Income Statement

Revenue

+7%

+49%

10Y

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	Dec-2025
Revenue
Interest Expense	167	0	0	115	0	0	53	0	0	100	0	0	247	0	0	332	0	0	294	587	861	1 135	1 104	1 080	1 075	1 072	1 061	1 034	998	966	956	0	725	0	0	0	251	0	0	0	724	0	0	0	739	0	0	0	729	0	0	0	1 280	0	0	0	1 398	0	0	0	1 442	0	0	0	1 627	0	0	0	1 457	0	0	0	2 815	0	0	667	2 738	1 984	0	0	0
Revenue	250 558 N/A	256 020 +2%	262 747 +3%	261 335 -1%	266 462 +2%	274 941 +3%	281 379 +2%	286 925 +2%	287 404 +0%	297 202 +3%	302 338 +2%	308 653 +2%	307 781 0%	311 775 +1%	301 847 -3%	274 807 -9%	249 593 -9%	242 653 -3%	257 458 +6%	266 363 +3%	270 427 +2%	363 191 +34%	365 397 +1%	368 051 +1%	368 502 +0%	368 975 +0%	367 577 0%	364 228 -1%	365 281 +0%	369 431 +1%	374 066 +1%	387 812 +4%	399 357 +3%	413 485 +4%	425 524 +3%	436 829 +3%	411 408 -6%	542 602 +32%	569 088 +5%	580 700 +2%	521 721 -10%	511 237 -2%	502 943 -2%	490 603 -2%	485 192 -1%	490 824 +1%	492 433 +0%	504 068 +2%	518 442 +3%	541 258 +4%	568 484 +5%	588 708 +4%	602 996 +2%	595 484 -1%	589 033 -1%	581 981 -1%	575 807 -1%	571 088 -1%	550 394 -4%	540 671 -2%	541 797 +0%	549 268 +1%	582 087 +6%	607 178 +4%	629 370 +4%	652 530 +4%	685 114 +5%	723 361 +6%	756 376 +5%	773 783 +2%	779 334 +1%	777 600 0%	780 938 +0%	788 156 +1%	811 157 +3%	821 398 +1%	826 895 +1%	829 516 +0%	815 636 -2%	805 485 -1%	808 447 +0%
Gross Profit
Cost of Revenue	(178 637)	(182 626)	(188 579)	(187 061)	(190 602)	(195 995)	(200 608)	(205 661)	(205 714)	(211 432)	(214 348)	(218 302)	(219 345)	(222 323)	(219 736)	(204 269)	(185 512)	(175 083)	(177 916)	(181 583)	(181 475)	(243 564)	(242 562)	(244 505)	(244 409)	(246 538)	(248 442)	(246 224)	(247 679)	(249 485)	(253 753)	(263 135)	(273 714)	(286 179)	(293 684)	(303 215)	(294 261)	(385 319)	(404 322)	(408 295)	(355 137)	(342 968)	(333 512)	(322 438)	(317 748)	(316 821)	(320 434)	(327 705)	(338 601)	(356 210)	(378 842)	(396 305)	(410 453)	(413 864)	(406 312)	(403 299)	(395 125)	(393 293)	(381 790)	(375 431)	(376 386)	(379 155)	(402 195)	(413 008)	(425 234)	(439 057)	(464 302)	(485 594)	(514 713)	(528 884)	(528 554)	(537 944)	(540 956)	(536 180)	(557 587)	(555 534)	(559 374)	(570 376)	(563 770)	(561 080)	(561 939)
Gross Profit	71 921 N/A	73 394 +2%	74 168 +1%	74 274 +0%	75 860 +2%	78 946 +4%	80 771 +2%	81 264 +1%	81 690 +1%	85 770 +5%	87 990 +3%	90 351 +3%	88 436 -2%	89 452 +1%	82 111 -8%	70 538 -14%	64 081 -9%	67 570 +5%	79 542 +18%	84 780 +7%	88 952 +5%	119 627 +34%	122 835 +3%	123 546 +1%	124 093 +0%	122 437 -1%	119 135 -3%	118 004 -1%	117 602 0%	119 946 +2%	120 313 +0%	124 677 +4%	125 643 +1%	127 306 +1%	131 840 +4%	133 614 +1%	117 147 -12%	157 283 +34%	164 766 +5%	172 405 +5%	166 584 -3%	168 269 +1%	169 431 +1%	168 165 -1%	167 444 0%	174 003 +4%	171 999 -1%	176 363 +3%	179 841 +2%	185 048 +3%	189 642 +2%	192 403 +1%	192 543 +0%	181 620 -6%	182 721 +1%	178 682 -2%	180 682 +1%	177 795 -2%	168 604 -5%	165 240 -2%	165 411 +0%	170 113 +3%	179 892 +6%	194 170 +8%	204 136 +5%	213 473 +5%	220 812 +3%	237 767 +8%	241 663 +2%	244 899 +1%	250 780 +2%	239 656 -4%	239 982 +0%	251 976 +5%	253 570 +1%	265 864 +5%	267 521 +1%	259 140 -3%	251 866 -3%	244 405 -3%	246 508 +1%
Operating Income
Operating Expenses	(52 795)	(50 282)	(50 654)	(51 004)	(51 737)	(52 747)	(53 053)	(53 023)	(53 102)	(53 747)	(54 262)	(54 948)	(54 807)	(56 212)	(55 307)	(52 518)	(49 638)	(47 993)	(49 159)	(49 510)	(49 456)	(66 531)	(66 459)	(66 536)	(67 455)	(67 703)	(68 518)	(68 736)	(69 517)	(70 749)	(72 402)	(74 722)	(76 164)	(77 761)	(78 786)	(81 781)	(76 849)	(103 905)	(106 784)	(109 744)	(100 507)	(108 101)	(107 072)	(105 474)	(99 617)	(106 189)	(101 032)	(102 756)	(103 490)	(109 151)	(114 803)	(120 019)	(126 749)	(126 325)	(128 077)	(127 731)	(126 509)	(126 283)	(122 741)	(120 874)	(121 070)	(120 957)	(124 764)	(128 038)	(131 880)	(135 858)	(140 865)	(148 983)	(154 524)	(158 581)	(160 760)	(161 661)	(164 507)	(169 032)	(173 601)	(178 168)	(182 440)	(184 202)	(185 988)	(186 889)	(187 626)
Selling, General & Administrative	(50 887)	(50 501)	(50 406)	(50 756)	(45 457)	(52 747)	(53 053)	(53 097)	(53 102)	(53 747)	(53 607)	(54 948)	(51 081)	(55 488)	(43 896)	(41 562)	(38 975)	(37 595)	(38 428)	(38 669)	(38 468)	(51 821)	(55 353)	(59 106)	(63 733)	(52 521)	(68 517)	(68 735)	(69 515)	(54 999)	(72 400)	(74 720)	(76 164)	(61 355)	(78 786)	(81 781)	(63 533)	(101 049)	(106 784)	(109 743)	(82 211)	(100 997)	(100 316)	(98 833)	(81 080)	(100 520)	(101 031)	(102 755)	(103 488)	(109 148)	(114 801)	(120 018)	(106 915)	(126 326)	(128 077)	(127 729)	(106 779)	(126 281)	(122 741)	(120 874)	(101 758)	(120 957)	(124 763)	(128 037)	(112 336)	(135 858)	(140 862)	(148 982)	(133 474)	(158 580)	(160 761)	(161 662)	(141 441)	(169 031)	(173 601)	(178 167)	(156 967)	(184 201)	(185 986)	(186 888)	(187 625)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(3 726)	(7 585)	(11 411)	(10 956)	(10 663)	(10 398)	(10 731)	(10 841)	(10 988)	(14 710)	0	0	0	(15 182)	0	0	0	(15 749)	0	0	0	(16 405)	0	0	(16 405)	0	0	0	(18 295)	0	0	0	(18 536)	0	0	0	0	0	0	0	(19 833)	0	0	0	(19 729)	0	0	0	(19 311)	0	0	0	(19 543)	0	0	0	(21 050)	0	0	0	(23 065)	0	0	0	(25 472)	0	0	0	0
Other Operating Expenses	(1 908)	219	(248)	(248)	(6 280)	0	0	74	0	0	(655)	0	0	6 861	0	0	0	0	0	0	0	0	(11 106)	(7 430)	(3 722)	0	(1)	(1)	(2)	(1)	(2)	0	0	(1)	0	0	3 089	(2 856)	0	(1)	(1)	(7 104)	(6 756)	(6 641)	(1)	(5 669)	0	(1)	(2)	(3)	(2)	(1)	(1)	1	0	(2)	(1)	(2)	0	0	(1)	0	(1)	(1)	(1)	0	(3)	(1)	0	(1)	1	1	(1)	(1)	0	0	(1)	(1)	0	(1)	(1)
Operating Income	19 126 N/A	23 112 +21%	23 514 +2%	23 270 -1%	24 123 +4%	26 199 +9%	27 718 +6%	28 241 +2%	28 588 +1%	32 023 +12%	33 728 +5%	35 403 +5%	33 629 -5%	33 240 -1%	26 804 -19%	18 020 -33%	14 443 -20%	19 577 +36%	30 383 +55%	35 270 +16%	39 496 +12%	53 096 +34%	56 376 +6%	57 010 +1%	56 638 -1%	54 734 -3%	50 617 -8%	49 268 -3%	48 085 -2%	49 197 +2%	47 911 -3%	49 955 +4%	49 479 -1%	49 545 +0%	53 054 +7%	51 833 -2%	40 298 -22%	53 378 +32%	57 982 +9%	62 661 +8%	66 077 +5%	60 168 -9%	62 359 +4%	62 691 +1%	67 827 +8%	67 814 0%	70 967 +5%	73 607 +4%	76 351 +4%	75 897 -1%	74 839 -1%	72 384 -3%	65 794 -9%	55 295 -16%	54 644 -1%	50 951 -7%	54 173 +6%	51 512 -5%	45 863 -11%	44 366 -3%	44 341 0%	49 156 +11%	55 128 +12%	66 132 +20%	72 256 +9%	77 615 +7%	79 947 +3%	88 784 +11%	87 139 -2%	86 318 -1%	90 020 +4%	77 995 -13%	75 475 -3%	82 944 +10%	79 969 -4%	87 696 +10%	85 081 -3%	74 938 -12%	65 878 -12%	57 516 -13%	58 882 +2%
Pre-Tax Income
Interest Income Expense	549	757	709	837	1 752	1 663	1 721	1 077	1 333	1 423	1 034	1 299	1 847	2 526	1 867	922	368	410	418	505	301	676	1 438	1 355	1 675	2 248	696	148	1 715	1 960	2 609	3 640	2 116	2 085	2 080	2 313	1 681	3 533	3 631	2 451	2 256	2 007	1 881	2 323	1 406	(435)	(581)	683	1 065	1 493	886	(1 226)	(1 316)	(716)	(803)	(682)	(398)	(1 330)	(809)	120	14	207	255	(244)	(297)	17	2 126	2 205	1 953	1 612	(792)	(1 232)	(1 715)	(858)	1 350	2 176	2 066	1 547	1 552	2 531	4 457
Non-Reccuring Items	0	0	(773)	(1 484)	(2 506)	(1 840)	(1 129)	(2 095)	(2 723)	(2 723)	(1 599)	(1 131)	(1 220)	(581)	(814)	(1 660)	(1 765)	(1 910)	(3 248)	(3 221)	(2 497)	(5 390)	(4 603)	(4 705)	(4 821)	(4 561)	(3 462)	(3 707)	(4 027)	(4 249)	(3 002)	(2 544)	(4 444)	(4 308)	(6 015)	(6 179)	(2 854)	0	(725)	(483)	(6 300)	0	0	0	(5 669)	0	(6 870)	(9 209)	(6 767)	(6 993)	(6 768)	(5 453)	(12 163)	(14 340)	(15 278)	(18 804)	(47 100)	(44 852)	(46 572)	(45 975)	(31 550)	(38 630)	(35 171)	(31 880)	(10 631)	(6 908)	(9 009)	(8 936)	(8 678)	(12 832)	(11 174)	(7 969)	(8 643)	(1 641)	(4 828)	(10 051)	(29 830)	(30 980)	(26 458)	(28 307)	(35 760)
Gain/Loss on Disposition of Assets	0	0	0	0	(867)	0	0	0	637	0	0	615	0	0	0	0	0	0	0	0	0	225	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5 421)	(5 420)	(5 420)	278	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 012)	0	0	0	(997)	0	0	0	(639)	(684)	(774)	(914)	(986)	0	0	0	0	0	0	0	(1 433)	0	(2 413)	(2 455)	(2 496)
