Watchlist Manager

Watchlist

Price: 1 179 JPY -0.17% Market Closed

Market Cap: ¥40B

C	Cosmos Initia Co Ltd TSE:8844	JP
	Investment AB Latour STO:LATO B	SE
	Quartix Technologies PLC LSE:QTX	UK
N	Nanogroup SA WSE:NNG	PL
S	Sa Giang Import Export Corp VN:SGC	VN
	Manali Petrochemicals Ltd NSE:MANALIPETC	IN
A	Alhasoob Co SAU:9522	SA
N	Nahar Poly Films Ltd NSE:NAHARPOLY	IN
	Wingstop Inc NASDAQ:WING	US
I	Innofactor Oyj OMXH:IFA1V	FI
D	Daqing Huake Co Ltd SZSE:000985	CN
S	Shannon Semiconductor Technology Co Ltd SZSE:300475	CN
	D Link (India) Limited NSE:DLINKINDIA	IN
A	Amazon.com Inc MIL:AMZN	US
	Marico Ltd BSE:531642	IN
R	Renewable Japan Co Ltd TSE:9522	JP
	Houston We Have Ltd ASX:HWH	AU
T	Tianjin Tianbao Energy Co Ltd HKEX:1671	CN
	Shanghai Runda Medical Technology Co Ltd SSE:603108	CN
	RPT Realty NYSE:RPT	US
K	Kuraray Co Ltd SWB:KUY	JP
	Unieuro SpA MIL:UNIR	IT
L	Lien Chang Electronic Enterprise Co Ltd TWSE:2431	TW
	Almawave SpA MIL:AIW	IT

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	1 004	0	0	398	0	0	613	0	0	960	0	0	864	0	0	244	436	609	863	708	653	592	594	576	569	570	588	462	406	352	343	279	300	339	443	381	384	377	507	434	440	461	585	446	471	511	559	579	585	582	606	642	682	722	843	856	877	880	825	807	780	781	758	787	892	957	960	951	863	858	930	1 011	1 178	1 355	1 455	0	0	0
Revenue	132 554 N/A	153 718 +16%	149 504 -3%	155 256 +4%	133 732 -14%	135 705 +1%	125 616 -7%	133 817 +7%	135 504 +1%	124 706 -8%	112 252 -10%	112 592 +0%	133 463 +19%	135 274 +1%	138 102 +2%	110 329 -20%	78 698 -29%	59 116 -25%	101 414 +72%	90 821 -10%	98 220 +8%	96 734 -2%	80 200 -17%	86 575 +8%	84 223 -3%	77 911 -7%	85 824 +10%	82 281 -4%	71 092 -14%	73 116 +3%	67 441 -8%	69 016 +2%	74 898 +9%	69 523 -7%	75 620 +9%	72 456 -4%	80 340 +11%	85 040 +6%	87 022 +2%	93 454 +7%	84 140 -10%	88 374 +5%	92 366 +5%	88 662 -4%	94 505 +7%	98 584 +4%	100 829 +2%	104 111 +3%	107 539 +3%	100 689 -6%	104 606 +4%	108 622 +4%	105 797 -3%	108 500 +3%	110 559 +2%	104 249 -6%	105 584 +1%	103 430 -2%	107 257 +4%	106 904 0%	111 893 +5%	109 887 -2%	107 349 -2%	102 892 -4%	109 479 +6%	111 967 +2%	123 374 +10%	131 817 +7%	128 488 -3%	136 647 +6%	124 588 -9%	133 085 +7%	137 146 +3%	134 841 -2%	129 528 -4%	128 985 0%	131 765 +2%	129 686 -2%
Gross Profit
Cost of Revenue	(108 335)	(121 961)	(117 267)	(119 435)	(103 975)	(107 084)	(99 080)	(101 066)	(101 747)	(93 952)	(96 444)	(110 489)	(128 086)	(129 216)	(120 432)	(96 838)	(66 555)	(47 785)	(85 553)	(77 377)	(83 627)	(82 935)	(65 483)	(70 884)	(67 728)	(63 399)	(69 932)	(66 474)	(57 426)	(58 464)	(53 756)	(55 224)	(59 945)	(55 940)	(61 366)	(58 373)	(64 680)	(68 391)	(69 876)	(74 545)	(66 758)	(69 847)	(73 849)	(70 878)	(76 172)	(79 336)	(81 341)	(84 776)	(87 122)	(81 781)	(85 471)	(87 431)	(86 266)	(89 641)	(91 901)	(88 340)	(89 988)	(88 639)	(91 653)	(91 505)	(94 372)	(92 435)	(89 924)	(86 904)	(93 458)	(94 995)	(103 249)	(108 765)	(104 527)	(110 566)	(100 921)	(106 475)	(109 315)	(106 054)	(102 222)	(99 691)	(102 524)	(101 377)
Gross Profit	24 219 N/A	31 757 +31%	32 237 +2%	35 821 +11%	29 757 -17%	28 621 -4%	26 536 -7%	32 751 +23%	33 757 +3%	30 754 -9%	15 808 -49%	2 103 -87%	5 377 +156%	6 058 +13%	17 670 +192%	13 491 -24%	12 143 -10%	11 331 -7%	15 861 +40%	13 444 -15%	14 593 +9%	13 799 -5%	14 717 +7%	15 691 +7%	16 495 +5%	14 512 -12%	15 892 +10%	15 807 -1%	13 666 -14%	14 652 +7%	13 685 -7%	13 792 +1%	14 953 +8%	13 583 -9%	14 254 +5%	14 083 -1%	15 660 +11%	16 649 +6%	17 146 +3%	18 909 +10%	17 382 -8%	18 527 +7%	18 517 0%	17 784 -4%	18 333 +3%	19 248 +5%	19 488 +1%	19 335 -1%	20 417 +6%	18 908 -7%	19 135 +1%	21 191 +11%	19 531 -8%	18 859 -3%	18 658 -1%	15 909 -15%	15 596 -2%	14 791 -5%	15 604 +5%	15 399 -1%	17 521 +14%	17 452 0%	17 425 0%	15 988 -8%	16 021 +0%	16 972 +6%	20 125 +19%	23 052 +15%	23 961 +4%	26 081 +9%	23 667 -9%	26 610 +12%	27 831 +5%	28 787 +3%	27 306 -5%	29 294 +7%	29 241 0%	28 309 -3%
