Sagami Holdings Corp
TSE:9900

Watchlist Manager
Sagami Holdings Corp Logo
Sagami Holdings Corp
TSE:9900
Watchlist
Price: 1 794 JPY -0.99%
Market Cap: ¥54.4B

Income Statement

Earnings Waterfall
Sagami Holdings Corp

Income Statement
Sagami Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
Apr-2005 Jul-2005 Oct-2005 Apr-2006 Jul-2006 Oct-2006 Apr-2007 Jul-2007 Oct-2007 Apr-2008 Jul-2008 Oct-2008 Apr-2009 Jul-2009 Oct-2009 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 Jan-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
14
0
0
6
0
0
7
0
0
8
0
0
8
0
0
7
18
31
44
50
51
50
49
0
35
33
32
30
28
23
29
25
23
22
20
18
15
13
11
10
9
8
7
6
6
4
3
2
2
2
3
3
3
3
3
4
6
7
14
15
14
14
8
8
7
7
6
6
6
6
4
4
3
2
2
0
0
0
Revenue
20 464
N/A
20 065
-2%
19 664
-2%
19 241
-2%
19 166
0%
19 518
+2%
19 784
+1%
19 782
0%
19 712
0%
19 743
+0%
19 480
-1%
19 282
-1%
18 463
-4%
17 741
-4%
16 720
-6%
15 976
-4%
15 404
-4%
14 951
-3%
20 134
+35%
20 090
0%
20 038
0%
19 676
-2%
19 562
-1%
19 406
-1%
19 183
-1%
19 135
0%
19 154
+0%
14 680
-23%
14 940
+2%
14 738
-1%
19 521
+32%
20 852
+7%
22 379
+7%
23 850
+7%
25 342
+6%
25 549
+1%
25 713
+1%
25 821
+0%
25 888
+0%
25 923
+0%
25 913
0%
25 973
+0%
25 938
0%
26 017
+0%
26 047
+0%
26 133
+0%
26 184
+0%
26 199
+0%
26 401
+1%
26 384
0%
26 637
+1%
26 913
+1%
26 979
+0%
26 895
0%
26 437
-2%
23 510
-11%
22 170
-6%
21 628
-2%
20 345
-6%
21 342
+5%
20 645
-3%
20 751
+1%
21 339
+3%
22 886
+7%
24 380
+7%
25 142
+3%
26 423
+5%
27 263
+3%
28 606
+5%
29 682
+4%
31 006
+4%
32 052
+3%
33 143
+3%
34 242
+3%
35 034
+2%
36 311
+4%
37 456
+3%
38 381
+2%
Gross Profit
Cost of Revenue
(6 123)
(6 022)
(5 879)
(5 704)
(5 697)
(5 865)
(5 964)
(5 945)
(5 933)
(5 918)
(5 832)
(5 741)
(5 588)
(5 448)
(5 226)
(5 005)
(4 875)
(4 742)
(6 346)
(6 320)
(6 253)
(6 097)
(5 908)
(5 962)
(5 871)
(5 817)
(5 840)
(4 419)
(4 514)
(4 490)
(6 011)
(6 451)
(6 922)
(7 338)
(7 769)
(7 852)
(7 922)
(8 021)
(8 053)
(8 056)
(8 061)
(8 044)
(8 004)
(7 994)
(7 922)
(7 905)
(7 902)
(7 909)
(8 034)
(8 036)
(8 084)
(8 189)
(8 251)
(8 271)
(8 239)
(7 462)
(7 066)
(6 840)
(6 459)
(6 638)
(6 422)
(6 500)
(6 650)
(7 141)
(7 642)
(8 014)
(8 490)
(8 886)
(9 387)
(9 695)
(10 069)
(10 332)
(10 599)
(10 934)
(11 191)
(11 555)
(11 857)
(12 117)
Gross Profit
14 341
N/A
14 043
-2%
13 785
-2%
13 537
-2%
13 469
-1%
13 653
+1%
13 820
+1%
13 838
+0%
13 779
0%
13 824
+0%
13 647
-1%
13 541
-1%
12 875
-5%
12 293
-5%
11 494
-7%
10 972
-5%
10 529
-4%
10 208
-3%
13 789
+35%
13 771
0%
13 785
+0%
13 579
-1%
13 654
+1%
13 444
-2%
13 312
-1%
13 318
+0%
13 314
0%
10 261
-23%
10 427
+2%
10 248
-2%
13 510
+32%
14 401
+7%
15 457
+7%
16 512
+7%
17 572
+6%
17 698
+1%
17 791
