Seed Co Ltd
TSE:7743

Watchlist Manager
Seed Co Ltd Logo
Seed Co Ltd
TSE:7743
Watchlist
Price: 627 JPY 5.91% Market Closed
Market Cap: ¥19B

Income Statement

Earnings Waterfall
Seed Co Ltd

Income Statement
Seed Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
20
0
0
28
0
0
33
66
97
125
119
108
98
90
77
79
83
98
111
121
128
128
125
119
118
119
119
121
118
112
108
103
104
107
110
115
115
117
125
133
142
148
151
160
159
162
160
155
162
169
174
176
175
172
174
174
177
180
184
189
202
213
238
268
306
338
0
0
0
Revenue
7 671
N/A
7 418
-3%
7 402
0%
7 744
+5%
8 046
+4%
8 226
+2%
8 398
+2%
8 690
+3%
8 801
+1%
11 809
+34%
11 803
0%
11 903
+1%
12 399
+4%
12 666
+2%
13 196
+4%
13 775
+4%
14 433
+5%
15 039
+4%
15 970
+6%
16 848
+5%
17 480
+4%
19 183
+10%
18 865
-2%
19 248
+2%
19 352
+1%
18 733
-3%
19 614
+5%
20 170
+3%
21 065
+4%
21 827
+4%
22 650
+4%
23 403
+3%
23 955
+2%
24 463
+2%
25 561
+4%
26 244
+3%
27 105
+3%
27 827
+3%
28 183
+1%
28 598
+1%
29 144
+2%
29 490
+1%
30 039
+2%
31 671
+5%
31 342
-1%
31 793
+1%
30 212
-5%
28 476
-6%
28 956
+2%
28 618
-1%
29 252
+2%
29 198
0%
28 800
-1%
28 835
+0%
29 671
+3%
29 695
+0%
30 126
+1%
30 594
+2%
30 977
+1%
31 657
+2%
32 048
+1%
32 397
+1%
32 722
+1%
33 278
+2%
33 456
+1%
33 232
-1%
33 501
+1%
33 547
+0%
33 567
+0%
Gross Profit
Cost of Revenue
(3 926)
(3 849)
(3 916)
(4 171)
(4 339)
(4 478)
(4 643)
(4 903)
(4 933)
(6 570)
(6 536)
(6 582)
(6 906)
(7 063)
(7 316)
(7 484)
(7 704)
(7 931)
(8 456)
(9 073)
(9 642)
(10 915)
(10 839)
(11 111)
(11 254)
(10 908)
(11 458)
(11 922)
(12 566)
(13 140)
(13 686)
(14 116)
(14 321)
(14 413)
(14 866)
(14 988)
(15 190)
(15 418)
(15 511)
(15 660)
(16 031)
(16 121)
(16 492)
(17 572)
(17 406)
(17 610)
(16 632)
(15 519)
(15 574)
(16 206)
(16 597)
(16 738)
(16 959)
(16 825)
(17 765)
(18 114)
(18 557)
(18 970)
(18 805)
(18 655)
(18 410)
(18 213)
(18 251)
(18 925)
(19 104)
(18 604)
(18 785)
(18 505)
(18 422)
Gross Profit
3 745
N/A
3 569
-5%
3 487
-2%
3 574
+2%
3 707
+4%
3 749
+1%
3 755
+0%
3 787
+1%
3 868
+2%
5 239
+35%
5 267
+1%
5 321
+1%
5 493
+3%
5 603
+2%
5 880
+5%
6 291
+7%
6 730
+7%
7 108
+6%
7 513
+6%
7 775
+3%
7 839
+1%
8 268
+5%
8 025
-3%
8 137
+1%
8 098
0%
7 825
-3%
8 156
+4%
8 248
+1%
8 499
+3%
8 687
+2%
8 963
+3%
9 288
+4%
9 634
+4%
10 050
+4%
10 696
+6%
11 256
+5%
11 916
+6%
12 409
+4%
12 672
+2%
12 938
+2%
13 113
+1%
13 369
+2%
13 547
