Watchlist Manager

Watchlist

Price: 2 574 JPY 0.04%

Market Cap: ¥95.7B

	Saibu Gas Holdings Co Ltd TSE:9536	JP
A	Axis Bank Ltd BSE:532215	IN
C	Cloopen Group Holding Ltd OTC:RAASY	CN

Income Statement

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	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	0	0	0	0	0	0	0	0	0	0	0	0	603	0	0	565	0	0	538	1 076	1 596	2 208	2 035	1 977	1 930	1 937	1 868	1 843	1 817	1 788	1 759	1 738	1 715	1 774	1 732	1 732	1 796	1 860	1 983	2 052	2 054	2 024	1 933	1 881	1 823	1 791	1 768	1 756	1 752	1 718	1 680	1 639	1 704	1 661	1 615	1 574	1 436	1 425	1 414	1 471	1 463	1 416	1 405	1 291	1 355	1 260	1 214	1 204	1 103	1 266	1 258	1 306	1 417	1 463	1 503	1 568	1 558	1 626	0	0	0
Revenue	92 933 N/A	92 413 -1%	93 068 +1%	94 767 +2%	96 586 +2%	100 453 +4%	104 382 +4%	106 365 +2%	106 846 +0%	105 343 -1%	107 157 +2%	107 904 +1%	110 811 +3%	113 111 +2%	116 679 +3%	114 538 -2%	110 110 -4%	105 241 -4%	106 420 +1%	109 556 +3%	111 785 +2%	162 842 +46%	164 162 +1%	164 748 +0%	167 391 +2%	171 605 +3%	174 141 +1%	176 705 +1%	180 891 +2%	179 438 -1%	180 181 +0%	187 626 +4%	191 965 +2%	200 173 +4%	206 381 +3%	205 998 0%	206 999 +0%	208 673 +1%	208 099 0%	205 638 -1%	199 503 -3%	190 378 -5%	181 427 -5%	173 815 -4%	169 845 -2%	168 083 -1%	170 970 +2%	179 526 +5%	186 434 +4%	196 621 +5%	197 271 +0%	196 633 0%	200 152 +2%	203 478 +2%	208 371 +2%	209 329 +0%	205 654 -2%	204 445 -1%	199 266 -3%	199 544 +0%	197 965 -1%	191 993 -3%	198 651 +3%	196 573 -1%	203 224 +3%	215 273 +6%	220 488 +2%	235 388 +7%	249 380 +6%	266 319 +7%	272 653 +2%	274 834 +1%	269 706 -2%	256 328 -5%	253 253 -1%	247 466 -2%	250 420 +1%	254 442 +2%	263 434 +4%	270 707 +3%	268 814 -1%
Gross Profit
Cost of Revenue	(43 941)	(44 145)	(44 698)	(44 825)	(46 409)	(50 115)	(52 968)	(54 395)	(54 012)	(54 342)	(56 741)	(59 181)	(62 928)	(65 980)	(68 894)	(63 324)	(56 518)	(51 155)	(54 445)	(57 628)	(58 772)	(86 204)	(88 063)	(90 398)	(94 798)	(98 526)	(100 542)	(102 390)	(104 149)	(105 517)	(108 144)	(114 765)	(120 779)	(127 520)	(132 637)	(131 767)	(133 847)	(134 998)	(132 349)	(128 922)	(121 915)	(111 885)	(103 982)	(98 304)	(94 200)	(93 141)	(95 960)	(102 953)	(108 210)	(116 632)	(118 553)	(118 776)	(122 809)	(126 096)	(130 233)	(131 489)	(128 252)	(128 294)	(124 712)	(124 261)	(123 442)	(121 017)	(126 268)	(126 589)	(135 413)	(146 224)	(151 556)	(166 007)	(176 332)	(188 102)	(194 065)	(194 963)	(190 948)	(178 812)	(176 423)	(171 294)	(173 007)	(177 407)	(182 998)	(188 643)	(185 611)
