Takase Corp
TSE:9087

Watchlist Manager
Takase Corp Logo
Takase Corp
TSE:9087
Watchlist
Price: 1 958 JPY 3.22% Market Closed
Market Cap: ¥4.1B

Income Statement

Earnings Waterfall
Takase Corp

Income Statement
Takase Corp

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 Dec-2025
Revenue
Interest Expense
15
0
0
13
0
0
14
0
0
10
0
0
9
0
0
7
14
21
27
26
25
25
24
24
23
22
20
18
16
16
17
17
18
19
19
18
18
17
16
16
15
14
14
17
23
29
35
37
37
36
37
38
39
39
38
38
37
35
34
33
32
31
30
28
27
25
23
22
21
20
18
17
16
15
15
0
0
0
Revenue
9 719
N/A
9 852
+1%
10 189
+3%
10 301
+1%
10 443
+1%
10 222
-2%
10 317
+1%
10 221
-1%
10 178
0%
9 688
-5%
9 150
-6%
8 593
-6%
8 270
-4%
7 843
-5%
7 476
-5%
7 342
-2%
7 425
+1%
7 426
+0%
9 726
+31%
9 739
+0%
9 638
-1%
9 651
+0%
9 787
+1%
9 623
-2%
9 330
-3%
9 069
-3%
8 861
-2%
8 814
-1%
8 990
+2%
8 985
0%
9 051
+1%
9 123
+1%
9 223
+1%
9 393
+2%
9 485
+1%
9 459
0%
9 404
-1%
9 349
-1%
9 223
-1%
9 163
-1%
8 947
-2%
8 807
-2%
8 830
+0%
8 734
-1%
8 609
-1%
8 393
-3%
8 020
-4%
7 987
0%
8 072
+1%
8 125
+1%
8 205
+1%
8 127
-1%
7 867
-3%
7 706
-2%
7 622
-1%
7 397
-3%
7 426
+0%
7 534
+1%
7 520
0%
7 834
+4%
8 143
+4%
8 347
+3%
8 654
+4%
8 891
+3%
9 023
+1%
9 099
+1%
8 904
-2%
8 575
-4%
8 295
-3%
8 124
-2%
8 190
+1%
8 191
+0%
8 370
+2%
8 270
-1%
8 345
+1%
8 378
+0%
8 339
0%
8 470
+2%
Gross Profit
Cost of Revenue
(8 351)
(8 465)
(8 719)
(8 947)
(9 149)
(9 019)
(9 022)
(8 873)
(8 649)
(8 165)
(7 651)
(7 280)
(7 043)
(6 718)
(6 404)
(6 315)
(6 354)
(6 356)
(8 367)
(8 352)
(8 364)
(8 368)
(8 466)
(8 271)
(7 989)
(7 770)
(7 591)
(7 670)
(7 886)
(8 024)
(8 117)
(8 178)
(8 228)
(8 372)
(8 463)
(8 421)
(8 401)
(8 339)
(8 245)
(8 242)
(8 077)
(7 998)
(8 056)
(7 944)
(7 751)
(7 431)
(7 012)
(6 907)
(6 930)
(6 979)
(7 033)
(6 924)
(6 746)
(6 639)
(6 580)
(6 432)
(6 431)
(6 492)
(6 493)
(6 760)
(7 035)
(7 217)
(7 484)
(7 664)
(7 793)
(7 869)
(7 666)
(7 394)
(7 174)
(7 045)
(7 142)
(7 180)
(7 334)
(7 274)
(7 371)
(7 387)
(7 315)
(7 387)
Gross Profit
1 367
N/A
1 387
+1%
1 470
+6%
1 353
-8%
1 294
-4%
1 203
-7%
1 295
+8%
1 348
+4%
1 529
+13%
1 523
0%
1 499
-2%
1 312
-12%
1 227
-6%
1 126
-8%
1 072
-5%
1 027
-4%
1 071
+4%
1 070
0%
1 359
+27%
1 387
+2%
1 274
-8%
1 283
+1%
1 321
+3%
1 352
+2%
1 341
-1%
1 299
-3%
1 270
-2%
1 144
-10%
1 105
-3%
961
-13%
934
-3%
945
+1%
995
+5%
1 021
+3%
1 022
