Watchlist Manager

Watchlist

Price: 13.1 EUR 0.77% Market Closed

Market Cap: €867m

N	Nikkiso Co Ltd XMUN:NKO	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	32	0	0	25	0	0	29	0	0	156	0	0	138	0	0	282	521	756	937	838	858	845	879	910	849	802	756	699	711	694	734	716	0	0	0	157	296	538	695	659	645	692	694	0	0	855	528	0	0	1 074	593	902	1 184	1 166	1 144	1 103	1 090	1 068	1 042	1 027	1 025	1 057	1 086	1 108	1 098	1 055	966	856	787	735	719	753	0	962	0	0	0	0
Revenue	37 506 N/A	39 673 +6%	41 134 +4%	43 327 +5%	43 387 +0%	44 687 +3%	45 879 +3%	48 638 +6%	49 840 +2%	50 293 +1%	52 929 +5%	52 821 0%	52 487 -1%	49 108 -6%	50 780 +3%	54 507 +7%	56 308 +3%	59 196 +5%	83 143 +40%	82 568 -1%	87 032 +5%	86 474 -1%	90 137 +4%	93 304 +4%	93 393 +0%	96 743 +4%	103 670 +7%	103 825 +0%	109 170 +5%	113 276 +4%	121 548 +7%	126 381 +4%	129 238 +2%	131 240 +2%	129 255 -2%	129 770 +0%	129 816 +0%	110 218 -15%	141 076 +28%	145 802 +3%	141 989 -3%	130 045 -8%	128 709 -1%	131 000 +2%	135 449 +3%	140 912 +4%	145 881 +4%	153 579 +5%	159 149 +4%	165 326 +4%	168 313 +2%	168 704 +0%	171 081 +1%	165 780 -3%	164 780 -1%	161 656 -2%	156 284 -3%	158 542 +1%	160 317 +1%	161 286 +1%	165 614 +3%	167 759 +1%	170 232 +1%	177 734 +4%	180 192 +1%	177 109 -2%	177 234 +0%	176 774 0%	179 403 +1%	192 629 +7%	200 023 +4%	208 084 +4%	210 837 +1%	213 379 +1%	213 441 +0%	211 020 -1%	213 949 +1%	215 642 +1%
Gross Profit
Cost of Revenue	(25 677)	(27 445)	(28 409)	(30 311)	(30 183)	(31 397)	(32 130)	(33 544)	(34 211)	(34 554)	(37 067)	(37 039)	(36 864)	(34 874)	(35 811)	(37 889)	(38 457)	(40 141)	(56 223)	(55 425)	(58 799)	(58 077)	(60 512)	(63 004)	(63 028)	(65 309)	(69 431)	(69 155)	(71 965)	(73 665)	(77 595)	(80 051)	(80 978)	(82 063)	(81 342)	(82 389)	(82 450)	(69 362)	(89 405)	(92 531)	(90 696)	(85 189)	(84 292)	(85 834)	(88 874)	(92 304)	(95 837)	(100 884)	(103 678)	(108 349)	(110 299)	(111 836)	(113 760)	(110 997)	(111 503)	(108 088)	(105 827)	(106 438)	(106 282)	(107 640)	(110 926)	(116 613)	(120 272)	(127 535)	(132 731)	(131 465)	(133 736)	(134 278)	(134 597)	(141 666)	(146 112)	(151 952)	(153 455)	(155 380)	(153 982)	(150 560)	(151 952)	(150 629)