Gross Profit	48 992 N/A	48 268 -1%	48 370 +0%	49 942 +3%	50 177 +0%	50 338 +0%	51 414 +2%	51 970 +1%	52 834 +2%	51 001 -3%	50 416 -1%	48 723 -3%	47 883 -2%	47 131 -2%	47 785 +1%	51 214 +7%	53 592 +5%	54 086 +1%	51 975 -4%	51 928 0%	53 013 +2%	76 638 +45%	76 099 -1%	74 350 -2%	72 593 -2%	73 079 +1%	73 599 +1%	74 315 +1%	76 742 +3%	73 921 -4%	72 037 -3%	72 861 +1%	71 186 -2%	72 653 +2%	73 744 +2%	74 231 +1%	73 152 -1%	73 675 +1%	75 750 +3%	76 716 +1%	77 588 +1%	78 493 +1%	77 445 -1%	75 511 -2%	75 645 +0%	74 942 -1%	75 010 +0%	76 573 +2%	78 224 +2%	79 989 +2%	78 718 -2%	77 857 -1%	77 343 -1%	77 382 +0%	78 138 +1%	77 840 0%	77 402 -1%	76 151 -2%	74 554 -2%	75 283 +1%	74 523 -1%	70 976 -5%	72 383 +2%	69 984 -3%	67 811 -3%	69 049 +2%	68 932 0%	69 381 +1%	73 048 +5%	78 217 +7%	78 588 +0%	79 871 +2%	78 758 -1%	77 516 -2%	76 830 -1%	76 172 -1%	77 413 +2%	77 035 0%	80 436 +4%	82 064 +2%	83 203 +1%
Operating Income
Operating Expenses	(46 946)	(46 879)	(46 625)	(47 402)	(47 847)	(48 569)	(49 293)	(50 030)	(50 392)	(49 269)	(48 829)	(49 035)	(49 150)	(49 540)	(49 477)	(49 699)	(50 044)	(50 360)	(50 042)	(49 671)	(49 524)	(68 105)	(68 097)	(68 602)	(69 287)	(68 729)	(68 841)	(68 302)	(67 788)	(67 073)	(66 763)	(66 641)	(66 548)	(66 774)	(66 383)	(66 023)	(65 262)	(64 816)	(65 908)	(66 711)	(66 122)	(65 888)	(65 339)	(64 714)	(64 810)	(65 318)	(65 894)	(67 612)	(68 360)	(69 289)	(69 034)	(68 099)	(67 883)	(67 287)	(68 114)	(68 115)	(68 691)	(68 589)	(68 394)	(67 738)	(67 152)	(66 125)	(68 048)	(67 518)	(67 632)	(68 598)	(69 671)	(69 097)	(68 764)	(67 406)	(68 867)	(68 897)	(68 879)	(67 844)	(68 561)	(67 462)	(66 874)	(66 505)	(67 031)	(68 088)	(68 343)
Selling, General & Administrative	(46 830)	(46 680)	(46 529)	(47 306)	(47 847)	(48 569)	(49 293)	(44 353)	(50 392)	(49 269)	(48 410)	(49 035)	(33 112)	(55 636)	(49 477)	(65 752)	(50 076)	(50 408)	(50 090)	(49 717)	(49 569)	(55 079)	(68 158)	(68 663)	(69 349)	(54 689)	(68 902)	(68 363)	(67 848)	(54 253)	(66 823)	(66 702)	(66 609)	(55 164)	(66 407)	(65 909)	(65 133)	(55 503)	(65 178)	(65 980)	(66 121)	(55 896)	(65 338)	(64 714)	(64 809)	(55 242)	(66 847)	(67 610)	(68 358)	(59 215)	(68 356)	(68 099)	(67 865)	(57 227)	(67 706)	(68 095)	(68 689)	(58 600)	(68 394)	(67 737)	(67 152)	(55 569)	(67 126)	(67 519)	(67 631)	(56 817)	(68 173)	(67 913)	(67 940)	(56 171)	(66 794)	(66 825)	(66 807)	(56 817)	(67 768)	(67 461)	(66 872)	(55 845)	(67 031)	(68 086)	(68 342)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(506)	0	0	0	(443)	0	0	0	(387)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(352)	0	0	0	(349)	0	0	0	(315)	0	0	0	(288)	0	0	0	(252)	0	0	0	(226)	0	0	0	(68)	0	0	0	(88)	0	0	0	(104)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(16 038)	0	0	16 053	32	48	48	46	45	(12 520)	61	61	62	(13 597)	61	61	61	(12 432)	61	61	61	(11 609)	0	0	0	(9 311)	0	0	0	(9 991)	0	0	0	(9 723)	0	0	0	(9 724)	0	0	0	(9 743)	0	0	0	(9 701)	0	0	0	(10 302)	0	0	0	(11 553)	0	0	0	(11 166)	0	0	0	(10 937)	0	0	0	(10 555)	0	0	0
Other Operating Expenses	(116)	(199)	(96)	(96)	0	0	0	(5 677)	0	0	(419)	0	0	6 096	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	0	0	(1)	24	(114)	(129)	(2)	(730)	(731)	(1)	(1)	(1)	0	0	(1)	953	(2)	0	(1)	(678)	0	(18)	(2)	(408)	(20)	(2)	0	0	(1)	0	(2)	(922)	1	(1)	(2)	(1 498)	(1 184)	(824)	(1)	(2 073)	(2 072)	(2 072)	(2)	(793)	(1)	(2)	(1)	0	(2)	(1)
Operating Income	2 046 N/A	1 389 -32%	1 745 +26%	2 540 +46%	2 330 -8%	1 769 -24%	2 121 +20%	1 940 -9%	2 442 +26%	1 732 -29%	1 587 -8%	(312) N/A	(1 267) -306%	(2 409) -90%	(1 692) +30%	1 515 N/A	3 548 +134%	3 726 +5%	1 933 -48%	2 257 +17%	3 489 +55%	8 533 +145%	8 002 -6%	5 748 -28%	3 306 -42%	4 350 +32%	4 758 +9%	6 013 +26%	8 954 +49%	6 848 -24%	5 274 -23%	6 220 +18%	4 638 -25%	5 879 +27%	7 361 +25%	8 208 +12%	7 890 -4%	8 859 +12%	9 842 +11%	10 005 +2%	11 466 +15%	12 605 +10%	12 106 -4%	10 797 -11%	10 835 +0%	9 624 -11%	9 116 -5%	8 961 -2%	9 864 +10%	10 700 +8%	9 684 -9%	9 758 +1%	9 460 -3%	10 095 +7%	10 024 -1%	9 725 -3%	8 711 -10%	7 562 -13%	6 160 -19%	7 545 +22%	7 371 -2%	4 851 -34%	4 335 -11%	2 466 -43%	179 -93%	451 +152%	(739) N/A	284 N/A	4 284 +1 408%	10 811 +152%	9 721 -10%	10 974 +13%	9 879 -10%	9 672 -2%	8 269 -15%	8 710 +5%	10 539 +21%	10 530 0%	13 405 +27%	13 976 +4%	14 860 +6%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(367)	(906)	(1 338)	(1 330)	(1 290)	(1 181)	(1 069)	(1 029)	(993)	(1 497)	(1 297)	(1 244)	(1 147)	(1 152)	(1 159)	(1 112)	(980)	(1 148)	(1 110)	(1 163)	(1 280)	(1 270)	(1 200)	(1 204)	(1 274)	(1 295)	(1 376)	(1 410)	(1 054)	(1 002)	(871)	(860)	(1 088)	(1 043)	(1 023)	(961)	(792)	(971)	(948)	(934)	(1 063)	(1 071)	(925)	(758)	(542)	(298)	(201)	(514)	(620)	(339)	(471)	523	566	1 602	1 715	9 601	9 798	8 400	8 530	(133)	(407)	(555)	(500)	(311)	(24)	18	(261)	300	377
Non-Reccuring Items	0	0	475	(1 359)	(1 551)	(1 838)	5	(45)	(278)	(671)	(434)	(222)	162	(824)	(746)	(814)	96	(354)	(317)	(532)	48	(102)	(1 376)	(1 162)	(1 585)	(187)	(1 165)	(1 190)	(217)	(161)	1 760	1 989	1 064	(127)	0	0	0	(729)	0	0	(10 044)	(8 127)	(12 717)	(11 763)	(2 448)	(3 636)	0	0	0	(677)	0	(938)	(938)	(406)	0	(268)	(127)	(944)	(1 154)	(1 211)	(1 409)	(1 130)	0	(1 039)	(1 341)	(1 497)	0	0	0	(2 072)	0	0	0	(792)	0	(964)	(964)	(401)	(656)	(701)	(806)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	39	43	83	44	40	0	0	0	152	(88)	0	0	0	0	0	0	0	0	0	330	327	370	0	40	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	572	572	572	572	0	0	0	0	0	0	(159)	(521)	0	0	0	(280)	0	0	0	0	0	0	0	0	190	240	334
Total Other Income	(1 053)	(458)	(807)	(852)	(801)	(578)	(641)	(814)	(565)	(327)	(387)	(371)	(184)	242	656	805	749	738	737	894	1 001	913	1 062	862	705	1 300	1 167	1 307	1 173	1 015	997	977	919	977	1 191	751	881	194	402	308	211	815	602	631	484	693	716	924	1 204	1 086	1 049	990	952	736	591	377	303	265	420	526	432	357	268	462	884	802	645	627	177	1 081	596	514	857	1 260	1 342	1 220	1 206	446	298	450	896
Pre-Tax Income	993 N/A	931 -6%	1 413 +52%	329 -77%	(22) N/A	(647) -2 841%	1 485 N/A	1 081 -27%	1 599 +48%	734 -54%	766 +4%	(905) N/A	(1 617) -79%	(3 854) -138%	(3 037) +21%	220 N/A	3 143 +1 329%	2 929 -7%	1 284 -56%	1 590 +24%	3 697 +133%	7 759 +110%	6 391 -18%	4 204 -34%	1 279 -70%	4 311 +237%	3 601 -16%	5 018 +39%	8 930 +78%	6 554 -27%	6 921 +6%	8 353 +21%	5 668 -32%	5 829 +3%	7 352 +26%	7 795 +6%	7 497 -4%	7 029 -6%	8 868 +26%	8 903 +0%	579 -93%	4 291 +641%	(880) N/A	(1 195) -36%	7 783 N/A	5 638 -28%	8 809 +56%	8 924 +1%	10 276 +15%	10 138 -1%	9 785 -3%	8 876 -9%	8 411 -5%	9 354 +11%	10 262 +10%	9 648 -6%	8 917 -8%	7 157 -20%	5 225 -27%	6 346 +21%	5 774 -9%	3 739 -35%	4 132 +11%	2 412 -42%	129 -95%	837 +549%	1 621 +94%	10 512 +548%	14 259 +36%	17 940 +26%	18 847 +5%	11 355 -40%	10 329 -9%	9 585 -7%	9 111 -5%	8 655 -5%	10 757 +24%	10 593 -2%	12 976 +22%	14 265 +10%	15 661 +10%
Net Income
Tax Provision	(435)	(497)	(653)	(747)	(598)	(212)	(584)	(402)	(935)	(547)	(647)	289	257	1 122	686	(284)	(977)	(1 097)	(740)	(1 122)	(1 409)	(2 420)	(1 841)	(1 718)	(1 488)	(2 876)	(3 115)	(3 304)	(3 934)	(2 784)	(2 394)	(2 747)	(2 171)	(2 764)	(3 140)	(3 300)	(3 134)	(3 166)	(3 539)	(3 526)	(959)	(1 834)	(600)	(502)	(3 409)	(2 028)	(2 669)	(2 663)	(2 948)	(3 655)	(3 621)	(3 378)	(3 336)	(3 224)	(3 572)	(3 392)	(3 078)	(2 127)	(1 482)	(1 803)	(1 924)	(1 463)	(1 124)	(392)	447	94	(445)	(2 492)	(3 315)	(4 037)	(4 206)	(2 635)	(2 447)	(2 867)	(3 024)	(3 033)	(3 533)	(3 449)	(3 801)	(4 316)	(4 655)
Income from Continuing Operations	558	434	760	(418)	(620)	(859)	901	679	664	187	119	(616)	(1 360)	(2 732)	(2 351)	(64)	2 166	1 832	544	468	2 288	5 339	4 550	2 486	(209)	1 435	486	1 714	4 996	3 770	4 527	5 606	3 497	3 065	4 212	4 495	4 363	3 863	5 329	5 377	(380)	2 457	(1 480)	(1 697)	4 374	3 610	6 140	6 261	7 328	6 483	6 164	5 498	5 075	6 130	6 690	6 256	5 839	5 030	3 743	4 543	3 850	2 276	3 008	2 020	576	931	1 176	8 020	10 944	13 903	14 641	8 720	7 882	6 718	6 087	5 622	7 224	7 144	9 175	9 949	11 006
Income to Minority Interest	(59)	(41)	18	0	44	49	101	80	111	(10)	(57)	(223)	(240)	(301)	(41)	(24)	(107)	(302)	(308)	(136)	(161)	(643)	(539)	(473)	(449)	26	38	44	66	(18)	15	(51)	(25)	19	(11)	24	(33)	(83)	(117)	(194)	(236)	(214)	(232)	(212)	(144)	(164)	(135)	(398)	(405)	(553)	(565)	(407)	(564)	(633)	(669)	(554)	(293)	(334)	(296)	(440)	(579)	(481)	(627)	(523)	(461)	(437)	(363)	(516)	(565)	(687)	(615)	(481)	(532)	(562)	(642)	(567)	(635)	(780)	(1 177)	(1 003)	(1 041)
Net Income (Common)	495 N/A	390 -21%	778 +99%	(418) N/A	(577) -38%	(810) -40%	1 006 N/A	758 -25%	773 +2%	173 -78%	63 -64%	(841) N/A	(1 603) -91%	(3 035) -89%	(2 391) +21%	(85) +96%	2 060 N/A	1 528 -26%	233 -85%	331 +42%	2 129 +543%	4 694 +120%	4 009 -15%	2 010 -50%	(661) N/A	1 459 N/A	525 -64%	1 758 +235%	5 062 +188%	3 752 -26%	4 543 +21%	5 556 +22%	3 472 -38%	3 083 -11%	4 200 +36%	4 516 +8%	4 329 -4%	3 780 -13%	5 211 +38%	5 183 -1%	(615) N/A	2 242 N/A	(1 713) N/A	(1 910) -12%	4 228 N/A	3 445 -19%	6 005 +74%	5 862 -2%	6 921 +18%	5 929 -14%	5 598 -6%	5 090 -9%	4 510 -11%	5 496 +22%	6 019 +10%	5 702 -5%	5 546 -3%	4 695 -15%	3 446 -27%	4 101 +19%	3 270 -20%	1 794 -45%	2 380 +33%	1 497 -37%	114 -92%	495 +334%	813 +64%	7 503 +823%	10 379 +38%	13 215 +27%	14 026 +6%	8 239 -41%	7 349 -11%	6 155 -16%	5 444 -12%	5 054 -7%	6 588 +30%	6 362 -3%	7 996 +26%	8 944 +12%	9 963 +11%
EPS (Diluted)	13.37 N/A	10.54 -21%	21.02 +99%	-11.3 N/A	-15.61 -38%	-21.9 -40%	27.18 N/A	20.48 -25%	20.89 +2%	4.67 -78%	1.65 -65%	-22.72 N/A	-43.32 -91%	-79.86 -84%	-64.62 +19%	-2.29 +96%	54.21 N/A	41.29 -24%	6.29 -85%	8.94 +42%	57.54 +544%	126.86 +120%	108.35 -15%	54.32 -50%	-17.86 N/A	39.43 N/A	14.18 -64%	47.51 +235%	136.81 +188%	101.4 -26%	122.78 +21%	150.16 +22%	93.83 -38%	83.32 -11%	113.51 +36%	122.05 +8%	117 -4%	101.84 -13%	140.83 +38%	140.08 -1%	-16.62 N/A	60.41 N/A	-46.29 N/A	-51.62 -12%	114.27 N/A	92.83 -19%	162.29 +75%	158.43 -2%	187.05 +18%	159.77 -15%	151.29 -5%	137.56 -9%	121.53 -12%	148.11 +22%	162.2 +10%	153.82 -5%	149.76 -3%	126.69 -15%	93.07 -27%	110.75 +19%	88.31 -20%	48.46 -45%	64.28 +33%	40.44 -37%	3.09 -92%	13.37 +333%	21.96 +64%	202.65 +823%	280.3 +38%	356.91 +27%	378.82 +6%	222.52 -41%	198.48 -11%	166.23 -16%	147.01 -12%	136.46 -7%	177.87 +30%	171.79 -3%	216.7 +26%	244.79 +13%	274.83 +12%

Income Statement Balance Sheet Cash Flow Statement

Saibu Gas Holdings Co Ltd
TSE:9536

Income Statement

Earnings Waterfall
Saibu Gas Holdings Co Ltd

Income Statement
Saibu Gas Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Saibu Gas Holdings Co Ltd TSE:9536

Income Statement

Earnings Waterfall Saibu Gas Holdings Co Ltd

Income Statement Saibu Gas Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Saibu Gas Holdings Co Ltd
TSE:9536

Earnings Waterfall
Saibu Gas Holdings Co Ltd

Income Statement
Saibu Gas Holdings Co Ltd