+0%
1 039
+2%
1 003
-3%
1 010
+1%
978
-3%
921
-6%
870
-6%
810
-7%
775
-4%
790
+2%
858
+9%
962
+12%
1 008
+5%
1 080
+7%
1 143
+6%
1 146
+0%
1 172
+2%
1 203
+3%
1 121
-7%
1 066
-5%
1 042
-2%
965
-7%
995
+3%
1 042
+5%
1 027
-1%
1 074
+5%
1 108
+3%
1 130
+2%
1 171
+4%
1 227
+5%
1 230
+0%
1 229
0%
1 238
+1%
1 180
-5%
1 122
-5%
1 079
-4%
1 048
-3%
1 012
-3%
1 035
+2%
996
-4%
975
-2%
990
+2%
1 024
+3%
1 083
+6%
Operating Income
Operating Expenses
(901)
(915)
(922)
(952)
(982)
(984)
(928)
(889)
(881)
(874)
(847)
(803)
(761)
(736)
(728)
(740)
(721)
(704)
(928)
(931)
(944)
(956)
(991)
(1 664)
(981)
(1 016)
(1 052)
(1 042)
(1 040)
(985)
(924)
(971)
(924)
(952)
(916)
(982)
(986)
(971)
(952)
(928)
(905)
(881)
(890)
(896)
(902)
(923)
(909)
(904)
(904)
(898)
(895)
(895)
(892)
(879)
(873)
(871)
(857)
(863)
(843)
(925)
(913)
(922)
(893)
(913)
(938)
(953)
(942)
(955)
(911)
(888)
(876)
(856)
(891)
(875)
(895)
(829)
(819)
(859)
Selling, General & Administrative
(901)
(915)
(922)
(953)
(970)
(984)
(929)
(891)
(881)
(868)
(845)
(784)
(743)
(720)
(713)
(725)
(707)
(690)
(909)
(916)
(934)
(950)
(952)
(991)
(981)
(1 016)
(1 010)
(1 042)
(1 040)
(985)
(887)
(919)
(924)
(952)
(914)
(983)
(986)
(971)
(906)
(928)
(905)
(881)
(843)
(896)
(902)
(923)
(862)
(904)
(903)
(898)
(895)
(888)
(885)
(872)
(828)
(871)
(857)
(863)
(786)
(841)
(855)
(864)
(843)
(904)
(929)
(953)
(862)
(955)
(911)
(888)
(795)
(856)
(891)
(875)
(816)
(905)
(895)
(915)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
(7)
(14)
(20)
(18)
(16)
(15)
(15)
(14)
(13)
(19)
0
0
0
(39)
0
0
0
(42)
0
0
0
(37)
0
0
0
(37)
0
0
0
(46)
0
0
0
(47)
0
0
0
(47)
0
0
0
0
0
0
0
(45)
0
0
0
(58)
0
0
0
(50)
0
0
0
(80)
0
0
0
(81)
0
0
0
(80)
0
0
0
Other Operating Expenses
0
0
0
0
(12)
0
0
0
0
0
11
0
0
0
0
0
0
0
0
(14)
(10)
(6)
0
(674)
0
0
0
0
0
0
0
(52)
0
0
35
0
0
0
(0)
0
0
0
0
0
0
0
(0)
0
0
0
(0)
(7)
(7)
(7)
(0)
0
(0)
0
0
(84)
(58)
(58)
(0)
(9)
(9)
0
0
(0)
0
0
(0)
0
0
(0)
(0)
76
76
56
Operating Income
467
N/A
472
+1%
548
+16%
401
-27%
312
-22%
219
-30%
367
+67%
459
+25%
648
+41%
649
+0%
652
+0%
509
-22%
466
-8%
390
-16%
344
-12%
287
-16%
350
+22%
366
+5%
431
+18%
456
+6%
330
-28%
327
-1%
331
+1%
(313)
N/A
360
N/A
283
-22%
218
-23%
102
-53%
65
-37%
(24)
N/A
10
N/A
(26)
N/A
71
N/A
69
-3%
106
+54%
56
-47%
17
-70%
39
+128%
26
-34%
(7)
N/A
(35)
-385%
(71)
-103%
(115)
-62%
(105)
