Watchlist Manager

Watchlist

Price: 0.0009 JPY Market Closed

Market Cap: ¥431.1B

F	Fujitec Co Ltd TSE:6406	JP
	Wilh Wilhelmsen Holding ASA OSE:WWI	NO
K	Kansas City Southern LSE:0JQ4	US
	Northern Oil and Gas Inc NYSE:NOG	US

Income Statement

Currency: JPY

	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	0	60	0	0	78	0	0	140	0	0	210	0	0	123	0	0	54	89	116	140	119	100	90	83	68	66	64	56	59	69	71	79	69	63	71	86	97	103	98	90	85	76	70	63	72	74	76	77	84	90	94	144	159	166	192	173	187	189	175	150	112	103	95	94	95	121	145	185	249	286	328	387	402	429	417	404	0	0	0
Revenue	65 547 N/A	65 766 +0%	63 416 -4%	62 979 -1%	65 392 +4%	70 377 +8%	72 730 +3%	73 978 +2%	74 891 +1%	77 479 +3%	77 755 +0%	78 073 +0%	76 910 -1%	75 813 -1%	76 319 +1%	77 478 +2%	80 016 +3%	77 994 -3%	76 395 -2%	102 053 +34%	99 309 -3%	101 186 +2%	102 375 +1%	105 061 +3%	106 938 +2%	110 059 +3%	114 024 +4%	117 468 +3%	121 618 +4%	129 375 +6%	137 691 +6%	147 054 +7%	153 639 +4%	155 408 +1%	159 314 +3%	165 297 +4%	169 265 +2%	175 049 +3%	176 532 +1%	177 128 +0%	176 236 -1%	174 091 -1%	170 308 -2%	167 442 -2%	168 346 +1%	168 179 0%	170 161 +1%	168 795 -1%	166 596 -1%	164 849 -1%	165 829 +1%	170 759 +3%	173 616 +2%	179 136 +3%	182 891 +2%	181 232 -1%	176 166 -3%	171 791 -2%	170 756 -1%	169 573 -1%	175 126 +3%	179 777 +3%	182 627 +2%	187 018 +2%	189 067 +1%	193 617 +2%	200 732 +4%	207 589 +3%	216 337 +4%	221 392 +2%	223 736 +1%	229 401 +3%	235 133 +2%	239 136 +2%	240 601 +1%	241 253 +0%	241 800 +0%	239 911 -1%	240 561 +0%
Gross Profit
Cost of Revenue	(50 959)	(51 631)	(49 669)	(50 143)	(51 780)	(56 674)	(58 266)	(59 713)	(60 169)	(62 701)	(63 475)	(64 044)	(64 050)	(64 143)	(64 089)	(62 963)	(63 558)	(62 037)	(61 272)	(81 710)	(79 510)	(80 697)	(81 954)	(84 017)	(84 635)	(86 762)	(88 579)	(90 982)	(94 848)	(100 620)	(106 985)	(114 244)	(118 787)	(121 028)	(124 705)	(129 547)	(132 576)	(136 748)	(137 374)	(137 879)	(136 603)	(134 542)	(131 725)	(130 578)	(132 841)	(132 868)	(134 414)	(133 361)	(131 249)	(129 859)	(131 771)	(134 792)	(136 892)	(140 649)	(143 237)	(141 009)	(137 105)	(133 285)	(130 700)	(129 690)	(131 927)	(135 298)	(139 140)	(145 446)	(148 867)	(154 849)	(162 426)	(165 430)	(171 682)	(174 217)	(176 125)	(180 994)	(185 677)	(188 281)	(186 409)	(186 816)	(186 026)	(182 259)	(180 793)
Gross Profit	14 588 N/A	14 135 -3%	13 747 -3%	12 836 -7%	13 612 +6%	13 703 +1%	14 464 +6%	14 265 -1%	14 722 +3%	14 778 +0%	14 280 -3%	14 029 -2%	12 860 -8%	11 670 -9%	12 230 +5%	14 515 +19%	16 458 +13%	15 957 -3%	15 123 -5%	20 343 +35%	19 799 -3%	20 489 +3%	20 421 0%	21 044 +3%	22 303 +6%	23 297 +4%	25 445 +9%	26 486 +4%	26 770 +1%	28 755 +7%	30 706 +7%	32 810 +7%	34 852 +6%	34 380 -1%	34 609 +1%	35 750 +3%	36 689 +3%	38 301 +4%	39 158 +2%	39 249 +0%	39 633 +1%	39 549 0%	38 583 -2%	36 864 -4%	35 505 -4%	35 311 -1%	35 747 +1%	35 434 -1%	35 347 0%	34 990 -1%	34 058 -3%	35 967 +6%	36 724 +2%	38 487 +5%	39 654 +3%	40 223 +1%	39 061 -3%	38 506 -1%	40 056 +4%	39 883 0%	43 199 +8%	44 479 +3%	43 487 -2%	41 572 -4%	40 200 -3%	38 768 -4%	38 306 -1%	42 159 +10%	44 655 +6%	47 175 +6%	47 611 +1%	48 407 +2%	49 456 +2%	50 855 +3%	54 192 +7%	54 437 +0%	55 774 +2%	57 652 +3%	59 768 +4%
Operating Income
Operating Expenses	(11 753)	(11 504)	(11 110)	(11 143)	(11 290)	(11 145)	(11 118)	(11 125)	(11 512)	(11 723)	(11 976)	(12 106)	(12 471)	(12 225)	(11 826)	(11 242)	(11 040)	(11 047)	(11 126)	(15 138)	(15 333)	(15 453)	(15 520)	(15 681)	(16 060)	(16 391)	(16 890)	(17 314)	(17 622)	(18 158)	(18 893)	(19 939)	(20 656)	(21 323)	(21 593)	(22 262)	(22 671)	(23 365)	(24 347)	(24 800)	(25 378)	(25 213)	(24 538)	(24 177)	(24 047)	(23 922)	(24 557)	(24 769)	(25 377)	(25 551)	(25 426)	(25 654)	(25 628)	(26 099)	(26 647)	(26 848)	(26 682)	(26 308)	(26 436)	(26 595)	(27 479)	(27 858)	(28 185)	(27 795)	(28 138)	(28 555)	(29 379)	(30 540)	(31 369)	(31 973)	(32 350)	(33 836)	(34 736)	(35 816)	(36 648)	(38 266)	(39 230)	(38 932)	(38 670)
Selling, General & Administrative	(11 753)	(11 504)	(11 110)	(11 143)	(11 290)	(11 145)	(11 118)	(11 125)	(11 512)	(11 723)	(11 976)	(12 106)	(12 471)	(12 225)	(11 826)	(11 242)	(11 040)	(11 047)	(11 126)	(15 138)	(15 333)	(15 453)	(15 520)	(15 680)	(16 060)	(16 391)	(16 891)	(17 312)	(17 621)	(18 156)	(18 890)	(19 938)	(20 473)	(21 286)	(21 592)	(22 261)	(22 671)	(23 364)	(24 345)	(24 800)	(25 322)	(25 157)	(24 483)	(24 177)	(24 046)	(23 920)	(24 557)	(24 768)	(25 375)	(25 551)	(25 425)	(25 653)	(25 628)	(26 097)	(26 646)	(26 847)	(26 200)	(26 309)	(26 435)	(26 594)	(27 477)	(27 856)	(28 184)	(27 794)	(28 138)	(28 554)	(29 379)	(30 538)	(31 367)	(31 970)	(32 346)	(33 835)	(34 735)	(35 816)	(36 647)	(38 265)	(39 229)	(38 931)	(38 670)
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	(1)	0	0	1	(2)	0	(2)	(3)	(1)	(183)	(37)	(1)	0	0	(1)	(2)	0	(56)	(56)	(55)	0	0	(1)	0	(1)	(2)	0	(1)	(1)	0	(2)	(1)	(1)	(482)	1	(1)	(1)	(2)	(2)	(1)	(1)	0	(1)	0	(2)	(2)	(3)	(4)	(1)	(1)	0	(1)	(1)	(1)	(1)	0
Operating Income	2 835 N/A	2 631 -7%	2 637 +0%	1 693 -36%	2 322 +37%	2 558 +10%	3 346 +31%	3 140 -6%	3 210 +2%	3 055 -5%	2 304 -25%	1 923 -17%	389 -80%	(555) N/A	404 N/A	3 273 +710%	5 418 +66%	4 910 -9%	3 997 -19%	5 205 +30%	4 466 -14%	5 036 +13%	4 901 -3%	5 363 +9%	6 243 +16%	6 906 +11%	8 555 +24%	9 172 +7%	9 148 0%	10 597 +16%	11 813 +11%	12 871 +9%	14 196 +10%	13 057 -8%	13 016 0%	13 488 +4%	14 018 +4%	14 936 +7%	14 811 -1%	14 449 -2%	14 255 -1%	14 336 +1%	14 045 -2%	12 687 -10%	11 458 -10%	11 389 -1%	11 190 -2%	10 665 -5%	9 970 -7%	9 439 -5%	8 632 -9%	10 313 +19%	11 096 +8%	12 388 +12%	13 007 +5%	13 375 +3%	12 379 -7%	12 198 -1%	13 620 +12%	13 288 -2%	15 720 +18%	16 621 +6%	15 302 -8%	13 777 -10%	12 062 -12%	10 213 -15%	8 927 -13%	11 619 +30%	13 286 +14%	15 202 +14%	15 261 +0%	14 571 -5%	14 720 +1%	15 039 +2%	17 544 +17%	16 171 -8%	16 544 +2%	18 720 +13%	21 098 +13%
Pre-Tax Income
Interest Income Expense	209	265	269	483	478	612	618	798	630	539	454	305	(243)	(238)	(268)	365	73	144	(206)	(109)	(87)	(96)	225	316	293	407	476	684	875	949	1 092	1 101	786	1 193	1 435	1 262	1 607	1 135	555	435	(193)	(379)	73	118	630	1 168	942	1 185	1 256	1 881	1 895	2 172	2 112	1 441	1 612	1 352	1 230	1 117	787	1 242	1 353	1 604	1 906	1 759	2 235	2 463	2 423	1 884	1 864	2 480	2 742	3 521	3 982	2 777	2 916	4 903	4 146	4 569	4 715
Non-Reccuring Items	(109)	(110)	(230)	(83)	(150)	(885)	6 804	6 883	7 373	(397)	(426)	(28)	(183)	(162)	(154)	(6)	(9)	(1 004)	(953)	(1 130)	(1 211)	(32)	(163)	37	286	91	183	(192)	(145)	(278)	(284)	(192)	0	0	(35)	(251)	(109)	(109)	(110)	(185)	0	0	0	(20)	0	0	(100)	(376)	(344)	(338)	(244)	(231)	(96)	(141)	(109)	(578)	0	(517)	(297)	210	382	577	371	377	187	40	(806)	(916)	(920)	(927)	(541)	(626)	(609)	(583)	(839)	(1 356)	(1 390)	(1 654)	(2 930)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	312	233	185	(128)	(91)	(46)	219	560	566	561	299	(19)	(56)	64	(90)	(74)	(48)	(61)	(42)	(41)	(30)	(17)	(24)	(36)	(42)	(29)	(25)	(23)	(22)	0	(57)	(45)	(41)	(54)	(32)	(38)	(48)	8	(74)	(89)	(74)	22	(4)	17	18	183	189	181	0	(1)	(8)	(2)	(2)	(22)	(11)	(7)	(14)	11	1	(3)	5 232	5 359	5 388	5 403	180	70	43	52	39
Total Other Income	214	142	150	42	78	100	156	128	104	60	21	21	39	209	244	301	293	194	244	312	187	221	88	175	111	140	332	227	408	398	265	221	233	272	353	336	212	209	138	337	299	310	280	324	320	289	307	329	190	154	142	248	275	324	349	161	93	53	274	286	247	487	468	377	364	241	223	(162)	(152)	(19)	586	1 091	1 202	1 254	775	187	139	(73)	(252)
