Income Statement

Revenue

+27%

+32%

10Y

Currency: JPY

	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	12	0	0	9	0	0	9	17	25	34	32	32	31	30	30	29	29	29	28	28	28	25	25	25	25	25	25	24	24	29	31	0	40	38	39	49	38	38	39	41	39	22	33	32	0	6	0	2	4	3	0	5	4	7	0	9	0	3	6	0	0	3	4	0	5	1	0	0	0
Revenue	31 456 N/A	31 153 -1%	31 100 0%	29 654 -5%	28 787 -3%	26 191 -9%	24 341 -7%	24 340 0%	24 671 +1%	23 634 -4%	33 164 +40%	32 844 -1%	32 762 0%	33 161 +1%	33 416 +1%	33 170 -1%	32 686 -1%	32 448 -1%	32 168 -1%	32 514 +1%	33 324 +2%	34 270 +3%	35 146 +3%	35 427 +1%	35 328 0%	36 248 +3%	36 535 +1%	37 267 +2%	38 079 +2%	39 230 +3%	39 155 0%	39 839 +2%	39 958 +0%	38 886 -3%	39 142 +1%	39 232 +0%	40 294 +3%	40 090 -1%	39 410 -2%	39 761 +1%	39 367 -1%	40 000 +2%	40 793 +2%	41 039 +1%	41 236 +0%	41 968 +2%	43 642 +4%	43 380 -1%	42 395 -2%	41 171 -3%	39 386 -4%	38 985 -1%	39 269 +1%	39 590 +1%	40 203 +2%	40 906 +2%	42 114 +3%	42 779 +2%	42 864 +0%	43 513 +2%	44 527 +2%	45 079 +1%	47 125 +5%	48 246 +2%	48 362 +0%	50 177 +4%	51 617 +3%	54 103 +5%	54 487 +1%	54 490 +0%
Gross Profit
Cost of Revenue	(25 400)	(25 177)	(25 233)	(23 885)	(23 505)	(21 709)	(20 443)	(20 552)	(20 672)	(19 705)	(27 292)	(26 873)	(26 933)	(27 271)	(27 369)	(27 155)	(26 578)	(26 443)	(26 094)	(26 474)	(27 111)	(27 776)	(28 659)	(28 731)	(28 785)	(29 512)	(29 850)	(30 512)	(30 954)	(31 892)	(31 638)	(31 937)	(31 947)	(30 723)	(30 928)	(31 027)	(31 833)	(31 578)	(30 896)	(31 076)	(30 611)	(31 087)	(31 707)	(31 872)	(31 961)	(32 695)	(34 053)	(33 746)	(32 822)	(31 610)	(29 882)	(29 374)	(29 606)	(29 814)	(30 265)	(30 688)	(31 567)	(31 977)	(32 109)	(32 654)	(33 231)	(33 419)	(35 174)	(35 966)	(36 006)	(37 512)	(38 437)	(40 656)	(40 920)	(40 914)
Gross Profit	6 056 N/A	5 976 -1%	5 867 -2%	5 769 -2%	5 282 -8%	4 482 -15%	3 898 -13%	3 788 -3%	3 999 +6%	3 929 -2%	5 872 +49%	5 971 +2%	5 829 -2%	5 890 +1%	6 047 +3%	6 015 -1%	6 108 +2%	6 005 -2%	6 074 +1%	6 040 -1%	6 213 +3%	6 494 +5%	6 487 0%	6 696 +3%	6 543 -2%	6 736 +3%	6 685 -1%	6 755 +1%	7 125 +5%	7 338 +3%	7 517 +2%	7 902 +5%	8 011 +1%	8 163 +2%	8 214 +1%	8 205 0%	8 461 +3%	8 512 +1%	8 514 +0%	8 685 +2%	8 756 +1%	8 913 +2%	9 086 +2%	9 167 +1%	9 275 +1%	9 273 0%	9 589 +3%	9 634 +0%	9 573 -1%	9 561 0%	9 504 -1%	9 611 +1%	9 663 +1%	9 776 +1%	9 938 +2%	10 218 +3%	10 547 +3%	10 802 +2%	10 755 0%	10 859 +1%	11 296 +4%	11 660 +3%	11 951 +2%	12 280 +3%	12 356 +1%	12 665 +3%	13 180 +4%	13 447 +2%	13 567 +1%	13 576 +0%
Operating Income
