Watchlist Manager

Watchlist

Price: 1 425 JPY -0.77% Market Closed

Market Cap: ¥109.8B

F	Fujimori Kogyo Co Ltd TSE:7917	JP
	Wah Fu Education Group Ltd NASDAQ:WAFU	CN
	Loandepot Inc NYSE:LDI	US
S	Shengjing Bank Co Ltd HKEX:2066	CN
R	Resilux NV LSE:0FSN	BE

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	73	0	0	64	0	0	62	125	188	248	240	228	213	197	183	148	112	75	41	32	26	24	22	20	18	22	21	20	18	17	18	27	38	42	49	48	47	44	42	38	32	32	50	53	53	52	31	26	25	23	22	21	19	18	22	25	27	46	47	48	50	73	80	83	95	135	0	0	0
Revenue	50 451 N/A	50 900 +1%	52 267 +3%	53 880 +3%	55 021 +2%	57 084 +4%	57 850 +1%	58 805 +2%	59 619 +1%	60 797 +2%	61 516 +1%	58 348 -5%	56 490 -3%	54 247 -4%	55 101 +2%	56 687 +3%	58 159 +3%	58 550 +1%	78 033 +33%	79 887 +2%	80 283 +0%	81 928 +2%	82 571 +1%	82 205 0%	83 265 +1%	84 902 +2%	84 728 0%	85 544 +1%	86 309 +1%	85 614 -1%	87 450 +2%	88 206 +1%	89 952 +2%	93 280 +4%	95 002 +2%	96 305 +1%	95 794 -1%	95 360 0%	95 541 +0%	94 462 -1%	95 487 +1%	96 798 +1%	98 421 +2%	102 875 +5%	105 997 +3%	107 838 +2%	108 205 +0%	108 151 0%	107 576 -1%	110 051 +2%	112 216 +2%	113 771 +1%	116 247 +2%	114 731 -1%	114 304 0%	115 052 +1%	114 765 0%	114 443 0%	117 250 +2%	119 117 +2%	120 613 +1%	125 117 +4%	127 819 +2%	129 947 +2%	132 249 +2%	132 077 0%	129 364 -2%	127 909 -1%	129 023 +1%	131 978 +2%	136 155 +3%	142 731 +5%	145 687 +2%	147 779 +1%	150 735 +2%	151 573 +1%	153 615 +1%	157 046 +2%
Gross Profit
Cost of Revenue	(41 743)	(42 172)	(43 619)	(45 123)	(45 892)	(47 518)	(48 376)	(50 457)	(51 842)	(52 979)	(53 226)	(51 235)	(49 016)	(46 085)	(44 846)	(45 588)	(46 553)	(46 965)	(62 896)	(64 217)	(64 919)	(66 309)	(66 771)	(66 525)	(66 575)	(67 403)	(67 181)	(67 533)	(68 314)	(67 591)	(68 651)	(69 303)	(70 281)	(72 770)	(73 845)	(74 543)	(73 751)	(73 256)	(74 040)	(73 382)	(74 688)	(75 979)	(77 324)	(80 958)	(83 201)	(84 446)	(84 482)	(84 602)	(84 538)	(86 585)	(88 339)	(89 217)	(91 065)	(90 203)	(89 372)	(89 638)	(89 366)	(88 677)	(90 589)	(91 979)	(92 789)	(96 511)	(99 138)	(101 425)	(104 501)	(105 285)	(103 653)	(102 355)	(102 448)	(103 761)	(106 410)	(110 744)	(112 708)	(113 903)	(115 999)	(116 496)	(118 365)	(120 770)
Gross Profit	8 708 N/A	8 729 +0%	8 648 -1%	8 757 +1%	9 128 +4%	9 566 +5%	9 474 -1%	8 349 -12%	7 777 -7%	7 818 +1%	8 289 +6%	7 113 -14%	7 474 +5%	8 162 +9%	10 255 +26%	11 099 +8%	11 606 +5%	11 585 0%	15 137 +31%	15 670 +4%	15 364 -2%	15 619 +2%	15 800 +1%	15 680 -1%	16 690 +6%	17 499 +5%	17 547 +0%	18 011 +3%	17 995 0%	18 023 +0%	18 799 +4%	18 903 +1%	19 671 +4%	20 510 +4%	21 157 +3%	21 762 +3%	22 043 +1%	22 104 +0%	21 501 -3%	21 080 -2%	20 799 -1%	20 819 +0%	21 097 +1%	21 917 +4%	22 796 +4%	23 392 +3%	23 723 +1%	23 549 -1%	23 038 -2%	23 466 +2%	23 877 +2%	24 554 +3%	25 182 +3%	24 528 -3%	24 932 +2%	25 414 +2%	25 399 0%	25 766 +1%	26 661 +3%	27 138 +2%	27 824 +3%	28 606 +3%	28 681 +0%	28 522 -1%	27 748 -3%	26 792 -3%	25 711 -4%	25 554 -1%	26 575 +4%	28 217 +6%	29 745 +5%	31 987 +8%	32 979 +3%	33 876 +3%	34 736 +3%	35 077 +1%	35 250 +0%	36 276 +3%
Operating Income
Operating Expenses	(7 284)	(7 500)	(7 522)	(7 633)	(7 768)	(7 866)	(8 010)	(7 755)	(7 740)	(7 593)	(7 552)	(7 576)	(7 439)	(7 424)	(7 317)	(7 557)	(7 687)	(7 873)	(10 470)	(10 454)	(10 473)	(10 471)	(10 977)	(11 375)	(11 675)	(11 879)	(11 633)	(11 377)	(11 356)	(11 303)	(11 329)	(11 605)	(11 773)	(12 219)	(12 836)	(13 145)	(13 527)	(13 537)	(13 350)	(13 517)	(13 475)	(13 845)	(14 232)	(14 417)	(14 733)	(14 981)	(15 150)	(15 231)	(15 348)	(15 568)	(15 755)	(15 872)	(16 064)	(15 984)	(16 080)	(16 015)	(15 928)	(16 083)	(16 375)	(16 604)	(17 184)	(17 780)	(18 340)	(19 099)	(19 328)	(19 493)	(19 829)	(20 088)	(20 670)	(21 232)	(21 401)	(22 228)	(22 876)	(23 542)	(24 620)	(24 981)	(25 191)	(25 607)
Selling, General & Administrative	(7 284)	(7 490)	(7 522)	(7 633)	(6 851)	(7 866)	(8 010)	(7 751)	(7 740)	(7 140)	(7 608)	(6 189)	(6 068)	(6 004)	(5 864)	(6 018)	(6 093)	(6 221)	(8 280)	(8 793)	(9 367)	(9 929)	(8 662)	(11 362)	(11 668)	(11 873)	(8 930)	(11 372)	(11 351)	(11 300)	(8 890)	(11 595)	(11 765)	(12 210)	(10 225)	(13 144)	(13 527)	(13 536)	(10 531)	(13 516)	(13 473)	(13 844)	(11 265)	(14 417)	(14 733)	(14 980)	(11 906)	(15 231)	(15 347)	(15 568)	(12 561)	(15 870)	(16 063)	(15 983)	(12 667)	(16 014)	(15 927)	(16 083)	(12 875)	(16 604)	(17 185)	(17 780)	(14 224)	(19 098)	(19 325)	(19 489)	(15 498)	(20 086)	(20 669)	(21 232)	(16 347)	(22 227)	(22 874)	(23 541)	(19 086)	(24 978)	(25 190)	(25 605)
Research & Development	0	0	0	0	0	0	0	0	0	(357)	(719)	(1 095)	(1 082)	(1 133)	(1 170)	(1 251)	(1 305)	(1 368)	(1 857)	0	0	0	(1 930)	0	0	0	(2 067)	0	0	0	(2 196)	0	0	0	(2 382)	0	0	0	0	0	0	0	(2 619)	0	0	0	(2 775)	0	0	0	(2 722)	0	0	0	(2 978)	0	0	0	(3 038)	0	0	0	(3 545)	0	0	0	(3 759)	0	0	0	(4 431)	0	0	0	(4 735)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(96)	(193)	(292)	(289)	(287)	(283)	(288)	(289)	(284)	(333)	(229)	(141)	(53)	(384)	(12)	(6)	(5)	(635)	0	0	0	(242)	0	0	0	(228)	0	0	0	(330)	0	0	0	(348)	0	0	0	(468)	0	0	0	(471)	0	0	0	(434)	0	0	0	(462)	0	0	0	(569)	0	0	0	(571)	0	0	0	(622)	0	0	0	(797)	0	0	0
