Car Mate Mfg Co Ltd
TSE:7297

Watchlist Manager
Car Mate Mfg Co Ltd Logo
Car Mate Mfg Co Ltd
TSE:7297
Watchlist
Price: 867 JPY -0.46%
Market Cap: ¥6.1B

Income Statement

Earnings Waterfall
Car Mate Mfg Co Ltd

Income Statement
Car Mate Mfg Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
11
0
0
9
0
0
14
0
0
6
0
0
12
21
31
41
39
39
39
37
36
35
34
32
29
26
23
20
19
18
19
20
21
22
21
21
21
20
20
19
18
16
15
14
14
12
11
9
8
7
5
4
3
3
3
3
3
3
3
2
2
3
3
3
3
4
4
5
6
8
10
11
0
0
0
Revenue
11 753
N/A
12 041
+2%
12 671
+5%
12 922
+2%
13 215
+2%
13 036
-1%
13 291
+2%
13 334
+0%
12 926
-3%
12 944
+0%
13 056
+1%
13 142
+1%
13 624
+4%
14 063
+3%
14 799
+5%
17 929
+21%
18 131
+1%
18 097
0%
18 309
+1%
18 242
0%
18 436
+1%
18 523
+0%
18 331
-1%
18 759
+2%
18 690
0%
18 869
+1%
19 446
+3%
20 099
+3%
19 916
-1%
19 871
0%
19 599
-1%
19 223
-2%
19 131
0%
19 224
+0%
19 364
+1%
19 302
0%
19 612
+2%
19 366
-1%
18 744
-3%
18 724
0%
18 726
+0%
19 150
+2%
19 611
+2%
20 109
+3%
20 210
+1%
20 151
0%
20 353
+1%
19 065
-6%
18 491
-3%
18 111
-2%
16 885
-7%
16 716
-1%
16 085
-4%
15 783
-2%
15 201
-4%
15 723
+3%
16 004
+2%
15 716
-2%
15 313
-3%
15 921
+4%
16 049
+1%
16 000
0%
16 632
+4%
16 649
+0%
16 646
0%
16 911
+2%
16 514
-2%
15 956
-3%
15 963
+0%
15 790
-1%
15 411
-2%
15 523
+1%
15 165
-2%
14 571
-4%
14 794
+2%
Gross Profit
Cost of Revenue
(7 270)
(7 702)
(8 072)
(8 374)
(8 470)
(8 345)
(8 254)
(8 064)
(7 871)
(8 301)
(8 348)
(8 304)
(8 515)
(8 760)
(9 100)
(10 838)
(10 822)
(10 811)
(10 963)
(11 022)
(11 284)
(11 273)
(11 196)
(11 456)
(11 485)
(11 855)
(12 558)
(13 040)
(12 948)
(13 006)
(12 953)
(12 989)
(13 040)
(13 283)
(13 206)
(13 054)
(13 262)
(12 921)
(12 552)
(12 453)
(12 358)
(12 567)
(12 749)
(12 976)
(13 060)
(13 086)
(13 202)
(12 143)
(11 453)
(10 890)
(9 932)
(9 923)
(9 449)
(9 299)
(8 830)
(9 076)
(9 141)
(8 820)
(8 436)
(9 062)
(9 385)
(9 581)
(10 226)
(10 507)
(10 601)
(10 830)
(10 717)
(10 321)
(10 272)
(10 152)
(9 897)
(9 725)
(9 405)
(8 974)
(8 783)
Gross Profit
4 483
N/A
4 339
-3%
4 599
+6%
4 548
-1%
4 745
+4%
4 691
-1%
5 037
+7%
5 270
+5%
5 055
-4%
4 643
-8%
4 709
+1%
4 837
+3%
5 108
+6%
5 303
+4%
5 700
+7%
7 091
+24%
7 309
+3%
7 286
0%
7 346
+1%
7 220
-2%
7 152
-1%
7 250
+1%
7 136
-2%
7 302
+2%
7 204
-1%
7 014
-3%
6 888
-2%
7 059
+2%
6 967
-1%
6 866
-1%
6 646
-3%
6 234
-6%
6 090
-2%
5 941
-2%
6 158
+4%
6 248
+1%
6 350
+2%
6 445
+1%
6 192
-4%
6 271
+1%
6 368
+2%
6 583
+3%
6 862
+4%
7 133
+4%
7 150
+0%
7 065
-1%
7 150
+1%
6 922
-3%
7 038
+2%
7 221
+3%
6 952
-4%
6 793
-2%
