Income Statement

Revenue

-5%

+10%

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	410	0	0	425	0	0	366	788	1 116	1 469	1 427	1 358	1 343	1 377	1 371	1 335	1 291	1 183	1 123	1 074	1 039	1 010	982	964	957	962	949	937	903	860	823	761	739	820	820	815	823	707	698	710	719	762	808	855	868	866	863	821	831	821	824	857	908	924	918	977	1 104	1 157	1 325	1 449	1 482	1 683	1 769	1 872	1 989	2 093	0	0	0
Revenue	273 723 N/A	279 442 +2%	292 354 +5%	268 413 -8%	244 120 -9%	221 947 -9%	235 299 +6%	251 573 +7%	263 678 +5%	267 603 +1%	357 893 +34%	363 455 +2%	364 527 +0%	367 301 +1%	364 712 -1%	357 809 -2%	345 518 -3%	341 480 -1%	341 645 +0%	346 908 +2%	358 868 +3%	368 287 +3%	376 809 +2%	376 154 0%	382 292 +2%	385 224 +1%	383 978 0%	384 051 +0%	379 735 -1%	372 601 -2%	369 853 -1%	364 908 -1%	359 032 -2%	359 134 +0%	362 647 +1%	371 251 +2%	378 684 +2%	389 037 +3%	395 629 +2%	399 010 +1%	406 134 +2%	412 783 +2%	413 128 +0%	410 043 -1%	406 733 -1%	391 499 -4%	380 803 -3%	366 152 -4%	349 152 -5%	354 133 +1%	354 391 +0%	364 885 +3%	385 232 +6%	376 383 -2%	384 849 +2%	392 491 +2%	396 634 +1%	409 605 +3%	407 559 0%	401 019 -2%	396 000 -1%	391 669 -1%	389 263 -1%	396 661 +2%	396 948 +0%	398 018 +0%	400 251 +1%	399 091 0%	397 896 0%	389 427 -2%
Gross Profit
Cost of Revenue	(212 557)	(219 486)	(233 401)	(214 925)	(195 432)	(174 141)	(182 293)	(193 055)	(204 182)	(209 637)	(281 219)	(286 679)	(288 518)	(291 932)	(291 421)	(285 754)	(274 164)	(269 140)	(269 326)	(273 642)	(284 677)	(293 234)	(299 671)	(300 364)	(305 093)	(305 984)	(302 381)	(299 087)	(291 249)	(282 819)	(278 064)	(274 076)	(271 036)	(270 190)	(273 263)	(279 402)	(283 314)	(291 049)	(295 583)	(297 629)	(304 562)	(310 799)	(310 839)	(308 095)	(304 169)	(290 785)	(281 465)	(269 702)	(254 573)	(252 761)	(254 196)	(260 634)	(270 427)	(270 237)	(277 674)	(286 641)	(294 205)	(305 930)	(305 217)	(301 961)	(303 202)	(305 372)	(306 762)	(311 760)	(314 852)	(313 831)	(315 655)	(316 534)	(312 690)	(300 065)
Gross Profit	61 166 N/A	59 956 -2%	58 953 -2%	53 488 -9%	48 688 -9%	47 806 -2%	53 006 +11%	58 518 +10%	59 496 +2%	57 966 -3%	76 674 +32%	76 776 +0%	76 009 -1%	75 369 -1%	73 291 -3%	72 055 -2%	71 354 -1%	72 340 +1%	72 319 0%	73 266 +1%	74 191 +1%	75 053 +1%	77 138 +3%	75 790 -2%	77 199 +2%	79 240 +3%	81 597 +3%	84 964 +4%	88 486 +4%	89 782 +1%	91 789 +2%	90 832 -1%	87 