+1%
14 099
+4%
13 936
-1%
14 183
+2%
13 580
-4%
12 957
-5%
13 382
+3%
12 411
-7%
12 655
+2%
12 460
-2%
11 841
-5%
12 011
+1%
11 906
-1%
11 581
-3%
11 569
0%
11 623
+0%
12 172
+5%
13 002
+7%
13 637
+5%
14 184
+4%
14 470
+2%
14 353
-1%
14 352
0%
14 628
+2%
14 717
+1%
15 042
+2%
15 145
+1%
Operating Income
Operating Expenses
(3 896)
(3 728)
(3 587)
(3 514)
(3 641)
(3 636)
(3 715)
(3 732)
(3 778)
(5 021)
(4 983)
(5 003)
(5 179)
(5 264)
(5 482)
(5 744)
(5 929)
(6 260)
(6 568)
(6 778)
(6 909)
(7 108)
(7 178)
(7 244)
(7 306)
(7 284)
(7 530)
(7 592)
(7 731)
(7 792)
(7 854)
(7 984)
(8 077)
(8 531)
(8 819)
(9 311)
(10 141)
(10 303)
(11 093)
(10 988)
(11 123)
(11 495)
(11 734)
(11 976)
(12 004)
(12 450)
(12 199)
(11 975)
(11 710)
(11 216)
(11 174)
(11 047)
(11 068)
(10 834)
(10 714)
(10 679)
(10 550)
(10 993)
(11 244)
(11 541)
(11 998)
(12 133)
(12 660)
(12 736)
(12 853)
(13 066)
(12 934)
(13 222)
(13 555)
Selling, General & Administrative
(3 896)
(4 073)
(3 587)
(3 514)
(3 641)
(3 636)
(3 715)
(3 732)
(3 778)
(4 495)
(4 983)
(5 003)
(5 178)
(4 704)
(5 482)
(5 744)
(5 929)
(5 668)
(6 568)
(6 778)
(6 909)
(6 546)
(7 074)
(7 217)
(7 303)
(6 639)
(7 517)
(7 592)
(7 731)
(7 125)
(7 854)
(7 984)
(8 077)
(7 604)
(8 803)
(9 311)
(10 141)
(9 174)
(10 783)
(10 988)
(11 123)
(10 384)
(11 734)
(11 976)
(12 004)
(10 777)
(12 199)
(11 975)
(11 710)
(9 834)
(11 174)
(11 047)
(11 068)
(9 499)
(10 714)
(10 679)
(10 550)
(9 072)
(11 244)
(11 541)
(11 998)
(10 070)
(12 660)
(12 736)
(12 853)
(10 977)
(12 934)
(13 222)
(13 555)
Research & Development
0
0
0
0
0
0
0
0
0
(411)
0
0
0
(441)
0
0
0
(491)
0
0
0
(563)
0
0
0
(644)
0
0
0
0
0
0
0
(927)
0
0
0
(1 129)
0
0
0
(1 110)
0
0
0
(1 673)
0
0
0
(1 382)
0
0
0
(1 335)
0
0
0
(1 922)
0
0
0
(2 063)
0
0
0
(2 089)
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(115)
0
0
0
(118)
0
0
0
(101)
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
345
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(104)
(27)
(4)
0
(14)
0
0
(667)
0
0
0
(0)
(16)
0
0
(0)
(310)
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
Operating Income
(151)
N/A
(159)
-5%
(101)
+37%
60
N/A
66
+10%
113
+72%
40
-65%
55
+39%
90
+63%
218
+141%
284
+30%
318
+12%
314
-1%
339
+8%
399
+18%
546
+37%
801
+47%
848
+6%
945
+11%
997
+5%
929
-7%
1 159
+25%
848
-27%
893
+5%
791
-11%
541
-32%
625
+16%
657
+5%
768
+17%
895
+17%
1 110