6 636
-2%
6 484
-2%
6 371
-2%
6 647
+4%
6 863
+3%
6 897
+0%
6 878
0%
6 859
0%
6 664
-3%
6 419
-4%
6 407
0%
6 142
-4%
6 045
-2%
6 081
+1%
5 797
-5%
5 634
-3%
5 692
+1%
5 638
-1%
5 514
-2%
5 799
+5%
5 760
-1%
5 597
-3%
6 012
+7%
Operating Income
Operating Expenses
(3 373)
(3 430)
(3 461)
(3 614)
(3 814)
(3 880)
(3 908)
(3 921)
(3 887)
(3 731)
(3 556)
(3 481)
(3 561)
(3 703)
(3 804)
(5 222)
(5 216)
(5 329)
(5 388)
(5 373)
(5 398)
(5 336)
(5 344)
(5 576)
(5 725)
(5 860)
(5 971)
(5 735)
(5 739)
(5 754)
(5 777)
(6 047)
(6 271)
(6 116)
(6 111)
(5 836)
(6 096)
(5 738)
(5 708)
(5 813)
(5 758)
(5 753)
(5 767)
(5 838)
(5 866)
(5 920)
(6 617)
(6 250)
(6 211)
(6 189)
(5 502)
(5 874)
(5 748)
(5 615)
(5 511)
(5 286)
(5 336)
(5 325)
(5 366)
(5 528)
(5 559)
(5 687)
(5 710)
(5 668)
(5 643)
(5 700)
(5 564)
(5 415)
(5 407)
(5 251)
(5 331)
(5 498)
(5 551)
(5 542)
(5 573)
Selling, General & Administrative
(3 373)
(3 000)
(3 461)
(3 614)
(3 699)
(3 880)
(3 610)
(3 878)
(3 028)
(2 915)
(2 756)
(2 727)
(2 818)
(2 959)
(3 002)
(3 966)
(4 203)
(4 594)
(4 934)
(4 128)
(5 398)
(5 336)
(5 344)
(4 338)
(5 746)
(5 860)
(5 971)
(4 368)
(5 739)
(5 754)
(5 777)
(4 693)
(6 271)
(6 116)
(6 111)
(4 384)
(5 690)
(5 738)
(5 708)
(4 069)
(5 758)
(5 753)
(5 767)
(4 168)
(5 858)
(5 920)
(6 617)
(4 616)
(6 211)
(6 189)
(5 502)
(3 963)
(5 748)
(5 615)
(5 511)
(3 430)
(5 336)
(5 325)
(5 366)
(3 551)
(5 559)
(5 687)
(5 710)
(3 639)
(5 643)
(5 700)
(5 564)
(3 579)
(5 407)
(5 251)
(5 330)
(4 112)
(5 552)
(5 543)
(5 573)
Research & Development
0
0
0
0
0
0
(268)
(528)
(768)
(728)
(710)
(661)
(646)
(653)
(711)
(1 132)
0
0
0
(1 116)
0
0
0
(1 126)
0
0
0
(1 270)
0
0
0
(1 258)
0
0
0
0
0
0
0
(1 656)
0
0
0
(1 589)
0
0
0
(1 568)
0
0
0
(1 850)
0
0
0
(1 795)
0
0
0
(1 922)
0
0
0
(1 979)
0
0
0
(1 774)
0
0
0
(1 320)
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
(30)
(60)
(91)
(88)
(91)
(94)
(96)
(91)
(91)
(123)
0
0
0
(128)
0
0
0
(112)
0
0
0
(97)
0
0
0
(96)
0
0
0
(99)
0
0
0
(88)
0
0
0
(82)
0
0
0
(66)
0
0
0
(61)
0
0
0
(60)
0
0
0
(54)
0
0
0
(51)
0
0
0
(62)
0
0
0
(66)
0
0
0
Other Operating Expenses
0
(431)
0
0
(115)
0
0
546
0
0
0
0
0
0
0
0
(1 013)
(736)
(454)
0
0
0
0
0
21
0
0
0
0
0
0
(0)
0
0
0
(1 353)
(406)
0
0
0
0
0
0
(0)
(8)
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)
(1)
(0)
1
1
(0)
Operating Income
1 110
N/A
909
-18%
1 138
+25%
934
-18%
931
0%
811
-13%
1 130
+39%
1 349
+19%
1 168
-13%
912
-22%
1 153
+26%
1 356
+18%
1 548
+14%
1 601
+3%
1 896
+18%
1 869
-1%
2 093
+12%
1 957
-6%
1 958
+0%
1 847
-6%
1 755
-5%
1 914
+9%
1 791
-6%
1 726
-4%
1 479
-14%
1 154
-22%
917
-21%
1 324
+44%
1 228
-7%
1 111
-10%
869
-22%
187
-79%
(181)
N/A
(175)
+3%
47
N/A
413
+776%
254
-38%
707
+178%
484
-32%
458
-5%
610
+33%
830
+36%
1 095
+32%
1 294
+18%
1 284
-1%
1 145
-11%
533
-53%
672
+26%
826
+23%
1 033
+25%
1 450
+40%
919
-37%
888
-3%
869
-2%
860
-1%
1 361
+58%
1 527
+12%
1 571
+3%
1 512
-4%
1 332
-12%
1 105
-17%
733
-34%
697
-5%
473
-32%
402
-15%
381
-5%
233
-39%
220
-6%
285
+30%
387
+36%
183
-53%
301
+64%
209
-31%
55
-74%
439
+695%
Pre-Tax Income
Interest Income Expense
12
(53)
(22)
71
7
(25)
(7)
(15)
(86)
(157)
(139)
(37)
(87)
(89)
(133)
(319)
(279)
(258)
(217)
(28)
(22)
12
12
18
42
55
152
147
127
143
140
181
212
135
44
(54)
(284)
(245)
(44)
7
213
236
46
72
118
117
141
137
86
69
140
96
85
74
(31)
45
59
82
89
99
163
205
152
136
96
61
137
135
159
106
118
100
47
92
85
Non-Reccuring Items
4
1
(1)
(1)
0
0
1
1
10
9
(4)
(27)
(181)
(207)
(151)
(265)
(141)
(103)
(157)
(48)
(13)
(14)
(2)
21
0
21
22
(25)
(29)
(39)
(45)
(25)
(22)
(482)
(376)
(408)
0
63
(38)
(0)
(0)
(0)
(1)
(8)
0
(8)
(8)
(2)
(2)
(2)
(2)
(1)
(1)
(28)
(30)
(29)
(29)
(2)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(591)
(634)
(754)
(848)
Gain/Loss on Disposition of Assets
1
1
1
1
3
3
4
4
5
4
2
2
2
1
0
0
(0)
0
0
1
0
1
0
1
0
1
2
3
3
3
3
2
2
31
38
0
37
3
(5)
(5)
(5)
5
5
5
4
(0)
(1)
600
0
(3)
(3)
1
0
0
0
3
4
4
5
6
6
7
6
(1)
(2)
(3)
(3)
2
5
6
5
5
2
3
3
Total Other Income
(136)
(148)
(151)
(152)
(141)
(136)
(136)
(135)
(126)
(128)
(146)
(157)
(159)
(157)
(158)
(220)
(235)
(234)
(231)
(211)
(180)
(155)
(136)
(89)
(95)
(97)
(71)
(99)
(102)
(88)
(84)
(99)
(74)
(83)
(80)
(49)
(103)
(99)
(100)
(95)
(85)
(81)
(82)
(76)
(97)
(112)
497
(119)
513
521
(80)
(70)
(73)
(71)
(64)
(67)
(67)
(44)
(28)
(21)
(18)
(29)
(21)
(23)
(18)
(20)
(29)
(33)
(37)
(48)
(49)
(23)
(18)
(3)
(16)
Pre-Tax Income
991
N/A
709
-28%
965
+36%
853
-12%
799
-6%
653
-18%
992
+52%
1 204
+21%
971
-19%
640
-34%
866
+35%
1 138
+31%
1 123
-1%
1 149
+2%
1 455
+27%
1 065
-27%
1 438
+35%
1 362
-5%
1 353
-1%
1 561
+15%
1 540
-1%
1 758
+14%
1 665
-5%
1 677
+1%
1 427
-15%
1 134
-21%
1 022
-10%
1 350
+32%
1 228
-9%
1 130
-8%
884
-22%
246
-72%
(63)
N/A
(573)
-806%
(327)
+43%
(97)
+70%
(96)
+2%
429
N/A
298
-31%
364
+22%
733
+101%
990
+35%
1 063
+7%
1 287
+21%
1 309
+2%
1 141
-13%
1 163
+2%
1 288
+11%
1 423
+10%
1 618
+14%
1 505
-7%
944
-37%
901
-5%
844
-6%
735
-13%
1 313
+79%
1 494
+14%
1 612
+8%
1 578
-2%
1 415
-10%
1 256
-11%
915
-27%
834
-9%
584
-30%
477
-18%
418
-12%
337
-19%
323
-4%
411
+27%