996 -3%	88 944 +1%	89 384 +0%	91 849 +3%	95 370 +4%	97 988 +3%	100 046 +2%	101 381 +1%	101 572 +0%	101 984 +0%	102 289 +0%	101 948 0%	102 564 +1%	100 714 -2%	99 338 -1%	96 450 -3%	94 579 -2%	101 372 +7%	100 195 -1%	104 251 +4%	114 805 +10%	106 146 -8%	107 175 +1%	105 850 -1%	102 429 -3%	103 675 +1%	102 342 -1%	99 058 -3%	92 798 -6%	86 297 -7%	82 501 -4%	84 901 +3%	82 096 -3%	84 187 +3%	84 596 +0%	82 557 -2%	85 206 +3%	89 362 +5%
Operating Income
Operating Expenses	(45 929)	(46 583)	(48 334)	(40 275)	(39 499)	(38 281)	(37 899)	(38 436)	(39 055)	(39 510)	(52 052)	(52 408)	(52 223)	(52 471)	(52 574)	(52 596)	(52 599)	(52 730)	(53 502)	(53 641)	(54 699)	(55 371)	(55 908)	(56 915)	(57 037)	(57 103)	(57 809)	(58 126)	(59 229)	(59 773)	(61 155)	(63 691)	(62 157)	(62 913)	(63 540)	(65 071)	(65 357)	(65 761)	(66 394)	(67 228)	(67 630)	(68 649)	(68 061)	(68 506)	(67 590)	(67 289)	(67 751)	(67 208)	(66 275)	(65 779)	(65 466)	(69 174)	(69 915)	(67 266)	(67 052)	(70 513)	(71 162)	(69 673)	(70 018)	(68 840)	(68 247)	(67 480)	(69 125)	(69 604)	(69 870)	(71 548)	(70 183)	(70 559)	(70 438)	(68 567)
Selling, General & Administrative	(38 315)	(37 439)	(40 276)	(34 714)	(33 414)	(32 630)	(32 577)	(33 355)	(33 581)	(33 916)	(44 489)	(46 658)	(48 401)	(50 502)	(44 181)	(52 594)	(52 597)	(52 728)	(45 171)	(53 812)	(54 698)	(55 370)	(47 209)	(56 915)	(57 036)	(57 104)	(48 753)	(57 866)	(59 229)	(59 771)	(51 498)	(61 842)	(62 156)	(62 913)	(52 437)	(63 869)	(65 041)	(65 760)	(54 917)	(67 228)	(67 629)	(68 646)	(56 074)	(67 903)	(67 588)	(67 288)	(55 131)	(67 207)	(66 274)	(65 778)	(52 963)	(66 174)	(66 915)	(67 264)	(55 104)	(68 572)	(69 220)	(69 672)	(57 337)	(68 839)	(68 247)	(67 478)	(56 444)	(69 603)	(69 868)	(71 549)	(57 737)	(70 559)	(70 437)	(68 565)
Research & Development	0	(1 530)	(3 499)	(5 301)	(5 825)	(5 391)	(5 322)	(5 081)	(5 474)	(5 594)	(7 563)	0	0	0	(8 392)	0	0	0	(8 330)	0	0	0	(8 699)	0	0	0	(8 796)	0	0	0	0	0	0	0	(11 102)	0	0	0	(11 477)	0	0	0	(11 986)	0	0	0	(12 619)	0	0	0	(12 501)	0	0	0	(11 947)	0	0	0	(12 680)	0	0	0	(12 680)	0	0	0	(12 445)	0	0	0
Other Operating Expenses	(7 614)	(7 614)	(4 559)	(260)	(260)	(260)	0	0	0	0	0	(5 750)	(3 822)	(1 969)	(1)	(2)	0	(2)	(1)	171	0	0	0	0	(1)	1	(260)	(260)	0	(2)	(9 657)	(1 849)	(1)	0	(1)	(1 202)	(316)	0	0	0	(1)	(1)	(1)	(603)	0	(1)	(1)	(1)	(1)	(1)	(2)	(3 000)	(3 000)	(2)	(1)	(1 941)	(1 942)	0	(1)	(1)	0	(2)	(1)	(1)	0	1	(1)	0	(1)	0
Operating Income	15 237 N/A	13 373 -12%	10 619 -21%	13 213 +24%	9 189 -30%	9 525 +4%	15 107 +59%	20 082 +33%	20 441 +2%	18 456 -10%	24 622 +33%	24 368 -1%	23 786 -2%	22 898 -4%	20 717 -10%	19 459 -6%	18 755 -4%	19 610 +5%	18 817 -4%	19 625 +4%	19 492 -1%	19 682 +1%	21 230 +8%	18 875 -11%	20 162 +7%	22 137 +10%	23 788 +7%	26 838 +13%	29 257 +9%	30 009 +3%	30 634 +2%	27 141 -11%	25 839 -5%	26 031 +1%	25 844 -1%	26 778 +4%	30 013 +12%	32 227 +7%	33 652 +4%	34 153 +1%	33 942 -1%	33 335 -2%	34 228 +3%	33 442 -2%	34 974 +5%	33 425 -4%	31 587 -5%	29 242 -7%	28 304 -3%	35 593 +26%	34 729 -2%	35 077 +1%	44 890 +28%	38 880 -13%	40 123 +3%	35 337 -12%	31 267 -12%	34 002 +9%	32 324 -5%	30 218 -7%	24 551 -19%	18 817 -23%	13 376 -29%	15 297 +14%	12 226 -20%	12 639 +3%	14 413 +14%	11 998 -17%	14 768 +23%	20 795 +41%
Pre-Tax Income
Interest Income Expense	273	781	(255)	(676)	(1 236)	(1 369)	(737)	(295)	188	78	61	(52)	(202)	270	407	(150)	98	607	1 540	2 676	2 933	2 924	1 838	1 049	1 286	2 201	2 826	2 905	2 388	993	159	(1 346)	(587)	819	985	3 593	3 537	2 383	1 993	2 467	2 176	1 547	3 560	1 794	1 427	1 693	1 442	2 459	2 674	2 744	2 116	1 320	904	1 474	1 753	2 919	4 862	6 390	8 423	8 856	7 207	5 977	18 356	17 462	17 431	15 023	1 019	442	(189)	1 607
Non-Reccuring Items	0	0	0	0	0	0	(381)	(381)	(934)	(553)	(1 107)	(1 374)	(1 116)	(1 119)	(262)	(670)	(203)	(199)	(201)	0	0	(1)	0	0	0	0	0	0	(891)	(891)	(1 848)	0	(2 101)	(2 417)	0	0	0	0	0	(117)	(620)	(620)	(719)	0	(693)	(898)	(1 303)	(1 555)	(959)	(3 752)	(3 250)	0	0	(1 015)	(1 940)	0	0	(17 955)	(18 829)	(18 969)	(19 172)	(9 152)	(8 433)	(8 340)	(8 726)	(1 892)	(25 074)	(27 228)	(33 313)	(37 925)
Gain/Loss on Disposition of Assets	475	0	0	0	0	0	0	0	0	(903)	(1 808)	0	0	0	(2 156)	0	(1 434)	(1 481)	(1 506)	0	0	(987)	(1 533)	0	(723)	72	1 934	0	491	445	0	0	(710)	(837)	(2 284)	0	(1 131)	(2 256)	(2 777)	0	(3 384)	(2 145)	(1 859)	(2 134)	(1 535)	(1 710)	(1 508)	(1 457)	(1 540)	0	(2 455)	(1 891)	(2 410)	(3 104)	(2 737)	(3 168)	(3 319)	(3 183)	(2 661)	(2 072)	(1 615)	(1 614)	(2 054)	(2 642)	(2 526)	(2 709)	(2 543)	6 093	6 045	6 241
Total Other Income	(3 782)	(3 461)	(3 171)	(3 708)	(3 852)	(3 408)	(2 565)	(2 197)	(1 887)	(1 083)	(735)	(2 347)	(2 253)	(2 208)	(1 365)	(3 057)	(2 219)	(2 069)	(1 417)	(2 942)	(2 445)	(1 616)	(1 213)	(2 698)	(438)	(1 209)	(1 573)	420	(1 993)	(2 063)	(3 771)	(4 083)	(2 976)	(2 580)	(2 059)	(2 860)	(1 668)	(2 423)	(3 297)	(6 431)	(3 645)	(3 291)	(2 818)	(2 233)	(2 192)	(1 841)	(1 207)	(1 128)	(1 208)	(3 282)	(2 088)	(2 850)	(2 878)	(2 209)	(2 566)	(2 828)	(3 275)	(3 958)	(4 667)	(5 387)	(5 946)	(6 215)	(6 762)	(6 817)	(7 645)	(7 800)	(4 898)	(4 411)	(3 554)	(3 420)
Pre-Tax Income	12 203 N/A	10 693 -12%	7 193 -33%	8 829 +23%	4 101 -54%	4 748 +16%	11 424 +141%	17 209 +51%	17 808 +3%	15 995 -10%	21 033 +31%	20 595 -2%	20 215 -2%	19 841 -2%	17 341 -13%	15 582 -10%	14 997 -4%	16 468 +10%	17 233 +5%	19 359 +12%	19 980 +3%	20 002 +0%	20 322 +2%	17 226 -15%	20 287 +18%	23 201 +14%	26 975 +16%	30 163 +12%	29 252 -3%	28 493 -3%	25 174 -12%	21 712 -14%	19 465 -10%	21 016 +8%	22 486 +7%	27 511 +22%	30 751 +12%	29 931 -3%	29 571 -1%	30 072 +2%	28 469 -5%	28 826 +1%	32 392 +12%	30 869 -5%	31 981 +4%	30 669 -4%	29 011 -5%	27 561 -5%	27 271 -1%	31 303 +15%	29 052 -7%	31 656 +9%	40 506 +28%	34 026 -16%	34 633 +2%	32 260 -7%	29 535 -8%	15 296 -48%	14 590 -5%	12 646 -13%	5 025 -60%	7 813 +55%	14 483 +85%	14 960 +3%	10 760 -28%	15 261 +42%	(17 083) N/A	(13 106) +23%	(16 243) -24%	(12 702) +22%
Net Income
Tax Provision	(8 480)	(8 092)	(6 093)	(3 381)	(1 215)	(1 556)	(4 007)	(5 637)	(5 623)	(5 078)	(6 566)	(6 546)	(6 566)	(6 685)	(6 187)	(5 671)	(5 543)	(5 919)	(5 826)	(6 221)	(6 349)	(6 151)	(6 634)	(5 592)	(6 467)	(7 030)	(7 790)	(8 635)	(7 669)	(7 372)	(5 926)	(4 619)	(4 144)	(4 325)	(4 669)	(6 123)	(6 959)	(6 502)	(6 347)	(6 413)	(5 965)	(6 345)	(7 459)	(7 085)	(7 543)	(7 330)	(6 475)	(6 023)	(5 829)	(7 171)	(6 993)	(7 685)	(10 339)	(7 698)	(9 668)	(8 818)	(7 905)	(3 787)	(1 553)	(1 782)	28	(338)	(2 466)	(2 933)	(1 804)	(4 351)	26	(1 579)	(2 434)	(4 618)
Income from Continuing Operations	3 723	2 601	1 100	5 448	2 886	3 192	7 417	11 572	12 185	10 917	14 467	14 049	13 649	13 156	11 154	9 911	9 454	10 549	11 407	13 138	13 631	13 851	13 688	11 634	13 820	16 171	19 185	21 528	21 583	21 121	19 248	17 093	15 321	16 691	17 817	21 388	23 792	23 429	23 224	23 659	22 504	22 481	24 933	23 784	24 438	23 339	22 536	21 538	21 442	24 132	22 059	23 971	30 167	26 328	24 965	23 442	21 630	11 509	13 037	10 864	5 053	7 475	12 017	12 027	8 956	10 910	(17 057)	(14 685)	(18 677)	(17 320)
