Watchlist Manager

Watchlist

Price: 22.6 EUR

Market Cap: €2.8B

S	Sumitomo Heavy Industries Ltd XBER:SSM1	JP

Income Statement

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	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	842	0	0	652	0	0	438	0	0	325	0	0	337	0	0	460	0	0	408	795	1 140	1 489	1 450	1 471	1 532	1 652	1 781	1 868	2 028	2 097	2 132	2 201	2 361	2 637	2 824	2 667	2 477	2 148	1 955	2 041	1 879	1 829	1 682	1 544	1 470	1 320	1 228	1 102	1 067	1 023	973	1 034	1 067	1 082	1 091	1 136	1 142	1 184	1 221	1 125	1 030	954	856	0	0	0	0	315	1 126	1 240	1 845	2 216	2 487	2 869	3 171	3 363	3 611	3 629	0	0	0
Revenue	333 363 N/A	342 137 +3%	348 285 +2%	342 718 -2%	356 064 +4%	368 782 +4%	390 742 +6%	396 320 +1%	410 649 +4%	419 045 +2%	442 352 +6%	465 524 +5%	484 721 +4%	501 200 +3%	495 620 -1%	469 026 -5%	406 497 -13%	359 414 -12%	341 733 -5%	359 685 +5%	369 196 +3%	548 015 +48%	576 762 +5%	590 161 +2%	614 126 +4%	624 100 +2%	632 507 +1%	623 283 -1%	606 981 -3%	585 871 -3%	559 629 -4%	565 623 +1%	591 690 +5%	615 271 +4%	635 880 +3%	648 597 +2%	658 052 +1%	667 099 +1%	679 128 +2%	683 287 +1%	690 739 +1%	700 838 +1%	700 441 0%	696 149 -1%	688 580 -1%	674 328 -2%	689 329 +2%	711 819 +3%	751 370 +6%	791 025 +5%	826 404 +4%	859 367 +4%	882 508 +3%	903 051 +2%	904 554 +0%	904 087 0%	882 038 -2%	864 490 -2%	840 966 -3%	831 494 -1%	838 679 +1%	849 065 +1%	884 675 +4%	903 401 +2%	930 302 +3%	943 979 +1%	1 041 920 +10%	1 074 590 +3%	854 093 -21%	1 102 329 +29%	1 049 944 -5%	1 049 950 +0%	1 081 533 +3%	1 088 108 +1%	1 091 827 +0%	1 081 100 -1%	1 071 126 -1%	1 057 851 -1%	1 045 400 -1%	1 052 265 +1%	1 066 881 +1%
Gross Profit
Cost of Revenue	(258 855)	(264 369)	(269 462)	(265 472)	(278 726)	(289 451)	(306 618)	(307 198)	(317 879)	(320 398)	(339 280)	(355 580)	(372 137)	(386 542)	(385 936)	(372 450)	(326 432)	(289 745)	(271 984)	(283 733)	(288 288)	(426 479)	(446 739)	(458 981)	(478 374)	(490 878)	(499 475)	(491 966)	(480 810)	(465 309)	(445 416)	(448 716)	(467 806)	(483 104)	(497 675)	(504 715)	(508 065)	(516 735)	(525 348)	(529 522)	(536 437)	(537 502)	(536 543)	(532 835)	(527 480)	(518 046)	(527 036)	(541 175)	(569 008)	(598 285)	(624 614)	(653 440)	(674 711)	(693 128)	(696 869)	(698 734)	(684 557)	(670 199)	(654 362)	(646 818)	(649 509)	(663 616)	(689 113)	(705 158)	(726 653)	(732 022)	(809 715)	(835 806)	(665 484)	(856 099)	(814 013)	(804 673)	(826 286)	(825 910)	(825 028)	(820 058)	(814 126)	(805 171)	(795 475)	(798 088)	(805 983)
Gross Profit	74 508 N/A	77 768 +4%	78 823 +1%	77 246 -2%	77 338 +0%	79 331 +3%	84 124 +6%	89 122 +6%	92 770 +4%	98 647 +6%	103 072 +4%	109 944 +7%	112 584 +2%	114 658 +2%	109 684 -4%	96 576 -12%	80 065 -17%	69 669 -13%	69 749 +0%	75 952 +9%	80 908 +7%	121 536 +50%	130 023 +7%	131 180 +1%	135 752 +3%	133 222 -2%	133 032 0%	131 317 -1%	126 171 -4%	120 562 -4%	114 213 -5%	116 907 +2%	123 884 +6%	132 167 +7%	138 205 +5%	143 882 +4%	149 987 +4%	150 364 +0%	153 780 +2%	153 765 0%	154 302 +0%	163 336 +6%	163 898 +0%	163 314 0%	161 100 -1%	156 282 -3%	162 293 +4%	170 644 +5%	182 362 +7%	192 740 +6%	201 790 +5%	205 927 +2%	207 797 +1%	209 923 +1%	207 685 -1%	205 353 -1%	197 481 -4%	194 291 -2%	186 604 -4%	184 676 -1%	189 170 +2%	185 449 -2%	195 562 +5%	198 243 +1%	203 649 +3%	211 957 +4%	232 205 +10%	238 784 +3%	188 609 -21%	246 230 +31%	235 931 -4%	245 277 +4%	255 247 +4%	262 198 +3%	266 799 +2%	261 042 -2%	257 000 -2%	252 680 -2%	249 925 -1%	254 177 +2%	260 898 +3%
Operating Income
Operating Expenses	(48 485)	(47 894)	(49 017)	(49 066)	(50 633)	(50 562)	(51 974)	(52 073)	(52 947)	(53 663)	(55 067)	(56 619)	(58 533)	(61 923)	(64 386)	(63 755)	(60 914)	(56 606)	(55 083)	(54 807)	(55 574)	(75 733)	(78 724)	(80 099)	(83 095)	(86 087)	(87 145)	(88 359)	(89 196)	(89 274)	(90 427)	(94 650)	(95 988)	(97 838)	(99 128)	(97 977)	(100 261)	(104 366)	(106 119)	(109 341)	(111 431)	(112 768)	(113 296)	(112 498)	(109 773)	(107 851)	(109 798)	(111 851)	(117 729)	(122 819)	(126 491)	(130 922)	(135 693)	(134 679)	(141 607)	(142 350)	(139 824)	(137 485)	(136 308)	(133 889)	(133 842)	(134 107)	(136 181)	(140 600)	(144 502)	(146 279)	(166 791)	(173 837)	(143 806)	(185 270)	(175 254)	(177 475)	(180 880)	(185 554)	(189 757)	(195 357)	(201 897)	(204 829)	(206 497)	(205 377)	(209 416)
Selling, General & Administrative	(48 485)	(47 759)	(49 017)	(49 066)	(50 300)	(50 562)	(51 974)	(46 836)	(52 947)	(53 663)	(55 637)	(56 619)	(58 533)	(66 590)	(64 386)	(63 755)	(60 914)	(56 606)	(55 083)	(54 807)	(55 574)	(75 733)	(78 724)	(80 099)	(83 095)	(76 744)	(87 145)	(88 359)	(89 197)	(79 439)	(90 428)	(94 651)	(95 989)	(87 119)	(99 128)	(97 975)	(100 260)	(104 366)	(106 118)	(109 343)	(111 430)	(100 469)	(113 296)	(112 496)	(109 772)	(96 576)	(109 799)	(111 853)	(117 732)	(108 014)	(126 492)	(130 922)	(133 306)	(117 843)	(136 156)	(136 998)	(136 858)	(118 732)	(136 307)	(133 887)	(133 842)	(114 672)	(136 181)	(140 600)	(144 500)	(126 136)	(166 791)	(173 837)	(126 425)	(185 270)	(175 253)	(177 475)	(156 220)	(185 554)	(189 759)	(195 356)	(168 459)	(204 831)	(206 497)	(205 378)	(209 416)
Research & Development	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	(9 343)	0	0	0	(9 835)	0	0	0	(10 718)	0	0	0	(10 718)	0	0	0	0	0	0	0	(11 276)	0	0	0	(14 805)	0	0	0	(16 836)	0	0	0	(18 753)	0	0	0	(19 434)	0	0	0	(20 143)	0	0	(17 381)	0	0	0	(24 660)	0	0	0	(33 439)	0	0	0	0
Other Operating Expenses	0	(135)	0	0	(333)	0	0	(5 237)	0	0	570	0	0	4 667	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	1	(1)	0	(2)	(1)	10 718	0	2	(1)	(12 299)	0	(2)	0	1	0	0	3	0	1	0	(2 387)	0	(5 451)	(5 352)	(2 966)	0	(1)	(2)	0	(1)	0	0	(2)	0	0	0	0	0	(1)	0	0	0	2	(1)	1	2	0	1	0
Operating Income	26 023 N/A	29 874 +15%	29 806 0%	28 180 -5%	26 705 -5%	28 769 +8%	32 150 +12%	37 049 +15%	39 823 +7%	44 984 +13%	48 005 +7%	53 325 +11%	54 051 +1%	52 735 -2%	45 298 -14%	32 821 -28%	19 151 -42%	13 063 -32%	14 666 +12%	21 145 +44%	25 334 +20%	45 803 +81%	51 299 +12%	51 081 0%	52 657 +3%	47 135 -10%	45 887 -3%	42 958 -6%	36 975 -14%	31 288 -15%	23 786 -24%	22 257 -6%	27 896 +25%	34 329 +23%	39 077 +14%	45 905 +17%	49 726 +8%	45 998 -7%	47 661 +4%	44 424 -7%	42 871 -3%	50 568 +18%	50 602 +0%	50 816 +0%	51 327 +1%	48 431 -6%	52 495 +8%	58 793 +12%	64 633 +10%	69 921 +8%	75 299 +8%	75 005 0%	72 104 -4%	75 244 +4%	66 078 -12%	63 003 -5%	57 657 -8%	56 806 -1%	50 296 -11%	50 787 +1%	55 328 +9%	51 342 -7%	59 381 +16%	57 643 -3%	59 147 +3%	65 678 +11%	65 414 0%	64 947 -1%	44 803 -31%	60 960 +36%	60 677 0%	67 802 +12%	74 367 +10%	76 644 +3%	77 042 +1%	65 685 -15%	55 103 -16%	47 851 -13%	43 428 -9%	48 800 +12%	51 482 +5%
Pre-Tax Income
Interest Income Expense	(2 505)	(1 174)	(1 991)	(1 781)	(1 738)	(1 454)	(1 155)	(1 033)	(710)	(502)	(1 223)	55	862	(379)	(600)	(1 026)	(1 840)	583	(41)	443	(613)	218	250	227	352	(699)	(509)	(561)	(187)	2 969	2 904	2 810	3 139	912	996	1 803	2 769	2 667	2 800	2 783	718	1 403	310	851	2 152	2 454	2 823	1 789	697	(503)	(562)	(1 271)	(1 863)	(1 628)	(1 746)	(1 638)	(1 018)	(1 380)	(2 284)	(1 248)	(1 576)	10	1 068	827	1 648	1 625	3 584	4 085	199	370	880	(474)	(267)	98	(1 071)	(5 459)	(2 667)	(4 295)	(4 895)	(625)	(1 112)
Non-Reccuring Items	(4 045)	(5 565)	(3 758)	(3 646)	1 190	(554)	(33)	(733)	(2 229)	(3 561)	(4 133)	(3 225)	(2 187)	(799)	(5 886)	(5 454)	(5 938)	4	(908)	(274)	2 398	817	(1 171)	(1 519)	(4 772)	(6 423)	(4 593)	(4 695)	(7 538)	(21 576)	(21 030)	(20 729)	(17 572)	(1 690)	(1 665)	(1 764)	(1 715)	(6 386)	(6 386)	(6 328)	(7 644)	(1 972)	(1 973)	(1 789)	560	(976)	(1 038)	(1 074)	(16 626)	(14 774)	(14 806)	(14 861)	(330)	(5 553)	0	0	0	0	0	0	0	(5 769)	(5 900)	(6 030)	(6 139)	(2 494)	(1 821)	(1 759)	(25 493)	(25 617)	(26 339)	(26 450)	(20 450)	(20 496)	(20 521)	(20 792)	(27 486)	(27 442)	(27 998)	(27 747)	(4 237)
Total Other Income	(494)	1 102	2 042	1 885	514	1 443	1 168	354	2 353	2 560	3 325	8	(836)	(381)	(2 769)	(3 186)	(2 079)	(854)	(720)	(1 234)	(1 734)	(1 746)	(1 473)	(1 623)	(1 330)	(1 818)	(1 171)	(1 370)	(1 373)	(1 917)	(1 497)	(1 472)	(982)	(2 242)	(3 160)	(2 540)	(3 845)	(3 552)	(4 341)	(5 280)	(3 491)	(2 840)	(1 636)	(1 113)	(1 890)	(2 611)	(1 873)	(1 621)	(1 795)	(1 952)	(2 523)	(2 163)	(2 047)	(993)	(897)	(1 345)	(1 645)	(2 784)	(3 001)	(3 553)	(3 203)	(1 808)	(1 539)	(824)	(1 941)	(2 456)	(2 626)	(2 873)	(1 748)	(1 717)	(1 999)	(2 254)	(2 206)	(2 442)	(3 108)	(3 405)	(3 252)	(3 087)	(2 969)	(2 745)	(1 297)
Pre-Tax Income	18 979 N/A	24 237 +28%	26 099 +8%	24 638 -6%	26 671 +8%	28 204 +6%	32 130 +14%	35 637 +11%	39 237 +10%	43 481 +11%	45 974 +6%	50 163 +9%	51 890 +3%	51 176 -1%	36 043 -30%	23 155 -36%	9 294 -60%	12 796 +38%	12 997 +2%	20 080 +54%	25 385 +26%	45 092 +78%	48 905 +8%	48 166 -2%	46 907 -3%	38 195 -19%	39 614 +4%	36 332 -8%	27 877 -23%	10 764 -61%	4 163 -61%	2 866 -31%	12 481 +335%	31 309 +151%	35 248 +13%	43 404 +23%	46 935 +8%	38 727 -17%	39 734 +3%	35 599 -10%	32 454 -9%	47 159 +45%	47 303 +0%	48 765 +3%	52 149 +7%	47 298 -9%	52 407 +11%	57 887 +10%	46 909 -19%	52 692 +12%	57 408 +9%	56 710 -1%	67 864 +20%	67 070 -1%	63 435 -5%	60 020 -5%	54 994 -8%	52 642 -4%	45 011 -14%	45 986 +2%	50 549 +10%	43 775 -13%	53 010 +21%	51 616 -3%	52 715 +2%	62 353 +18%	64 551 +4%	64 400 0%	17 761 -72%	33 996 +91%	33 219 -2%	38 624 +16%	51 444 +33%	53 804 +5%	52 342 -3%	36 029 -31%	21 698 -40%	13 027 -40%	7 566 -42%	17 683 +134%	44 836 +154%
Net Income
Tax Provision	(6 854)	(9 662)	(10 287)	(8 532)	(9 039)	(9 416)	(11 120)	(12 501)	(14 169)	(16 145)	(17 386)	(19 327)	(20 478)	(20 341)	(16 715)	(12 452)	(8 747)	(7 527)	(6 927)	(8 080)	(8 836)	(16 087)	(17 936)	(17 827)	(19 468)	(17 682)	(17 466)	(15 561)	(11 745)	(4 594)	(2 672)	(3 196)	(5 972)	(13 503)	(13 894)	(16 584)	(17 869)	(14 387)	(15 482)	(13 097)	(12 324)	(16 090)	(15 308)	(15 665)	(15 293)	(13 401)	(14 698)	(16 001)	(14 675)	(15 241)	(17 024)	(16 673)	(19 030)	(18 433)	(17 065)	(16 886)	(15 416)	(17 823)	(16 976)	(17 272)	(18 275)	(15 133)	(17 623)	(16 650)	(17 190)	(17 105)	(18 459)	(18 824)	(13 227)	(18 145)	(16 319)	(18 671)	(18 730)	(18 454)	(17 932)	(12 081)	(13 261)	(11 970)	(10 904)	(14 101)	(13 700)
Income from Continuing Operations	12 125	14 575	15 812	16 106	17 632	18 788	21 010	23 136	25 068	27 336	28 588	30 836	31 412	30 835	19 328	10 703	547	5 269	6 070	12 000	16 549	29 005	30 969	30 339	27 439	20 513	22 148	20 771	16 132	6 170	1 491	(330)	6 509	17 806	21 354	26 820	29 066	24 340	24 252	22 502	20 130	31 069	31 995	33 100	36 856	33 897	37 709	41 886	32 234	37 451	40 384	40 037	48 834	48 637	46 370	43 134	39 578	34 819	28 035	28 714	32 274	28 642	35 387	34 966	35 525	45 248	46 092	45 576	4 534	15 851	16 900	19 953	32 714	35 350	34 410	23 948	8 437	1 057	(3 338)	3 582	31 136
Income to Minority Interest	(203)	(25)	(126)	(201)	(269)	(302)	(369)	(473)	(494)	(512)	(558)	(315)	(299)	(697)	(1 180)	(1 169)	(854)	(624)	(657)	(757)	(776)	(1 078)	(1 170)	(1 095)	(1 037)	(1 021)	(845)	(673)	(528)	(305)	(301)	(271)	171	84	22	(27)	(528)	9	429	1 027	1 481	2 063	1 821	1 675	983	(284)	(592)	(1 606)	(1 873)	(2 791)	(3 412)	(3 737)	(3 621)	(2 987)	(2 684)	(2 410)	(2 107)	(2 012)	(1 532)	(1 477)	(1 700)	(1 877)	(1 965)	(1 354)	(1 086)	(1 195)	(988)	(234)	1 247	739	1 046	1 144	29	183	(634)	(1 225)	(716)	(441)	(50)	(259)	(198)
Net Income (Common)	11 921 N/A	14 553 +22%	15 684 +8%	15 904 +1%	17 361 +9%	18 486 +6%	20 642 +12%	22 662 +10%	24 575 +8%	26 825 +9%	28 033 +5%	30 521 +9%	31 113 +2%	30 137 -3%	18 150 -40%	9 534 -47%	(307) N/A	4 645 N/A	5 414 +17%	11 245 +108%	15 773 +40%	27 926 +77%	29 798 +7%	29 242 -2%	26 401 -10%	19 492 -26%	21 304 +9%	20 098 -6%	15 605 -22%	5 865 -62%	1 189 -80%	(601) N/A	6 679 N/A	17 891 +168%	21 377 +19%	26 794 +25%	28 539 +7%	24 348 -15%	24 680 +1%	23 527 -5%	21 610 -8%	33 133 +53%	33 817 +2%	34 777 +3%	37 840 +9%	33 613 -11%	37 117 +10%	40 280 +9%	30 361 -25%	34 660 +14%	36 972 +7%	36 300 -2%	45 213 +25%	45 650 +1%	43 686 -4%	40 725 -7%	37 471 -8%	32 807 -12%	26 503 -19%	27 236 +3%	30 575 +12%	26 764 -12%	33 421 +25%	33 611 +1%	34 437 +2%	44 053 +28%	45 104 +2%	45 342 +1%	5 782 -87%	16 591 +187%	17 947 +8%	21 099 +18%	32 742 +55%	35 532 +9%	33 775 -5%	22 720 -33%	7 721 -66%	617 -92%	(3 388) N/A	3 324 N/A	30 937 +831%
EPS (Diluted)	99.34 N/A	119.28 +20%	130.69 +10%	132.53 +1%	142.3 +7%	154.05 +8%	172.01 +12%	187.28 +9%	203.09 +8%	221.69 +9%	229.77 +4%	252.23 +10%	257.13 +2%	247.02 -4%	150 -39%	78.79 -47%	-2.51 N/A	38.38 N/A	44.74 +17%	92.93 +108%	128.23 +38%	228.9 +79%	242.26 +6%	237.73 -2%	214.64 -10%	158.47 -26%	173.2 +9%	163.39 -6%	126.86 -22%	47.68 -62%	9.66 -80%	-4.88 N/A	54.3 N/A	145.45 +168%	173.79 +19%	217.83 +25%	232.02 +7%	198.56 -14%	200.65 +1%	191.27 -5%	175.69 -8%	270.28 +54%	274.93 +2%	282.73 +3%	307.64 +9%	274.25 -11%	301.76 +10%	327.47 +9%	246.83 -25%	282.83 +15%	300.58 +6%	295.12 -2%	368.99 +25%	372.56 +1%	356.54 -4%	332.38 -7%	305.83 -8%	267.77 -12%	216.32 -19%	222.31 +3%	249.56 +12%	218.46 -12%	272.8 +25%	274.36 +1%	281.11 +2%	359.6 +28%	368.19 +2%	370.14 +1%	47.2 -87%	135.44 +187%	146.51 +8%	172.25 +18%	267.3 +55%	290.35 +9%	279.32 -4%	189.04 -32%	63.86 -66%	5.13 -92%	-28.19 N/A	27.65 N/A	257.42 +831%

Income Statement Balance Sheet Cash Flow Statement

Sumitomo Heavy Industries Ltd
XBER:SSM1

Income Statement

Earnings Waterfall
Sumitomo Heavy Industries Ltd

Income Statement
Sumitomo Heavy Industries Ltd

See Also

Company

Help

Tools

Stocks

Sumitomo Heavy Industries Ltd XBER:SSM1

Income Statement

Earnings Waterfall Sumitomo Heavy Industries Ltd

Income Statement Sumitomo Heavy Industries Ltd

See Also

Company

Help

Tools

Stocks

Sumitomo Heavy Industries Ltd
XBER:SSM1

Earnings Waterfall
Sumitomo Heavy Industries Ltd

Income Statement
Sumitomo Heavy Industries Ltd