Watchlist Manager

Watchlist

Price: 461 JPY 1.32%

Market Cap: ¥28.7B

	Marvelous Inc TSE:7844	JP
	USS Co Ltd TSE:4732	JP
	Industrias Bachoco SAB de CV BMV:BACHOCOB	MX
H	Hochtief AG XETRA:HOT	DE

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	1	0	0	3	0	0	14	0	0	12	0	0	12	0	0	13	25	37	50	47	45	39	31	25	17	15	12	11	10	9	20	19	19	18	6	0	3	0	1	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	2	6	0	0	1	14	16	17	16	0	0	0
Revenue	5 164 N/A	5 379 +4%	6 239 +16%	6 314 +1%	7 262 +15%	7 407 +2%	8 491 +15%	7 468 -12%	8 237 +10%	7 018 -15%	7 562 +8%	7 998 +6%	8 432 +5%	8 004 -5%	6 601 -18%	6 346 -4%	6 818 +7%	5 765 -15%	6 966 +21%	6 153 -12%	5 213 -15%	7 464 +43%	10 424 +40%	12 432 +19%	15 515 +25%	16 304 +5%	17 579 +8%	18 973 +8%	19 261 +2%	20 102 +4%	20 330 +1%	20 678 +2%	22 132 +7%	23 872 +8%	26 441 +11%	29 728 +12%	31 501 +6%	32 462 +3%	31 820 -2%	29 978 -6%	28 372 -5%	29 227 +3%	29 387 +1%	28 006 -5%	27 402 -2%	25 141 -8%	25 291 +1%	26 765 +6%	27 591 +3%	28 094 +2%	26 777 -5%	24 999 -7%	24 299 -3%	25 130 +3%	25 365 +1%	25 515 +1%	23 948 -6%	24 111 +1%	25 520 +6%	27 325 +7%	28 939 +6%	27 181 -6%	25 728 -5%	24 574 -4%	24 436 -1%	25 187 +3%	25 341 +1%	26 905 +6%	27 794 +3%	28 689 +3%	29 493 +3%	28 416 -4%	28 371 0%	28 453 +0%	27 963 -2%	30 896 +10%	35 367 +14%	36 364 +3%
Gross Profit
Cost of Revenue	(3 094)	(3 271)	(3 855)	(4 391)	(5 576)	(5 674)	(6 576)	(5 613)	(6 431)	(5 255)	(5 685)	(5 984)	(6 251)	(6 043)	(5 952)	(5 656)	(5 900)	(4 233)	(5 225)	(4 640)	(3 976)	(4 762)	(5 932)	(6 737)	(7 977)	(8 384)	(9 463)	(9 954)	(10 265)	(10 652)	(10 384)	(10 482)	(10 788)	(10 776)	(11 466)	(12 268)	(12 371)	(13 212)	(12 608)	(12 617)	(12 501)	(12 638)	(13 114)	(12 263)	(11 886)	(11 225)	(11 035)	(12 529)	(12 506)	(12 955)	(13 457)	(11 969)	(12 718)	(13 838)	(14 271)	(14 188)	(12 474)	(12 286)	(12 275)	(13 536)	(14 721)	(13 500)	(12 901)	(12 217)	(12 320)	(12 236)	(13 868)	(15 365)	(16 146)	(18 270)	(17 473)	(16 316)	(16 106)	(15 222)	(15 032)	(17 820)	(22 598)	(23 065)
Gross Profit	2 070 N/A	2 108 +2%	2 384 +13%	1 923 -19%	1 686 -12%	1 734 +3%	1 915 +10%	1 855 -3%	1 806 -3%	1 763 -2%	1 877 +6%	2 013 +7%	2 182 +8%	1 961 -10%	649 -67%	690 +6%	918 +33%	1 532 +67%	1 741 +14%	1 513 -13%	1 237 -18%	2 703 +118%	4 491 +66%	5 695 +27%	7 539 +32%	7 921 +5%	8 117 +2%	9 019 +11%	8 996 0%	9 450 +5%	9 946 +5%	10 197 +3%	11 344 +11%	13 096 +15%	14 975 +14%	17 460 +17%	19 130 +10%	19 250 +1%	19 212 0%	17 361 -10%	15 871 -9%	16 589 +5%	16 273 -2%	15 743 -3%	15 516 -1%	13 916 -10%	14 256 +2%	14 236 0%	15 085 +6%	15 139 +0%	13 320 -12%	13 030 -2%	11 581 -11%	11 292 -2%	11 094 -2%	11 327 +2%	11 474 +1%	11 825 +3%	13 245 +12%	13 789 +4%	14 218 +3%	13 681 -4%	12 827 -6%	12 357 -4%	12 116 -2%	12 951 +7%	11 473 -11%	11 540 +1%	11 648 +1%	10 419 -11%	12 020 +15%	12 100 +1%	12 265 +1%	13 231 +8%	12 931 -2%	13 076 +1%	12 769 -2%	13 299 +4%
Operating Income
Operating Expenses	(1 915)	(1 907)	(2 123)	(2 256)	(2 273)	(2 485)	(2 400)	(2 413)	(2 109)	(2 149)	(2 144)	(2 255)	(2 307)	(2 139)	(1 858)	(1 510)	(1 395)	(1 123)	(1 538)	(1 510)	(1 472)	(2 417)	(3 447)	(4 393)	(5 420)	(5 653)	(5 787)	(6 118)	(6 407)	(6 676)	(6 940)	(7 385)	(8 254)	(9 325)	(10 563)	(12 327)	(13 326)	(13 791)	(13 794)	(12 681)	(11 977)	(11 322)	(10 519)	(9 919)	(9 315)	(9 021)	(9 109)	(9 147)	(8 935)	(8 744)	(8 614)	(8 312)	(8 378)	(8 685)	(8 645)	(8 650)	(8 590)	(8 147)	(8 831)	(8 893)	(8 603)	(8 757)	(8 227)	(8 440)	(8 642)	(9 181)	(8 985)	(9 301)	(9 781)	(9 717)	(9 605)	(13 896)	(14 156)	(14 385)	(11 114)	(11 237)	(11 474)	(11 428)
Selling, General & Administrative	(1 307)	(1 290)	(1 431)	(1 715)	(2 031)	(2 214)	(2 146)	(2 123)	(2 109)	(2 149)	(2 144)	(2 255)	(2 307)	(2 139)	(1 858)	(1 510)	(1 394)	(1 122)	(1 539)	(1 510)	(1 472)	(2 417)	(3 369)	(4 393)	(5 420)	(5 653)	(5 725)	(6 118)	(6 407)	(6 676)	(6 877)	(7 384)	(8 253)	(9 324)	(10 477)	(12 325)	(13 325)	(13 790)	(13 692)	(12 682)	(11 975)	(11 321)	(10 423)	(9 918)	(9 316)	(9 021)	(8 999)	(9 145)	(8 934)	(8 743)	(8 484)	(8 312)	(8 377)	(8 684)	(8 513)	(8 650)	(8 589)	(8 146)	(8 706)	(8 798)	(8 602)	(8 600)	(8 098)	(8 442)	(8 642)	(9 181)	(8 862)	(9 299)	(9 780)	(9 715)	(9 465)	(10 152)	(10 410)	(10 641)	(9 191)	(11 081)	(11 318)	(11 271)
Research & Development	(639)	(648)	(722)	(571)	(272)	(291)	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	0	0	0	0	(1 696)	0	0	0
Depreciation & Amortization	31	31	31	30	30	20	10	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(77)	0	0	0	(62)	0	0	0	(63)	0	0	0	(85)	0	0	0	(101)	0	0	0	(96)	0	0	0	(109)	0	0	0	(129)	0	0	0	(131)	0	0	0	(124)	0	0	0	(129)	0	0	0	(122)	0	0	0	(140)	0	0	0	(226)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	(264)	(290)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(0)	(2)	(1)	(1)	(1)	0	(2)	(1)	0	(1)	0	0	(1)	(2)	(1)	(1)	(1)	0	0	0	(1)	0	(1)	(1)	(1)	(95)	(1)	(157)	0	1	0	0	(1)	(2)	(1)	(2)	0	(3 744)	(3 746)	(3 744)	(1)	(156)	(156)	(157)
Operating Income	156 N/A	201 +29%	262 +30%	(333) N/A	(587) -76%	(751) -28%	(485) +35%	(558) -15%	(303) +46%	(386) -28%	(267) +31%	(242) +9%	(125) +48%	(178) -42%	(1 209) -580%	(820) +32%	(476) +42%	409 N/A	202 -51%	3 -98%	(235) N/A	286 N/A	1 045 +265%	1 302 +25%	2 119 +63%	2 267 +7%	2 330 +3%	2 901 +24%	2 590 -11%	2 775 +7%	3 007 +8%	2 812 -6%	3 090 +10%	3 771 +22%	4 412 +17%	5 133 +16%	5 804 +13%	5 459 -6%	5 418 -1%	4 680 -14%	3 894 -17%	5 267 +35%	5 754 +9%	5 824 +1%	6 201 +6%	4 895 -21%	5 147 +5%	5 089 -1%	6 150 +21%	6 395 +4%	4 706 -26%	4 718 +0%	3 203 -32%	2 607 -19%	2 449 -6%	2 677 +9%	2 884 +8%	3 678 +28%	4 414 +20%	4 896 +11%	5 615 +15%	4 924 -12%	4 600 -7%	3 917 -15%	3 474 -11%	3 770 +9%	2 488 -34%	2 239 -10%	1 867 -17%	702 -62%	2 415 +244%	(1 796) N/A	(1 891) -5%	(1 154) +39%	1 817 N/A	1 839 +1%	1 295 -30%	1 871 +44%
Pre-Tax Income
Interest Income Expense	104	13	12	2	(4)	(15)	837	828	846	(15)	(22)	(41)	(40)	(48)	(40)	(41)	(29)	(31)	(60)	(60)	(60)	(58)	(27)	(52)	(105)	(73)	(8)	21	116	144	79	48	85	150	164	229	96	(11)	(174)	(459)	(429)	(85)	61	302	352	4	(37)	1	35	(3)	80	(11)	(47)	22	32	73	32	(42)	134	143	242	377	453	852	1 107	683	494	441	249	431	654	601	(73)	373	12	(314)	377	269
Non-Reccuring Items	(1)	5	7	7	(14)	(13)	(17)	6	(3)	20	19	20	14	5	(49)	(64)	(59)	(3)	(9)	(6)	(5)	2 124	2 128	2 128	2 128	(1)	0	0	(50)	(99)	(100)	(107)	(57)	(8)	(885)	(958)	(959)	(959)	(86)	3	20	20	(18)	(18)	(34)	(34)	(92)	(95)	(95)	(204)	(157)	(181)	(184)	(94)	(273)	(263)	(262)	(176)	(104)	0	(89)	0	1	0	0	0	0	0	0	0	(3 745)	0	0	0	(156)	0	0	0
Gain/Loss on Disposition of Assets	(27)	(30)	(31)	(16)	38	47	39	106	106	0	0	0	0	0	0	0	(2)	0	(2)	0	0	0	(3)	0	0	0	0	0	0	(0)	3	0	0	0	0	30	30	30	0	0	0	0	0	22	20	20	21	0	0	0	0	0	0	0	0	0	0	0	0	0	10	10	10	0	0	0	0	0	0	0	0	0	0	4	4	0	0	0
Total Other Income	6	(9)	(12)	(12)	(4)	3	14	7	9	165	51	51	(3)	1	5	(5)	(8)	(14)	5	24	23	23	7	21	19	33	4	21	22	4	(6)	(8)	(4)	1	10	12	(35)	(34)	14	(20)	25	23	(5)	(14)	(14)	(16)	(5)	3	7	9	5	1	11	11	14	19	10	10	10	11	7	5	1	(47)	(84)	(80)	(50)	6	35	37	20	26	35	34	(29)	(31)	(17)	(23)
Pre-Tax Income	237 N/A	180 -24%	237 +32%	(353) N/A	(570) -62%	(729) -28%	387 N/A	389 +0%	655 +68%	(216) N/A	(218) -1%	(211) +3%	(155) +27%	(220) -42%	(1 293) -488%	(929) +28%	(574) +38%	359 N/A	137 -62%	(40) N/A	(277) -590%	2 375 N/A	3 150 +33%	3 399 +8%	4 162 +22%	2 227 -46%	2 326 +4%	2 943 +27%	2 677 -9%	2 823 +5%	2 982 +6%	2 744 -8%	3 113 +13%	3 914 +26%	3 701 -5%	4 446 +20%	4 936 +11%	4 485 -9%	5 172 +15%	4 204 -19%	3 510 -17%	5 225 +49%	5 792 +11%	6 116 +6%	6 525 +7%	4 869 -25%	5 034 +3%	4 996 -1%	6 097 +22%	6 197 +2%	4 634 -25%	4 527 -2%	2 983 -34%	2 546 -15%	2 222 -13%	2 506 +13%	2 664 +6%	3 470 +30%	4 454 +28%	5 050 +13%	5 785 +15%	5 316 -8%	5 065 -5%	4 722 -7%	4 497 -5%	4 373 -3%	2 932 -33%	2 686 -8%	2 151 -20%	1 170 -46%	(656) N/A	(1 169) -78%	(1 929) -65%	(743) +61%	1 648 N/A	1 494 -9%	1 655 +11%	2 117 +28%
Net Income
Tax Provision	(64)	(87)	(34)	21	2	(91)	(96)	(57)	(34)	(33)	(3)	(2)	(3)	(3)	(3)	(4)	(4)	(5)	(6)	(7)	(7)	(141)	383	274	10	236	(407)	(642)	(543)	(898)	(1 100)	(970)	(1 157)	(1 549)	(1 523)	(1 699)	(1 782)	(1 492)	(1 569)	(1 291)	(1 019)	(1 493)	(1 626)	(1 724)	(1 921)	(1 497)	(1 520)	(1 571)	(1 878)	(1 867)	(1 282)	(1 272)	(829)	(700)	(424)	(457)	(449)	(663)	(1 189)	(1 304)	(1 602)	(1 459)	(1 246)	(1 229)	(1 108)	(1 081)	(1 001)	(892)	(765)	(481)	140	241	375	81	(827)	(762)	(727)	(770)
Income from Continuing Operations	173	93	203	(331)	(568)	(820)	291	332	621	(249)	(222)	(214)	(157)	(222)	(1 296)	(933)	(577)	354	131	(47)	(283)	2 234	3 533	3 673	4 171	2 462	1 919	2 301	2 135	1 925	1 882	1 775	1 956	2 366	2 178	2 747	3 154	2 993	3 603	2 913	2 491	3 732	4 166	4 392	4 604	3 372	3 514	3 425	4 219	4 330	3 352	3 255	2 154	1 846	1 798	2 049	2 215	2 807	3 265	3 746	4 183	3 857	3 819	3 493	3 389	3 292	1 931	1 794	1 386	689	(516)	(928)	(1 554)	(662)	821	732	928	1 347
Income to Minority Interest	4	0	12	2	18	10	(28)	(32)	(53)	38	34	62	31	29	17	2	(1)	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	(1)	2	5	(1)	(5)	(10)	(5)	1	(2)	0	4	(1)	(1)	1	(3)	(8)
Net Income (Common)	177 N/A	93 -47%	215 +130%	(329) N/A	(551) -67%	(810) -47%	262 N/A	300 +15%	568 +89%	(211) N/A	(188) +11%	(152) +19%	(126) +17%	(193) -53%	(1 279) -562%	(930) +27%	(578) +38%	354 N/A	131 -63%	(47) N/A	(283) -504%	2 234 N/A	3 533 +58%	3 673 +4%	4 171 +14%	2 462 -41%	1 919 -22%	2 301 +20%	2 135 -7%	1 925 -10%	1 882 -2%	1 775 -6%	1 955 +10%	2 365 +21%	2 178 -8%	2 746 +26%	3 154 +15%	2 993 -5%	3 602 +20%	2 913 -19%	2 491 -14%	3 732 +50%	4 165 +12%	4 390 +5%	4 602 +5%	3 370 -27%	3 513 +4%	3 425 -3%	4 218 +23%	4 330 +3%	3 351 -23%	3 254 -3%	2 153 -34%	1 845 -14%	1 797 -3%	2 047 +14%	2 214 +8%	2 805 +27%	3 265 +16%	3 746 +15%	4 184 +12%	3 858 -8%	3 817 -1%	3 495 -8%	3 393 -3%	3 290 -3%	1 925 -41%	1 782 -7%	1 380 -23%	689 -50%	(517) N/A	(928) -79%	(1 549) -67%	(662) +57%	818 N/A	732 -11%	924 +26%	1 337 +45%
EPS (Diluted)	22.15 N/A	11.36 -49%	24.94 +120%	-39.2 N/A	-64.76 -65%	-96.41 -49%	31.2 N/A	35.31 +13%	67.64 +92%	-25.14 N/A	-22.1 +12%	-18.31 +17%	-11.37 +38%	-15.69 -38%	-104.81 -568%	-76.25 +27%	-47.38 +38%	29.04 N/A	10.91 -62%	-3.83 N/A	-23.22 -506%	41.67 N/A	107.06 +157%	68.65 -36%	77.96 +14%	46.02 -41%	36.2 -21%	43 +19%	39.89 -7%	35.98 -10%	35.5 -1%	33.17 -7%	36.54 +10%	44.2 +21%	40.73 -8%	51.42 +26%	59.5 +16%	57.89 -3%	68.67 +19%	56.34 -18%	48.18 -14%	72.18 +50%	80.53 +12%	84.91 +5%	89.01 +5%	65.17 -27%	67.92 +4%	66.23 -2%	81.58 +23%	83.72 +3%	64.79 -23%	62.91 -3%	41.63 -34%	35.67 -14%	34.74 -3%	38.16 +10%	36.65 -4%	46.46 +27%	55.64 +20%	62.06 +12%	69.32 +12%	63.88 -8%	63.21 -1%	57.87 -8%	56.17 -3%	54.4 -3%	31.85 -41%	29.48 -7%	22.82 -23%	11.39 -50%	-8.54 N/A	-15.31 -79%	-25.57 -67%	-10.93 +57%	13.5 N/A	12.08 -11%	15.25 +26%	22.07 +45%

Income Statement Balance Sheet Cash Flow Statement

Marvelous Inc
TSE:7844

Income Statement

Earnings Waterfall
Marvelous Inc

Income Statement
Marvelous Inc

See Also

Company

Help

Tools

Stocks

Marvelous Inc TSE:7844

Income Statement

Earnings Waterfall Marvelous Inc

Income Statement Marvelous Inc

See Also

Company

Help

Tools

Stocks

Marvelous Inc
TSE:7844

Earnings Waterfall
Marvelous Inc

Income Statement
Marvelous Inc