M

Mansei Corp
TSE:7565

Watchlist Manager
Mansei Corp
TSE:7565
Watchlist
Price: 5 900 JPY -1.17% Market Closed
Market Cap: ¥9.7B

Income Statement

Earnings Waterfall
Mansei Corp

Income Statement
Mansei Corp

Rotate your device to view
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
Revenue
Interest Expense
2
0
0
2
0
0
2
0
0
2
0
0
2
0
0
2
0
0
1
3
3
4
4
3
3
3
3
3
3
3
4
4
4
4
3
3
3
3
2
2
2
2
3
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
1
2
2
2
3
2
2
2
2
3
0
0
Revenue
19 935
N/A
20 070
+1%
20 486
+2%
19 558
-5%
19 454
-1%
19 767
+2%
19 851
+0%
19 819
0%
20 451
+3%
20 548
+0%
21 166
+3%
20 226
-4%
20 841
+3%
20 096
-4%
19 805
-1%
17 069
-14%
14 809
-13%
13 193
-11%
13 706
+4%
14 442
+5%
14 930
+3%
22 128
+48%
21 689
-2%
22 524
+4%
22 605
+0%
20 859
-8%
21 253
+2%
20 389
-4%
20 519
+1%
20 655
+1%
20 877
+1%
20 711
-1%
20 319
-2%
20 406
+0%
20 149
-1%
20 442
+1%
21 701
+6%
22 022
+1%
22 274
+1%
22 181
0%
21 514
-3%
21 408
0%
21 402
0%
21 359
0%
21 281
0%
21 393
+1%
21 596
+1%
21 491
0%
21 720
+1%
21 940
+1%
22 442
+2%
23 036
+3%
23 707
+3%
23 627
0%
23 533
0%
23 802
+1%
22 790
-4%
22 484
-1%
21 946
-2%
20 512
-7%
20 306
-1%
20 075
-1%
19 808
-1%
19 718
0%
19 325
-2%
18 656
-3%
19 012
+2%
19 788
+4%
20 751
+5%
23 121
+11%
24 762
+7%
25 182
+2%
26 513
+5%
26 151
-1%
25 250
-3%
24 660
-2%
24 128
-2%
24 423
+1%
24 307
0%
25 854
+6%
Gross Profit
Cost of Revenue
(17 566)
(17 679)
(18 082)
(17 196)
(17 113)
(17 348)
(17 401)
(17 326)
(17 887)
(17 970)
(18 599)
(17 762)
(18 355)
(17 623)
(17 378)
(14 936)
(12 988)
(11 565)
(12 036)
(12 765)
(13 225)
(19 699)
(19 298)
(19 996)
(20 004)
(18 263)
(18 582)
(17 700)
(17 851)
(18 003)
(18 206)
(18 098)
(17 703)
(17 721)
(17 451)
(17 660)
(18 815)
(19 149)
(19 379)
(19 335)
(18 703)
(18 607)
(18 651)
(18 643)
(18 599)
(18 647)
(18 765)
(18 608)
(18 787)
(19 041)
(19 513)
(20 023)
(20 593)
(20 487)
(20 375)
(20 665)
(19 762)
(19 446)
(18 975)
(17 682)
(17 485)
(17 252)
(16 971)
(16 842)
(16 473)
(15 871)
(16 153)
(16 732)
(17 501)
(19 513)
(20 847)
(21 296)
(22 467)
(22 093)
(21 425)
(20 838)
(20 434)
(20 796)
(20 547)
(21 935)
Gross Profit
2 369
N/A
2 392
+1%
2 404
+1%
2 362
-2%
2 341
-1%
2 419
+3%
2 450
+1%
2 493
+2%
2 564
+3%
2 578
+1%
2 566
0%
2 464
-4%
2 487
+1%
2 473
-1%
2 427
-2%
2 133
-12%
1 821
-15%
1 628
-11%
1 670
+3%
1 677
+0%
1 705
+2%
2 429
+42%
2 392
-2%
2 528
+6%
2 602
+3%
2 596
0%
2 671
+3%
2 689
+1%
2 668
-1%
2 652
-1%
2 671
+1%
2 613
-2%
2 616
+0%
2 686
+3%
2 698
+0%
2 783
+3%
2 886
+4%
2 873
0%
2 895
+1%
2 846
-2%
2 811
-1%
2 801
0%
2 751
-2%
2 716
-1%
2 682
-1%
2 746
+2%
2 831
+3%
2 883
+2%
2 933
+2%
2 898
-1%
2 928
+1%
3 013
+3%
3 114
+3%
3 140
+1%
3 158
+1%
3 138
-1%
3 029
-3%
3 038
+0%
2 971
-2%
2 830
-5%
2 821
0%
2 823
+0%
2 837
+1%
2 875
+1%
2 852
-1%
2 784
-2%
2 859
+3%
3 056
+7%
3 250
+6%
3 608
+11%
3 915
+8%
3 886
-1%
4 046
+4%
4 059
+0%
3 825
-6%
3 822
0%
3 695
-3%
3 626
-2%
3 760
+4%
3 919
+4%
Operating Income
Operating Expenses
(2 029)
(2 019)
(1 984)
(1 954)
(1 952)
(1 952)
(1 974)
(1 977)
(2 007)
(2 029)
(1 978)
(1 959)
(1 937)
(1 958)
(1 950)
(1 867)
(1 757)
(1 684)
(1 641)
(1 600)
(1 563)
(2 150)
(2 157)
(2 202)
(2 208)
(2 187)
(2 175)
(2 145)
(2 141)
(2 125)
(2 120)
(2 114)
(2 114)
(2 150)
(2 159)
(2 181)
(2 220)
(2 245)
(2 309)
(2 288)
(2 293)
(2 274)
(2 268)
(2 263)
(2 246)
(2 233)
(2 237)
(2 236)
(2 235)
(2 264)
(2 280)
(2 311)
(2 332)
(2 342)
(2 333)
(2 313)
(2 304)
(2 294)
(2 295)
(2 230)
(2 222)
(2 200)
(2 227)
(2 239)
(2 236)
(2 235)
(2 270)
(2 326)
(2 382)
(2 506)
(2 716)
(2 540)
(2 530)
(2 574)
(2 572)
(2 546)
(2 559)
(2 492)
(2 493)
(2 546)
Selling, General & Administrative
(2 029)
(2 017)
(1 984)
(1 954)
(1 952)
(1 952)
(1 974)
(1 977)
(2 007)
(2 029)
(1 978)
(1 959)
(1 923)
(1 928)
(1 904)
(1 820)
(1 711)
(1 639)
(1 598)
(1 566)
(1 536)
(2 114)
(2 134)
(2 186)
(2 200)
(2 157)
(2 175)
(2 145)
(2 141)
(2 100)
(2 120)
(2 114)
(2 114)
(2 127)
(2 159)
(2 181)
(2 220)
(2 209)
(2 271)
(2 287)
(2 292)
(2 242)
(2 268)
(2 263)
(2 246)
(2 143)
(2 238)
(2 236)
(2 236)
(2 176)
(2 280)
(2 311)
(2 332)
(2 250)
(2 333)
(2 313)
(2 304)
(2 200)
(2 271)
(2 236)
(2 228)
(2 099)
(2 225)
(2 239)
(2 236)
(2 117)
(2 270)
(2 326)
(2 382)
(2 385)
(2 516)
(2 540)
(2 530)
(2 452)
(2 576)
(2 546)
(2 559)
(2 364)
(2 491)
(2 544)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(15)
(31)
(47)
(47)
(46)
(45)
(43)
(34)
(27)
(35)
0
0
0
(29)
0
0
0
(25)
0
0
0
(24)
0
0
0
(36)
0
0
0
(32)
0
0
0
(89)
0
0
0
(88)
0
0
0
(92)
0
0
0
(95)
0
0
0
(100)
0
0
0
(118)
0
0
0
(121)
0
0
0
(122)
0
0
0
(128)
0
0
Other Operating Expenses
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(23)
(17)
(9)
0
0
0
0
0
0
0
0
0
0
0
0
0
(38)
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
(0)
0
(0)
(0)
(0)
0
(0)
(24)
6
6
(0)
(0)
(0)
(0)
(0)
0
0
(0)
(0)
(200)
0
0
(0)
4
(0)
0
0
0
0
Operating Income
340
N/A
373
+10%
420
+13%
408
-3%
388
-5%
467