+9%
(44)
+59%
39
N/A
99
+154%
176
+77%
239
+36%
248
+4%
277
+12%
309
+12%
229
-26%
187
-18%
169
-9%
94
-44%
137
+46%
179
+30%
184
+3%
149
-19%
194
+31%
208
+7%
277
+34%
315
+14%
292
-7%
276
-6%
296
+7%
225
-24%
211
-6%
191
-10%
172
-10%
156
-10%
144
-7%
121
-16%
79
-34%
161
+103%
205
+27%
224
+10%
Pre-Tax Income
Interest Income Expense
(27)
(32)
(33)
(29)
(30)
(18)
(18)
(16)
(26)
40
77
81
21
(11)
23
46
47
16
9
(11)
(11)
(10)
(10)
(2)
(2)
1
0
(2)
0
6
27
31
30
23
42
88
132
137
107
36
(7)
(6)
0
16
9
(1)
(15)
(33)
(29)
(28)
(27)
(27)
(30)
(31)
(27)
(25)
(26)
(26)
(30)
(28)
(28)
(22)
(16)
11
27
24
23
7
(0)
7
10
6
(4)
8
14
14
24
18
Non-Reccuring Items
0
(2)
(0)
(89)
(87)
(88)
(25)
(25)
(25)
10
11
7
(2)
(4)
0
(130)
(135)
(78)
(129)
0
(668)
(725)
(673)
0
0
0
0
0
(52)
(52)
(52)
0
0
0
(52)
(2)
(2)
(4)
(32)
(35)
(35)
(72)
(225)
(222)
(222)
(184)
(61)
(60)
(60)
(60)
(9)
0
0
0
(12)
(17)
(43)
(43)
(89)
0
0
0
(9)
0
0
(9)
(3)
(2)
(2)
(1)
(3)
(2)
(2)
17
75
0
0
0
Gain/Loss on Disposition of Assets
(1)
1
(7)
(7)
(8)
(1)
(0)
(6)
(2)
0
(21)
(22)
(24)
0
(18)
(18)
(26)
(11)
(24)
(25)
(20)
(20)
(6)
(7)
(1)
(1)
(2)
(13)
(13)
(13)
(24)
(12)
(11)
(9)
2
2
(0)
(1)
0
(58)
(57)
(58)
(12)
(7)
(7)
(5)
6
5
5
5
5
0
1
1
(0)
(0)
(0)
0
3
2
2
3
(8)
(7)
(8)
(9)
2
2
2
2
5
1
1
1
(0)
(0)
(0)
0
Total Other Income
3
6
4
(2)
(14)
(10)
(2)
(2)
(11)
(15)
(5)
4
3
5
6
5
(3)
(5)
(2)
(6)
7
(0)
2
4
(12)
(5)
(3)
(2)
6
9
7
6
8
9
2
11
11
12
(50)
7
10
3
(28)
(34)
(35)
(29)
17
31
34
36
26
32
34
40
41
40
51
52
64
75
69
76
69
61
56
53
53
49
48
40
43
35
30
25
25
26
27
29
Pre-Tax Income
442
N/A
445
+1%
511
+15%
274
-46%
173
-37%
102
-41%
323
+216%
411
+27%
585
+42%
684
+17%
713
+4%
579
-19%
465
-20%
380
-18%
355
-6%
191
-46%
234
+23%
289
+23%
285
-1%
414
+45%
(362)
N/A
(428)
-18%
(357)
+17%
(317)
+11%
346
N/A
277
-20%
213
-23%
86
-60%
7
-92%
(73)
N/A
(32)
+56%
(2)
+93%
98
N/A
91
-8%
100
+10%
155
+55%
157
+1%
183
+17%
50
-73%
(58)
N/A
(123)
-113%
(204)
-66%
(379)
-86%
(352)
+7%
(297)
+15%
(181)
+39%
46
N/A
119
+156%
189
+59%
199
+6%
272
+37%
314
+15%
234
-25%
196
-16%
170
-13%
92
-46%
120
+30%
164
+37%
132
-19%
198
+50%
238
+20%
264
+11%
312
+18%
380
+22%
367
-3%
336
-9%
370
+10%
282
-24%
259
-8%
239
-8%
226
-5%
196
-13%
169
-14%
172
+2%
194
+13%
201
+4%
256
+27%
271
+6%
Net Income
Tax Provision
(183)
(187)
(212)
(120)
(80)
(59)
(142)
(180)
(247)
(276)
(297)
(248)
(217)
(169)
(152)
(96)
(122)
(153)
(177)
(218)
(167)
(172)
(182)
(192)
(190)
(125)
(97)
(50)
(31)
12
1
(13)
(37)
(42)
(77)
(96)
(95)
(112)
(281)
(268)
(258)
(240)
(32)
(31)
(40)
(46)
23
21
10
2
(59)
(72)
(57)
(52)
(72)
(64)
(72)
(74)
(53)
(52)
(48)
(45)
(44)
(51)
(60)
(72)
(91)
(88)
(80)
(71)
80
87
90
99
(39)
(48)
(63)
(81)
Income from Continuing Operations
258
258
298
154
93
44
181
231
338
409
416
331
247
211
204
94
112
136
108
196
(529)
(600)
(540)
(509)
157
152
115
36
(25)
(61)
(31)
(15)
61
49
22
60
62
71
(231)
(326)
(381)
(444)
(411)
(383)
(337)
(226)
70
139
199
201
214
241
178
144
98
28
47
90
79
147
191
220
268
329
308
264
279
194
178
167
306
283
259
270
155
153
193
190
Net Income (Common)
258
N/A
258
0%
298
+16%
154
-48%
93
-40%
44
-53%
181
+313%
231
+28%
338
+46%
409
+21%
416
+2%
331
-20%
247
-25%
211
-15%
204
-3%
95
-54%
112
+18%
136
+21%
108
-20%
196
+82%
(529)
N/A
(600)
-13%
(540)
+10%
(509)
+6%
157
N/A
152
-3%
115
-24%
36
-69%
(25)
N/A
(61)
-149%
(31)
+49%
(15)
+52%
61
N/A
49
-20%
22
-55%
60
+168%
62
+3%
71
+16%
(231)
N/A
(326)
-41%
(381)
-17%
(444)
-16%
(411)
+7%
(383)
+7%
(337)
+12%
(226)
+33%
70
N/A
139
+100%
199
+43%
201
+1%
214
+6%
241
+13%
178
-26%
144
-19%
98
-32%
28
-71%
47
+68%
90
+90%
79
-12%
147
+85%
191
+30%
220
+15%
268
+22%
329
+23%
308
-6%
264
-14%
279
+6%
194
-31%
178
-8%
167
-6%
306
+83%
283
-7%
259
-8%
270
+4%
155
-43%
153
-1%
193
+26%
190
-2%
EPS (Diluted)
258.1
N/A
234.54
-9%
298.2
+27%
154.39
-48%
84.9
-45%
43.7
-49%
180.6
+313%
210.09
+16%
337.9
+61%
408.7
+21%
415.5
+2%
331.4
-20%
247.4
-25%
211.1
-15%
203.8
-3%
94.5
-54%
111.8
+18%
135.8
+21%
108
-20%
196.1
+82%
-529.29
N/A
-599.79
-13%
-540
+10%
-509.4
+6%
156.5
N/A
152.1
-3%
115
-24%
36
-69%
-24.5
N/A
-61
-149%
-31
+49%
-14.89
+52%
61.1
N/A
49
-20%
22.25
-55%
59.5
+167%
61.5
+3%
71.4
+16%
-232.54
N/A
-325.7
-40%
-381.2
-17%
-444
-16%
-413.2
+7%
-382.9
+7%
-337.2
+12%
-226.29
+33%
69.95
N/A
139.3
+99%
199.4
+43%
202.47
+2%
215.37
+6%
243.05
+13%
179.04
-26%
145.28
-19%
99.12
-32%
28.35
-71%
47.69
+68%
90.32
+89%
79.88
-12%
147.55
+85%
191.96
+30%
221.24
+15%
134.9
-39%
331.16
+145%
308.61
-7%
264.09
-14%
140.06
-47%
194.25
+39%
178.35
-8%
83.71
-53%
152.98
+83%
141.41
-8%
129.01
-9%
134.4
+4%
77.13
-43%
75.81
-2%
95.49
+26%
96.12
+1%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett