Income Statement

Revenue

+24%

+48%

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	33	0	0	21	0	0	13	26	39	54	54	55	58	71	87	107	127	131	125	114	93	76	68	61	63	65	65	64	60	59	60	55	49	52	66	85	128	163	170	183	179	186	210	235	255	275	299	312	300	270	239	216	218	237	247	255	267	278	280	284	279	288	277	270	272	269	0	0	0
Revenue	110 417 N/A	115 522 +5%	125 870 +9%	130 752 +4%	121 352 -7%	118 317 -3%	122 997 +4%	118 599 -4%	121 113 +2%	110 530 -9%	131 047 +19%	132 257 +1%	213 175 +61%	222 781 +5%	206 848 -7%	212 594 +3%	215 464 +1%	228 320 +6%	244 597 +7%	250 922 +3%	248 430 -1%	243 063 -2%	229 581 -6%	232 265 +1%	237 389 +2%	240 908 +1%	241 660 +0%	248 761 +3%	243 582 -2%	251 082 +3%	258 289 +3%	255 821 -1%	251 291 -2%	254 356 +1%	252 784 -1%	253 794 +0%	260 204 +3%	266 538 +2%	275 772 +3%	285 789 +4%	289 933 +1%	292 316 +1%	297 864 +2%	307 781 +3%	319 834 +4%	328 816 +3%	327 636 0%	324 175 -1%	320 893 -1%	301 980 -6%	293 091 -3%	285 068 -3%	275 181 -3%	277 245 +1%	279 801 +1%	286 310 +2%	302 746 +6%	319 485 +6%	331 272 +4%	341 266 +3%	338 831 -1%	344 763 +2%	352 400 +2%	363 882 +3%	363 366 0%	355 535 -2%	358 906 +1%	364 827 +2%	381 661 +5%	405 451 +6%	416 252 +3%	422 493 +1%
Gross Profit
Cost of Revenue	(99 804)	(104 800)	(114 442)	(119 808)	(110 220)	(106 734)	(110 456)	(106 614)	(110 213)	(102 368)	(119 397)	(120 140)	(191 154)	(198 009)	(185 446)	(192 113)	(192 892)	(205 227)	(221 041)	(226 555)	(226 181)	(221 149)	(207 806)	(207 572)	(210 080)	(211 988)	(212 392)	(219 057)	(215 781)	(222 148)	(228 654)	(226 171)	(221 765)	(223 599)	(221 669)	(220 558)	(226 122)	(231 259)	(237 922)	(247 270)	(250 383)	(252 249)	(258 454)	(267 376)	(277 956)	(286 117)	(283 570)	(280 722)	(277 517)	(262 368)	(254 406)	(247 287)	(238 335)	(239 736)	(243 160)	(247 027)	(261 349)	(277 404)	(287 810)	(295 756)	(292 468)	(295 336)	(299 488)	(305 351)	(303 419)	(295 212)	(295 362)	(299 902)	(310 015)	(324 004)	(326 892)	(328 809)
Gross Profit	10 613 N/A	10 722 +1%	11 428 +7%	10 944 -4%	11 132 +2%	11 583 +4%	12 541 +8%	11 985 -4%	10 900 -9%	8 162 -25%	11 650 +43%	12 117 +4%	22 021 +82%	24 772 +12%	21 402 -14%	20 481 -4%	22 572 +10%	23 093 +2%	23 556 +2%	24 367 +3%	22 249 -9%	21 914 -2%	21 775 -1%	24 693 +13%	27 309 +11%	28 920 +6%	29 268 +1%	29 704 +1%	27 801 -6%	28 934 +4%	29 635 +2%	29 650 +0%	29 526 0%	30 757 +4%	31 115 +1%	33 236 +7%	34 082 +3%	35 279 +4%	37 850 +7%	38 519 +2%	39 550 +3%	40 067 +1%	39 410 -2%	40 405 +3%	41 878 +4%	42 699 +2%	44 066 +3%	43 453 -1%	43 376 0%	39 612 -9%	38 685 -2%	37 781 -2%	36 846 -2%	37 509 +2%	36 641 -2%	39 283 +7%	41 397 +5%	42 081 +2%	43 462 +3%	45 510 +5%	46 363 +2%	49 427 +7%	52 912 +7%	58 531 +11%	59 947 +2%	60 323 +1%	63 544 +5%	64 925 +2%	71 646 +10%	81 447 +14%	89 360 +10%	93 684 +5%
Operating Income
Operating Expenses	(11 115)	(11 490)	(11 608)	(11 870)	(11 746)	(12 360)	(12 476)	(12 363)	(12 210)	(12 285)	(12 410)	(12 535)	(16 813)	(16 857)	(16 885)	(17 019)	(17 357)	(17 705)	(18 198)	(18 393)	(18 679)	(18 913)	(18 879)	(19 056)	(19 608)	(19 751)	(19 873)	(19 956)	(20 149)	(20 072)	(20 328)	(20 353)	(20 408)	(20 606)	(20 720)	(21 146)	(21 699)	(21 800)	(22 085)	(22 623)	(23 188)	(23 790)	(24 031)	(24 409)	(24 659)	(24 764)	(25 116)	(24 961)	(25 476)	(25 441)	(25 200)	(25 269)	(24 546)	(24 887)	(25 325)	(25 916)	(27 014)	(28 169)	(29 755)	(30 105)	(31 037)	(31 105)	(30 936)	(33 217)	(35 755)	(36 553)	(37 778)	(38 317)	(39 231)	(40 986)	(42 208)	(43 257)
Selling, General & Administrative	(11 115)	(11 476)	(11 608)	(11 870)	(11 890)	(12 360)	(12 476)	(12 363)	(12 210)	(12 285)	(12 410)	(12 535)	(16 350)	(16 857)	(16 885)	(17 019)	(15 927)	(17 707)	(18 199)	(18 394)	(18 244)	(18 912)	(18 877)	(19 035)	(19 117)	(19 693)	(19 799)	(19 884)	(19 608)	(19 969)	(20 201)	(20 198)	(19 794)	(20 439)	(20 557)	(20 990)	(21 287)	(21 723)	(22 047)	(22 623)	(21 873)	(23 790)	(24 030)	(24 408)	(23 410)	(24 762)	(25 113)	(24 959)	(24 636)	(25 443)	(25 201)	(25 269)	(23 390)	(24 885)	(25 324)	(25 915)	(25 684)	(28 167)	(29 753)	(30 102)	(29 214)	(31 103)	(30 935)	(33 216)	(33 669)	(36 553)	(37 778)	(38 318)	(36 616)	(40 812)	(42 045)	(43 099)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(996)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(957)	0	0	0	(851)	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
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(463)	0	0	0	(434)	0	0	0	(434)	0	0	(19)	(489)	(55)	(72)	(70)	(540)	(101)	(127)	(153)	(614)	(167)	(162)	(157)	(412)	0	0	0	(357)	0	0	0	(396)	0	0	0	(840)	0	0	0	(1 155)	0	0	0	(1 328)	0	0	0	(1 822)	0	0	0	(2 086)	0	0	0	(2 615)	0	0	0
Other Operating Expenses	0	(14)	0	0	144	0	0	0	0	0	0	0	0	0	0	0	0	2	1	0	(1)	(1)	(2)	0	(2)	(3)	(2)	0	0	(2)	0	(2)	0	0	(1)	0	0	(77)	(38)	0	(1)	0	(1)	(1)	(2)	(2)	(3)	(2)	0	2	1	0	(1)	(2)	(1)	0	(2)	(2)	(2)	(3)	(1)	(2)	0	(1)	0	0	0	0	0	(174)	(163)	(158)
Operating Income	(502) N/A	(768) -53%	(180) +77%	(926) -414%	(614) +34%	(777) -27%	65 N/A	(378) N/A	(1 310) -247%	(4 123) -215%	(760) +82%	(418) +45%	5 208 N/A	7 915 +52%	4 517 -43%	3 462 -23%	5 215 +51%	5 388 +3%	5 358 -1%	5 974 +11%	3 570 -40%	3 001 -16%	2 896 -3%	5 637 +95%	7 701 +37%	9 169 +19%	9 395 +2%	9 748 +4%	7 652 -22%	8 862 +16%	9 307 +5%	9 297 0%	9 118 -2%	10 151 +11%	10 395 +2%	12 090 +16%	12 383 +2%	13 479 +9%	15 765 +17%	15 896 +1%	16 362 +3%	16 277 -1%	15 379 -6%	15 996 +4%	17 219 +8%	17 935 +4%	18 950 +6%	18 492 -2%	17 900 -3%	14 171 -21%	13 485 -5%	12 512 -7%	12 300 -2%	12 622 +3%	11 316 -10%	13 367 +18%	14 383 +8%	13 912 -3%	13 707 -1%	15 405 +12%	15 326 -1%	18 322 +20%	21 976 +20%	25 314 +15%	24 192 -4%	23 770 -2%	25 766 +8%	26 608 +3%	32 415 +22%	40 461 +25%	47 152 +17%	50 427 +7%
Pre-Tax Income
Interest Income Expense	0	0	0	363	398	636	624	615	516	469	427	487	542	543	562	486	1 290	484	488	583	744	804	1 028	1 184	1 232	1 060	1 150	970	1 166	1 358	1 263	1 351	1 468	1 153	1 331	1 874	1 960	1 930	1 600	1 088	985	1 035	962	1 255	1 285	1 335	1 488	2 198	2 187	1 631	1 649	615	1 411	1 808	1 707	1 689	2 082	2 164	2 398	2 278	1 119	1 378	1 286	1 614	2 561	2 930	3 258	3 561	4 339	4 255	4 053	3 973
Non-Reccuring Items	(21)	(172)	(432)	(703)	(627)	(2 376)	(2 469)	(2 347)	(284)	75	(143)	(21)	(655)	(823)	(832)	(453)	577	547	272	148	(51)	(53)	493	41	(1 533)	(1 692)	(1 851)	(1 714)	(430)	(37)	113	(353)	(253)	(646)	(642)	(1 232)	(872)	(906)	(1 320)	(138)	(688)	(1 343)	23	(355)	235	1 109	171	251	(1 395)	(1 424)	(1 822)	(1 709)	(439)	(392)	(35)	5	(49)	(77)	(99)	(105)	(108)	(164)	(333)	(428)	(393)	(384)	(176)	(80)	(174)	0	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	296	0	294	294	(1)	0	0	13	0	0	0	305	326	327	0	22	1	(72)	0	0	0	(8)	0	0	0	595	0	0	0	0	68	68	67	67	0	0	0	0	0	0	0	0	1 191	1 191	1 516
Total Other Income	961	1 024	798	317	78	47	24	39	251	240	297	224	256	275	297	282	210	1 012	998	1 126	450	488	477	367	484	618	641	710	344	87	3	(63)	105	221	262	226	110	110	91	79	160	558	263	234	125	174	192	284	341	140	477	922	749	1 557	1 355	636	310	234	(7)	487	448	535	610	398	693	569	739	743	928	753	838	947
Pre-Tax Income	438 N/A	84 -81%	186 +121%	(949) N/A	(765) +19%	(2 470) -223%	(1 756) +29%	(2 071) -18%	(827) +60%	(3 339) -304%	(179) +95%	272 N/A	5 351 +1 867%	7 910 +48%	4 544 -43%	3 777 -17%	7 292 +93%	7 431 +2%	7 116 -4%	7 831 +10%	4 713 -40%	4 240 -10%	4 894 +15%	7 229 +48%	7 884 +9%	9 155 +16%	9 335 +2%	10 010 +7%	8 732 -13%	10 564 +21%	10 980 +4%	10 231 -7%	10 438 +2%	10 879 +4%	11 359 +4%	12 958 +14%	13 581 +5%	14 613 +8%	16 441 +13%	17 251 +5%	17 146 -1%	16 527 -4%	16 649 +1%	17 131 +3%	18 792 +10%	20 553 +9%	20 801 +1%	21 225 +2%	19 025 -10%	14 518 -24%	13 789 -5%	12 340 -11%	14 616 +18%	15 595 +7%	14 343 -8%	15 697 +9%	16 726 +7%	16 301 -3%	16 067 -1%	18 132 +13%	16 852 -7%	20 070 +19%	23 538 +17%	26 898 +14%	27 053 +1%	26 885 -1%	29 587 +10%	30 832 +4%	37 508 +22%	46 660 +24%	53 234 +14%	56 863 +7%
Net Income
Tax Provision	(489)	(386)	(485)	(116)	(335)	(312)	(504)	(349)	151	1 177	(160)	(392)	(2 357)	(3 348)	(2 101)	(1 958)	(3 060)	(3 127)	(2 682)	(2 900)	(1 948)	(1 847)	(2 103)	(3 015)	(3 587)	(4 333)	(4 397)	(4 443)	(3 375)	(3 789)	(3 980)	(3 551)	(3 763)	(4 151)	(4 190)	(5 061)	(4 898)	(5 009)	(5 489)	(5 491)	(4 989)	(4 897)	(5 053)	(5 188)	(5 905)	(6 520)	(6 135)	(6 389)	(5 752)	(4 191)	(4 474)	(3 798)	(4 528)	(5 042)	(4 606)	(4 751)	(5 145)	(4 926)	(4 487)	(4 969)	(4 133)	(4 847)	(6 213)	(6 969)	(6 942)	(6 680)	(7 294)	(8 084)	(9 484)	(11 901)	(13 319)	(14 189)
Income from Continuing Operations	(51)	(302)	(299)	(1 065)	(1 100)	(2 782)	(2 260)	(2 420)	(676)	(2 162)	(339)	(120)	2 994	4 562	2 443	1 819	4 232	4 304	4 434	4 931	2 765	2 393	2 791	4 214	4 297	4 822	4 938	5 567	5 357	6 775	7 000	6 680	6 675	6 728	7 169	7 897	8 683	9 604	10 952	11 760	12 157	11 630	11 596	11 943	12 887	14 033	14 666	14 836	13 273	10 327	9 315	8 542	10 088	10 553	9 737	10 946	11 581	11 375	11 580	13 163	12 719	15 223	17 325	19 929	20 111	20 205	22 293	22 748	28 024	34 759	39 915	42 674