+20%
476
+2%
515
+8%
557
+8%
549
-1%
589
+7%
505
-14%
550
+9%
515
-6%
477
-7%
266
-44%
64
-76%
(56)
N/A
29
N/A
77
+166%
143
+85%
280
+96%
234
-16%
326
+39%
394
+21%
410
+4%
496
+21%
545
+10%
527
-3%
527
+0%
551
+5%
499
-9%
501
+1%
535
+7%
538
+1%
601
+12%
666
+11%
628
-6%
586
-7%
559
-5%
519
-7%
528
+2%
482
-9%
453
-6%
436
-4%
513
+18%
594
+16%
647
+9%
698
+8%
634
-9%
648
+2%
703
+8%
781
+11%
798
+2%
825
+3%
825
0%
725
-12%
744
+3%
676
-9%
601
-11%
600
0%
623
+4%
610
-2%
636
+4%
616
-3%
549
-11%
589
+7%
731
+24%
868
+19%
1 102
+27%
1 198
+9%
1 346
+12%
1 515
+13%
1 485
-2%
1 253
-16%
1 277
+2%
1 136
-11%
1 135
0%
1 268
+12%
1 373
+8%
Pre-Tax Income
Interest Income Expense
16
42
11
11
20
29
32
(7)
20
22
109
21
47
(40)
(0)
(29)
(35)
11
8
2
(3)
(13)
(5)
2
4
12
4
(15)
(9)
4
37
95
94
82
55
29
79
148
148
139
90
16
4
10
31
44
51
45
21
16
20
21
19
17
16
11
11
14
9
11
11
10
17
20
25
35
53
63
47
30
22
21
37
39
33
42
33
43
38
16
Non-Reccuring Items
0
0
0
109
120
115
9
19
23
20
(15)
4
4
(67)
(121)
(216)
(147)
(229)
(132)
(117)
3
(3)
(5)
(9)
(52)
0
(49)
(49)
(9)
(44)
5
10
10
0
0
(0)
(2)
(38)
0
(38)
(36)
(1)
(12)
(12)
(12)
(11)
0
0
0
0
0
0
0
0
0
(6)
(28)
(25)
0
(26)
(3)
(2)
0
0
0
0
0
0
(200)
(200)
0
(197)
4
3
0
0
(2)
(2)
0
0
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
6
6
6
6
0
0
2 047
2 047
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
(2)
0
(6)
Total Other Income
22
4
12
18
9
58
0
65
7
61
11
65
49
55
(7)
(6)
0
4
8
11
11
9
2
(12)
(14)
(12)
(11)
(7)
(7)
(9)
(8)
(10)
(12)
(15)
(8)
(6)
(5)
(4)
2 038
2 037
(11)
(14)
(11)
(7)
(6)
(6)
(10)
(11)
(7)
(7)
(6)
(6)
(10)
(10)
(10)
(12)
(12)
(9)
(8)
4
6
3
6
(3)
(1)
5
6
7
8
7
8
10
16
18
18
18
13
13
11
13
Pre-Tax Income
378
N/A
419
+11%
443
+6%
546
+23%
538
-2%
669
+24%
517
-23%
592
+15%
607
+2%
652
+7%
694
+6%
595
-14%
649
+9%
463
-29%
350
-24%
15
-96%
(117)
N/A
(270)
-130%
(87)
+68%
(26)
+70%
153
N/A
272
+78%
227
-17%
306
+35%
331
+8%
410
+24%
440
+7%
474
+8%
502
+6%
478
-5%
590
+24%
600
+2%
599
0%
607
+1%
585
-4%
624
+7%
2 784
+346%
2 781
0%
2 772
0%
2 696
-3%
562
-79%
530
-6%
464
-12%
445
-4%
449
+1%
540
+20%
635
+18%
681
+7%
713
+5%
644
-10%
663
+3%
718
+8%
790
+10%
806
+2%
831
+3%
818
-2%
695
-15%
724
+4%
678
-6%
590
-13%
613
+4%
635
+4%
632
0%
654
+3%
640
-2%
589
-8%
648
+10%
800
+24%
723
-10%
940
+30%
1 228
+31%
1 179
-4%
1 571
+33%
1 545
-2%
1 304
-16%
1 336
+2%
1 180
-12%
1 186
+1%
1 316
+11%
1 396
+6%
Net Income
Tax Provision
(179)
(186)
(194)
(192)
(215)
(268)
(248)
(263)
(285)
(302)
(349)
(294)
(331)
(219)
(172)
(10)
50
109
20
(11)
(84)
(144)
(194)
(166)
(172)
(214)
(160)
(231)
(243)
(220)
(259)
(250)
(253)
(229)
(226)
(250)
(1 011)
(987)
(982)
(947)
(186)
(217)
(193)
(184)
(182)
(197)
(225)
(237)
(239)
(224)
(228)
(244)
(272)
(273)
(282)
(281)
(245)
(253)
(234)
(201)
(202)
(205)
(205)
(209)
(203)
(193)
(207)
(253)
(288)
(340)
(429)
(417)
(474)
(474)
(404)
(342)
(306)
(313)
(348)
(444)
Income from Continuing Operations
199
234
249
354
323
401
269
330
322
350
345
301
318
244
177
5
(68)
(161)
(67)
(38)
69
128
33
141
159
196
280
243
259
258
331
350
345
379
360
374
1 774
1 794
1 790
1 749
376
313
271
261
267
343
410
444
474
420
435
474
518
533
549
537
450
472
443
389
411
430
428
445
437
396
441
547
435
600
799
763
1 097
1 071
900
994
874
873
969
952
Net Income (Common)
199
N/A
233
+17%
247
+6%
353
+43%
321
-9%
403
+26%
269
-33%
332
+23%
321
-3%
347
+8%
344
-1%
302
-12%
323
+7%
245
-24%
177
-28%
5
-97%
(68)
N/A
(161)
-138%
(67)
+58%
(38)
+44%
69
N/A
128
+85%
33
-74%
141
+329%
159
+13%
196
+23%
280
+43%
243
-13%
259
+7%
258
0%
331
+28%
350
+6%
345
-1%
379
+10%
360
-5%
374
+4%
1 774
+374%
1 794
+1%
1 790
0%
1 749
-2%
376
-79%
313
-17%
271
-13%
261
-4%
267
+2%
343
+29%
410
+20%
444
+8%
474
+7%
420
-11%
435
+4%
474
+9%
518
+9%
533
+3%
549
+3%
537
-2%
450
-16%
472
+5%
443
-6%
389
-12%
411
+6%
430
+5%
428
0%
445
+4%
437
-2%
396
-9%
441
+11%
547
+24%
435
-20%
600
+38%
799
+33%
763
-5%
1 097
+44%
1 071
-2%
900
-16%
994
+10%
874
-12%
873
0%
969
+11%
952
-2%
EPS (Diluted)
86.52
N/A
101.26
+17%
107.39
+6%
153.47
+43%
139.39
-9%
175.21
+26%
122.27
-30%
138.25
+13%
139.56
+1%
150.86
+8%
149.6
-1%
131.3
-12%
140.6
+7%
106.34
-24%
77
-28%
2.31
-97%
-29.47
N/A
-70.04
-138%
-29.08
+58%
-16.3
+44%
30.08
N/A
64
+113%
14.26
-78%
61.13
+329%
69.26
+13%
98
+41%
121.56
+24%
105.47
-13%
112.56
+7%
129
+15%
144.08
+12%
152.17
+6%
150
-1%
189.5
+26%
156.34
-17%
162.6
+4%
771.08
+374%
782.72
+2%
778.17
-1%
760.39
-2%
163.26
-79%
136.55
-16%
118
-14%
113.39
-4%
115.91
+2%
149.72
+29%
178.26
+19%
192.95
+8%
205.86
+7%
183.53
-11%
190.27
+4%
207.12
+9%
226.24
+9%
232.75
+3%
239.92
+3%
234.49
-2%
196.85
-16%
206.16
+5%
193.79
-6%
169.87
-12%
179.75
+6%
187.9
+5%
187.05
0%
194.56
+4%
190.96
-2%
172.93
-9%
192.73
+11%
239.32
+24%
190.38
-20%
262.28
+38%
349.36
+33%
333.5
-5%
479.65
+44%
468.37
-2%
393.52
-16%
434.58
+10%
464.17
+7%
431.76
-7%
596.56
+38%
586.5
-2%