -16%	2 352 -1%	2 042 -13%	1 878 -8%	2 149 +14%	2 256 +5%	2 675 +19%	2 690 +1%	2 477 -8%	2 402 -3%	2 152 -10%	1 875 -13%	1 565 -17%	1 266 -19%	633 -50%	525 -17%	690 +31%	1 034 +50%	(82) N/A	(33) +60%	130 N/A	47 -64%	1 033 +2 098%	1 020 -1%	710 -30%	538 -24%	1 029 +91%	986 -4%	757 -23%	489 -35%	(3 116) N/A	(3 750) -20%	(3 469) +7%	(3 032) +13%	(191) +94%	869 N/A	844 -3%	212 -75%	783 +269%	56 -93%	(546) N/A	(644) -18%	(2 065) -221%	(2 083) -1%	(1 696) +19%	(1 501) +11%	332 N/A	247 -26%	(840) N/A	(880) -5%	(1 204) -37%	(877) +27%	308 N/A	713 +131%
EPS (Diluted)	68.82 N/A	68.62 0%	75.2 +10%	66.09 -12%	49.46 -25%	34 -31%	38.56 +13%	47.9 +24%	70.82 +48%	69.65 -2%	65.33 -6%	33.34 -49%	2.26 -93%	-15.4 N/A	-2.44 +84%	31.82 N/A	47.44 +49%	60.03 +27%	57.62 -4%	51.58 -10%	63.03 +22%	61.68 -2%	86.34 +40%	97.51 +13%	81.89 -16%	81.1 -1%	70.41 -13%	64.75 -8%	74.1 +14%	77.79 +5%	92.24 +19%	92.75 +1%	85.41 -8%	82.82 -3%	73.37 -11%	64.65 -12%	53.96 -17%	42.2 -22%	21.58 -49%	18.1 -16%	23.79 +31%	35.65 +50%	-2.8 N/A	-1.12 +60%	4.48 N/A	1.62 -64%	35.22 +2 074%	35.17 0%	24.48 -30%	18.34 -25%	35.09 +91%	33.62 -4%	25.81 -23%	16.81 -35%	-107.07 N/A	-132.21 -23%	-122.3 +7%	-106.89 +13%	-6.73 +94%	30.63 N/A	29.75 -3%	7.47 -75%	27.6 +269%	1.97 -93%	-19.24 N/A	-22.68 -18%	-72.74 -221%	-73.26 -1%	-59.58 +19%	-52.72 +12%	11.67 N/A	8.68 -26%	-29.47 N/A	-30.87 -5%	-42.26 -37%	-30.78 +27%	10.81 N/A	24.31 +125%

Income Statement Balance Sheet Cash Flow Statement

TBK Co Ltd
TSE:7277

Income Statement

Earnings Waterfall
TBK Co Ltd

Income Statement
TBK Co Ltd

See Also

Company

Help

Tools

Stocks

TBK Co Ltd TSE:7277

Income Statement

Earnings Waterfall TBK Co Ltd

Income Statement TBK Co Ltd

See Also

Company

Help

Tools

Stocks

TBK Co Ltd
TSE:7277

Earnings Waterfall
TBK Co Ltd

Income Statement
TBK Co Ltd