Goldwin Inc
TSE:8111

Watchlist Manager
Goldwin Inc Logo
Goldwin Inc
TSE:8111
Watchlist
Price: 2 904.5 JPY 0.96% Market Closed
Market Cap: 413.4B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+28%
5Y
+52%
10Y
+130%
Operating Income
+
3Y
+28%
5Y
+79%
10Y
+834%
Net Income
+
3Y
+33%
5Y
+200%
10Y
+625%

Earnings Waterfall
Goldwin Inc

Revenue
134.5B JPY
Cost of Revenue
-63.7B JPY
Gross Profit
70.8B JPY
Operating Expenses
-47.2B JPY
Operating Income
23.7B JPY
Other Expenses
-273m JPY
Net Income
23.4B JPY

Income Statement
Goldwin Inc

Rotate your device to view
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
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
67
0
0
59
0
0
69
157
237
320
313
296
279
260
245
226
210
193
180
167
160
149
141
142
138
133
131
123
123
123
121
115
104
105
104
106
120
124
130
136
133
126
119
113
101
93
91
102
119
129
134
118
97
83
69
59
49
42
42
39
37
36
34
32
31
38
0
0
Revenue
31 970
N/A
31 658
-1%
33 795
+7%
34 267
+1%
33 958
-1%
34 187
+1%
33 926
-1%
34 359
+1%
33 790
-2%
34 858
+3%
34 827
0%
33 188
-5%
32 175
-3%
31 998
-1%
30 765
-4%
30 167
-2%
30 842
+2%
31 258
+1%
42 374
+36%
43 790
+3%
44 712
+2%
46 626
+4%
48 641
+4%
50 690
+4%
52 176
+3%
52 406
+0%
52 510
+0%
52 277
0%
52 897
+1%
53 866
+2%
54 869
+2%
54 696
0%
55 249
+1%
55 795
+1%
57 417
+3%
58 193
+1%
58 603
+1%
59 199
+1%
59 713
+1%
60 374
+1%
60 143
0%
61 077
+2%
60 903
0%
62 608
+3%
63 193
+1%
67 974
+8%
70 420
+4%
72 857
+3%
75 066
+3%
82 352
+10%
84 934
+3%
88 190
+4%
92 697
+5%
97 071
+5%
97 899
+1%
92 025
-6%
88 289
-4%
91 282
+3%
90 479
-1%
95 357
+5%
97 129
+2%
95 035
-2%
98 235
+3%
102 256
+4%
105 336
+3%
111 199
+6%
115 052
+3%
117 103
+2%
120 839
+3%
123 138
+2%
126 907
+3%
128 358
+1%
129 178
+1%
128 908
0%
132 305
+3%
131 582
-1%
134 527
+2%
Gross Profit
Cost of Revenue
(19 902)
(19 698)
(20 794)
(20 980)
(21 065)
(21 059)
(21 101)
(21 416)
(21 220)
(21 385)
(21 365)
(20 248)
(19 553)
(18 874)
(17 767)
(17 622)
(17 772)
(17 938)
(24 854)
(25 586)
(25 986)
(27 132)
(28 755)
(29 762)
(30 971)
(30 933)
(30 822)
(30 634)
(30 927)
(31 778)
(32 355)
(32 075)
(32 245)
(32 044)
(33 225)
(33 458)
(33 689)
(33 728)
(33 305)
(33 526)
(33 104)
(33 104)
(32 612)
(33 119)
(33 198)
(35 014)
(36 320)
(37 348)
(37 893)
(40 891)
(41 915)
(43 317)
(44 933)
(45 981)
