Watchlist Manager

Watchlist

Price: 2 559 JPY -4.69% Market Closed

Market Cap: ¥71.3B

	A&D Holon Holdings Co Ltd TSE:7745	JP
M	Master Drilling Group Ltd JSE:MDI	ZA
	YTL Corporation Bhd OTC:YTLCF	MY
C	Carbonxt Group Ltd ASX:CG1	AU
	Schroder BSC Social Impact Trust PLC LSE:SBSI	UK
	Sundial Growers Inc NASDAQ:SNDL	CA
	Havells India Ltd NSE:HAVELLS	IN

Income Statement

Currency: JPY

	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	91	0	0	124	0	0	73	146	215	280	281	283	296	315	327	338	340	343	328	306	286	262	247	243	247	253	251	244	225	208	201	188	181	175	174	182	190	192	198	207	219	235	244	246	237	227	210	193	181	165	154	148	142	144	155	181	229	289	346	385	407	412	402	384	357	0	0	0	0
Revenue	18 549 N/A	19 662 +6%	21 292 +8%	22 462 +5%	22 328 -1%	24 821 +11%	25 936 +4%	27 503 +6%	26 587 -3%	26 402 -1%	25 510 -3%	23 833 -7%	21 368 -10%	20 026 -6%	19 961 0%	21 084 +6%	21 791 +3%	21 851 +0%	30 669 +40%	30 420 -1%	30 258 -1%	30 428 +1%	30 967 +2%	31 923 +3%	32 224 +1%	32 961 +2%	34 313 +4%	34 556 +1%	35 847 +4%	37 223 +4%	37 824 +2%	38 071 +1%	38 437 +1%	38 539 +0%	39 501 +2%	39 851 +1%	39 877 +0%	40 375 +1%	40 253 0%	39 912 -1%	40 014 +0%	39 976 0%	40 199 +1%	40 926 +2%	41 843 +2%	41 974 +0%	44 120 +5%	44 891 +2%	46 034 +3%	48 317 +5%	48 344 +0%	49 592 +3%	50 167 +1%	49 562 -1%	49 197 -1%	48 305 -2%	48 390 +0%	49 085 +1%	48 424 -1%	50 167 +4%	50 281 +0%	50 845 +1%	51 736 +2%	52 176 +1%	55 022 +5%	56 628 +3%	59 028 +4%	60 434 +2%	61 201 +1%	61 266 +0%	61 955 +1%	62 479 +1%	62 995 +1%	65 619 +4%	67 083 +2%	67 727 +1%	67 089 -1%	67 596 +1%
Gross Profit
Cost of Revenue	(10 534)	(11 171)	(11 979)	(12 633)	(12 194)	(13 221)	(13 695)	(14 199)	(13 624)	(13 582)	(13 287)	(12 211)	(11 110)	(10 875)	(11 365)	(11 798)	(11 973)	(11 859)	(16 649)	(16 557)	(16 201)	(16 276)	(16 633)	(17 025)	(17 404)	(18 085)	(18 815)	(19 007)	(19 838)	(20 401)	(20 422)	(20 561)	(20 645)	(20 469)	(21 223)	(21 595)	(21 716)	(22 330)	(22 664)	(22 509)	(22 812)	(23 062)	(23 103)	(23 300)	(23 591)	(23 429)	(24 972)	(25 559)	(26 330)	(28 011)	(27 513)	(28 242)	(28 411)	(27 629)	(27 411)	(26 820)	(26 844)	(27 056)	(26 787)	(27 630)	(27 890)	(28 569)	(28 853)	(30 128)	(31 494)	(31 301)	(32 725)	(32 568)	(33 263)	(33 940)	(34 335)	(34 655)	(34 442)	(35 721)	(36 880)	(37 075)	(36 941)	(37 581)