Gross Profit	11 829 N/A	12 228 +3%	12 725 +4%	13 016 +2%	13 204 +1%	13 290 +1%	13 749 +3%	15 094 +10%	15 629 +4%	15 739 +1%	15 862 +1%	15 782 -1%	15 623 -1%	14 234 -9%	14 969 +5%	16 618 +11%	17 851 +7%	19 055 +7%	26 920 +41%	27 143 +1%	28 233 +4%	28 397 +1%	29 625 +4%	30 300 +2%	30 365 +0%	31 434 +4%	34 239 +9%	34 670 +1%	37 205 +7%	39 611 +6%	43 953 +11%	46 330 +5%	48 260 +4%	49 177 +2%	47 913 -3%	47 381 -1%	47 366 0%	40 856 -14%	51 671 +26%	53 271 +3%	51 293 -4%	44 856 -13%	44 417 -1%	45 166 +2%	46 575 +3%	48 608 +4%	50 044 +3%	52 695 +5%	55 471 +5%	56 977 +3%	58 014 +2%	56 868 -2%	57 321 +1%	54 783 -4%	53 277 -3%	53 568 +1%	50 457 -6%	52 104 +3%	54 035 +4%	53 646 -1%	54 688 +2%	51 146 -6%	49 960 -2%	50 199 +0%	47 461 -5%	45 644 -4%	43 498 -5%	42 496 -2%	44 806 +5%	50 963 +14%	53 911 +6%	56 132 +4%	57 382 +2%	57 999 +1%	59 459 +3%	60 460 +2%	61 997 +3%	65 013 +5%
Operating Income
Operating Expenses	(9 565)	(9 503)	(9 745)	(9 907)	(10 288)	(10 540)	(11 005)	(11 588)	(11 922)	(12 220)	(12 487)	(12 735)	(12 526)	(11 902)	(12 670)	(14 196)	(15 521)	(16 203)	(21 521)	(21 871)	(22 447)	(22 245)	(23 044)	(23 371)	(23 651)	(24 648)	(26 758)	(27 680)	(29 510)	(32 030)	(34 530)	(37 265)	(39 297)	(40 647)	(41 793)	(41 915)	(42 642)	(37 012)	(47 154)	(46 511)	(44 851)	(37 013)	(36 053)	(36 360)	(36 640)	(41 331)	(41 607)	(43 284)	(45 459)	(46 894)	(46 504)	(46 225)	(44 410)	(42 825)	(42 220)	(40 955)	(41 450)	(42 274)	(42 811)	(44 423)	(46 581)	(47 692)	(49 482)	(50 669)	(49 875)	(47 992)	(46 511)	(44 547)	(43 923)	(45 937)	(46 029)	(47 990)	(49 459)	(51 771)	(51 407)	(50 931)	(51 127)	(49 682)
Selling, General & Administrative	(9 565)	(9 503)	(9 745)	(9 907)	(9 938)	(10 540)	(11 005)	(11 511)	(11 922)	(11 941)	(12 292)	(11 866)	(11 682)	(11 072)	(11 319)	(12 392)	(13 244)	(13 992)	(18 597)	(19 654)	(21 032)	(21 532)	(20 187)	(23 371)	(23 650)	(24 647)	(23 355)	(27 679)	(29 508)	(32 029)	(29 396)	(37 265)	(39 299)	(40 646)	(35 998)	(41 914)	(42 640)	(31 739)	(44 681)	(44 038)	(42 378)	(34 225)	(33 463)	(34 667)	(36 252)	(37 631)	(43 876)	(45 354)	(46 271)	(42 152)	(46 927)	(46 520)	(45 695)	(37 619)	(43 705)	(42 575)	(42 160)	(37 504)	(43 787)	(45 362)	(47 512)	(42 193)	(50 298)	(51 569)	(50 846)	(42 897)	(47 294)	(45 225)	(44 532)	(39 896)	(47 126)	(49 061)	(50 748)	(43 522)	(51 898)	(51 439)	(51 111)	(50 104)
Research & Development	0	0	0	0	0	0	0	0	0	(124)	(271)	(389)	(362)	(375)	(421)	(466)	(524)	(528)	(702)	0	0	0	(725)	0	0	0	(1 132)	0	0	0	(1 762)	0	0	0	(1 685)	0	0	(1 539)	0	0	0	(1 298)	0	0	0	(2 177)	0	0	0	(2 017)	0	0	0	(2 031)	0	0	0	(1 580)	0	0	0	(2 103)	0	0	0	(1 545)	0	0	0	(2 411)	0	0	0	(3 432)	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(155)	(351)	(480)	(482)	(455)	(930)	(1 338)	(1 753)	(1 683)	(2 222)	0	0	0	(2 132)	0	0	0	(2 270)	0	0	0	(3 372)	0	0	0	(4 109)	0	0	(3 734)	0	0	0	(1 851)	0	0	0	(2 135)	0	0	0	(2 954)	0	0	0	(4 267)	0	0	0	(4 153)	0	0	0	(4 337)	0	0	0	(4 658)	0	0	0	(4 093)	0	0	0	(4 719)	0	0	0	0
Other Operating Expenses	0	0	0	0	(350)	0	0	(77)	0	0	427	0	0	0	0	0	0	0	0	(2 217)	(1 415)	(713)	0	0	(1)	0	(1)	0	(2)	(1)	0	0	0	(1)	0	0	(2)	0	(2 473)	(2 473)	(2 473)	361	(2 590)	(1 693)	(388)	612	2 269	2 070	812	229	423	295	1 285	1 092	1 485	1 620	710	963	976	939	931	941	816	900	971	1 108	783	678	609	463	1 097	1 071	1 289	(98)	491	508	(16)	422
Operating Income	2 264 N/A	2 725 +20%	2 980 +9%	3 109 +4%	2 916 -6%	2 750 -6%	2 744 0%	3 506 +28%	3 707 +6%	3 519 -5%	3 375 -4%	3 047 -10%	3 097 +2%	2 332 -25%	2 299 -1%	2 422 +5%	2 330 -4%	2 852 +22%	5 399 +89%	5 272 -2%	5 786 +10%	6 152 +6%	6 581 +7%	6 929 +5%	6 714 -3%	6 786 +1%	7 481 +10%	6 990 -7%	7 695 +10%	7 581 -1%	9 423 +24%	9 065 -4%	8 963 -1%	8 530 -5%	6 120 -28%	5 466 -11%	4 724 -14%	3 844 -19%	4 517 +18%	6 760 +50%	6 442 -5%	7 843 +22%	8 364 +7%	8 806 +5%	9 935 +13%	7 277 -27%	8 437 +16%	9 411 +12%	10 012 +6%	10 083 +1%	11 510 +14%	10 643 -8%	12 911 +21%	11 958 -7%	11 057 -8%	12 613 +14%	9 007 -29%	9 830 +9%	11 224 +14%	9 223 -18%	8 107 -12%	3 454 -57%	478 -86%	(470) N/A	(2 414) -414%	(2 348) +3%	(3 013) -28%	(2 051) +32%	883 N/A	5 026 +469%	7 882 +57%	8 142 +3%	7 923 -3%	6 228 -21%	8 052 +29%	9 529 +18%	10 870 +14%	15 331 +41%
Pre-Tax Income
Interest Income Expense	342	192	328	332	469	271	1 039	821	877	380	(276)	(1 312)	(1 550)	(978)	38	(1 166)	(866)	(1 459)	(565)	(176)	(1 351)	(736)	(665)	(906)	(124)	786	1 117	2 140	2 298	2 562	1 564	612	1 570	1 869	2 426	2 446	1 104	(216)	(1 425)	(3 162)	(3 073)	(1 393)	(801)	1 131	894	(548)	(832)	(827)	(20)	(684)	(48)	(885)	(1 748)	(1 208)	(1 316)	(876)	(424)	(1 221)	(353)	(403)	(338)	749	1 314	3 708	(255)	(1 499)	(940)	423	5 939	5 672	5 935	4 622	(343)	3 532	483	(1 779)	2 503	1 924
Non-Reccuring Items	(75)	(682)	(684)	(645)	(111)	(116)	(97)	(55)	(49)	(157)	(802)	(1 891)	(1 785)	(2 019)	(980)	(1 021)	(425)	(107)	(163)	(279)	(63)	(607)	(480)	(619)	(591)	(266)	(243)	(131)	(288)	(487)	(1 081)	(930)	(705)	(560)	(151)	(140)	(129)	(300)	(436)	(532)	(535)	274	454	0	0	1 441	(94)	33	42	219	82	48	593	508	522	457	(135)	399	464	426	386	(329)	(352)	(275)	36 687	36 570	36 645	36 586	(292)	859	161	451	0	170	0	0	0	0
Gain/Loss on Disposition of Assets	15	65	66	(66)	(25)	(25)	(25)	(46)	(53)	(56)	(9)	11	16	17	4	2	6	6	(280)	26	21	21	0	35	38	2 651	2 657	2 628	2 625	13	8	21	(199)	(209)	0	(327)	(105)	11	86	85	149	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
Total Other Income	224	394	405	406	258	290	343	266	243	198	279	62	70	167	353	309	213	197	328	438	409	539	454	645	658	524	348	437	461	413	346	438	643	811	101	743	523	352	650	982	874	77	(175)	(623)	(685)	140	139	138	139	123	40	171	168	123	183	50	48	37	67	55	60	78	70	115	40	(41)	(47)	(81)	(22)	69	86	71	86	80	(18)	0	0	0
Pre-Tax Income	2 770 N/A	2 694 -3%	3 095 +15%	3 136 +1%	3 507 +12%	3 170 -10%	4 004 +26%	4 492 +12%	4 725 +5%	3 884 -18%	2 567 -34%	(83) N/A	(152) -83%	(481) -216%	1 714 N/A	546 -68%	1 258 +130%	1 489 +18%	4 719 +217%	5 281 +12%	4 802 -9%	5 369 +12%	5 890 +10%	6 084 +3%	6 695 +10%	10 481 +57%	11 360 +8%	12 064 +6%	12 791 +6%	10 082 -21%	10 260 +2%	9 206 -10%	10 272 +12%	10 441 +2%	8 496 -19%	8 188 -4%	6 117 -25%	3 691 -40%	3 392 -8%	4 133 +22%	3 857 -7%	6 801 +76%	7 842 +15%	9 314 +19%	10 144 +9%	8 310 -18%	7 650 -8%	8 755 +14%	10 173 +16%	9 741 -4%	11 584 +19%	9 977 -14%	11 924 +20%	11 381 -5%	10 446 -8%	12 244 +17%	8 496 -31%	9 045 +6%	11 402 +26%	9 301 -18%	8 215 -12%	3 952 -52%	1 510 -62%	3 078 +104%	34 058 +1 006%	32 682 -4%	32 645 0%	34 877 +7%	6 508 -81%	11 626 +79%	14 064 +21%	13 286 -6%	7 666 -42%	10 010 +31%	8 517 -15%	7 750 -9%	13 373 +73%	17 255 +29%
Net Income
Tax Provision	(1 034)	(960)	(1 154)	(1 114)	(1 421)	(1 081)	(1 415)	(1 889)	(1 929)	(1 695)	(928)	268	517	712	(443)	(192)	(448)	(470)	(1 841)	(2 018)	(1 987)	(2 218)	(2 380)	(2 533)	(2 719)	(4 169)	(4 259)	(4 457)	(4 798)	(3 920)	(4 283)	(4 123)	(4 255)	(4 266)	(3 325)	(3 326)	(2 770)	(1 674)	(1 717)	(1 760)	(1 603)	(1 878)	(2 182)	(2 161)	(2 881)	(3 005)	(2 661)	(3 150)	(3 096)	(2 146)	(2 600)	(2 483)	(3 945)	(4 345)	(4 109)	(4 243)	(1 801)	(2 320)	(3 151)	(4 689)	(4 858)	(3 578)	(2 813)	(1 650)	(19 626)	(18 835)	(19 106)	(18 930)	(1 395)	(2 488)	(2 346)	(2 232)	(820)	(2 144)	(1 306)	(917)	(2 230)	(3 447)
Income from Continuing Operations	1 736	1 734	1 941	2 022	2 086	2 089	2 589	2 603	2 796	2 189	1 639	185	365	231	1 271	354	810	1 019	2 878	3 263	2 815	3 151	3 510	3 551	3 976	6 312	7 101	7 607	7 993	6 162	5 977	5 083	6 017	6 175	5 171	4 862	3 347	2 017	1 675	2 373	2 254	4 923	5 660	7 153	7 263	5 305	4 989	5 605	7 077	7 595	8 984	7 494	7 979	7 036	6 337	8 001	6 695	6 725	8 251	4 612	3 357	374	(1 303)	1 428	14 432	13 847	13 539	15 947	5 113	9 138	11 718	11 054	6 846	7 866	7 211	6 833	11 143	13 808