(45 490)
(42 816)
(41 301)
(42 715)
(42 470)
(44 692)
(45 749)
(45 000)
(46 491)
(48 376)
(50 104)
(52 946)
(55 016)
(56 480)
(57 832)
(58 688)
(59 734)
(60 462)
(61 326)
(61 911)
(63 379)
(62 442)
(63 685)
Gross Profit
12 068
N/A
11 960
-1%
13 001
+9%
13 287
+2%
12 893
-3%
13 128
+2%
12 825
-2%
12 943
+1%
12 570
-3%
13 473
+7%
13 462
0%
12 940
-4%
12 622
-2%
13 124
+4%
12 998
-1%
12 545
-3%
13 070
+4%
13 320
+2%
17 520
+32%
18 204
+4%
18 726
+3%
19 494
+4%
19 886
+2%
20 928
+5%
21 205
+1%
21 473
+1%
21 688
+1%
21 643
0%
21 970
+2%
22 088
+1%
22 514
+2%
22 621
+0%
23 004
+2%
23 751
+3%
24 192
+2%
24 735
+2%
24 914
+1%
25 471
+2%
26 408
+4%
26 848
+2%
27 039
+1%
27 973
+3%
28 291
+1%
29 489
+4%
29 995
+2%
32 960
+10%
34 100
+3%
35 509
+4%
37 173
+5%
41 461
+12%
43 019
+4%
44 873
+4%
47 764
+6%
51 090
+7%
52 409
+3%
49 209
-6%
46 988
-5%
48 567
+3%
48 009
-1%
50 665
+6%
51 380
+1%
50 035
-3%
51 744
+3%
53 880
+4%
55 232
+3%
58 253
+5%
60 036
+3%
60 623
+1%
63 007
+4%
64 450
+2%
67 173
+4%
67 896
+1%
67 852
0%
66 997
-1%
68 926
+3%
69 140
+0%
70 842
+2%
Operating Income
Operating Expenses
(11 853)
(12 022)
(12 306)
(12 352)
(12 716)
(12 833)
(13 139)
(13 447)
(13 383)
(13 335)
(12 850)
(12 503)
(12 473)
(12 377)
(12 309)
(12 344)
(12 349)
(12 527)
(16 917)
(17 108)
(17 377)
(18 125)
(18 754)
(19 177)
(19 548)
(19 744)
(19 785)
(19 735)
(19 947)
(20 112)
(20 296)
(20 592)
(21 001)
(21 025)
(21 778)
(22 086)
(22 382)
(22 921)
(23 279)
(23 454)
(23 656)
(24 057)
(24 381)
(24 799)
(25 367)
(26 199)
(26 998)
(27 748)
(28 344)
(29 254)
(31 158)
(32 286)
(33 494)
(34 649)
(34 929)
(34 110)
(33 809)
(33 707)
(33 171)
(34 213)
(34 479)
(34 617)
(35 243)
(36 248)
(36 753)
(37 628)
(38 132)
(38 722)
(40 310)
(41 638)
(43 326)
(44 473)
(44 861)
(45 400)
(47 021)
(46 995)
(47 192)
Selling, General & Administrative
(11 950)
(12 131)
(12 456)
(12 522)
(12 735)
(12 980)
(13 311)
(13 603)
(13 588)
(13 395)
(12 982)
(12 665)
(12 668)
(12 502)
(12 434)
(12 509)
(12 563)
(12 664)
(16 958)
(17 120)
(17 327)
(17 894)
(18 642)
(19 015)
(19 532)
(19 644)
(19 775)
(19 847)
(19 987)
(20 162)
(20 251)
(20 636)
(20 884)
(21 223)
(21 695)
(22 012)
(22 439)
(22 950)
(23 258)
(23 494)
(23 758)
(24 018)
(24 477)
(24 828)
(25 419)
(26 172)
(27 254)
(27 809)
(28 357)
(29 397)
(31 347)
(32 326)
(33 749)