+1%
17 799
+0%
17 835
+0%
17 867
+0%
17 851
0%
17 929
+0%
17 933
+0%
18 023
+0%
18 126
+1%
18 228
+1%
18 282
+0%
18 290
+0%
18 368
+0%
18 348
0%
18 553
+1%
18 723
+1%
18 728
+0%
18 624
-1%
18 198
-2%
16 048
-12%
15 104
-6%
14 788
-2%
13 886
-6%
14 704
+6%
14 223
-3%
14 252
+0%
14 690
+3%
15 745
+7%
16 737
+6%
17 128
+2%
17 933
+5%
18 377
+2%
19 219
+5%
19 987
+4%
20 937
+5%
21 720
+4%
22 544
+4%
23 308
+3%
23 843
+2%
24 756
+4%
25 599
+3%
26 264
+3%
Operating Income
Operating Expenses
(14 316)
(13 973)
(13 611)
(13 300)
(13 260)
(13 396)
(13 523)
(13 541)
(13 548)
(13 645)
(13 605)
(13 498)
(12 960)
(12 452)
(11 916)
(11 335)
(10 933)
(10 549)
(14 019)
(13 967)
(13 772)
(13 503)
(13 507)
(13 189)
(12 965)
(12 850)
(12 671)
(9 645)
(9 745)
(9 775)
(12 981)
(14 007)
(15 016)
(16 037)
(16 993)
(16 915)
(16 856)
(16 785)
(16 958)
(17 006)
(17 009)
(17 122)
(17 095)
(17 204)
(17 312)
(17 432)
(17 399)
(17 490)
(17 615)
(17 665)
(17 838)
(18 029)
(18 133)
(18 229)
(18 143)
(17 372)
(16 633)
(15 903)
(15 576)
(15 351)
(15 175)
(15 350)
(15 310)
(15 655)
(16 131)
(16 460)
(17 022)
(17 495)
(18 043)
(18 517)
(19 281)
(19 830)
(20 536)
(21 385)
(21 785)
(22 477)
(22 974)
(23 494)
Selling, General & Administrative
(14 316)
(13 973)
(13 611)
(13 300)
(13 011)
(13 396)
(13 523)
(13 540)
(13 548)
(13 645)
(13 582)
(13 498)
(12 828)
(12 462)
(11 536)
(10 972)
(10 583)
(10 201)
(13 558)
(13 621)
(13 543)
(13 390)
(13 120)
(13 104)
(12 881)
(12 766)
(12 671)
(9 645)
(9 745)
(9 775)
(12 614)
(14 007)
(15 016)
(16 037)
(16 890)
(16 915)
(16 856)
(16 785)
(16 958)
(17 006)
(17 009)
(17 122)
(17 095)
(17 204)
(17 311)
(17 432)
(17 399)
(17 490)
(17 616)
(17 666)
(17 838)
(18 029)
(18 133)
(18 229)
(18 143)
(17 372)
(16 633)
(15 903)
(15 576)
(15 351)
(15 175)
(15 350)
(15 310)
(15 655)
(16 131)
(16 460)
(17 022)
(17 495)
(18 043)
(18 517)
(19 281)
(19 830)
(20 536)
(21 385)
(21 785)
(22 477)
(22 974)
(23 494)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(132)
(262)
(380)
(363)
(351)
(348)
(461)
0
0
0
(388)
0
0
0
0
0
0
0
(367)
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
Other Operating Expenses
0
0
0
0
(248)
0
0
0
0
0
(23)
0
0
272
0
0
0
0
0
(346)
(229)
(113)
0
(84)
(84)
(84)
0
0
0
0
0
0
0
0
(103)
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
Operating Income
25
N/A
71
+182%
174
+147%
237
+36%
209
-12%
257
+23%
297
+16%
296
0%
231
-22%
180
-22%
43
-76%
43
+1%
(86)
N/A
(159)
-86%
(422)
-165%
(363)
+14%
(404)
-11%
(340)
+16%
(231)
+32%
(197)
+15%
13
N/A
75
+488%
147
+95%
256
+74%
347
+36%
467
+35%
643
+38%
617
-4%
682
+11%
472
-31%
529
+12%
394
-25%
441
+12%
475
+8%
580
+22%
783
+35%
935
+19%
1 014
+8%
876
-14%
861
-2%
842
-2%
807
-4%
839
+4%
819
-2%
814
-1%
796
-2%
884
+11%
800
-9%
752
-6%
682
-9%
716
+5%
695
-3%
595
-14%
396
-34%
55
-86%
(1 325)
N/A
(1 529)
-15%
(1 115)
+27%
(1 690)
-52%
(646)
+62%
(952)
-47%
(1 099)
-15%
(620)
+44%
90
N/A
606
+574%
668
+10%
910
+36%
882
-3%
1 176
+33%
1 469
+25%
1 656
+13%
1 891
+14%
2 008
+6%
1 923
-4%
2 059
+7%
2 278
+11%
2 625
+15%
2 771
+6%
Pre-Tax Income
Interest Income Expense
(17)
(37)
(51)
(4)
30
136
94
297
212
192
(25)
(42)
(26)
(12)
1
0
(3)
(9)
(7)
(21)
(25)
(23)
(20)
(18)
(17)
(16)
(14)
5
38
64
56
46
35
26
98
53
39
29
2
1
9
17
76
115
110
172
227
193
176
110
15
12
33
58
61
99
101
62
59
28
(3)
17
35
91
120
88
61
(3)
(3)
22
32
28
15
25
9
12
17
11
Non-Reccuring Items
(27)
(221)
(107)
(65)
(132)
(133)
(531)
(597)
(483)
(114)
(90)
(189)
(243)
(854)
(896)
(1 046)
(668)
(704)
(924)
(691)
(529)
(612)
(945)
(958)
(758)
(623)
(97)
(109)
(68)
(71)
(122)
(104)
(151)
(153)
(242)
(130)
(188)
(170)
(224)
(167)
(104)
(149)
(262)
(263)
(245)
(303)
(302)
(299)
(304)
(282)
(480)
(520)
(573)
(517)
(1 272)
(1 307)
(1 256)
(1 470)
(862)
(316)
209
1 520
(782)
1 781
1 495
374
(464)
(150)
(377)
(448)
(463)
(451)
(506)
(466)
(405)
(440)
(500)
(486)
Gain/Loss on Disposition of Assets
4
10
25
16
1
2
9
2
11
13
12
21
22
23
5
2
17
18
19
17
2
132
132
131
134
7
6
9
44
45
45
0
0
0
0
0
0
0
0
0
0
1
1
0
0
0
0
0
0
0
0
0
80
80
80
0
0
0
0
0
0
75
75
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
Total Other Income
54
65
49
36
30
28
37
37
39
35
36
37
27
26
25
54
41
36
30
9
16
21
23
31
33
26
29
14
17
19
24
58
31
28
97
45
36
39
77
36
36
38
23
25
26
22
40
50
48
47
34
22
23
20
(30)
57
(19)
(4)
74
73
87
55
2 839
123
103
52
603
18
25
27
36
48
38
46
50
38
43
34
Pre-Tax Income
39
N/A
(113)
N/A
90
N/A
220
+144%
138
-37%
290
+110%
(94)
N/A
36
N/A
10
-72%
305
+2 954%
(26)
N/A
(130)
-406%
(306)
-135%
(976)
-219%
(1 288)
-32%
(1 353)
-5%
(1 017)
+25%
(999)
+2%
(1 113)
-11%
(883)
+21%
(523)
+41%
(407)
+22%
(664)
-63%
(559)
+16%
(261)
+53%
(138)
+47%
566
N/A
536
-5%
713
+33%
528
-26%
532
+1%
394
-26%
355
-10%
375
+6%
533
+42%
751
+41%
822
+9%
913
+11%
731
-20%
732
+0%
783
+7%
715
-9%
677
-5%
697
+3%
706
+1%
687
-3%
849
+24%
745
-12%
672
-10%
558
-17%
285
-49%
210
-27%
159
-24%
36
-77%
(1 106)
N/A
(2 476)
-124%
(2 703)
-9%
(2 528)
+6%
(2 418)
+4%
(861)
+64%
(659)
+23%
569
N/A
1 546
+172%
2 085
+35%
2 324
+11%
1 181
-49%
1 111
-6%
746
-33%
821
+10%
1 071
+30%
1 261
+18%
1 516
+20%
1 555
+3%
1 528
-2%
1 712
+12%
1 889
+10%
2 185
+16%
2 330
+7%
Net Income
Tax Provision
(182)
(239)
(155)
(252)
(69)
(145)
(142)
(113)
(137)
(149)
(199)
(180)
(162)
(263)
(243)
(258)
(91)
(91)
(107)
(85)
(85)
(82)
(78)
(76)
(67)
(61)
(71)
(59)
(83)
(93)
61
43
50
43
(77)
(101)
(106)
(136)
(218)
(214)
(231)
(225)
(90)
(73)
(107)
(118)
(251)
(287)
(259)
(197)
(211)
(198)
(162)
(173)
(275)
(227)
(255)
(210)
(81)
(74)
(76)
(377)
(353)
(424)
(488)
(243)
(225)
(220)
(208)
(301)
(352)
(376)
(391)
(383)
(356)
(416)
(631)
(846)
Income from Continuing Operations
(143)
(352)
(65)
(32)
70
145
(236)
(77)
(127)
157
(224)
(310)
(467)
(1 239)
(1 530)
(1 611)
(1 108)
(1 089)
(1 220)
(969)
(608)
(489)
(742)
(635)
(328)
(199)
495
477
629
436
593
438
405
417
456
650
715
777
513
517
552
490
587
625
600
570
597
457
413
361
75
11
(4)
(137)
(1 381)
(2 703)
(2 958)
(2 738)
(2 498)
(936)
(735)
192
1 193
1 661
1 836
938
886
526
613
770
910
1 140
1 165
1 145
1 356
1 473
1 554
1 484
Income to Minority Interest
2
2
1
1
1
0
0
(2)
0
(3)
(3)
(3)
(0)
0
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
1
2
3
2
1
2
3
3
5
3
2
1
(1)
1
(1)
(1)
(0)
(1)
0
(1)
(1)
(0)
(0)
0
(0)
2
10
14
16
15
10
10
7
20
17
13
14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(141)
N/A
(350)
-148%
(65)
+81%
(32)
+51%
69
N/A
145
+109%
(236)
N/A
(79)
+67%
(126)
-60%
155
N/A
(226)
N/A
(313)
-38%
(467)
-49%
(1 239)
-165%
(1 531)
-24%
(1 611)
-5%
(1 109)
+31%
(1 090)
+2%
(1 221)
-12%
(970)
+21%
(610)
+37%
(491)
+19%
(744)
-51%
(637)
+14%
(330)
+48%
(198)
+40%
498
N/A
480
-3%
631
+31%
437
-31%
595
+36%
441
-26%
409
-7%
423
+3%
458
+8%
651
+42%
716
+10%
776
+8%
514
-34%
517
+1%
552
+7%
490
-11%
586
+20%
625
+7%
599
-4%
569
-5%
597
+5%
457
-23%
413
-10%
361
-13%
77
-79%
21
-72%
10
-52%
(121)
N/A
(1 366)
-1 032%
(2 693)
-97%
(2 948)
-9%
(2 731)
+7%
(2 479)
+9%
(919)
+63%
(722)
+21%
206
N/A
1 193
+479%
1 661
+39%
1 836
+11%
938
-49%
886
-6%
526
-41%
613
+17%
770
+26%
910
+18%
1 140
+25%
1 165
+2%
1 145
-2%
1 356
+18%
1 473
+9%
1 554
+6%
1 484
-5%
EPS (Diluted)
-5.73
N/A
-14.4
-151%
-2.67
+81%
-1.3
+51%
2.82
N/A
6.04
+114%
-9.69
N/A
-3.19
+67%
-5.2
-63%
6.34
N/A
-9.16
N/A
-12.88
-41%
-19.15
-49%
-50.14
-162%
-62.72
-25%
-66.03
-5%
-44.87
+32%
-44.68
+0%
-50.87
-14%
-39.74
+22%
-25
+37%
-20.12
+20%
-31
-54%
-26.14
+16%
-13.52
+48%
-8.12
+40%
20.38
N/A
19.21
-6%
25.25
+31%
17.49
-31%
23.8
+36%
17.65
-26%
16.34
-7%
16.89
+3%
18.36
+9%
24.57
+34%
27
+10%
29.27
+8%
19.39
-34%
19.51
+1%
20.89
+7%
18.54
-11%
22.19
+20%
23.65
+7%
22.7
-4%
21.55
-5%
22.66
+5%
17.31
-24%
15.64
-10%
13.69
-12%
2.9
-79%
0.8
-72%
0.38
-53%
-4.58
N/A
-51.83
-1 032%
-102.17
-97%
-111.87
-9%
-103.52
+7%
-93.41
+10%
-32.55
+65%
-24.27
+25%
6.82
N/A
40.47
+493%
55.07
+36%
60.89
+11%
191.2
+214%
29.39
-85%
17.45
-41%
20.33
+17%
25.52
+26%
30.15
+18%
37.79
+25%
38.59
+2%
37.93
-2%
44.94
+18%
48.89
+9%
51.6
+6%
49.27
-5%
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