Watchlist Manager

Watchlist

Price: 2 833 JPY -0.07% Market Closed

Market Cap: ¥183.7B

	Ohsho Food Service Corp TSE:9936	JP

Income Statement

Currency: JPY

	Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	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	52	0	0	30	0	0	23	41	57	73	66	66	63	59	56	51	49	48	47	46	48	48	48	47	46	47	46	45	43	40	34	29	25	23	24	25	25	24	22	20	18	16	15	15	15	15	14	29	43	57	73	71	68	62	53	45	37	32	30	27	27	25	25	28	30	37	0	0	0
Revenue	33 123 N/A	33 733 +2%	34 366 +2%	34 803 +1%	35 377 +2%	35 483 +0%	35 811 +1%	36 488 +2%	37 274 +2%	38 055 +2%	39 371 +3%	40 741 +3%	43 635 +7%	46 717 +7%	50 248 +8%	51 346 +2%	51 728 +1%	51 582 0%	68 360 +33%	68 761 +1%	69 281 +1%	69 993 +1%	71 009 +1%	71 654 +1%	72 602 +1%	73 662 +1%	74 365 +1%	74 770 +1%	74 970 +0%	75 440 +1%	76 281 +1%	76 679 +1%	76 798 +0%	76 630 0%	75 820 -1%	75 727 0%	75 775 +0%	75 420 0%	75 317 0%	75 084 0%	74 955 0%	75 149 +0%	75 078 0%	75 138 +0%	76 005 +1%	76 905 +1%	78 117 +2%	79 510 +2%	80 511 +1%	80 865 +0%	81 638 +1%	82 855 +1%	83 337 +1%	84 260 +1%	85 571 +2%	82 861 -3%	82 145 -1%	82 161 +0%	80 616 -2%	82 687 +3%	81 937 -1%	82 863 +1%	84 775 +2%	87 179 +3%	89 448 +3%	91 075 +2%	93 022 +2%	95 028 +2%	97 630 +3%	99 493 +2%	101 401 +2%	103 199 +2%	105 536 +2%	107 317 +2%	111 033 +3%	114 280 +3%	115 657 +1%	116 865 +1%
Gross Profit
Cost of Revenue	(10 368)	(10 514)	(10 556)	(10 683)	(10 849)	(10 849)	(10 895)	(11 150)	(11 443)	(11 761)	(12 213)	(12 703)	(13 301)	(13 873)	(14 444)	(14 715)	(14 921)	(15 087)	(19 978)	(20 220)	(20 465)	(20 705)	(21 009)	(21 114)	0	0	0	0	0	0	0	0	0	0	0	(5 541)	(11 391)	(17 020)	(22 503)	(22 518)	(22 489)	(22 638)	(22 624)	(22 574)	(22 863)	(23 269)	(23 797)	(24 253)	(24 506)	(24 456)	(24 376)	(24 582)	(24 646)	(24 943)	(25 423)	(24 759)	(24 691)	(24 756)	(24 527)	(25 303)	(25 331)	(25 854)	(26 600)	(27 382)	(28 100)	(28 715)	(29 364)	(30 139)	(31 028)	(31 470)	(31 841)	(32 349)	(32 935)	(33 793)	(35 431)	(36 679)	(37 432)	(37 904)
Gross Profit	22 755 N/A	23 219 +2%	23 810 +3%	24 120 +1%	24 528 +2%	24 634 +0%	24 916 +1%	25 338 +2%	25 831 +2%	26 294 +2%	27 158 +3%	28 038 +3%	30 334 +8%	32 844 +8%	35 804 +9%	36 631 +2%	36 807 +0%	36 495 -1%	48 382 +33%	48 541 +0%	48 816 +1%	49 288 +1%	50 000 +1%	50 540 +1%	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	12 874 N/A	26 519 +106%	39 872 +50%	52 814 +32%	52 566 0%	52 466 0%	52 511 +0%	52 454 0%	52 564 +0%	53 142 +1%	53 636 +1%	54 320 +1%	55 257 +2%	56 005 +1%	56 409 +1%	57 262 +2%	58 273 +2%	58 691 +1%	59 317 +1%	60 148 +1%	58 102 -3%	57 454 -1%	57 405 0%	56 089 -2%	57 384 +2%	56 606 -1%	57 009 +1%	58 175 +2%	59 797 +3%	61 348 +3%	62 360 +2%	63 658 +2%	64 889 +2%	66 602 +3%	68 023 +2%	69 560 +2%	70 850 +2%	72 601 +2%	73 524 +1%	75 602 +3%	77 601 +3%	78 225 +1%	78 961 +1%
Operating Income
Operating Expenses	(18 714)	(19 229)	(19 683)	(19 984)	(20 358)	(20 526)	(20 837)	(21 183)	(21 769)	(22 263)	(22 802)	(23 385)	(24 531)	(25 824)	(27 460)	(28 241)	(28 749)	(28 781)	(38 683)	(39 172)	(39 693)	(40 206)	(40 808)	(41 499)	(63 522)	(64 595)	(65 559)	(66 235)	(67 034)	(68 116)	(69 282)	(70 317)	(70 884)	(70 697)	(69 802)	(63 775)	(57 611)	(51 792)	(46 545)	(46 719)	(46 795)	(46 983)	(46 960)	(47 223)	(47 777)	(48 363)	(48 817)	(49 101)	(49 232)	(49 400)	(50 338)	(50 956)	(51 555)	(51 968)	(52 450)	(51 873)	(51 385)	(51 066)	(50 016)	(50 021)	(49 732)	(50 539)	(51 216)	(52 359)	(53 761)	(54 488)	(55 677)	(56 678)	(57 453)	(58 455)	(59 274)	(60 538)	(62 056)	(63 165)	(64 698)	(66 140)	(67 254)	(68 024)
Selling, General & Administrative	(18 714)	(19 229)	(19 683)	(19 984)	(19 576)	(20 526)	(20 837)	(21 138)	(21 769)	(22 263)	(23 629)	(23 385)	(24 531)	(25 824)	(27 460)	(28 241)	(28 749)	(28 781)	(36 057)	(39 172)	(39 693)	(40 206)	(38 041)	(41 497)	(42 190)	(43 071)	(40 850)	(44 337)	(44 939)	(45 526)	(43 148)	(46 884)	(47 348)	(47 476)	(44 087)	(46 668)	(46 478)	(46 334)	(43 817)	(46 717)	(46 793)	(46 983)	(44 714)	(47 222)	(47 777)	(48 361)	(46 431)	(49 101)	(49 231)	(49 399)	(48 472)	(50 955)	(51 554)	(51 968)	(50 637)	(51 871)	(51 384)	(51 063)	(48 255)	(50 020)	(49 729)	(50 539)	(49 431)	(52 359)	(53 761)	(54 487)	(53 822)	(56 676)	(57 453)	(58 454)	(57 305)	(60 539)	(62 055)	(63 163)	(62 447)	(66 138)	(67 253)	(68 025)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 626)	0	0	0	(2 766)	0	0	0	(2 962)	0	0	0	(3 008)	0	0	0	(2 993)	0	0	0	(2 726)	0	0	0	(2 245)	0	0	0	(2 385)	0	0	0	(1 865)	0	0	0	(1 812)	0	0	0	(1 759)	0	0	0	(1 785)	0	0	0	(1 854)	0	0	0	(1 968)	0	0	0	(2 250)	0	0	0
Other Operating Expenses	0	0	0	0	(782)	0	0	(45)	0	0	827	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(21 332)	(21 524)	(21 747)	(21 898)	(22 095)	(22 590)	(23 126)	(23 433)	(23 536)	(23 221)	(22 722)	(17 107)	(11 133)	(5 458)	(2)	(2)	0	0	(1)	(1)	0	0	(1)	0	0	(1)	(1)	(1)	0	0	(1)	(2)	(1)	(3)	(2)	(1)	(3)	0	0	0	0	(1)	(1)	(2)	0	0	(1)	0	(1)	(2)	(1)	(2)	(1)	1
Operating Income	4 041 N/A	3 990 -1%	4 127 +3%	4 136 +0%	4 170 +1%	4 108 -1%	4 079 -1%	4 155 +2%	4 062 -2%	4 031 -1%	4 356 +8%	4 653 +7%	5 803 +25%	7 020 +21%	8 344 +19%	8 390 +1%	8 058 -4%	7 714 -4%	9 699 +26%	9 369 -3%	9 123 -3%	9 082 0%	9 192 +1%	9 041 -2%	9 080 +0%	9 067 0%	8 806 -3%	8 535 -3%	7 936 -7%	7 324 -8%	6 999 -4%	6 362 -9%	5 914 -7%	5 933 +0%	6 018 +1%	6 411 +7%	6 773 +6%	6 608 -2%	6 269 -5%	5 847 -7%	5 671 -3%	5 528 -3%	5 494 -1%	5 341 -3%	5 365 +0%	5 273 -2%	5 503 +4%	6 156 +12%	6 773 +10%	7 009 +3%	6 924 -1%	7 317 +6%	7 136 -2%	7 349 +3%	7 698 +5%	6 229 -19%	6 069 -3%	6 339 +4%	6 073 -4%	7 363 +21%	6 874 -7%	6 470 -6%	6 959 +8%	7 438 +7%	7 587 +2%	7 872 +4%	7 981 +1%	8 211 +3%	9 149 +11%	9 568 +5%	10 286 +8%	10 312 +0%	10 545 +2%	10 359 -2%	10 904 +5%	11 461 +5%	10 971 -4%	10 937 0%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(5)	(40)	(69)	(72)	(59)	(36)	(30)	(22)	(14)	(61)	(21)	(20)	(15)	(10)	(7)	(3)	(2)	(1)	2	2	0	(2)	3	3	3	67	68	69	69	6	16	19	24	25	24	23	24	26	33	36	36	37	46	46	46	47	48	33	19	4	(12)	(10)	(7)	(1)	23	31	39	44	51	53	53	56	62	61	59	55	67	67	97
