Watchlist Manager

Watchlist

Price: 3 500 JPY -1.55% Market Closed

Market Cap: ¥188.3B

	Komeri Co Ltd TSE:8218	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	0	0	0	0	0	0	0	0	0	0	0	0	160	0	0	287	0	0	226	434	635	833	789	753	720	676	500	476	454	597	579	564	549	525	506	490	471	457	438	424	413	405	390	370	349	327	310	296	282	271	259	246	234	217	204	191	177	170	160	151	143	134	127	122	118	113	108	97	85	72	61	55	52	52	62	75	92	111	0	0	0
Revenue	169 636 N/A	175 793 +4%	181 694 +3%	188 383 +4%	187 786 0%	193 599 +3%	196 505 +2%	200 240 +2%	201 379 +1%	204 550 +2%	207 218 +1%	210 425 +2%	214 965 +2%	217 188 +1%	217 068 0%	219 906 +1%	220 999 +0%	222 613 +1%	224 097 +1%	226 337 +1%	229 452 +1%	298 594 +30%	304 031 +2%	308 937 +2%	314 014 +2%	312 017 -1%	313 936 +1%	314 128 +0%	317 259 +1%	319 245 +1%	320 022 +0%	321 256 +0%	323 442 +1%	335 566 +4%	333 012 -1%	333 532 +0%	330 855 -1%	316 968 -4%	320 934 +1%	324 196 +1%	322 717 0%	324 343 +1%	326 312 +1%	325 467 0%	327 205 +1%	329 587 +1%	332 121 +1%	334 992 +1%	338 384 +1%	341 955 +1%	343 632 +0%	346 031 +1%	348 301 +1%	346 862 0%	347 778 +0%	352 856 +1%	346 588 -2%	348 573 +1%	363 853 +4%	367 990 +1%	378 270 +3%	385 700 +2%	380 327 -1%	377 179 -1%	376 906 0%	376 093 0%	377 256 +0%	377 038 0%	378 895 +0%	379 400 +0%	375 879 -1%	375 789 0%	372 679 -1%	370 751 -1%	374 127 +1%	375 278 +0%	376 767 +0%	379 191 +1%	380 994 +0%	381 620 +0%	382 305 +0%
Gross Profit
Cost of Revenue	(113 167)	(117 657)	(122 099)	(126 781)	(126 158)	(130 932)	(133 379)	(136 268)	(136 961)	(138 883)	(140 057)	(143 040)	(146 060)	(147 453)	(146 853)	(148 710)	(149 603)	(150 012)	(150 693)	(152 230)	(153 690)	(200 895)	(203 520)	(205 693)	(208 211)	(205 609)	(206 918)	(207 194)	(209 548)	(211 149)	(211 810)	(212 464)	(214 111)	(223 185)	(221 403)	(221 610)	(219 309)	(207 222)	(210 072)	(212 585)	(211 123)	(212 497)	(214 330)	(213 757)	(215 344)	(217 208)	(218 595)	(220 347)	(223 082)	(225 678)	(226 754)	(228 407)	(229 062)	(227 753)	(228 498)	(232 712)	(228 375)	(229 170)	(238 275)	(238 914)	(244 556)	(248 782)	(245 085)	(243 329)	(243 724)	(244 234)	(245 229)	(245 362)	(246 725)	(247 335)	(246 243)	(247 061)	(245 296)	(243 540)	(245 360)	(246 149)	(247 209)	(249 010)	(249 777)	(249 801)	(250 320)
Gross Profit	56 469 N/A	58 136 +3%	59 595 +3%	61 602 +3%	61 628 +0%	62 667 +2%	63 126 +1%	63 972 +1%	64 418 +1%	65 667 +2%	67 161 +2%	67 385 +0%	64 159 -5%	67 329 +5%	70 215 +4%	71 196 +1%	71 396 +0%	72 601 +2%	73 404 +1%	74 107 +1%	75 762 +2%	97 699 +29%	100 511 +3%	103 244 +3%	105 803 +2%	106 408 +1%	107 018 +1%	106 934 0%	107 711 +1%	108 096 +0%	108 212 +0%	108 792 +1%	109 331 +0%	112 381 +3%	111 609 -1%	111 922 +0%	111 546 0%	109 746 -2%	110 862 +1%	111 611 +1%	111 594 0%	111 846 +0%	111 982 +0%	111 710 0%	111 861 +0%	112 379 +0%	113 526 +1%	114 645 +1%	115 302 +1%	116 277 +1%	116 878 +1%	117 624 +1%	119 239 +1%	119 109 0%	119 280 +0%	120 144 +1%	118 213 -2%	119 403 +1%	125 578 +5%	129 076 +3%	133 714 +4%	136 918 +2%	135 242 -1%	133 850 -1%	133 182 0%	131 859 -1%	132 027 +0%	131 676 0%	132 170 +0%	132 065 0%	129 636 -2%	128 728 -1%	127 383 -1%	127 211 0%	128 767 +1%	129 129 +0%	129 558 +0%	130 181 +0%	131 217 +1%	131 819 +0%	131 985 +0%
Operating Income
Operating Expenses	(45 624)	(46 918)	(47 773)	(48 322)	(48 090)	(48 963)	(49 499)	(49 978)	(50 667)	(51 479)	(52 880)	(53 728)	(54 887)	(56 114)	(57 080)	(57 972)	(58 368)	(58 366)	(59 204)	(60 321)	(61 404)	(81 822)	(82 837)	(83 741)	(84 904)	(86 181)	(86 884)	(87 452)	(88 294)	(88 918)	(89 651)	(90 658)	(91 299)	(92 135)	(93 130)	(93 278)	(93 475)	(93 638)	(96 851)	(94 304)	(94 453)	(93 918)	(94 098)	(94 213)	(94 904)	(95 690)	(96 346)	(97 402)	(98 441)	(99 313)	(99 777)	(99 730)	(100 272)	(100 986)	(101 151)	(101 530)	(100 828)	(100 934)	(101 816)	(102 655)	(104 341)	(106 592)	(106 931)	(106 512)	(105 391)	(104 034)	(104 003)	(104 518)	(105 252)	(106 012)	(105 738)	(105 924)	(105 440)	(105 130)	(105 664)	(106 059)	(106 986)	(107 785)	(108 276)	(108 880)	(109 542)
Selling, General & Administrative	(45 624)	(46 647)	(47 773)	(48 322)	(48 161)	(48 963)	(49 499)	(49 805)	(50 667)	(51 479)	(52 469)	(53 728)	(54 951)	(59 655)	(57 274)	(58 102)	(58 433)	(58 366)	(59 204)	(60 321)	(61 404)	(70 336)	(82 837)	(83 741)	(84 905)	(74 116)	(74 820)	(75 387)	(76 228)	(77 139)	(89 651)	(90 659)	(91 299)	(80 294)	(93 129)	(93 276)	(93 474)	(81 515)	(93 582)	(94 306)	(94 453)	(82 231)	(94 097)	(94 212)	(94 904)	(84 599)	(96 346)	(97 401)	(98 441)	(88 215)	(99 779)	(99 729)	(100 272)	(89 586)	(101 149)	(101 530)	(100 828)	(89 583)	(101 816)	(102 653)	(104 340)	(95 106)	(106 929)	(106 512)	(105 389)	(92 260)	(104 003)	(104 518)	(105 252)	(94 196)	(105 739)	(105 924)	(105 440)	(92 921)	(105 662)	(106 057)	(106 987)	(95 137)	(108 277)	(108 882)	(109 540)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	64	129	194	130	65	0	0	0	0	(11 486)	0	0	0	(12 065)	0	0	0	(11 778)	0	0	0	(11 840)	0	0	0	(12 123)	0	0	0	(11 686)	0	0	0	(11 091)	0	0	0	(11 098)	0	0	0	(11 400)	0	0	0	(11 350)	0	0	0	(11 485)	0	0	0	(11 774)	0	0	0	(11 816)	0	0	0	(12 208)	0	0	0	(12 648)	0	0	0
