Income Statement

Revenue

+27%

+44%

10Y

Currency: JPY

	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	174	0	0	153	0	0	154	0	0	126	0	0	193	0	0	184	359	529	690	658	632	606	584	565	555	537	540	529	511	513	489	480	474	453	440	430	418	411	402	388	367	342	317	295	273	254	237	218	210	210	208	216	232	248	266	272	267	258	250	242	233	220	219	221	224	237	248	265	338	373	412	463	464	518	559	0	0	0
Revenue	64 268 N/A	97 805 +52%	97 903 +0%	95 731 -2%	96 040 +0%	98 820 +3%	101 434 +3%	103 302 +2%	103 051 0%	104 002 +1%	103 345 -1%	100 769 -2%	97 371 -3%	91 392 -6%	82 304 -10%	74 338 -10%	65 353 -12%	64 136 -2%	62 316 -3%	63 343 +2%	84 158 +33%	84 762 +1%	83 120 -2%	83 027 0%	82 638 0%	82 568 0%	81 566 -1%	80 986 -1%	82 103 +1%	81 279 -1%	83 499 +3%	84 019 +1%	85 104 +1%	86 395 +2%	87 120 +1%	89 129 +2%	90 223 +1%	91 155 +1%	90 506 -1%	89 208 -1%	86 199 -3%	84 162 -2%	83 284 -1%	83 007 0%	83 324 +0%	84 697 +2%	85 603 +1%	85 623 +0%	84 526 -1%	83 575 -1%	82 856 -1%	83 114 +0%	82 292 -1%	82 463 +0%	83 552 +1%	83 172 0%	85 722 +3%	84 685 -1%	81 240 -4%	80 038 -1%	78 727 -2%	79 661 +1%	81 533 +2%	82 470 +1%	84 051 +2%	87 360 +4%	90 002 +3%	90 693 +1%	87 529 -3%	83 999 -4%	83 226 -1%	86 808 +4%	93 253 +7%	99 071 +6%	103 570 +5%	106 732 +3%	109 035 +2%	111 151 +2%	113 396 +2%	115 109 +2%
Gross Profit
Cost of Revenue	(49 484)	(74 804)	(74 198)	(72 442)	(72 808)	(74 750)	(76 299)	(77 131)	(76 555)	(77 194)	(76 540)	(75 565)	(73 574)	(70 201)	(63 853)	(58 299)	(50 456)	(47 661)	(44 831)	(44 935)	(59 667)	(59 818)	(58 466)	(58 690)	(58 535)	(58 394)	(57 584)	(56 771)	(57 042)	(56 639)	(58 421)	(59 032)	(60 739)	(61 309)	(61 514)	(62 397)	(62 632)	(63 123)	(61 679)	(60 215)	(57 049)	(55 061)	(54 054)	(53 386)	(53 380)	(54 017)	(54 695)	(54 802)	(54 312)	(54 176)	(54 241)	(54 839)	(54 632)	(55 025)	(56 475)	(56 653)	(57 628)	(56 364)	(53 893)	(53 265)	(53 065)	(54 099)	(54 473)	(54 652)	(55 823)	(57 771)	(60 126)	(61 099)	(60 323)	(58 549)	(57 666)	(59 700)	(62 638)	(65 319)	(67 867)	(68 788)	(68 657)	(69 603)	(69 992)	(69 796)
Gross Profit	14 784 N/A	23 001 +56%	23 705 +3%	23 289 -2%	23 232 0%	24 070 +4%	25 135 +4%	26 171 +4%	26 496 +1%	26 808 +1%	26 805 0%	25 204 -6%	23 797 -6%	21 191 -11%	18 451 -13%	16 039 -13%	14 897 -7%	16 475 +11%	17 485 +6%	18 408 +5%	24 491 +33%	24 944 +2%	24 654 -1%	24 337 -1%	24 103 -1%	24 174 +0%	23 982 -1%	24 215 +1%	25 061 +3%	24 640 -2%	25 078 +2%	24 987 0%	24 365 -2%	25 086 +3%	25 606 +2%	26 732 +4%	27 591 +3%	28 032 +2%	28 827 +3%	28 993 +1%	29 150 +1%	29 101 0%	29 230 +0%	29 