Watchlist Manager

Watchlist

Price: 1 297 JPY -0.77% Market Closed

Market Cap: ¥61.1B

	SIIX Corp TSE:7613	JP
	TILT Holdings Inc OTC:TLLTF	CA
	Mikron Holding AG SIX:MIKN	CH
	Austal Ltd ASX:ASB	AU
A	Administradora de Activos Fibra Inn SC BMV:FINN13	MX
	PainReform Ltd NASDAQ:PRFX	IL

Income Statement

Currency: JPY

	Mar-2005	Jun-2005	Sep-2005	Mar-2006	Jun-2006	Sep-2006	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-2009	Mar-2010	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	60	0	0	35	0	69	156	126	173	195	200	213	219	210	208	202	201	207	212	210	210	208	202	199	185	166	150	133	120	112	111	118	132	162	198	221	250	274	318	382	428	470	468	410	426	399	373	358	314	307	284	362	434	595	823	1 001	1 127	1 219	1 485	1 595	1 736	1 825	1 508	1 341	0	0	0
Revenue	80 134 N/A	80 913 +1%	84 499 +4%	88 250 +4%	89 064 +1%	92 694 +4%	102 626 +11%	115 852 +13%	121 718 +5%	118 619 -3%	111 445 -6%	111 192 0%	96 881 -13%	90 191 -7%	86 624 -4%	101 660 +17%	116 320 +14%	121 628 +5%	166 481 +37%	176 407 +6%	175 459 -1%	180 598 +3%	167 826 -7%	164 631 -2%	169 451 +3%	172 003 +2%	190 692 +11%	195 034 +2%	198 344 +2%	203 348 +3%	207 009 +2%	207 074 +0%	206 627 0%	205 451 -1%	209 755 +2%	217 842 +4%	224 283 +3%	233 566 +4%	235 035 +1%	235 264 +0%	228 728 -3%	217 361 -5%	212 768 -2%	211 024 -1%	218 196 +3%	226 018 +4%	233 153 +3%	237 095 +2%	241 291 +2%	245 375 +2%	242 804 -1%	239 258 -1%	236 619 -1%	228 930 -3%	223 037 -3%	214 869 -4%	189 528 -12%	182 914 -3%	181 598 -1%	189 838 +5%	210 834 +11%	216 773 +3%	226 833 +5%	234 562 +3%	242 830 +4%	264 943 +9%	277 031 +5%	285 726 +3%	302 176 +6%	304 805 +1%	309 768 +2%	311 534 +1%	308 513 -1%	305 125 -1%	302 314 -1%	301 408 0%	295 871 -2%	291 701 -1%	289 491 -1%
Gross Profit
Cost of Revenue	(74 504)	(75 394)	(78 479)	(81 708)	(82 340)	(86 602)	(96 192)	(108 200)	(113 397)	(110 178)	(103 475)	(102 980)	(89 796)	(83 916)	(80 827)	(94 828)	(108 429)	(113 342)	(155 203)	(164 596)	(163 965)	(169 357)	(157 685)	(154 791)	(159 146)	(161 448)	(179 373)	(183 834)	(186 953)	(191 592)	(193 926)	(193 461)	(192 897)	(191 186)	(194 632)	(201 310)	(206 570)	(214 303)	(215 319)	(215 172)	(208 298)	(197 409)	(192 567)	(190 231)	(196 849)	(203 963)	(210 525)	(214 837)	(219 413)	(223 586)	(222 168)	(219 390)	(217 034)	(210 442)	(205 375)	(197 903)	(174 275)	(167 296)	(165 448)	(172 355)	(191 391)	(197 383)	(206 712)	(213 676)	(221 184)	(240 464)	(251 239)	(258 753)	(273 418)	(275 300)	(278 917)	(281 201)	(278 757)	(276 000)	(273 706)	(271 700)	(266 376)	(263 037)	(261 281)
Gross Profit	5 630 N/A	5 520 -2%	6 020 +9%	6 542 +9%	6 723 +3%	6 092 -9%	6 434 +6%	7 653 +19%	8 321 +9%	8 441 +1%	7 969 -6%	8 212 +3%	7 085 -14%	6 275 -11%	5 797 -8%	6 832 +18%	7 891 +16%	8 286 +5%	11 278 +36%	11 811 +5%	11 494 -3%	11 241 -2%	10 140 -10%	9 839 -3%	10 304 +5%	10 554 +2%	11 319 +7%	11 200 -1%	11 391 +2%	11 756 +3%	13 083 +11%	13 613 +4%	13 730 +1%	14 265 +4%	15 124 +6%	16 533 +9%	17 714 +7%	19 264 +9%	19 716 +2%	20 092 +2%	20 430 +2%	19 952 -2%	20 201 +1%	20 793 +3%	21 347 +3%	22 055 +3%	22 628 +3%	22 258 -2%	21 878 -2%	21 789 0%	20 636 -5%	19 868 -4%	19 585 -1%	18 488 -6%	17 662 -4%	16 966 -4%	15 253 -10%	15 618 +2%	16 150 +3%	17 483 +8%	19 443 +11%	19 390 0%	20 121 +4%	20 886 +4%	21 646 +4%	24 479 +13%	25 792 +5%	26 973 +5%	28 758 +7%	29 505 +3%	30 851 +5%	30 333 -2%	29 756 -2%	29 125 -2%	28 608 -2%	29 708 +4%	29 495 -1%	28 664 -3%	28 210 -2%
Operating Income
Operating Expenses	(4 053)	(3 866)	(3 804)	(3 960)	(4 091)	(4 167)	(4 461)	(4 445)	(4 479)	(4 268)	(4 500)	(4 674)	(4 580)	(4 348)	(4 183)	(4 253)	(4 343)	(4 355)	(5 909)	(5 971)	(5 996)	(6 110)	(6 076)	(6 165)	(6 265)	(6 413)	(6 634)	(6 827)	(7 111)	(7 309)	(8 072)	(8 355)	(8 588)	(8 878)	(8 890)	(9 295)	(9 850)	(10 381)	(10 803)	(10 909)	(10 988)	(10 890)	(11 067)	(11 477)	(11 984)	(12 660)	(12 923)	(13 029)	(12 644)	(12 404)	(12 011)	(12 143)	(12 214)	(12 109)	(12 156)	(12 306)	(11 822)	(11 757)	(11 698)	(13 567)	(13 498)	(14 207)	(15 167)	(15 509)	(15 776)	(16 559)	(16 863)	(17 218)	(17 575)	(17 935)	(18 597)	(19 092)	(19 568)	(19 692)	(20 049)	(22 301)	(22 128)	(21 828)	(19 357)
Selling, General & Administrative	(4 001)	(3 846)	(3 804)	(3 960)	(3 934)	(4 167)	(4 461)	(4 472)	(4 479)	(4 268)	(4 500)	(4 674)	(4 589)	(4 492)	(4 211)	(4 281)	(4 371)	(4 383)	(5 492)	(6 009)	(6 033)	(6 147)	(5 585)	(6 203)	(6 303)	(6 451)	(6 113)	(6 855)	(7 129)	(7 318)	(7 458)	(8 354)	(8 590)	(8 880)	(8 234)	(9 297)	(9 849)	(10 380)	(10 019)	(10 908)	(10 989)	(10 891)	(10 376)	(11 477)	(11 983)	(12 659)	(12 109)	(12 770)	(12 516)	(12 288)	(11 462)	(12 144)	(12 215)	(12 110)	(11 320)	(12 305)	(11 821)	(11 756)	(10 681)	(12 214)	(13 496)	(14 206)	(14 044)	(15 508)	(15 774)	(16 556)	(15 290)	(17 216)	(17 576)	(17 935)	(16 827)	(19 091)	(19 566)	(19 691)	(18 044)	(19 976)	(19 802)	(19 679)	(19 356)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	9	19	28	28	28	28	(417)	38	37	37	(490)	38	39	39	(520)	29	19	10	(614)	0	0	0	(655)	0	0	0	(783)	0	0	0	(691)	0	0	0	(813)	0	0	0	(548)	0	0	0	(835)	0	0	0	(1 016)	0	0	0	(1 121)	0	0	0	(1 572)	0	0	0	(1 768)	0	0	0	(2 003)	0	0	0	0
