Watchlist Manager

Watchlist

Price: 5 530 JPY -0.9% Market Closed

Market Cap: ¥259.7B

	Exedy Corp TSE:7278	JP
L	Lexington Biosciences Holdings Corp OTC:LXGTF	CA
	Kapuas Prima Coal Tbk PT IDX:ZINC	ID

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	45	0	0	33	0	0	69	0	0	75	0	0	71	0	0	80	0	0	94	185	251	323	328	336	371	409	424	455	473	522	566	609	665	635	645	630	672	809	895	1 023	1 110	1 124	1 130	1 094	1 059	980	0	0	0	949	0	0	0	839	0	0	0	1 021	0	0	0	819	0	0	0	776	0	0	0	833	0	0	0	706	0	0	0	720	0	0	0
Revenue	94 161 N/A	97 594 +4%	99 905 +2%	102 930 +3%	107 051 +4%	111 467 +4%	115 550 +4%	119 365 +3%	123 448 +3%	127 047 +3%	132 410 +4%	138 817 +5%	142 928 +3%	144 414 +1%	136 627 -5%	117 745 -14%	105 506 -10%	106 755 +1%	125 478 +18%	139 322 +11%	147 741 +6%	196 451 +33%	197 501 +1%	198 200 +0%	200 012 +1%	201 931 +1%	205 240 +2%	205 005 0%	201 375 -2%	202 236 +0%	205 350 +2%	213 228 +4%	223 567 +5%	234 262 +5%	240 736 +3%	246 539 +2%	251 350 +2%	256 011 +2%	259 205 +1%	261 781 +1%	264 934 +1%	268 752 +1%	270 243 +1%	269 190 0%	266 378 -1%	268 188 +1%	271 118 +1%	275 603 +2%	284 192 +3%	283 319 0%	287 151 +1%	288 232 +0%	287 128 0%	282 398 -2%	276 197 -2%	272 496 -1%	269 425 -1%	263 899 -2%	235 473 -11%	224 249 -5%	222 599 -1%	227 420 +2%	251 464 +11%	256 314 +2%	255 233 0%	261 095 +2%	263 460 +1%	275 948 +5%	285 363 +3%	285 639 +0%	294 559 +3%	298 627 +1%	304 184 +2%	308 338 +1%	310 417 +1%	310 942 +0%	309 840 0%	309 564 0%	306 016 -1%	303 914 -1%	302 629 0%
Gross Profit
Cost of Revenue	(71 903)	(73 952)	(76 855)	(79 768)	(83 362)	(86 121)	(89 511)	(92 996)	(96 255)	(98 754)	(102 720)	(107 418)	(110 428)	(112 560)	(108 336)	(95 927)	(87 096)	(86 676)	(98 490)	(107 395)	(114 215)	(152 343)	(154 585)	(156 659)	(158 672)	(161 524)	(164 572)	(163 845)	(161 711)	(161 836)	(164 413)	(170 412)	(176 805)	(184 358)	(189 142)	(194 563)	(200 433)	(206 284)	(209 595)	(212 408)	(214 534)	(214 152)	(214 280)	(211 807)	(209 060)	(210 799)	(214 296)	(218 630)	(225 204)	(225 619)	(228 360)	(230 142)	(230 373)	(229 799)	(226 387)	(223 540)	(220 989)	(214 115)	(193 649)	(185 833)	(184 024)	(187 089)	(203 196)	(205 402)	(206 918)	(213 151)	(218 056)	(231 202)	(239 263)	(240 872)	(247 985)	(250 152)	(253 061)	(254 489)	(254 366)	(252 165)	(251 301)	(250 137)	(245 567)	(243 979)	(241 345)
Gross Profit	22 258 N/A	23 642 +6%	23 050 -3%	23 162 +0%	23 689 +2%	25 346 +7%	26 039 +3%	26 369 +1%	27 193 +3%	28 293 +4%	29 690 +5%	31 399 +6%	32 500 +4%	31 854 -2%	28 291 -11%	21 818 -23%	18 410 -16%	20 079 +9%	26 988 +34%	31 927 +18%	33 526 +5%	44 108 +32%	42 916 -3%	41 541 -3%	41 340 0%	40 407 -2%	40 668 +1%	41 160 +1%	39 664 -4%	40 400 +2%	40 937 +1%	42 816 +5%	46 762 +9%	49 904 +7%	51 594 +3%	51 976 +1%	50 917 -2%	49 727 -2%	49 610 0%	49 373 0%	50 400 +2%	54 600 +8%	55 963 +2%	57 383 +3%	57 318 0%	57 389 +0%	56 822 -1%	56 973 +0%	58 988 +4%	57 700 -2%	58 791 +2%	58 090 -1%	56 755 -2%	52 599 -7%	49 810 -5%	48 956 -2%	48 436 -1%	49 784 +3%	41 824 -16%	38 416 -8%	38 575 +0%	40 331 +5%	48 268 +20%	50 912 +5%	48 315 -5%	47 944 -1%	45 404 -5%	44 746 -1%	46 100 +3%	44 767 -3%	46 574 +4%	48 475 +4%	51 123 +5%	53 849 +5%	56 051 +4%	58 777 +5%	58 539 0%	59 427 +2%	60 449 +2%	59 935 -1%	61 284 +2%
Operating Income
Operating Expenses	(13 092)	(14 002)	(14 816)	(15 286)	(15 119)	(14 847)	(14 989)	(14 656)	(14 599)	(15 013)	(15 627)	(16 283)	(16 579)	(17 437)	(17 508)	(16 202)	(14 893)	(13 916)	(14 780)	(15 836)	(16 773)	(22 708)	(22 653)	(22 820)	(23 395)	(23 624)	(24 649)	(25 151)	(25 380)	(26 040)	(26 499)	(26 983)	(28 039)	(30 470)	(31 292)	(32 180)	(32 820)	(34 041)	(34 343)	(32 194)	(32 190)	(33 295)	(33 795)	(33 607)	(33 661)	(34 072)	(33 696)	(34 169)	(34 244)	(33 678)	(33 729)	(33 417)	(32 956)	(30 657)	(33 115)	(32 675)	(32 427)	(29 854)	(30 802)	(29 205)	(28 576)	(27 324)	(32 732)	(34 033)	(34 045)	(29 908)	(30 180)	(31 507)	(31 730)	(31 659)	(36 434)	(36 857)	(39 520)	(36 945)	(69 820)	(69 309)	(69 321)	(36 685)	(37 774)	(38 615)	(38 887)
Selling, General & Administrative	(13 092)	(14 061)	(14 816)	(14 955)	(15 058)	(14 847)	(14 989)	(14 837)	(14 599)	(15 013)	(15 599)	(16 704)	(15 763)	(16 896)	(13 521)	(12 445)	(11 644)	(10 888)	(11 644)	(12 521)	(13 353)	(17 471)	(18 230)	(18 443)	(18 832)	(18 338)	(20 351)	(20 902)	(21 272)	(20 063)	(22 247)	(22 705)	(23 624)	(24 185)	(26 604)	(27 257)	(27 675)	(24 523)	(26 855)	(26 856)	(26 856)	(25 624)	(28 303)	(28 047)	(28 048)	(26 103)	(26 914)	(28 646)	(29 989)	(25 342)	(33 353)	(33 138)	(33 029)	(23 514)	(31 200)	(31 050)	(30 766)	(22 304)	(28 976)	(27 902)	(27 550)	(19 897)	(28 560)	(29 374)	(29 895)	(22 714)	(31 436)	(32 178)	(32 734)	(24 137)	(33 166)	(33 953)	(35 336)	(28 803)	(38 035)	(37 684)	(37 163)	(27 279)	(36 719)	(37 482)	(38 270)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(1 237)	(2 553)	(3 827)	(3 584)	(3 369)	(3 161)	(3 269)	(3 315)	(3 420)	(4 596)	(4 600)	(4 554)	(4 563)	(4 411)	(4 296)	(4 249)	(4 106)	(4 177)	(4 251)	(4 275)	(4 414)	(4 573)	(4 687)	(4 922)	(5 144)	(5 208)	(5 286)	(5 336)	(5 332)	(5 374)	(5 490)	(5 559)	(5 612)	(5 879)	0	0	0	(5 768)	0	0	0	(5 726)	0	0	0	(5 862)	0	0	0	(5 292)	0	0	0	(5 787)	0	0	0	(6 593)	0	0	0	(6 465)	0	0	0	(7 483)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(641)	0	0	0	(875)	0	0	0	(1 798)	0	0	0	(1 711)	0	0	0	(2 108)	0	0	0	(2 296)	0	0	0	(2 252)	0	0	0	(2 165)	0	0	0	(2 155)	0	0	0	(2 266)	0	0	0	(2 291)	0	0	0	(2 146)	0	0	0	(2 165)	0	0	0	(2 157)	0	0	0	(1 749)	0	0	0
Other Operating Expenses	0	59	0	(331)	(61)	0	0	181	0	0	(28)	421	421	2 012	(160)	(173)	120	133	133	0	0	0	177	177	0	0	(2)	0	(2)	(2)	(1)	(3)	0	(1)	(1)	0	(1)	(2 202)	(2 202)	(1)	0	(1)	(2)	(1)	0	162	(6 782)	(5 523)	(4 255)	(403)	(376)	(279)	73	738	(1 915)	(1 625)	(1 661)	578	(1 826)	(1 303)	(1 026)	156	(4 172)	(4 659)	(4 150)	739	1 256	671	1 004	1 236	(3 268)	(2 904)	(4 184)	480	(31 785)	(31 625)	(32 158)	(174)	(1 055)	(1 133)	(617)
Operating Income	9 166 N/A	9 640 +5%	8 234 -15%	7 876 -4%	8 570 +9%	10 499 +23%	11 050 +5%	11 713 +6%	12 594 +8%	13 280 +5%	14 063 +6%	15 116 +7%	15 921 +5%	14 417 -9%	10 783 -25%	5 616 -48%	3 517 -37%	6 163 +75%	12 208 +98%	16 091 +32%	16 753 +4%	21 400 +28%	20 263 -5%	18 721 -8%	17 945 -4%	16 783 -6%	16 019 -5%	16 009 0%	14 284 -11%	14 360 +1%	14 438 +1%	15 833 +10%	18 723 +18%	19 434 +4%	20 302 +4%	19 796 -2%	18 097 -9%	15 686 -13%	15 267 -3%	17 179 +13%	18 210 +6%	21 305 +17%	22 168 +4%	23 776 +7%	23 657 -1%	23 317 -1%	23 126 -1%	22 804 -1%	24 744 +9%	24 022 -3%	25 062 +4%	24 673 -2%	23 799 -4%	21 942 -8%	16 695 -24%	16 281 -2%	16 009 -2%	19 930 +24%	11 022 -45%	9 211 -16%	9 999 +9%	13 007 +30%	15 536 +19%	16 879 +9%	14 270 -15%	18 036 +26%	15 224 -16%	13 239 -13%	14 370 +9%	13 108 -9%	10 140 -23%	11 618 +15%	11 603 0%	16 904 +46%	(13 769) N/A	(10 532) +24%	(10 782) -2%	22 742 N/A	22 675 0%	21 320 -6%	22 397 +5%
Pre-Tax Income
Interest Income Expense	(504)	(117)	(3)	22	220	337	331	159	206	290	333	78	100	(138)	(670)	(762)	(692)	(34)	(364)	(677)	(939)	(1 047)	(1 107)	(1 538)	(1 486)	(1 120)	(1 065)	(436)	550	1 469	2 459	2 497	2 707	1 500	417	1 363	1 736	1 180	1 651	451	(1 375)	(3 172)	(4 749)	(5 502)	(3 681)	(1 090)	526	1 376	(135)	(1 139)	(1 689)	(1 427)	(1 422)	(428)	(1 074)	(1 703)	(1 396)	(1 633)	(1 410)	(1 015)	(1 361)	(294)	88	381	817	987	2 351	3 292	2 087	1 345	770	274	733	2 594	2 381	(1 033)	1 407	(1 193)	(3 567)	(496)	(749)
Non-Reccuring Items	(462)	(482)	(482)	0	0	0	0	0	0	0	0	0	0	0	(13)	0	0	0	0	0	177	177	0	0	0	(514)	(514)	(683)	(514)	0	0	169	0	0	0	(2 200)	(2 200)	0	0	0	0	0	0	0	0	(337)	0	0	0	(214)	0	0	0	(2 316)	0	0	0	(3 179)	0	0	0	(3 494)	0	0	0	292	0	0	0	(4 348)	0	0	0	(32 342)	0	0	0	(897)	0	0	0
Gain/Loss on Disposition of Assets	0	0	69	0	0	82	0	0	0	0	0	0	0	0	0	(21)	0	0	(122)	0	0	(32)	(146)	0	0	(195)	(10)	0	(84)	266	(140)	(154)	(188)	(403)	(412)	(419)	(335)	0	(194)	(197)	(192)	(274)	(266)	(267)	(290)	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	(20)	189	174	146	174	22	204	140	222	110	174	89	122	119	116	212	387	327	264	80	108	514	688	521	838	707	583	477	116	231	599	683	851	493	519	613	547	447	646	446	275	253	253	294	788	(146)	(71)	(46)	(427)	(170)	0	0	0	(159)	2	4	4	(154)	0	0	0	(153)	1	0	0	152	(2)	(1)	0	(189)	3	3	3	(430)	3	1	(1)	(247)	0	2	2
Pre-Tax Income	8 180 N/A	9 230 +13%	7 992 -13%	8 044 +1%	8 964 +11%	10 940 +22%	11 585 +6%	12 012 +4%	13 022 +8%	13 680 +5%	14 570 +7%	15 283 +5%	16 143 +6%	14 398 -11%	10 216 -29%	5 045 -51%	3 212 -36%	6 456 +101%	11 986 +86%	15 494 +29%	16 099 +4%	21 012 +31%	19 698 -6%	17 704 -10%	17 297 -2%	15 661 -9%	15 013 -4%	15 367 +2%	14 352 -7%	16 326 +14%	17 356 +6%	19 028 +10%	22 093 +16%	21 024 -5%	20 826 -1%	19 153 -8%	17 845 -7%	17 313 -3%	17 370 +0%	17 879 +3%	16 918 -5%	18 112 +7%	17 406 -4%	18 301 +5%	20 474 +12%	21 744 +6%	23 581 +8%	24 134 +2%	24 182 +0%	22 499 -7%	23 373 +4%	23 246 -1%	22 377 -4%	19 039 -15%	15 623 -18%	14 581 -7%	14 617 +0%	14 964 +2%	9 613 -36%	8 196 -15%	8 638 +5%	9 066 +5%	15 625 +72%	17 261 +10%	15 088 -13%	19 467 +29%	17 573 -10%	16 530 -6%	16 457 0%	9 916 -40%	10 913 +10%	11 895 +9%	12 339 +4%	(13 274) N/A	(11 385) +14%	(11 564) -2%	(9 376) +19%	20 405 N/A	19 108 -6%	20 826 +9%	21 650 +4%
Net Income
Tax Provision	(3 190)	(3 697)	(3 423)	(3 454)	(3 756)	(3 670)	(3 887)	(4 180)	(4 680)	(4 982)	(5 443)	(5 713)	(6 072)	(5 220)	(3 606)	(1 899)	(1 578)	(2 767)	(4 361)	(5 015)	(5 114)	(6 728)	(6 443)	(5 792)	(6 053)	(5 326)	(5 071)	(5 184)	(4 344)	(5 529)	(6 101)	(6 938)	(8 194)	(7 662)	(7 676)	(6 603)	(6 433)	(6 816)	(6 444)	(6 556)	(5 836)	(5 235)	(4 617)	(4 840)	(5 242)	(6 353)	(7 852)	(8 104)	(8 071)	(5 986)	(5 857)	(5 863)	(5 476)	(5 704)	(4 797)	(4 460)	(4 760)	(4 143)	(3 226)	(2 615)	(2 512)	(2 982)	(3 797)	(4 461)	(4 194)	(5 645)	(5 170)	(5 028)	(4 752)	(4 680)	(4 575)	(5 008)	(5 598)	4 184	3 127	3 304	2 505	(6 397)	(5 702)	(6 417)	(6 187)
Income from Continuing Operations	4 990	5 533	4 569	4 590	5 208	7 270	7 698	7 832	8 342	8 698	9 127	9 570	10 071	9 178	6 610	3 146	1 634	3 689	7 625	10 479	10 985	14 284	13 255	11 912	11 244	10 335	9 942	10 183	10 008	10 797	11 255	12 090	13 899	13 362	13 150	12 550	11 412	10 497	10 926	11 323	11 082	12 877	12 789	13 461	15 232	15 391	15 729	16 030	16 111	16 513	17 516	17 383	16 901	13 335	10 826	10 121	9 857	10 821	6 387	5 581	6 126	6 084	11 828	12 800	10 894	13 822	12 403	11 502	11 705	5 236	6 338	6 887	6 741	(9 090)	(8 258)	(8 260)	(6 871)	14 008	13 406	14 409	15 463
Income to Minority Interest	(301)	(549)	0	(550)	(436)	(626)	(608)	(553)	(569)	(563)	(723)	(765)	(881)	(797)	(769)	(410)	(234)	(279)	(642)	(952)	(994)	(1 258)	(1 240)	(1 134)	(1 017)	(1 113)	(1 034)	(1 044)	(1 094)	(1 074)	(1 097)	(1 079)	(1 049)	(1 093)	(1 141)	(1 166)	(1 257)	(992)	(914)	(810)	(794)	(863)	(1 027)	(1 192)	(1 125)	(1 154)	(949)	(904)	(960)	(722)	(862)	(877)	(892)	(367)	(223)	(237)	(259)	(1 329)	(979)	(871)	(1 103)	(1 101)	(1 712)	(1 716)	(1 461)	(1 345)	(1 167)	(1 084)	(855)	(646)	(682)	(795)	(829)	(933)	(833)	(828)	(1 183)	(1 264)	(1 473)	(1 693)	(1 806)
Net Income (Common)	4 926 N/A	5 221 +6%	4 569 -12%	4 589 +0%	5 321 +16%	6 644 +25%	7 090 +7%	7 279 +3%	7 772 +7%	8 136 +5%	8 402 +3%	8 802 +5%	9 182 +4%	8 378 -9%	5 835 -30%	2 734 -53%	1 396 -49%	3 405 +144%	6 975 +105%	9 517 +36%	9 980 +5%	13 024 +31%	12 013 -8%	10 778 -10%	10 233 -5%	9 221 -10%	8 907 -3%	9 139 +3%	8 912 -2%	9 722 +9%	10 158 +4%	11 010 +8%	12 849 +17%	12 268 -5%	12 007 -2%	11 383 -5%	10 154 -11%	9 503 -6%	10 010 +5%	10 511 +5%	10 286 -2%	12 013 +17%	11 761 -2%	12 269 +4%	14 107 +15%	14 237 +1%	14 781 +4%	15 126 +2%	15 151 +0%	15 791 +4%	16 655 +5%	16 507 -1%	16 010 -3%	12 967 -19%	10 602 -18%	9 882 -7%	9 595 -3%	9 492 -1%	5 406 -43%	4 709 -13%	5 023 +7%	4 983 -1%	10 117 +103%	11 085 +10%	9 434 -15%	12 477 +32%	11 236 -10%	10 418 -7%	10 850 +4%	4 591 -58%	5 657 +23%	6 093 +8%	5 913 -3%	(10 023) N/A	(9 092) +9%	(9 088) +0%	(8 054) +11%	12 744 N/A	11 934 -6%	12 716 +7%	13 658 +7%
EPS (Diluted)	100.53 N/A	106.55 +6%	93.24 -12%	91.78 -2%	106.42 +16%	132.88 +25%	144.69 +9%	148.55 +3%	158.61 +7%	166.04 +5%	171.46 +3%	179.63 +5%	187.38 +4%	170.97 -9%	119.08 -30%	55.79 -53%	28.48 -49%	69.48 +144%	142.34 +105%	194.22 +36%	203.67 +5%	265.79 +31%	250.27 -6%	224.54 -10%	213.18 -5%	192.1 -10%	185.56 -3%	190.39 +3%	185.66 -2%	202.54 +9%	211.62 +4%	229.37 +8%	267.68 +17%	255.57 -5%	250.14 -2%	237.14 -5%	211.54 -11%	197.94 -6%	208.54 +5%	218.97 +5%	214.29 -2%	250.17 +17%	245.02 -2%	255.6 +4%	293.89 +15%	296.39 +1%	307.93 +4%	315.12 +2%	315.64 +0%	328.66 +4%	346.97 +6%	343.89 -1%	332.58 -3%	269.51 -19%	220.23 -18%	205.22 -7%	199.24 -3%	198.33 0%	115.29 -42%	100.4 -13%	107.09 +7%	106.25 -1%	215.7 +103%	236.24 +10%	201.03 -15%	265.92 +32%	239.44 -10%	221.91 -7%	231.08 +4%	97.8 -58%	120.49 +23%	129.76 +8%	125.91 -3%	-213.43 N/A	-197.36 +8%	-212.26 -8%	-197.22 +7%	304.14 N/A	326.53 +7%	347.88 +7%	373.7 +7%

Income Statement Balance Sheet Cash Flow Statement

Exedy Corp
TSE:7278

Income Statement

Earnings Waterfall
Exedy Corp

Income Statement
Exedy Corp

See Also

Company

Help

Tools

Stocks

Exedy Corp TSE:7278

Income Statement

Earnings Waterfall Exedy Corp

Income Statement Exedy Corp

See Also

Company

Help

Tools

Stocks

Exedy Corp
TSE:7278

Earnings Waterfall
Exedy Corp

Income Statement
Exedy Corp