450
+10%
256
-43%
(209)
N/A
(394)
-88%
(608)
-54%
(338)
+44%
Net Income
Tax Provision
(74)
(74)
(79)
(92)
(108)
(93)
(88)
(95)
(305)
(309)
(291)
(433)
(416)
(498)
(843)
(398)
(395)
(459)
(455)
(767)
(831)
(831)
(531)
(588)
(513)
(381)
(356)
(532)
(491)
(458)
(364)
(180)
(64)
102
30
(56)
(92)
(464)
(416)
(279)
(386)
(264)
(233)
(516)
(515)
(463)
(365)
(249)
(269)
(323)
(419)
(279)
(271)
(259)
(216)
(391)
(451)
(467)
(467)
(441)
(414)
(370)
(322)
(222)
(179)
(126)
(123)
(110)
(153)
(164)
(91)
(123)
(51)
(0)
(101)
Income from Continuing Operations
917
636
886
761
691
560
904
1 109
666
331
575
704
707
651
611
668
1 043
903
898
794
709
927
1 134
1 090
914
753
666
818
737
672
520
66
(127)
(471)
(297)
(153)
(187)
(35)
(119)
86
347
725
830
770
794
678
798
1 039
1 154
1 295
1 086
665
630
585
519
922
1 043
1 145
1 111
974
842
545
513
362
298
292
213
212
257
286
166
(332)
(445)
(608)
(439)
Net Income (Common)
914
N/A
636
-30%
883
+39%
763
-14%
688
-10%
558
-19%
901
+62%
1 107
+23%
666
-40%
331
-50%
575
+74%
704
+23%
707
+0%
651
-8%
611
-6%
668
+9%
1 043
+56%
903
-13%
898
-1%
794
-12%
709
-11%
927
+31%
1 134
+22%
1 090
-4%
914
-16%
753
-18%
666
-12%
818
+23%
737
-10%
672
-9%
520
-23%
66
-87%
(127)
N/A
(471)
-270%
(297)
+37%
(153)
+49%
(187)
-23%
(35)
+81%
(119)
-241%
86
N/A
347
+305%
725
+109%
830
+14%
770
-7%
794
+3%
678
-15%
798
+18%
1 039
+30%
1 154
+11%
1 295
+12%
1 086
-16%
665
-39%
630
-5%
585
-7%
519
-11%
922
+78%
1 043
+13%
1 145
+10%
1 111
-3%
974
-12%
842
-14%
545
-35%
513
-6%
362
-29%
298
-18%
292
-2%
213
-27%
212
0%
256
+21%
286
+12%
167
-42%
(332)
N/A
(442)
-33%
(606)
-37%
(439)
+28%
EPS (Diluted)
126.94
N/A
78.45
-38%
111.77
+42%
100.39
-10%
89.38
-11%
73.42
-18%
118.59
+62%
143.7
+21%
87.59
-39%
43.53
-50%
74.67
+72%
92.67
+24%
92.99
+0%
85.61
-8%
80.46
-6%
83.5
+4%
137.2
+64%
118.84
-13%
118.13
-1%
99.25
-16%
93.3
-6%
121.96
+31%
149.24
+22%
136.25
-9%
120.26
-12%
99.06
-18%
87.59
-12%
102.25
+17%
96.97
-5%
88.44
-9%
68.41
-23%
8.67
-87%
-16.73
N/A
-61.98
-270%
-39.08
+37%
-20.1
+49%
-24.63
-23%
-4.58
+81%
-15.6
-241%
11.25
N/A
45.62
+306%
95.44
+109%
109.16
+14%
101.37
-7%
104.51
+3%
95.53
-9%
113.26
+19%
144.5
+28%
163.58
+13%
183.62
+12%
154.01
-16%
94.29
-39%
89.32
-5%
82.89
-7%
73.62
-11%
130.72
+78%
147.89
+13%
162.27
+10%
157.5
-3%
138.07
-12%
119.37
-14%
77.29
-35%
72.7
-6%
51.3
-29%
42.2
-18%
41.43
-2%
30.27
-27%
30.12
0%
36.38
+21%
40.61
+12%
23.63
-42%
-47.08
N/A
-62.66
-33%
-85.91
-37%
-62.24
+28%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett