Hamee Corp
TSE:3134
Hamee Corp
TSE:3134
Price:
518
JPY
4.65%
Market Closed
Market Cap:
¥8.5B
Income Statement
Earnings Waterfall
Hamee Corp
Hamee Corp
Income Statement
Hamee Corp
Hamee Corp
Currency: JPY
| Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
8
|
10
|
10
|
7
|
4
|
3
|
3
|
5
|
7
|
9
|
11
|
12
|
21
|
24
|
26
|
29
|
26
|
34
|
0
|
0
|
0
|
|
| Revenue |
6 177
N/A
|
6 501
+5%
|
6 760
+4%
|
7 244
+7%
|
7 840
+8%
|
8 502
+8%
|
9 029
+6%
|
9 131
+1%
|
9 371
+3%
|
9 377
+0%
|
9 554
+2%
|
9 805
+3%
|
9 990
+2%
|
10 303
+3%
|
10 626
+3%
|
11 077
+4%
|
11 298
+2%
|
11 325
+0%
|
11 451
+1%
|
11 534
+1%
|
11 721
+2%
|
12 364
+5%
|
12 297
-1%
|
12 690
+3%
|
13 287
+5%
|
13 413
+1%
|
13 902
+4%
|
14 099
+1%
|
13 976
-1%
|
14 038
+0%
|
14 249
+2%
|
15 036
+6%
|
16 279
+8%
|
17 612
+8%
|
18 874
+7%
|
20 658
+9%
|
22 166
+7%
|
22 895
+3%
|
23 607
+3%
|
23 450
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 643)
|
(3 812)
|
(3 877)
|
(4 054)
|
(4 230)
|
(4 480)
|
(4 749)
|
(4 688)
|
(4 711)
|
(4 618)
|
(4 687)
|
(4 849)
|
(4 869)
|
(5 056)
|
(5 086)
|
(5 201)
|
(5 183)
|
(4 894)
|
(4 795)
|
(4 589)
|
(4 452)
|
(4 802)
|
(4 701)
|
(4 693)
|
(4 925)
|
(4 892)
|
(5 147)
|
(5 481)
|
(5 369)
|
(5 563)
|
(5 634)
|
(5 837)
|
(6 285)
|
(6 745)
|
(7 308)
|
(8 304)
|
(9 114)
|
(9 398)
|
(9 832)
|
(9 520)
|
|
| Gross Profit |
2 534
N/A
|
2 689
+6%
|
2 884
+7%
|
3 189
+11%
|
3 610
+13%
|
4 022
+11%
|
4 280
+6%
|
4 443
+4%
|
4 660
+5%
|
4 758
+2%
|
4 867
+2%
|
4 956
+2%
|
5 121
+3%
|
5 247
+2%
|
5 539
+6%
|
5 876
+6%
|
6 115
+4%
|
6 431
+5%
|
6 657
+4%
|
6 945
+4%
|
7 269
+5%
|
7 562
+4%
|
7 596
+0%
|
7 998
+5%
|
8 362
+5%
|
8 522
+2%
|
8 755
+3%
|
8 618
-2%
|
8 607
0%
|
8 476
-2%
|
8 615
+2%
|
9 199
+7%
|
9 994
+9%
|
10 867
+9%
|
11 567
+6%
|
12 354
+7%
|
13 052
+6%
|
13 497
+3%
|
13 775
+2%
|
13 931
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 157)
|
(2 239)
|
(2 331)
|
(2 497)
|
(2 705)
|
(2 916)
|
(3 104)
|
(3 174)
|
(3 277)
|
(3 378)
|
(3 511)
|
(3 659)
|
(3 896)
|
(4 084)
|
(4 225)
|
(4 336)
|
(4 472)
|
(4 686)
|
(4 904)
|
(5 073)
|
(5 253)
|
(5 382)
|
(5 504)
|
(5 676)
|
(5 962)
|
(6 301)
|
(6 677)
|
(6 957)
|
(7 091)
|
(7 204)
|
(7 418)
|
(7 869)
|
(8 530)
|
(8 950)
|
(9 600)
|
(10 049)
|
(10 559)
|
(11 143)
|
(11 838)
|
(11 893)
|
|
| Selling, General & Administrative |
(2 156)
|
(2 194)
|
(2 330)
|
(2 494)
|
(2 703)
|
(2 916)
|
(3 067)
|
(3 178)
|
(3 282)
|
(3 381)
|
(3 504)
|
(3 659)
|
(3 895)
|
(3 960)
|
(4 223)
|
(4 334)
|
(4 470)
|
(4 494)
|
(4 905)
|
(5 074)
|
(5 254)
|
(5 278)
|
(5 500)
|
(5 673)
|
(5 963)
|
(6 313)
|
(6 633)
|
(6 975)
|
(7 109)
|
(7 165)
|
(7 418)
|
(7 869)
|
(8 530)
|
(8 896)
|
(9 600)
|
(10 049)
|
(10 559)
|
(11 129)
|
(11 473)
|
(11 893)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(44)
|
(1)
|
(2)
|
(2)
|
1
|
(37)
|
3
|
5
|
3
|
(7)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
0
|
2
|
1
|
0
|
(0)
|
(4)
|
(3)
|
1
|
18
|
(45)
|
18
|
18
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(365)
|
0
|
|
| Operating Income |
377
N/A
|
451
+20%
|
553
+23%
|
693
+25%
|
905
+31%
|
1 106
+22%
|
1 176
+6%
|
1 269
+8%
|
1 383
+9%
|
1 380
0%
|
1 356
-2%
|
1 297
-4%
|
1 225
-6%
|
1 164
-5%
|
1 314
+13%
|
1 540
+17%
|
1 642
+7%
|
1 745
+6%
|
1 753
+0%
|
1 872
+7%
|
2 016
+8%
|
2 180
+8%
|
2 092
-4%
|
2 321
+11%
|
2 399
+3%
|
2 220
-7%
|
2 078
-6%
|
1 660
-20%
|
1 516
-9%
|
1 271
-16%
|
1 197
-6%
|
1 330
+11%
|
1 463
+10%
|
1 917
+31%
|
1 966
+3%
|
2 305
+17%
|
2 494
+8%
|
2 354
-6%
|
1 937
-18%
|
2 038
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(16)
|
(17)
|
(13)
|
(36)
|
(28)
|
(29)
|
(96)
|
(108)
|
(105)
|
(88)
|
(25)
|
6
|
20
|
14
|
33
|
15
|
(3)
|
(15)
|
(37)
|
(38)
|
(27)
|
(14)
|
32
|
45
|
94
|
131
|
219
|
108
|
83
|
51
|
(59)
|
41
|
20
|
(30)
|
(61)
|
(4)
|
(48)
|
(130)
|
(183)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(38)
|
(38)
|
(38)
|
0
|
(5)
|
(6)
|
(8)
|
0
|
(3)
|
(0)
|
(0)
|
1
|
(0)
|
(2)
|
(174)
|
(186)
|
(186)
|
(186)
|
(10)
|
(4)
|
(29)
|
(40)
|
(66)
|
0
|
(59)
|
(49)
|
(34)
|
(33)
|
(16)
|
(20)
|
(12)
|
(10)
|
(30)
|
(318)
|
(361)
|
0
|
(371)
|
|
| 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
|
172
|
174
|
173
|
174
|
2
|
3
|
2
|
0
|
1
|
(1)
|
3
|
0
|
3
|
3
|
0
|
2
|
2
|
|
| Total Other Income |
(24)
|
(8)
|
(39)
|
(29)
|
(30)
|
(30)
|
(9)
|
(11)
|
(10)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
12
|
15
|
15
|
15
|
(4)
|
(5)
|
(2)
|
1
|
24
|
29
|
31
|
42
|
33
|
32
|
37
|
74
|
87
|
100
|
124
|
81
|
78
|
107
|
115
|
46
|
79
|
13
|
|
| Pre-Tax Income |
352
N/A
|
426
+21%
|
496
+16%
|
613
+24%
|
801
+31%
|
1 010
+26%
|
1 138
+13%
|
1 158
+2%
|
1 258
+9%
|
1 259
+0%
|
1 261
+0%
|
1 264
+0%
|
1 226
-3%
|
1 179
-4%
|
1 341
+14%
|
1 588
+18%
|
1 671
+5%
|
1 582
-5%
|
1 549
-2%
|
1 645
+6%
|
1 791
+9%
|
2 144
+20%
|
2 097
-2%
|
2 525
+20%
|
2 609
+3%
|
2 463
-6%
|
2 416
-2%
|
1 854
-23%
|
1 614
-13%
|
1 396
-14%
|
1 304
-7%
|
1 356
+4%
|
1 607
+19%
|
2 009
+25%
|
2 004
0%
|
2 324
+16%
|
2 289
-1%
|
1 991
-13%
|
1 888
-5%
|
1 498
-21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(152)
|
(168)
|
(176)
|
(176)
|
(222)
|
(314)
|
(354)
|
(389)
|
(426)
|
(386)
|
(388)
|
(364)
|
(347)
|
(358)
|
(402)
|
(501)
|
(540)
|
(513)
|
(529)
|
(524)
|
(534)
|
(587)
|
(547)
|
(697)
|
(750)
|
(719)
|
(719)
|
(559)
|
(504)
|
(451)
|
(698)
|
(704)
|
(783)
|
(887)
|
(649)
|
(738)
|
(795)
|
(713)
|
(685)
|
(586)
|
|
| Income from Continuing Operations |
200
|
258
|
320
|
437
|
579
|
696
|
784
|
769
|
832
|
873
|
874
|
900
|
879
|
821
|
939
|
1 087
|
1 130
|
1 069
|
1 020
|
1 121
|
1 257
|
1 556
|
1 550
|
1 828
|
1 860
|
1 744
|
1 696
|
1 295
|
1 110
|
945
|
606
|
652
|
824
|
1 122
|
1 356
|
1 586
|
1 494
|
1 278
|
1 202
|
912
|
|
| Net Income (Common) |
200
N/A
|
258
+29%
|
320
+24%
|
437
+37%
|
579
+33%
|
696
+20%
|
784
+13%
|
769
-2%
|
832
+8%
|
873
+5%
|
874
+0%
|
900
+3%
|
879
-2%
|
821
-7%
|
939
+14%
|
1 087
+16%
|
1 130
+4%
|
1 069
-5%
|
1 020
-5%
|
1 121
+10%
|
1 257
+12%
|
1 556
+24%
|
1 550
0%
|
1 828
+18%
|
1 860
+2%
|
1 744
-6%
|
1 696
-3%
|
1 295
-24%
|
1 110
-14%
|
945
-15%
|
606
-36%
|
652
+8%
|
824
+26%
|
1 122
+36%
|
1 356
+21%
|
1 586
+17%
|
1 494
-6%
|
1 278
-14%
|
1 202
-6%
|
912
-24%
|
|
| EPS (Diluted) |
12.4
N/A
|
15.99
+29%
|
19.74
+23%
|
26.97
+37%
|
35.76
+33%
|
42.95
+20%
|
48.08
+12%
|
47.16
-2%
|
51.04
+8%
|
53.55
+5%
|
53.6
+0%
|
55.31
+3%
|
54.09
-2%
|
50.59
-6%
|
58.77
+16%
|
68.02
+16%
|
70.66
+4%
|
66.94
-5%
|
64.16
-4%
|
70.16
+9%
|
78.76
+12%
|
97.62
+24%
|
97.21
0%
|
114.63
+18%
|
116.76
+2%
|
109.43
-6%
|
106.64
-3%
|
81.43
-24%
|
69.58
-15%
|
59.39
-15%
|
38.06
-36%
|
40.94
+8%
|
51.72
+26%
|
70.42
+36%
|
85.06
+21%
|
99.44
+17%
|
93.65
-6%
|
80.13
-14%
|
75.37
-6%
|
56.91
-24%
|
|
Switch to:
Switch to:
See Also
Discover More
