Watchlist Manager

Watchlist

Price: 4 560 JPY 1.33% Market Closed

Market Cap: ¥176.7B

K	Kanamoto Co Ltd TSE:9678	JP
A	Arabian Drilling Co SAU:2381	SA

Income Statement

Currency: JPY

	Jan-2005	Apr-2005	Jul-2005	Jan-2006	Apr-2006	Jul-2006	Jan-2007	Apr-2007	Jul-2007	Jan-2008	Apr-2008	Jul-2008	Jan-2009	Apr-2009	Jul-2009	Jan-2010	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Jan-2018	Apr-2018	Jul-2018	Oct-2018	Jan-2019	Apr-2019	Jul-2019	Oct-2019	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Jan-2024	Apr-2024	Jul-2024	Oct-2024	Jan-2025	Apr-2025	Jul-2025	Oct-2025	Jan-2026
Revenue
Interest Expense	89	0	0	85	0	0	107	0	0	81	0	0	93	0	0	175	0	0	764	386	577	779	793	829	843	859	856	859	869	853	824	783	727	670	609	563	539	516	461	428	361	286	267	233	240	228	199	176	123	113	108	96	97	92	88	84	82	81	82	87	93	99	102	102	100	100	102	105	110	116	127	135	144	154	171	190	0	0	270	0
Revenue	45 821 N/A	46 650 +2%	46 374 -1%	46 264 0%	47 767 +3%	50 226 +5%	51 579 +3%	51 937 +1%	52 238 +1%	51 757 -1%	53 243 +3%	53 668 +1%	52 734 -2%	49 022 -7%	47 258 -4%	48 517 +3%	51 811 +7%	53 192 +3%	70 174 +32%	69 754 -1%	68 340 -2%	68 761 +1%	71 087 +3%	73 721 +4%	75 790 +3%	78 025 +3%	86 107 +10%	93 880 +9%	100 828 +7%	107 677 +7%	110 832 +3%	115 292 +4%	120 310 +4%	123 201 +2%	125 555 +2%	128 733 +3%	129 649 +1%	131 853 +2%	133 292 +1%	132 044 -1%	133 627 +1%	137 758 +3%	144 870 +5%	148 728 +3%	155 438 +5%	158 351 +2%	158 428 +0%	161 755 +2%	164 567 +2%	166 600 +1%	168 188 +1%	170 050 +1%	174 695 +3%	176 936 +1%	180 694 +2%	181 999 +1%	180 252 -1%	179 832 0%	179 053 0%	181 282 +1%	182 864 +1%	187 547 +3%	189 416 +1%	188 486 0%	187 906 0%	186 789 -1%	188 028 +1%	190 806 +1%	191 581 +0%	194 355 +1%	197 481 +2%	198 091 +0%	200 894 +1%	204 187 +2%	207 218 +1%	210 773 +2%	211 700 +0%	214 149 +1%	213 266 0%	214 767 +1%
Gross Profit
Cost of Revenue	(35 367)	(36 104)	(36 019)	(35 335)	(35 713)	(36 699)	(36 965)	(37 392)	(37 423)	(37 743)	(38 347)	(39 297)	(38 906)	(36 330)	(34 976)	(35 122)	(36 880)	(37 097)	(49 855)	(50 016)	(49 530)	(49 456)	(50 631)	(52 006)	(53 315)	(54 969)	(60 334)	(65 539)	(69 846)	(74 626)	(76 523)	(78 990)	(82 212)	(83 795)	(85 334)	(87 624)	(88 374)	(90 849)	(91 886)	(92 606)	(93 528)	(96 476)	(101 313)	(103 337)	(107 643)	(109 854)	(109 863)	(111 860)	(114 197)	(115 516)	(117 220)	(120 024)	(122 518)	(124 872)	(127 766)	(128 325)	(128 491)	(128 277)	(127 925)	(129 420)	(130 660)	(132 937)	(133 812)	(133 414)	(132 956)	(131 998)	(132 196)	(134 604)	(136 293)	(138 170)	(140 630)	(141 115)	(142 793)	(145 365)	(146 989)	(148 222)	(148 326)	(149 752)	(148 199)	(148 560)