Other Operating Expenses	0	(10)	0	0	(917)	0	0	(4)	0	0	968	0	0	0	0	0	0	0	0	(1 432)	(965)	(489)	(1)	(1)	0	(1)	(1)	(5)	(5)	(1)	(1)	(10)	(8)	(9)	0	(1)	0	(1)	(2 489)	(1)	0	(1)	0	0	0	(1)	(1)	0	(1)	0	(1)	(2)	0	0	(1)	(1)	0	0	0	0	1	0	(2)	0	(3)	(4)	(1)	(2)	0	0	(1)	(1)	(2)	(1)	(2)	(3)	(1)	0
Operating Income	1 424 N/A	1 227 -14%	1 126 -8%	1 124 0%	1 361 +21%	1 700 +25%	1 464 -14%	593 -59%	37 -94%	225 +508%	738 +228%	(463) N/A	35 N/A	738 +2 009%	2 938 +298%	3 542 +21%	3 919 +11%	3 712 -5%	4 667 +26%	5 216 +12%	4 891 -6%	5 148 +5%	4 823 -6%	4 305 -11%	5 015 +16%	5 620 +12%	5 914 +5%	6 634 +12%	6 639 +0%	6 720 +1%	7 470 +11%	7 298 -2%	7 898 +8%	8 291 +5%	8 321 +0%	8 617 +4%	8 516 -1%	8 567 +1%	8 151 -5%	7 563 -7%	7 324 -3%	6 974 -5%	6 865 -2%	7 500 +9%	8 063 +8%	8 411 +4%	8 573 +2%	8 318 -3%	7 690 -8%	7 898 +3%	8 122 +3%	8 682 +7%	9 118 +5%	8 544 -6%	8 852 +4%	9 399 +6%	9 471 +1%	9 683 +2%	10 286 +6%	10 534 +2%	10 640 +1%	10 826 +2%	10 341 -4%	9 423 -9%	8 420 -11%	7 299 -13%	5 882 -19%	5 466 -7%	5 905 +8%	6 985 +18%	8 344 +19%	9 759 +17%	10 103 +4%	10 334 +2%	10 116 -2%	10 096 0%	10 059 0%	10 669 +6%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(40)	(105)	(118)	(113)	(62)	(142)	(136)	(130)	(80)	(187)	(165)	(308)	(246)	(230)	(93)	15	87	49	161	211	416	281	241	417	262	402	449	73	53	(325)	(507)	(343)	(402)	(97)	4	54	33	(128)	(45)	(28)	(48)	134	46	(71)	(58)	(84)	(33)	99	80	124	194	194	246	525	1 593	1 726	1 772	1 502	1 296	1 230	1 248	1 097	345	367	233	378	89	214	359
Non-Reccuring Items	(106)	(695)	4 332	4 357	4 879	(99)	(91)	(44)	(1)	(31)	4	(128)	(33)	(53)	(98)	(305)	(262)	(138)	(299)	(187)	(400)	(397)	(264)	(144)	229	398	660	459	305	141	16	34	32	34	(127)	(218)	(192)	(126)	(147)	(135)	(114)	(161)	(1 249)	(1 341)	(1 291)	(1 285)	(287)	(197)	(287)	(308)	(18)	(23)	(100)	(105)	(750)	(742)	(757)	(752)	(110)	(115)	(30)	(47)	(54)	(48)	(50)	(44)	(146)	(152)	(175)	(2 364)	(2 608)	(2 613)	(3 009)	(835)	(771)	(808)	(389)	(370)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(2)	(2)	(8)	(6)	2	8	10	2	(316)	(314)	(316)	(316)	29	24	0	0	(3)	1	0	0	0	0	0	0	1	1	0	0	2	0	(38)	(40)	(42)	(89)	(49)	(46)	(46)	2	3	4	4	27	26	24	15	(8)	(8)	(7)	0	8	9	8	9	10	15	16	19	16	13	17	22	11	10	6	(1)	12	8	7	7
