Tenmaya Store Co Ltd banner
T

Tenmaya Store Co Ltd
TSE:9846

Watchlist Manager
Tenmaya Store Co Ltd
TSE:9846
Watchlist
Price: 970 JPY 1.36% Market Closed
Market Cap: ¥11.2B

Income Statement

Earnings Waterfall
Tenmaya Store Co Ltd

Income Statement
Tenmaya Store Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2005 May-2006 Aug-2006 Nov-2006 May-2007 Aug-2007 Nov-2007 May-2008 Aug-2008 Nov-2008 May-2009 Aug-2009 Nov-2009 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
153
0
0
140
274
402
520
500
479
459
441
422
404
388
373
359
346
332
318
303
288
277
274
263
254
245
232
224
215
205
196
188
183
174
166
159
150
145
139
132
127
122
117
113
106
99
95
88
84
80
73
69
65
73
70
68
65
50
46
43
39
37
36
0
0
0
Revenue
67 954
N/A
67 740
0%
68 270
+1%
68 404
+0%
68 104
0%
67 568
-1%
67 512
0%
67 074
-1%
66 699
-1%
66 620
0%
65 889
-1%
64 494
-2%
62 693
-3%
61 320
-2%
60 533
-1%
59 635
-1%
80 013
+34%
79 199
-1%
78 293
-1%
77 528
-1%
77 137
-1%
77 883
+1%
78 644
+1%
79 348
+1%
80 013
+1%
79 766
0%
79 123
-1%
78 721
-1%
78 063
-1%
77 279
-1%
75 823
-2%
75 120
-1%
74 066
-1%
73 731
0%
73 933
+0%
73 714
0%
73 758
+0%
73 960
+0%
74 321
+0%
74 964
+1%
75 444
+1%
75 688
+0%
75 744
+0%
75 591
0%
75 364
0%
74 827
-1%
74 845
+0%
74 547
0%
73 828
-1%
73 313
-1%
72 211
-2%
71 598
-1%
71 181
-1%
70 079
-2%
69 772
0%
69 504
0%
69 457
0%
69 483
+0%
68 626
-1%
67 817
-1%
67 127
-1%
64 162
-4%
61 693
-4%
60 107
-3%
57 736
-4%
58 339
+1%
58 692
+1%
58 464
0%
58 567
+0%
58 510
0%
58 840
+1%
58 734
0%
58 680
0%
58 762
+0%
58 825
+0%
59 099
+0%
Gross Profit
Cost of Revenue
(51 401)
(51 145)
(51 605)
(51 638)
(51 378)
(50 897)
(50 907)
(50 604)
(50 328)
(50 157)
(49 563)
(48 520)
(47 161)
(46 145)
(45 578)
(44 875)
(60 191)
(59 524)
(58 800)
(58 240)
(57 896)
(57 830)
(57 768)
(57 746)
(57 679)
(57 582)
(57 239)
(57 056)
(56 771)
(56 073)
(54 757)
(54 039)
(52 964)
(52 699)
(52 908)
(52 795)
(52 818)
(52 905)
(53 254)
(53 669)
(54 209)
(54 475)
(54 502)
(54 304)
(54 012)
(53 596)
(53 627)
(53 483)
(52 972)
(52 563)
(51 731)
(51 289)
(51 038)
(50 189)
(49 949)
(49 696)
(49 568)
(49 567)
(48 805)
(48 146)
(47 685)
(45 030)
(42 751)
(40 879)
(38 844)
(39 170)
(39 496)
(39 495)
(39 175)
(39 142)
(39 406)
(39 472)
(39 678)
(39 849)
(39 964)
(40 167)
Gross Profit
16 554
N/A
16 596
+0%
16 666
+0%
16 766
+1%
16 726
0%
16 671
0%
16 605
0%
16 470
-1%
16 371
-1%
16 462
+1%
16 325
-1%
15 973
-2%
15 533
-3%
15 176
-2%
14 956
-1%
14 760
-1%
19 823
+34%
19 675
-1%
19 492
-1%
19 287
-1%
19 241
0%
20 051
+4%
20 875
+4%
21 601
+3%
22 335
+3%
22 185
-1%
21 885
-1%
21 666
-1%
21 292
-2%
21 205
0%
21 064
-1%
21 079
+0%
21 102
+0%
21 031
0%
21 025
0%
20 919
-1%
20 941
+0%
21 054
+1%
21 066
+0%
21 294
+1%
21 235
0%
21 213
0%
21 243
+0%
21 289
+0%
21 352
+0%
21 233
-1%
21 219
0%
21 064
-1%
20 856
-1%
20 750
-1%
20 480
-1%
20 309
-1%
20 143
-1%
19 891
-1%
19 823
0%
19 808
0%
19 889
+0%
19 916
+0%
19 821
0%
19 671
-1%
19 442
-1%
19 132
-2%
18 942
-1%
19 228
+2%
18 892
-2%
19 168
+1%
19 196
+0%
18 970
-1%
19 392
+2%
19 368
0%
19 434
+0%
19 261
-1%
19 002
-1%
18 914
0%
18 861
0%
18 932
+0%
Operating Income
Operating Expenses
(14 579)
(14 618)
(14 496)
(14 738)
(14 655)
(14 543)
(14 523)
(14 611)
(14 796)
(14 877)
(14 986)
(14 843)
(14 832)
(14 514)
(13 999)
(13 561)
(17 946)
(17 598)
(17 343)
(17 161)
(16 956)
(17 775)
(18 582)
(19 376)
(20 310)
(20 204)
(20 082)
(19 877)
(19 554)
(19 386)
(19 151)
(18 949)
(18 918)
(18 707)
(18 628)
(18 499)
(18 414)
(18 435)
(18 445)
(18 566)
(18 729)
(18 825)
(18 867)
(18 929)
(18 828)
(18 805)
(18 741)
(18 726)
(18 663)
(18 554)
(18 477)
(18 388)
(18 239)
(18 089)
(17 887)
(17 637)
(17 593)
(17 578)
(17 485)
(17 477)
(17 295)
(16 906)
(16 642)
(16 968)
(16 828)
(17 140)
(17 375)
(17 011)
(17 115)
(16 994)
(16 918)
(16 871)
(16 718)
(16 697)
(16 703)
(16 730)
Selling, General & Administrative
(17 615)
(17 660)
(17 746)
(17 820)
(17 694)
(17 503)
(17 410)
(17 492)
(17 622)
(17 809)
(17 417)
(17 677)
(16 122)
(15 736)
(15 209)
(14 743)
(19 529)
(19 136)
(18 834)
(18 632)
(18 424)
(18 896)
(19 316)
(19 773)
(18 485)
(20 204)
(20 083)
(19 878)
(17 844)
(19 386)
(19 151)
(18 949)
(17 233)
(18 707)
(18 627)
(18 498)
(16 840)
(18 434)
(18 446)
(18 566)
(17 180)
(18 826)
(18 868)
(18 932)
(17 255)
(18 808)
(18 743)
(18 727)
(17 114)
(18 554)
(18 477)
(18 388)
(16 585)
(18 089)
(17 887)
(17 637)
(15 911)
(17 578)
(17 485)
(17 477)
(15 593)
(16 906)
(16 642)
(16 968)
(15 246)
(17 140)
(17 375)
(17 011)
(15 600)
(16 994)
(16 918)
(16 871)
(15 228)
(16 697)
(16 703)
(16 730)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
(477)
(985)
(1 516)
(1 515)
(1 487)
(1 449)
(1 943)
(1 938)
(1 941)
(1 920)
(1 905)
0
0
0
(1 826)
0
0
0
(1 710)
0
0
0
(1 685)
0
0
0
(1 574)
0
0
0
(1 549)
0
0
0
(1 572)
0
0
0
(1 549)
0
0
0
(1 654)
0
0
0
(1 682)
0
0
0
(1 702)
0
0
0
(1 582)
0
0
0
(1 515)
0
0
0
(1 490)
0
0
0
Other Operating Expenses
3 035
3 041
3 250
3 081
3 037
2 960
2 887
2 880
2 826
2 934
2 908
3 819
2 804
2 737
2 697
2 632
3 526
3 476
3 433
3 391
3 373
1 121
734
397
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
3
(0)
3
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
Operating Income
1 974
N/A
1 977
+0%
2 168
+10%
2 027
-7%
2 070
+2%
2 127
+3%
2 081
-2%
1 859
-11%
1 576
-15%
1 587
+1%
1 339
-16%
1 131
-16%
700
-38%
663
-5%
957
+44%
1 200
+25%
1 877
+56%
2 077
+11%
2 150
+4%
2 127
-1%
2 285
+7%
2 278
0%
2 294
+1%
2 226
-3%
2 024
-9%
1 980
-2%
1 802
-9%
1 788
-1%
1 738
-3%
1 819