Other Operating Expenses	(52)	(20)	0	0	(157)	0	0	27	0	0	0	0	0	125	0	0	0	0	0	0	0	0	0	0	(1)	0	0	(1)	(1)	0	0	(1)	2	0	0	1	(2)	0	(1)	(1)	1	0	0	0	0	(1)	(1)	(259)	(128)	(116)	(1)	(1)	0	0	(1)	(1)	0	(1)	(1)	(1 353)	0	(1)	(2)	(1)	(2)	(3)	(1)	(2)	1	0	(2)	(1)	(2)	0	(2)	(2 325)	(2 326)	(2 149)	(1)
Operating Income	1 577 N/A	1 653 +5%	2 216 +34%	2 582 +17%	2 633 +2%	1 925 -27%	1 973 +2%	3 207 +63%	3 842 +20%	4 173 +9%	3 470 -17%	3 538 +2%	2 505 -29%	1 927 -23%	1 614 -16%	2 579 +60%	3 548 +38%	3 931 +11%	5 369 +37%	5 840 +9%	5 498 -6%	5 131 -7%	4 065 -21%	3 674 -10%	4 039 +10%	4 141 +3%	4 686 +13%	4 374 -7%	4 281 -2%	4 448 +4%	5 011 +13%	5 258 +5%	5 142 -2%	5 387 +5%	6 234 +16%	7 237 +16%	7 863 +9%	8 882 +13%	8 913 +0%	9 183 +3%	9 442 +3%	9 062 -4%	9 134 +1%	9 316 +2%	9 363 +1%	9 395 +0%	9 705 +3%	9 229 -5%	9 234 +0%	9 385 +2%	8 625 -8%	7 725 -10%	7 371 -5%	6 379 -13%	5 506 -14%	4 660 -15%	3 431 -26%	3 861 +13%	4 452 +15%	3 916 -12%	5 945 +52%	5 183 -13%	4 954 -4%	5 377 +9%	5 870 +9%	7 920 +35%	8 929 +13%	9 755 +9%	11 183 +15%	11 570 +3%	12 254 +6%	11 241 -8%	10 188 -9%	9 433 -7%	8 559 -9%	7 407 -13%	7 367 -1%	6 836 -7%	8 853 +30%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	103	(26)	(122)	(214)	(37)	85	75	148	107	12	104	(88)	(103)	(90)	26	(124)	(46)	98	62	197	98	(13)	(89)	(128)	(6)	(94)	(360)	(263)	(519)	(461)	(312)	(294)	(29)	158	372	405	105	(207)	(371)	(411)	(453)	(381)	(349)	(650)	(551)	(410)	(270)	72	251	126	186	149	18	(318)	(1 232)	(1 462)	(1 465)	(1 271)	(934)	(806)	(880)	(856)	(1 112)	(743)	(528)	(481)	(336)
Non-Reccuring Items	1 936	26	1 732	(149)	1 565	(232)	(208)	(72)	170	(84)	(60)	(422)	(209)	(189)	(33)	(23)	(7)	0	(658)	(658)	(652)	(710)	(409)	(243)	(251)	(196)	202	(106)	(105)	(102)	(2)	(2)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	(131)	(143)	(258)	0	0	0	2	0	0	0	0	(330)	(1 610)	(1 682)	(1 681)	0	(71)	1	0	0	(367)	(376)	(377)	(375)	(7)	2	3	1	0	(176)	(2 323)	0	0	0	(2 613)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(79)	(79)	(79)	1	4	4	12	11	12	12	5	10	6	13	(4)	40	75	106	147	122	117	109	193	234	254	278	260	244	209	218	199	228	287	300	288	303	315	315	314	339	382	430	511	474	421	397	372	367	505	690	500	423	344	237	526	558	516	414	411	376	398	460	429	371	313	329	248
Total Other Income	(8)	2 151	(77)	(113)	(2 463)	(130)	46	546	55	(49)	(20)	320	298	(6)	137	151	145	147	202	290	308	360	374	383	396	389	176	323	294	236	223	191	192	194	200	192	166	158	189	217	259	272	183	69	92	81	147	214	284	267	149	131	26	12	(34)	31	(85)	(139)	(110)	(159)	(124)	(12)	295	334	425	327	114	262	319	460	118	165	92	(624)	413	(227)	(224)	508	466
Pre-Tax Income	3 505 N/A	3 830 +9%	3 871 +1%	2 320 -40%	1 735 -25%	1 563 -10%	1 811 +16%	3 681 +103%	4 067 +10%	4 040 -1%	3 390 -16%	3 436 +1%	2 618 -24%	1 627 -38%	1 517 -7%	2 494 +64%	3 653 +46%	4 167 +14%	4 999 +20%	5 631 +13%	5 273 -6%	4 805 -9%	4 138 -14%	3 735 -10%	4 086 +9%	4 256 +4%	5 085 +19%	4 506 -11%	4 498 0%	4 785 +6%	5 441 +14%	5 766 +6%	5 548 -4%	5 676 +2%	6 537 +15%	7 534 +15%	8 276 +10%	9 223 +11%	9 002 -2%	9 381 +4%	9 391 +0%	9 091 -3%	9 204 +1%	9 319 +1%	9 582 +3%	9 791 +2%	10 254 +5%	10 151 -1%	9 938 -2%	9 760 -2%	8 719 -11%	7 784 -11%	7 326 -6%	6 440 -12%	5 634 -13%	4 185 -26%	1 606 -62%	2 027 +26%	2 763 +36%	4 196 +52%	6 506 +55%	5 988 -8%	5 935 -1%	6 283 +6%	6 290 +0%	7 790 +24%	7 960 +2%	8 738 +10%	10 546 +21%	11 175 +6%	11 852 +6%	10 977 -7%	9 798 -11%	8 237 -16%	5 966 -28%	6 808 +14%	6 928 +2%	7 192 +4%	6 618 -8%
Net Income
Tax Provision	(1 028)	(1 193)	(1 461)	(1 298)	(1 203)	(1 167)	(1 239)	(2 187)	(2 128)	(2 058)	(1 430)	(1 461)	353	580	757	(949)	(1 013)	(1 256)	(1 642)	(1 931)	(1 875)	(1 672)	(1 310)	(1 162)	(1 248)	(1 419)	(1 924)	(1 861)	(1 916)	(1 908)	(2 139)	(1 977)	(1 887)	(2 182)	(2 439)	(2 705)	(2 888)	(2 655)	(2 309)	(2 291)	(2 007)	(2 074)	(2 503)	(2 683)	(3 063)	(3 322)	(3 269)	(3 105)	(3 015)	(2 909)	(2 302)	(2 200)	(2 160)	(1 833)	(1 971)	(1 393)	(794)	(994)	(1 032)	(1 299)	(1 669)	(1 571)	(1 364)	(2 118)	(2 612)	(3 081)	(3 229)	(3 095)	(3 437)	(3 768)	(3 671)	(3 762)	(3 693)	(2 780)	(2 252)	(2 207)	(1 957)	(2 557)	(4 141)
Income from Continuing Operations	2 477	2 636	2 410	1 022	533	396	572	1 493	1 939	1 982	1 960	1 975	2 971	2 208	2 274	1 545	2 640	2 911	3 358	3 701	3 399	3 134	2 828	2 573	2 838	2 837	3 161	2 645	2 582	2 877	3 303	3 790	3 662	3 495	4 099	4 830	5 389	6 569	6 693	7 090	7 384	7 017	6 701	6 636	6 519	6 469	6 985	7 046	6 923	6 851	6 417	5 584	5 166	4 607	3 663	2 792	812	1 033	1 731	2 897	4 837	4 417	4 571	4 165	3 678	4 709	4 731	5 643	7 109	7 407	8 181	7 215	6 105	5 457	3 714	4 601	4 971	4 635	2 477