(34 847)
(35 003)
(34 274)
(33 858)
(33 743)
(33 152)
(34 233)
(34 484)
(34 692)
(35 241)
(36 245)
(36 751)
(37 626)
(38 130)
(38 721)
(40 308)
(41 637)
(43 326)
(44 474)
(44 862)
(45 399)
(47 020)
(46 993)
(47 190)
Other Operating Expenses
97
109
150
170
19
147
172
156
205
60
132
162
195
125
125
165
214
137
41
12
(50)
(231)
(112)
(162)
(16)
(100)
(10)
112
40
50
(45)
44
(117)
198
(83)
(74)
57
29
(21)
40
102
(39)
96
29
52
(27)
256
61
13
143
189
40
255
198
74
164
49
36
(19)
20
5
75
(2)
(3)
(2)
(2)
(2)
(1)
0
(1)
0
0
0
(1)
(1)
(2)
(2)
Operating Income
215
N/A
(62)
N/A
695
N/A
935
+35%
177
-81%
295
+67%
(314)
N/A
(504)
-61%
(813)
-61%
138
N/A
612
+343%
437
-29%
149
-66%
747
+401%
689
-8%
201
-71%
721
+259%
793
+10%
603
-24%
1 096
+82%
1 349
+23%
1 369
+1%
1 132
-17%
1 751
+55%
1 657
-5%
1 729
+4%
1 903
+10%
1 908
+0%
2 023
+6%
1 976
-2%
2 218
+12%
2 029
-9%
2 003
-1%
2 726
+36%
2 414
-11%
2 649
+10%
2 532
-4%
2 550
+1%
3 129
+23%
3 394
+8%
3 383
0%
3 916
+16%
3 910
0%
4 690
+20%
4 628
-1%
6 761
+46%
7 102
+5%
7 761
+9%
8 829
+14%
12 207
+38%
11 861
-3%
12 587
+6%
14 270
+13%
16 441
+15%
17 480
+6%
15 099
-14%
13 179
-13%
14 860
+13%
14 838
0%
16 452
+11%
16 901
+3%
15 418
-9%
16 501
+7%
17 632
+7%
18 479
+5%
20 625
+12%
21 904
+6%
21 901
0%
22 697
+4%
22 812
+1%
23 847
+5%
23 423
-2%
22 991
-2%
21 597
-6%
21 905
+1%
22 145
+1%
23 650
+7%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
467
846
851
723
519
804
909
854
1 083
2 092
2 199
2 268
2 184
2 153
2 016
1 838
1 726
1 284
1 237
1 214
1 509
1 717
1 861
1 781
1 739
1 847
1 703
1 736
1 174
1 107
897
921
904
661
594
619
663
743
489
198
517
1 145
1 245
1 260
1 450
(1 110)
(757)
(684)
(1 069)
1 220
1 411
1 587
2 174
3 721
4 254
5 281
5 982
5 963
6 722
7 404
7 225
9 054
9 569
10 205
8 873
8 889
8 285
6 453
Non-Reccuring Items
(240)
(6 800)
(3 323)
(3 250)
3 459
65
88
(129)
(448)
(484)
(297)
25
0
(23)
11
(292)
(288)
(297)
(1 101)
(473)
(484)
(492)
(337)
(315)
(283)
(297)
(226)
(187)
(239)
(304)
(531)
(579)
(540)
(544)
(229)
(249)
(419)
(386)
(510)
(323)
(156)
(135)
(256)
(250)
(270)
(251)
(226)
(226)
(228)
(312)
(320)
(311)
(286)
(188)
(298)
(597)
(551)
(591)
(460)
(123)
(171)
(140)
(200)
(122)
(132)
(129)
(113)
(211)
(199)
(199)
(502)
(485)
(584)
(614)
(894)
(892)
(794)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(10)
320
319
329
(6)
(5)
(5)
(55)
0
247
(56)
(1)
(1)
(51)
(52)
(59)
(60)
122
160
167
124
(57)
(66)
(67)
(54)
(37)
(46)
(51)
(43)
0
(39)
(34)
(28)
(21)
(27)
(31)
(30)
(43)
(48)
(39)
(42)
(28)
(29)
(16)
(37)
(32)
(37)
(49)
0
(22)
(7)
(15)
(30)
(33)
(29)
(117)
(103)
(99)
(116)
(25)
(24)
(38)
(49)
(51)
(51)
(38)
(6)
(16)
Total Other Income
258
4 045
505
644
(2 851)
1 004
1 290
1 244
1 334
782
329
(59)
(57)
5
8
(12)
58
(9)
113
71
(4)
11
87
108
96
69
33
(5)
(2)
51
26
34
43
11
(3)
32
32
44
102
21
15
20
27
27
23
47
8
9
5
(15)
44
49
58
48
30
41
7
(31)
(19)
(52)
(2)
31
142
137
205
202
237
275
212
201
191
186
142
440
356
345
367
Pre-Tax Income
233
N/A
(2 817)
N/A
(2 123)
+25%
(1 671)
+21%
785
N/A
1 364
+74%
1 064
-22%
611
-43%
73
-88%
893
+1 123%
1 810
+103%
1 573
-13%
1 144
-27%
1 242
+9%
1 507
+21%
801
-47%
1 290
+61%
1 570
+22%
1 954
+24%
2 837
+45%
3 128
+10%
3 071
-2%
2 984
-3%
3 508
+18%
3 249
-7%
3 167
-3%
3 116
-2%
3 113
0%
3 163
+2%
3 356
+6%
3 373
+1%
3 279
-3%
3 220
-2%
3 878
+20%
3 992
+3%
4 089
+2%
3 830
-6%
3 339
-13%
3 828
+15%
3 950
+3%
4 129
+5%
4 677
+13%
4 321
-8%
5 034
+17%
4 969
-1%
7 190
+45%
7 584
+5%
7 985
+5%
8 765
+10%
12 355
+41%
12 702
+3%
13 541
+7%
15 286
+13%
17 714
+16%
16 070
-9%
13 749
-14%
11 902
-13%
13 169
+11%
15 557
+18%
17 681
+14%
18 300
+4%
17 453
-5%
20 131
+15%
21 872
+9%
23 716
+8%
26 577
+12%
27 892
+5%
28 571
+2%
30 089
+5%
30 015
0%
32 552
+8%
32 644
+0%
32 703
+0%
30 245
-8%
30 218
0%
29 877
-1%
29 660
-1%
Net Income
Tax Provision
(100)
(167)
(141)
(173)
(297)
(302)
(274)
(244)
(204)
(205)
(97)
(112)
(126)
(161)
(168)
(180)
(242)
(218)
(457)
(490)
(452)
(414)
(371)
(332)
(330)
(455)
(462)
(466)
(481)
(439)
(339)
(319)
(368)
(508)
(521)
(549)
(604)
(633)
(432)
(401)
(423)
(732)
(877)
(1 115)
(1 052)
(2 118)
(2 385)
(2 609)
(3 062)
(4 135)
(3 418)
(3 466)
(3 950)
(4 554)
(5 245)
(4 589)
(4 049)
(4 569)
(4 766)
(5 362)
(5 499)
(5 103)
(5 717)
(6 092)
(6 098)
(6 710)
(6 861)
(6 797)
(7 577)
(7 670)
(8 204)
(7 981)
(7 811)
(5 794)
(5 765)
(5 890)
(6 285)
Income from Continuing Operations
133
(2 984)
(2 264)
(1 844)
488
1 062
790
367
(131)
688
1 713
1 461
1 018
1 081
1 339
621
1 048
1 352
1 497
2 347
2 676
2 657
2 613
3 176
2 919
2 712
2 654
2 647
2 682
2 917
3 034
2 960
2 852
3 370
3 471
3 540
3 226
2 706
3 396
3 549
3 706