+24%
1 304
+18%
1 557
+19%
1 519
-2%
1 877
+24%
1 945
+4%
1 775
-9%
2 106
+19%
1 579
-25%
1 950
+24%
1 990
+2%
1 874
-6%
1 813
-3%
2 124
+17%
1 932
-9%
1 733
-10%
1 381
-20%
982
-29%
1 672
+70%
1 196
-29%
1 481
+24%
1 413
-5%
773
-45%
1 177
+52%
1 192
+1%
902
-24%
1 019
+13%
630
-38%
928
+47%
1 460
+57%
1 639
+12%
2 050
+25%
1 810
-12%
1 617
-11%
1 499
-7%
1 562
+4%
1 783
+14%
1 819
+2%
1 590
-13%
Pre-Tax Income
Interest Income Expense
(19)
(45)
(47)
(51)
(61)
(77)
(80)
(77)
(84)
(106)
(100)
(90)
(80)
(50)
(64)
(66)
(72)
(88)
(26)
(28)
(44)
(19)
(89)
(76)
(84)
(89)
(87)
(109)
(88)
(108)
(249)
(276)
(178)
(228)
(81)
(6)
(82)
(26)
(4)
(51)
(142)
(128)
(191)
(231)
(144)
(194)
(181)
(157)
(179)
(76)
(73)
(78)
(51)
22
93
136
34
(139)
(138)
(159)
(63)
30
66
(143)
(150)
(358)
(473)
(258)
(240)
Non-Reccuring Items
(696)
(715)
(979)
(558)
(566)
(42)
(9)
(30)
(15)
(61)
(88)
(21)
(28)
175
226
650
657
434
444
(88)
(112)
(104)
0
0
0
(14)
0
(26)
(36)
(40)
(73)
(63)
(53)
(49)
0
(14)
(13)
(310)
0
(310)
(313)
(294)
(778)
(764)
(768)
(1 176)
(692)
(781)
(845)
(374)
(401)
(353)
(305)
(161)
(136)
(205)
(183)
(612)
(634)
(537)
(536)
(70)
(40)
(40)
(10)
28
44
101
71
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
34
34
0
33
(0)
0
1
33
0
1
(0)
0
0
0
0
0
0
0
0
0
0
5
5
0
3
(19)
(19)
(19)
(16)
1
1
7
10
10
10
4
0
0
0
0
0
0
0
700
0
0
1 038
338
338
338
0
0
0
0
0
0
1
1
4
4
4
5
2
Total Other Income
11
(8)
43
42
70
48
41
25
80
52
59
27
26
30
38
46
17
1
(8)
(19)
(6)
14
9
18
44
41
61
56
36
54
45
67
69
73
79
85
89
77
74
74
94
94
92
73
57
128
137
141
158
94
798
801
97
72
68
64
71
64
64
76
72
70
64
64
63
90
94
101
98
Pre-Tax Income
(855)
N/A
(926)
-8%
(1 084)
-17%
(507)
+53%
(491)
+3%
41
N/A
26
-38%
8
-69%
71
+784%
136
+92%
154
+13%
235
+52%
235
+0%
527
+124%
601
+14%
1 177
+96%
1 404
+19%
1 195
-15%
1 355
+13%
863
-36%
768
-11%
1 051
+37%
767
-27%
835
+9%
752
-10%
479
-36%
599
+25%
584
-3%
685
+17%
801
+17%
836
+4%
1 013
+21%
1 376
+36%
1 296
-6%
1 860
+43%
2 012
+8%
1 768
-12%
1 855
+5%
1 659
-11%
1 674
+1%
1 639
-2%
1 551
-5%
936
-40%
1 201
+28%
1 076
-10%
491
-54%
644
+31%
184
-71%
807
+337%
1 539
+91%
1 805
+17%
1 783
-1%
1 551
-13%
1 448
-7%
1 555
+7%
1 235
-21%
941
-24%
(58)
N/A
220
N/A
840
+281%
1 112
+32%
2 081
+87%
1 902
-9%
1 500
-21%
1 407
-6%
1 327
-6%
1 451
+9%
1 769
+22%
1 520
-14%
Net Income
Tax Provision
261
258
61
(102)
(52)
