Watchlist Manager

Watchlist

Price: 5.95 EUR

Market Cap: €716.5m

T	Takara Bio Inc F:TF2	JP
O	Oasis Crescent Property Fund JSE:OAS	ZA
B	Bayer AG XHAN:BAYN	DE
I	Icelandair Group hf ICEX:ICEAIR	IS
	Husqvarna AB LSE:0GTR	SE
S	Solitario Resources Corp AMEX:XPL	US

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	Mar-2026
Revenue
Interest Expense	4	0	0	1	0	0	1	0	0	2	0	0	2	0	0	1	2	3	7	7	7	7	4	4	5	6	7	7	7	7	7	8	9	10	11	0	7	0	2	0	2	0	2	7	7	19	19	0	0	0	0	0	0	0	7	11	17	23	24	24	23	23	23	22	24	24	24	26	24	24	23	23	21	20	20	130	253	425	582
Revenue	9 352 N/A	9 595 +3%	10 773 +12%	12 556 +17%	14 115 +12%	14 870 +5%	14 784 -1%	14 466 -2%	14 202 -2%	13 929 -2%	13 726 -1%	13 419 -2%	13 285 -1%	13 182 -1%	13 563 +3%	13 483 -1%	13 316 -1%	13 035 -2%	18 737 +44%	18 788 +0%	18 936 +1%	19 145 +1%	19 578 +2%	19 859 +1%	19 949 +0%	20 051 +1%	20 564 +3%	20 630 +0%	21 828 +6%	22 815 +5%	23 905 +5%	24 514 +3%	24 599 +0%	25 031 +2%	25 969 +4%	26 951 +4%	28 255 +5%	29 382 +4%	29 729 +1%	30 274 +2%	29 671 -2%	29 668 0%	29 375 -1%	29 424 +0%	30 302 +3%	31 376 +4%	32 312 +3%	34 804 +8%	35 556 +2%	35 554 0%	35 841 +1%	35 644 -1%	34 921 -2%	34 511 -1%	34 565 +0%	32 853 -5%	35 508 +8%	39 556 +11%	46 086 +17%	54 420 +18%	60 244 +11%	62 196 +3%	67 699 +9%	66 529 -2%	68 735 +3%	82 246 +20%	78 142 -5%	73 216 -6%	64 671 -12%	47 670 -26%	43 505 -9%	42 822 -2%	44 147 +3%	43 053 -2%	45 039 +5%	45 812 +2%	44 075 -4%	44 149 +0%	40 318 -9%
Gross Profit
Cost of Revenue	(5 022)	(5 195)	(6 059)	(7 065)	(7 735)	(7 833)	(7 421)	(7 105)	(6 927)	(6 736)	(6 646)	(6 366)	(6 324)	(6 103)	(6 387)	(6 198)	(6 236)	(6 089)	(8 858)	(8 934)	(8 772)	(8 835)	(9 194)	(9 080)	(9 282)	(9 403)	(9 540)	(9 948)	(10 252)	(10 765)	(11 331)	(11 378)	(11 574)	(11 670)	(12 142)	(12 557)	(13 130)	(13 502)	(13 405)	(13 405)	(12 653)	(12 312)	(12 422)	(12 228)	(13 235)	(14 195)	(13 657)	(14 903)	(14 741)	(14 725)	(15 155)	(14 398)	(14 227)	(13 975)	(13 459)	(12 959)	(12 903)	(11 989)	(14 214)	(14 113)	(16 705)	(17 476)	(18 488)	(20 332)	(20 994)	(30 700)	(33 377)	(32 083)	(28 587)	(21 298)	(16 597)	(18 053)	(18 138)	(17 817)	(18 972)	(19 095)	(19 889)	(20 312)	(20 057)
Gross Profit	4 330 N/A	4 400 +2%	4 714 +7%	5 491 +16%	6 380 +16%	7 037 +10%	7 363 +5%	7 361 0%	7 275 -1%	7 193 -1%	7 080 -2%	7 053 0%	6 961 -1%	7 079 +2%	7 176 +1%	7 285 +2%	7 080 -3%	6 946 -2%	9 879 +42%	9 854 0%	10 164 +3%	10 310 +1%	10 384 +1%	10 779 +4%	10 667 -1%	10 648 0%	11 024 +4%	10 682 -3%	11 576 +8%	12 050 +4%	12 574 +4%	13 136 +4%	13 025 -1%	13 361 +3%	13 827 +3%	14 394 +4%	15 125 +5%	15 880 +5%	16 324 +3%	16 869 +3%	17 018 +1%	17 356 +2%	16 953 -2%	17 196 +1%	17 067 -1%	17 181 +1%	18 655 +9%	19 901 +7%	20 815 +5%	20 829 +0%	20 686 -1%	21 246 +3%	20 694 -3%	20 536 -1%	21 106 +3%	19 894 -6%	22 605 +14%	27 567 +22%	31 872 +16%	40 307 +26%	43 539 +8%	44 720 +3%	49 211 +10%	46 197 -6%	47 741 +3%	51 546 +8%	44 765 -13%	41 133 -8%	36 084 -12%	26 372 -27%	26 908 +2%	24 769 -8%	26 009 +5%	25 236 -3%	26 067 +3%	26 717 +2%	24 186 -9%	23 837 -1%	20 261 -15%
Operating Income
Operating Expenses	(5 539)	(5 519)	(5 995)	(6 897)	(7 432)	(7 456)	(7 027)	(6 854)	(6 853)	(6 936)	(7 064)	(7 057)	(7 014)	(6 902)	(6 890)	(6 783)	(6 589)	(6 408)	(8 777)	(8 767)	(8 862)	(8 869)	(8 837)	(9 007)	(9 090)	(9 267)	(9 333)	(9 179)	(9 509)	(10 158)	(10 620)	(10 759)	(10 900)	(11 052)	(11 525)	(12 294)	(13 012)	(13 397)	(13 657)	(13 951)	(13 939)	(13 409)	(13 751)	(15 042)	(15 221)	(15 562)	(15 100)	(15 510)	(15 325)	(16 053)	(15 223)	(15 679)	(15 484)	(14 626)	(14 832)	(16 058)	(15 630)	(16 381)	(17 920)	(18 544)	(19 218)	(19 633)	(20 309)	(21 262)	(22 074)	(23 167)	(24 224)	(24 708)	(25 001)	(24 898)	(23 905)	(24 030)	(23 999)	(24 042)	(23 804)	(24 616)	(24 682)	(24 956)	(24 949)
Selling, General & Administrative	(3 344)	(3 423)	(3 843)	(4 614)	(5 104)	(5 132)	(4 759)	(4 624)	(4 627)	(4 767)	(4 852)	(4 888)	(4 777)	(4 661)	(4 638)	(4 687)	(4 600)	(4 590)	(6 085)	(6 062)	(6 151)	(6 099)	(6 178)	(6 311)	(6 379)	(6 510)	(6 617)	(6 750)	(7 040)	(7 282)	(7 593)	(7 732)	(7 879)	(7 954)	(8 123)	(8 327)	(8 682)	(9 102)	(9 380)	(9 463)	(9 559)	(9 379)	(9 648)	(10 118)	(10 057)	(10 445)	(10 446)	(10 500)	(10 865)	(11 049)	(10 884)	(10 812)	(10 726)	(10 640)	(10 961)	(11 073)	(11 213)	(11 666)	(12 374)	(12 876)	(13 417)	(13 724)	(14 200)	(14 588)	(14 771)	(15 210)	(15 649)	(15 751)	(16 040)	(16 070)	(15 581)	(16 034)	(16 436)	(16 721)	(16 907)	(17 638)	(17 770)	(18 087)	(18 143)
R&D	(2 195)	(2 096)	(2 152)	(2 283)	(2 328)	(2 324)	(2 268)	(2 230)	(2 226)	(2 169)	(2 212)	(2 169)	(2 237)	(2 241)	(2 252)	(2 096)	(1 989)	(1 818)	(2 692)	(2 705)	(2 711)	(2 770)	(2 658)	(2 696)	(2 710)	(2 755)	(2 496)	(2 773)	(2 812)	(2 876)	(2 810)	(3 025)	(3 021)	(3 097)	(3 093)	(3 718)	(4 082)	(4 294)	0	(4 205)	(4 096)	(4 027)	(3 535)	(4 254)	(4 494)	(4 648)	(4 077)	(4 564)	(4 460)	(4 400)	(3 830)	(4 262)	(4 091)	(3 985)	(3 282)	(4 102)	(4 414)	0	(4 582)	(4 414)	(4 548)	(5 909)	(5 077)	(6 674)	(7 303)	(7 956)	(7 094)	(8 956)	(8 963)	(8 827)	(6 873)	(7 790)	(7 564)	(7 323)	(5 868)	(6 978)	(6 913)	(6 869)	(6 806)
Depreciation & Amortization	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	(219)	0	0	0	(216)	0	0	0	(308)	0	0	0	(535)	0	0	0	(566)	0	0	0	(576)	0	0	0	(507)	0	0	0	(587)	0	0	0	(963)	0	0	0	(1 032)	0	0	0	(1 481)	0	0	0	(1 451)	0	0	0	(1 029)	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	(2)	(1)	344	343	0	(1)	(2)	0	0	(1)	(249)	(248)	(1)	(3 742)	(283)	(284)	(3)	(2)	(670)	(670)	(469)	(1)	(446)	0	(604)	(2)	(605)	(667)	0	(2)	(883)	(3)	(4 715)	(1)	(1 254)	(1 253)	0	0	0	0	(1)	0	1	0	(1)	0	(206)	1	2	0	0	1	0	0
Operating Income	(1 209) N/A	(1 119) +7%	(1 281) -14%	(1 406) -10%	(1 052) +25%	(419) +60%	336 N/A	507 +51%	422 -17%	257 -39%	16 -94%	(4) N/A	(53) -1 225%	177 N/A	286 +62%	502 +76%	491 -2%	538 +10%	1 102 +105%	1 087 -1%	1 302 +20%	1 441 +11%	1 547 +7%	1 772 +15%	1 577 -11%	1 381 -12%	1 691 +22%	1 503 -11%	2 067 +38%	1 892 -8%	1 954 +3%	2 377 +22%	2 125 -11%	2 309 +9%	2 302 0%	2 100 -9%	2 113 +1%	2 483 +18%	2 667 +7%	2 918 +9%	3 079 +6%	3 947 +28%	3 202 -19%	2 154 -33%	1 846 -14%	1 619 -12%	3 555 +120%	4 391 +24%	5 490 +25%	4 776 -13%	5 463 +14%	5 567 +2%	5 210 -6%	5 910 +13%	6 274 +6%	3 836 -39%	6 975 +82%	11 186 +60%	13 952 +25%	21 763 +56%	24 321 +12%	25 087 +3%	28 902 +15%	24 935 -14%	25 667 +3%	28 379 +11%	20 541 -28%	16 425 -20%	11 083 -33%	1 474 -87%	3 003 +104%	739 -75%	2 010 +172%	1 194 -41%	2 263 +90%	2 101 -7%	(496) N/A	(1 119) -126%	(4 688) -319%
Pre-Tax Income
Interest Income Expense	97	122	1 055	956	1 186	316	805	798	758	278	4	(66)	10	65	98	6	13	26	51	75	46	72	63	29	46	68	84	145	155	135	161	131	128	135	130	177	201	200	168	130	121	102	62	79	77	79	63	40	25	6	60	(11)	(78)	(15)	(28)	81	143	101	91	110	131	140	(607)	(634)	(682)	(752)	(2)	39	129	202	260	288	169	203	149	(15)	(44)	(232)	(356)
Non-Recurring Items	11	4	(657)	(665)	(662)	(186)	(1 379)	(1 339)	(1 115)	84	(84)	(116)	(116)	9	(3)	(77)	(184)	(188)	(189)	(115)	(8)	(1)	0	0	0	345	345	0	0	0	0	0	0	(247)	(248)	0	0	(1)	(281)	0	0	(481)	(667)	0	0	0	(446)	0	(616)	(616)	(834)	(232)	0	(61)	(881)	0	(1 394)	(1 393)	(509)	(510)	4	3	(759)	(117)	(121)	(146)	639	0	0	(50)	(207)	0	(317)	(241)	(459)	(430)	(4 193)	(4 193)	(4 149)
Gain/Loss on Disposition of Assets	(10)	(22)	(20)	(17)	(9)	(18)	(28)	(24)	(62)	(60)	(76)	(47)	(49)	(58)	(62)	(64)	(56)	(83)	(108)	(94)	(199)	(168)	(168)	(169)	(55)	(52)	(41)	(53)	(55)	(48)	(55)	(52)	(45)	(47)	(44)	(40)	(45)	(42)	0	(109)	(107)	(135)	(106)	(114)	(112)	(81)	(55)	(56)	(102)	(107)	(8)	(4)	46	53	(31)	(33)	(46)	0	(98)	(83)	(88)	(90)	(168)	94	108	97	(97)	(346)	(346)	(331)	(344)	(349)	(345)	(354)	(135)	(100)	(118)	(158)	(58)
Total Other Income	4	13	66	76	73	94	120	110	116	95	85	72	57	36	20	17	14	20	129	131	134	143	220	233	235	226	189	186	126	130	125	130	194	188	341	364	379	404	351	407	394	424	314	312	310	305	244	256	251	263	142	146	159	116	99	94	86	15	116	97	106	167	164	172	188	158	143	132	115	111	141	163	175	167	180	166	98	106	51
Pre-Tax Income	(1 107) N/A	(1 002) +9%	(837) +16%	(1 056) -26%	(464) +56%	(213) +54%	(146) +31%	52 N/A	119 +129%	654 +450%	(55) N/A	(161) -193%	(151) +6%	229 N/A	339 +48%	384 +13%	278 -28%	313 +13%	985 +215%	1 084 +10%	1 275 +18%	1 487 +17%	1 662 +12%	1 865 +12%	1 803 -3%	1 968 +9%	2 268 +15%	1 781 -21%	2 293 +29%	2 109 -8%	2 185 +4%	2 586 +18%	2 402 -7%	2 338 -3%	2 481 +6%	2 601 +5%	2 648 +2%	3 044 +15%	2 905 -5%	3 346 +15%	3 487 +4%	3 857 +11%	2 805 -27%	2 431 -13%	2 121 -13%	1 922 -9%	3 361 +75%	4 631 +38%	5 048 +9%	4 322 -14%	4 823 +12%	5 466 +13%	5 337 -2%	6 003 +12%	5 433 -9%	3 978 -27%	5 764 +45%	9 909 +72%	13 552 +37%	21 377 +58%	24 474 +14%	25 307 +3%	27 532 +9%	24 450 -11%	25 160 +3%	27 736 +10%	21 224 -23%	16 250 -23%	10 981 -32%	1 406 -87%	2 853 +103%	841 -71%	1 692 +101%	969 -43%	1 998 +106%	1 722 -14%	(4 753) N/A	(5 596) -18%	(9 200) -64%
Net Income
Tax Provision	183	(31)	(92)	(29)	20	(28)	328	115	85	(307)	(75)	(117)	(84)	(146)	(62)	(214)	(161)	(244)	(361)	(255)	(301)	(422)	(631)	(699)	(682)	(730)	(809)	(687)	(924)	(825)	(726)	(853)	(772)	(1 512)	(1 521)	(1 691)	(1 933)	(1 370)	(1 565)	(1 688)	(1 635)	(1 581)	(1 449)	(1 334)	(1 127)	(1 052)	(1 023)	(1 284)	(1 291)	(961)	(1 149)	(1 230)	(1 301)	(1 702)	(1 601)	(1 332)	(1 721)	(3 046)	(3 971)	(6 162)	(7 129)	(7 057)	(7 624)	(6 649)	(6 735)	(7 612)	(5 176)	(3 806)	(2 406)	185	(1 343)	(696)	(750)	(983)	(910)	(1 096)	(1 580)	(1 555)	(353)
Income from Continuing Operations	(924)	(1 033)	(929)	(1 085)	(444)	(241)	182	167	204	347	(130)	(278)	(235)	83	277	170	117	69	624	829	974	1 065	1 031	1 166	1 121	1 238	1 459	1 094	1 369	1 284	1 459	1 733	1 630	826	960	910	715	1 674	1 340	1 658	1 852	2 276	1 356	1 097	994	870	2 338	3 347	3 757	3 361	3 674	4 236	4 036	4 301	3 832	2 646	4 043	6 863	9 581	15 215	17 345	18 250	19 908	17 801	18 425	20 124	16 048	12 444	8 575	1 591	1 510	145	942	(14)	1 088	626	(6 333)	(7 151)	(9 553)
Income to Minority Interest	20	36	27	41	55	54	40	2	(3)	(13)	(3)	(3)	(3)	(2)	0	(3)	(3)	(8)	(11)	(8)	(8)	(8)	(7)	(9)	(6)	(1)	3	9	7	7	11	9	16	16	4	0	(9)	(10)	(5)	(2)	4	6	(3)	(5)	(6)	(9)	(3)	(4)	(4)	(7)	(15)	(17)	(21)	(20)	(11)	(13)	(23)	(25)	(34)	(46)	(63)	(66)	(58)	(68)	(46)	(42)	(35)	(20)	(16)	(19)	(29)	(31)	(33)	(38)	(45)	(48)	(48)	(46)	(45)
Net Income	(907) N/A	(1 003) -11%	(905) +10%	(1 047) -16%	(387) +63%	(191) +51%	212 N/A	159 -25%	200 +26%	338 +69%	(132) N/A	(284) -115%	(241) +15%	80 N/A	277 +246%	165 -40%	105 -36%	47 -55%	605 +1 187%	813 +34%	962 +18%	1 056 +10%	1 023 -3%	1 154 +13%	1 114 -3%	1 238 +11%	1 462 +18%	1 103 -25%	1 375 +25%	1 291 -6%	1 470 +14%	1 742 +19%	1 647 -5%	844 -49%	963 +14%	909 -6%	704 -23%	1 660 +136%	1 334 -20%	1 655 +24%	1 856 +12%	2 282 +23%	1 352 -41%	1 089 -19%	987 -9%	859 -13%	2 335 +172%	3 345 +43%	3 753 +12%	3 355 -11%	3 657 +9%	4 216 +15%	4 012 -5%	4 277 +7%	3 819 -11%	2 632 -31%	4 018 +53%	6 837 +70%	9 547 +40%	15 168 +59%	17 282 +14%	18 185 +5%	19 849 +9%	17 731 -11%	18 378 +4%	20 080 +9%	16 012 -20%	12 424 -22%	8 558 -31%	1 571 -82%	1 480 -6%	114 -92%	909 +697%	(52) N/A	1 042 N/A	577 -45%	(6 383) N/A	(7 200) -13%	(9 599) -33%
EPS (Diluted)	-8.63 N/A	-9.41 -9%	-8.52 +9%	-9.39 -10%	-3.42 +64%	-1.71 +50%	1.88 N/A	1.57 -16%	1.57 N/A	3 +91%	-1.15 N/A	-2.52 -119%	-2.14 +15%	0.71 N/A	2.46 +246%	1.47 -40%	0.94 -36%	0.42 -55%	5.36 +1 176%	7.2 +34%	8.52 +18%	9.36 +10%	9.06 -3%	10.23 +13%	9.87 -4%	10.96 +11%	12.82 +17%	9.7 -24%	11.85 +22%	10.55 -11%	12.45 +18%	14.46 +16%	13.67 -5%	7.02 -49%	8 +14%	7.55 -6%	5.84 -23%	13.78 +136%	11.08 -20%	13.75 +24%	15.42 +12%	18.95 +23%	11.23 -41%	9.03 -20%	8.19 -9%	7.13 -13%	19.39 +172%	27.78 +43%	31.16 +12%	27.86 -11%	30.37 +9%	35.01 +15%	33.32 -5%	35.52 +7%	31.72 -11%	21.86 -31%	33.37 +53%	56.78 +70%	79.28 +40%	125.96 +59%	143.52 +14%	151.02 +5%	164.84 +9%	147.25 -11%	152.62 +4%	166.76 +9%	132.97 -20%	103.18 -22%	71.07 -31%	13.05 -82%	12.29 -6%	0.95 -92%	7.55 +695%	-0.43 N/A	8.65 N/A	4.79 -45%	-53.01 N/A	-59.79 -13%	-79.72 -33%