Gross Profit	8 015 N/A	8 491 +6%	9 313 +10%	9 829 +6%	10 134 +3%	11 600 +14%	12 241 +6%	13 304 +9%	12 963 -3%	12 820 -1%	12 223 -5%	11 622 -5%	10 258 -12%	9 151 -11%	8 596 -6%	9 286 +8%	9 818 +6%	9 992 +2%	14 020 +40%	13 863 -1%	14 057 +1%	14 152 +1%	14 334 +1%	14 898 +4%	14 820 -1%	14 876 +0%	15 498 +4%	15 549 +0%	16 009 +3%	16 822 +5%	17 402 +3%	17 510 +1%	17 792 +2%	18 070 +2%	18 278 +1%	18 256 0%	18 161 -1%	18 045 -1%	17 589 -3%	17 403 -1%	17 202 -1%	16 914 -2%	17 096 +1%	17 626 +3%	18 252 +4%	18 545 +2%	19 148 +3%	19 332 +1%	19 704 +2%	20 306 +3%	20 831 +3%	21 350 +2%	21 756 +2%	21 933 +1%	21 786 -1%	21 485 -1%	21 546 +0%	22 029 +2%	21 637 -2%	22 537 +4%	22 391 -1%	22 276 -1%	22 883 +3%	22 048 -4%	23 528 +7%	25 327 +8%	26 303 +4%	27 866 +6%	27 938 +0%	27 326 -2%	27 620 +1%	27 824 +1%	28 553 +3%	29 898 +5%	30 203 +1%	30 652 +1%	30 148 -2%	30 015 0%
Operating Income
Operating Expenses	(6 367)	(6 668)	(7 266)	(7 770)	(8 499)	(9 335)	(10 155)	(10 464)	(10 682)	(11 035)	(11 804)	(11 990)	(11 571)	(10 684)	(10 149)	(10 003)	(10 043)	(10 135)	(13 464)	(13 419)	(13 321)	(13 250)	(13 362)	(13 552)	(13 644)	(13 879)	(14 190)	(14 543)	(15 035)	(15 653)	(15 963)	(16 209)	(16 398)	(16 413)	(16 582)	(16 592)	(16 626)	(16 499)	(16 446)	(16 291)	(16 054)	(16 040)	(15 963)	(16 100)	(16 413)	(16 601)	(16 770)	(17 032)	(17 293)	(17 568)	(18 080)	(18 239)	(18 409)	(18 305)	(18 086)	(17 648)	(17 303)	(17 214)	(17 233)	(17 502)	(17 340)	(17 354)	(17 387)	(17 618)	(18 340)	(18 670)	(18 828)	(19 073)	(19 126)	(19 401)	(19 665)	(19 972)	(20 488)	(21 069)	(21 390)	(21 503)	(21 452)	(21 607)
Selling, General & Administrative	(6 367)	(6 671)	(7 266)	(7 770)	(6 416)	(9 335)	(10 155)	(10 294)	(10 682)	(9 851)	(11 581)	(8 295)	(7 902)	(7 250)	(6 908)	(6 896)	(6 953)	(6 996)	(9 382)	(10 361)	(11 292)	(12 307)	(9 347)	(13 552)	(13 644)	(13 879)	(10 014)	(14 543)	(15 034)	(15 651)	(11 615)	(16 207)	(16 397)	(16 412)	(12 075)	(16 591)	(16 627)	(16 499)	(11 792)	(16 291)	(16 052)	(16 040)	(11 517)	(16 098)	(16 410)	(16 598)	(12 093)	(17 031)	(17 291)	(17 567)	(13 181)	(18 237)	(18 409)	(18 304)	(13 085)	(17 648)	(17 302)	(17 213)	(12 167)	(17 500)	(17 339)	(17 352)	(12 512)	(17 618)	(18 339)	(18 671)	(13 823)	(19 071)	(19 126)	(19 399)	(14 563)	(19 971)	(20 486)	(21 068)	(15 427)	(21 503)	(21 452)	(21 607)
Research & Development	0	0	0	0	0	0	0	0	0	(1 184)	(2 465)	(3 695)	(3 669)	(3 434)	(3 241)	(3 107)	(3 090)	(3 139)	(4 082)	0	0	0	(4 015)	0	0	0	(4 174)	0	0	0	(4 347)	0	0	0	(4 507)	0	0	0	0	0	0	0	(4 444)	0	0	0	(4 676)	0	0	0	(4 898)	0	0	0	(5 000)	0	0	0	(5 065)	0	0	0	(4 874)	0	0	0	(5 004)	0	0	0	(5 101)	0	0	0	(5 963)	0	0	0
Other Operating Expenses	0	3	0	0	(2 083)	0	0	(170)	0	0	2 242	0	0	0	0	0	0	0	0	(3 058)	(2 029)	(943)	0	0	0	0	(2)	0	(1)	(2)	(1)	0	0	(1)	0	(1)	1	0	(4 654)	0	(2)	0	(2)	0	(3)	(3)	(1)	0	(2)	(1)	(1)	(2)	0	(1)	(1)	0	(1)	0	(1)	(2)	0	(2)	(1)	0	(1)	1	(1)	(2)	0	(2)	(1)	(1)	0	0	0	0	0	0
Operating Income	1 648 N/A	1 823 +11%	2 047 +12%	2 059 +1%	1 635 -21%	2 265 +39%	2 086 -8%	2 840 +36%	2 281 -20%	1 785 -22%	419 -77%	(368) N/A	(1 313) -257%	(1 533) -17%	(1 553) -1%	(717) +54%	(225) +69%	(143) +36%	556 N/A	444 -20%	736 +66%	902 +23%	972 +8%	1 346 +38%	1 176 -13%	997 -15%	1 308 +31%	1 006 -23%	974 -3%	1 169 +20%	1 439 +23%	1 301 -10%	1 394 +7%	1 657 +19%	1 696 +2%	1 664 -2%	1 535 -8%	1 546 +1%	1 143 -26%	1 112 -3%	1 148 +3%	874 -24%	1 133 +30%	1 526 +35%	1 839 +21%	1 944 +6%	2 378 +22%	2 300 -3%	2 411 +5%	2 738 +14%	2 751 +0%	3 111 +13%	3 347 +8%	3 628 +8%	3 700 +2%	3 837 +4%	4 243 +11%	4 815 +13%	4 404 -9%	5 035 +14%	5 051 +0%	4 922 -3%	5 496 +12%	4 430 -19%	5 188 +17%	6 657 +28%	7 475 +12%	8 793 +18%	8 812 +0%	7 925 -10%	7 955 +0%	7 852 -1%	8 065 +3%	8 829 +9%	8 813 0%	9 149 +4%	8 696 -5%	8 408 -3%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	285	(276)	(1 032)	(1 224)	(702)	(57)	(351)	(344)	(287)	(236)	(126)	(331)	(420)	(263)	(547)	(302)	(114)	(257)	(130)	(135)	(137)	(300)	(114)	(235)	(836)	(764)	(755)	(702)	(233)	(146)	(253)	(228)	(87)	(61)	(30)	45	(50)	(102)	(49)	(92)	(211)	(139)	(247)	(316)	(115)	(303)	(177)	(183)	(224)	(4)	(35)	22	31	(30)	120	312	(1)	41	27	(124)	23	211	156	(117)	54	77	(163)	155	343
Non-Reccuring Items	(138)	(111)	(25)	(15)	(15)	6	4	(5)	(6)	(4)	(10)	(9)	(39)	(37)	(39)	(42)	(41)	(38)	4	40	39	34	(51)	(39)	(36)	(32)	(8)	(6)	(6)	(6)	(27)	(46)	(26)	(26)	(53)	(13)	(32)	(32)	(22)	(20)	(22)	(32)	(134)	(136)	(134)	(122)	(44)	25	27	24	13	(27)	(30)	(28)	(10)	3	3	4	(28)	(72)	(136)	(136)	(126)	(87)	(21)	(21)	(74)	(73)	(77)	(77)	(288)	(286)	(287)	(287)	123	120	(429)	(432)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	(1)	1	70	67	67	67	(2)	4	7	6	6	4	7	13	14	5	0	(8)	(7)	5	15	15	14	11	2	(1)	(1)	(2)	15	18	17	18	1	1	2	0	1	2	1	1	10	9	9	9	1	1	1	0	0	1	2	6	5	6	6	3
Total Other Income	(176)	(141)	(172)	(138)	(43)	30	317	(86)	(273)	(578)	(186)	(74)	(37)	7	52	62	23	4	(4)	(10)	(30)	(12)	(9)	52	55	54	(23)	(51)	(11)	(19)	(115)	(44)	(196)	(201)	8	(87)	59	36	17	(14)	17	67	30	128	99	103	98	39	53	30	71	66	22	43	35	70	112	133	163	286	258	224	182	97	101	135	128	151	136	114	74	54	64	270	77	265	262	(156)
Pre-Tax Income	1 334 N/A	1 571 +18%	1 850 +18%	1 906 +3%	1 577 -17%	2 301 +46%	2 407 +5%	2 749 +14%	2 002 -27%	1 488 -26%	(53) N/A	(1 483) -2 698%	(2 613) -76%	(2 265) +13%	(1 597) +29%	(1 048) +34%	(587) +44%	(464) +21%	321 N/A	349 +9%	415 +19%	505 +22%	648 +28%	813 +25%	963 +18%	972 +1%	1 087 +12%	886 -18%	820 -7%	1 011 +23%	1 004 -1%	1 103 +10%	943 -15%	598 -37%	894 +49%	822 -8%	874 +6%	1 322 +51%	990 -25%	817 -17%	908 +11%	827 -9%	983 +19%	1 503 +53%	1 863 +24%	1 886 +1%	2 332 +24%	2 314 -1%	2 398 +4%	2 579 +8%	2 711 +5%	2 921 +8%	3 040 +4%	3 546 +17%	3 423 -3%	3 734 +9%	4 177 +12%	4 729 +13%	4 536 -4%	5 216 +15%	5 196 0%	5 042 -3%	5 532 +10%	4 569 -17%	5 589 +22%	6 779 +21%	7 571 +12%	8 899 +18%	8 748 -2%	7 985 -9%	7 952 0%	7 777 -2%	7 727 -1%	8 872 +15%	9 095 +3%	9 377 +3%	8 690 -7%	8 166 -6%
Net Income
Tax Provision	(464)	(565)	(692)	(716)	(527)	(686)	(785)	(878)	(708)	(213)	(105)	(99)	(501)	(913)	(740)	(645)	(152)	(161)	227	206	225	219	(66)	(133)	(46)	(262)	(170)	(167)	(132)	(65)	213	421	265	476	(684)	(655)	(640)	(697)	(524)	(463)	(462)	(638)	(498)	(657)	(808)	(728)	(487)	(484)	(392)	(512)	(648)	(717)	(869)	(1 160)	(1 347)	(1 340)	(1 250)	(1 155)	(952)	(1 160)	(1 395)	(1 406)	(1 556)	(1 445)	(1 659)	(1 737)	(2 032)	(2 367)	(2 520)	(2 331)	(2 632)	(2 967)	(2 784)	(3 195)	(2 601)	(2 411)	(2 261)	(2 263)
Income from Continuing Operations	870	1 005	1 158	1 190	1 051	1 615	1 622	1 871	1 294	1 275	(158)	(1 582)	(3 114)	(3 178)	(2 337)	(1 693)	(739)	(625)	548	555	640	724	582	680	917	710	917	719	688	946	1 217	1 524	1 208	1 074	210	167	234	625	466	354	446	189	485	846	1 055	1 158	1 845	1 830	2 006	2 067	2 063	2 204	2 171	2 386	2 076	2 394	2 927	3 574	3 584	4 056	3 801	3 636	3 976	3 124	3 930	5 042	5 539	6 532	6 228	5 654	5 320	4 810	4 943	5 677	6 494	6 966	6 429	5 903
Income to Minority Interest	(4)	(10)	(8)	(9)	(11)	(10)	(8)	(7)	(7)	(7)	(9)	(13)	(21)	(20)	(17)	(8)	(6)	(5)	(8)	(8)	(7)	(9)	(7)	(6)	(15)	(14)	(14)	(13)	(4)	(3)	(5)	(4)	(40)	(44)	(46)	(48)	(11)	(14)	(17)	(16)	(20)	(16)	(8)	(10)	(9)	(7)	(17)	(18)	(48)	(74)	(163)	(279)	(394)	(575)	(499)	(523)	(387)	(218)	(245)	(230)	(244)	(357)	(401)	(279)	(253)	(104)	(13)	(10)	(17)	(18)	(20)	(24)	(24)	(24)	(25)	(24)	(25)	(24)
Net Income (Common)	866 N/A	996 +15%	1 148 +15%	1 177 +3%	1 037 -12%	1 605 +55%	1 614 +1%	1 864 +15%	1 285 -31%	1 266 -1%	(171) N/A	(1 597) -834%	(3 137) -96%	(3 198) -2%	(2 354) +26%	(1 702) +28%	(752) +56%	(639) +15%	537 N/A	544 +1%	636 +17%	717 +13%	574 -20%	672 +17%	898 +34%	696 -22%	902 +30%	705 -22%	683 -3%	941 +38%	1 212 +29%	1 521 +25%	1 168 -23%	1 031 -12%	163 -84%	118 -28%	225 +91%	608 +170%	448 -26%	337 -25%	423 +26%	173 -59%	477 +176%	836 +75%	1 044 +25%	1 151 +10%	1 827 +59%	1 811 -1%	1 958 +8%	1 992 +2%	1 900 -5%	1 924 +1%	1 777 -8%	1 810 +2%	1 576 -13%	1 870 +19%	2 540 +36%	3 356 +32%	3 339 -1%	3 826 +15%	3 556 -7%	3 279 -8%	3 573 +9%	2 844 -20%	3 675 +29%	4 936 +34%	5 524 +12%	6 519 +18%	6 209 -5%	5 635 -9%	5 299 -6%	4 786 -10%	4 918 +3%	5 651 +15%	6 468 +14%	6 940 +7%	6 403 -8%	5 878 -8%
EPS (Diluted)	41.23 N/A	47.42 +15%	54.66 +15%	51.17 -6%	45.08 -12%	69.78 +55%	70.17 +1%	81.04 +15%	55.86 -31%	55.04 -1%	-7.77 N/A	-79.84 -928%	-156.85 -96%	-159.9 -2%	-117.7 +26%	-85.1 +28%	-37.6 +56%	-31.95 +15%	26.85 N/A	27.2 +1%	31.8 +17%	35.85 +13%	28.7 -20%	33.6 +17%	44.9 +34%	34.79 -23%	42.95 +23%	33.57 -22%	32.52 -3%	44.8 +38%	55.09 +23%	72.42 +31%	55.61 -23%	49.09 -12%	7.57 -85%	5.61 -26%	10.71 +91%	28.95 +170%	20.8 -28%	16.04 -23%	20.14 +26%	8.23 -59%	22.28 +171%	41.8 +88%	49.71 +19%	54.8 +10%	88.97 +62%	90.55 +2%	93.23 +3%	96.66 +4%	92.35 -4%	93.9 +2%	82.29 -12%	88.34 +7%	73.53 -17%	89.21 +21%	119.66 +34%	162.69 +36%	161.5 -1%	185.12 +15%	171.66 -7%	158.35 -8%	172.63 +9%	103.7 -40%	133.7 +29%	179.64 +34%	201.12 +12%	237.36 +18%	225.69 -5%	204.84 -9%	192.7 -6%	173.95 -10%	178.94 +3%	205.49 +15%	235.41 +15%	253.52 +8%	233.46 -8%	214.46 -8%

Income Statement Balance Sheet Cash Flow Statement

A&D Holon Holdings Co Ltd
TSE:7745

Income Statement

Earnings Waterfall
A&D Holon Holdings Co Ltd

Income Statement
A&D Holon Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

A&D Holon Holdings Co Ltd TSE:7745

Income Statement

Earnings Waterfall A&D Holon Holdings Co Ltd

Income Statement A&D Holon Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

A&D Holon Holdings Co Ltd
TSE:7745

Earnings Waterfall
A&D Holon Holdings Co Ltd

Income Statement
A&D Holon Holdings Co Ltd