Income to Minority Interest	0	0	(4)	6	(38)	(42)	(20)	76	76	51	(21)	(11)	11	(7)	79	22	36	(115)	(377)	(518)	(579)	(378)	(415)	(257)	(284)	(381)	(251)	(264)	(160)	(202)	(60)	(40)	(24)	39	(46)	(60)	(18)	(80)	(153)	(188)	(352)	(313)	(287)	(270)	(277)	(255)	(162)	(104)	(41)	87	24	61	28	4	141	130	(45)	(211)	(367)	(475)	(491)	(542)	(538)	(557)	(498)	(537)	(509)	(578)	(392)	(199)	(273)	(408)
Net Income (Common)	(50) N/A	(363) -626%	(360) +1%	(1 115) -210%	(1 132) -2%	(2 824) -149%	(2 281) +19%	(2 343) -3%	(601) +74%	(2 113) -252%	(363) +83%	(134) +63%	3 003 N/A	4 552 +52%	2 522 -45%	1 841 -27%	4 269 +132%	4 193 -2%	4 059 -3%	4 416 +9%	2 186 -50%	2 014 -8%	2 376 +18%	3 956 +66%	4 011 +1%	4 438 +11%	4 684 +6%	5 301 +13%	5 196 -2%	6 572 +26%	6 939 +6%	6 638 -4%	6 650 +0%	6 765 +2%	7 122 +5%	7 837 +10%	8 665 +11%	9 525 +10%	10 799 +13%	11 573 +7%	11 804 +2%	11 316 -4%	11 309 0%	11 671 +3%	12 609 +8%	13 777 +9%	14 502 +5%	14 732 +2%	13 231 -10%	10 415 -21%	9 339 -10%	8 603 -8%	10 116 +18%	10 557 +4%	9 878 -6%	11 075 +12%	11 535 +4%	11 161 -3%	11 211 +0%	12 686 +13%	12 227 -4%	14 680 +20%	16 786 +14%	19 371 +15%	19 612 +1%	19 667 +0%	21 783 +11%	22 169 +2%	27 631 +25%	34 560 +25%	39 640 +15%	42 265 +7%
EPS (Diluted)	-0.3 N/A	-4.32 -1 340%	-4.33 0%	-6.74 -56%	-13.47 -100%	-34.86 -159%	-14.15 +59%	-28.92 -104%	-7.41 +74%	-13.61 -84%	-2.33 +83%	-0.86 +63%	19.35 N/A	29.33 +52%	16.25 -45%	11.86 -27%	27.58 +133%	27.56 0%	26.68 -3%	29.01 +9%	14.33 -51%	13.21 -8%	15.75 +19%	26.21 +66%	26.54 +1%	29.64 +12%	31.13 +5%	34.99 +12%	34.54 -1%	43.8 +27%	46.53 +6%	44.52 -4%	44.56 +0%	45.88 +3%	48.29 +5%	53.11 +10%	58.74 +11%	64.59 +10%	73.11 +13%	78.39 +7%	79.96 +2%	76.64 -4%	76.91 +0%	80.65 +5%	86.53 +7%	96.17 +11%	101.46 +6%	104.05 +3%	93.24 -10%	74.96 -20%	67.14 -10%	61.84 -8%	72.77 +18%	76.2 +5%	71.62 -6%	81.76 +14%	84.68 +4%	84.36 0%	84.64 +0%	95.77 +13%	92.34 -4%	110.79 +20%	126.49 +14%	145.95 +15%	147.83 +1%	148.14 +0%	164.02 +11%	166.92 +2%	208.07 +25%	262.3 +26%	302.59 +15%	322.84 +7%

Income Statement Balance Sheet Cash Flow Statement

Takasago Thermal Engineering Co Ltd
TSE:1969

Income Statement

Earnings Waterfall
Takasago Thermal Engineering Co Ltd

Income Statement
Takasago Thermal Engineering Co Ltd

See Also

Company

Help

Tools

Stocks

Takasago Thermal Engineering Co Ltd TSE:1969

Income Statement

Earnings Waterfall Takasago Thermal Engineering Co Ltd

Income Statement Takasago Thermal Engineering Co Ltd

See Also

Company

Help

Tools

Stocks

Takasago Thermal Engineering Co Ltd
TSE:1969

Earnings Waterfall
Takasago Thermal Engineering Co Ltd

Income Statement
Takasago Thermal Engineering Co Ltd