Total Other Income	11	5 104	84	104	(4 917)	86	81	76	26	88	92	268	243	164	203	202	199	171	377	343	423	415	499	513	465	456	345	359	311	315	315	322	431	398	429	435	326	303	233	189	274	281	268	335	341	351	319	292	247	259	263	242	256	311	325	307	408	342	299	290	214	222	294	340	365	385	389	361	418	358	379	376	(31)	(36)	(121)	19	337	764
Pre-Tax Income	1 329 N/A	5 636 +324%	5 542 -2%	5 585 +1%	1 323 -76%	1 687 +28%	1 454 -14%	626 -57%	62 -90%	240 +287%	727 +203%	(449) N/A	126 N/A	789 +526%	2 909 +269%	3 313 +14%	3 728 +13%	3 349 -10%	4 244 +27%	4 891 +15%	4 290 -12%	4 949 +15%	4 852 -2%	4 581 -6%	5 724 +25%	6 558 +15%	6 969 +6%	7 614 +9%	7 467 -2%	7 593 +2%	8 082 +6%	7 895 -2%	8 778 +11%	8 986 +2%	9 026 +0%	9 284 +3%	8 724 -6%	8 799 +1%	7 914 -10%	7 072 -11%	7 101 +0%	6 650 -6%	5 698 -14%	6 449 +13%	7 121 +10%	7 464 +5%	8 479 +14%	8 371 -1%	7 626 -9%	7 805 +2%	8 528 +9%	8 973 +5%	9 227 +3%	8 707 -6%	8 335 -4%	8 923 +7%	9 214 +3%	9 353 +2%	10 607 +13%	10 914 +3%	11 028 +1%	11 256 +2%	11 116 -1%	11 323 +2%	10 477 -7%	9 431 -10%	7 643 -19%	6 984 -9%	7 395 +6%	6 249 -15%	7 223 +16%	7 877 +9%	7 436 -6%	9 695 +30%	9 614 -1%	9 404 -2%	10 228 +9%	11 429 +12%
Net Income
Tax Provision	(565)	(2 262)	(2 228)	(2 257)	(525)	(672)	(551)	(191)	88	(5)	(251)	152	(26)	(293)	(1 059)	(1 153)	(1 272)	(1 259)	(1 574)	(1 925)	(1 749)	(1 956)	(1 984)	(1 799)	(2 120)	(2 319)	(2 445)	(2 730)	(2 745)	(2 812)	(3 060)	(2 878)	(3 176)	(3 295)	(3 518)	(3 647)	(3 420)	(3 366)	(2 998)	(2 747)	(2 815)	(2 739)	(2 808)	(2 934)	(3 070)	(3 046)	(2 740)	(2 782)	(2 416)	(2 493)	(2 634)	(2 689)	(2 779)	(2 445)	(2 510)	(2 612)	(2 699)	(2 761)	(2 759)	(2 818)	(2 707)	(2 740)	(2 693)	(2 778)	(2 532)	(2 392)	(1 911)	(1 800)	(1 938)	(2 095)	(2 118)	(2 233)	(1 980)	(2 122)	(2 167)	(1 956)	(2 533)	(2 738)
Income from Continuing Operations	764	3 374	3 314	3 328	798	1 015	903	436	150	235	475	(297)	100	496	1 850	2 160	2 456	2 090	2 670	2 966	2 541	2 993	2 868	2 782	3 604	4 239	4 524	4 884	4 722	4 781	5 022	5 017	5 602	5 691	5 508	5 637	5 304	5 433	4 916	4 325	4 286	3 911	2 890	3 515	4 051	4 418	5 739	5 589	5 210	5 312	5 894	6 284	6 448	6 262	5 825	6 311	6 515	6 592	7 848	8 096	8 321	8 516	8 423	8 545	7 945	7 039	5 732	5 184	5 457	4 154	5 105	5 644	5 456	7 573	7 447	7 448	7 695	8 691
Income to Minority Interest	(27)	(24)	(31)	(32)	(24)	(31)	(38)	(55)	(65)	(69)	(76)	(62)	(75)	(45)	(44)	(23)	(34)	17	(10)	(35)	(31)	(69)	(39)	(18)	(28)	(47)	(61)	(68)	(59)	(50)	(56)	(68)	(71)	(67)	(52)	(42)	(34)	(23)	5	39	(4)	(52)	(169)	(328)	(381)	(460)	(386)	(342)	(339)	(334)	(361)	(412)	(416)	(456)	(496)	(505)	(554)	(548)	(569)	(605)	(600)	(657)	(729)	(755)	(836)	(890)	(877)	(872)	(778)	(584)	(572)	(639)	(754)	(892)	(916)	(892)	(894)	(946)
Net Income (Common)	733 N/A	3 346 +356%	3 281 -2%	3 296 +0%	774 -77%	981 +27%	860 -12%	377 -56%	85 -77%	163 +92%	398 +144%	(361) N/A	27 N/A	449 +1 563%	1 803 +302%	2 131 +18%	2 415 +13%	2 103 -13%	2 657 +26%	2 930 +10%	2 508 -14%	2 923 +17%	2 828 -3%	2 763 -2%	3 578 +29%	4 190 +17%	4 462 +6%	4 814 +8%	4 660 -3%	4 732 +2%	4 966 +5%	4 950 0%	5 532 +12%	5 623 +2%	5 455 -3%	5 594 +3%	5 269 -6%	5 409 +3%	4 921 -9%	4 366 -11%	4 283 -2%	3 859 -10%	2 720 -30%	3 184 +17%	3 668 +15%	3 957 +8%	5 352 +35%	5 246 -2%	4 870 -7%	4 976 +2%	5 532 +11%	5 871 +6%	6 031 +3%	5 806 -4%	5 328 -8%	5 805 +9%	5 960 +3%	6 043 +1%	7 278 +20%	7 491 +3%	7 720 +3%	7 858 +2%	7 693 -2%	7 789 +1%	7 108 -9%	6 148 -14%	4 854 -21%	4 310 -11%	4 678 +9%	3 569 -24%	4 532 +27%	5 004 +10%	4 701 -6%	6 681 +42%	6 530 -2%	6 555 +0%	6 800 +4%	7 744 +14%
EPS (Diluted)	10.62 N/A	185.88 +1 650%	193 +4%	47.65 -75%	45.52 -4%	57.7 +27%	12.42 -78%	22.17 +79%	5 -77%	2.35 -53%	23.41 +896%	-21.23 N/A	0.39 N/A	26.41 +6 672%	106.05 +302%	30.79 -71%	34.84 +13%	30.32 -13%	38.33 +26%	42.24 +10%	36.21 -14%	42.28 +17%	40.85 -3%	40 -2%	51.72 +29%	60.53 +17%	63.37 +5%	62.5 -1%	60.51 -3%	61.35 +1%	64.44 +5%	64.22 0%	71.76 +12%	72.91 +2%	70.74 -3%	72.54 +3%	68.25 -6%	70.07 +3%	63.85 -9%	56.92 -11%	55.82 -2%	50.24 -10%	35.43 -29%	41.44 +17%	47.73 +15%	51.46 +8%	69.62 +35%	68.21 -2%	63.31 -7%	64.66 +2%	71.9 +11%	76.27 +6%	78.32 +3%	75.35 -4%	69.17 -8%	75.32 +9%	77.31 +3%	78.35 +1%	94.39 +20%	97.11 +3%	100.04 +3%	102.96 +3%	99.72 -3%	101.16 +1%	92.24 -9%	80.1 -13%	63.27 -21%	56.71 -10%	61.52 +8%	47.45 -23%	59.79 +26%	66.68 +12%	62.6 -6%	88.92 +42%	87 -2%	88.26 +1%	92.49 +5%	106.09 +15%

Income Statement Balance Sheet Cash Flow Statement

Fujimori Kogyo Co Ltd
TSE:7917

Income Statement

Earnings Waterfall
Fujimori Kogyo Co Ltd

Income Statement
Fujimori Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Fujimori Kogyo Co Ltd TSE:7917

Income Statement

Earnings Waterfall Fujimori Kogyo Co Ltd

Income Statement Fujimori Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Fujimori Kogyo Co Ltd
TSE:7917

Earnings Waterfall
Fujimori Kogyo Co Ltd

Income Statement
Fujimori Kogyo Co Ltd