Income Statement

Revenue

+20%

+12%

10Y

Currency: JPY

	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	40	0	0	20	0	0	11	25	34	51	47	45	42	107	183	262	341	349	357	373	383	398	398	394	392	386	389	385	381	379	374	375	383	397	405	415	418	411	407	400	386	372	365	362	368	385	396	407	414	411	404	397	390	387	387	388	400	424	442	458	461	466	472	493	509	515	0	0	0
Revenue	122 423 N/A	119 761 -2%	118 281 -1%	134 366 +14%	140 873 +5%	163 899 +16%	163 539 0%	151 866 -7%	144 397 -5%	139 391 -3%	140 365 +1%	148 747 +6%	248 576 +67%	256 600 +3%	258 772 +1%	255 958 -1%	246 660 -4%	241 651 -2%	234 616 -3%	233 549 0%	239 282 +2%	248 155 +4%	263 638 +6%	276 740 +5%	279 310 +1%	286 432 +3%	301 571 +5%	310 471 +3%	315 949 +2%	319 600 +1%	317 370 -1%	310 199 -2%	311 346 +0%	314 339 +1%	318 612 +1%	327 317 +3%	341 771 +4%	343 380 +0%	354 220 +3%	350 190 -1%	360 872 +3%	366 015 +1%	366 605 +0%	382 678 +4%	408 143 +7%	421 098 +3%	438 902 +4%	435 932 -1%	428 939 -2%	424 631 -1%	413 170 -3%	415 664 +1%	391 901 -6%	383 152 -2%	369 994 -3%	366 587 -1%	376 563 +3%	374 962 0%	386 891 +3%	386 535 0%	395 783 +2%	412 936 +4%	427 878 +4%	459 595 +7%	469 057 +2%	490 020 +4%	487 743 0%	483 064 -1%	473 954 -2%	467 317 -1%	462 376 -1%	464 133 +0%
Gross Profit
Cost of Revenue	(110 725)	(107 432)	(105 790)	(120 580)	(125 792)	(146 612)	(145 760)	(135 508)	(129 509)	(125 970)	(127 586)	(136 112)	(225 292)	(233 266)	(235 848)	(234 020)	(227 477)	(222 865)	(216 663)	(214 436)	(217 615)	(224 548)	(237 905)	(248 527)	(253 831)	(259 772)	(270 219)	(277 793)	(278 838)	(279 203)	(276 554)	(268 231)	(266 170)	(268 570)	(271 894)	(278 940)	(289 820)	(291 371)	(299 578)	(296 321)	(304 212)	(310 418)	(311 321)	(326 078)	(347 582)	(358 797)	(375 050)	(373 434)	(368 845)	(365 616)	(356 031)	(355 524)	(335 269)	(325 912)	(313 185)	(312 254)	(319 201)	(318 507)	(329 659)	(328 719)	(337 894)	(353 168)	(366 546)	(393 860)	(404 424)	(419 341)	(417 318)	(410 271)	(403 253)	(394 872)	(385 498)	(384 003)
Gross Profit	11 698 N/A	12 329 +5%	12 491 +1%	13 786 +10%	15 081 +9%	17 287 +15%	17 779 +3%	16 358 -8%	14 888 -9%	13 421 -10%	12 779 -5%	12 635 -1%	23 284 +84%	23 334 +0%	22 924 -2%	21 938 -4%	19 183 -13%	18 786 -2%	17 953 -4%	19 113 +6%	21 667 +13%	23 607 +9%	25 733 +9%	28 213 +10%	25 479 -10%	26 660 +5%	31 352 +18%	32 678 +4%	37 111 +14%	40 397 +9%	40 816 +1%	41 968 +3%	45 176 +8%	45 769 +1%	46 718 +2%	48 377 +4%	51 951 +7%	52 009 +0%	54 642 +5%	53 869 -1%	56 660 +5%	55 597 -2%	55 284 -1%	56 600 +2%	60 561 +7%	62 301 +3%	63 852 +2%	62 498 -2%	60 094 -4%	59 015 -2%	57 139 -3%	60 140 +5%	56 632 -6%	57 240 +1%	56 809 -1%	54 333 -4%	57 362 +6%	56 455 -2%	57 232 +1%	57 816 +1%	57 889 +0%	59 768 +3%	61 332 +3%	65 735 +7%	64 633 -2%	70 679 +9%	70 425 0%	72 793 +3%	70 701 -3%	72 445 +2%	76 878 +6%	80 130 +4%
Operating Income
Operating Expenses	(12 697)	(12 287)	(12 412)	(12 668)	(12 955)	(12 851)	(12 647)	(12 287)	(12 464)	(12 579)	(12 788)	(12 933)	(17 097)	(17 165)	(17 033)	(17 130)	(17 361)	(17 343)	(17 372)	(17 304)	(17 296)	(17 423)	(17 734)	(18 023)	(18 343)	(18 634)	(18 738)	(19 908)	(20 354)	(20 661)	(20 952)	(20 226)	(19 979)	(20 112)	(20 520)	(20 744)	(21 219)	(21 658)	(21 637)	(21 721)	(21 934)	(22 460)	(22 946)	(23 505)	(23 814)	(23 818)	(24 171)	(23 937)	(24 072)	(23 805)	(23 693)	(23 981)	(23 634)	(23 781)	(23 397)	(23 539)	(24 225)	(24 770)	(25 485)	(25 808)	(25 806)	(25 795)	(25 872)	(26 039)	(26 617)	(27 208)	(27 847)	(28 532)	(29 313)	(30 222)	(30 940)	(31 768)
Selling, General & Administrative	(12 697)	(12 247)	(12 412)	(12 482)	(13 091)	(12 332)	(12 134)	(11 753)	(11 940)	(12 053)	(12 253)	(12 396)	(16 356)	(16 628)	(16 680)	(16 948)	(16 590)	(17 343)	(17 372)	(17 304)	(16 357)	(17 421)	(17 731)	(18 021)	(17 387)	(18 633)	(18 737)	(19 907)	(19 478)	(20 659)	(20 952)	(20 225)	(19 076)	(20 111)	(20 518)	(20 742)	(20 360)	(21 659)	(21 637)	(21 721)	(20 984)	(22 458)	(22 944)	(23 503)	(22 881)	(23 815)	(24 170)	(23 935)	(23 017)	(23 805)	(23 692)	(23 981)	(22 540)	(23 780)	(23 396)	(23 538)	(24 224)	(24 770)	(25 484)	(25 808)	(25 806)	(25 794)	(25 872)	(26 039)	(26 615)	(27 206)	(27 844)	(28 527)	(29 313)	(30 221)	(30 938)	(31 769)
Depreciation & Amortization	0	0	0	(186)	(340)	(519)	(513)	(534)	(524)	(526)	(535)	(537)	(741)	0	0	0	(771)	0	0	0	(938)	0	0	0	(955)	0	0	0	(875)	0	0	0	(901)	0	0	0	(859)	0	0	0	(948)	0	0	0	(932)	0	0	0	(1 054)	0	0	0	(1 093)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	(40)	0	0	476	0	0	0	0	0	0	0	0	(537)	(353)	(182)	0	0	0	0	(1)	(2)	(3)	(2)	(1)	(1)	(1)	(1)	(1)	(2)	0	(1)	(2)	(1)	0	0	0	0	0	0	(2)	0	(2)	(2)	(1)	(3)	(1)	(2)	(1)	0	(1)	0	(1)	(1)	0	0	(1)	0	(1)	0	0	(1)	0	0	(2)	(2)	(3)	(5)	0	(1)	(2)	1
Operating Income	(999) N/A	42 N/A	79 +88%	1 118 +1 315%	2 126 +90%	4 436 +109%	5 132 +16%	4 071 -21%	2 424 -40%	842 -65%	(9) N/A	(298) -3 211%	6 187 N/A	6 169 0%	5 891 -5%	4 808 -18%	1 822 -62%	1 443 -21%	581 -60%	1 809 +211%	4 371 +142%	6 184 +41%	7 999 +29%	10 190 +27%	7 136 -30%	8 026 +12%	12 614 +57%	12 770 +1%	16 757 +31%	19 736 +18%	19 864 +1%	21 742 +9%	25 197 +16%	25 657 +2%	26 198 +2%	27 633 +5%	30 732 +11%	30 351 -1%	33 005 +9%	32 148 -3%	34 726 +8%	33 137 -5%	32 338 -2%	33 095 +2%	36 747 +11%	38 483 +5%	39 681 +3%	38 561 -3%	36 022 -7%	35 210 -2%	33 446 -5%	36 159 +8%	32 998 -9%	33 459 +1%	33 412 0%	30 794 -8%	33 137 +8%	31 685 -4%	31 747 +0%	32 008 +1%	32 083 +0%	33 973 +6%	35 460 +4%	39 696 +12%	38 016 -4%	43 471 +14%	42 578 -2%	44 261 +4%	41 388 -6%	42 223 +2%	45 938 +9%	48 362 +5%
Pre-Tax Income
Interest Income Expense	0	0	0	136	146	207	215	157	210	235	305	387	599	561	553	590	298	111	(13)	(213)	47	418	507	627	1 059	632	720	788	535	838	776	774	578	231	62	267	436	678	1 014	847	1 450	862	1 175	1 467	2 009	2 099	2 073	2 272	2 386	2 500	2 397	2 189	3 379	3 855	4 565	4 602	3 607	3 161	6 875	7 076	6 761	7 435	3 007	2 980	6 215	5 790	5 888	5 349	2 779	2 349	2 410	3 936
Non-Reccuring Items	(816)	(694)	(61)	(141)	(231)	(2 373)	(2 516)	(2 207)	(348)	(125)	(218)	(220)	(520)	(682)	(737)	(779)	(1 315)	116	105	397	(722)	(301)	(175)	(1 330)	(1 295)	(1 282)	(1 289)	(73)	224	196	193	(1)	(95)	(85)	(88)	(43)	(95)	(91)	(887)	(905)	(742)	(851)	(35)	(45)	(279)	(9)	(27)	(4)	(355)	(305)	(397)	(493)	(311)	(275)	(196)	(106)	(572)	(647)	(655)	(721)	(1 148)	(1 175)	(1 429)	(1 359)	(3 628)	(3 519)	(3 255)	(2 949)	(110)	(66)	(1 385)	(1 704)
Gain/Loss on Disposition of Assets	0	0	0	8	(14)	(5)	(25)	269	216	223	(118)	(78)	(100)	(119)	(35)	(33)	1 736	47	31	10	1	(41)	(61)	(50)	(57)	(81)	(76)	(51)	96	116	126	(21)	(173)	(182)	(209)	(129)	(134)	(216)	264	297	198	325	(452)	(529)	(490)	(542)	(262)	(177)	(166)	(154)	(191)	(203)	(129)	(160)	(75)	(108)	(282)	(318)	(144)	(218)	87	176	(89)	(168)	(332)	(305)	(256)	(62)	(87)	(130)	(135)	(261)
Total Other Income	1 062	1 584	1 146	1 066	813	896	883	856	908	952	1 047	1 030	1 290	1 261	1 239	1 224	1 158	1 246	1 278	1 412	1 326	1 424	1 341	1 316	1 076	1 169	1 099	1 072	1 199	1 330	1 506	1 424	1 867	1 719	1 702	1 644	1 056	1 128	1 674	1 873	1 516	2 055	1 350	1 274	1 273	1 217	920	876	536	412	377	396	847	885	1 015	960	943	976	1 014	1 017	1 010	1 027	982	1 059	887	847	906	635	323	238	192	733
Pre-Tax Income	(753) N/A	932 N/A	1 164 +25%	2 187 +88%	2 840 +30%	3 161 +11%	3 689 +17%	3 146 -15%	3 410 +8%	2 127 -38%	1 007 -53%	821 -18%	7 456 +808%	7 190 -4%	6 911 -4%	5 810 -16%	3 699 -36%	2 963 -20%	1 982 -33%	3 415 +72%	5 023 +47%	7 684 +53%	9 611 +25%	10 753 +12%	7 919 -26%	8 464 +7%	13 068 +54%	14 506 +11%	18 811 +30%	22 216 +18%	22 465 +1%	23 918 +6%	27 374 +14%	27 340 0%	27 665 +1%	29 372 +6%	31 995 +9%	31 850 0%	35 070 +10%	34 260 -2%	37 148 +8%	35 528 -4%	34 376 -3%	35 262 +3%	39 260 +11%	41 248 +5%	42 385 +3%	41 528 -2%	38 423 -7%	37 663 -2%	35 632 -5%	38 048 +7%	36 784 -3%	37 764 +3%	38 721 +3%	36 142 -7%	36 833 +2%	34 857 -5%	38 837 +11%	39 162 +1%	38 793 -1%	41 436 +7%	37 931 -8%	42 208 +11%	41 158 -2%	46 284 +12%	45 861 -1%	47 234 +3%	44 293 -6%	44 614 +1%	47 020 +5%	51 066 +9%
Net Income
Tax Provision	(574)	(1 107)	(1 067)	(1 508)	(1 374)	(1 321)	(1 583)	(1 199)	(1 477)	(855)	(708)	(640)	(3 633)	(3 237)	(2 985)	(3 175)	(2 315)	(2 408)	(2 203)	(2 155)	(2 107)	(2 926)	(3 615)	(4 475)	(4 155)	(4 446)	(6 040)	(6 101)	(7 164)	(8 157)	(8 089)	(8 405)	(9 410)	(9 145)	(9 110)	(9 694)	(9 691)	(9 954)	(11 184)	(10 739)	(11 645)	(11 107)	(10 568)	(10 990)	(12 570)	(12 977)	(13 244)	(13 007)	(12 100)	(12 051)	(11 470)	(12 141)	(11 596)	(11 846)	(11 964)	(11 005)	(10 493)	(9 987)	(11 235)	(11 824)	(12 355)	(13 084)	(12 421)	(13 456)	(12 917)	(14 537)	(14 614)	(15 224)	(15 237)	(15 587)	(16 164)	(17 284)
Income from Continuing Operations	(1 327)	(175)	97	679	1 466	1 840	2 106	1 947	1 933	1 272	299	181	3 823	3 953	3 926	2 635	1 384	555	(221)	1 260	2 916	4 758	5 996	6 278	3 764	4 018	7 028	8 405	11 647	14 059	14 376	15 513	17 964	18 195	18 555	19 678	22 304	21 896	23 886	23 521	25 503	24 421	23 808	24 272	26 690	28 271	29 141	28 521	26 323	25 612	24 162	25 907	25 188	25 918	26 757	25 137	26 340	24 870	27 602	27 338	26 438	28 352	25 510	28 752	28 241	31 747	31 247	32 010	29 056	29 027	30 856	33 782
Income to Minority Interest	(30)	(30)	(27)	9	3	(1)	(29)	(22)	(12)	(4)	(6)	(10)	(42)	(44)	(46)	(36)	(33)	(28)	(24)	(27)	(33)	(32)	(63)	(68)	(83)	(103)	(94)	(135)	(128)	(122)	(102)	(96)	(62)	(70)	(65)	(44)	(5)	65	5	(55)	(206)	(205)	(175)	(72)	1	(2)	9	(11)	(76)	(89)	(101)	(134)	(145)	(185)	(156)	(167)	(123)	(120)	(127)	(65)	(88)	(105)	(116)	(195)	(223)	(224)	(221)	(217)	(172)	(183)	(202)	(259)
Net Income (Common)	(1 357) N/A	(207) +85%	69 N/A	686 +894%	1 468 +114%	1 837 +25%	2 074 +13%	1 922 -7%	1 918 0%	1 269 -34%	294 -77%	171 -42%	3 776 +2 108%	3 911 +4%	3 886 -1%	2 606 -33%	1 351 -48%	533 -61%	(242) N/A	1 235 N/A	2 882 +133%	4 724 +64%	5 931 +26%	6 208 +5%	3 681 -41%	3 913 +6%	6 935 +77%	8 270 +19%	11 517 +39%	13 937 +21%	14 271 +2%	15 415 +8%	17 901 +16%	18 122 +1%	18 489 +2%	19 634 +6%	22 297 +14%	21 961 -2%	23 890 +9%	23 463 -2%	25 296 +8%	24 215 -4%	23 632 -2%	24 200 +2%	26 691 +10%	28 269 +6%	29 149 +3%	28 509 -2%	26 245 -8%	25 521 -3%	24 060 -6%	25 771 +7%	25 042 -3%	25 731 +3%	26 599 +3%	24 970 -6%	26 216 +5%	24 750 -6%	27 475 +11%	27 273 -1%	26 349 -3%	28 247 +7%	25 393 -10%	28 555 +12%	28 017 -2%	31 521 +13%	31 025 -2%	31 792 +2%	28 883 -9%	28 844 0%	30 652 +6%	33 522 +9%
EPS (Diluted)	-18.09 N/A	-2.76 +85%	0.93 N/A	9.14 +883%	19.57 +114%	24.82 +27%	28.02 +13%	25.62 -9%	25.91 +1%	17.14 -34%	3.96 -77%	2.31 -42%	51.04 +2 110%	53.57 +5%	53.23 -1%	35.69 -33%	18.5 -48%	7.3 -61%	-3.31 N/A	16.91 N/A	39.47 +133%	64.71 +64%	81.24 +26%	87.43 +8%	51.84 -41%	59.28 +14%	105.07 +77%	125.3 +19%	173.43 +38%	196.29 +13%	201 +2%	217.11 +8%	251.56 +16%	255.23 +1%	260.4 +2%	276.53 +6%	313.46 +13%	309.3 -1%	336.47 +9%	330.46 -2%	355.56 +8%	341.05 -4%	332.84 -2%	340.16 +2%	375.17 +10%	397.43 +6%	411.2 +3%	402.32 -2%	370 -8%	360.23 -3%	339.6 -6%	363.76 +7%	353.48 -3%	363.21 +3%	375.46 +3%	352.47 -6%	370.05 +5%	349.35 -6%	387.82 +11%	384.97 -1%	371.92 -3%	398.72 +7%	358.77 -10%	403.66 +13%	395.87 -2%	445.65 +13%	438.62 -2%	449.48 +2%	408.35 -9%	407.8 0%	433.36 +6%	473.93 +9%

Income Statement Balance Sheet Cash Flow Statement

Kyudenko Corp
TSE:1959

Income Statement

Earnings Waterfall
Kyudenko Corp

Income Statement
Kyudenko Corp

See Also

Company

Help

Tools

Stocks

Kyudenko Corp TSE:1959

Income Statement

Earnings Waterfall Kyudenko Corp

Income Statement Kyudenko Corp

See Also

Company

Help

Tools

Stocks

Kyudenko Corp
TSE:1959

Earnings Waterfall
Kyudenko Corp

Income Statement
Kyudenko Corp