Star Mica Holdings Co Ltd
TSE:2975

Watchlist Manager
Star Mica Holdings Co Ltd Logo
Star Mica Holdings Co Ltd
TSE:2975
Watchlist
Price: 1 791 JPY -0.94% Market Closed
Market Cap: ¥62.3B

Income Statement

Earnings Waterfall
Star Mica Holdings Co Ltd

Income Statement
Star Mica Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
May-2007 Aug-2007 Feb-2008 May-2008 Aug-2008 Feb-2009 May-2009 Aug-2009 Feb-2010 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
113
0
0
103
0
0
75
0
164
334
274
366
373
383
397
414
422
426
427
434
446
459
478
493
512
535
547
563
571
572
579
578
571
561
535
505
480
459
449
444
446
454
468
482
499
516
538
571
590
592
582
558
541
540
546
563
588
615
640
661
674
685
697
732
793
877
961
0
0
1 234
0
Revenue
14 690
N/A
16 079
+9%
11 384
-29%
8 764
-23%
10 051
+15%
9 234
-8%
9 474
+3%
10 193
+8%
11 126
+9%
10 513
-6%
9 638
-8%
12 403
+29%
11 891
-4%
12 137
+2%
12 320
+2%
12 719
+3%
13 027
+2%
13 044
+0%
12 914
-1%
12 858
0%
12 289
-4%
12 485
+2%
13 283
+6%
13 544
+2%
14 060
+4%
13 710
-2%
13 227
-4%
13 901
+5%
15 495
+11%
17 285
+12%
17 754
+3%
19 333
+9%
19 355
+0%
19 922
+3%
20 853
+5%
20 974
+1%
22 175
+6%
22 975
+4%
24 766
+8%
23 075
-7%
27 287
+18%
28 323
+4%
27 609
-3%
30 282
+10%
29 909
-1%
30 082
+1%
31 124
+3%
32 164
+3%
30 806
-4%
31 982
+4%
38 676
+21%
39 568
+2%
40 731
+3%
44 027
+8%
38 740
-12%
36 897
-5%
39 631
+7%
42 866
+8%
44 135
+3%
48 212
+9%
46 961
-3%
45 496
-3%
48 002
+6%
48 878
+2%
48 899
+0%
51 249
+5%
52 396
+2%
55 850
+7%
60 857
+9%
62 315
+2%
63 760
+2%
69 158
+8%
74 369
+8%
Gross Profit
Cost of Revenue
(11 658)
(12 968)
(9 192)
(6 534)
(7 679)
(7 180)
(7 637)
(8 393)
(9 149)
(8 638)
(7 659)
(9 772)
(9 162)
(9 189)
(9 353)
(9 691)
(10 067)
(10 159)
(10 032)
(10 087)
(9 543)
(9 597)
(10 193)
(10 304)
(10 621)
(10 287)
(9 832)
(10 370)
(11 770)
(13 280)
(13 549)
(14 733)
(14 467)
(14 801)
(15 672)
(15 454)
(16 209)
(16 717)
(18 012)
(16 915)
(20 530)
(21 211)
(20 913)
(23 358)
(23 449)
(24 051)
(24 818)
(25 867)
(24 746)
(26 248)
(32 729)
(33 597)
(34 680)
(37 274)
(31 746)
(29 446)
(31 106)
(33 620)
(34 709)
(38 452)
(37 890)
(36 734)
(39 299)
(40 456)
(40 531)
(42 348)
(42 969)
(46 033)
(49 940)
(51 381)
(52 455)
(56 883)
(60 470)
Gross Profit
3 033
N/A
3 112
+3%
2 193
-30%
2 229
+2%
2 372
+6%
2 054
-13%
1 838
-11%
1 800
-2%
1 977
+10%
1 875
-5%
1 979
+6%
2 631
+33%
2 729
+4%
2 948
+8%
2 967
+1%
3 028
+2%
2 960
-2%
2 884
-3%
2 881
0%
2 771
-4%
2 745
-1%
2 888
+5%
3 090
+7%
3 239
+5%
3 439
+6%
3 423
0%
3 395
-1%
3 531
+4%
3 725
+5%
4 005
+8%
4 205
+5%
4 600
+9%
4 888
+6%
5 121
+5%
5 180
+1%
5 520
+7%
5 965
+8%
6 256
+5%
6 754
+8%
6 160
-9%
6 758
+10%
7 114
+5%
6 697
-6%
6 924
+3%
6 460
-7%
6 031
-7%
6 305
+5%
6 297
0%
6 060
-4%
5 734
-5%
5 947
+4%
5 971
+0%
6 051
+1%
6 753
+12%
6 994
+4%
7 451
+7%
8 525
+14%
9 246
+8%
9 425
+2%
9 760
+4%
9 071
-7%
8 762
-3%
8 703
-1%
8 422
-3%
8 368
-1%
8 901
+6%
9 427
+6%
9 817
+4%
10 916
+11%
10 934
+0%
11 304
+3%
12 275
+9%
13 898
+13%
Operating Income
Operating Expenses
(749)
(802)
(637)
(675)
(741)
(728)
(678)
(638)
(638)
(672)
(753)
(1 021)
(1 041)
(1 083)
(1 112)
(1 171)
(1 200)
(1 222)
(1 209)
(1 229)
(1 244)
(1 330)
(1 352)
(1 436)
(1 435)
(1 471)
(1 569)
(1 628)
(1 723)
(1 837)
(1 877)
(2 135)
(2 248)
(2 347)
(2 398)
(2 261)
(2 264)
(2 332)
(2 467)
(2 585)
(2 722)
(2 829)
(2 902)
(3 085)
(3 080)
(3 079)
(2 848)
(2 670)
(2 660)
(2 558)
(2 643)
(2 690)
(2 715)
(2 878)
(3 032)
(3 164)
(3 254)
(3 423)
(3 479)
(3 661)
(3 657)
(3 589)
(3 610)
(3 576)
(3 644)
(3 990)
(4 124)
(4 292)
(4 323)
(4 263)
(4 461)
(4 961)
(5 397)
Selling, General & Administrative
(750)
(804)
(639)
(676)
(741)
(728)
(678)
(637)
(638)
(672)
(754)
(1 021)
(1 040)
(1 082)
(1 111)
(1 171)
(1 200)
(1 222)
(1 210)
(1 229)
(1 245)
(1 330)
(1 351)
(1 436)
(1 435)
(1 472)
(1 570)
(1 628)
(1 722)
(1 837)
(1 877)
(2 135)
(2 249)
(2 346)
(2 397)
(2 261)
(2 263)
(2 332)
(2 467)
(2 585)
(2 721)
(2 829)
(2 902)
(3 085)
(3 080)
(3 079)
(2 848)
(2 670)
(2 660)
(2 558)
(2 643)
(2 690)
(2 715)
(2 878)
(3 032)
(3 164)
(3 254)
(3 423)
(3 479)
(3 661)
(3 711)
(3 631)
(3 671)
(3 576)
(3 644)
(3 990)
(4 124)
(4 292)
(4 323)
(4 263)
(4 461)
(4 961)
(5 397)
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
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)
0
54
43
61
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(0)
(0)
Operating Income
2 283
N/A
2 309
+1%
1 555
-33%
1 555
N/A
1 631
+5%
1 326
-19%
1 159
-13%
1 163
+0%
1 339
+15%
1 203
-10%
1 225
+2%
1 611
+32%
1 688
+5%
1 865
+10%
1 855
-1%
1 858
+0%
1 760
-5%
1 663
-6%
1 672
+1%
1 542
-8%
1 501
-3%
1 557
+4%
1 738
+12%
1 804
+4%
2 003
+11%
1 951
-3%
1 825
-6%
1 903
+4%
2 003
+5%
2 168
+8%
2 328
+7%
2 465
+6%
2 640
+7%
2 776
+5%
2 784
+0%
3 259
+17%
3 702
+14%
3 925
+6%
4 288
+9%
3 575
-17%
4 037
+13%
4 286
+6%
3 796
-11%
3 839
+1%
3 380
-12%
2 952
-13%
3 457
+17%
3 627
+5%
3 400
-6%
3 176
-7%
3 304
+4%
3 281
-1%
3 336
+2%
3 875
+16%
3 961
+2%
4 287
+8%
5 271
+23%
5 823
+10%
5 946
+2%
6 098
+3%
5 413
-11%
5 173
-4%
5 093
-2%
4 846
-5%
4 724
-3%
4 911
+4%
5 302
+8%
5 525
+4%
6 594
+19%
6 671
+1%
6 843
+3%
7 314
+7%
8 501
+16%
Pre-Tax Income
Interest Income Expense
(295)
(400)
(333)
(330)
(332)
(322)
(311)
(292)
(265)
(241)
(242)
(333)
(352)
(365)
(372)
(383)
(397)
(414)
(422)
(425)
(426)
(433)
(445)
(459)
(478)
(493)
(513)
(535)
(548)
(563)
(571)
(572)
(578)
(577)
(571)
(561)
(535)
(505)
(479)
(459)
(449)
(444)
(446)
(453)
(468)
(482)
(499)
(514)
(536)
(569)
(588)
(590)
(580)
(555)
(537)
(536)
(541)
(559)
(584)
(612)
(637)
(660)
(673)
(685)
(697)
(729)
(779)
(860)
(938)
(1 038)
(1 134)
(1 203)
(1 277)
Non-Reccuring Items
0
(4)
(4)
(5)
7
(172)
(171)
(182)
(1)
0
3
2
1
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
1
0
0
0
0
0
0
0
(153)
0
0
0
171
11
48
(76)
(56)
(37)
(93)
92
0
0
0
0
0
26
4
112
209
293
335
308
562
Gain/Loss on Disposition of Assets
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
2
2
39
39
37
37
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
2
2
0
0
0
0
0
0
0
0
0
Total Other Income
(938)
(969)
(148)
(95)
(85)
(75)
(112)
(113)
(108)
(98)
(86)
(120)
(125)
(148)
(153)
(157)
(160)
(141)
(136)
(128)
(118)
(119)
(120)
(115)
(111)
(90)
(83)
(82)
(81)
(94)
(91)
(96)
(96)
(100)
(101)
(118)
(140)
(155)
(157)
(134)
(134)
(139)
(133)
(140)
(134)
(159)
(232)
(187)
(184)
(173)
(114)
(195)
(188)
(168)
(167)
(141)
(148)
(153)
(158)
(160)
(169)
(244)
(235)
(243)
(251)
(180)
(160)
(170)
(170)
(183)
(248)
(262)
(264)
Pre-Tax Income
1 050
N/A
936
-11%
1 070
+14%
1 125
+5%
1 221
+9%
756
-38%
564
-25%
574
+2%
964
+68%
863
-10%
900
+4%
1 159
+29%
1 212
+5%
1 351
+11%
1 329
-2%
1 318
-1%
1 203
-9%
1 109
-8%
1 116
+1%
989
-11%
956
-3%
1 005
+5%
1 172
+17%
1 230
+5%
1 415
+15%
1 369
-3%
1 230
-10%
1 286
+5%
1 374
+7%
1 510
+10%
1 665
+10%
1 797
+8%
1 965
+9%
2 097
+7%
2 113
+1%
2 581
+22%
3 066
+19%
3 305
+8%
3 688
+12%
3 019
-18%
3 453
+14%
3 703
+7%
3 215
-13%
3 245
+1%
2 778
-14%
2 312
-17%
2 727
+18%
2 926
+7%
2 526
-14%
2 434
-4%
2 603
+7%
2 497
-4%
2 739
+10%
3 162
+15%
3 305
+5%
3 535
+7%
4 526
+28%
5 074
+12%
5 111
+1%
5 419
+6%
4 609
-15%
4 272
-7%
4 186
-2%
3 921
-6%
3 776
-4%
4 030
+7%
4 368
+8%
4 607
+5%
5 695
+24%
5 743
+1%
5 797
+1%
6 157
+6%
7 522
+22%
Net Income
Tax Provision
(432)
(389)
(445)
(468)
(499)
(310)
(215)
(225)
(382)
(343)
(357)
(453)
(478)
(537)
(529)
(525)
(483)
(447)
(449)
(397)
(377)
(377)
(444)
(473)
(539)
(549)
(488)
(513)
(538)
(583)
(632)
(683)
(727)
(766)
(760)
(903)
(1 040)
(1 090)
(1 204)
(951)
(1 089)
(1 170)
(1 031)
(1 091)
(948)
(772)
(886)
(903)
(752)
(738)
(773)
(768)
(844)
(973)
(1 018)
(1 133)
(1 456)
(1 625)
(1 640)
(1 709)
(1 449)
(1 350)
(1 324)
(1 257)
(1 207)
(1 293)
(1 394)
(1 501)
(1 867)
(1 872)
(1 897)
(1 972)
(2 337)
Income from Continuing Operations
618
547
625
657
722
446
349
350
584
522
545
707
735
815
799
794
720
662
667
592
580
629
730
758
876
820
742
773
837
928
1 033
1 114
1 237
1 330
1 353
1 678
2 025
2 214
2 483
2 069
2 365
2 534
2 185
2 155
1 831
1 540
1 841
2 023
1 774
1 697
1 829
1 729
1 896
2 189
2 287
2 402
3 071
3 449
3 471
3 709
3 160
2 921
2 862
2 664
2 569
2 737
2 973
3 107
3 828
3 871
3 900
4 185
5 185
Income to Minority Interest
0
0
2
4
5
4
(34)
(34)
(34)
(28)
(28)
(56)
(57)
(55)
(55)
(53)
(53)
(53)
(53)
(54)
(54)
(66)
(41)
(14)
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
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
618
N/A
547
-11%
627
+15%
661
+5%
728
+10%
452
-38%
317
-30%
317
N/A
550
+74%
494
-10%
517
+5%
651
+26%
680
+4%
762
+12%
747
-2%
741
-1%
669
-10%
611
-9%
615
+1%
539
-12%
525
-3%
562
+7%
688
+22%
744
+8%
862
+16%
846
-2%
742
-12%
773
+4%
837
+8%
928
+11%
1 033
+11%
1 114
+8%
1 237
+11%
1 330
+8%
1 353
+2%
1 678
+24%
2 025
+21%
2 214
+9%
2 483
+12%
2 069
-17%
2 365
+14%
2 534
+7%
2 185
-14%
2 155
-1%
1 831
-15%
1 540
-16%
1 841
+20%
2 023
+10%
1 774
-12%
1 697
-4%
1 829
+8%
1 729
-5%
1 896
+10%
2 189
+15%
2 287
+5%
2 402
+5%
3 071
+28%
3 449
+12%
3 471
+1%
3 709
+7%
3 160
-15%
2 921
-8%
2 862
-2%
2 664
-7%
2 569
-4%
2 737
+7%
2 973
+9%
3 107
+4%
3 828
+23%
3 871
+1%
3 900
+1%
4 185
+7%
5 185
+24%
EPS (Diluted)
41.2
N/A
36.46
-12%
34.83
-4%
36.72
+5%
40.44
+10%
28.25
-30%
18.64
-34%
18.64
N/A
32.35
+74%
27.44
-15%
28.72
+5%
36.16
+26%
37.77
+4%
40.1
+6%
35.57
-11%
39
+10%
33.45
-14%
33.94
+1%
32.36
-5%
29.94
-7%
29.16
-3%
31.22
+7%
38.22
+22%
41.33
+8%
45.36
+10%
44.52
-2%
39.05
-12%
40.68
+4%
44.05
+8%
48.84
+11%
54.36
+11%
59.63
+10%
65.1
+9%
70
+8%
71.21
+2%
44.71
-37%
106.57
+138%
116.52
+9%
137.94
+18%
54.72
-60%
124.47
+127%
133.36
+7%
115
-14%
56.71
-51%
96.53
+70%
81.25
-16%
96.94
+19%
53.31
-45%
93.48
+75%
89.46
-4%
96.55
+8%
45.6
-53%
100.21
+120%
115.12
+15%
60.28
-48%
63.58
+5%
82.84
+30%
98.52
+19%
102.9
+4%
106.33
+3%
93.72
-12%
86.32
-8%
84.82
-2%
78.92
-7%
76.61
-3%
80.99
+6%
87.82
+8%
92.2
+5%
114.59
+24%
114.61
+0%
113.72
-1%
123.37
+8%
151.52
+23%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett