Watchlist Manager

Watchlist

Price: 1 889 JPY -0.05% Market Closed

Market Cap: ¥55.5B

	Ministop Co Ltd TSE:9946	JP

Income Statement

Currency: JPY

	May-2005	Aug-2005	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	Feb-2026
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	4	0	0	6	10	0	12	14	20	24	26	25	30	36	45	65	74	84	91	88	90	91	93	94	83	71	62	51	44	41	42	45	45	51	59	70	79	83	82	145	215	282	338	316	291	270	260	251	245	263	271	217	162	93	23	22	23	15	12	11	10	8	28	0	0	0	0
Revenue	78 748 N/A	81 104 +3%	83 647 +3%	85 919 +3%	88 394 +3%	91 742 +4%	93 973 +2%	97 774 +4%	97 391 0%	96 617 -1%	95 234 -1%	90 430 -5%	87 305 -3%	82 061 -6%	82 918 +1%	83 174 +0%	84 760 +2%	86 431 +2%	113 888 +32%	115 232 +1%	117 930 +2%	120 570 +2%	122 207 +1%	123 447 +1%	124 000 +0%	124 616 +0%	126 563 +2%	130 260 +3%	134 392 +3%	140 364 +4%	146 075 +4%	149 610 +2%	154 051 +3%	158 292 +3%	162 123 +2%	169 624 +5%	179 689 +6%	189 321 +5%	213 528 +13%	218 151 +2%	217 193 0%	214 949 -1%	196 955 -8%	199 021 +1%	202 161 +2%	205 049 +1%	206 964 +1%	207 219 +0%	207 812 +0%	207 519 0%	205 304 -1%	204 645 0%	198 481 -3%	194 498 -2%	193 439 -1%	187 157 -3%	185 680 -1%	183 219 -1%	180 187 -2%	182 349 +1%	183 566 +1%	183 947 +0%	183 680 0%	157 724 -14%	131 064 -17%	105 110 -20%	81 286 -23%	80 250 -1%	79 351 -1%	78 803 -1%	79 056 +0%	80 093 +1%	82 858 +3%	85 148 +3%	87 475 +3%	90 643 +4%	91 692 +1%	90 931 -1%	91 788 +1%
Gross Profit
Cost of Revenue	(41 938)	(43 846)	(45 752)	(48 102)	(49 728)	(52 127)	(53 370)	(55 676)	(54 633)	(53 658)	(51 843)	(47 646)	(45 001)	(41 495)	(42 419)	(42 579)	(42 866)	(43 601)	(57 963)	(58 672)	(60 312)	(62 014)	(62 964)	(63 555)	(63 805)	(64 173)	(65 483)	(68 258)	(71 549)	(76 232)	(80 727)	(83 586)	(87 485)	(91 153)	(94 202)	(99 455)	(108 032)	(116 254)	(136 453)	(140 984)	(140 016)	(137 861)	(122 915)	(124 429)	(126 739)	(129 143)	(131 017)	(132 291)	(133 680)	(134 634)	(134 366)	(134 678)	(131 188)	(128 052)	(126 981)	(123 207)	(122 631)	(121 663)	(120 469)	(121 838)	(122 731)	(123 417)	(123 100)	(102 288)	(80 960)	(59 867)	(40 871)	(39 837)	(38 648)	(38 139)	(38 170)	(39 402)	(42 114)	(44 511)	(46 720)	(48 797)	(49 571)	(50 002)	(51 425)
Gross Profit	36 810 N/A	37 258 +1%	37 895 +2%	37 817 0%	38 666 +2%	39 615 +2%	40 603 +2%	42 098 +4%	42 758 +2%	42 959 +0%	43 391 +1%	42 784 -1%	40 478 -5%	39 649 -2%	40 499 +2%	40 595 +0%	41 894 +3%	42 830 +2%	55 925 +31%	56 560 +1%	57 618 +2%	58 556 +2%	59 243 +1%	59 892 +1%	60 195 +1%	60 443 +0%	61 080 +1%	62 002 +2%	62 843 +1%	64 132 +2%	65 348 +2%	66 024 +1%	66 566 +1%	67 139 +1%	67 921 +1%	70 169 +3%	71 657 +2%	73 067 +2%	77 075 +5%	77 167 +0%	77 177 +0%	77 088 0%	74 040 -4%	74 592 +1%	75 422 +1%	75 906 +1%	75 947 +0%	74 928 -1%	74 132 -1%	72 885 -2%	70 938 -3%	69 967 -1%	67 293 -4%	66 446 -1%	66 458 +0%	63 950 -4%	63 049 -1%	61 556 -2%	59 718 -3%	60 511 +1%	60 835 +1%	60 530 -1%	60 580 +0%	55 436 -8%	50 104 -10%	45 243 -10%	40 415 -11%	40 413 0%	40 703 +1%	40 664 0%	40 886 +1%	40 691 0%	40 744 +0%	40 637 0%	40 755 +0%	41 846 +3%	42 121 +1%	40 929 -3%	40 363 -1%
Operating Income
Operating Expenses	(30 238)	(30 518)	(31 467)	(32 219)	(33 046)	(33 877)	(34 654)	(35 888)	(36 108)	(36 753)	(36 823)	(36 384)	(36 006)	(36 312)	(37 211)	(37 253)	(36 708)	(36 314)	(48 271)	(48 156)	(49 316)	(50 632)	(51 526)	(52 805)	(53 737)	(54 962)	(56 009)	(57 477)	(58 470)	(59 432)	(60 709)	(61 857)	(63 017)	(64 063)	(64 958)	(66 325)	(67 990)	(69 574)	(74 478)	(75 473)	(75 727)	(75 766)	(72 799)	(73 366)	(74 323)	(75 432)	(75 937)	(75 193)	(74 117)	(72 933)	(71 489)	(72 122)	(71 676)	(70 638)	(69 489)	(67 482)	(66 378)	(65 551)	(65 250)	(65 271)	(65 250)	(64 910)	(63 717)	(57 425)	(51 648)	(46 140)	(41 451)	(41 244)	(41 288)	(41 452)	(41 495)	(42 114)	(42 608)	(43 355)	(44 241)	(43 994)	(43 692)	(43 838)	(43 973)
Selling, General & Administrative	(30 238)	(30 625)	(31 467)	(32 219)	(32 847)	(33 877)	(34 654)	(35 811)	(36 108)	(36 753)	(36 886)	(36 384)	(34 673)	(35 686)	(33 060)	(32 927)	(32 256)	(31 775)	(42 263)	(42 114)	(43 244)	(44 495)	(45 349)	(48 173)	(50 659)	(53 456)	(49 607)	(57 475)	(58 469)	(59 431)	(53 902)	(61 858)	(63 015)	(64 062)	(58 541)	(66 324)	(67 989)	(69 574)	(67 066)	(75 474)	(75 727)	(75 765)	(65 583)	(73 364)	(74 322)	(75 431)	(68 416)	(75 190)	(74 115)	(72 930)	(64 099)	(72 124)	(71 678)	(70 640)	(57 067)	(67 482)	(66 377)	(65 552)	(53 380)	(65 271)	(65 251)	(64 909)	(52 834)	(57 427)	(51 647)	(46 142)	(37 964)	(41 243)	(41 288)	(41 450)	(38 028)	(42 113)	(42 610)	(43 355)	(41 169)	(43 993)	(43 691)	(43 840)	(42 355)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(1 333)	(2 730)	(4 151)	(4 326)	(4 452)	(4 539)	(6 008)	(6 042)	(6 072)	(6 137)	(6 177)	0	0	0	(6 401)	0	0	0	(6 806)	0	0	0	(6 416)	0	0	0	(7 412)	0	0	0	(7 215)	0	0	0	(7 519)	0	0	0	(7 391)	0	0	0	(12 422)	0	0	0	(11 870)	0	0	0	(10 884)	0	0	0	(3 486)	0	0	0	(3 467)	0	0	0	(3 073)	0	0	0	(1 617)
