Watchlist Manager

Watchlist

Price: 2 070 JPY Market Closed

Market Cap: ¥8.7B

	Horai Co Ltd TSE:9679	JP
	Hualan Biological Engineering Inc SZSE:002007	CN
	SoftBank Group Corp TSE:9984	JP
C	Chemstar Indonesia Tbk PT IDX:CHEM	ID
	Petronet LNG Ltd NSE:PETRONET	IN
	Tway Holdings Inc KRX:004870	KR
	Parkit Enterprise Inc XTSX:PKT	CA
	Burlington Stores Inc NYSE:BURL	US
	Grendene SA BOVESPA:GRND3	BR
S	Sichuan Furong Technology Co Ltd SSE:603327	CN
E	Exchange Income Corp OTC:EIFZF	CA
	Magnet Forensics Inc TSX:MAGT	CA

Income Statement

Currency: JPY

	Dec-2004	Mar-2005	Jun-2005	Dec-2005	Mar-2006	Jun-2006	Dec-2006	Mar-2007	Jun-2007	Dec-2007	Mar-2008	Jun-2008	Dec-2008	Mar-2009	Jun-2009	Dec-2009	Mar-2010	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	7	0	0	7	0	0	26	13	19	25	25	25	53	50	47	45	13	13	13	9	9	9	12	9	9	9	11	11	11	11	11	8	8	8	8	5	3	0	0	0	0	0	0	0	0	0	3	11	19	26	32	31	31	31	31	30	30	30	30	29	29	30	31	32	33	0	0	0
Revenue	3 713 N/A	3 660 -1%	3 796 +4%	3 947 +4%	4 074 +3%	4 139 +2%	4 135 0%	4 113 -1%	4 023 -2%	3 988 -1%	3 994 +0%	4 037 +1%	4 088 +1%	4 127 +1%	4 091 -1%	4 018 -2%	3 949 -2%	3 886 -2%	5 554 +43%	5 538 0%	5 456 -1%	5 229 -4%	4 990 -5%	4 852 -3%	4 878 +1%	4 961 +2%	5 019 +1%	5 023 +0%	5 072 +1%	5 085 +0%	5 049 -1%	5 037 0%	4 982 -1%	4 983 +0%	5 044 +1%	5 099 +1%	5 133 +1%	5 184 +1%	5 256 +1%	5 359 +2%	5 440 +2%	5 428 0%	5 298 -2%	5 230 -1%	5 187 -1%	5 247 +1%	5 320 +1%	5 298 0%	5 344 +1%	5 335 0%	5 336 +0%	5 383 +1%	5 388 +0%	5 399 +0%	5 400 +0%	5 347 -1%	5 321 0%	4 959 -7%	4 719 -5%	4 766 +1%	4 676 -2%	4 848 +4%	4 847 0%	4 710 -3%	4 676 -1%	4 783 +2%	4 938 +3%	5 048 +2%	5 113 +1%	5 116 +0%	5 186 +1%	5 214 +1%	5 298 +2%	5 431 +3%	5 480 +1%	5 550 +1%	5 620 +1%	5 802 +3%	6 112 +5%	6 351 +4%
Gross Profit
Cost of Revenue	(3 456)	(3 380)	(3 420)	(3 383)	(3 450)	(3 446)	(3 447)	(3 356)	(3 294)	(3 317)	(3 342)	(3 377)	(3 446)	(3 477)	(3 493)	(3 388)	(3 355)	(3 284)	(4 570)	(4 563)	(4 529)	(4 416)	(4 267)	(4 185)	(4 149)	(4 194)	(4 299)	(4 304)	(4 288)	(4 298)	(4 224)	(4 196)	(4 235)	(4 220)	(4 248)	(4 299)	(4 333)	(4 377)	(4 427)	(4 477)	(4 500)	(4 490)	(4 470)	(4 457)	(4 449)	(4 472)	(4 447)	(4 469)	(4 486)	(4 492)	(4 513)	(4 528)	(4 549)	(4 548)	(4 572)	(4 537)	(4 585)	(4 404)	(4 209)	(4 092)	(3 890)	(3 936)	(4 021)	(3 940)	(3 903)	(3 878)	(3 829)	(3 875)	(3 945)	(3 935)	(3 968)	(4 011)	(4 032)	(4 116)	(4 185)	(4 259)	(4 332)	(4 468)	(4 673)	(4 787)