621 +1%	29 944 +1%	30 680 +2%	30 908 +1%	30 821 0%	30 214 -2%	29 399 -3%	28 615 -3%	28 275 -1%	27 660 -2%	27 438 -1%	27 077 -1%	26 519 -2%	28 094 +6%	28 321 +1%	27 347 -3%	26 773 -2%	25 662 -4%	25 562 0%	27 060 +6%	27 818 +3%	28 228 +1%	29 589 +5%	29 876 +1%	29 594 -1%	27 206 -8%	25 450 -6%	25 560 +0%	27 108 +6%	30 615 +13%	33 752 +10%	35 703 +6%	37 944 +6%	40 378 +6%	41 548 +3%	43 404 +4%	45 313 +4%
Operating Income
Operating Expenses	(11 867)	(18 003)	(18 173)	(18 259)	(18 385)	(18 314)	(18 120)	(17 942)	(17 933)	(18 054)	(18 211)	(18 108)	(18 292)	(18 025)	(17 108)	(16 029)	(14 583)	(14 044)	(13 560)	(13 684)	(17 997)	(18 171)	(18 060)	(17 894)	(18 174)	(18 272)	(18 411)	(18 594)	(18 442)	(18 149)	(18 044)	(17 885)	(17 889)	(17 981)	(18 240)	(18 497)	(18 706)	(17 931)	(18 362)	(18 376)	(18 257)	(20 423)	(19 229)	(18 703)	(18 796)	(19 685)	(19 795)	(18 948)	(19 377)	(19 578)	(19 622)	(19 661)	(19 462)	(19 668)	(19 877)	(19 946)	(19 934)	(19 810)	(19 677)	(19 581)	(19 698)	(19 954)	(20 068)	(20 471)	(20 960)	(21 401)	(21 943)	(22 136)	(22 326)	(22 298)	(22 159)	(22 369)	(22 228)	(22 729)	(23 089)	(23 450)	(23 933)	(24 712)	(24 850)	(25 746)
Selling, General & Administrative	(11 867)	(18 003)	(18 173)	(17 585)	(18 385)	(18 314)	(18 023)	(17 942)	(17 933)	(17 942)	(18 211)	(17 658)	(18 276)	(16 652)	(15 829)	(14 794)	(13 438)	(12 890)	(12 440)	(12 558)	(16 071)	(17 001)	(17 261)	(17 485)	(16 111)	(18 271)	(18 410)	(18 592)	(16 815)	(18 148)	(18 042)	(17 885)	(16 392)	(17 979)	(18 239)	(18 495)	(17 415)	(18 658)	(18 361)	(18 375)	(17 000)	(18 248)	(18 493)	(18 700)	(17 366)	(18 888)	(18 999)	(18 948)	(17 786)	(19 577)	(19 622)	(19 660)	(17 984)	(19 667)	(19 875)	(19 944)	(18 235)	(19 809)	(19 676)	(19 582)	(17 600)	(19 952)	(20 067)	(20 468)	(18 382)	(21 401)	(21 943)	(22 135)	(19 376)	(22 298)	(22 157)	(22 370)	(19 401)	(22 341)	(23 088)	(23 448)	(20 950)	(24 712)	(24 849)	(25 747)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	(450)	(899)	(1 373)	(1 279)	(1 235)	(1 145)	(1 154)	(1 120)	(1 126)	(1 535)	0	0	0	(1 704)	0	0	0	(1 626)	0	0	0	(1 495)	0	0	0	(1 290)	0	0	0	0	0	0	0	(1 429)	0	0	0	(1 590)	0	0	0	(1 477)	0	0	0	(1 698)	0	0	0	(2 097)	0	0	0	(2 577)	0	0	0	(2 950)	0	0	0	(2 825)	0	0	0	(2 983)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(391)	0	0	0	(358)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	(674)	0	0	(97)	0	0	(112)	0	0	883	0	0	0	0	0	0	0	0	(1 170)	(799)	(409)	(1)	(1)	(1)	(2)	(1)	(1)	(2)	0	(2)	(2)	0	0	(1)	727	0	(1)	(1 257)	(2 175)	(736)	(3)	(1)	(797)	(796)	0	(1)	(1)	0	0	(1)	0	0	(2)	(1)	(1)	0	1	(1)	(2)	(1)	(3)	(1)	0	0	(1)	0	0	(2)	1	(2)	(388)	(1)	(2)	0	0	(1)	1
