Watchlist Manager

Watchlist

Price: 671 JPY 1.51% Market Closed

Market Cap: ¥224.4B

	Leopalace21 Corp TSE:8848	JP
	Swan Energy Ltd NSE:SWANENERGY	IN
	Keihanshin Building Co Ltd TSE:8818	JP
	Wolverine World Wide Inc NYSE:WWW	US
	Aquis Exchange PLC LSE:AQX	UK
	Volkswagen AG XETRA:VOW	DE
I	Insig Ai PLC LSE:INSG	UK

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	267	0	0	245	0	0	383	852	1 254	1 626	1 547	1 409	1 360	1 375	1 431	1 458	1 462	1 423	1 445	1 480	1 522	1 574	1 481	1 384	1 262	1 143	1 138	1 140	1 031	944	840	723	737	734	742	757	771	783	791	784	773	748	717	691	649	624	599	553	1 205	2 171	3 148	4 158	4 493	4 474	4 458	4 441	4 396	4 370	4 365	4 358	4 325	3 622	2 890	2 158	1 493	1 489	0	0	0
Revenue	265 497 N/A	274 485 +3%	277 851 +1%	275 603 -1%	299 207 +9%	309 419 +3%	384 508 +24%	385 361 +0%	418 518 +9%	385 317 -8%	429 266 +11%	426 452 -1%	432 752 +1%	464 696 +7%	473 481 +2%	486 586 +3%	428 519 -12%	434 409 +1%	418 125 -4%	372 334 -11%	357 036 -4%	484 390 +36%	477 242 -1%	459 119 -4%	459 804 +0%	459 436 0%	460 399 +0%	456 389 -1%	456 820 +0%	454 222 -1%	462 649 +2%	465 898 +1%	467 853 +0%	471 089 +1%	471 839 +0%	472 453 +0%	478 380 +1%	483 188 +1%	492 290 +2%	502 757 +2%	509 295 +1%	511 513 +0%	512 783 +0%	514 097 +0%	515 284 +0%	520 488 +1%	522 940 +0%	524 038 +0%	525 375 +0%	530 840 +1%	531 658 +0%	527 579 -1%	521 685 -1%	505 223 -3%	489 279 -3%	471 261 -4%	457 578 -3%	433 553 -5%	424 215 -2%	420 683 -1%	413 158 -2%	408 959 -1%	405 217 -1%	399 862 -1%	398 103 0%	398 366 +0%	399 528 +0%	401 276 +0%	404 413 +1%	406 449 +1%	411 418 +1%	415 837 +1%	419 508 +1%	422 671 +1%	425 213 +1%	426 988 +0%	430 065 +1%	431 831 +0%	434 631 +1%	437 676 +1%	440 571 +1%
Gross Profit
Cost of Revenue	(205 972)	(213 119)	(215 502)	(214 438)	(232 030)	(239 083)	(290 854)	(295 776)	(321 014)	(301 016)	(330 231)	(330 290)	(338 358)	(368 744)	(381 795)	(404 174)	(379 027)	(398 974)	(389 379)	(353 322)	(333 999)	(448 391)	(436 132)	(417 516)	(409 827)	(403 571)	(402 036)	(396 593)	(396 837)	(396 508)	(400 169)	(401 695)	(401 839)	(401 510)	(400 629)	(399 703)	(404 317)	(407 433)	(412 824)	(419 110)	(422 257)	(422 604)	(421 935)	(422 958)	(424 320)	(427 820)	(428 139)	(427 568)	(427 836)	(434 762)	(436 555)	(436 338)	(437 015)	(428 988)	(425 622)	(426 155)	(419 535)	(408 112)	(403 086)	(394 716)	(389 029)	(387 872)	(381 328)	(370 813)	(363 026)	(352 289)	(348 725)	(349 191)	(351 846)	(353 163)	(354 563)	(354 738)	(355 049)	(353 836)	(353 047)	(353 838)	(354 611)	(354 537)	(353 677)	(353 933)	(355 023)
Gross Profit	59 525 N/A	61 366 +3%	62 349 +2%	61 165 -2%	67 177 +10%	70 336 +5%	93 654 +33%	89 585 -4%	97 504 +9%	84 301 -14%	99 035 +17%	96 162 -3%	94 394 -2%	95 952 +2%	91 686 -4%	82 412 -10%	49 492 -40%	35 435 -28%	28 746 -19%	19 012 -34%	23 037 +21%	35 999 +56%	41 110 +14%	41 603 +1%	49 977 +20%	55 865 +12%	58 363 +4%	59 796 +2%	59 983 +0%	57 714 -4%	62 480 +8%	64 203 +3%	66 014 +3%	69 579 +5%	71 210 +2%	72 750 +2%	74 063 +2%	75 755 +2%	79 466 +5%	83 647 +5%	87 038 +4%	88 909 +2%	90 848 +2%	91 139 +0%	90 964 0%	92 668 +2%	94 801 +2%	96 470 +2%	97 539 +1%	96 078 -1%	95 103 -1%	91 241 -4%	84 670 -7%	76 235 -10%	63 657 -16%	45 106 -29%	38 043 -16%	25 441 -33%	21 129 -17%	25 967 +23%	24 129 -7%	21 087 -13%	23 889 +13%	29 049 +22%	35 077 +21%	46 077 +31%	50 803 +10%	52 085 +3%	52 567 +1%	53 286 +1%	56 855 +7%	61 099 +7%	64 459 +5%	68 835 +7%	72 166 +5%	73 150 +1%	75 454 +3%	77 294 +2%	80 954 +5%	83 743 +3%	85 548 +2%
Operating Income
Operating Expenses	(43 799)	(47 245)	(47 700)	(48 156)	(49 484)	(51 280)	(54 514)	(56 535)	(58 049)	(60 820)	(63 307)	(65 144)	(66 133)	(68 335)	(69 457)	(66 195)	(61 379)	(57 464)	(53 451)	(46 762)	(43 490)	(59 600)	(55 661)	(54 809)	(51 877)	(51 279)	(51 366)	(51 121)	(51 616)	(50 300)	(51 637)	(53 318)	(54 880)	(55 906)	(57 152)	(58 359)	(59 627)	(60 992)	(62 672)	(64 279)	(65 858)	(67 824)	(68 542)	(69 409)	(70 007)	(69 770)	(70 592)	(70 922)	(71 680)	(73 148)	(75 010)	(75 106)	(74 001)	(68 845)	(64 622)	(62 034)	(59 960)	(61 914)	(60 194)	(57 930)	(54 382)	(50 269)	(47 531)	(44 806)	(43 399)	(44 303)	(44 163)	(44 158)	(44 300)	(43 407)	(42 933)	(43 354)	(45 339)	(45 522)	(46 186)	(47 239)	(46 694)	(48 063)	(49 806)	(51 890)	(53 128)
Selling, General & Administrative	(43 799)	(46 957)	(47 700)	(48 156)	(50 162)	(51 280)	(54 514)	(56 596)	(58 049)	(60 820)	(62 968)	(65 144)	(65 648)	(68 357)	(68 062)	(64 854)	(60 016)	(56 144)	(52 121)	(45 378)	(42 072)	(57 680)	(54 182)	(53 826)	(51 375)	(49 495)	(51 367)	(51 121)	(51 616)	(48 729)	(51 633)	(53 315)	(54 878)	(54 301)	(57 153)	(58 360)	(59 627)	(59 227)	(62 672)	(64 280)	(65 857)	(65 842)	(68 541)	(69 407)	(70 007)	(68 120)	(70 592)	(70 921)	(71 678)	(70 468)	(75 009)	(75 105)	(74 001)	(66 113)	(64 621)	(62 034)	(59 960)	(59 333)	(60 195)	(57 930)	(54 383)	(48 067)	(47 531)	(44 805)	(43 398)	(42 223)	(44 162)	(44 158)	(44 298)	(42 441)	(42 931)	(43 354)	(45 339)	(44 746)	(46 185)	(47 236)	(46 693)	(47 502)	(49 805)	(51 891)	(53 128)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(485)	(905)	(1 395)	(1 341)	(1 363)	(1 320)	(1 330)	(1 384)	(1 418)	(1 920)	0	0	0	(1 783)	0	0	0	(1 570)	0	0	0	(1 605)	0	0	0	(1 765)	0	0	0	(1 981)	0	0	0	(1 649)	0	0	0	(2 679)	0	0	0	(2 731)	0	0	0	(2 582)	0	0	0	(2 202)	0	0	0	(2 079)	0	0	0	(965)	0	0	0	(775)	0	0	0	(560)	0	0	0
Other Operating Expenses	0	(288)	0	0	678	0	0	61	0	0	(339)	0	0	927	0	0	0	0	0	0	0	0	(1 479)	(983)	(502)	(1)	0	0	0	(1)	(4)	(3)	(2)	0	1	1	0	0	0	1	(1)	(1)	(1)	0	0	(1)	0	(1)	(2)	(1)	0	(1)	0	(1)	0	0	0	1	1	0	1	0	0	(1)	(1)	(1)	0	0	(2)	(1)	(2)	0	0	(1)	(1)	(3)	(1)	(1)	(1)	1	0
Operating Income	15 726 N/A	14 121 -10%	14 649 +4%	13 009 -11%	17 693 +36%	19 056 +8%	39 140 +105%	33 050 -16%	39 455 +19%	23 481 -40%	35 728 +52%	31 018 -13%	28 261 -9%	27 617 -2%	22 229 -20%	16 217 -27%	(11 887) N/A	(22 029) -85%	(24 705) -12%	(27 750) -12%	(20 453) +26%	(23 601) -15%	(14 551) +38%	(13 206) +9%	(1 900) +86%	4 586 N/A	6 997 +53%	8 675 +24%	8 367 -4%	7 414 -11%	10 843 +46%	10 885 +0%	11 134 +2%	13 673 +23%	14 058 +3%	14 391 +2%	14 436 +0%	14 763 +2%	16 794 +14%	19 368 +15%	21 180 +9%	21 085 0%	22 306 +6%	21 730 -3%	20 957 -4%	22 898 +9%	24 209 +6%	25 548 +6%	25 859 +1%	22 930 -11%	20 093 -12%	16 135 -20%	10 669 -34%	7 390 -31%	(965) N/A	(16 928) -1 654%	(21 917) -29%	(36 473) -66%	(39 065) -7%	(31 963) +18%	(30 253) +5%	(29 182) +4%	(23 642) +19%	(15 757) +33%	(8 322) +47%	1 774 N/A	6 640 +274%	7 927 +19%	8 267 +4%	9 879 +19%	13 922 +41%	17 745 +27%	19 120 +8%	23 313 +22%	25 980 +11%	25 911 0%	28 760 +11%	29 231 +2%	31 148 +7%	31 853 +2%	32 420 +2%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	3 086	1 101	(6 617)	(10 929)	(12 382)	(3 751)	(5 607)	(5 466)	(8 142)	(7 450)	(6 124)	(5 698)	(3 612)	(2 509)	(2 760)	(1 242)	2 967	4 267	5 862	6 846	1 974	(1 453)	(1 341)	(1 248)	(1 172)	(976)	(983)	(1 071)	(870)	(1 100)	(1 279)	(1 073)	(737)	(506)	(201)	(143)	(413)	(649)	(545)	(475)	(670)	(314)	490	393	3 059	2 819	2 084	6 074	2 880	1 996	850	(4 248)	(4 527)	(4 536)	(4 468)	(3 920)	(3 780)	(3 671)	(3 596)	(3 952)	(3 968)	(3 132)	(2 360)	(1 855)	(914)	(1 530)	(1 524)	(1 054)	(926)
Non-Reccuring Items	115	25	(1 552)	(62 035)	(62 790)	(63 720)	(3 020)	(3 950)	905	1 690	(47 008)	(46 257)	(47 151)	1 760	(3 282)	(3 040)	(1 000)	(533)	1 961	1 278	1 371	(3 285)	(4 552)	(3 896)	(3 607)	(998)	(2 411)	(2 471)	(2 644)	(2 190)	(1 881)	(1 819)	(1 663)	(792)	(862)	(976)	(1 047)	(534)	(563)	(415)	(362)	(707)	(637)	(584)	(645)	(662)	(8 096)	(8 123)	(7 997)	(7 918)	(5 442)	(15 163)	(51 450)	(71 963)	(71 079)	(67 882)	(34 128)	(31 845)	(35 915)	(29 619)	(26 205)	7 228	17 295	18 932	20 858	11 855	9 546	8 295	4 867	(3 382)	(2 725)	(4 018)	(3 508)	(2 990)	(3 081)	(696)	(767)	1 167	(8 942)	(10 223)	(10 014)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	84	(53)	(96)	(102)	240	278	2 032	2 461	2 256	2 261	1	0	1	1	70	0	0	0	(1)	0	5	5	6	9	25	25	0	170	825	309	94	(47)	(705)	719	900	895	876	(32)	245	0	2 504	7 888	7 971	7 965	5 671	0	207	202	1	93	120	106	80	(127)	(168)	0	467	602	627	0	0	77	65	130	128	63
Total Other Income	(7 577)	(2 850)	(2 828)	(2 344)	(2 417)	2 956	368	(164)	(2 233)	1 950	2 588	(2 492)	(5 005)	(6 253)	(564)	(665)	(603)	(473)	(368)	(537)	(722)	(804)	(528)	(232)	(111)	272	(685)	(641)	(563)	(590)	(390)	(520)	(682)	(646)	(508)	(399)	(230)	(363)	(440)	(483)	(537)	(128)	(102)	(73)	(6)	(202)	(117)	(112)	(109)	(113)	(162)	(153)	71	(198)	(57)	(22)	(333)	(485)	(442)	(504)	(3 136)	(3 174)	(2 947)	(2 874)	445	480	433	479	235	189	132	293	(616)	(813)	(231)	(1 029)	(147)	(856)	(1 519)	(1 664)	(1 721)
Pre-Tax Income	8 264 N/A	11 296 +37%	10 269 -9%	(51 370) N/A	(47 514) +8%	(41 708) +12%	36 488 N/A	28 936 -21%	38 127 +32%	27 121 -29%	(8 692) N/A	(17 731) -104%	(20 809) -17%	24 225 N/A	11 766 -51%	1 667 -86%	(25 925) N/A	(26 882) -4%	(28 821) -7%	(32 235) -12%	(27 668) +14%	(33 108) -20%	(23 294) +30%	(20 776) +11%	(6 969) +66%	1 352 N/A	1 142 -16%	4 322 +278%	8 128 +88%	8 971 +10%	14 434 +61%	15 392 +7%	10 763 -30%	10 781 +0%	11 346 +5%	11 773 +4%	11 992 +2%	12 896 +8%	14 817 +15%	17 424 +18%	19 436 +12%	19 150 -1%	20 458 +7%	20 825 +2%	19 878 -5%	21 622 +9%	15 748 -27%	16 465 +5%	18 059 +10%	15 150 -16%	14 839 -2%	1 220 -92%	(41 412) N/A	(64 840) -57%	(71 611) -10%	(81 935) -14%	(45 431) +45%	(58 013) -28%	(65 373) -13%	(50 341) +23%	(56 714) -13%	(22 925) +60%	(8 242) +64%	(3 946) +52%	8 547 N/A	9 693 +13%	12 257 +26%	12 861 +5%	9 462 -26%	2 847 -70%	7 733 +172%	10 535 +36%	11 630 +10%	17 005 +46%	20 308 +19%	22 331 +10%	27 009 +21%	28 077 +4%	19 293 -31%	19 040 -1%	19 822 +4%
Net Income
Tax Provision	(4 426)	(4 422)	(3 156)	21 802	18 178	17 061	(15 570)	(12 411)	(16 938)	(11 207)	880	4 733	5 714	(13 219)	(8 814)	(3 203)	4 359	(235)	(6 699)	(194)	(148)	(7 771)	(7 759)	(7 761)	(8 154)	236	235	209	566	4 364	4 280	4 122	3 929	4 444	4 552	4 587	4 675	1 597	1 069	417	(103)	478	154	78	(77)	(1 210)	5 803	3 761	2 372	(337)	(6 568)	(1 750)	(673)	(3 880)	(1 863)	(5 371)	(3 405)	(22 211)	(23 238)	(23 017)	(23 942)	(280)	(1 481)	(487)	(645)	2 956	3 001	2 903	2 953	17 835	17 930	18 290	18 396	25 948	25 783	19 370	16 421	(9 352)	(9 834)	(6 219)	(6 471)
Income from Continuing Operations	3 838	6 874	7 113	(29 568)	(29 336)	(24 647)	20 918	16 525	21 189	15 914	(7 812)	(12 998)	(15 095)	11 006	2 952	(1 536)	(21 566)	(27 117)	(35 520)	(32 429)	(27 816)	(40 879)	(31 053)	(28 537)	(15 123)	1 588	1 377	4 531	8 694	13 335	18 714	19 514	14 692	15 225	15 898	16 360	16 667	14 493	15 886	17 841	19 333	19 628	20 612	20 903	19 801	20 412	21 551	20 226	20 431	14 813	8 271	(530)	(42 085)	(68 720)	(73 474)	(87 306)	(48 836)	(80 224)	(88 611)	(73 358)	(80 656)	(23 205)	(9 723)	(4 433)	7 902	12 649	15 258	15 764	12 415	20 682	25 663	28 825	30 026	42 953	46 091	41 701	43 430	18 725	9 459	12 821	13 351