Other Operating Expenses	0	(271)	0	0	71	0	0	(173)	0	0	(411)	0	0	3 412	0	0	0	0	0	0	0	0	0	0	1	0	(12 064)	(12 065)	(12 066)	(1)	0	1	0	(1)	0	(2)	0	0	(3 269)	2	0	(1)	(1)	(1)	0	0	0	(1)	0	0	2	(1)	(1)	0	(3)	0	0	(1)	0	(2)	(1)	(1)	(2)	0	(2)	0	0	0	0	0	0	0	0	(1)	(2)	(2)	1	0	0	0	(2)
Operating Income	10 845 N/A	11 218 +3%	11 822 +5%	13 280 +12%	13 538 +2%	13 704 +1%	13 627 -1%	13 994 +3%	13 751 -2%	14 188 +3%	14 281 +1%	13 657 -4%	14 018 +3%	13 621 -3%	13 135 -4%	13 224 +1%	13 028 -1%	14 235 +9%	14 200 0%	13 786 -3%	14 358 +4%	15 877 +11%	17 674 +11%	19 503 +10%	20 899 +7%	20 227 -3%	20 134 0%	19 482 -3%	19 417 0%	19 178 -1%	18 561 -3%	18 134 -2%	18 032 -1%	20 246 +12%	18 479 -9%	18 644 +1%	18 071 -3%	16 108 -11%	14 011 -13%	17 307 +24%	17 141 -1%	17 928 +5%	17 884 0%	17 497 -2%	16 957 -3%	16 689 -2%	17 180 +3%	17 243 +0%	16 861 -2%	16 964 +1%	17 101 +1%	17 894 +5%	18 967 +6%	18 123 -4%	18 129 +0%	18 614 +3%	17 385 -7%	18 469 +6%	23 762 +29%	26 421 +11%	29 373 +11%	30 326 +3%	28 311 -7%	27 338 -3%	27 791 +2%	27 825 +0%	28 024 +1%	27 158 -3%	26 918 -1%	26 053 -3%	23 898 -8%	22 804 -5%	21 943 -4%	22 081 +1%	23 103 +5%	23 070 0%	22 572 -2%	22 396 -1%	22 941 +2%	22 939 0%	22 443 -2%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(156)	(409)	(466)	(590)	(505)	(627)	(563)	(498)	(487)	(702)	(623)	(595)	(586)	(633)	(580)	(602)	(581)	(795)	(629)	(755)	(904)	(904)	(790)	(831)	(831)	(832)	(852)	(616)	(424)	(348)	(123)	(98)	(192)	(145)	(245)	(165)	(49)	24	(71)	(40)	(9)	(46)	111	45	(21)	21	(28)	12	149	(77)	(116)	(142)	(244)	(196)	(583)	(895)	(705)	(425)	(74)	241	225	39	234	347	227	322	216	115	186
Non-Reccuring Items	(281)	(1 247)	(1 288)	(1 308)	(726)	(575)	(580)	(700)	(859)	(857)	(561)	(459)	(793)	(466)	(470)	(162)	(128)	(43)	(1 051)	(1 075)	(1 005)	(4 797)	(3 729)	(3 627)	(3 692)	(475)	(570)	(580)	(570)	(1 037)	(942)	(1 032)	(1 042)	(1 332)	(1 012)	(965)	(965)	(2 948)	0	(3 536)	(3 421)	(2 307)	(2 380)	(2 190)	(2 084)	(284)	81	75	81	(438)	(433)	(452)	(760)	(1 547)	(1 519)	(1 488)	(572)	(456)	(458)	(491)	(1 390)	(333)	(333)	(284)	(221)	(1 373)	(1 427)	(1 206)	(1 241)	(111)	(76)	(316)	151	(1 484)	(1 466)	(1 494)	(1 954)	(1 292)	(1 327)	(1 307)	(1 288)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(65)	(70)	(69)	(59)	(106)	(118)	(104)	(196)	(216)	(313)	(404)	(313)	(322)	(223)	(242)	(316)	(351)	(477)	(408)	(301)	(266)	(233)	(443)	(454)	(518)	(432)	(225)	(227)	(174)	(246)	(243)	(245)	(410)	(344)	(309)	(341)	(154)	(166)	(164)	(113)	(152)	(145)	(117)	(136)	(163)	(152)	(196)	(230)	(323)	(218)	(227)	(446)	(552)	(491)	(452)	(229)	(227)	(256)	(282)	(242)	(205)	(182)	(181)	(293)	(322)	(286)	(463)	(381)
Total Other Income	240	242	402	447	440	439	550	609	608	388	288	42	(2)	443	61	99	29	149	154	164	145	195	180	109	51	23	51	123	64	188	(167)	(148)	(9)	283	293	288	247	239	214	96	32	130	(197)	(146)	107	279	305	359	117	110	123	92	142	159	106	136	200	135	133	154	36	119	(1)	(24)	364	618	576	626	314	184	188	76	39	148	191	(403)	(392)	(470)	(458)	235	277
Pre-Tax Income	10 804 N/A	10 213 -5%	10 936 +7%	12 419 +14%	13 252 +7%	13 568 +2%	13 597 +0%	13 903 +2%	13 500 -3%	13 719 +2%	14 008 +2%	13 240 -5%	13 061 -1%	13 124 +0%	12 190 -7%	12 502 +3%	12 365 -1%	13 608 +10%	12 622 -7%	12 273 -3%	12 815 +4%	10 357 -19%	13 189 +27%	14 986 +14%	16 359 +9%	18 820 +15%	18 812 0%	18 181 -3%	18 014 -1%	17 183 -5%	16 346 -5%	15 791 -3%	15 776 0%	18 027 +14%	16 737 -7%	16 693 0%	16 068 -4%	12 049 -25%	12 941 +7%	13 026 +1%	13 101 +1%	15 229 +16%	14 938 -2%	14 820 -1%	14 543 -2%	16 129 +11%	16 977 +5%	17 203 +1%	16 669 -3%	16 506 -1%	16 554 +0%	17 330 +5%	18 227 +5%	16 537 -9%	16 682 +1%	17 190 +3%	16 856 -2%	18 006 +7%	23 257 +29%	25 900 +11%	27 938 +8%	29 712 +6%	27 643 -7%	26 661 -4%	27 244 +2%	26 322 -3%	26 099 -1%	25 231 -3%	25 057 -1%	25 474 +2%	23 680 -7%	22 523 -5%	22 116 -2%	20 579 -7%	21 880 +6%	21 339 -2%	20 160 -6%	20 634 +2%	21 086 +2%	21 519 +2%	21 237 -1%
Net Income
Tax Provision	(4 145)	(3 890)	(4 111)	(4 775)	(5 374)	(5 591)	(5 622)	(5 664)	(5 497)	(5 576)	(5 809)	(5 508)	(5 438)	(5 509)	(5 174)	(5 321)	(5 311)	(5 679)	(5 206)	(5 084)	(5 473)	(4 648)	(5 894)	(6 698)	(8 056)	(9 133)	(9 015)	(8 489)	(7 485)	(7 182)	(6 742)	(6 583)	(6 597)	(7 454)	(6 865)	(6 729)	(6 339)	(4 877)	(4 983)	(4 830)	(4 762)	(5 643)	(5 421)	(5 373)	(5 192)	(5 112)	(5 435)	(5 493)	(5 293)	(5 598)	(5 584)	(5 784)	(6 087)	(5 602)	(5 638)	(5 813)	(5 708)	(6 064)	(7 639)	(8 446)	(9 074)	(9 310)	(8 761)	(8 425)	(8 482)	(8 425)	(8 278)	(8 060)	(8 107)	(8 378)	(7 846)	(7 488)	(7 352)	(6 866)	(7 259)	(7 306)	(6 965)	(6 915)	(7 047)	(7 001)	(6 932)
Income from Continuing Operations	6 659	6 323	6 825	7 644	7 878	7 977	7 975	8 239	8 003	8 143	8 199	7 732	7 623	7 615	7 016	7 181	7 054	7 929	7 416	7 189	7 342	5 709	7 295	8 288	8 303	9 687	9 797	9 692	10 529	10 001	9 604	9 208	9 179	10 573	9 872	9 964	9 729	7 172	7 958	8 196	8 339	9 586	9 517	9 447	9 351	11 017	11 542	11 710	11 376	10 908	10 970	11 546	12 140	10 935	11 044	11 377	11 148	11 942	15 618	17 454	18 864	20 402	18 882	18 236	18 762	17 897	17 821	17 171	16 950	17 096	15 834	15 035	14 764	13 713	14 621	14 033	13 195	13 719	14 039	14 518	14 305
