Watchlist Manager

Watchlist

Price: 1 509 JPY -1.37% Market Closed

Market Cap: ¥39.7B

K	Kondotec Inc TSE:7438	JP
N	Nokian Tyres plc OMXH:TYRES	FI
	Zhiyang Innovation Technology Co Ltd SSE:688191	CN
R	RGB International Bhd KLSE:RGB	MY
	Indraprastha Gas Ltd NSE:IGL	IN
T	TubeSolar AG XETRA:9TS	DE
K	Kingwell Group Ltd HKEX:1195	HK
	Microtek International Inc TWSE:2305	TW
T	Tobii Dynavox AB OTC:TDVXF	SE

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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	2	3	3	3	3	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	1	1	1	1	1	1	1	1	1	1	1	1	3	3	4	6	5	5	6	6	7	7	11	15	15	15	12	9	9	11	13	14	16	18	21	26	0	0	0
Revenue	17 318 N/A	18 156 +5%	19 305 +6%	20 317 +5%	20 960 +3%	21 447 +2%	21 846 +2%	22 270 +2%	22 829 +3%	23 360 +2%	23 650 +1%	23 426 -1%	23 999 +2%	24 935 +4%	25 990 +4%	24 258 -7%	22 503 -7%	20 700 -8%	22 163 +7%	24 240 +9%	26 375 +9%	35 549 +35%	36 626 +3%	37 189 +2%	38 113 +2%	38 746 +2%	39 232 +1%	39 814 +1%	40 450 +2%	41 153 +2%	42 465 +3%	43 617 +3%	45 458 +4%	47 991 +6%	48 396 +1%	49 562 +2%	49 779 +0%	49 168 -1%	50 010 +2%	50 232 +0%	50 266 +0%	50 212 0%	49 992 0%	49 868 0%	49 866 0%	50 411 +1%	51 075 +1%	51 635 +1%	52 627 +2%	52 812 +0%	53 991 +2%	55 121 +2%	56 737 +3%	57 828 +2%	58 529 +1%	60 232 +3%	60 152 0%	60 600 +1%	60 399 0%	59 185 -2%	58 716 -1%	59 562 +1%	60 427 +1%	61 914 +2%	64 660 +4%	66 139 +2%	68 197 +3%	71 064 +4%	73 339 +3%	75 447 +3%	77 173 +2%	77 082 0%	76 987 0%	76 873 0%	77 245 +0%	77 649 +1%	78 841 +2%	79 175 +0%	80 211 +1%	81 171 +1%	81 685 +1%
Gross Profit
Cost of Revenue	(13 156)	(13 830)	(14 704)	(15 485)	(15 983)	(16 403)	(16 821)	(17 161)	(17 547)	(18 041)	(18 329)	(18 268)	(18 628)	(19 268)	(20 148)	(18 911)	(17 638)	(16 106)	(17 359)	(19 143)	(20 969)	(28 205)	(28 875)	(29 257)	(29 925)	(30 412)	(30 816)	(31 159)	(31 494)	(31 891)	(32 881)	(33 807)	(35 421)	(37 663)	(38 042)	(39 026)	(39 259)	(38 795)	(39 542)	(39 753)	(39 706)	(39 553)	(39 264)	(38 979)	(38 816)	(39 231)	(39 780)	(40 330)	(41 274)	(41 453)	(42 356)	(43 236)	(44 441)	(45 336)	(45 788)	(47 053)	(46 848)	(47 035)	(46 833)	(45 775)	(45 312)	(45 957)	(46 666)	(47 901)	(50 180)	(51 408)	(53 062)	(55 559)	(57 481)	(59 194)	(60 575)	(60 245)	(60 024)	(59 837)	(60 125)	(60 505)	(61 353)	(61 658)	(62 505)	(63 101)	(63 551)