Income to Minority Interest	(435)	(636)	(653)	(653)	(670)	(653)	(653)	(653)	(653)	(498)	(342)	(186)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	4	10	13	13	9	(1)	(12)	2	10	15	13	(10)	(18)	(24)	(22)	6	31	41	50	58	33	28	27	0	0	0	(432)	(475)	(790)	(1 029)	(715)	(795)	(817)	(867)	(877)	(872)	(856)	(856)	(886)	(891)	(889)	(893)	(855)	(864)	(840)	(877)	(867)
Net Income (Common)	2 965 N/A	6 238 +110%	6 457 +4%	(30 224) N/A	(30 010) +1%	(25 300) +16%	20 263 N/A	15 871 -22%	20 534 +29%	15 416 -25%	(8 157) N/A	(13 185) -62%	(15 221) -15%	10 943 N/A	2 941 -73%	(1 553) N/A	(21 578) -1 289%	(27 126) -26%	(35 529) -31%	(32 441) +9%	(27 833) +14%	(40 889) -47%	(31 058) +24%	(28 538) +8%	(15 117) +47%	1 588 N/A	1 377 -13%	4 533 +229%	8 694 +92%	13 335 +53%	18 715 +40%	19 514 +4%	14 692 -25%	15 229 +4%	15 906 +4%	16 374 +3%	16 683 +2%	14 507 -13%	15 895 +10%	17 839 +12%	19 321 +8%	19 631 +2%	20 624 +5%	20 921 +1%	19 815 -5%	20 401 +3%	21 531 +6%	20 201 -6%	20 410 +1%	14 819 -27%	8 303 -44%	(488) N/A	(42 033) -8 513%	(68 662) -63%	(73 441) -7%	(87 278) -19%	(48 810) +44%	(80 224) -64%	(88 611) -10%	(73 360) +17%	(81 090) -11%	(23 680) +71%	(10 514) +56%	(5 462) +48%	7 188 N/A	11 854 +65%	14 441 +22%	14 898 +3%	11 537 -23%	19 810 +72%	24 807 +25%	27 969 +13%	29 140 +4%	42 062 +44%	45 202 +7%	40 808 -10%	42 575 +4%	17 861 -58%	8 619 -52%	11 943 +39%	12 484 +5%
EPS (Diluted)	21.33 N/A	42.43 +99%	40.61 -4%	-190.08 N/A	-186.39 +2%	-159.11 +15%	127.44 N/A	98.57 -23%	129.14 +31%	96.95 -25%	-50.66 N/A	-82.92 -64%	-95.72 -15%	67.96 N/A	18.85 -72%	-10.28 N/A	-141.03 -1 272%	-179.64 -27%	-233.74 -30%	-213.42 +9%	-180.73 +15%	-260.43 -44%	-183.77 +29%	-168.86 +8%	-89.44 +47%	9.39 N/A	8.14 -13%	26.05 +220%	49.11 +89%	74.48 +52%	88.27 +19%	92.04 +4%	66.18 -28%	67.08 +1%	60.47 -10%	62.25 +3%	63.43 +2%	55.19 -13%	60.43 +9%	67.82 +12%	73.46 +8%	74.68 +2%	78.41 +5%	79.54 +1%	75.34 -5%	77.56 +3%	82.17 +6%	79.21 -4%	80.67 +2%	57.93 -28%	32.94 -43%	-1.98 N/A	-172.41 -8 608%	-278.58 -62%	-301.21 -8%	-357.61 -19%	-199.98 +44%	-328.77 -64%	-362.92 -10%	-300.28 +17%	-270.63 +10%	-84.87 +69%	-31.97 +62%	-14.17 +56%	18.48 N/A	32.23 +74%	36.64 +14%	35.81 -2%	27.82 -22%	48.2 +73%	58.99 +22%	68.07 +15%	69.21 +2%	100.12 +45%	104.26 +4%	93.65 -10%	97.35 +4%	40.96 -58%	19.2 -53%	34.9 +82%	39.3 +13%

Income Statement Balance Sheet Cash Flow Statement

Leopalace21 Corp
TSE:8848

Income Statement

Earnings Waterfall
Leopalace21 Corp

Income Statement
Leopalace21 Corp

See Also

Company

Help

Tools

Stocks

Leopalace21 Corp TSE:8848

Income Statement

Earnings Waterfall Leopalace21 Corp

Income Statement Leopalace21 Corp

See Also

Company

Help

Tools

Stocks

Leopalace21 Corp
TSE:8848

Earnings Waterfall
Leopalace21 Corp

Income Statement
Leopalace21 Corp