Income to Minority Interest	(211)	(70)	(50)	(25)	18	64	84	36	50	6	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	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	6 446 N/A	6 251 -3%	6 775 +8%	7 619 +12%	7 898 +4%	8 040 +2%	8 058 +0%	8 269 +3%	8 053 -3%	8 150 +1%	8 195 +1%	7 731 -6%	7 619 -1%	7 619 N/A	7 012 -8%	7 177 +2%	7 051 -2%	7 923 +12%	7 409 -6%	7 178 -3%	7 329 +2%	5 698 -22%	7 296 +28%	8 291 +14%	8 311 +0%	9 687 +17%	9 798 +1%	9 694 -1%	10 531 +9%	10 000 -5%	9 604 -4%	9 207 -4%	9 178 0%	10 573 +15%	9 872 -7%	9 964 +1%	9 730 -2%	7 171 -26%	7 957 +11%	8 196 +3%	8 338 +2%	9 585 +15%	9 516 -1%	9 446 -1%	9 350 -1%	11 017 +18%	11 542 +5%	11 709 +1%	11 376 -3%	10 907 -4%	10 968 +1%	11 546 +5%	12 138 +5%	10 935 -10%	11 044 +1%	11 377 +3%	11 148 -2%	11 941 +7%	15 617 +31%	17 452 +12%	18 864 +8%	20 402 +8%	18 882 -7%	18 237 -3%	18 761 +3%	17 897 -5%	17 821 0%	17 170 -4%	16 950 -1%	17 096 +1%	15 834 -7%	15 036 -5%	14 764 -2%	13 712 -7%	14 620 +7%	14 032 -4%	13 195 -6%	13 719 +4%	14 039 +2%	14 517 +3%	14 304 -1%
EPS (Diluted)	121.62 N/A	117.94 -3%	127.83 +8%	143.75 +12%	149.01 +4%	151.69 +2%	152.03 +0%	156.01 +3%	151.94 -3%	153.77 +1%	154.62 +1%	145.86 -6%	146.51 +0%	146.51 N/A	134.84 -8%	140.72 +4%	135.59 -4%	155.35 +15%	145.27 -6%	140.74 -3%	143.7 +2%	111.72 -22%	143.05 +28%	162.56 +14%	162.96 +0%	189.94 +17%	192.11 +1%	190.07 -1%	206.49 +9%	196.07 -5%	188.31 -4%	180.52 -4%	179.96 0%	207.31 +15%	193.56 -7%	195.37 +1%	190.78 -2%	141.18 -26%	156.01 +11%	160.7 +3%	163.49 +2%	189.1 +16%	186.58 -1%	185.21 -1%	183.33 -1%	217.32 +19%	226.31 +4%	229.58 +1%	223.05 -3%	215.12 -4%	215.05 0%	226.39 +5%	239.34 +6%	215.63 -10%	217.76 +1%	224.69 +3%	220.41 -2%	236.36 +7%	314.02 +33%	350.92 +12%	379.31 +8%	410.25 +8%	379.68 -7%	366.66 -3%	377.2 +3%	360.22 -5%	365.45 +1%	353.77 -3%	348.99 -1%	351.62 +1%	327.88 -7%	314.68 -4%	308.77 -2%	286.05 -7%	306.86 +7%	296.25 -3%	278.46 -6%	289.11 +4%	295.91 +2%	305.72 +3%	302.73 -1%

Income Statement Balance Sheet Cash Flow Statement

Komeri Co Ltd
TSE:8218

Income Statement

Earnings Waterfall
Komeri Co Ltd

Income Statement
Komeri Co Ltd

See Also

Company

Help

Tools

Stocks

Komeri Co Ltd TSE:8218

Income Statement

Earnings Waterfall Komeri Co Ltd

Income Statement Komeri Co Ltd

See Also

Company

Help

Tools

Stocks

Komeri Co Ltd
TSE:8218

Earnings Waterfall
Komeri Co Ltd

Income Statement
Komeri Co Ltd