3 945
3 444
3 919
3 917
5 072
5 199
5 376
5 703
8 220
9 284
10 075
11 336
13 160
10 825
9 160
7 853
8 600
10 791
12 319
12 801
12 350
14 414
15 780
17 618
19 867
21 031
21 774
22 512
22 345
24 348
24 663
24 892
24 451
24 453
23 987
23 375
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(3)
(3)
(2)
(2)
(6)
(6)
(6)
(9)
0
(8)
(5)
(14)
(14)
(13)
(15)
(15)
(11)
(1)
(2)
3
0
(3)
1
(14)
(26)
(26)
(35)
(20)
(19)
(20)
(19)
(22)
(24)
(25)
(28)
(36)
(41)
(45)
(60)
(74)
(55)
(58)
(57)
(48)
(56)
(56)
(57)
(63)
(62)
(59)
(54)
(36)
(52)
(51)
(55)
(61)
(66)
(69)
(66)
(47)
(8)
(13)
3
Net Income (Common)
130
N/A
(2 986)
N/A
(2 264)
+24%
(1 845)
+19%
488
N/A
1 062
+118%
791
-26%
366
-54%
(132)
N/A
689
N/A
1 711
+148%
1 460
-15%
1 016
-30%
1 077
+6%
1 335
+24%
617
-54%
1 045
+69%
1 346
+29%
1 488
+11%
2 336
+57%
2 667
+14%
2 649
-1%
2 612
-1%
3 166
+21%
2 914
-8%
2 697
-7%
2 639
-2%
2 634
0%
2 667
+1%
2 900
+9%
3 021
+4%
2 958
-2%
2 848
-4%
3 370
+18%
3 471
+3%
3 536
+2%
3 226
-9%
2 693
-17%
3 369
+25%
3 522
+5%
3 670
+4%
3 925
+7%
3 424
-13%
3 898
+14%
3 898
N/A
5 047
+29%
5 174
+3%
5 350
+3%
5 672
+6%
8 184
+44%
9 243
+13%
10 030
+9%
11 277
+12%
13 087
+16%
10 770
-18%
9 103
-15%
7 796
-14%
8 550
+10%
10 734
+26%
12 261
+14%
12 743
+4%
12 287
-4%
14 350
+17%
15 718
+10%
17 562
+12%
19 829
+13%
20 977
+6%
21 721
+4%
22 456
+3%
22 283
-1%
24 281
+9%
24 594
+1%
24 823
+1%
24 402
-2%
24 444
+0%
23 973
-2%
23 377
-2%
EPS (Diluted)
0.92
N/A
-63.53
N/A
-48.17
+24%
-13.18
+73%
10.38
N/A
22.59
+118%
5.65
-75%
7.78
+38%
-2.8
N/A
4.92
N/A
36.4
+640%
31.06
-15%
7.26
-77%
22.91
+216%
28.4
+24%
4.41
-84%
7.47
+69%
9.62
+29%
10.63
+10%
16.7
+57%
19.06
+14%
18.94
-1%
18.66
-1%
22.48
+20%
20.49
-9%
19.03
-7%
18.64
-2%
18.66
+0%
18.86
+1%
20.49
+9%
21.36
+4%
20.89
-2%
20.22
-3%
24.23
+20%
24.81
+2%
25.67
+3%
23.41
-9%
19.54
-17%
24.44
+25%
25.55
+5%
26.61
+4%
28.46
+7%
24.83
-13%
28.32
+14%
28.57
+1%
37.65
+32%
38.01
+1%
38.82
+2%
41.51
+7%
60.23
+45%
67.7
+12%
73.87
+9%
83.03
+12%
96.33
+16%
79.29
-18%
66.98
-16%
57.3
-14%
62.71
+9%
78.87
+26%
90.09
+14%
93.58
+4%
90.24
-4%
105.42
+17%
116.18
+10%
130.02
+12%
146.78
+13%
155.23
+6%
160.7
+4%
166.01
+3%
164.68
-1%
179.69
+9%
182.44
+2%
183.89
+1%
181.81
-1%
181.99
+0%
175.36
-4%
169.85
-3%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.