Income to Minority Interest	25	15	10	5	(11)	(26)	(32)	(35)	(24)	(12)	1	0	(25)	(40)	(66)	(63)	(66)	(72)	(87)	(103)	(113)	(106)	(104)	(90)	(85)	(85)	(84)	(56)	(26)	6	19	27	29	28	33	27	27	26	24	21	14	6	(2)	9	(3)	70	108	104	115	39	(2)	7	19	26	32	24	7	1	(6)	(18)	(16)	(11)	(8)	(10)	11	(3)	3	9	(13)	(1)	4	17	29	34	41	33	27	23	11
Net Income (Common)	2 500 N/A	2 650 +6%	2 419 -9%	1 021 -58%	521 -49%	368 -29%	540 +47%	1 457 +170%	1 912 +31%	1 965 +3%	1 957 0%	1 973 +1%	2 947 +49%	2 166 -27%	2 206 +2%	1 481 -33%	2 574 +74%	2 840 +10%	3 271 +15%	3 595 +10%	3 282 -9%	3 025 -8%	2 724 -10%	2 485 -9%	2 755 +11%	2 754 0%	3 077 +12%	2 588 -16%	2 556 -1%	2 883 +13%	3 321 +15%	3 816 +15%	3 690 -3%	3 523 -5%	4 131 +17%	4 856 +18%	5 415 +12%	6 593 +22%	6 717 +2%	7 111 +6%	7 398 +4%	7 024 -5%	6 698 -5%	6 644 -1%	6 515 -2%	6 537 +0%	7 093 +9%	7 150 +1%	7 037 -2%	6 891 -2%	6 414 -7%	5 590 -13%	5 185 -7%	4 631 -11%	3 695 -20%	2 818 -24%	820 -71%	1 034 +26%	1 724 +67%	2 875 +67%	4 817 +68%	4 404 -9%	4 561 +4%	4 153 -9%	3 688 -11%	4 705 +28%	4 733 +1%	5 652 +19%	7 095 +26%	7 404 +4%	8 185 +11%	7 232 -12%	6 135 -15%	5 492 -10%	3 754 -32%	4 633 +23%	4 998 +8%	4 658 -7%	2 488 -47%
EPS (Diluted)	50 N/A	51.96 +4%	48.38 -7%	20.42 -58%	10.21 -50%	7.36 -28%	10.8 +47%	28.56 +164%	38.24 +34%	39.29 +3%	38.37 -2%	39.46 +3%	61.39 +56%	45.12 -27%	46.93 +4%	31.51 -33%	53.62 +70%	60.42 +13%	69.59 +15%	76.48 +10%	69.82 -9%	64.36 -8%	57.95 -10%	52.87 -9%	58.61 +11%	58.59 0%	65.46 +12%	55.06 -16%	54.38 -1%	61.34 +13%	70.65 +15%	81.19 +15%	78.51 -3%	74.95 -5%	87.53 +17%	103.31 +18%	115.21 +12%	124.39 +8%	133.83 +8%	134.16 +0%	139.58 +4%	132.52 -5%	126.28 -5%	127.76 +1%	125.28 -2%	125.71 +0%	135.76 +8%	137.5 +1%	135.32 -2%	132.51 -2%	123.84 -7%	111.28 -10%	103.2 -7%	92.17 -11%	73.55 -20%	56.15 -24%	17.35 -69%	19.62 +13%	35.42 +81%	60.76 +72%	101.77 +67%	93.05 -9%	96.38 +4%	87.75 -9%	77.98 -11%	99.26 +27%	99.96 +1%	119.33 +19%	150.25 +26%	157.1 +5%	173.36 +10%	153.47 -11%	130.25 -15%	116.44 -11%	79.67 -32%	98.31 +23%	105.97 +8%	98.78 -7%	52.79 -47%

Income Statement Balance Sheet Cash Flow Statement

SIIX Corp
TSE:7613

Income Statement

Earnings Waterfall
SIIX Corp

Income Statement
SIIX Corp

See Also

Company

Help

Tools

Stocks

SIIX Corp TSE:7613

Income Statement

Earnings Waterfall SIIX Corp

Income Statement SIIX Corp

See Also

Company

Help

Tools

Stocks

SIIX Corp
TSE:7613

Earnings Waterfall
SIIX Corp

Income Statement
SIIX Corp