Other Operating Expenses	0	107	0	0	(199)	0	0	(77)	0	0	63	0	0	2 104	0	0	0	0	0	0	0	0	0	(4 632)	(3 078)	(1 506)	(1)	(2)	(1)	(1)	(1)	1	(2)	(1)	(1)	0	(1)	0	0	1	0	0	(1)	(2)	(1)	0	(2)	(3)	(2)	(3)	1	2	2	2	0	0	(1)	1	0	0	0	(1)	1	2	(1)	2	(1)	(1)	0	0	0	(1)	2	0	1	(1)	(1)	2	(1)
Operating Income	6 572 N/A	6 740 +3%	6 428 -5%	5 598 -13%	5 620 +0%	5 738 +2%	5 949 +4%	6 210 +4%	6 650 +7%	6 206 -7%	6 568 +6%	6 400 -3%	6 298 -2%	4 254 -32%	3 288 -23%	3 342 +2%	5 186 +55%	6 516 +26%	7 654 +17%	8 404 +10%	8 302 -1%	7 924 -5%	7 717 -3%	7 087 -8%	6 458 -9%	5 481 -15%	5 071 -7%	4 525 -11%	4 373 -3%	4 700 +7%	4 639 -1%	4 167 -10%	3 549 -15%	3 076 -13%	2 963 -4%	3 844 +30%	3 667 -5%	3 493 -5%	2 597 -26%	1 694 -35%	1 450 -14%	1 322 -9%	1 241 -6%	1 226 -1%	1 099 -10%	474 -57%	10 -98%	(265) N/A	15 N/A	(48) N/A	(551) -1 048%	(2 155) -291%	(4 383) -103%	(4 192) +4%	(3 031) +28%	(3 532) -17%	(3 329) +6%	(3 995) -20%	(5 532) -38%	(4 760) +14%	(4 415) +7%	(4 380) +1%	(3 137) +28%	(1 989) +37%	(1 544) +22%	(897) +42%	(1 036) -15%	(831) +20%	(585) +30%	(788) -35%	(609) +23%	(1 423) -134%	(1 864) -31%	(2 718) -46%	(3 486) -28%	(2 148) +38%	(1 571) +27%	(2 909) -85%	(3 610) -24%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	109	0	0	0	252	435	636	641	614	587	748	729	732	722	719	728	736	774	742	680	725	683	816	787	802	811	775	789	803	853	1 059	1 107	1 083	1 014	1 898	1 848	1 839	1 846	690	712	766	2 734	2 741	2 683	2 529	489	3 424	3 885	3 828	4 303	1 125	624	500	(99)	(8)	31	205	340	439	437	434	452	485	482	473	468	400	398	420	417	421
Non-Reccuring Items	(674)	(3 137)	(2 784)	(2 987)	(1 491)	(1 613)	(1 612)	(1 651)	(1 477)	(1 534)	(1 271)	(1 376)	(1 463)	(664)	(1 323)	(1 196)	(1 827)	(1 685)	(2 953)	(4 218)	(4 014)	(3 595)	(2 927)	(1 714)	(1 361)	(1 741)	(2 603)	(2 573)	(3 104)	(3 170)	(3 989)	(4 019)	(3 814)	(3 822)	(2 727)	(2 516)	(2 370)	(2 090)	(1 656)	(1 776)	(1 754)	(1 732)	(2 637)	(2 544)	(2 750)	(2 713)	(2 116)	(2 264)	(2 208)	(2 663)	(3 914)	(5 200)	(5 456)	(4 914)	(4 704)	(3 319)	(3 151)	(3 176)	(3 007)	(3 021)	(3 785)	(3 768)	(5 746)	(5 850)	(4 555)	(4 811)	(2 051)	(1 630)	(1 700)	(1 425)	(484)	(553)	(666)	(678)	(4 542)	(4 801)	(5 000)	(5 055)	(2 442)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(126)	0	0	0	(30)	(38)	(58)	(36)	(47)	26	65	112	123	50	46	21	51	101	117	108	93	95	51	72	73	46	63	56	50	50	34	17	23	23	17	25	17	17	15	12	24	32	43	36	30	20	12	7	8	6	17	11	8	67	117	23 952	23 976	23 921	23 883	51	23	26	19	11	16	9	6	6	1	2	4
Total Other Income	301	570	390	457	362	497	527	729	638	661	616	624	408	54	75	89	116	134	183	168	194	179	175	187	216	232	275	350	324	447	374	371	417	356	429	367	320	265	244	208	118	167	293	287	429	480	493	558	496	440	554	491	596	556	695	752	714	735	482	441	394	415	378	385	497	460	453	397	299	323	135	121	52	(16)	218	230	222	231	123
Pre-Tax Income	6 199 N/A	4 173 -33%	4 034 -3%	3 068 -24%	4 491 +46%	4 622 +3%	4 864 +5%	5 288 +9%	5 794 +10%	5 333 -8%	5 913 +11%	5 648 -4%	5 465 -3%	4 041 -26%	2 618 -35%	2 840 +8%	4 042 +42%	5 578 +38%	5 697 +2%	5 195 -9%	5 337 +3%	5 280 -1%	5 730 +9%	6 309 +10%	6 100 -3%	4 847 -21%	3 602 -26%	3 090 -14%	2 411 -22%	2 755 +14%	1 891 -31%	1 378 -27%	1 027 -25%	467 -55%	1 503 +222%	2 540 +69%	2 470 -3%	2 571 +4%	2 278 -11%	1 250 -45%	920 -26%	794 -14%	812 +2%	842 +4%	634 -25%	104 -84%	(908) N/A	(1 247) -37%	(907) +27%	495 N/A	(1 127) N/A	(4 145) -268%	(6 684) -61%	(8 041) -20%	(3 604) +55%	(2 207) +39%	(1 930) +13%	(2 127) -10%	(6 915) -225%	(6 705) +3%	(7 298) -9%	(7 765) -6%	(8 396) -8%	16 529 N/A	18 579 +12%	19 013 +2%	21 688 +14%	(1 576) N/A	(1 529) +3%	(1 412) +8%	(454) +68%	(1 362) -200%	(1 989) -46%	(2 935) -48%	(7 404) -152%	(6 315) +15%	(5 928) +6%	(7 314) -23%	(5 504) +25%
Net Income
Tax Provision	(2 749)	(1 949)	(1 927)	(1 678)	(2 112)	(2 140)	(2 211)	(2 392)	(2 640)	(2 446)	(2 354)	(2 089)	(1 914)	(1 572)	(1 004)	(1 120)	(1 623)	(1 866)	(2 108)	(1 889)	(1 982)	(2 367)	(2 579)	(2 905)	(2 849)	(2 529)	(1 803)	(1 571)	(1 256)	(1 236)	(1 173)	(1 035)	(800)	(380)	(639)	(1 015)	(1 101)	(1 421)	(1 382)	(1 050)	(886)	(819)	(947)	(808)	(727)	(535)	(462)	(462)	(565)	(1 075)	(458)	600	1 319	1 809	(2 480)	(3 668)	(3 796)	(3 748)	37	173	209	172	4 394	(4 326)	(4 416)	(4 415)	(8 853)	(159)	(93)	(77)	(87)	(145)	(151)	(189)	(178)	(237)	(293)	(264)	(280)
Income from Continuing Operations	3 450	2 224	2 107	1 390	2 379	2 482	2 653	2 896	3 154	2 887	3 559	3 559	3 551	2 469	1 614	1 720	2 419	3 712	3 589	3 306	3 355	2 913	3 151	3 404	3 251	2 318	1 799	1 519	1 155	1 519	718	343	227	87	864	1 525	1 369	1 150	896	200	34	(25)	(135)	34	(93)	(431)	(1 370)	(1 709)	(1 472)	(580)	(1 585)	(3 545)	(5 365)	(6 232)	(6 084)	(5 875)	(5 726)	(5 875)	(6 878)	(6 532)	(7 089)	(7 593)	(4 002)	12 203	14 163	14 598	12 835	(1 735)	(1 622)	(1 489)	(541)	(1 507)	(2 140)	(3 124)	(7 582)	(6 552)	(6 221)	(7 578)	(5 784)
Income to Minority Interest	(84)	(8)	(17)	141	1	(12)	(58)	(77)	(120)	(138)	(149)	(123)	(147)	(136)	(143)	(144)	(139)	(158)	(166)	(167)	(141)	(106)	(45)	28	29	104	101	114	128	78	151	188	156	118	12	(159)	(115)	(55)	72	205	238	312	350	352	373	390	415	456	469	480	669	653	679	674	381	414	427	438	419	383	333	232	136	35	(18)	(13)	(1)	0	0	35	74	219	386	489	808	762	633	538	155
Net Income (Common)	3 367 N/A	2 221 -34%	2 089 -6%	1 530 -27%	2 373 +55%	2 471 +4%	2 597 +5%	2 825 +9%	3 031 +7%	2 744 -9%	3 405 +24%	3 436 +1%	3 403 -1%	2 337 -31%	1 470 -37%	1 576 +7%	2 277 +44%	3 545 +56%	3 414 -4%	3 134 -8%	3 208 +2%	2 808 -12%	3 099 +10%	3 427 +11%	3 280 -4%	2 418 -26%	1 900 -21%	1 634 -14%	1 284 -21%	1 599 +25%	870 -46%	532 -39%	383 -28%	204 -47%	876 +329%	1 364 +56%	1 253 -8%	1 095 -13%	968 -12%	406 -58%	274 -33%	288 +5%	215 -25%	387 +80%	279 -28%	(42) N/A	(955) -2 174%	(1 253) -31%	(1 002) +20%	(99) +90%	(916) -825%	(2 893) -216%	(4 686) -62%	(5 558) -19%	(5 702) -3%	(5 460) +4%	(5 299) +3%	(5 436) -3%	(6 458) -19%	(6 147) +5%	(6 755) -10%	(7 360) -9%	(3 865) +47%	12 237 N/A	14 145 +16%	14 585 +3%	12 834 -12%	(1 731) N/A	(1 621) +6%	(1 454) +10%	(468) +68%	(1 291) -176%	(1 755) -36%	(2 635) -50%	(6 774) -157%	(5 790) +15%	(5 588) +3%	(7 039) -26%	(5 630) +20%
EPS (Diluted)	116.1 N/A	76.58 -34%	72.05 -6%	52.75 -27%	81.84 +55%	85.2 +4%	89.55 +5%	97.41 +9%	104.51 +7%	94.62 -9%	117.41 +24%	118.48 +1%	117.34 -1%	80.58 -31%	50.68 -37%	54.34 +7%	78.51 +44%	122.24 +56%	117.72 -4%	108.06 -8%	110.62 +2%	96.82 -12%	106.86 +10%	118.17 +11%	113.1 -4%	83.37 -26%	65.51 -21%	56.34 -14%	44.27 -21%	55.13 +25%	30.01 -46%	18.34 -39%	13.2 -28%	7.03 -47%	30.21 +330%	47.03 +56%	43.2 -8%	37.75 -13%	33.38 -12%	14 -58%	9.44 -33%	9.93 +5%	7.41 -25%	13.34 +80%	9.62 -28%	-1.44 N/A	-32.95 -2 188%	-43.2 -31%	-34.55 +20%	-3.41 +90%	-31.59 -826%	-99.75 -216%	-161.53 -62%	-191.6 -19%	-196.57 -3%	-188.21 +4%	-182.73 +3%	-187.39 -3%	-222.62 -19%	-211.91 +5%	-232.86 -10%	-253.71 -9%	-133.23 +47%	421.79 N/A	487.6 +16%	502.77 +3%	442.38 -12%	-59.67 N/A	-55.88 +6%	-50.12 +10%	-16.13 +68%	-44.51 -176%	-60.5 -36%	-90.84 -50%	-233.52 -157%	-199.6 +15%	-192.63 +3%	-242.66 -26%	-194.08 +20%

Income Statement Balance Sheet Cash Flow Statement

Ministop Co Ltd
TSE:9946

Income Statement

Earnings Waterfall
Ministop Co Ltd

Income Statement
Ministop Co Ltd

See Also

Company

Help

Tools

Stocks

Ministop Co Ltd TSE:9946

Income Statement

Earnings Waterfall Ministop Co Ltd

Income Statement Ministop Co Ltd

See Also

Company

Help

Tools

Stocks

Ministop Co Ltd
TSE:9946

Earnings Waterfall
Ministop Co Ltd

Income Statement
Ministop Co Ltd