Income to Minority Interest	(382)	(465)	(374)	(42)	100	204	24	(22)	(103)	(51)	(108)	(78)	(37)	147	179	162	155	(130)	(151)	(167)	(185)	(63)	(114)	(131)	(178)	(172)	(162)	(163)	(198)	(87)	225	244	382	471	329	568	515	110	(188)	(437)	(353)	30	112	52	67	(16)	167	336	418	761	725	779	654	477	1 047	752	665	434	(268)	(137)	(53)	33	(69)	(123)	(194)	35	4 756	5 134	6 906	7 977
Net Income (Common)	3 341 N/A	2 135 -36%	727 -66%	5 401 +643%	2 982 -45%	3 392 +14%	7 436 +119%	11 544 +55%	12 071 +5%	10 850 -10%	14 355 +32%	13 971 -3%	13 615 -3%	13 313 -2%	11 330 -15%	10 071 -11%	9 609 -5%	10 418 +8%	11 255 +8%	12 970 +15%	13 443 +4%	13 788 +3%	13 573 -2%	11 502 -15%	13 643 +19%	15 997 +17%	19 021 +19%	21 362 +12%	21 383 +0%	21 032 -2%	19 472 -7%	17 338 -11%	15 701 -9%	17 162 +9%	18 145 +6%	21 956 +21%	24 306 +11%	23 538 -3%	23 035 -2%	23 220 +1%	22 150 -5%	22 510 +2%	25 046 +11%	23 836 -5%	24 508 +3%	23 324 -5%	22 703 -3%	21 875 -4%	21 859 0%	24 893 +14%	22 785 -8%	24 751 +9%	30 822 +25%	26 806 -13%	26 012 -3%	24 193 -7%	22 294 -8%	11 943 -46%	12 768 +7%	10 726 -16%	5 000 -53%	7 508 +50%	11 947 +59%	11 902 0%	8 760 -26%	10 942 +25%	(12 300) N/A	(9 549) +22%	(11 770) -23%	(9 342) +21%
EPS (Diluted)	34.09 N/A	21.56 -37%	7.05 -67%	54.55 +674%	30.42 -44%	34.26 +13%	75.87 +121%	117.79 +55%	123.17 +5%	110.71 -10%	146.47 +32%	142.56 -3%	138.92 -3%	135.84 -2%	115.61 -15%	104.9 -9%	101.14 -4%	109.66 +8%	118.47 +8%	137.97 +16%	144.54 +5%	148.25 +3%	144.39 -3%	125.02 -13%	148.29 +19%	173.88 +17%	207.39 +19%	232.19 +12%	234.97 +1%	233.68 -1%	214.7 -8%	197.02 -8%	178.42 -9%	195.02 +9%	205.04 +5%	249.5 +22%	276.2 +11%	267.47 -3%	261.79 -2%	263.86 +1%	251.7 -5%	256.86 +2%	286.18 +11%	274.27 -4%	283.69 +3%	270.42 -5%	262.62 -3%	253.62 -3%	253.49 0%	288.71 +14%	264.23 -8%	287.06 +9%	357.44 +25%	310.88 -13%	301.67 -3%	280.56 -7%	258.54 -8%	138.5 -46%	148.07 +7%	124.39 -16%	58 -53%	87.12 +50%	138.6 +59%	138.1 0%	101.65 -26%	126.97 +25%	-142.73 N/A	-110.81 +22%	-136.55 -23%	-108.37 +21%

Income Statement Balance Sheet Cash Flow Statement

Denka Co Ltd
TSE:4061

Income Statement

Earnings Waterfall
Denka Co Ltd

Income Statement
Denka Co Ltd

See Also

Company

Help

Tools

Stocks

Denka Co Ltd TSE:4061

Income Statement

Earnings Waterfall Denka Co Ltd

Income Statement Denka Co Ltd

See Also

Company

Help

Tools

Stocks

Denka Co Ltd
TSE:4061

Earnings Waterfall
Denka Co Ltd

Income Statement
Denka Co Ltd