Pre-Tax Income	3 149 N/A	2 928 -7%	2 827 -3%	2 135 -24%	2 728 +28%	2 384 -13%	10 924 +358%	10 949 +0%	11 315 +3%	3 257 -71%	2 665 -18%	2 454 -8%	187 -92%	(874) N/A	135 N/A	3 887 +2 779%	5 994 +54%	4 804 -20%	3 648 -24%	4 839 +33%	3 654 -24%	5 110 +40%	4 995 -2%	5 955 +19%	6 843 +15%	7 470 +9%	9 498 +27%	9 830 +3%	10 244 +4%	11 625 +13%	12 856 +11%	13 984 +9%	15 191 +9%	14 486 -5%	14 727 +2%	14 806 +1%	15 703 +6%	16 148 +3%	15 372 -5%	15 036 -2%	14 304 -5%	14 222 -1%	14 357 +1%	13 055 -9%	12 376 -5%	12 808 +3%	12 291 -4%	11 811 -4%	10 998 -7%	11 047 +0%	10 351 -6%	12 524 +21%	13 383 +7%	14 029 +5%	14 877 +6%	14 493 -3%	13 891 -4%	13 032 -6%	14 384 +10%	15 025 +4%	17 694 +18%	19 287 +9%	18 045 -6%	16 268 -10%	14 837 -9%	12 950 -13%	10 753 -17%	12 436 +16%	14 079 +13%	16 733 +19%	23 280 +39%	23 916 +3%	24 683 +3%	23 890 -3%	20 576 -14%	19 975 -3%	19 482 -2%	21 614 +11%	22 670 +5%
Net Income
Tax Provision	(1 400)	(1 024)	(1 302)	(619)	(904)	(455)	(4 042)	(4 030)	(3 974)	(1 163)	(591)	(914)	43	(199)	(155)	(848)	(874)	(710)	(704)	3 647	3 651	3 244	2 866	(2 508)	(2 803)	(2 981)	(3 179)	(2 973)	(3 022)	(3 412)	(3 903)	(4 343)	(4 783)	(4 488)	(4 364)	(4 318)	(4 216)	(4 274)	(4 026)	(4 244)	(3 923)	(3 833)	(3 782)	(3 134)	(3 081)	(3 165)	(2 941)	(2 487)	(2 511)	(2 458)	(2 474)	(2 540)	(2 521)	(2 943)	(3 082)	(2 987)	(2 830)	(2 880)	(3 151)	(4 372)	(4 862)	(4 856)	(4 677)	(4 306)	(3 567)	(3 606)	(3 829)	(2 998)	(3 772)	(4 089)	(3 419)	(5 529)	(6 167)	(5 557)	(8 233)	(7 428)	(7 241)	(8 113)	(6 548)
Income from Continuing Operations	1 749	1 904	1 525	1 516	1 824	1 929	6 882	6 919	7 341	2 094	2 074	1 540	230	(1 073)	(20)	3 039	5 120	4 094	2 944	8 486	7 305	8 354	7 861	3 447	4 040	4 489	6 319	6 857	7 222	8 213	8 953	9 641	10 408	9 998	10 363	10 488	11 487	11 874	11 346	10 792	10 381	10 389	10 575	9 921	9 295	9 643	9 350	9 324	8 487	8 589	7 877	9 984	10 862	11 086	11 795	11 506	11 061	10 152	11 233	10 653	12 832	14 431	13 368	11 962	11 270	9 344	6 924	9 438	10 307	12 644	19 861	18 387	18 516	18 333	12 343	12 547	12 241	13 501	16 122
Income to Minority Interest	(292)	(306)	(317)	(346)	(368)	(393)	(409)	(366)	(342)	(334)	(425)	(445)	(444)	(427)	(609)	(804)	(938)	(799)	(756)	(914)	(822)	(887)	(864)	(840)	(820)	(937)	(1 141)	(1 349)	(1 397)	(1 691)	(1 884)	(1 976)	(2 227)	(1 991)	(1 938)	(2 131)	(2 026)	(2 217)	(2 216)	(1 985)	(1 996)	(1 826)	(1 614)	(1 356)	(1 091)	(940)	(710)	(465)	(352)	(321)	(404)	(763)	(994)	(1 214)	(1 396)	(1 589)	(1 557)	(1 384)	(1 514)	(1 365)	(1 501)	(1 588)	(1 336)	(1 125)	(925)	(904)	(846)	(1 005)	(1 173)	(1 085)	(831)	(556)	(334)	(25)	955	1 966	2 236	1 987	1 116
Net Income (Common)	1 456 N/A	1 599 +10%	1 208 -24%	1 170 -3%	1 453 +24%	1 538 +6%	6 471 +321%	6 551 +1%	6 995 +7%	1 758 -75%	1 648 -6%	1 094 -34%	(216) N/A	(1 502) -595%	(633) +58%	2 233 N/A	4 180 +87%	3 292 -21%	2 182 -34%	7 569 +247%	6 479 -14%	7 465 +15%	6 998 -6%	2 607 -63%	3 221 +24%	3 553 +10%	5 178 +46%	5 507 +6%	5 822 +6%	6 522 +12%	7 069 +8%	7 664 +8%	8 182 +7%	8 005 -2%	8 423 +5%	8 356 -1%	9 459 +13%	9 656 +2%	9 129 -5%	8 807 -4%	8 385 -5%	8 563 +2%	8 961 +5%	8 564 -4%	8 204 -4%	8 702 +6%	8 638 -1%	8 857 +3%	8 133 -8%	8 265 +2%	7 472 -10%	9 220 +23%	9 866 +7%	9 872 +0%	10 398 +5%	9 916 -5%	9 502 -4%	8 767 -8%	9 717 +11%	9 287 -4%	11 331 +22%	12 842 +13%	12 032 -6%	10 835 -10%	10 343 -5%	8 438 -18%	6 076 -28%	8 433 +39%	9 134 +8%	11 559 +27%	19 030 +65%	17 830 -6%	18 181 +2%	18 307 +1%	13 298 -27%	14 514 +9%	14 479 0%	15 489 +7%	17 239 +11%
EPS (Diluted)	15.48 N/A	17.01 +10%	12.71 -25%	12.44 -2%	15.45 +24%	16.18 +5%	68.84 +325%	69.69 +1%	73.63 +6%	18.7 -75%	17.53 -6%	11.51 -34%	-2.31 N/A	-15.97 -591%	-6.66 +58%	23.75 N/A	44.46 +87%	35.02 -21%	23.21 -34%	80.52 +247%	68.92 -14%	79.41 +15%	74.44 -6%	27.73 -63%	34.26 +24%	37.79 +10%	55.08 +46%	58.58 +6%	61.93 +6%	69.38 +12%	76.01 +10%	82.4 +8%	87.97 +7%	86.07 -2%	90.56 +5%	90.79 +0%	116.77 +29%	120.7 +3%	114.11 -5%	109.27 -4%	103.51 -5%	105.71 +2%	110.62 +5%	106.25 -4%	101.28 -5%	107.43 +6%	106.64 -1%	109.72 +3%	100.4 -8%	102.03 +2%	92.41 -9%	114.06 +23%	121.92 +7%	121.92 N/A	128.25 +5%	122.39 -5%	117.12 -4%	108.09 -8%	119.77 +11%	114.46 -4%	139.56 +22%	158.04 +13%	148 -6%	133.35 -10%	128.94 -3%	106.22 -18%	77.24 -27%	106.61 +38%	117.07 +10%	148.08 +26%	243.78 +65%	228.43 -6%	232.94 +2%	234.47 +1%	170.31 -27%	185.9 +9%	185.46 0%	198.38 +7%	220.8 +11%

Income Statement Balance Sheet Cash Flow Statement

Fujitec Co Ltd
TSE:6406

Income Statement

Earnings Waterfall
Fujitec Co Ltd

Income Statement
Fujitec Co Ltd

See Also

Company

Help

Tools

Stocks

Fujitec Co Ltd TSE:6406

Income Statement

Earnings Waterfall Fujitec Co Ltd

Income Statement Fujitec Co Ltd

See Also

Company

Help

Tools

Stocks

Fujitec Co Ltd
TSE:6406

Earnings Waterfall
Fujitec Co Ltd

Income Statement
Fujitec Co Ltd