Watchlist Manager

Watchlist

Price: 738 JPY 0.41% Market Closed

Market Cap: ¥24.6B

	Mr Max Holdings Ltd TSE:8203	JP
L	Lundin Energy AB XBER:LYV	SE
	Shanghai International Port Group Co Ltd SSE:600018	CN
L	Lubelski Wegiel Bogdanka SA WSE:LWB	PL
	McEwen Mining Inc NYSE:MUX	CA
	Qingdao Weflo Valve Co Ltd SZSE:002871	CN
	Hong Leong Asia Ltd SGX:H22	SG

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	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	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	82	0	0	76	0	0	74	0	0	87	0	0	80	0	0	331	174	261	346	342	339	335	333	330	327	325	321	317	310	311	315	316	327	333	339	345	342	335	327	319	310	298	283	197	188	180	237	232	231	228	225	226	225	226	229	226	222	218	209	202	197	194	191	188	185	179	168	156	142	136	140	139	140	137	131	0	0	0
Revenue	66 665 N/A	65 543 -2%	66 222 +1%	68 501 +3%	70 555 +3%	71 417 +1%	72 245 +1%	74 781 +4%	76 326 +2%	76 560 +0%	76 018 -1%	76 128 +0%	78 406 +3%	78 863 +1%	79 003 +0%	103 481 +31%	101 877 -2%	102 262 +0%	103 860 +2%	103 917 +0%	106 171 +2%	106 654 +0%	106 950 +0%	106 975 +0%	106 749 0%	107 070 +0%	106 819 0%	106 169 -1%	106 419 +0%	107 003 +1%	107 628 +1%	113 111 +5%	112 583 0%	114 128 +1%	116 732 +2%	114 260 -2%	117 641 +3%	118 555 +1%	118 148 0%	118 447 +0%	119 094 +1%	118 348 -1%	118 358 +0%	90 249 -24%	91 779 +2%	88 350 -4%	118 324 +34%	117 734 0%	118 083 +0%	118 001 0%	118 744 +1%	119 872 +1%	119 234 -1%	121 699 +2%	122 319 +1%	125 645 +3%	130 088 +4%	130 372 +0%	131 788 +1%	129 557 -2%	126 334 -2%	125 550 -1%	124 831 -1%	124 973 +0%	125 676 +1%	126 670 +1%	126 904 +0%	127 150 +0%	128 475 +1%	129 354 +1%	129 570 +0%	130 815 +1%	133 230 +2%	134 468 +1%	136 569 +2%	139 082 +2%	142 156 +2%	145 543 +2%
Gross Profit
Cost of Revenue	(51 229)	(50 204)	(50 747)	(52 360)	(53 478)	(53 696)	(54 328)	(56 579)	(57 788)	(58 839)	(58 201)	(58 596)	(59 616)	(60 247)	(60 708)	(79 446)	(78 003)	(78 167)	(79 102)	(78 621)	(80 190)	(80 036)	(80 138)	(80 337)	(80 265)	(80 888)	(80 565)	(79 993)	(80 075)	(80 231)	(80 556)	(84 946)	(84 430)	(85 769)	(87 900)	(86 630)	(89 188)	(89 952)	(89 470)	(89 120)	(89 749)	(89 103)	(89 068)	(67 802)	(69 084)	(66 578)	(89 108)	(88 553)	(88 704)	(88 633)	(89 254)	(90 138)	(89 692)	(91 910)	(92 532)	(94 992)	(97 834)	(97 258)	(98 191)	(96 170)	(93 972)	(93 651)	(93 162)	(93 204)	(93 570)	(94 462)	(94 419)	(94 943)	(96 278)	(97 063)	(97 564)	(98 517)	(100 315)	(101 118)	(102 571)	(104 367)	(106 696)	(109 307)
Gross Profit	15 436 N/A	15 339 -1%	15 475 +1%	16 141 +4%	17 077 +6%	17 721 +4%	17 917 +1%	18 202 +2%	18 538 +2%	17 721 -4%	17 817 +1%	17 532 -2%	18 790 +7%	18 616 -1%	18 295 -2%	24 035 +31%	23 874 -1%	24 095 +1%	24 758 +3%	25 296 +2%	25 981 +3%	26 618 +2%	26 812 +1%	26 638 -1%	23 164 -13%	23 961 +3%	25 156 +5%	26 176 +4%	26 344 +1%	26 772 +2%	27 072 +1%	28 165 +4%	28 153 0%	28 359 +1%	28 832 +2%	27 630 -4%	28 453 +3%	28 603 +1%	28 678 +0%	29 327 +2%	29 345 +0%	29 245 0%	29 290 +0%	22 447 -23%	22 695 +1%	21 772 -4%	29 216 +34%	29 181 0%	29 379 +1%	29 368 0%	29 490 +0%	29 734 +1%	29 542 -1%	29 789 +1%	29 787 0%	30 653 +3%	32 254 +5%	33 114 +3%	33 597 +1%	33 387 -1%	32 362 -3%	31 899 -1%	31 669 -1%	31 769 +0%	32 106 +1%	32 208 +0%	32 485 +1%	32 207 -1%	32 197 0%	32 291 +0%	32 006 -1%	32 298 +1%	32 915 +2%	33 350 +1%	33 998 +2%	34 715 +2%	35 460 +2%	36 236 +2%
Operating Income
Operating Expenses	(14 785)	(14 606)	(14 560)	(15 075)	(15 798)	(16 518)	(16 791)	(17 450)	(17 797)	(18 129)	(17 922)	(17 905)	(17 906)	(17 669)	(17 376)	(23 279)	(23 386)	(23 840)	(24 637)	(24 887)	(25 488)	(25 946)	(26 193)	(26 447)	(26 384)	(26 369)	(26 188)	(26 059)	(26 203)	(26 623)	(26 979)	(27 529)	(27 779)	(28 136)	(28 515)	(28 506)	(28 670)	(28 273)	(27 881)	(27 797)	(27 617)	(27 513)	(27 599)	(20 617)	(20 577)	(19 989)	(26 686)	(26 575)	(26 706)	(26 770)	(26 744)	(26 886)	(26 825)	(27 204)	(27 337)	(27 497)	(27 474)	(27 426)	(27 586)	(27 441)	(27 436)	(27 343)	(27 182)	(27 359)	(27 457)	(27 640)	(27 853)	(28 087)	(28 437)	(28 628)	(28 985)	(29 157)	(29 550)	(29 889)	(30 175)	(30 498)	(31 073)	(31 725)
Selling, General & Administrative	(14 785)	(14 605)	(14 560)	(15 075)	(14 854)	(16 518)	(16 791)	(17 456)	(17 797)	(17 666)	(17 934)	(16 511)	(16 590)	(16 429)	(16 191)	(21 652)	(21 700)	(22 099)	(22 843)	(23 038)	(24 083)	(24 984)	(25 696)	(24 509)	(26 383)	(26 368)	(26 187)	(24 171)	(26 204)	(26 624)	(26 979)	(25 334)	(27 780)	(28 137)	(28 516)	(26 147)	(28 670)	(28 273)	(27 883)	(25 500)	(27 619)	(27 515)	(27 598)	(20 615)	(20 574)	(19 989)	(26 686)	(26 574)	(26 707)	(26 770)	(26 742)	(26 886)	(26 823)	(27 202)	(27 336)	(27 494)	(27 473)	(27 424)	(27 585)	(27 440)	(27 435)	(27 342)	(27 181)	(27 359)	(27 455)	(27 640)	(27 853)	(28 086)	(28 437)	(28 628)	(28 984)	(29 157)	(29 549)	(29 888)	(30 174)	(30 497)	(31 073)	(31 724)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(463)	(927)	(1 394)	(1 316)	(1 240)	(1 185)	(1 627)	(1 686)	(1 741)	(1 794)	(1 849)	0	0	0	(1 938)	0	0	0	(1 888)	0	0	0	(2 195)	0	0	0	0	0	0	0	(2 298)	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	(944)	0	0	6	0	0	939	0	0	0	0	0	0	0	0	0	(1 405)	(962)	(497)	0	(1)	0	0	0	0	0	0	0	1	1	1	(2 359)	0	0	2	1	2	0	(1)	0	(3)	0	0	(1)	1	0	(2)	0	(2)	0	(1)	(3)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	0	(2)	0	0	(1)	0	0	(1)	0	(1)	(1)	(1)	0	0	(1)
Operating Income	651 N/A	732 +12%	915 +25%	1 066 +17%	1 280 +20%	1 203 -6%	1 126 -6%	751 -33%	741 -1%	(408) N/A	(105) +74%	(373) -255%	884 N/A	947 +7%	919 -3%	756 -18%	488 -35%	255 -48%	121 -53%	409 +238%	493 +21%	672 +36%	619 -8%	191 -69%	100 -48%	(187) N/A	66 N/A	117 +77%	141 +21%	149 +6%	93 -38%	636 +584%	374 -41%	223 -40%	317 +42%	(876) N/A	(217) +75%	330 N/A	797 +142%	1 530 +92%	1 728 +13%	1 732 +0%	1 691 -2%	1 830 +8%	2 118 +16%	1 783 -16%	2 530 +42%	2 606 +3%	2 673 +3%	2 598 -3%	2 746 +6%	2 848 +4%	2 717 -5%	2 585 -5%	2 450 -5%	3 156 +29%	4 780 +51%	5 688 +19%	6 011 +6%	5 946 -1%	4 926 -17%	4 556 -8%	4 487 -2%	4 410 -2%	4 649 +5%	4 568 -2%	4 632 +1%	4 120 -11%	3 760 -9%	3 663 -3%	3 021 -18%	3 141 +4%	3 365 +7%	3 461 +3%	3 823 +10%	4 217 +10%	4 387 +4%	4 511 +3%
Pre-Tax Income
Interest Income Expense	(217)	(211)	(200)	(192)	(178)	(166)	(159)	(134)	(178)	(187)	(227)	(191)	(183)	(154)	(142)	(206)	(215)	(245)	(281)	(277)	(269)	(263)	(230)	(226)	(224)	(223)	(204)	(188)	(173)	(175)	(197)	(212)	(233)	(239)	(226)	(203)	(200)	(176)	(173)	(194)	(190)	(206)	(216)	(159)	(130)	(109)	(155)	(137)	(156)	(168)	(168)	(163)	(164)	(165)	(177)	(162)	(158)	(156)	(147)	(165)	(162)	(161)	(147)	(150)	(149)	(143)	(128)	(120)	(107)	(102)	(98)	(117)	(119)	(117)	(114)	(116)	(125)	(137)
Non-Reccuring Items	(705)	(333)	(284)	(46)	200	173	261	41	77	66	50	(26)	(41)	(71)	19	23	(310)	(315)	(298)	(335)	6	120	42	343	328	271	471	223	195	174	65	(284)	(265)	(288)	(366)	(1 840)	(1 831)	(1 780)	(1 776)	(511)	(690)	(434)	(586)	139	(167)	299	189	251	364	6	11	(46)	(217)	(303)	(307)	(323)	(519)	(402)	(274)	(276)	(31)	(25)	(55)	(57)	(59)	(175)	(258)	(278)	(295)	(214)	(70)	(38)	(10)	11	(85)	(119)	(154)	(278)
Gain/Loss on Disposition of Assets	0	0	0	0	0	271	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13)	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	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	114	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	660	433	428	439	373	389	647	646	366	336	367	287	295	265	337	458	462	459	436	455	450	466	482	427	393	363	339	338	363	345	340	300	282	291	314	345	332	309	258	108	140	140	321	431	586	534	619	498	307	169	127	1	(52)	(114)	(35)	(33)	12	(131)	(117)	(98)	(85)	51	22	11	(5)	22	20	134	133	106	(10)	43	56	61	73	112	187	252
Pre-Tax Income	389 N/A	621 +60%	859 +38%	1 267 +47%	1 675 +32%	1 870 +12%	1 875 +0%	1 304 -30%	1 006 -23%	(193) N/A	85 N/A	(303) N/A	955 N/A	987 +3%	1 133 +15%	1 031 -9%	425 -59%	154 -64%	(22) N/A	252 N/A	680 +170%	995 +46%	913 -8%	722 -21%	597 -17%	224 -62%	672 +200%	490 -27%	526 +7%	493 -6%	301 -39%	440 +46%	158 -64%	(13) N/A	39 N/A	(2 574) N/A	(1 916) +26%	(1 317) +31%	(894) +32%	933 N/A	988 +6%	1 232 +25%	1 210 -2%	2 241 +85%	2 407 +7%	2 507 +4%	3 183 +27%	3 218 +1%	3 188 -1%	2 605 -18%	2 712 +4%	2 640 -3%	2 284 -13%	2 003 -12%	1 931 -4%	2 638 +37%	4 115 +56%	4 999 +21%	5 473 +9%	5 407 -1%	4 648 -14%	4 421 -5%	4 307 -3%	4 214 -2%	4 436 +5%	4 272 -4%	4 380 +3%	3 856 -12%	3 491 -9%	3 453 -1%	2 843 -18%	3 029 +7%	3 292 +9%	3 416 +4%	3 697 +8%	4 094 +11%	4 295 +5%	4 348 +1%
Net Income
Tax Provision	(366)	(324)	(517)	(543)	(858)	(829)	(840)	(586)	(472)	(377)	(319)	(67)	(100)	(277)	(374)	(140)	(96)	(3)	61	(231)	(272)	(377)	(472)	(393)	(350)	(209)	(281)	(234)	(253)	(236)	(138)	(373)	(280)	(223)	(268)	(408)	(634)	(823)	(594)	71	109	35	(305)	(746)	(787)	(735)	(995)	(651)	(656)	(520)	(463)	(800)	(676)	(574)	(609)	(866)	(1 444)	(1 840)	(1 935)	(1 953)	(1 626)	(1 439)	(1 490)	(1 394)	(1 415)	(995)	(956)	(767)	(699)	(1 068)	(399)	(506)	(590)	(644)	(1 219)	(1 308)	(1 377)	(1 411)
Income from Continuing Operations	23	297	342	724	817	1 041	1 035	718	534	(570)	(234)	(370)	855	710	759	891	329	151	39	21	408	618	441	329	247	15	391	256	273	257	163	67	(122)	(236)	(229)	(2 982)	(2 550)	(2 140)	(1 488)	1 004	1 097	1 267	905	1 495	1 620	1 772	2 188	2 567	2 532	2 085	2 249	1 840	1 608	1 429	1 322	1 772	2 671	3 159	3 538	3 454	3 022	2 982	2 817	2 820	3 021	3 277	3 424	3 089	2 792	2 385	2 444	2 523	2 702	2 772	2 478	2 786	2 918	2 937
Income to Minority Interest	15	(2)	4	(1)	7	(1)	8	13	28	20	17	0	1	(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	4	9	15	30	36	34	28	13	3	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	40 N/A	292 +630%	346 +18%	719 +108%	825 +15%	1 039 +26%	1 045 +1%	730 -30%	563 -23%	(549) N/A	(214) +61%	(367) -71%	855 N/A	711 -17%	760 +7%	891 +17%	331 -63%	148 -55%	37 -75%	18 -51%	407 +2 161%	617 +52%	439 -29%	328 -25%	246 -25%	14 -94%	390 +2 686%	256 -34%	273 +7%	257 -6%	163 -37%	67 -59%	(121) N/A	(235) -94%	(229) +3%	(2 982) -1 202%	(2 551) +14%	(2 142) +16%	(1 489) +30%	1 005 N/A	1 097 +9%	1 268 +16%	906 -29%	1 495 +65%	1 620 +8%	1 771 +9%	2 187 +23%	2 566 +17%	2 531 -1%	2 085 -18%	2 249 +8%	1 839 -18%	1 607 -13%	1 429 -11%	1 321 -8%	1 772 +34%	2 671 +51%	3 157 +18%	3 542 +12%	3 463 -2%	3 037 -12%	3 014 -1%	2 853 -5%	2 854 +0%	3 049 +7%	3 289 +8%	3 427 +4%	3 088 -10%	2 791 -10%	2 384 -15%	2 444 +3%	2 523 +3%	2 703 +7%	2 772 +3%	2 477 -11%	2 786 +12%	2 917 +5%	2 937 +1%
EPS (Diluted)	1.08 N/A	7.89 +631%	7.52 -5%	19.43 +158%	22.91 +18%	28.86 +26%	29.02 +1%	20.28 -30%	16.08 -21%	-15.67 N/A	-6.11 +61%	-10.79 -77%	25.9 N/A	20.91 -19%	23.03 +10%	27 +17%	10.03 -63%	4.48 -55%	1.11 -75%	0.54 -51%	12.33 +2 183%	18.69 +52%	13.3 -29%	9.93 -25%	7.45 -25%	0.42 -94%	11.81 +2 712%	7.75 -34%	8.27 +7%	7.78 -6%	4.93 -37%	2.02 -59%	-3.65 N/A	-7.12 -95%	-6.93 +3%	-89.82 -1 196%	-77.3 +14%	-64.9 +16%	-45.12 +30%	30.27 N/A	33.24 +10%	38.42 +16%	27.45 -29%	45.3 +65%	49.09 +8%	53.66 +9%	65.88 +23%	77.75 +18%	76.69 -1%	62.8 -18%	67.75 +8%	55.39 -18%	48.41 -13%	43.05 -11%	39.8 -8%	53.38 +34%	80.47 +51%	95.11 +18%	106.71 +12%	104.33 -2%	91.49 -12%	90.8 -1%	85.95 -5%	85.98 +0%	91.79 +7%	98.99 +8%	103.18 +4%	92.96 -10%	83.96 -10%	71.69 -15%	73.52 +3%	75.89 +3%	81.21 +7%	83.27 +3%	74.44 -11%	83.7 +12%	87.54 +5%	88.12 +1%

Income Statement Balance Sheet Cash Flow Statement

Mr Max Holdings Ltd
TSE:8203

Income Statement

Earnings Waterfall
Mr Max Holdings Ltd

Income Statement
Mr Max Holdings Ltd

See Also

Company

Help

Tools

Stocks

Mr Max Holdings Ltd TSE:8203

Income Statement

Earnings Waterfall Mr Max Holdings Ltd

Income Statement Mr Max Holdings Ltd

See Also

Company

Help

Tools

Stocks

Mr Max Holdings Ltd
TSE:8203

Earnings Waterfall
Mr Max Holdings Ltd

Income Statement
Mr Max Holdings Ltd