Non-Recurring Items	(3 113)	(1 203)	(848)	(789)	44	(298)	(276)	(210)	(150)	(102)	(50)	(192)	(751)	(903)	(891)	(717)	(607)	(550)	(613)	(241)	(278)	(221)	(249)	(245)	(248)	(256)	(383)	(402)	(359)	(348)	379	278	284	323	(289)	(158)	(201)	(200)	(460)	(485)	(471)	(100)	(186)	(136)	(77)	(444)	(304)	(331)	(330)	(326)	(705)	(702)	(706)	(710)	(235)	(241)	(268)	(270)	(276)	(276)	73	75	(38)	(290)	(608)	(617)	(403)	(157)	(136)	(144)	(132)	(138)	(170)	(189)	(157)	(51)	(90)	(104)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(12)	0	(13)	(13)	(1)	(1)	9	0	(4)	(4)	(7)	0	(2)	(3)	0	0	3	4	(4)	0	(43)	(40)	0	0	(49)	(52)	(56)	(56)	0	0	0	0	0	0	0	0	0	97	97	97	97	0	0	0	2	4	6	27	25	23	21	346	348	349	389	0	0	41	1	0	3	2
Total Other Income	(380)	(310)	(225)	(183)	(179)	(116)	(76)	5	(27)	37	102	164	167	159	155	148	155	142	300	143	154	131	89	191	175	245	275	304	287	238	231	214	257	278	340	339	365	351	233	264	282	312	281	236	198	184	251	263	337	324	350	372	374	403	339	404	438	430	790	2 073	3 283	5 440	6 065	5 457	4 278	2 109	1 115	351	205	226	154	223	278	224	353	323	267	258
Pre-Tax Income	548 N/A	2 477 +352%	3 054 +23%	3 164 +4%	4 035 +28%	3 694 -8%	3 727 +1%	3 950 +6%	3 885 -2%	3 961 +2%	4 368 +10%	4 556 +4%	5 147 +13%	6 217 +21%	7 572 +22%	7 791 +3%	7 572 -3%	7 292 -4%	9 312 +28%	9 237 -1%	8 978 -3%	8 976 0%	9 031 +1%	8 980 -1%	9 000 +0%	9 050 +1%	8 690 -4%	8 439 -3%	7 864 -7%	7 211 -8%	7 607 +5%	6 857 -10%	6 461 -6%	6 541 +1%	6 132 -6%	6 660 +9%	6 963 +5%	6 788 -3%	6 048 -11%	5 642 -7%	5 452 -3%	5 712 +5%	5 558 -3%	5 409 -3%	5 509 +2%	5 037 -9%	5 476 +9%	6 121 +12%	6 816 +11%	7 043 +3%	6 606 -6%	7 033 +6%	6 850 -3%	7 185 +5%	7 946 +11%	6 537 -18%	6 369 -3%	6 518 +2%	6 591 +1%	9 148 +39%	10 222 +12%	11 982 +17%	12 991 +8%	12 655 -3%	11 313 -11%	9 426 -17%	8 758 -7%	8 802 +1%	9 619 +9%	10 052 +5%	10 753 +7%	10 459 -3%	10 714 +2%	10 494 -2%	11 156 +6%	11 801 +6%	11 218 -5%	11 190 0%
Net Income
Tax Provision	(336)	(1 739)	(2 379)	(2 382)	(2 004)	(1 515)	(1 532)	(1 758)	(1 740)	(1 773)	(1 911)	(1 980)	(2 226)	(2 688)	(3 243)	(3 332)	(3 221)	(3 108)	(3 991)	(3 961)	(3 868)	(4 166)	(4 223)	(4 158)	(4 116)	(3 776)	(3 765)	(3 835)	(3 625)	(3 302)	(3 282)	(2 810)	(2 619)	(2 694)	(2 456)	(2 564)	(2 598)	(2 480)	(1 979)	(1 874)	(1 717)	(1 757)	(1 719)	(1 668)	(1 768)	(1 625)	(1 824)	(2 021)	(2 252)	(2 339)	(2 417)	(2 553)	(2 501)	(2 489)	(2 634)	(2 197)	(2 142)	(2 282)	(2 304)	(3 049)	(3 359)	(3 897)	(4 184)	(4 119)	(3 707)	(3 127)	(2 545)	(2 327)	(2 582)	(2 717)	(2 842)	(2 981)	(3 055)	(3 006)	(3 084)	(3 296)	(3 135)	(3 115)
Income from Continuing Operations	212	738	675	782	2 031	2 179	2 195	2 192	2 145	2 188	2 457	2 576	2 921	3 529	4 329	4 459	4 351	4 184	5 321	5 276	5 110	4 810	4 808	4 822	4 884	5 274	4 925	4 604	4 239	3 909	4 325	4 047	3 842	3 847	3 676	4 096	4 365	4 308	4 069	3 768	3 735	3 955	3 839	3 741	3 741	3 412	3 652	4 100	4 564	4 704	4 189	4 480	4 349	4 696	5 312	4 340	4 227	4 236	4 287	6 099	6 863	8 085	8 807	8 536	7 606	6 299	6 213	6 475	7 037	7 335	7 911	7 478	7 659	7 488	8 072	8 505	8 083	8 075
Net Income	211 N/A	734 +248%	675 -8%	782 +16%	2 033 +160%	2 177 +7%	2 193 +1%	2 191 0%	2 144 -2%	2 189 +2%	2 457 +12%	2 576 +5%	2 921 +13%	3 527 +21%	4 326 +23%	4 453 +3%	4 342 -2%	4 175 -4%	5 311 +27%	5 268 -1%	5 106 -3%	4 807 -6%	4 807 N/A	4 820 +0%	4 881 +1%	5 272 +8%	4 925 -7%	4 603 -7%	4 240 -8%	3 910 -8%	4 325 +11%	4 047 -6%	3 842 -5%	3 846 +0%	3 675 -4%	4 095 +11%	4 363 +7%	4 308 -1%	4 068 -6%	3 768 -7%	3 735 -1%	3 954 +6%	3 839 -3%	3 741 -3%	3 740 0%	3 411 -9%	3 652 +7%	4 100 +12%	4 565 +11%	4 705 +3%	4 189 -11%	4 479 +7%	4 348 -3%	4 696 +8%	5 311 +13%	4 339 -18%	4 227 -3%	4 234 +0%	4 287 +1%	6 100 +42%	6 863 +13%	8 085 +18%	8 807 +9%	8 535 -3%	7 605 -11%	6 300 -17%	6 213 -1%	6 476 +4%	7 037 +9%	7 335 +4%	7 911 +8%	7 478 -5%	7 660 +2%	7 488 -2%	8 071 +8%	8 503 +5%	8 081 -5%	8 073 0%
EPS (Diluted)	9.17 N/A	31.92 +248%	29.34 -8%	35.54 +21%	92.4 +160%	98.95 +7%	99.68 +1%	99.59 0%	97.45 -2%	99.5 +2%	111.68 +12%	117.09 +5%	139.09 +19%	176.35 +27%	216.3 +23%	222.65 +3%	217.1 -2%	208.75 -4%	265.55 +27%	263.39 -1%	255.3 -3%	240.35 -6%	240.35 N/A	241 +0%	244.05 +1%	263.6 +8%	246.25 -7%	230.15 -7%	212 -8%	195.5 -8%	216.25 +11%	202.35 -6%	192.1 -5%	192.3 +0%	186.76 -3%	215.52 +15%	229.63 +7%	226.73 -1%	211.36 -7%	198.31 -6%	196.57 -1%	208.1 +6%	203.89 -2%	196.89 -3%	196.84 0%	179.52 -9%	195.06 +9%	215.78 +11%	240.26 +11%	251.14 +5%	223.61 -11%	238.79 +7%	231.73 -3%	250.27 +8%	283.07 +13%	231.25 -18%	225.18 -3%	225.59 +0%	228.4 +1%	324.96 +42%	365.48 +12%	430.55 +18%	156.33 -64%	454.3 +191%	404.45 -11%	335.03 -17%	110.16 -67%	344.39 +213%	373.97 +9%	129.91 -65%	140.15 +8%	132.44 -6%	135.56 +2%	132.51 -2%	142.86 +8%	156.27 +9%	153.5 -2%	153.7 +0%

Income Statement Balance Sheet Cash Flow Statement

Ohsho Food Service Corp
TSE:9936

Income Statement

Earnings Waterfall
Ohsho Food Service Corp

Income Statement
Ohsho Food Service Corp

See Also

Company

Help

Tools

Stocks

Ohsho Food Service Corp TSE:9936

Income Statement

Earnings Waterfall Ohsho Food Service Corp

Income Statement Ohsho Food Service Corp

See Also

Company

Help

Tools

Stocks

Ohsho Food Service Corp
TSE:9936

Earnings Waterfall
Ohsho Food Service Corp

Income Statement
Ohsho Food Service Corp