+5%
1 913
+5%
2 130
+11%
2 185
+3%
2 325
+6%
2 398
+3%
2 421
+1%
2 526
+4%
2 619
+4%
2 621
+0%
2 729
+4%
2 506
-8%
2 389
-5%
2 376
-1%
2 358
-1%
2 524
+7%
2 425
-4%
2 476
+2%
2 337
-6%
2 193
-6%
2 197
+0%
2 004
-9%
1 921
-4%
1 904
-1%
1 802
-5%
1 936
+7%
2 170
+12%
2 296
+6%
2 338
+2%
2 337
0%
2 194
-6%
2 148
-2%
2 226
+4%
2 300
+3%
2 260
-2%
2 064
-9%
2 028
-2%
1 821
-10%
1 959
+8%
2 277
+16%
2 374
+4%
2 516
+6%
2 390
-5%
2 284
-4%
2 217
-3%
2 158
-3%
2 202
+2%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
(145)
(289)
(421)
(400)
(317)
(278)
(391)
(352)
(389)
(370)
(294)
(275)
(243)
(219)
(261)
(232)
(230)
(221)
(166)
(223)
(222)
(248)
(261)
(248)
(238)
(228)
(218)
(211)
(202)
(192)
(182)
(175)
(154)
(127)
(102)
(79)
(72)
(73)
(67)
(60)
(54)
(48)
(43)
(39)
(31)
(25)
(21)
(14)
15
20
25
29
9
2
9
12
15
30
30
33
39
41
103
104
103
100
Non-Reccuring Items
(1 408)
(1 505)
(570)
(364)
(190)
(517)
(438)
(563)
(209)
(232)
133
142
150
(448)
(537)
(588)
(896)
(706)
(1 248)
(1 157)
(929)
(754)
(105)
(292)
(477)
(682)
(1 006)
(1 428)
(1 191)
(1 289)
(1 419)
(862)
(911)
(803)
(383)
(366)
(788)
(785)
(988)
(1 017)
(812)
(811)
(559)
(539)
(858)
(860)
(860)
(859)
(272)
(252)
(287)
(330)
(132)
(143)
(121)
(101)
(596)
(941)
(1 023)
(995)
(915)
(860)
(846)
(860)
(428)
(438)
(379)
(591)
(529)
(504)
(534)
(321)
(220)
(438)
(392)
(407)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(214)
(2)
0
0
(5)
0
0
0
0
1
(125)
(125)
(125)
(124)
8
(23)
(43)
0
0
0
0
0
(29)
(29)
(160)
0
0
0
0
0
0
0
(290)
34
34
34
34
0
0
0
0
0
0
0
0
0
2
21
21
32
29
11
Total Other Income
(542)
(524)
(520)
(506)
(478)
(495)
(408)
(371)
(356)
(394)
(241)
(101)
16
0
1
7
15
19
20
24
25
20
20
11
17
18
19
1
(25)
(51)
(74)
(65)
(55)
(12)
(3)
7
16
(2)
16
21
16
(28)
30
57
80
161
109
114
194
(46)
83
80
218
224
156
169
110
128
206
302
308
288
165
72
31
29
28
65
80
101
137
88
79
60
46
53
Pre-Tax Income
24
N/A
(52)
N/A
1 078
N/A
1 158
+7%
1 402
+21%
1 115
-20%
1 234
+11%
924
-25%
1 011
+9%
959
-5%
1 086
+13%
883
-19%
445
-50%
(186)
N/A
103
N/A
341
+231%
605
+77%
1 038
+72%
533
-49%
624
+17%
1 086
+74%
1 269
+17%
1 967
+55%
1 727
-12%
1 090
-37%
1 084
-1%
584
-46%
140
-76%
351
+151%
257
-27%
199
-23%
955
+380%
958
+0%
1 261
+32%
1 648
+31%
1 708
+4%
1 411
-17%
1 497
+6%
1 457
-3%
1 520
+4%
1 485
-2%
1 375
-7%
1 693
+23%
1 749
+3%
1 644
-6%
1 648
+0%
1 625
-1%
1 492
-8%
1 889
+27%
1 839
-3%
1 746
-5%
1 623
-7%
1 946
+20%
1 843
-5%
1 940
+5%
2 214
+14%
1 498
-32%
1 545
+3%
1 570
+2%
1 556
-1%
1 600
+3%
1 684
+5%
1 629
-3%
1 473
-10%
1 677
+14%
1 631
-3%
1 485
-9%
1 463
-2%
1 858
+27%
2 004
+8%
2 160
+8%
2 219
+3%
2 267
+2%
1 974
-13%
1 945
-1%
1 958
+1%
Net Income
Tax Provision
38
36
(285)
(590)
(740)
(527)
(547)
(359)
(542)
(542)
(590)
(474)
(251)
44
(67)
(178)
(290)
(483)
(300)
(329)
(754)
(826)
(1 114)
(1 017)
(503)
(466)
(264)
(120)
(185)
(186)
(162)
(437)
(568)
(776)
(922)
(921)
(874)
(935)
(879)
(810)
(741)
(513)
(630)
(727)
(629)
(629)
(623)
(563)
(637)
(617)
(576)
(535)
(636)
(617)
(642)
(721)
(695)
(701)
(704)
(705)
(539)
(557)
(552)
(511)
(605)
(626)
(589)
(572)
(660)
(665)
(706)
(735)
(684)
(601)
(596)
(601)
Income from Continuing Operations
62
(15)
794
569
662
588
687
565
469
418
497
410
194
(142)
36
163
314
554
231
293
332
442
852
709
587
617
320
20
166
72
38
519
389
486
726
788
537
562
579
710
744
862
1 063
1 022
1 015
1 019
1 001
928
1 252
1 221
1 170
1 088
1 310
1 226
1 298
1 493
804
844
866
850
1 061
1 127
1 077
962
1 072
1 005
897
890
1 199
1 339
1 453
1 484
1 583
1 373
1 349
1 357
Income to Minority Interest
(3)
(4)
(4)
(4)
(4)
(4)
(5)
(4)
(4)
(4)
(3)
(1)
0
(1)
(3)
(2)
(2)
(2)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(6)
(7)
(7)
(8)
(9)
(8)
(9)
(9)
(8)
(9)
(10)
(8)
(6)
(5)
(4)
(4)
(6)
(7)
(6)
(4)
(4)
(3)
(3)
(5)
(4)
(4)
(5)
(6)
(8)
(7)
(6)
(6)
(6)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(5)
(4)
(4)
(3)
(3)
Net Income (Common)
59
N/A
(19)
N/A
790
N/A
565
-28%
658
+16%
584
-11%
682
+17%
561
-18%
465
-17%
414
-11%
494
+19%
408
-17%
193
-53%
(143)
N/A
34
N/A
162
+376%
312
+93%
552
+77%
228
-59%
289
+27%
328
+13%
437
+33%
847
+94%
705
-17%
582
-17%
613
+5%
315
-49%
14
-96%
161
+1 050%
64
-60%
30
-53%
511
+1 603%
381
-25%
478
+25%
719
+50%
779
+8%
528
-32%
552
+4%
569
+3%
701
+23%
735
+5%
858
+17%
1 060
+24%
1 019
-4%
1 011
-1%
1 014
+0%
995
-2%
923
-7%
1 249
+35%
1 219
-2%
1 167
-4%
1 085
-7%
1 304
+20%
1 223
-6%
1 294
+6%
1 488
+15%
798
-46%
836
+5%
859
+3%
844
-2%
1 055
+25%
1 121
+6%
1 072
-4%
958
-11%
1 067
+11%
1 000
-6%
891
-11%
885
-1%
1 193
+35%
1 334
+12%
1 448
+9%
1 479
+2%
1 579
+7%
1 369
-13%
1 345
-2%
1 354
+1%
EPS (Diluted)
4.91
N/A
-1.58
N/A
65.83
N/A
47.08
-28%
54.83
+16%
48.66
-11%
56.83
+17%
46.75
-18%
38.75
-17%
34.5
-11%
41.16
+19%
34
-17%
16.08
-53%
-11.91
N/A
2.83
N/A
13.5
+377%
26
+93%
46
+77%
19
-59%
24.08
+27%
27.33
+13%
36.41
+33%
70.58
+94%
58.75
-17%
48.5
-17%
51.08
+5%
26.25
-49%
1.16
-96%
13.41
+1 056%
5.33
-60%
2.5
-53%
42.58
+1 603%
33
-22%
39.83
+21%
59.91
+50%
64.91
+8%
45.74
-30%
46
+1%
47.41
+3%
58.41
+23%
63.66
+9%
71.5
+12%
88.33
+24%
84.91
-4%
87.69
+3%
84.5
-4%
82.91
-2%
80.06
-3%
108.32
+35%
105.71
-2%
101.28
-4%
94.11
-7%
113.17
+20%
106.07
-6%
112.18
+6%
129.06
+15%
69.24
-46%
72.71
+5%
74.71
+3%
73.42
-2%
91.76
+25%
97.53
+6%
93.16
-4%
83.2
-11%
92.77
+12%
86.93
-6%
77.45
-11%
77.03
-1%
103.77
+35%
116.17
+12%
126.08
+9%
128.79
+2%
137.5
+7%
119.21
-13%
117.09
-2%
117.84
+1%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett