Star Flyer Inc
TSE:9206
Star Flyer Inc
TSE:9206
Price:
1 974
JPY
-0.4%
Market Closed
Market Cap:
¥7.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Star Flyer Inc
TSE:9206
|
JP |
|
Kozosushi Co Ltd
TSE:9973
|
JP |
|
China General Plastics Corp
TWSE:1305
|
TW |
|
Rumo SA
BOVESPA:RAIL3
|
BR |
|
G
|
Goyal Aluminiums Ltd
NSE:GOYALALUM
|
IN |
|
Shake Shack Inc
NYSE:SHAK
|
US |
|
Inesa Intelligent Tech Inc
SSE:600602
|
CN |
|
Oberbank AG
LSE:0C6Y
|
AT |
|
Medialink Group Ltd
HKEX:2230
|
HK |
|
YEDIGITALCorporation
TSE:2354
|
JP |
|
Shanshan Brand Management Co Ltd
HKEX:1749
|
CN |
|
Educational Development Corp
NASDAQ:EDUC
|
US |
|
K
|
KRN Heat Exchanger and Refrigeration Ltd
NSE:KRN
|
IN |
|
E
|
Erytech Pharma SA
PAR:ERYP
|
FR |
|
Gujarat Themis Biosyn Ltd
BSE:506879
|
IN |
Income Statement
Earnings Waterfall
Star Flyer Inc
Star Flyer Inc
Income Statement
Star Flyer Inc
Star Flyer Inc
Currency: JPY
| 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 |
75
|
94
|
116
|
146
|
176
|
188
|
205
|
231
|
259
|
272
|
290
|
282
|
270
|
267
|
250
|
236
|
222
|
209
|
196
|
189
|
182
|
176
|
169
|
164
|
162
|
159
|
159
|
155
|
151
|
142
|
133
|
130
|
128
|
135
|
139
|
136
|
124
|
105
|
83
|
65
|
53
|
47
|
45
|
43
|
45
|
47
|
47
|
49
|
48
|
46
|
46
|
0
|
0
|
0
|
|
| Revenue |
24 795
N/A
|
25 059
+1%
|
25 167
+0%
|
26 401
+5%
|
28 672
+9%
|
30 752
+7%
|
33 024
+7%
|
33 914
+3%
|
34 156
+1%
|
34 558
+1%
|
34 734
+1%
|
34 781
+0%
|
34 828
+0%
|
34 692
0%
|
34 451
-1%
|
34 145
-1%
|
34 046
0%
|
34 352
+1%
|
34 886
+2%
|
35 993
+3%
|
37 005
+3%
|
37 710
+2%
|
38 095
+1%
|
38 195
+0%
|
38 640
+1%
|
39 173
+1%
|
39 937
+2%
|
40 643
+2%
|
40 673
+0%
|
41 241
+1%
|
40 416
-2%
|
33 920
-16%
|
28 022
-17%
|
23 187
-17%
|
18 294
-21%
|
19 338
+6%
|
19 591
+1%
|
19 798
+1%
|
21 131
+7%
|
23 693
+12%
|
26 726
+13%
|
29 140
+9%
|
32 274
+11%
|
34 326
+6%
|
36 536
+6%
|
38 491
+5%
|
40 019
+4%
|
41 246
+3%
|
41 887
+2%
|
42 462
+1%
|
42 900
+1%
|
43 223
+1%
|
43 478
+1%
|
44 018
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(21 394)
|
(22 213)
|
(22 870)
|
(25 003)
|
(28 044)
|
(31 049)
|
(33 572)
|
(33 864)
|
(33 775)
|
(33 166)
|
(32 324)
|
(31 913)
|
(31 069)
|
(30 173)
|
(29 493)
|
(28 438)
|
(27 585)
|
(27 689)
|
(28 278)
|
(29 281)
|
(30 181)
|
(30 605)
|
(30 844)
|
(31 344)
|
(31 909)
|
(32 894)
|
(33 929)
|
(34 513)
|
(35 027)
|
(35 881)
|
(35 858)
|
(33 598)
|
(31 619)
|
(28 423)
|
(26 861)
|
(26 155)
|
(25 416)
|
(25 112)
|
(25 109)
|
(27 479)
|
(29 721)
|
(30 250)
|
(31 055)
|
(33 390)
|
(34 020)
|
(35 663)
|
(36 766)
|
(36 569)
|
(36 483)
|
(37 326)
|
(38 383)
|
(37 862)
|
(39 262)
|
(40 265)
|
|
| Gross Profit |
3 402
N/A
|
2 846
-16%
|
2 296
-19%
|
1 398
-39%
|
627
-55%
|
(297)
N/A
|
(548)
-85%
|
49
N/A
|
379
+673%
|
1 390
+267%
|
2 410
+73%
|
2 867
+19%
|
3 759
+31%
|
4 519
+20%
|
4 958
+10%
|
5 707
+15%
|
6 461
+13%
|
6 663
+3%
|
6 608
-1%
|
6 713
+2%
|
6 825
+2%
|
7 106
+4%
|
7 251
+2%
|
6 851
-6%
|
6 731
-2%
|
6 279
-7%
|
6 008
-4%
|
6 130
+2%
|
5 646
-8%
|
5 360
-5%
|
4 558
-15%
|
322
-93%
|
(3 597)
N/A
|
(5 236)
-46%
|
(8 567)
-64%
|
(6 817)
+20%
|
(5 825)
+15%
|
(5 314)
+9%
|
(3 978)
+25%
|
(3 786)
+5%
|
(2 995)
+21%
|
(1 110)
+63%
|
1 219
N/A
|
936
-23%
|
2 516
+169%
|
2 828
+12%
|
3 253
+15%
|
4 677
+44%
|
5 404
+16%
|
5 136
-5%
|
4 517
-12%
|
5 361
+19%
|
4 216
-21%
|
3 753
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 165)
|
(2 181)
|
(2 265)
|
(2 364)
|
(2 401)
|
(2 561)
|
(2 496)
|
(2 751)
|
(2 318)
|
(2 150)
|
(2 163)
|
(2 604)
|
(2 456)
|
(2 644)
|
(2 926)
|
(3 068)
|
(3 160)
|
(3 310)
|
(3 550)
|
(3 701)
|
(3 880)
|
(4 060)
|
(4 381)
|
(4 595)
|
(4 828)
|
(4 880)
|
(4 744)
|
(4 694)
|
(4 601)
|
(4 721)
|
(4 555)
|
(4 070)
|
(3 486)
|
(3 000)
|
(2 672)
|
(2 703)
|
(2 734)
|
(2 564)
|
(2 487)
|
(2 476)
|
(2 545)
|
(2 585)
|
(2 536)
|
(2 691)
|
(2 806)
|
(2 975)
|
(3 163)
|
(3 290)
|
(3 293)
|
(3 370)
|
(3 287)
|
(3 295)
|
(3 405)
|
(3 526)
|
|
| Selling, General & Administrative |
(2 165)
|
(2 180)
|
(2 125)
|
(2 364)
|
(2 401)
|
(2 561)
|
(2 421)
|
(2 385)
|
(2 317)
|
(2 149)
|
(2 052)
|
(2 250)
|
(2 456)
|
(2 644)
|
(2 812)
|
(3 032)
|
(3 125)
|
(3 290)
|
(3 407)
|
(3 685)
|
(3 864)
|
(4 044)
|
(4 202)
|
(4 596)
|
(4 827)
|
(4 878)
|
(4 499)
|
(4 691)
|
(4 600)
|
(4 721)
|
(4 270)
|
(4 071)
|
(3 487)
|
(3 001)
|
(2 377)
|
(2 703)
|
(2 734)
|
(2 565)
|
(2 196)
|
(2 477)
|
(2 544)
|
(2 584)
|
(2 296)
|
(2 691)
|
(2 808)
|
(2 975)
|
(2 942)
|
(3 289)
|
(3 292)
|
(3 370)
|
(3 096)
|
(3 317)
|
(3 405)
|
(3 525)
|
|
| Depreciation & Amortization |
0
|
0
|
(140)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(285)
|
0
|
0
|
0
|
(295)
|
0
|
0
|
0
|
(291)
|
0
|
0
|
0
|
(241)
|
0
|
0
|
0
|
(220)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(366)
|
0
|
0
|
0
|
(354)
|
0
|
0
|
(0)
|
(36)
|
(35)
|
(20)
|
(0)
|
(16)
|
(16)
|
(16)
|
0
|
1
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
(1)
|
(1)
|
1
|
0
|
2
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
22
|
0
|
(1)
|
|
| Operating Income |
1 236
N/A
|
665
-46%
|
32
-95%
|
(967)
N/A
|
(1 775)
-84%
|
(2 859)
-61%
|
(3 044)
-6%
|
(2 700)
+11%
|
(1 937)
+28%
|
(759)
+61%
|
247
N/A
|
262
+6%
|
1 302
+397%
|
1 875
+44%
|
2 032
+8%
|
2 638
+30%
|
3 299
+25%
|
3 351
+2%
|
3 058
-9%
|
3 009
-2%
|
2 943
-2%
|
3 044
+3%
|
2 870
-6%
|
2 256
-21%
|
1 903
-16%
|
1 399
-26%
|
1 264
-10%
|
1 436
+14%
|
1 045
-27%
|
639
-39%
|
3
-100%
|
(3 748)
N/A
|
(7 083)
-89%
|
(8 236)
-16%
|
(11 239)
-36%
|
(9 520)
+15%
|
(8 559)
+10%
|
(7 878)
+8%
|
(6 465)
+18%
|
(6 262)
+3%
|
(5 540)
+12%
|
(3 695)
+33%
|
(1 317)
+64%
|
(1 755)
-33%
|
(290)
+83%
|
(147)
+49%
|
90
N/A
|
1 387
+1 441%
|
2 111
+52%
|
1 766
-16%
|
1 230
-30%
|
2 066
+68%
|
811
-61%
|
227
-72%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(258)
|
(193)
|
(71)
|
7
|
147
|
272
|
339
|
338
|
411
|
551
|
670
|
889
|
1 020
|
867
|
641
|
301
|
(20)
|
(71)
|
(68)
|
(10)
|
56
|
10
|
(86)
|
(86)
|
(29)
|
(121)
|
(35)
|
(137)
|
(228)
|
(129)
|
(144)
|
(81)
|
(123)
|
(219)
|
(97)
|
(69)
|
30
|
204
|
315
|
590
|
743
|
753
|
571
|
422
|
516
|
553
|
898
|
1 180
|
824
|
1 075
|
690
|
261
|
111
|
(675)
|
|
| Non-Reccuring Items |
173
|
492
|
449
|
449
|
420
|
(308)
|
(365)
|
0
|
(366)
|
(13)
|
(353)
|
0
|
(354)
|
(366)
|
(37)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(37)
|
(1)
|
(5)
|
(14)
|
(15)
|
(15)
|
(12)
|
(22)
|
(24)
|
191
|
348
|
537
|
1 598
|
1 700
|
2 163
|
2 048
|
1 074
|
803
|
216
|
169
|
111
|
67
|
31
|
21
|
(5)
|
(6)
|
20
|
22
|
22
|
0
|
(2)
|
(6)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
0
|
0
|
14
|
11
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(19)
|
(34)
|
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
|
|
| Total Other Income |
(79)
|
(86)
|
(67)
|
(28)
|
41
|
95
|
40
|
17
|
15
|
(21)
|
1
|
3
|
(14)
|
(21)
|
(22)
|
(15)
|
(11)
|
(9)
|
(5)
|
(4)
|
(3)
|
(20)
|
(14)
|
(50)
|
(52)
|
(25)
|
36
|
106
|
192
|
217
|
211
|
154
|
72
|
81
|
(13)
|
17
|
15
|
1
|
103
|
72
|
64
|
115
|
49
|
50
|
84
|
40
|
79
|
92
|
79
|
27
|
13
|
(5)
|
2
|
14
|
|
| Pre-Tax Income |
1 072
N/A
|
878
-18%
|
343
-61%
|
(538)
N/A
|
(1 165)
-117%
|
(2 799)
-140%
|
(3 030)
-8%
|
(2 345)
+23%
|
(1 875)
+20%
|
(237)
+87%
|
565
N/A
|
1 154
+104%
|
1 969
+71%
|
2 367
+20%
|
2 614
+10%
|
2 924
+12%
|
3 269
+12%
|
3 272
+0%
|
2 968
-9%
|
2 984
+1%
|
2 977
0%
|
3 000
+1%
|
2 733
-9%
|
2 119
-22%
|
1 817
-14%
|
1 240
-32%
|
1 250
+1%
|
1 390
+11%
|
997
-28%
|
705
-29%
|
46
-93%
|
(3 484)
N/A
|
(6 786)
-95%
|
(7 837)
-15%
|
(9 751)
-24%
|
(7 872)
+19%
|
(6 351)
+19%
|
(5 625)
+11%
|
(4 973)
+12%
|
(4 797)
+4%
|
(4 517)
+6%
|
(2 658)
+41%
|
(586)
+78%
|
(1 216)
-108%
|
341
N/A
|
467
+37%
|
1 062
+127%
|
2 653