Income to Minority Interest	(54)	(41)	(30)	(25)	(18)	(17)	(6)	(1)	13	2	(13)	(27)	(51)	(77)	(121)	(136)	(146)	(156)	(191)	(200)	(204)	(179)	(193)	(197)	(146)	(192)	(202)	(180)	(194)	(108)	(79)	(59)	(90)	(89)	(71)	(33)	(24)	13	1	(38)	(17)	(38)	(55)	(49)	(97)	(121)	(132)	(149)	(131)	(146)	(169)	(172)	(186)	(221)	(189)	(245)	(264)	(165)	(196)	(140)	(65)	(152)	(77)	(51)	(271)	(208)	(362)	(347)	(130)	(66)	17	99	147	91	184	99	(42)	(155)
Net Income (Common)	1 677 N/A	1 691 +1%	1 909 +13%	1 996 +5%	2 067 +4%	2 071 +0%	2 585 +25%	2 601 +1%	2 807 +8%	2 185 -22%	1 619 -26%	155 -90%	314 +103%	153 -51%	1 150 +652%	216 -81%	664 +207%	858 +29%	2 684 +213%	3 058 +14%	2 608 -15%	2 971 +14%	3 317 +12%	3 356 +1%	3 831 +14%	6 121 +60%	6 897 +13%	7 424 +8%	7 796 +5%	6 052 -22%	5 897 -3%	5 023 -15%	5 925 +18%	6 085 +3%	5 099 -16%	4 830 -5%	3 323 -31%	2 031 -39%	1 675 -18%	2 335 +39%	2 238 -4%	4 883 +118%	5 604 +15%	7 099 +27%	7 161 +1%	5 182 -28%	4 852 -6%	5 452 +12%	6 942 +27%	7 448 +7%	8 812 +18%	7 319 -17%	7 790 +6%	6 813 -13%	6 144 -10%	7 754 +26%	6 430 -17%	6 560 +2%	8 055 +23%	4 472 -44%	3 291 -26%	221 -93%	(1 380) N/A	1 376 N/A	14 159 +929%	13 639 -4%	13 176 -3%	15 599 +18%	4 984 -68%	9 071 +82%	11 734 +29%	11 151 -5%	6 991 -37%	7 957 +14%	7 395 -7%	6 934 -6%	11 100 +60%	13 652 +23%
EPS (Diluted)	24.3 N/A	24.15 -1%	27.66 +15%	29.35 +6%	30.39 +4%	31.37 +3%	39.76 +27%	40.01 +1%	43.18 +8%	33.61 -22%	24.9 -26%	2.46 -90%	4.98 +102%	2.42 -51%	16.66 +588%	2.73 -84%	8.4 +208%	10.86 +29%	33.97 +213%	38.7 +14%	33.01 -15%	38.58 +17%	42.52 +10%	43.58 +2%	49.75 +14%	79.49 +60%	89.57 +13%	96.41 +8%	93.92 -3%	69.56 -26%	71.04 +2%	65.23 -8%	61.71 -5%	70.75 +15%	58.97 -17%	62.72 +6%	40.52 -35%	23.48 -42%	21.75 -7%	31.13 +43%	22.15 -29%	58.62 +165%	69.18 +18%	87.64 +27%	88.4 +1%	64.32 -27%	59.9 -7%	67.3 +12%	93.38 +39%	97.08 +4%	123.57 +27%	102.56 -17%	109.2 +6%	95.52 -13%	86.13 -10%	108.7 +26%	90.14 -17%	91.96 +2%	112.92 +23%	62.76 -44%	46.13 -26%	3.1 -93%	-19.34 N/A	19.27 N/A	201.52 +946%	195 -3%	198.89 +2%	235.42 +18%	75.21 -68%	136.9 +82%	177.08 +29%	168.2 -5%	105.52 -37%	120.15 +14%	111.51 -7%	104.48 -6%	167.49 +60%	206.22 +23%

Income Statement Balance Sheet Cash Flow Statement

Nikkiso Co Ltd
XMUN:NKO

Income Statement

Earnings Waterfall
Nikkiso Co Ltd

Income Statement
Nikkiso Co Ltd

See Also

Company

Help

Tools

Stocks

Nikkiso Co Ltd XMUN:NKO

Income Statement

Earnings Waterfall Nikkiso Co Ltd

Income Statement Nikkiso Co Ltd

See Also

Company

Help

Tools

Stocks

Nikkiso Co Ltd
XMUN:NKO

Earnings Waterfall
Nikkiso Co Ltd

Income Statement
Nikkiso Co Ltd