Operating Income	2 917 N/A	4 998 +71%	5 532 +11%	5 030 -9%	4 847 -4%	5 756 +19%	7 015 +22%	8 229 +17%	8 563 +4%	8 754 +2%	8 594 -2%	7 096 -17%	5 505 -22%	3 166 -42%	1 343 -58%	10 -99%	314 +3 040%	2 431 +674%	3 925 +61%	4 724 +20%	6 494 +37%	6 773 +4%	6 594 -3%	6 443 -2%	5 929 -8%	5 902 0%	5 571 -6%	5 621 +1%	6 619 +18%	6 491 -2%	7 034 +8%	7 102 +1%	6 476 -9%	7 105 +10%	7 366 +4%	8 235 +12%	8 885 +8%	10 101 +14%	10 465 +4%	10 617 +1%	10 893 +3%	8 678 -20%	10 001 +15%	10 918 +9%	11 148 +2%	10 995 -1%	11 113 +1%	11 873 +7%	10 837 -9%	9 821 -9%	8 993 -8%	8 614 -4%	8 198 -5%	7 770 -5%	7 200 -7%	6 573 -9%	8 160 +24%	8 511 +4%	7 670 -10%	7 192 -6%	5 964 -17%	5 608 -6%	6 992 +25%	7 347 +5%	7 268 -1%	8 188 +13%	7 933 -3%	7 458 -6%	4 880 -35%	3 152 -35%	3 401 +8%	4 739 +39%	8 387 +77%	11 023 +31%	12 614 +14%	14 494 +15%	16 445 +13%	16 836 +2%	18 554 +10%	19 567 +5%
Pre-Tax Income
Interest Income Expense	1 748	1 769	31	80	21	643	734	884	269	306	273	498	376	283	(182)	(397)	(713)	(704)	(526)	(93)	(64)	110	35	7	9	(113)	6	118	275	620	618	605	457	268	350	526	577	632	455	338	82	(65)	(37)	168	183	501	598	892	735	868	1 973	1 423	1 685	1 729	653	669	495	6 825	6 679	6 554	7 079	280	476	779	993	2 033	3 395	2 591	1 856	1 743	355	771	1 046	889	55	938	1 920	1 194	1 940	1 689
Non-Reccuring Items	(2 908)	(2 920)	(3 411)	(1 088)	(986)	(299)	(2 494)	(2 600)	(2 508)	(190)	(169)	(179)	(410)	(5 678)	(5 658)	(5 279)	(76)	(432)	(464)	(551)	(2 549)	(2 991)	(3 375)	(2 992)	(1 245)	(384)	651	(397)	(811)	(804)	(1 391)	(579)	(128)	(546)	(546)	(546)	310	0	(712)	(1 290)	(2 222)	0	0	(182)	(795)	0	0	(1 811)	(1 378)	(1 262)	(1 635)	(1 279)	(1 882)	(1 504)	(1 243)	(585)	(397)	200	(331)	(2 944)	(4 577)	(5 382)	(4 899)	(603)	853	1 019	1 047	(790)	(7 385)	(7 329)	(7 197)	(7 024)	(401)	0	(385)	(377)	(1 011)	(1 010)	(999)	(1 059)
Gain/Loss on Disposition of Assets	(81)	(143)	(136)	(101)	1 489	1 433	1 357	(273)	(223)	424	483	480	(303)	(278)	(273)	(76)	183	125	136	(341)	(400)	(329)	(352)	(141)	(135)	(192)	(198)	(258)	(269)	(216)	(183)	(177)	(134)	(161)	(162)	(97)	(678)	(498)	(509)	(540)	0	(237)	(220)	(244)	(194)	(230)	3 769	3 797	4 262	4 048	147	190	1 895	1 151	1 019	1 116	(446)	2 982	3 028	0	2 926	0	0	(208)	(276)	2 818	2 771	2 945	5 166	2 048	2 020	1 925	(268)	(292)	49	127	(352)	(348)	(908)	33 267
Total Other Income	47	(157)	(102)	(89)	149	(30)	(144)	(257)	(53)	(383)	(419)	(563)	(395)	(253)	(188)	(93)	(34)	(176)	(154)	(353)	(430)	(413)	(425)	(397)	(357)	(377)	(389)	(401)	(481)	(501)	(615)	(620)	(384)	(361)	(310)	(535)	(804)	(689)	(514)	(196)	(16)	(155)	(140)	(129)	64	107	90	126	28	(24)	(53)	(198)	(66)	(70)	(211)	(177)	(220)	(275)	(148)	2 794	(179)	(104)	(83)	(43)	(159)	(145)	(107)	(159)	144	275	293	372	319	337	376	505	519	445	479	366
Pre-Tax Income	1 723 N/A	3 547 +106%	1 914 -46%	3 832 +100%	5 520 +44%	7 503 +36%	6 468 -14%	5 983 -7%	6 048 +1%	8 911 +47%	8 762 -2%	7 332 -16%	4 773 -35%	(2 760) N/A	(4 958) -80%	(5 835) -18%	(326) +94%	1 244 N/A	2 917 +134%	3 386 +16%	3 051 -10%	3 150 +3%	2 477 -21%	2 920 +18%	4 201 +44%	4 836 +15%	5 641 +17%	4 683 -17%	5 333 +14%	5 590 +5%	5 463 -2%	6 331 +16%	6 287 -1%	6 305 +0%	6 698 +6%	7 583 +13%	8 290 +9%	9 546 +15%	9 185 -4%	8 929 -3%	8 737 -2%	8 221 -6%	9 604 +17%	10 531 +10%	10 406 -1%	11 373 +9%	15 570 +37%	14 877 -4%	14 484 -3%	13 451 -7%	9 425 -30%	8 750 -7%	9 830 +12%	9 076 -8%	7 418 -18%	7 596 +2%	7 592 0%	18 243 +140%	16 898 -7%	13 596 -20%	11 213 -18%	402 -96%	2 486 +518%	7 272 +193%	8 679 +19%	13 913 +60%	15 039 +8%	12 045 -20%	4 661 -61%	(111) N/A	(1 128) -916%	783 N/A	9 083 +1 060%	11 957 +32%	12 709 +6%	15 687 +23%	17 521 +12%	17 117 -2%	19 066 +11%	53 830 +182%
Net Income
Tax Provision	(1 863)	(2 404)	(1 497)	(699)	(1 506)	(2 327)	(2 401)	(2 176)	(2 242)	(3 295)	(3 183)	(2 628)	(1 870)	621	1 264	1 505	(675)	(977)	(1 538)	(1 290)	(191)	36	184	(1 056)	(2 713)	(3 285)	(3 421)	(2 697)	(2 449)	(2 701)	(2 840)	(2 397)	(2 385)	(2 267)	(2 046)	(2 347)	(3 653)	(3 845)	(4 098)	(4 087)	(3 112)	(2 929)	(3 017)	(3 094)	(2 882)	(3 066)	(4 258)	(4 355)	(4 195)	(4 007)	(2 030)	(1 862)	(1 812)	(1 646)	(1 828)	(1 222)	(1 651)	(4 668)	(4 193)	(3 488)	(2 935)	107	(681)	(2 006)	(1 998)	(3 261)	(3 185)	(2 504)	(1 737)	(735)	(36)	(460)	(1 775)	(2 391)	(3 336)	(4 122)	(4 355)	(4 010)	(4 443)	(14 831)
Income from Continuing Operations	(140)	1 143	417	3 133	4 014	5 176	4 067	3 807	3 806	5 616	5 579	4 704	2 903	(2 139)	(3 694)	(4 330)	(1 001)	267	1 379	2 096	2 860	3 186	2 661	1 864	1 488	1 551	2 220	1 986	2 884	2 889	2 623	3 934	3 902	4 038	4 652	5 236	4 637	5 701	5 087	4 842	5 625	5 292	6 587	7 437	7 524	8 307	11 312	10 522	10 289	9 444	7 395	6 888	8 018	7 430	5 590	6 374	5 941	13 575	12 705	10 108	8 278	509	1 805	5 266	6 681	10 652	11 854	9 541	2 924	(846)	(1 164)	323	7 308	9 566	9 373	11 565	13 166	13 107	14 623	38 999
Income to Minority Interest	(73)	(99)	(113)	(96)	(98)	(90)	(96)	(97)	(98)	(164)	(197)	(162)	(90)	(38)	(28)	18	(6)	(33)	(59)	(43)	(51)	(46)	(40)	(51)	(54)	(50)	(60)	(43)	(43)	(44)	(43)	(44)	(43)	(44)	(44)	(40)	(48)	(45)	(37)	(36)	(27)	(31)	(39)	(43)	(44)	(40)	(38)	(37)	(35)	(37)	(35)	(34)	(33)	(32)	(73)	(129)	(170)	(217)	(212)	(198)	(178)	(163)	(151)	(139)	(161)	(160)	(203)	(203)	(150)	(109)	(19)	4	(12)	(77)	(182)	(212)	(328)	(374)	(318)	(471)
Net Income (Common)	(214) N/A	1 040 N/A	304 -71%	3 032 +897%	3 913 +29%	5 079 +30%	3 967 -22%	3 706 -7%	3 705 0%	5 450 +47%	5 380 -1%	4 540 -16%	2 811 -38%	(2 177) N/A	(3 720) -71%	(4 312) -16%	(1 009) +77%	228 N/A	1 312 +475%	2 045 +56%	2 806 +37%	3 139 +12%	2 621 -17%	1 815 -31%	1 433 -21%	1 499 +5%	2 161 +44%	1 942 -10%	2 840 +46%	2 844 +0%	2 579 -9%	3 890 +51%	3 858 -1%	3 994 +4%	4 606 +15%	5 194 +13%	4 588 -12%	5 653 +23%	5 049 -11%	4 805 -5%	5 598 +17%	5 261 -6%	6 548 +24%	7 395 +13%	7 479 +1%	8 267 +11%	11 273 +36%	10 482 -7%	10 253 -2%	9 405 -8%	7 359 -22%	6 854 -7%	7 984 +16%	7 397 -7%	5 515 -25%	6 245 +13%	5 771 -8%	13 359 +131%	12 494 -6%	9 909 -21%	8 100 -18%	346 -96%	1 654 +378%	5 128 +210%	6 519 +27%	10 491 +61%	11 651 +11%	9 336 -20%	2 772 -70%	(956) N/A	(1 186) -24%	327 N/A	7 296 +2 131%	9 488 +30%	9 191 -3%	11 351 +24%	12 837 +13%	12 733 -1%	14 304 +12%	38 526 +169%
EPS (Diluted)	-4.28 N/A	21.22 N/A	6.08 -71%	60.64 +897%	79.85 +32%	103.65 +30%	79.34 -23%	75.63 -5%	75.61 0%	109 +44%	109.79 +1%	92.65 -16%	56.22 -39%	-45.35 N/A	-86.51 -91%	-100.27 -16%	-23.46 +77%	5.7 N/A	32.79 +475%	51.12 +56%	70.15 +37%	78.47 +12%	65.52 -17%	45.37 -31%	35.82 -21%	37.47 +5%	54.02 +44%	48.55 -10%	71 +46%	71.09 +0%	64.47 -9%	97.25 +51%	96.45 -1%	99.85 +4%	115.15 +15%	129.85 +13%	115.12 -11%	141.32 +23%	126.22 -11%	120.12 -5%	140.5 +17%	131.52 -6%	163.69 +24%	184.87 +13%	188.55 +2%	211.97 +12%	289.05 +36%	268.76 -7%	263.97 -2%	241.15 -9%	188.69 -22%	176.63 -6%	205.76 +16%	190.63 -7%	142.13 -25%	160.95 +13%	148.74 -8%	344.31 +131%	322.02 -6%	255.39 -21%	208.77 -18%	8.92 -96%	42.63 +378%	132.18 +210%	168.03 +27%	271.85 +62%	307.04 +13%	252.63 -18%	73.92 -71%	-26.25 N/A	-32.57 -24%	8.98 N/A	200.39 +2 132%	260.6 +30%	252.44 -3%	311.77 +24%	352.59 +13%	349.74 -1%	392.89 +12%	1 058.23 +169%

Income Statement Balance Sheet Cash Flow Statement

Nitto Boseki Co Ltd
TSE:3110

Income Statement

Earnings Waterfall
Nitto Boseki Co Ltd

Income Statement
Nitto Boseki Co Ltd

See Also

Company

Help

Tools

Stocks

Nitto Boseki Co Ltd TSE:3110

Income Statement

Earnings Waterfall Nitto Boseki Co Ltd

Income Statement Nitto Boseki Co Ltd

See Also

Company

Help

Tools

Stocks

Nitto Boseki Co Ltd
TSE:3110

Earnings Waterfall
Nitto Boseki Co Ltd

Income Statement
Nitto Boseki Co Ltd