Watchlist Manager

Watchlist

Price: 1 980 JPY 2.7% Market Closed

Market Cap: ¥10.1B

K	Koken Ltd TSE:7963	JP

Income Statement

Currency: JPY

	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	26	0	0	23	0	44	87	61	77	74	70	66	67	66	65	66	66	64	62	61	59	58	57	56	56	56	55	54	52	50	49	47	44	42	40	39	39	40	42	44	47	49	48	48	46	44	43	41	41	41	41	41	42	42	43	44	44	45	46	45	47	47	47	47	0	0	0
Revenue	5 291 N/A	5 300 +0%	5 349 +1%	5 538 +4%	5 636 +2%	5 676 +1%	5 796 +2%	5 873 +1%	5 787 -1%	5 491 -5%	5 091 -7%	5 055 -1%	7 359 +46%	7 404 +1%	8 064 +9%	8 303 +3%	8 879 +7%	9 415 +6%	9 084 -4%	8 905 -2%	8 330 -6%	7 813 -6%	7 513 -4%	7 410 -1%	7 476 +1%	7 545 +1%	7 523 0%	7 573 +1%	7 501 -1%	7 501 0%	7 716 +3%	7 729 +0%	7 786 +1%	7 891 +1%	7 914 +0%	8 107 +2%	7 937 -2%	8 353 +5%	8 557 +2%	8 474 -1%	8 460 0%	8 148 -4%	8 070 -1%	8 267 +2%	8 327 +1%	8 182 -2%	8 225 +1%	8 257 +0%	8 605 +4%	9 092 +6%	9 774 +8%	9 968 +2%	10 152 +2%	10 777 +6%	10 282 -5%	10 148 -1%	10 203 +1%	9 541 -6%	9 855 +3%	10 186 +3%	10 604 +4%	11 018 +4%	10 906 -1%	10 631 -3%	10 587 0%	10 038 -5%	10 141 +1%	10 216 +1%	10 762 +5%	11 166 +4%	11 060 -1%	11 184 +1%	11 857 +6%
Gross Profit
Cost of Revenue	(2 794)	(2 849)	(2 856)	(2 948)	(3 030)	(3 062)	(3 131)	(3 167)	(3 151)	(2 971)	(2 739)	(2 680)	(4 087)	(4 053)	(4 429)	(4 491)	(4 673)	(4 943)	(4 812)	(4 789)	(4 586)	(4 434)	(4 235)	(4 175)	(4 184)	(4 203)	(4 186)	(4 222)	(4 183)	(4 196)	(4 265)	(4 260)	(4 241)	(4 220)	(4 235)	(4 308)	(4 172)	(4 453)	(4 544)	(4 490)	(4 394)	(4 209)	(4 213)	(4 333)	(4 442)	(4 344)	(4 342)	(4 342)	(4 562)	(4 789)	(5 118)	(5 198)	(5 261)	(5 623)	(5 443)	(5 462)	(5 556)	(5 194)	(5 328)	(5 454)	(5 611)	(5 850)	(5 796)	(5 712)	(5 747)	(5 471)	(5 552)	(5 549)	(5 840)	(6 035)	(5 944)	(6 058)	(6 474)
Gross Profit	2 498 N/A	2 451 -2%	2 493 +2%	2 591 +4%	2 606 +1%	2 614 +0%	2 665 +2%	2 707 +2%	2 636 -3%	2 520 -4%	2 352 -7%	2 375 +1%	3 272 +38%	3 351 +2%	3 634 +8%	3 812 +5%	4 206 +10%	4 472 +6%	4 272 -4%	4 116 -4%	3 744 -9%	3 379 -10%	3 278 -3%	3 236 -1%	3 293 +2%	3 343 +2%	3 338 0%	3 351 +0%	3 317 -1%	3 305 0%	3 451 +4%	3 469 +1%	3 545 +2%	3 671 +4%	3 679 +0%	3 799 +3%	3 764 -1%	3 901 +4%	4 014 +3%	3 984 -1%	4 066 +2%	3 939 -3%	3 857 -2%	3 935 +2%	3 885 -1%	3 839 -1%	3 883 +1%	3 915 +1%	4 043 +3%	4 303 +6%	4 656 +8%	4 769 +2%	4 891 +3%	5 154 +5%	4 839 -6%	4 686 -3%	4 647 -1%	4 347 -6%	4 527 +4%	4 732 +5%	4 993 +6%	5 168 +4%	5 110 -1%	4 919 -4%	4 840 -2%	4 567 -6%	4 589 +0%	4 668 +2%	4 922 +5%	5 131 +4%	5 116 0%	5 125 +0%	5 383 +5%