Total Other Income	(1 841)	(1 743)	(995)	(1 609)	(1 606)	(3 320)	(3 403)	(2 902)	(3 590)	(2 591)	(2 801)	(4 444)	(3 839)	(3 370)	(2 765)	(2 480)	(1 858)	(679)	(1 022)	(883)	(1 381)	(2 707)	(2 108)	(2 242)	(2 132)	(1 692)	(2 335)	(2 572)	(2 667)	(2 007)	(2 176)	(1 995)	(1 726)	(1 724)	(2 899)	(2 650)	(7 592)	(2 068)	(2 606)	(3 389)	(3 797)	(3 127)	(4 133)	(3 319)	(3 052)	(3 212)	(1 350)	(1 351)	(1 272)	(1 963)	(2 105)	(1 984)	(2 274)	(3 772)	(3 795)	(4 425)	(2 770)	(2 233)	(2 664)	(2 380)	(2 681)	(2 573)	(2 650)	(3 288)	(1 992)	(1 792)	(647)	29	(1 431)	(3 117)	(3 360)	(3 847)	(3 844)	(4 698)	(5 080)	(6 643)	(2 708)	(3 514)	(5 653)	(4 379)	(5 262)
Pre-Tax Income	17 834 N/A	22 126 +24%	22 455 +1%	21 014 -6%	20 896 -1%	22 702 +9%	24 907 +10%	24 321 -2%	24 245 0%	28 132 +16%	30 362 +8%	31 742 +5%	30 417 -4%	31 815 +5%	25 092 -21%	14 802 -41%	11 188 -24%	17 398 +56%	26 531 +52%	31 671 +19%	35 919 +13%	45 900 +28%	51 103 +11%	51 418 +1%	51 360 0%	50 729 -1%	45 516 -10%	43 137 -5%	43 106 0%	44 901 +4%	45 342 +1%	49 056 +8%	45 425 -7%	45 598 +0%	46 220 +1%	45 317 -2%	31 533 -30%	49 422 +57%	52 862 +7%	55 820 +6%	58 514 +5%	59 048 +1%	60 107 +2%	61 695 +3%	60 512 -2%	64 167 +6%	62 166 -3%	63 730 +3%	69 377 +9%	68 434 -1%	66 852 -2%	63 721 -5%	50 041 -21%	36 467 -27%	34 768 -5%	27 040 -22%	2 893 -89%	3 097 +7%	(4 182) N/A	(3 869) +7%	9 127 N/A	8 160 -11%	17 562 +115%	30 720 +75%	58 697 +91%	68 248 +16%	71 643 +5%	81 168 +13%	77 997 -4%	71 981 -8%	74 694 +4%	64 947 -13%	61 273 -6%	75 747 +24%	71 411 -6%	73 178 +2%	53 176 -27%	41 991 -21%	32 906 -22%	24 906 -24%	19 821 -20%
Net Income
Tax Provision	(6 200)	(8 440)	(8 605)	(7 999)	(7 639)	(8 060)	(8 723)	(9 002)	(9 243)	(10 783)	(11 344)	(11 578)	(11 358)	(12 103)	(8 846)	(4 972)	(3 178)	(5 164)	(8 713)	(10 709)	(13 405)	(17 031)	(18 467)	(19 027)	(19 107)	(18 710)	(17 092)	(15 596)	(15 293)	(15 889)	(15 625)	(17 132)	(15 686)	(15 772)	(15 684)	(14 587)	(9 631)	(15 756)	(16 997)	(18 366)	(22 046)	(22 149)	(22 084)	(22 579)	(19 308)	(19 616)	(19 175)	(19 374)	(14 040)	(13 226)	(13 047)	(12 470)	(15 441)	(12 651)	(11 239)	(8 118)	(3 810)	(3 405)	(950)	(1 439)	(5 815)	(6 218)	(11 537)	(13 714)	(20 336)	(22 358)	(20 666)	(24 115)	(22 388)	(21 140)	(21 956)	(20 731)	(18 987)	(19 752)	(20 652)	(21 102)	(22 000)	(20 425)	(18 211)	(17 730)	(14 769)
Income from Continuing Operations	11 634	13 686	13 850	13 015	13 257	14 642	16 184	15 319	15 002	17 349	19 018	20 164	19 059	19 712	16 246	9 830	8 010	12 234	17 818	20 962	22 514	28 869	32 636	32 391	32 253	32 019	28 424	27 541	27 813	29 012	29 717	31 924	29 739	29 826	30 536	30 730	21 902	33 666	35 865	37 454	36 468	36 899	38 023	39 116	41 204	44 551	42 991	44 356	55 337	55 208	53 805	51 251	34 600	23 816	23 529	18 922	(917)	(308)	(5 132)	(5 308)	3 312	1 942	6 025	17 006	38 361	45 890	50 977	57 053	55 609	50 841	52 738	44 216	42 286	55 995	50 759	52 076	31 176	21 566	14 695	7 176	5 052
Income to Minority Interest	(31)	(42)	(74)	(71)	(91)	(91)	(82)	(87)	(88)	(98)	(83)	(80)	(74)	(120)	(129)	(112)	(79)	(86)	(108)	(123)	(106)	(122)	(248)	(342)	(471)	(549)	(470)	(539)	(383)	(213)	(186)	(105)	(188)	(435)	(414)	(70)	(605)	(824)	(922)	(1 333)	(718)	(768)	(828)	(872)	(804)	(804)	(758)	(811)	(876)	(908)	(965)	(1 004)	(1 038)	(1 063)	(1 083)	(1 068)	(1 039)	(1 027)	(918)	(859)	(740)	(792)	(903)	(978)	(1 098)	(1 210)	(1 217)	(1 218)	(1 300)	(1 079)	(794)	(595)	160	(88)	291	517	548	550	621	698	2 417
Net Income (Common)	11 599 N/A	13 643 +18%	13 772 +1%	12 941 -6%	13 158 +2%	14 548 +11%	16 098 +11%	15 235 -5%	14 913 -2%	17 251 +16%	18 930 +10%	20 083 +6%	18 982 -5%	19 591 +3%	16 113 -18%	9 716 -40%	7 927 -18%	12 145 +53%	17 706 +46%	20 836 +18%	22 401 +8%	28 742 +28%	32 384 +13%	32 044 -1%	31 783 -1%	31 469 -1%	27 950 -11%	27 000 -3%	27 427 +2%	28 798 +5%	29 531 +3%	31 818 +8%	29 549 -7%	29 390 -1%	30 120 +2%	30 660 +2%	21 296 -31%	32 840 +54%	34 942 +6%	36 119 +3%	35 749 -1%	36 129 +1%	37 194 +3%	38 243 +3%	40 400 +6%	43 749 +8%	42 233 -3%	43 544 +3%	54 459 +25%	54 297 0%	52 838 -3%	50 246 -5%	33 560 -33%	22 751 -32%	22 443 -1%	17 851 -20%	(1 956) N/A	(1 336) +32%	(6 050) -353%	(6 166) -2%	2 570 N/A	1 147 -55%	5 120 +346%	16 025 +213%	37 262 +133%	44 681 +20%	49 759 +11%	55 834 +12%	54 307 -3%	49 758 -8%	51 942 +4%	43 620 -16%	42 446 -3%	55 908 +32%	51 050 -9%	52 593 +3%	31 724 -40%	22 117 -30%	15 317 -31%	7 874 -49%	7 468 -5%
EPS (Diluted)	31.51 N/A	36.87 +17%	37.51 +2%	35.27 -6%	35.46 +1%	39.53 +11%	43.62 +10%	40.84 -6%	40.41 -1%	46.87 +16%	52.87 +13%	57.54 +9%	54.38 -5%	55.49 +2%	46.3 -17%	27.91 -40%	22.51 -19%	34.79 +55%	50.73 +46%	59.7 +18%	64.18 +8%	82.35 +28%	92.79 +13%	91.81 -1%	91.06 -1%	90.16 -1%	80.08 -11%	77.36 -3%	78.58 +2%	82.52 +5%	84.13 +2%	90.9 +8%	80.07 -12%	83.75 +5%	85.81 +2%	87.35 +2%	60.65 -31%	93.29 +54%	99.26 +6%	102.61 +3%	101.57 -1%	102.64 +1%	105.67 +3%	108.64 +3%	114.75 +6%	123.93 +8%	119.64 -3%	123.35 +3%	154.44 +25%	154.25 0%	150.96 -2%	143.85 -5%	95.86 -33%	65.22 -32%	64.68 -1%	51.7 -20%	-5.66 N/A	-3.88 +31%	-17.57 -353%	-17.92 -2%	7.47 N/A	3.32 -56%	14.85 +347%	46.58 +214%	108.23 +132%	130.42 +21%	147.72 +13%	166.7 +13%	161 -3%	148.55 -8%	155.08 +4%	130.22 -16%	126.71 -3%	166.89 +32%	153.24 -8%	161.32 +5%	96.27 -40%	68.24 -29%	47.59 -30%	25.18 -47%	23.6 -6%

Income Statement Balance Sheet Cash Flow Statement

Kuraray Co Ltd
TSE:3405

Income Statement

Earnings Waterfall
Kuraray Co Ltd

Income Statement
Kuraray Co Ltd

See Also

Company

Help

Tools

Stocks

Kuraray Co Ltd TSE:3405

Income Statement

Earnings Waterfall Kuraray Co Ltd

Income Statement Kuraray Co Ltd

See Also

Company

Help

Tools

Stocks

Kuraray Co Ltd
TSE:3405

Earnings Waterfall
Kuraray Co Ltd

Income Statement
Kuraray Co Ltd