+150%
|
3 034
+14%
|
2 890
-5%
|
1 955
-32%
|
2 322
+19%
|
922
-60%
|
(440)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(57)
|
(55)
|
(54)
|
(36)
|
(8)
|
(10)
|
(12)
|
(36)
|
(89)
|
(134)
|
(131)
|
(239)
|
(307)
|
(56)
|
(136)
|
(470)
|
(757)
|
(1 037)
|
(1 153)
|
(1 198)
|
(960)
|
(854)
|
(759)
|
(655)
|
(634)
|
(737)
|
(758)
|
(279)
|
(320)
|
(447)
|
(640)
|
(712)
|
(520)
|
(316)
|
(3)
|
(4)
|
(5)
|
(12)
|
(21)
|
(46)
|
(93)
|
659
|
809
|
736
|
559
|
(149)
|
(443)
|
(185)
|
(72)
|
(32)
|
296
|
236
|
249
|
|
| Income from Continuing Operations |
1 044
|
821
|
288
|
(593)
|
(1 203)
|
(2 808)
|
(3 040)
|
(2 357)
|
(1 911)
|
(327)
|
431
|
1 022
|
1 730
|
2 060
|
2 559
|
2 788
|
2 799
|
2 516
|
1 931
|
1 831
|
1 780
|
2 041
|
1 879
|
1 362
|
1 163
|
606
|
513
|
632
|
718
|
385
|
(401)
|
(4 124)
|
(7 498)
|
(8 357)
|
(10 067)
|
(7 875)
|
(6 355)
|
(5 630)
|
(4 985)
|
(4 818)
|
(4 563)
|
(2 751)
|
73
|
(407)
|
1 077
|
1 026
|
913
|
2 210
|
2 849
|
2 818
|
1 923
|
2 618
|
1 158
|
(191)
|
|
| Net Income (Common) |
1 044
N/A
|
821
-21%
|
288
-65%
|
(593)
N/A
|
(1 203)
-103%
|
(2 808)
-133%
|
(3 040)
-8%
|
(2 357)
+22%
|
(1 911)
+19%
|
(327)
+83%
|
431
N/A
|
1 022
+137%
|
1 730
+69%
|
2 060
+19%
|
2 559
+24%
|
2 788
+9%
|
2 799
+0%
|
2 516
-10%
|
1 931
-23%
|
1 831
-5%
|
1 780
-3%
|
2 041
+15%
|
1 878
-8%
|
1 360
-28%
|
1 161
-15%
|
604
-48%
|
513
-15%
|
633
+23%
|
719
+14%
|
385
-46%
|
(400)
N/A
|
(4 123)
-931%
|
(7 498)
-82%
|
(8 356)
-11%
|
(10 067)
-20%
|
(7 875)
+22%
|
(6 354)
+19%
|
(5 629)
+11%
|
(4 986)
+11%
|
(4 820)
+3%
|
(4 565)
+5%
|
(2 752)
+40%
|
73
N/A
|
(406)
N/A
|
1 079
N/A
|
1 026
-5%
|
912
-11%
|
2 208
+142%
|
2 847
+29%
|
2 816
-1%
|
1 923
-32%
|
2 619
+36%
|
1 159
-56%
|
(189)
N/A
|
|
| EPS (Diluted) |
348
N/A
|
273.66
-21%
|
96
-65%
|
-197.66
N/A
|
-401
-103%
|
-936
-133%
|
-1 013.33
-8%
|
-785.66
+22%
|
-637
+19%
|
-109
+83%
|
150.47
N/A
|
340.66
+126%
|
576.66
+69%
|
686.66
+19%
|
892.92
+30%
|
929.33
+4%
|
933
+0%
|
838.66
-10%
|
673.9
-20%
|
610.33
-9%
|
593.33
-3%
|
680.33
+15%
|
655.38
-4%
|
453.33
-31%
|
387
-15%
|
210.78
-46%
|
179.03
-15%
|
220.91
+23%
|
250.93
+14%
|
134.36
-46%
|
-139.6
N/A
|
-1 438.94
-931%
|
-2 616.84
-82%
|
-2 916.27
-11%
|
-3 513.43
-20%
|
-2 748.42
+22%
|
-2 217.58
+19%
|
-1 964.55
+11%
|
-1 734.92
+12%
|
-1 596.87
+8%
|
-1 364.5
+15%
|
-784.11
+43%
|
20.61
N/A
|
-115.71
N/A
|
307.54
N/A
|
242.34
-21%
|
243.24
+0%
|
624.1
+157%
|
704.22
+13%
|
744.59
+6%
|
508.51
-32%
|
682.81
+34%
|
306.37
-55%
|
-49.95
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