Operating Income
Operating Expenses	(2 055)	(1 978)	(1 976)	(2 019)	(2 037)	(2 076)	(2 138)	(2 166)	(2 190)	(2 127)	(2 022)	(1 952)	(2 636)	(2 670)	(2 795)	(2 881)	(3 040)	(3 077)	(3 081)	(3 073)	(2 999)	(2 935)	(2 867)	(2 834)	(2 826)	(2 867)	(2 905)	(2 935)	(2 950)	(2 963)	(2 974)	(2 981)	(3 019)	(3 032)	(3 091)	(3 114)	(3 130)	(3 221)	(3 253)	(3 286)	(3 340)	(3 312)	(3 301)	(3 374)	(3 418)	(3 483)	(3 498)	(3 498)	(3 475)	(3 530)	(3 645)	(3 694)	(3 758)	(3 810)	(3 755)	(3 707)	(3 701)	(3 636)	(3 657)	(3 725)	(3 808)	(3 860)	(3 872)	(3 843)	(3 832)	(3 787)	(3 805)	(3 831)	(3 912)	(3 976)	(4 007)	(4 029)	(4 111)
Selling, General & Administrative	(2 055)	(1 978)	(1 976)	(2 020)	(2 037)	(2 076)	(2 138)	(1 923)	(1 827)	(1 763)	(1 665)	(1 479)	(2 108)	(2 198)	(2 429)	(2 641)	(2 451)	(2 573)	(2 708)	(2 810)	(2 368)	(2 935)	(2 867)	(2 834)	(2 247)	(2 867)	(2 905)	(2 935)	(2 423)	(2 963)	(2 974)	(2 981)	(2 509)	(3 032)	(3 091)	(3 114)	(2 573)	(3 221)	(3 253)	(3 286)	(2 684)	(3 312)	(3 301)	(3 374)	(2 782)	(3 483)	(3 498)	(3 498)	(2 645)	(3 517)	(3 633)	(3 694)	(2 949)	(3 810)	(3 755)	(3 707)	(2 902)	(3 636)	(3 657)	(3 725)	(3 028)	(3 860)	(3 872)	(3 843)	(3 075)	(3 787)	(3 805)	(3 831)	(3 159)	(3 976)	(4 007)	(4 029)	(4 111)
Research & Development	0	0	0	0	0	0	0	0	(121)	0	0	(236)	(459)	0	(366)	(241)	(504)	0	0	0	(527)	0	0	0	(478)	0	0	0	(524)	0	0	0	(509)	0	0	0	(556)	0	0	0	(656)	0	0	0	(636)	0	0	0	(830)	0	0	0	(809)	0	0	0	(799)	0	0	0	(780)	0	0	0	(757)	0	0	0	(754)	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(69)	0	0	0	(85)	0	0	0	(104)	0	0	0	(100)	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	0	0	0	0	0	0	(243)	(243)	(364)	(358)	(237)	0	(473)	0	0	0	(504)	(374)	(263)	0	0	0	0	0	0	0	0	(3)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	(0)	(0)	(0)	(0)	(13)	(12)	(0)	(0)	(0)	(0)	0	0	0	0	0	(0)	(0)	(0)	(0)	0	0	0	0	(0)	(0)	0	(0)	(0)
Operating Income	443 N/A	473 +7%	517 +9%	571 +10%	569 0%	538 -5%	527 -2%	540 +3%	445 -18%	393 -12%	330 -16%	423 +28%	636 +50%	681 +7%	840 +23%	931 +11%	1 167 +25%	1 395 +20%	1 191 -15%	1 043 -12%	745 -29%	444 -40%	410 -8%	402 -2%	467 +16%	476 +2%	433 -9%	417 -4%	367 -12%	341 -7%	477 +40%	488 +2%	526 +8%	639 +21%	588 -8%	685 +17%	634 -7%	680 +7%	761 +12%	699 -8%	726 +4%	627 -14%	556 -11%	561 +1%	467 -17%	356 -24%	385 +8%	417 +8%	568 +36%	773 +36%	1 012 +31%	1 075 +6%	1 133 +5%	1 344 +19%	1 083 -19%	979 -10%	946 -3%	712 -25%	870 +22%	1 008 +16%	1 185 +18%	1 309 +10%	1 238 -5%	1 075 -13%	1 008 -6%	780 -23%	784 +1%	837 +7%	1 010 +21%	1 154 +14%	1 109 -4%	1 096 -1%	1 272 +16%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	(25)	(47)	(72)	(68)	(66)	(62)	(83)	(81)	(75)	(71)	(68)	(63)	(64)	(63)	(58)	(64)	(63)	(62)	(60)	(58)	(58)	(58)	(46)	(54)	(54)	(78)	(69)	(90)	(118)	(97)	(68)	(55)	(18)	(8)	(35)	(30)	(37)	(29)	(38)	(44)	(43)	(52)	(40)	(48)	(41)	(44)	(39)	(42)	(41)	(41)	(37)	(43)	(53)	(42)	(53)	(47)	(47)	(60)	(37)	(41)	(38)	(37)	(43)	(31)	(43)	(51)	(54)
Non-Reccuring Items	(19)	(57)	(57)	(43)	(7)	(10)	19	20	56	26	26	(34)	201	200	164	190	(100)	(56)	(19)	(14)	42	2	4	0	0	0	(3)	(3)	0	(3)	0	0	0	(0)	(0)	(0)	0	0	0	0	0	59	59	59	61	(3)	(3)	(3)	(12)	0	0	(60)	(48)	213	213	261	261	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(20)	(22)	(21)	(21)	(1)	(1)	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(4)	0	0	0	(1)	(0)	(0)	0	(1)	0	0	(7)	(7)	0	(7)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)
Total Other Income	(75)	(66)	(72)	(91)	(80)	(79)	(73)	(64)	(38)	(15)	(13)	(15)	(19)	(4)	(2)	1	14	(23)	(24)	(25)	(25)	15	18	19	3	3	(8)	(6)	(9)	(5)	1	(1)	(8)	(4)	(6)	(7)	(12)	(28)	(27)	(27)	(29)	(2)	(5)	(4)	(8)	19	17	12	1	(5)	1	(5)	4	8	12	30	14	15	24	10	29	14	18	25	8	41	35	42	36	(2)	3	(0)	3
Pre-Tax Income	349 N/A	349 +0%	388 +11%	437 +13%	482 +10%	450 -7%	449 0%	449 +0%	391 -13%	336 -14%	278 -17%	313 +13%	736 +135%	797 +8%	927 +16%	1 051 +13%	1 013 -4%	1 253 +24%	1 084 -13%	920 -15%	683 -26%	376 -45%	347 -8%	358 +3%	408 +14%	421 +3%	364 -14%	350 -4%	312 -11%	281 -10%	425 +51%	409 -4%	449 +10%	544 +21%	463 -15%	581 +25%	555 -5%	597 +8%	716 +20%	664 -7%	662 0%	654 -1%	573 -12%	587 +2%	477 -19%	329 -31%	356 +8%	374 +5%	516 +38%	720 +40%	971 +35%	965 -1%	1 049 +9%	1 523 +45%	1 267 -17%	1 221 -4%	1 177 -4%	683 -42%	834 +22%	975 +17%	1 160 +19%	1 276 +10%	1 208 -5%	1 041 -14%	979 -6%	780 -20%	782 +0%	841 +8%	1 003 +19%	1 121 +12%	1 070 -5%	1 044 -2%	1 221 +17%
Net Income
Tax Provision	(151)	(171)	(191)	(219)	(205)	(199)	(207)	(204)	(177)	(150)	(140)	(150)	(314)	(339)	(384)	(457)	(459)	(545)	(478)	(388)	(298)	(187)	(179)	(184)	(179)	(172)	(168)	(158)	(164)	(172)	(219)	(218)	(212)	(208)	(172)	(197)	(167)	(154)	(188)	(179)	(170)	(175)	(154)	(141)	(118)	(90)	(87)	(98)	(144)	(192)	(229)	(219)	(212)	(354)	(311)	(306)	(314)	(178)	(223)	(264)	(327)	(351)	(333)	(286)	(278)	(242)	(240)	(275)	(281)	(295)	(293)	(267)	(335)
Income from Continuing Operations	197	178	197	219	277	250	242	245	214	186	138	163	421	458	543	594	554	708	606	532	385	189	168	175	229	248	196	191	148	109	206	190	238	337	292	385	388	444	529	485	492	479	419	446	359	239	269	275	372	528	742	746	838	1 169	955	915	862	505	611	711	833	925	875	755	701	538	542	566	722	826	777	777	885
Net Income (Common)	197 N/A	178 -10%	197 +11%	219 +11%	277 +27%	250 -10%	242 -3%	245 +1%	214 -13%	186 -13%	138 -26%	163 +18%	421 +159%	458 +9%	543 +19%	594 +9%	554 -7%	708 +28%	606 -14%	532 -12%	385 -28%	189 -51%	168 -11%	175 +4%	229 +31%	248 +8%	196 -21%	191 -3%	148 -23%	109 -26%	206 +90%	190 -8%	238 +25%	337 +42%	292 -13%	385 +32%	388 +1%	444 +14%	529 +19%	485 -8%	492 +2%	479 -3%	419 -13%	446 +7%	359 -20%	239 -33%	269 +12%	275 +2%	372 +35%	528 +42%	742 +41%	746 +1%	838 +12%	1 169 +39%	955 -18%	915 -4%	862 -6%	505 -41%	611 +21%	711 +16%	833 +17%	925 +11%	875 -5%	755 -14%	701 -7%	538 -23%	542 +1%	566 +4%	722 +28%	826 +14%	777 -6%	777 0%	885 +14%
EPS (Diluted)	38.7 N/A	34.96 -10%	38.7 +11%	42.86 +11%	54.37 +27%	49.05 -10%	47.43 -3%	48.03 +1%	41.92 -13%	36.49 -13%	27.11 -26%	31.88 +18%	82.62 +159%	89.7 +9%	106.49 +19%	116.47 +9%	108.54 -7%	138.72 +28%	118.74 -14%	104.39 -12%	75.47 -28%	37.05 -51%	33.68 -9%	34.23 +2%	45 +31%	48.68 +8%	38.47 -21%	37.48 -3%	29.06 -22%	21.31 -27%	40.39 +90%	37.33 -8%	46.84 +25%	66 +41%	58.35 -12%	76.9 +32%	77.23 +0%	88.72 +15%	105.72 +19%	97.04 -8%	98.19 +1%	95.78 -2%	83.74 -13%	89.24 +7%	71.55 -20%	47.69 -33%	53.68 +13%	54.99 +2%	74.21 +35%	105.44 +42%	148.25 +41%	149 +1%	167.34 +12%	233.43 +39%	190.84 -18%	182.82 -4%	172.27 -6%	100.83 -41%	123.04 +22%	144.01 +17%	167.85 +17%	187.16 +12%	177.16 -5%	152.8 -14%	141.89 -7%	108.96 -23%	109.63 +1%	114.44 +4%	146.05 +28%	167.09 +14%	158.11 -5%	157.99 0%	179.82 +14%

Income Statement Balance Sheet Cash Flow Statement

Koken Ltd
TSE:7963

Income Statement

Earnings Waterfall
Koken Ltd

Income Statement
Koken Ltd

See Also

Company

Help

Tools

Stocks

Koken Ltd TSE:7963

Income Statement

Earnings Waterfall Koken Ltd

Income Statement Koken Ltd

See Also

Company

Help

Tools

Stocks

Koken Ltd
TSE:7963

Earnings Waterfall
Koken Ltd

Income Statement
Koken Ltd