Watchlist Manager

Watchlist

Price: 3 480 JPY Market Closed

Market Cap: ¥13.6B

	Hakuyosha Co Ltd TSE:9731	JP
	Lu Thai Textile Co Ltd SZSE:000726	CN
G	G3 Exploration Ltd LSE:G3E	CN
K	Keypath Education International Inc ASX:KED	US

Income Statement

Currency: JPY

	Mar-2006	Jun-2006	Sep-2006	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-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	70	0	0	69	0	0	79	0	0	77	0	0	73	0	146	287	205	273	263	265	260	255	251	247	244	245	245	241	240	240	244	252	262	269	276	261	257	253	251	258	252	243	230	226	222	219	217	215	212	208	205	208	210	214	219	221	223	222	219	211	205	198	191	187	180	180	181	183	186	195	199	203	0	0	0	0
Revenue	35 142 N/A	35 818 +2%	36 288 +1%	36 271 0%	36 589 +1%	36 382 -1%	36 613 +1%	35 985 -2%	36 192 +1%	35 570 -2%	34 988 -2%	34 167 -2%	33 643 -2%	33 282 -1%	33 073 -1%	44 270 +34%	43 565 -2%	43 132 -1%	42 810 -1%	42 780 0%	43 310 +1%	44 076 +2%	44 375 +1%	44 405 +0%	44 805 +1%	44 565 -1%	44 749 +0%	45 069 +1%	45 666 +1%	45 990 +1%	46 245 +1%	46 561 +1%	46 596 +0%	47 122 +1%	47 435 +1%	47 768 +1%	47 786 +0%	48 127 +1%	48 584 +1%	48 977 +1%	49 369 +1%	50 111 +2%	50 529 +1%	50 738 +0%	51 081 +1%	50 906 0%	50 779 0%	50 816 +0%	50 409 -1%	49 573 -2%	50 150 +1%	50 274 +0%	50 013 -1%	46 167 -8%	41 965 -9%	39 146 -7%	36 485 -7%	35 988 -1%	36 189 +1%	35 131 -3%	35 440 +1%	36 080 +2%	37 565 +4%	39 180 +4%	40 450 +3%	41 854 +3%	42 453 +1%	43 272 +2%	43 450 +0%	43 771 +1%	43 920 +0%	43 580 -1%	43 714 +0%	43 903 +0%	44 230 +1%	44 625 +1%
Gross Profit
Cost of Revenue	(30 360)	(30 925)	(31 269)	(31 341)	(31 844)	(31 900)	(31 820)	(31 246)	(31 153)	(30 854)	(30 197)	(29 486)	(29 088)	(28 857)	(28 747)	(38 673)	(38 439)	(38 045)	(37 595)	(37 189)	(37 247)	(37 908)	(38 142)	(38 408)	(38 409)	(38 295)	(38 439)	(38 616)	(38 927)	(39 397)	(39 736)	(39 944)	(40 146)	(40 331)	(40 402)	(40 638)	(40 711)	(40 773)	(41 207)	(41 605)	(41 986)	(42 449)	(42 845)	(43 273)	(43 551)	(43 671)	(43 696)	(43 702)	(43 746)	(43 698)	(43 885)	(43 842)	(43 673)	(41 636)	(39 650)	(38 256)	(36 555)	(35 486)	(34 416)	(32 958)	(32 438)	(32 549)	(33 051)	(34 110)	(34 757)	(35 659)	(35 998)	(36 638)	(36 882)	(37 094)	(37 373)	(36 923)	(37 011)	(37 248)	(37 596)	(37 725)
Gross Profit	4 782 N/A	4 893 +2%	5 019 +3%	4 930 -2%	4 745 -4%	4 482 -6%	4 793 +7%	4 739 -1%	5 039 +6%	4 716 -6%	4 791 +2%	4 681 -2%	4 555 -3%	4 425 -3%	4 326 -2%	5 597 +29%	5 126 -8%	5 087 -1%	5 215 +3%	5 591 +7%	6 063 +8%	6 168 +2%	6 233 +1%	5 997 -4%	6 396 +7%	6 270 -2%	6 310 +1%	6 453 +2%	6 739 +4%	6 593 -2%	6 509 -1%	6 617 +2%	6 450 -3%	6 791 +5%	7 033 +4%	7 130 +1%	7 075 -1%	7 354 +4%	7 377 +0%	7 372 0%	7 383 +0%	7 662 +4%	7 684 +0%	7 465 -3%	7 530 +1%	7 235 -4%	7 083 -2%	7 114 +0%	6 663 -6%	5 875 -12%	6 265 +7%	6 432 +3%	6 340 -1%	4 531 -29%	2 315 -49%	890 -62%	(70) N/A	502 N/A	1 773 +253%	2 173 +23%	3 002 +38%	3 531 +18%	4 514 +28%	5 070 +12%	5 693 +12%	6 195 +9%	6 455 +4%	6 634 +3%	6 568 -1%	6 677 +2%	6 547 -2%	6 657 +2%	6 703 +1%	6 655 -1%	6 634 0%	6 900 +4%
Operating Income
Operating Expenses	(3 709)	(3 411)	(3 524)	(3 515)	(3 879)	(3 829)	(3 883)	(3 842)	(3 958)	(4 000)	(4 021)	(3 911)	(3 831)	(3 798)	(3 792)	(5 083)	(5 074)	(5 100)	(5 141)	(5 210)	(5 279)	(5 268)	(5 308)	(5 266)	(5 220)	(5 283)	(5 301)	(5 340)	(5 742)	(5 377)	(5 419)	(5 656)	(5 735)	(5 882)	(5 905)	(5 777)	(5 785)	(5 792)	(5 898)	(5 958)	(5 840)	(6 148)	(6 202)	(6 129)	(6 156)	(6 156)	(6 139)	(6 080)	(6 367)	(6 387)	(6 412)	(6 223)	(6 275)	(6 201)	(5 919)	(5 632)	(5 290)	(5 029)	(5 253)	(5 080)	(4 965)	(4 851)	(4 423)	(4 405)	(4 406)	(4 470)	(4 579)	(4 819)	(4 769)	(4 687)	(4 609)	(4 362)	(4 356)	(4 425)	(4 473)	(4 503)
Selling, General & Administrative	(3 709)	(3 549)	(3 592)	(3 583)	(3 745)	(3 831)	(3 885)	(3 851)	(3 960)	(4 002)	(4 164)	(3 911)	(3 831)	(3 798)	(3 792)	(4 788)	(5 074)	(5 100)	(5 143)	(4 999)	(5 279)	(5 268)	(5 307)	(5 078)	(5 257)	(5 283)	(5 299)	(5 168)	(5 357)	(5 375)	(5 418)	(5 415)	(5 692)	(5 823)	(5 874)	(5 558)	(5 828)	(5 792)	(5 897)	(5 721)	(6 019)	(6 102)	(6 085)	(5 825)	(6 134)	(6 134)	(6 117)	(5 792)	(6 086)	(6 107)	(6 132)	(5 922)	(6 275)	(6 200)	(5 920)	(5 315)	(5 290)	(5 031)	(5 252)	(4 738)	(4 965)	(4 849)	(4 423)	(4 115)	(4 405)	(4 470)	(4 577)	(4 548)	(4 767)	(4 684)	(4 608)	(4 045)	(4 351)	(4 420)	(4 467)	(4 248)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(51)	0	0	0	0	0	0	0	(45)	0	0	0	(56)	0	0	0	(64)	0	0	0	(64)	0	0	0	(62)	0	0	0	(54)	0	0	0	(53)	0	0	0	(57)	0	0	0	(53)	0	0	0	(50)	0	0	0	(51)	0	0	0	(53)	0	0	0	(55)	0	0	0	0
Depreciation & Amortization	84	138	68	68	(134)	2	2	9	2	0	0	0	0	0	0	(244)	0	0	2	(211)	0	0	0	(142)	0	0	0	(115)	0	0	0	(134)	0	0	0	(155)	0	0	0	(173)	0	0	0	(248)	0	0	0	(234)	0	0	0	(243)	0	0	0	(264)	0	0	0	(292)	0	0	0	(238)	0	0	0	(217)	0	0	0	(261)	0	0	0	(254)
Other Operating Expenses	(84)	0	0	0	0	0	0	0	0	0	143	0	0	0	0	0	0	0	0	0	0	0	1	(1)	37	0	(2)	(1)	(385)	(2)	(1)	(43)	(43)	(59)	(31)	0	43	0	(1)	(2)	179	(46)	(117)	(2)	(22)	(22)	(22)	(1)	(281)	(280)	(280)	(1)	0	(1)	1	0	0	2	(1)	0	0	(2)	0	(1)	(1)	0	(2)	(1)	(2)	(3)	(1)	(1)	(5)	(5)	(6)	(1)
Operating Income	1 073 N/A	1 482 +38%	1 495 +1%	1 415 -5%	866 -39%	653 -25%	910 +39%	897 -1%	1 081 +21%	716 -34%	770 +8%	770 N/A	724 -6%	627 -13%	534 -15%	514 -4%	52 -90%	(13) N/A	74 N/A	381 +415%	784 +106%	900 +15%	925 +3%	731 -21%	1 176 +61%	987 -16%	1 009 +2%	1 113 +10%	997 -10%	1 216 +22%	1 090 -10%	961 -12%	715 -26%	909 +27%	1 128 +24%	1 353 +20%	1 290 -5%	1 562 +21%	1 479 -5%	1 414 -4%	1 543 +9%	1 514 -2%	1 482 -2%	1 336 -10%	1 374 +3%	1 079 -21%	944 -13%	1 034 +10%	296 -71%	(512) N/A	(147) +71%	209 N/A	65 -69%	(1 670) N/A	(3 604) -116%	(4 742) -32%	(5 360) -13%	(4 527) +16%	(3 480) +23%	(2 907) +16%	(1 963) +32%	(1 320) +33%	91 N/A	665 +631%	1 287 +94%	1 725 +34%	1 876 +9%	1 815 -3%	1 799 -1%	1 990 +11%	1 938 -3%	2 295 +18%	2 347 +2%	2 230 -5%	2 161 -3%	2 397 +11%
Pre-Tax Income
Interest Income Expense	(155)	(149)	(94)	(84)	(71)	(101)	(114)	(142)	(194)	(204)	(170)	(160)	(148)	(154)	(129)	(228)	(135)	(140)	(173)	(64)	(138)	(96)	(121)	(117)	80	384	475	431	276	21	(68)	(15)	(14)	(99)	(76)	(78)	(169)	(197)	(282)	(260)	(178)	(165)	(91)	(108)	(179)	(189)	(158)	15	(148)	(111)	(146)	(174)	(162)	(165)	(169)	55	53	91	94	65	98	109	188	52	(11)	(18)	3	(19)	31	262	221	390	431	144	107	(95)
Non-Reccuring Items	(227)	(208)	(261)	(153)	(137)	(85)	(277)	(292)	(274)	(149)	(92)	(134)	(31)	(4)	10	203	(49)	13	16	(450)	(45)	(181)	(181)	38	0	85	92	(385)	0	(369)	(396)	0	0	0	0	0	0	268	339	111	0	0	0	(27)	0	0	0	(570)	0	0	0	(20)	(43)	(17)	(43)	(109)	(86)	(106)	(249)	(716)	(704)	(724)	(555)	(104)	(184)	(170)	(170)	(91)	0	0	0	(5)	0	0	0	(1)
Gain/Loss on Disposition of Assets	(4)	(14)	(30)	(30)	(40)	(47)	10	23	29	(49)	(37)	(41)	(28)	12	14	72	61	17	38	(33)	(23)	(9)	(28)	(26)	(21)	(21)	(24)	(18)	(66)	(69)	(66)	(82)	(30)	(41)	(38)	(40)	267	288	260	239	(72)	(77)	(60)	(26)	(24)	(28)	(23)	101	(62)	(59)	(74)	(53)	(45)	(44)	(32)	1 014	180	1 805	1 805	1 755	2 646	1 020	1 013	1 042	(73)	(72)	(60)	(46)	(18)	(18)	(16)	(24)	(30)	(29)	(32)	(41)
Total Other Income	131	113	88	85	106	84	68	68	72	109	118	180	202	156	125	164	10	62	32	134	105	96	136	200	192	202	179	201	215	219	255	254	259	262	204	193	188	111	192	190	212	280	230	254	252	248	282	303	304	304	266	257	256	256	335	538	1 618	1 788	1 807	876	890	808	942	655	585	537	321	358	332	318	307	275	282	278	287	309
Pre-Tax Income	818 N/A	1 224 +50%	1 198 -2%	1 233 +3%	724 -41%	504 -30%	597 +18%	554 -7%	714 +29%	423 -41%	589 +39%	615 +4%	719 +17%	637 -11%	554 -13%	725 +31%	(61) N/A	(61) N/A	(13) +79%	(32) -146%	683 N/A	710 +4%	731 +3%	826 +13%	1 427 +73%	1 637 +15%	1 731 +6%	1 342 -22%	1 422 +6%	1 018 -28%	815 -20%	1 118 +37%	930 -17%	1 031 +11%	1 218 +18%	1 428 +17%	1 576 +10%	2 032 +29%	1 988 -2%	1 694 -15%	1 505 -11%	1 552 +3%	1 561 +1%	1 429 -8%	1 423 0%	1 110 -22%	1 045 -6%	883 -16%	390 -56%	(378) N/A	(101) +73%	219 N/A	71 -68%	(1 640) N/A	(3 513) -114%	(3 244) +8%	(3 595) -11%	(949) +74%	(23) +98%	(927) -3 930%	967 N/A	(107) N/A	1 679 N/A	2 310 +38%	1 604 -31%	2 002 +25%	1 970 -2%	2 017 +2%	2 144 +6%	2 552 +19%	2 450 -4%	2 931 +20%	3 030 +3%	2 623 -13%	2 523 -4%	2 569 +2%
Net Income
Tax Provision	(403)	(569)	(479)	(481)	(421)	(533)	(470)	(399)	(405)	(378)	(357)	(327)	(389)	(368)	(353)	(452)	(136)	(181)	(162)	(380)	(663)	(634)	(677)	(356)	(577)	(614)	(618)	(673)	(717)	(579)	(535)	(587)	(589)	(595)	(644)	(668)	(702)	(776)	(743)	(681)	(402)	(376)	(396)	(316)	(479)	(438)	(440)	(593)	(513)	(259)	(336)	(283)	(187)	(613)	(520)	(115)	(120)	(100)	(68)	(434)	(826)	(412)	(661)	(698)	(526)	(574)	(593)	(66)	(89)	(158)	(151)	(672)	(633)	(542)	(542)	(400)
Income from Continuing Operations	415	655	719	752	303	(29)	127	155	309	45	232	288	330	269	201	273	(197)	(242)	(175)	(412)	20	76	54	470	850	1 023	1 113	669	705	439	280	531	341	436	574	760	874	1 256	1 245	1 013	1 103	1 176	1 165	1 113	944	672	605	290	(123)	(637)	(437)	(64)	(116)	(2 253)	(4 033)	(3 359)	(3 715)	(1 049)	(91)	(1 361)	141	(519)	1 018	1 612	1 078	1 428	1 377	1 951	2 055	2 394	2 299	2 259	2 397	2 081	1 981	2 169
Income to Minority Interest	(92)	(139)	(152)	(169)	(117)	(40)	(35)	(40)	(29)	(15)	(11)	(28)	(32)	(57)	(41)	(49)	(55)	(15)	(82)	(96)	(88)	(109)	(46)	(45)	(45)	(63)	(64)	(57)	(60)	(37)	(32)	(23)	(21)	(18)	(25)	(24)	(24)	(22)	6	(7)	(25)	(41)	(67)	(62)	(40)	(16)	(16)	9	35	39	66	57	31	68	159	199	229	212	137	112	83	62	28	76	86	67	52	(6)	(11)	(19)	(19)	(43)	(61)	(45)	(38)	(34)
Net Income (Common)	319 N/A	514 +61%	566 +10%	584 +3%	185 -68%	(68) N/A	93 N/A	115 +24%	280 +143%	27 -90%	224 +730%	256 +14%	294 +15%	210 -29%	158 -25%	219 +39%	(256) N/A	(266) -4%	(270) -2%	(515) -91%	(72) +86%	(36) +50%	10 N/A	424 +4 140%	804 +90%	961 +20%	1 047 +9%	612 -42%	645 +5%	401 -38%	249 -38%	506 +103%	319 -37%	416 +30%	548 +32%	735 +34%	847 +15%	1 233 +46%	1 248 +1%	1 005 -19%	1 077 +7%	1 133 +5%	1 097 -3%	1 050 -4%	902 -14%	655 -27%	587 -10%	299 -49%	(87) N/A	(597) -586%	(368) +38%	(6) +98%	(84) -1 300%	(2 185) -2 501%	(3 874) -77%	(3 159) +18%	(3 483) -10%	(835) +76%	47 N/A	(1 249) N/A	221 N/A	(457) N/A	1 045 N/A	1 688 +62%	1 166 -31%	1 494 +28%	1 428 -4%	1 945 +36%	2 042 +5%	2 375 +16%	2 281 -4%	2 215 -3%	2 335 +5%	2 034 -13%	1 941 -5%	2 133 +10%
EPS (Diluted)	79.75 N/A	128.5 +61%	141.5 +10%	146 +3%	46.25 -68%	-17 N/A	23.25 N/A	28.75 +24%	70 +143%	6.75 -90%	56 +730%	64 +14%	73.5 +15%	52.5 -29%	39.5 -25%	54.75 +39%	-64 N/A	-66.5 -4%	-67.5 -2%	-128.75 -91%	-18 +86%	-9 +50%	2.5 N/A	106 +4 140%	201 +90%	240.25 +20%	261.75 +9%	153 -42%	161.25 +5%	100.25 -38%	62.25 -38%	132.1 +112%	79.75 -40%	104 +30%	137 +32%	191.92 +40%	211.75 +10%	308.25 +46%	312 +1%	262.47 -16%	269.25 +3%	283.25 +5%	274.25 -3%	275.29 +0%	225.5 -18%	163.75 -27%	146.75 -10%	78.5 -47%	-22.83 N/A	-156.66 -586%	-96.56 +38%	-1.58 +98%	-22.15 -1 302%	-576.37 -2 502%	-1 021.94 -77%	-833.31 +18%	-917.97 -10%	-219.94 +76%	12.37 N/A	-329.36 N/A	58.5 N/A	-120.98 N/A	276.66 N/A	446.9 +62%	308.72 -31%	395.36 +28%	377.86 -4%	514.75 +36%	540.28 +5%	626.39 +16%	600.68 -4%	584.57 -3%	616.05 +5%	536.43 -13%	511.78 -5%	562.54 +10%

Income Statement Balance Sheet Cash Flow Statement

Hakuyosha Co Ltd
TSE:9731

Income Statement

Earnings Waterfall
Hakuyosha Co Ltd

Income Statement
Hakuyosha Co Ltd

See Also

Company

Help

Tools

Stocks

Hakuyosha Co Ltd TSE:9731

Income Statement

Earnings Waterfall Hakuyosha Co Ltd

Income Statement Hakuyosha Co Ltd

See Also

Company

Help

Tools

Stocks

Hakuyosha Co Ltd
TSE:9731

Earnings Waterfall
Hakuyosha Co Ltd

Income Statement
Hakuyosha Co Ltd