Gross Profit	257 N/A	280 +9%	376 +34%	564 +50%	625 +11%	694 +11%	689 -1%	757 +10%	729 -4%	671 -8%	652 -3%	660 +1%	642 -3%	650 +1%	597 -8%	630 +5%	594 -6%	602 +1%	984 +63%	974 -1%	927 -5%	814 -12%	723 -11%	667 -8%	730 +9%	767 +5%	720 -6%	720 0%	783 +9%	787 +0%	825 +5%	841 +2%	747 -11%	763 +2%	796 +4%	801 +1%	800 0%	807 +1%	829 +3%	882 +6%	940 +7%	937 0%	828 -12%	773 -7%	737 -5%	774 +5%	873 +13%	829 -5%	858 +3%	843 -2%	823 -2%	855 +4%	839 -2%	850 +1%	828 -3%	810 -2%	736 -9%	555 -25%	509 -8%	674 +32%	785 +17%	912 +16%	826 -9%	770 -7%	773 +0%	904 +17%	1 108 +23%	1 174 +6%	1 168 0%	1 180 +1%	1 217 +3%	1 203 -1%	1 266 +5%	1 315 +4%	1 295 -1%	1 291 0%	1 288 0%	1 334 +4%	1 439 +8%	1 565 +9%
Operating Income
Operating Expenses	(310)	(333)	(358)	(356)	(348)	(335)	(342)	(357)	(371)	(380)	(379)	(385)	(402)	(444)	(462)	(452)	(410)	(396)	(530)	(533)	(535)	(541)	(532)	(529)	(529)	(522)	(535)	(545)	(549)	(555)	(555)	(511)	(551)	(545)	(537)	(422)	(429)	(444)	(575)	(574)	(572)	(574)	(585)	(590)	(592)	(597)	(601)	(514)	(522)	(519)	(596)	(637)	(649)	(662)	(667)	(5 671)	(1 426)	(678)	(653)	(634)	(623)	(615)	(619)	(679)	(685)	(691)	(665)	(665)	(663)	(664)	(690)	(728)	(727)	(699)	(724)	(1 082)	(1 120)	(818)	(822)	(824)
Selling, General & Administrative	(310)	(333)	(358)	(356)	(348)	(335)	(343)	(354)	(371)	(380)	(379)	(385)	(400)	(425)	(442)	(432)	(410)	(396)	(501)	(533)	(535)	(541)	(499)	(529)	(529)	(522)	(500)	(545)	(549)	(555)	(523)	(550)	(551)	(545)	(507)	(547)	(553)	(569)	(544)	(574)	(572)	(574)	(554)	(590)	(592)	(597)	(569)	(603)	(612)	(609)	(561)	(597)	(609)	(622)	(637)	(690)	(685)	(678)	(615)	(633)	(622)	(615)	(581)	(618)	(624)	(630)	(639)	(665)	(663)	(664)	(669)	(688)	(687)	(699)	(704)	(760)	(799)	(818)	(799)	(820)
Research & Development	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	0	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(28)	0	0	0	(33)	0	0	0	(35)	0	0	0	(32)	0	0	0	(30)	0	0	0	(30)	0	0	0	(31)	0	0	0	(32)	0	0	0	(34)	0	0	0	(30)	0	0	0	(38)	0	0	0	(38)	0	0	0	(25)	0	0	0	(21)	0	0	0	(20)	0	0	0	(23)	0
Other Operating Expenses	0	0	0	0	0	0	0	(3)	0	0	0	0	0	(19)	(20)	(20)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	39	0	0	0	125	125	125	(0)	0	0	0	(0)	0	0	0	(0)	89	89	89	(0)	(40)	(40)	(40)	(0)	(4 981)	(741)	0	(0)	(0)	(0)	0	(0)	(61)	(61)	(61)	(0)	(0)	0	0	(0)	(40)	(40)	0	(0)	(321)	(321)	(0)	(0)	(4)
Operating Income	(53) N/A	(52) +2%	18 N/A	208 +1 058%	277 +33%	359 +30%	346 -4%	400 +16%	358 -11%	291 -18%	274 -6%	275 +1%	240 -13%	206 -14%	135 -34%	178 +31%	184 +4%	206 +12%	455 +121%	441 -3%	392 -11%	272 -31%	191 -30%	138 -28%	201 +46%	245 +22%	185 -24%	175 -6%	235 +34%	232 -1%	270 +16%	330 +22%	195 -41%	218 +12%	259 +19%	378 +46%	371 -2%	362 -2%	255 -30%	308 +21%	368 +20%	364 -1%	243 -33%	184 -24%	145 -21%	178 +22%	272 +53%	316 +16%	335 +6%	323 -4%	227 -30%	218 -4%	190 -13%	188 -1%	161 -15%	