Operating Expenses	(3 430)	(3 456)	(3 503)	(3 540)	(3 253)	(3 005)	(2 802)	(2 758)	(2 791)	(2 841)	(3 633)	(3 632)	(3 577)	(3 504)	(3 556)	(3 508)	(3 532)	(3 566)	(3 638)	(3 692)	(3 710)	(3 698)	(3 680)	(3 699)	(3 719)	(3 702)	(3 638)	(3 580)	(3 523)	(3 516)	(3 781)	(3 914)	(4 032)	(4 152)	(4 034)	(4 161)	(4 294)	(4 393)	(4 339)	(4 437)	(4 622)	(4 758)	(5 008)	(5 003)	(4 855)	(4 773)	(4 641)	(4 575)	(4 525)	(4 497)	(4 478)	(4 431)	(4 418)	(4 375)	(4 498)	(4 607)	(4 713)	(4 704)	(4 751)	(4 756)	(4 804)	(4 920)	(5 044)	(5 123)	(5 104)	(5 233)	(5 240)	(5 268)	(5 393)	(5 400)
Selling, General & Administrative	(3 430)	(3 421)	(3 425)	(3 432)	(3 180)	(2 974)	(2 779)	(2 735)	(2 757)	(2 807)	(3 582)	(3 581)	(3 537)	(3 487)	(3 519)	(3 507)	(3 531)	(3 564)	(3 602)	(3 691)	(3 709)	(3 699)	(3 645)	(3 699)	(3 718)	(3 701)	(3 606)	(3 593)	(3 522)	(3 514)	(3 745)	(3 913)	(4 031)	(4 152)	(3 997)	(4 160)	(4 294)	(4 391)	(4 303)	(4 435)	(4 620)	(4 757)	(4 977)	(5 003)	(4 854)	(4 771)	(4 601)	(4 573)	(4 524)	(4 496)	(4 266)	(4 431)	(4 416)	(4 375)	(4 323)	(4 604)	(4 712)	(4 703)	(4 476)	(4 758)	(4 805)	(4 919)	(5 043)	(5 121)	(5 101)	(5 232)	(4 984)	(5 266)	(5 392)	(5 398)
Research & Development	0	(35)	(77)	(108)	0	0	0	0	(11)	(34)	(51)	0	0	0	(37)	0	0	0	(35)	0	0	0	(34)	0	0	0	(31)	0	0	0	0	0	0	0	(36)	0	0	0	(35)	0	0	0	(30)	0	0	0	(38)	0	0	0	(211)	0	0	0	(174)	0	0	0	(275)	0	0	0	0	0	0	0	(254)	0	0	0
Other Operating Expenses	0	0	0	0	(73)	(31)	(23)	(23)	(23)	0	0	(51)	(40)	(17)	0	(1)	0	(2)	(1)	(1)	(1)	1	(1)	0	(1)	(1)	(1)	13	(1)	0	(36)	(1)	(1)	0	(1)	(1)	0	(2)	(1)	(2)	(2)	(1)	(1)	0	(1)	(2)	(2)	(2)	(1)	(1)	(1)	0	(2)	0	(1)	(3)	(1)	(1)	0	0	0	(1)	(1)	(2)	(3)	(1)	(2)	(2)	(1)	0
Operating Income	2 626 N/A	2 520 -4%	2 364 -6%	2 229 -6%	2 029 -9%	1 477 -27%	1 096 -26%	1 030 -6%	1 208 +17%	1 088 -10%	2 239 +106%	2 339 +4%	2 252 -4%	2 386 +6%	2 491 +4%	2 507 +1%	2 576 +3%	2 439 -5%	2 436 0%	2 348 -4%	2 503 +7%	2 796 +12%	2 807 +0%	2 997 +7%	2 824 -6%	3 034 +7%	3 047 +0%	3 175 +4%	3 602 +13%	3 822 +6%	3 736 -2%	3 988 +7%	3 979 0%	4 011 +1%	4 180 +4%	4 044 -3%	4 167 +3%	4 119 -1%	4 175 +1%	4 248 +2%	4 134 -3%	4 155 +1%	4 078 -2%	4 164 +2%	4 420 +6%	4 500 +2%	4 948 +10%	5 059 +2%	5 048 0%	5 064 +0%	5 026 -1%	5 180 +3%	5 245 +1%	5 401 +3%	5 440 +1%	5 611 +3%	5 834 +4%	6 098 +5%	6 004 -2%	6 103 +2%	6 492 +6%	6 740 +4%	6 907 +2%	7 157 +4%	7 252 +1%	7 432 +2%	7 940 +7%	8 179 +3%	8 174 0%	8 176 +0%
Pre-Tax Income