3
30
27
13
(21)
(23)
(48)
(325)
(340)
(369)
(504)
(372)
(226)
(332)
(298)
(256)
(595)
(464)
(469)
(398)
(263)
(349)
(317)
(350)
(309)
(299)
(352)
(467)
(420)
(501)
(582)
(527)
(656)
(674)
(649)
(598)
(587)
(378)
(402)
(349)
(294)
(404)
(317)
(458)
(373)
(465)
(526)
(565)
(255)
(321)
(220)
(139)
(295)
(339)
(514)
(508)
(118)
7
226
200
(226)
(331)
(391)
(355)
Income from Continuing Operations
(594)
(668)
(1 023)
(609)
(543)
44
55
35
83
115
132
187
(90)
187
231
674
1 032
969
1 024
565
512
456
304
366
354
216
249
267
336
493
538
662
909
876
1 358
1 430
1 241
1 198
985
1 025
1 042
964
558
799
727
197
240
(133)
349
1 166
1 340
1 257
986
1 192
1 234
1 015
802
(353)
(118)
326
604
1 963
1 908
1 725
1 607
1 101
1 120
1 377
1 165
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
12
27
42
56
40
12
(20)
(37)
(37)
(43)
(30)
(39)
(34)
1
14
37
44
51
45
1
(11)
(39)
(52)
(8)
(5)
(2)
8
Net Income (Common)
(594)
N/A
(668)
-12%
(1 023)
-53%
(609)
+40%
(543)
+11%
44
N/A
55
+26%
35
-37%
83
+138%
115
+38%
132
+15%
187
+42%
(90)
N/A
187
N/A
231
+24%
674
+191%
1 032
+53%
969
-6%
1 024
+6%
565
-45%
512
-9%
456
-11%
304
-33%
366
+21%
354
-4%
216
-39%
249
+15%
267
+7%
336
+26%
493
+47%
538
+9%
662
+23%
909
+37%
876
-4%
1 358
+55%
1 430
+5%
1 241
-13%
1 198
-3%
985
-18%
1 025
+4%
1 042
+2%
964
-7%
570
-41%
827
+45%
769
-7%
253
-67%
280
+11%
(121)
N/A
328
N/A
1 130
+244%
1 303
+15%
1 214
-7%
956
-21%
1 154
+21%
1 200
+4%
1 015
-15%
816
-20%
(316)
N/A
(75)
+76%
377
N/A
649
+72%
1 964
+203%
1 897
-3%
1 686
-11%
1 555
-8%
1 092
-30%
1 115
+2%
1 375
+23%
1 173
-15%
EPS (Diluted)
-24.23
N/A
-26.91
-11%
-41.74
-55%
-26.35
+37%
-23.21
+12%
1.91
N/A
2.4
+26%
1.52
-37%
3.61
+138%
4.98
+38%
5.7
+14%
8.09
+42%
-3.88
N/A
8.13
N/A
10.02
+23%
29.16
+191%
44.65
+53%
42.13
-6%
44.3
+5%
24.43
-45%
22.16
-9%
19.82
-11%
11.8
-40%
14.25
+21%
13.75
-4%
8.43
-39%
9.72
+15%
10.39
+7%
13.05
+26%
19.24
+47%
21.5
+12%
26.47
+23%
36.36
+37%
35.01
-4%
54.32
+55%
57.18
+5%
49.65
-13%
47.87
-4%
39.39
-18%
41
+4%
41.61
+1%
38.5
-7%
22.78
-41%
33.02
+45%
30.7
-7%
10.1
-67%
11.19
+11%
-4.83
N/A
13.12
N/A
45.13
+244%
52.05
+15%
48.49
-7%
38.19
-21%
46.09
+21%
47.95
+4%
40.56
-15%
32.59
-20%
-12.63
N/A
-2.98
+76%
15.06
N/A
25.92
+72%
77.4
+199%
62.67
-19%
55.7
-11%
51.38
-8%
36.1
-30%
36.83
+2%
45.44
+23%
38.76
-15%
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