(4 861) N/A	(690) +86%	(123) +82%	(144) -17%	40 N/A	163 +312%	297 +82%	207 -30%	91 -56%	88 -3%	213 +141%	444 +108%	508 +15%	506 -1%	516 +2%	528 +2%	475 -10%	539 +13%	615 +14%	571 -7%	210 -63%	168 -20%	517 +207%	617 +19%	740 +20%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	289	334	371	162	189	279	360	308	298	219	159	162	125	353	2 434	2 473	2 656	2 515	785	342	394	309	532	595	394	497	336	320	315	256	218	246	225	198	204	157	161	173	179	195	193	219	183	201	247	226	264	242	191	152	140	223	218	222	225	160	199	224	214	207	175	293	275	262	257	120	124	141
Non-Reccuring Items	(111)	(17)	(14)	(5 800)	(5 825)	(5 819)	(23)	1	(14)	(16)	(16)	(4)	0	0	0	0	0	0	0	(23)	(30)	(47)	(17)	257	367	432	(3 502)	(3 663)	(3 735)	(3 783)	128	0	8	8	125	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	(4 239)	(4 272)	(5 021)	0	0	(707)	(1)	0	0	0	(61)	0	0	0	0	0	0	(40)	(40)	0	0	0	(321)	0	0	(326)	(4)	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(2)	(3)	(2)	(3)	(15)	(9)	(11)	(11)	(13)	(12)	(12)	(11)	(13)	(4)	(4)	(4)	(17)	(18)	(25)	(27)	(20)	(14)	(9)	(7)	(15)	(8)	(12)	(12)	(13)	(18)	(19)	(21)	(21)	(97)	(93)	(92)	(5)	(8)	5 312	5 311	5 303	5 305	(19)	(25)	(18)	(22)	(18)	(19)	(37)	(35)	(31)	(29)	(17)	(6)	(19)	(18)	(16)	(46)	(37)	(36)	(38)	(75)	(77)	(80)	(82)	(28)
Total Other Income	52	26	10	165	232	254	91	49	99	173	197	223	145	104	21	19	1	(11)	(2)	(2)	12	15	67	64	52	49	(2)	(14)	(18)	(21)	(8)	364	409	411	35	27	(16)	13	21	12	21	(6)	11	8	(1)	2	8	8	23	24	25	31	25	28	24	20	26	57	69	67	66	40	26	24	25	21	24	25	28	25	23	24	26	35	39	39	30	22	18	17
Pre-Tax Income	(113) N/A	(44) +61%	14 N/A	(5 427) N/A	(5 315) +2%	(5 205) +2%	414 N/A	451 +9%	442 -2%	448 +1%	455 +1%	494 +9%	673 +36%	642 -5%	526 -18%	356 -32%	373 +5%	471 +26%	797 +69%	715 -10%	660 -8%	448 -32%	387 -13%	608 +57%	732 +20%	1 067 +46%	(898) N/A	(1 034) -15%	(866) +16%	(1 060) -22%	1 158 N/A	1 018 -12%	982 -4%	919 -6%	931 +1%	986 +6%	739 -25%	866 +17%	596 -31%	632 +6%	693 +10%	602 -13%	457 -24%	419 -8%	351 -16%	356 +2%	463 +30%	384 -17%	425 +11%	428 +1%	427 0%	437 +2%	1 481 +239%	1 474 -1%	650 -56%	666 +2%	(436) N/A	(573) -31%	171 N/A	327 +91%	402 +23%	470 +17%	275 -42%	303 +10%	300 -1%	427 +42%	675 +58%	688 +2%	713 +4%	707 -1%	708 +0%	660 -7%	702 +6%	908 +29%	526 -42%	436 -17%	377 -13%	253 -33%	673 +166%	869 +29%
Net Income
Tax Provision	(10)	(10)	(10)	(10)	(10)	(10)	(38)	(40)	(109)	(118)	(128)	(142)	(225)	(224)	(188)	(121)	(130)	(169)	(294)	(270)	(249)	(167)	(139)	(227)	(280)	(294)	(1 121)	(1 025)	(1 082)	(1 118)	(375)	(334)	(318)	(292)	(301)	(337)	(249)	(286)	(174)	(182)	(198)	(170)	(114)	(49)	(26)	(26)	(87)	(99)	(114)	(118)	(85)	(103)	(422)	(419)	(347)	(336)	5	24	(0)	(60)	(84)	(80)	(61)	(83)	(85)	(127)	(204)	(195)	(204)	(201)	(195)	(184)	(196)	(253)	(217)	(193)	(176)	(148)	(175)	(246)
Income from Continuing Operations	(122)	(54)	4	(5 437)	(5 325)	(5 215)	376	411	334	330	327	352	448	419	338	234	243	302	503	445	411	281	248	381	451	774	(2 018)	(2 059)	(1 948)	(2 179)	783	685	664	627	631	649	490	580	422	450	496	432	343	370	324	331	375	285	311	310	342	334	1 059	1 054	303	330	(431)	(548)	171	268	317	390	214	220	215	300	471	493	509	506	513	476	506	654	308	242	201	105	498	623
Net Income (Common)	(122) N/A	(54) +56%	4 N/A	(5 437) N/A	(5 325) +2%	(5 215) +2%	376 N/A	411 +9%	334 -19%	330 -1%	327 -1%	352 +8%	448 +27%	419 -7%	338 -19%	234 -31%	243 +4%	302 +24%	503 +66%	445 -12%	411 -8%	281 -32%	248 -12%	381 +54%	451 +18%	774 +71%	(2 018) N/A	(2 059) -2%	(1 948) +5%	(2 179) -12%	783 N/A	685 -13%	664 -3%	627 -6%	631 +1%	649 +3%	490 -25%	580 +18%	422 -27%	450 +6%	496 +10%	432 -13%	343 -21%	370 +8%	324 -12%	331 +2%	375 +14%	285 -24%	311 +9%	310 0%	342 +10%	334 -2%	1 059 +217%	1 054 0%	303 -71%	330 +9%	(431) N/A	(548) -27%	171 N/A	268 +57%	317 +19%	390 +23%	214 -45%	220 +3%	215 -2%	300 +39%	471 +57%	493 +5%	509 +3%	506 -1%	513 +1%	476 -7%	506 +6%	654 +29%	308 -53%	242 -21%	201 -17%	105 -48%	498 +375%	623 +25%
EPS (Diluted)	-29.12 N/A	-38.21 -31%	2.57 N/A	-1 293.3 N/A	-3 803.57 -194%	-3 725.21 +2%	89.47 N/A	293.57 +228%	238.28 -19%	78.54 -67%	233.78 +198%	251.57 +8%	106.77 -58%	299 +180%	241.5 -19%	55.74 -77%	173.85 +212%	215.92 +24%	119.88 -44%	106.03 -12%	98.01 -8%	66.96 -32%	59.09 -12%	90.86 +54%	107.57 +18%	184.33 +71%	-480.93 N/A	-490.75 -2%	-464.27 +5%	-519.35 -12%	186.61 N/A	163.21 -13%	158.21 -3%	149.41 -6%	150.36 +1%	154.89 +3%	116.93 -25%	138.44 +18%	100.74 -27%	107.3 +7%	118.25 +10%	103.03 -13%	81.8 -21%	88.3 +8%	77.4 -12%	78.85 +2%	89.53 +14%	68.07 -24%	74.21 +9%	73.99 0%	81.67 +10%	79.8 -2%	252.89 +217%	251.71 0%	72.31 -71%	78.68 +9%	-102.96 N/A	-130.93 -27%	40.75 N/A	63.87 +57%	75.8 +19%	93.24 +23%	51.09 -45%	52.51 +3%	51.44 -2%	71.72 +39%	112.44 +57%	117.8 +5%	121.61 +3%	120.87 -1%	122.49 +1%	113.6 -7%	120.93 +6%	156.21 +29%	73.55 -53%	57.84 -21%	48.07 -17%	25.03 -48%	118.89 +375%	148.86 +25%

Income Statement Balance Sheet Cash Flow Statement

Horai Co Ltd
TSE:9679

Income Statement

Earnings Waterfall
Horai Co Ltd

Income Statement
Horai Co Ltd

See Also

Company

Help

Tools

Stocks

Horai Co Ltd TSE:9679

Income Statement

Earnings Waterfall Horai Co Ltd

Income Statement Horai Co Ltd

See Also

Company

Help

Tools

Stocks

Horai Co Ltd
TSE:9679

Earnings Waterfall
Horai Co Ltd

Income Statement
Horai Co Ltd