Interest Income Expense	(2)	(2)	3	2	8	5	6	15	17	32	50	74	74	98	124	135	157	266	396	460	456	515	350	224	361	475	584	654	535	313	22	(317)	(403)	72	19	397	609	8	896	1 025	1 029	982	863	487	362	683	28	317	294	11	294	342	454	837	897	1 994	3 033	1 704	861	758	(46)	476	1 730	1 678	(56)	1 713	298	(750)	926	324
Non-Reccuring Items	20	10	(27)	(88)	(99)	(97)	(41)	(183)	(149)	(171)	(256)	(85)	1	29	(178)	(209)	(297)	(300)	(10)	(799)	(15)	(13)	299	218	(582)	(556)	(850)	0	(63)	(89)	(1 970)	(1 970)	(1 887)	(1 894)	(23)	(22)	(79)	(1 640)	(1 944)	(1 896)	(2 101)	(525)	(898)	(1 306)	(3 995)	(5 071)	(5 000)	(5 199)	(2 250)	(910)	(408)	150	162	(730)	(622)	(1 228)	(1 670)	(1 285)	(3 818)	(3 387)	(2 947)	(2 837)	(948)	(823)	(860)	(897)	(1 774)	(1 809)	(1 770)	(1 614)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(23)	(38)	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	0	0	0	0
Total Other Income	50	34	31	50	64	53	32	46	54	56	85	22	43	43	40	52	19	93	62	138	164	133	167	166	220	240	200	210	93	62	111	37	96	80	12	(10)	(25)	1	19	59	54	23	7	(6)	(4)	11	11	(89)	(94)	(109)	44	20	65	38	40	49	(4)	(8)	(82)	(93)	(87)	(86)	(42)	(42)	(40)	(30)	(63)	(78)	(88)	(101)
Pre-Tax Income	2 694 N/A	2 562 -5%	2 372 -7%	2 193 -8%	2 002 -9%	1 438 -28%	1 093 -24%	908 -17%	1 130 +24%	982 -13%	2 080 +112%	2 350 +13%	2 370 +1%	2 556 +8%	2 477 -3%	2 485 +0%	2 455 -1%	2 498 +2%	2 884 +15%	2 147 -26%	3 108 +45%	3 431 +10%	3 623 +6%	3 605 0%	2 823 -22%	3 193 +13%	2 981 -7%	4 039 +35%	4 167 +3%	4 108 -1%	1 899 -54%	1 738 -8%	1 785 +3%	2 269 +27%	4 188 +85%	4 409 +5%	4 672 +6%	2 488 -47%	3 146 +26%	3 436 +9%	3 116 -9%	4 635 +49%	4 050 -13%	3 339 -18%	783 -77%	123 -84%	(13) N/A	88 N/A	2 998 +3 307%	4 056 +35%	4 956 +22%	5 692 +15%	5 926 +4%	5 546 -6%	5 755 +4%	6 426 +12%	7 193 +12%	6 509 -10%	2 965 -54%	3 381 +14%	3 412 +1%	4 293 +26%	7 647 +78%	7 970 +4%	6 296 -21%	8 218 +31%	6 401 -22%	5 542 -13%	7 242 +31%	6 785 -6%
Net Income
Tax Provision	(1 305)	(1 277)	(1 181)	(1 082)	(932)	(692)	(517)	(446)	(511)	(409)	(764)	(826)	(844)	(1 143)	(1 244)	(1 308)	(1 318)	(1 126)	(1 203)	(1 227)	(1 273)	(1 416)	(1 488)	(1 452)	(1 449)	(1 251)	(1 343)	(1 442)	(1 466)	(1 732)	(1 436)	(1 353)	(1 355)	(1 518)	(1 542)	(1 662)	(1 806)	(1 116)	(1 086)	(1 306)	(1 359)	(1 768)	(2 026)	(1 760)	(742)	(925)	(599)	(500)	(1 437)	(1 417)	(1 883)	(2 137)	(2 204)	(2 136)	(2 178)	(2 421)	(2 741)	(2 488)	(2 086)	(2 230)	(2 214)	(2 519)	(3 062)	(3 203)	(2 532)	(3 241)	(2 963)	(2 554)	(3 276)	(3 131)
Income from Continuing Operations	1 389	1 285	1 191	1 111	1 070	746	576	462	619	573	1 316	1 524	1 526	1 413	1 233	1 177	1 137	1 372	1 681	920	1 835	2 015	2 135	2 153	1 374	1 942	1 638	2 597	2 701	2 376	463	385	430	751	2 646	2 747	2 866	1 372	2 060	2 130	1 757	2 867	2 024	1 579	41	(802)	(612)	(412)	1 561	2 639	3 073	3 555	3 722	3 410	3 577	4 005	4 452	4 021	879	1 151	1 198	1 774	4 585	4 767	3 764	4 977	3 438	2 988	3 966	3 654
Income to Minority Interest	(3)	(9)	(9)	(8)	(2)	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	0	0	0	0	0	(25)	(59)	(90)	(121)	(127)
Net Income (Common)	1 384 N/A	1 272 -8%	1 176 -8%	1 101 -6%	1 066 -3%	745 -30%	572 -23%	458 -20%	613 +34%	566 -8%	1 313 +132%	1 518 +16%	1 524 +0%	1 413 -7%	1 233 -13%	1 177 -5%	1 137 -3%	1 371 +21%	1 681 +23%	920 -45%	1 834 +99%	2 016 +10%	2 134 +6%	2 152 +1%	1 374 -36%	1 940 +41%	1 638 -16%	2 598 +59%	2 700 +4%	2 376 -12%	463 -81%	385 -17%	430 +12%	751 +75%	2 646 +252%	2 747 +4%	2 867 +4%	1 372 -52%	2 060 +50%	2 130 +3%	1 757 -18%	2 868 +63%	2 023 -29%	1 577 -22%	41 -97%	(803) N/A	(612) +24%	(411) +33%	1 560 N/A	2 639 +69%	3 073 +16%	3 555 +16%	3 721 +5%	3 410 -8%	3 577 +5%	4 005 +12%	4 452 +11%	4 021 -10%	879 -78%	1 151 +31%	1 198 +4%	1 774 +48%	4 584 +158%	4 765 +4%	3 763 -21%	4 950 +32%	3 377 -32%	2 895 -14%	3 843 +33%	3 525 -8%
EPS (Diluted)	98.85 N/A	90.85 -8%	84 -8%	78.64 -6%	76.14 -3%	53.21 -30%	40.85 -23%	32.71 -20%	43.78 +34%	40.42 -8%	93.78 +132%	108.42 +16%	108.85 +0%	108.69 0%	88.07 -19%	90.53 +3%	87.46 -3%	105.46 +21%	129.3 +23%	70.76 -45%	141.07 +99%	155.07 +10%	164.15 +6%	179.33 +9%	114.5 -36%	161.66 +41%	136.32 -16%	216.5 +59%	225 +4%	198 -12%	38.12 -81%	32.08 -16%	35.83 +12%	62.58 +75%	216.83 +246%	228.91 +6%	238.91 +4%	114.33 -52%	167.11 +46%	177.5 +6%	146.41 -18%	232.47 +59%	164.03 -29%	127.83 -22%	3.32 -97%	-65.09 N/A	-49.61 +24%	-33.32 +33%	126.46 N/A	213.93 +69%	249.11 +16%	288.18 +16%	301.64 +5%	275.95 -9%	289.66 +5%	324.21 +12%	359.87 +11%	323.85 -10%	70.95 -78%	92.44 +30%	95.94 +4%	141.73 +48%	366.34 +158%	376.86 +3%	297.81 -21%	391.5 +31%	267.19 -32%	229.14 -14%	304.18 +33%	279.01 -8%

Income Statement Balance Sheet Cash Flow Statement

SRA Holdings Inc
TSE:3817

Income Statement

Earnings Waterfall
SRA Holdings Inc

Income Statement
SRA Holdings Inc

See Also

Company

Help

Tools

Stocks

SRA Holdings Inc TSE:3817

Income Statement

Earnings Waterfall SRA Holdings Inc

Income Statement SRA Holdings Inc

See Also

Company

Help

Tools

Stocks

SRA Holdings Inc
TSE:3817

Earnings Waterfall
SRA Holdings Inc

Income Statement
SRA Holdings Inc