Operating Income
Operating Expenses	(17 827)	(18 907)	(19 243)	(18 859)	(18 932)	(19 332)	(19 719)	(19 979)	(20 637)	(20 979)	(20 434)	(19 885)	(19 537)	(18 904)	(17 379)	(14 581)	(12 038)	(10 766)	(14 451)	(13 740)	(13 445)	(12 838)	(12 864)	(13 018)	(12 980)	(13 133)	(13 330)	(16 285)	(12 559)	(12 233)	(11 946)	(11 848)	(12 277)	(12 504)	(12 509)	(12 823)	(13 146)	(13 299)	(13 666)	(13 832)	(13 620)	(13 926)	(14 433)	(14 373)	(14 646)	(14 778)	(14 619)	(14 611)	(14 006)	(13 575)	(13 755)	(13 409)	(13 592)	(13 533)	(12 648)	(12 660)	(12 663)	(12 754)	(13 228)	(13 420)	(13 990)	(14 470)	(14 074)	(14 500)	(14 279)	(14 552)	(15 201)	(15 321)	(15 764)	(16 062)	(16 245)	(16 640)	(16 760)	(17 481)	(17 854)	(18 358)	(19 125)	(19 060)
Selling, General & Administrative	(17 850)	(18 907)	(19 266)	(18 859)	(18 998)	(19 375)	(19 762)	(19 979)	(20 637)	(20 979)	(20 434)	(19 885)	(19 537)	(18 904)	(17 379)	(14 581)	(12 038)	(10 766)	(14 451)	(13 740)	(13 445)	(12 838)	(12 864)	(13 018)	(12 979)	(13 133)	(13 329)	(13 094)	(12 560)	(12 232)	(11 945)	(11 847)	(12 276)	(12 503)	(12 508)	(12 822)	(13 144)	(13 297)	(13 665)	(13 830)	(13 618)	(13 926)	(14 432)	(14 372)	(14 644)	(14 776)	(14 618)	(14 611)	(14 006)	(13 574)	(13 754)	(13 407)	(13 591)	(13 532)	(12 647)	(12 660)	(12 663)	(12 755)	(13 228)	(13 420)	(13 988)	(14 469)	(14 073)	(14 499)	(14 280)	(14 551)	(15 199)	(15 318)	(15 761)	(16 060)	(16 244)	(16 639)	(16 758)	(17 479)	(17 853)	(18 357)	(19 125)	(19 060)
Depreciation & Amortization	23	0	23	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	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	66	43	43	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	(3 191)	1	(1)	(1)	(1)	(1)	(1)	(1)	0	0	(2)	(1)	(2)	(2)	0	(1)	(1)	(2)	(2)	(1)	0	0	(1)	(1)	(2)	(1)	(1)	(1)	0	0	1	0	0	(2)	(1)	(1)	(1)	0	(1)	(2)	(3)	(3)	(2)	(1)	(1)	(2)	(2)	(1)	(1)	0	0
Operating Income	6 392 N/A	12 850 +101%	12 994 +1%	16 962 +31%	10 825 -36%	9 289 -14%	6 817 -27%	12 772 +87%	13 120 +3%	9 775 -25%	(4 626) N/A	(17 782) -284%	(14 160) +20%	(12 846) +9%	291 N/A	(1 090) N/A	105 N/A	565 +438%	1 410 +150%	(296) N/A	1 148 N/A	961 -16%	1 853 +93%	2 673 +44%	3 515 +32%	1 379 -61%	2 562 +86%	(478) N/A	1 107 N/A	2 419 +119%	1 739 -28%	1 944 +12%	2 676 +38%	1 079 -60%	1 745 +62%	1 260 -28%	2 514 +100%	3 350 +33%	3 480 +4%	5 077 +46%	3 762 -26%	4 601 +22%	4 084 -11%	3 411 -16%	3 687 +8%	4 470 +21%	4 869 +9%	4 724 -3%	6 411 +36%	5 333 -17%	5 380 +1%	7 782 +45%	5 939 -24%	5 326 -10%	6 010 +13%	3 249 -46%	2 933 -10%	2 037 -31%	2 376 +17%	1 979 -17%	3 531 +78%	2 982 -16%	3 351 +12%	1 488 -56%	1 742 +17%	2 420 +39%	4 924 +103%	7 731 +57%	8 197 +6%	10 019 +22%	7 422 -26%	9 970 +34%	11 071 +11%	11 306 +2%	9 452 -16%	10 936 +16%	10 116 -7%	9 249 -9%
Pre-Tax Income
Interest Income Expense	(259)	(15 431)	(14 836)	(16 863)	(1 316)	(1 415)	(1 618)	(1 697)	(1 902)	(2 181)	(2 697)	(2 498)	(2 536)	5 169	5 205	5 833	(902)	(594)	(845)	(699)	(642)	(581)	(507)	(568)	(563)	(564)	(521)	(462)	(406)	(352)	(341)	(274)	(295)	(334)	(441)	(381)	(384)	(377)	(566)	(499)	(594)	(531)	(592)	(450)	(378)	(512)	(572)	(591)	(604)	(583)	(659)	(703)	(743)	(782)	(869)	(882)	(912)	(925)	(346)	(736)	(700)	(687)	(692)	(214)	(317)	(383)	(392)	(811)	(690)	(758)	(787)	(803)	(1 096)	(1 165)	(1 286)	(967)	(832)	(776)
Non-Reccuring Items	(25 151)	(72 562)	(72 416)	(47 252)	(593)	(744)	(777)	(1)	(17)	(181)	(58)	(204)	(263)	(11 927)	24 949	24 928	36 305	(410)	(448)	(225)	(73)	(75)	(46)	(32)	(12)	(10)	(3 190)	0	(3 193)	(3 193)	(378)	(380)	(379)	(379)	(4)	(4)	(2)	(2)	(2)	1	(19)	(33)	(35)	(36)	(16)	(5)	(29)	488	482	490	437	(82)	(77)	(82)	(23)	(90)	(89)	(89)	(77)	(7)	(15)	(16)	(91)	(190)	(182)	(181)	(1 564)	(1 465)	(1 465)	(1 466)	(8)	(8)	14	15	10	(325)	(355)	(354)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	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	25	25	25	25	0	2	5
Total Other Income	(928)	(1 487)	(772)	(667)	(103)	(57)	9	(192)	(190)	(203)	(50)	(14)	(257)	(177)	(327)	(46)	0	72	151	42	29	78	61	133	114	72	60	(27)	(24)	(12)	(13)	0	(13)	(10)	50	(58)	(60)	(147)	45	(45)	(30)	(95)	(11)	(106)	(73)	82	71	74	63	309	330	428	435	199	108	23	586	617	176	584	3	(42)	(50)	(56)	(77)	(116)	36	32	45	103	46	62	(62)	(53)	(224)	(314)	(229)	(306)
Pre-Tax Income	(19 946) N/A	(76 630) -284%	(75 030) +2%	(47 820) +36%	8 813 N/A	7 073 -20%	4 431 -37%	10 882 +146%	11 012 +1%	7 210 -35%	(7 430) N/A	(20 498) -176%	(17 216) +16%	(19 781) -15%	30 118 N/A	29 625 -2%	35 508 +20%	(367) N/A	268 N/A	(1 178) N/A	462 N/A	383 -17%	1 361 +255%	2 206 +62%	3 054 +38%	877 -71%	(1 089) N/A	(967) +11%	(2 516) -160%	(1 136) +55%	1 009 N/A	1 292 +28%	1 991 +54%	356 -82%	1 350 +279%	817 -39%	2 068 +153%	2 824 +37%	2 958 +5%	4 535 +53%	3 120 -31%	3 943 +26%	3 446 -13%	2 819 -18%	3 220 +14%	4 036 +25%	4 340 +8%	4 696 +8%	6 353 +35%	5 549 -13%	5 488 -1%	7 425 +35%	5 554 -25%	4 661 -16%	5 226 +12%	2 300 -56%	2 518 +9%	1 640 -35%	2 129 +30%	1 820 -15%	2 819 +55%	2 237 -21%	2 518 +13%	1 028 -59%	1 166 +13%	1 740 +49%	3 004 +73%	5 487 +83%	6 087 +11%	7 898 +30%	6 673 -16%	9 246 +39%	9 952 +8%	10 128 +2%	7 977 -21%	9 330 +17%	8 702 -7%	7 818 -10%
Net Income
Tax Provision	(1 092)	(1 099)	(1 109)	(880)	(868)	(807)	(508)	7 996	8 123	8 131	(1 501)	(12 266)	(12 463)	(9 755)	1 054	1 308	(19)	(22)	(35)	(26)	(41)	(38)	(26)	(31)	(29)	(28)	16	13	32	25	249	282	261	311	384	345	372	340	680	599	598	476	(415)	(329)	(411)	(477)	(645)	(697)	(966)	(956)	(926)	(1 224)	(902)	(668)	(1 820)	(1 305)	(1 205)	(994)	(138)	(59)	(571)	(289)	(845)	(346)	308	230	612	(183)	(1 129)	(1 849)	(2 428)	(3 241)	(3 649)	(3 732)	(3 047)	(3 410)	(3 032)	(2 601)
Income from Continuing Operations	(21 038)	(77 729)	(76 139)	(48 700)	7 945	6 266	3 923	18 878	19 135	15 341	(8 931)	(32 764)	(29 679)	(29 536)	31 172	30 933	35 489	(389)	233	(1 204)	421	345	1 335	2 175	3 025	849	(1 073)	(954)	(2 484)	(1 111)	1 258	1 574	2 252	667	1 734	1 162	2 440	3 164	3 638	5 134	3 718	4 419	3 031	2 490	2 809	3 559	3 695	3 999	5 387	4 593	4 562	6 201	4 652	3 993	3 406	995	1 313	646	1 991	1 761	2 248	1 948	1 673	682	1 474	1 970	3 616	5 304	4 958	6 049	4 245	6 005	6 303	6 396	4 930	5 920	5 670	5 217
Income to Minority Interest	(271)	(266)	(268)	(192)	(196)	(127)	(62)	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	3	9	9	12	16	16	24	29	30	30	24	19	(63)	(92)	(92)	(92)	(1)	33	41	220	200	392	393	263	288
Net Income (Common)	(21 309) N/A	(78 407) -268%	(77 220) +2%	(49 707) +36%	6 572 N/A	5 061 -23%	2 784 -45%	17 904 +543%	19 135 +7%	15 212 -21%	(8 521) N/A	(33 156) -289%	(29 944) +10%	(29 928) +0%	31 061 N/A	30 664 -1%	35 314 +15%	(878) N/A	(411) +53%	(1 839) -347%	(208) +89%	(274) -32%	720 N/A	1 559 +117%	2 414 +55%	237 -90%	(1 684) N/A	(1 413) +16%	(2 791) -98%	(1 261) +55%	1 259 N/A	1 575 +25%	2 255 +43%	668 -70%	1 735 +160%	1 162 -33%	2 440 +110%	3 166 +30%	3 639 +15%	5 135 +41%	3 718 -28%	4 419 +19%	3 030 -31%	2 489 -18%	2 809 +13%	3 558 +27%	3 695 +4%	3 999 +8%	5 386 +35%	4 592 -15%	4 562 -1%	6 202 +36%	4 655 -25%	3 997 -14%	3 415 -15%	1 007 -71%	1 327 +32%	663 -50%	2 007 +203%	1 784 -11%	2 275 +28%	1 978 -13%	1 703 -14%	706 -59%	1 494 +112%	1 905 +28%	3 524 +85%	5 211 +48%	4 865 -7%	6 049 +24%	4 278 -29%	6 046 +41%	6 523 +8%	6 596 +1%	5 323 -19%	6 314 +19%	5 933 -6%	5 506 -7%
EPS (Diluted)	-3 044.14 N/A	-7 127.9 -134%	-7 020 +2%	-2 616.15 +63%	386.58 N/A	632.62 +64%	232 -63%	813.81 +251%	1 275.66 +57%	1 267.66 -1%	-710.08 N/A	-2 763 -289%	-2 495.33 +10%	-2 494 +0%	526.45 N/A	3 833 +628%	4 414.25 +15%	-9.75 N/A	-51.37 -427%	-204.33 -298%	-20.8 +90%	-27.4 -32%	4.18 N/A	129.91 +3 008%	201.16 +55%	19.75 -90%	-140.33 N/A	-70.65 +50%	-82.08 -16%	-37.08 +55%	17.03 N/A	46.32 +172%	66.32 +43%	19.64 -70%	51.17 +161%	34.17 -33%	71.76 +110%	93.11 +30%	107.32 +15%	151.02 +41%	109.35 -28%	129.97 +19%	89.36 -31%	73.2 -18%	82.61 +13%	104.64 +27%	108.97 +4%	117.61 +8%	158.41 +35%	135.43 -15%	134.55 -1%	183.33 +36%	137.45 -25%	118.02 -14%	100.87 -15%	29.74 -71%	39.18 +32%	19.56 -50%	59.24 +203%	52.65 -11%	67.14 +28%	58.37 -13%	50.26 -14%	20.88 -58%	44.52 +113%	56.79 +28%	104.76 +84%	153.86 +47%	143.67 -7%	178.55 +24%	126.3 -29%	178.49 +41%	192.46 +8%	194.62 +1%	157.08 -19%	186.3 +19%	175.06 -6%	162.46 -7%

Income Statement Balance Sheet Cash Flow Statement

Cosmos Initia Co Ltd
TSE:8844

Income Statement

Earnings Waterfall
Cosmos Initia Co Ltd

Income Statement
Cosmos Initia Co Ltd

See Also

Company

Help

Tools

Stocks

Cosmos Initia Co Ltd TSE:8844

Income Statement

Earnings Waterfall Cosmos Initia Co Ltd

Income Statement Cosmos Initia Co Ltd

See Also

Company

Help

Tools

Stocks

Cosmos Initia Co Ltd
TSE:8844

Earnings Waterfall
Cosmos Initia Co Ltd

Income Statement
Cosmos Initia Co Ltd