Gross Profit	10 454 N/A	10 546 +1%	10 355 -2%	10 929 +6%	12 053 +10%	13 526 +12%	14 613 +8%	14 544 0%	14 814 +2%	14 014 -5%	14 897 +6%	14 372 -4%	13 828 -4%	12 692 -8%	12 282 -3%	13 395 +9%	14 931 +11%	16 095 +8%	20 318 +26%	19 738 -3%	18 810 -5%	19 305 +3%	20 456 +6%	21 715 +6%	22 474 +3%	23 055 +3%	25 773 +12%	28 341 +10%	30 983 +9%	33 052 +7%	34 309 +4%	36 302 +6%	38 098 +5%	39 406 +3%	40 221 +2%	41 110 +2%	41 276 +0%	41 005 -1%	41 406 +1%	39 438 -5%	40 099 +2%	41 282 +3%	43 557 +6%	45 391 +4%	47 795 +5%	48 497 +1%	48 565 +0%	49 895 +3%	50 370 +1%	51 084 +1%	50 968 0%	50 026 -2%	52 177 +4%	52 064 0%	52 928 +2%	53 674 +1%	51 761 -4%	51 555 0%	51 128 -1%	51 862 +1%	52 204 +1%	54 610 +5%	55 604 +2%	55 072 -1%	54 950 0%	54 791 0%	55 832 +2%	56 202 +1%	55 288 -2%	56 185 +2%	56 851 +1%	56 976 +0%	58 101 +2%	58 822 +1%	60 229 +2%	62 551 +4%	63 374 +1%	64 397 +2%	65 067 +1%	66 207 +2%
Operating Income
Operating Expenses	(9 852)	(10 169)	(10 184)	(10 217)	(10 302)	(10 473)	(10 676)	(10 924)	(11 126)	(11 483)	(11 742)	(12 080)	(11 867)	(12 351)	(12 530)	(12 645)	(12 904)	(13 159)	(17 600)	(17 573)	(17 564)	(17 487)	(17 480)	(17 538)	(17 669)	(17 820)	(19 273)	(20 277)	(21 292)	(22 397)	(22 864)	(23 101)	(23 358)	(23 596)	(23 767)	(24 000)	(24 241)	(24 866)	(25 136)	(25 405)	(25 876)	(26 934)	(28 423)	(29 836)	(31 273)	(31 842)	(31 900)	(32 350)	(32 704)	(33 101)	(33 369)	(33 884)	(34 306)	(34 651)	(35 086)	(35 479)	(35 946)	(36 284)	(36 878)	(37 897)	(39 075)	(40 208)	(40 980)	(41 203)	(41 431)	(41 900)	(42 603)	(43 188)	(43 830)	(44 363)	(44 893)	(45 129)	(45 282)	(45 590)	(45 660)	(45 974)	(46 452)	(47 123)	(47 698)	(48 142)
Selling, General & Administrative	(9 853)	(10 167)	(10 184)	(10 217)	(9 866)	(10 471)	(10 674)	(10 891)	(11 125)	(11 482)	(11 710)	(12 080)	(11 613)	(12 329)	(11 696)	(11 764)	(11 982)	(12 243)	(16 380)	(16 385)	(16 413)	(16 373)	(16 316)	(16 658)	(17 077)	(17 517)	(18 252)	(20 347)	(21 357)	(22 457)	(22 008)	(23 139)	(23 384)	(23 609)	(22 808)	(24 001)	(24 240)	(24 865)	(24 078)	(25 403)	(25 875)	(26 932)	(26 874)	(29 834)	(31 272)	(31 841)	(30 052)	(32 350)	(32 703)	(33 100)	(31 311)	(33 882)	(34 304)	(34 650)	(32 794)	(35 478)	(35 944)	(36 283)	(34 357)	(37 895)	(39 076)	(40 207)	(37 623)	(41 203)	(41 429)	(41 899)	(39 194)	(43 187)	(43 828)	(44 362)	(41 213)	(45 128)	(45 282)	(45 590)	(41 902)	(45 973)	(46 451)	(47 121)	(44 044)	(48 142)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(253)	(518)	(833)	(880)	(922)	(914)	(1 219)	(1 187)	(1 150)	(1 114)	(1 164)	(879)	(592)	(304)	(1 021)	66	61	56	(857)	36	24	12	(958)	0	0	0	(1 056)	0	0	0	(1 548)	0	0	0	(1 847)	0	0	0	(2 057)	0	0	0	(2 291)	0	0	0	(2 520)	0	0	0	(3 356)	0	0	0	(3 408)	0	0	0	(3 679)	0	0	0	(3 757)	0	0	0	(3 654)	0
Other Operating Expenses	0	0	0	0	(436)	0	0	(33)	0	0	(32)	0	0	496	0	0	0	0	0	0	0	0	0	0	0	0	0	4	4	4	0	0	0	0	(1)	0	(2)	0	(2)	0	0	(2)	(1)	(2)	(1)	(1)	(1)	0	0	(1)	(1)	(1)	(1)	0	(1)	(1)	(2)	(1)	(1)	(2)	1	(1)	(1)	0	(2)	0	(1)	(1)	(2)	(1)	(1)	(1)	0	0	(1)	(1)	(1)	0	0	0
Operating Income	602 N/A	376 -38%	170 -55%	711 +318%	1 752 +146%	3 054 +74%	3 938 +29%	3 621 -8%	3 689 +2%	2 532 -31%	3 155 +25%	2 292 -27%	1 961 -14%	341 -83%	(248) N/A	750 N/A	2 027 +170%	2 936 +45%	2 719 -7%	2 165 -20%	1 247 -42%	1 819 +46%	2 976 +64%	4 179 +40%	4 806 +15%	5 235 +9%	6 500 +24%	8 062 +24%	9 689 +20%	10 654 +10%	11 445 +7%	13 200 +15%	14 739 +12%	15 809 +7%	16 454 +4%	17 109 +4%	17 034 0%	16 138 -5%	16 270 +1%	14 033 -14%	14 223 +1%	14 348 +1%	15 134 +5%	15 555 +3%	16 522 +6%	16 655 +1%	16 665 +0%	17 545 +5%	17 666 +1%	17 983 +2%	17 599 -2%	16 142 -8%	17 871 +11%	17 413 -3%	17 842 +2%	18 195 +2%	15 815 -13%	15 271 -3%	14 250 -7%	13 965 -2%	13 129 -6%	14 402 +10%	14 624 +2%	13 869 -5%	13 519 -3%	12 891 -5%	13 229 +3%	13 014 -2%	11 458 -12%	11 822 +3%	11 958 +1%	11 847 -1%	12 819 +8%	13 232 +3%	14 569 +10%	16 577 +14%	16 922 +2%	17 274 +2%	17 369 +1%	18 065 +4%
Pre-Tax Income
Interest Income Expense	(165)	(187)	(190)	(192)	(214)	(203)	(226)	(205)	49	86	68	(155)	(179)	(180)	(254)	(338)	(277)	(347)	(552)	(551)	(710)	(716)	(729)	(747)	(760)	(743)	(875)	(659)	(602)	(561)	(532)	(476)	(531)	(519)	(327)	(249)	(178)	(76)	61	(20)	(139)	(381)	(616)	(375)	(109)	179	426	285	83	45	(164)	(126)	55	101	98	83	(11)	19	57	134	159	174	200	199	424	420	402	402	286	361	486	498	496	425	398	422	141	401	353	411
Non-Reccuring Items	740	(108)	(131)	(621)	(612)	(584)	(250)	(3)	(10)	(15)	(12)	(86)	(576)	(671)	(278)	267	320	64	100	(29)	(775)	(779)	326	422	1 238	1 770	526	425	399	(190)	(327)	(349)	(393)	(393)	(31)	89	133	72	(127)	(178)	(212)	(147)	(430)	(420)	(410)	(412)	(275)	(286)	(298)	(301)	(34)	(353)	(305)	(305)	(459)	(490)	(617)	(607)	(408)	(500)	(411)	(258)	(437)	(198)	(176)	(207)	(47)	(75)	(79)	(411)	(231)	(240)	(236)	(49)	(93)	(80)	(110)	(112)	(249)	(262)
Gain/Loss on Disposition of Assets	(91)	(39)	(49)	(38)	(29)	(23)	865	868	866	(17)	(77)	(89)	(111)	(86)	(94)	(94)	(94)	(179)	(221)	(281)	(273)	(168)	(163)	(130)	(111)	(121)	(210)	(191)	(171)	(195)	(102)	(80)	(96)	(92)	(212)	(222)	(255)	(293)	(95)	(170)	(137)	(91)	(140)	(153)	(174)	(175)	(198)	(198)	(177)	(194)	(519)	(162)	(206)	(202)	(151)	(210)	(220)	(227)	(189)	0	(127)	(128)	(234)	(249)	(218)	(290)	(197)	(251)	(325)	(263)	(410)	(381)	(307)	(306)	(171)	(180)	(198)	(311)	(484)	(439)
Total Other Income	66	43	34	14	75	83	101	163	180	159	111	113	118	70	1	70	27	59	117	51	73	89	37	68	135	126	239	239	306	355	203	222	53	(69)	(15)	(66)	40	150	157	164	(9)	19	(104)	21	171	154	322	282	248	265	334	225	369	346	393	365	9	(134)	21	(134)	624	709	594	567	166	239	187	163	164	169	303	344	349	322	297	262	255	201	273	285
Pre-Tax Income	1 152 N/A	86 -93%	(165) N/A	(125) +24%	972 N/A	2 327 +139%	4 427 +90%	4 443 +0%	4 772 +7%	2 743 -43%	3 243 +18%	2 074 -36%	1 214 -41%	(524) N/A	(871) -66%	657 N/A	2 004 +205%	2 533 +26%	2 162 -15%	1 355 -37%	(438) N/A	246 N/A	2 447 +895%	3 791 +55%	5 307 +40%	6 267 +18%	6 180 -1%	7 877 +27%	9 622 +22%	10 064 +5%	10 687 +6%	12 517 +17%	13 772 +10%	14 734 +7%	15 869 +8%	16 661 +5%	16 774 +1%	15 992 -5%	16 266 +2%	13 829 -15%	13 726 -1%	13 748 +0%	13 844 +1%	14 628 +6%	16 000 +9%	16 401 +3%	16 940 +3%	17 628 +4%	17 522 -1%	17 798 +2%	17 216 -3%	15 726 -9%	17 784 +13%	17 353 -2%	17 723 +2%	17 943 +1%	14 976 -17%	14 322 -4%	13 731 -4%	13 465 -2%	13 374 -1%	14 899 +11%	14 747 -1%	14 188 -4%	13 715 -3%	13 053 -5%	13 574 +4%	13 253 -2%	11 504 -13%	11 678 +2%	12 106 +4%	12 068 0%	13 121 +9%	13 624 +4%	15 000 +10%	17 001 +13%	17 010 +0%	17 453 +3%	17 262 -1%	18 060 +5%
Net Income
Tax Provision	(602)	(166)	(178)	(295)	(720)	(1 218)	(2 023)	(2 004)	(2 180)	(1 279)	(1 530)	(1 014)	(723)	(7)	85	(489)	(1 184)	(1 404)	(1 154)	(894)	(65)	(309)	(1 333)	(1 848)	(2 433)	(2 510)	(2 755)	(3 316)	(3 939)	(4 301)	(4 541)	(5 119)	(5 617)	(6 073)	(6 134)	(6 294)	(6 319)	(6 098)	(6 416)	(5 528)	(5 427)	(5 406)	(5 252)	(5 280)	(5 645)	(5 567)	(5 389)	(5 771)	(5 677)	(5 801)	(4 525)	(4 007)	(4 545)	(4 381)	(5 515)	(5 632)	(4 693)	(4 508)	(4 403)	(4 428)	(4 463)	(4 863)	(4 954)	(4 665)	(4 448)	(4 330)	(4 518)	(4 535)	(4 055)	(4 317)	(4 664)	(4 626)	(5 000)	(4 966)	(5 262)	(5 746)	(5 727)	(5 898)	(5 522)	(5 814)
Income from Continuing Operations	551	(80)	(343)	(420)	252	1 109	2 404	2 439	2 593	1 465	1 714	1 060	491	(531)	(786)	167	819	1 128	1 008	460	(505)	(64)	1 114	1 943	2 875	3 758	3 425	4 562	5 684	5 762	6 146	7 398	8 155	8 662	9 735	10 367	10 455	9 894	9 850	8 301	8 299	8 342	8 592	9 348	10 355	10 834	11 551	11 857	11 845	11 997	12 691	11 719	13 239	12 972	12 208	12 311	10 283	9 814	9 328	9 037	8 911	10 036	9 793	9 523	9 267	8 723	9 056	8 718	7 449	7 361	7 442	7 442	8 121	8 658	9 738	11 255	11 283	11 555	11 740	12 246
Income to Minority Interest	(3)	(4)	(6)	(10)	(17)	(21)	(14)	(15)	0	8	(28)	(85)	(120)	(115)	(72)	(67)	(17)	(21)	34	84	80	68	52	33	17	64	150	(2)	(169)	(207)	(337)	(393)	(410)	(364)	(435)	(350)	(278)	(289)	(292)	(271)	(301)	(393)	(493)	(655)	(755)	(773)	(806)	(818)	(834)	(848)	(834)	(803)	(861)	(820)	(777)	(824)	(763)	(790)	(860)	(841)	(844)	(882)	(885)	(804)	(760)	(713)	(711)	(708)	(719)	(725)	(720)	(681)	(700)	(723)	(725)	(782)	(723)	(739)	(762)	(799)
Net Income (Common)	548 N/A	(84) N/A	(349) -315%	(430) -23%	235 N/A	1 088 +363%	2 390 +120%	2 423 +1%	2 592 +7%	1 472 -43%	1 686 +15%	975 -42%	371 -62%	(646) N/A	(858) -33%	100 N/A	801 +701%	1 105 +38%	1 042 -6%	543 -48%	(424) N/A	6 N/A	1 166 +19 333%	1 978 +70%	2 893 +46%	3 823 +32%	3 575 -6%	4 560 +28%	5 516 +21%	5 556 +1%	5 809 +5%	7 006 +21%	7 745 +11%	8 298 +7%	9 299 +12%	10 014 +8%	10 175 +2%	9 603 -6%	9 557 0%	8 028 -16%	7 996 0%	7 947 -1%	8 098 +2%	8 693 +7%	9 599 +10%	10 059 +5%	10 744 +7%	11 038 +3%	11 011 0%	11 149 +1%	11 857 +6%	10 917 -8%	12 377 +13%	12 152 -2%	11 430 -6%	11 484 +0%	9 519 -17%	9 023 -5%	8 466 -6%	8 195 -3%	8 065 -2%	9 152 +13%	8 907 -3%	8 717 -2%	8 507 -2%	8 008 -6%	8 345 +4%	8 011 -4%	6 729 -16%	6 638 -1%	6 721 +1%	6 761 +1%	7 420 +10%	7 933 +7%	9 013 +14%	10 473 +16%	10 561 +1%	10 817 +2%	10 977 +1%	11 445 +4%
EPS (Diluted)	18.26 N/A	-2.8 N/A	-11.63 -315%	-14.33 -23%	7.83 N/A	34 +334%	72.42 +113%	73.42 +1%	78.54 +7%	44.6 -43%	51.09 +15%	29.54 -42%	11.24 -62%	-19.57 N/A	-26 -33%	3.03 N/A	24.27 +701%	33.48 +38%	31.57 -6%	16.45 -48%	-12.84 N/A	0.17 N/A	35.33 +20 682%	59.93 +70%	87.66 +46%	115.84 +32%	108.33 -6%	138.18 +28%	167.15 +21%	168.36 +1%	176.03 +5%	194.61 +11%	215.13 +11%	230.5 +7%	258.3 +12%	278.16 +8%	282.63 +2%	266.75 -6%	266.25 0%	229.37 -14%	228.45 0%	227.05 -1%	229.15 +1%	248.37 +8%	274.25 +10%	287.39 +5%	304.03 +6%	315.37 +4%	314.6 0%	318.54 +1%	335.52 +5%	282.76 -16%	319.51 +13%	313.68 -2%	295.3 -6%	296.45 +0%	247.07 -17%	238.29 -4%	221.43 -7%	216.78 -2%	213.26 -2%	242 +13%	235.55 -3%	231.45 -2%	229.57 -1%	216.79 -6%	224.64 +4%	217.98 -3%	186.13 -15%	184.1 -1%	185.39 +1%	188.1 +1%	209.3 +11%	224.49 +7%	253.7 +13%	296.78 +17%	303.17 +2%	310.61 +2%	314.14 +1%	329.58 +5%

Income Statement Balance Sheet Cash Flow Statement

Kanamoto Co Ltd
TSE:9678

Income Statement

Earnings Waterfall
Kanamoto Co Ltd

Income Statement
Kanamoto Co Ltd

See Also

Company

Help

Tools

Stocks

Kanamoto Co Ltd TSE:9678

Income Statement

Earnings Waterfall Kanamoto Co Ltd

Income Statement Kanamoto Co Ltd

See Also

Company

Help

Tools

Stocks

Kanamoto Co Ltd
TSE:9678

Earnings Waterfall
Kanamoto Co Ltd

Income Statement
Kanamoto Co Ltd