Gross Profit	4 162 N/A	4 325 +4%	4 601 +6%	4 832 +5%	4 977 +3%	5 044 +1%	5 025 0%	5 108 +2%	5 282 +3%	5 319 +1%	5 322 +0%	5 158 -3%	5 370 +4%	5 666 +6%	5 841 +3%	5 347 -8%	4 865 -9%	4 594 -6%	4 804 +5%	5 097 +6%	5 406 +6%	7 343 +36%	7 751 +6%	7 932 +2%	8 188 +3%	8 334 +2%	8 415 +1%	8 653 +3%	8 954 +3%	9 262 +3%	9 584 +3%	9 811 +2%	10 039 +2%	10 328 +3%	10 354 +0%	10 536 +2%	10 519 0%	10 373 -1%	10 468 +1%	10 479 +0%	10 560 +1%	10 658 +1%	10 728 +1%	10 890 +2%	11 052 +1%	11 180 +1%	11 298 +1%	11 307 +0%	11 354 +0%	11 358 +0%	11 636 +2%	11 886 +2%	12 297 +3%	12 492 +2%	12 741 +2%	13 180 +3%	13 304 +1%	13 565 +2%	13 566 +0%	13 410 -1%	13 405 0%	13 605 +1%	13 761 +1%	14 013 +2%	14 479 +3%	14 731 +2%	15 135 +3%	15 505 +2%	15 858 +2%	16 253 +2%	16 598 +2%	16 837 +1%	16 963 +1%	17 036 +0%	17 120 +0%	17 144 +0%	17 488 +2%	17 517 +0%	17 706 +1%	18 070 +2%	18 134 +0%
Operating Income
Operating Expenses	(3 183)	(3 172)	(3 196)	(3 312)	(3 409)	(3 481)	(3 545)	(3 585)	(3 699)	(3 745)	(3 823)	(3 831)	(3 875)	(3 963)	(4 082)	(4 022)	(3 900)	(3 821)	(4 110)	(4 354)	(4 565)	(6 068)	(6 100)	(6 146)	(6 167)	(6 407)	(6 396)	(6 478)	(6 617)	(6 597)	(6 772)	(6 832)	(6 919)	(7 057)	(6 987)	(7 075)	(7 246)	(7 070)	(7 239)	(7 238)	(7 165)	(7 216)	(7 282)	(7 398)	(7 518)	(7 664)	(7 733)	(7 769)	(7 851)	(7 821)	(7 928)	(8 135)	(8 238)	(8 585)	(8 849)	(9 128)	(9 317)	(9 480)	(9 696)	(9 771)	(10 000)	(10 251)	(10 439)	(10 617)	(10 990)	(11 137)	(11 285)	(11 591)	(11 600)	(11 898)	(12 147)	(12 186)	(12 328)	(12 363)	(12 515)	(12 663)	(12 996)	(13 052)	(13 250)	(13 478)	(13 630)
Selling, General & Administrative	(3 183)	(3 207)	(3 226)	(3 342)	(3 409)	(3 481)	(3 545)	(3 584)	(3 699)	(3 745)	(3 824)	(3 831)	(3 876)	(3 963)	(4 079)	(4 020)	(3 899)	(3 821)	(4 095)	(4 324)	(4 520)	(6 007)	(6 054)	(6 115)	(6 152)	(6 407)	(6 396)	(6 477)	(6 615)	(6 597)	(6 770)	(6 831)	(6 919)	(7 056)	(6 988)	(7 077)	(7 247)	(7 070)	(7 240)	(7 237)	(7 165)	(7 216)	(7 282)	(7 399)	(7 518)	(7 664)	(7 733)	(7 768)	(7 850)	(7 821)	(7 927)	(8 135)	(8 238)	(8 585)	(8 849)	(9 128)	(9 317)	(9 480)	(9 696)	(9 771)	(10 000)	(10 249)	(10 435)	(10 615)	(10 987)	(11 136)	(11 285)	(11 590)	(11 598)	(11 898)	(12 147)	(12 185)	(12 329)	(12 362)	(12 515)	(12 662)	(12 996)	(13 051)	(13 248)	(13 478)	(13 627)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(15)	(30)	(45)	(61)	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	0	0	0	0	0	0	0	0
Other Operating Expenses	0	35	30	30	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	(46)	(31)	(15)	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)	(2)	(4)	(2)	(3)	(1)	0	(1)	(2)	0	0	(1)	0	(1)	0	(1)	0	(1)	(2)	0	(3)
Operating Income	979 N/A	1 154 +18%	1 405 +22%	1 520 +8%	1 567 +3%	1 563 0%	1 480 -5%	1 525 +3%	1 583 +4%	1 574 -1%	1 498 -5%	1 327 -11%	1 496 +13%	1 704 +14%	1 760 +3%	1 325 -25%	965 -27%	773 -20%	693 -10%	743 +7%	841 +13%	1 276 +52%	1 652 +29%	1 786 +8%	2 021 +13%	1 927 -5%	2 020 +5%	2 177 +8%	2 339 +7%	2 665 +14%	2 813 +6%	2 978 +6%	3 118 +5%	3 272 +5%	3 365 +3%	3 459 +3%	3 272 -5%	3 303 +1%	3 228 -2%	3 241 +0%	3 395 +5%	3 442 +1%	3 446 +0%	3 492 +1%	3 534 +1%	3 516 -1%	3 566 +1%	3 539 -1%	3 504 -1%	3 538 +1%	3 708 +5%	3 752 +1%	4 060 +8%	3 908 -4%	3 892 0%	4 052 +4%	3 987 -2%	4 085 +2%	3 870 -5%	3 638 -6%	3 405 -6%	3 354 -1%	3 322 -1%	3 396 +2%	3 490 +3%	3 594 +3%	3 850 +7%	3 914 +2%	4 258 +9%	4 355 +2%	4 451 +2%	4 651 +4%	4 635 0%	4 673 +1%	4 605 -1%	4 481 -3%	4 492 +0%	4 465 -1%	4 456 0%	4 592 +3%	4 504 -2%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	4	4	4	1	1	1	56	63	62	(3)	171	171	182	219	216	212	220	3	9	14	9	12	13	14	13	14	13	13	13	20	21	20	19	11	8	7	5	22	4	3	4	(15)	3	(11)	(7)	(7)	(7)	8	8	6	6	5	3	3	2	1	(2)	(4)	(2)	(5)	34	(4)	(6)	(3)	(1)	27	27	30	31	12	191	185	177	160	(23)	(27)
Non-Reccuring Items	0	0	(30)	(17)	(237)	(136)	(130)	75	0	(16)	(6)	0	(10)	(5)	1	7	6	(1)	47	43	14	(91)	(140)	(136)	(107)	(18)	(19)	(24)	(24)	(29)	(30)	(25)	(25)	(5)	(2)	0	1	0	1	0	(1)	(46)	(46)	(46)	(46)	(2)	(1)	(1)	0	(0)	0	(3)	(3)	(6)	(8)	(5)	(8)	(10)	(10)	(10)	(6)	(824)	(823)	(823)	(954)	(138)	(145)	(146)	(18)	(625)	(621)	(631)	(628)	(18)	(16)	(5)	(5)	(1)	(1)	(4)	158
Gain/Loss on Disposition of Assets	30	0	21	0	0	0	(1)	0	(2)	(2)	0	0	0	0	(5)	(5)	(5)	(8)	(8)	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	0	(2)	(1)	0	0	2	5	5	0	5	1	0	0	0	0	(1)	0	2	2	3	2	0	0	0	0	1	1	0	2	1	(2)	0	(1)	4	7	8	18	12	57	91	82	83	40	16	21	20	26	14
Total Other Income	(7)	(8)	(3)	(14)	18	(86)	(92)	(94)	(13)	(7)	(2)	(11)	(14)	(23)	6	10	18	3	30	41	76	99	93	85	76	84	81	85	82	76	80	80	85	85	86	85	92	87	95	103	92	103	99	111	101	95	89	70	97	124	135	137	133	108	99	102	92	90	82	91	106	103	133	138	161	183	228	239	233	210	207	207	211	205	211	226	236	228	239	231	229
Pre-Tax Income	1 002 N/A	1 146 +14%	1 393 +22%	1 489 +7%	1 348 -9%	1 345 0%	1 261 -6%	1 510 +20%	1 569 +4%	1 550 -1%	1 490 -4%	1 370 -8%	1 534 +12%	1 738 +13%	1 759 +1%	1 507 -14%	1 155 -23%	949 -18%	982 +3%	1 043 +6%	1 143 +10%	1 504 +32%	1 608 +7%	1 744 +8%	2 004 +15%	2 001 0%	2 094 +5%	2 250 +7%	2 410 +7%	2 726 +13%	2 877 +6%	3 047 +6%	3 191 +5%	3 364 +5%	3 468 +3%	3 565 +3%	3 387 -5%	3 409 +1%	3 336 -2%	3 355 +1%	3 496 +4%	3 504 +0%	3 524 +1%	3 562 +1%	3 592 +1%	3 613 +1%	3 641 +1%	3 612 -1%	3 590 -1%	3 655 +2%	3 837 +5%	3 881 +1%	4 200 +8%	4 020 -4%	3 991 -1%	4 155 +4%	4 076 -2%	4 168 +2%	3 946 -5%	3 722 -6%	3 506 -6%	2 633 -25%	2 632 0%	2 708 +3%	2 692 -1%	3 672 +36%	3 933 +7%	4 008 +2%	4 478 +12%	3 957 -12%	4 076 +3%	4 311 +6%	4 339 +1%	4 973 +15%	4 895 -2%	4 933 +1%	4 924 0%	4 890 -1%	4 874 0%	4 822 -1%	4 878 +1%
Net Income
Tax Provision	(437)	(490)	(587)	(630)	(568)	(567)	(530)	(635)	(659)	(653)	(628)	(584)	(650)	(735)	(741)	(640)	(496)	(412)	(435)	(463)	(516)	(669)	(716)	(779)	(937)	(954)	(972)	(1 018)	(1 006)	(1 120)	(1 170)	(1 239)	(1 304)	(1 372)	(1 461)	(1 479)	(1 320)	(1 310)	(1 205)	(1 172)	(1 265)	(1 264)	(1 256)	(1 242)	(1 223)	(1 115)	(1 127)	(1 131)	(1 123)	(1 132)	(1 179)	(1 189)	(1 284)	(1 271)	(1 274)	(1 323)	(1 306)	(1 292)	(1 244)	(1 196)	(1 145)	(1 072)	(1 105)	(1 125)	(1 178)	(1 369)	(1 422)	(1 460)	(1 560)	(1 518)	(1 557)	(1 629)	(1 640)	(1 683)	(1 655)	(1 668)	(1 672)	(1 615)	(1 620)	(1 610)	(1 571)
Income from Continuing Operations	565	656	806	859	779	778	731	876	910	897	861	786	884	1 004	1 017	866	658	537	547	579	626	834	890	964	1 066	1 046	1 122	1 232	1 404	1 606	1 705	1 805	1 884	1 993	2 005	2 085	2 066	2 099	2 131	2 183	2 231	2 240	2 268	2 320	2 369	2 498	2 513	2 480	2 466	2 523	2 658	2 692	2 916	2 749	2 717	2 832	2 770	2 875	2 702	2 526	2 361	1 561	1 527	1 583	1 514	2 303	2 511	2 548	2 918	2 439	2 519	2 682	2 699	3 290	3 240	3 265	3 252	3 275	3 254	3 212	3 307
Income to Minority Interest	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	0	0	0	0	0	0	0	0	0	0	0	0	0	(9)	(18)	(26)	(38)	(34)	(23)	(19)	(10)	(16)	(23)	(23)	(19)	(7)	(2)	(2)	(5)	(8)
Net Income (Common)	563 N/A	654 +16%	805 +23%	858 +7%	778 -9%	778 N/A	732 -6%	876 +20%	908 +4%	897 -1%	859 -4%	785 -9%	882 +12%	1 003 +14%	1 017 +1%	866 -15%	658 -24%	537 -18%	547 +2%	579 +6%	626 +8%	834 +33%	890 +7%	964 +8%	1 066 +11%	1 046 -2%	1 122 +7%	1 232 +10%	1 404 +14%	1 606 +14%	1 705 +6%	1 805 +6%	1 884 +4%	1 993 +6%	2 005 +1%	2 085 +4%	2 066 -1%	2 099 +2%	2 131 +2%	2 183 +2%	2 231 +2%	2 240 +0%	2 268 +1%	2 320 +2%	2 369 +2%	2 498 +5%	2 513 +1%	2 480 -1%	2 466 -1%	2 523 +2%	2 658 +5%	2 692 +1%	2 916 +8%	2 749 -6%	2 717 -1%	2 832 +4%	2 770 -2%	2 875 +4%	2 702 -6%	2 526 -7%	2 361 -7%	1 561 -34%	1 527 -2%	1 583 +4%	1 504 -5%	2 284 +52%	2 484 +9%	2 508 +1%	2 883 +15%	2 414 -16%	2 497 +3%	2 670 +7%	2 680 +0%	3 265 +22%	3 214 -2%	3 245 +1%	3 244 0%	3 272 +1%	3 251 -1%	3 206 -1%	3 298 +3%
EPS (Diluted)	20.85 N/A	24.22 +16%	30.96 +28%	33 +7%	29.92 -9%	29.92 N/A	29.28 -2%	33.69 +15%	36.32 +8%	35.88 -1%	34.36 -4%	31.4 -9%	35.28 +12%	38.57 +9%	39.11 +1%	33.3 -15%	25.3 -24%	20.65 -18%	21.03 +2%	22.26 +6%	24.07 +8%	32.07 +33%	34.23 +7%	37.07 +8%	41 +11%	40.23 -2%	43.15 +7%	47.38 +10%	54 +14%	61.76 +14%	60.89 -1%	64.46 +6%	67.28 +4%	71.17 +6%	71.6 +1%	74.46 +4%	73.78 -1%	75.81 +3%	76.1 +0%	77.96 +2%	79.67 +2%	80.85 +1%	84 +4%	85.92 +2%	87.74 +2%	93.01 +6%	93.07 +0%	91.85 -1%	91.33 -1%	93.92 +3%	98.44 +5%	99.7 +1%	108.62 +9%	102.35 -6%	101.17 -1%	105.32 +4%	103.16 -2%	107.24 +4%	102.33 -5%	96.36 -6%	90.27 -6%	59.5 -34%	58.35 -2%	60.31 +3%	57.22 -5%	87.21 +52%	97.31 +12%	98.52 +1%	113.21 +15%	94.74 -16%	98 +3%	104.65 +7%	105.02 +0%	127.98 +22%	125.87 -2%	126.92 +1%	126.85 0%	127.98 +1%	127.04 -1%	125.18 -1%	128.75 +3%

Income Statement Balance Sheet Cash Flow Statement

Kondotec Inc
TSE:7438

Income Statement

Earnings Waterfall
Kondotec Inc

Income Statement
Kondotec Inc

See Also

Company

Help

Tools

Stocks

Kondotec Inc TSE:7438

Income Statement

Earnings Waterfall Kondotec Inc

Income Statement Kondotec Inc

See Also

Company

Help

Tools

Stocks

Kondotec Inc
TSE:7438

Earnings Waterfall
Kondotec Inc

Income Statement
Kondotec Inc