Income Statement

Revenue

-16%

-25%

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	0	0	0	0	0	0	0	0	0	0	0	0	1 652	0	0	1 547	0	0	1 307	2 524	3 662	4 838	4 654	4 547	4 348	4 187	4 031	3 857	3 724	3 572	3 399	3 242	3 116	2 922	2 776	2 631	2 503	2 427	2 330	2 204	2 121	2 110	1 965	1 842	1 753	1 597	1 550	1 537	1 492	1 408	1 343	1 241	1 171	1 083	1 043	1 025	991	971	941	930	941	931	925	902	879	898	836	840	816	780	868	879	919	1 042	1 074	1 201	1 432	1 730	0	0	0
Revenue	386 973 N/A	402 324 +4%	417 110 +4%	418 633 +0%	425 558 +2%	433 541 +2%	451 310 +4%	463 469 +3%	480 174 +4%	488 826 +2%	504 535 +3%	514 383 +2%	531 057 +3%	551 456 +4%	546 766 -1%	489 894 -10%	430 921 -12%	398 126 -8%	417 998 +5%	436 503 +4%	452 449 +4%	616 062 +36%	625 482 +2%	633 048 +1%	634 590 +0%	638 653 +1%	640 508 +0%	637 786 0%	632 135 -1%	626 022 -1%	628 204 +0%	626 048 0%	638 261 +2%	650 510 +2%	645 635 -1%	647 435 +0%	647 588 +0%	641 759 -1%	654 570 +2%	657 296 +0%	650 309 -1%	641 750 -1%	618 462 -4%	599 558 -3%	599 333 0%	616 563 +3%	638 084 +3%	662 651 +4%	683 710 +3%	695 574 +2%	705 041 +1%	716 683 +2%	728 986 +2%	730 157 +0%	726 137 -1%	716 951 -1%	687 556 -4%	667 892 -3%	638 942 -4%	612 843 -4%	608 977 -1%	613 889 +1%	624 071 +2%	640 561 +3%	651 560 +2%	655 265 +1%	625 154 -5%	593 361 -5%	547 036 -8%	494 738 -10%	487 779 -1%	468 036 -4%	459 291 -2%	468 237 +2%	474 402 +1%	493 197 +4%	494 911 +0%	486 802 -2%	471 876 -3%	456 467 -3%	459 331 +1%
Gross Profit
Cost of Revenue	(315 398)	(328 201)	(339 120)	(338 505)	(341 114)	(347 127)	(364 146)	(377 020)	(389 459)	(395 471)	(406 446)	(414 136)	(427 177)	(444 771)	(446 806)	(405 009)	(357 591)	(325 454)	(338 872)	(352 271)	(364 971)	(494 046)	(498 602)	(504 110)	(506 844)	(512 447)	(516 964)	(518 271)	(517 904)	(517 769)	(523 764)	(523 866)	(535 174)	(546 340)	(543 503)	(546 795)	(546 768)	(538 983)	(541 765)	(538 982)	(528 966)	(519 960)	(504 961)	(488 112)	(487 131)	(500 642)	(513 702)	(533 344)	(549 393)	(560 100)	(572 409)	(588 341)	(600 303)	(600 301)	(594 721)	(584 823)	(562 179)	(549 698)	(530 773)	(511 546)	(507 759)	(509 327)	(509 119)	(518 595)	(524 673)	(527 346)	(505 976)	(484 895)	(450 618)	(412 193)	(406 625)	(387 220)	(379 236)	(381 526)	(386 449)	(403 472)	(404 681)	(395 869)	(379 328)	(358 972)	(354 952)
Gross Profit	71 575 N/A	74 123 +4%	77 990 +5%	80 128 +3%	84 444 +5%	86 414 +2%	87 164 +1%	86 449 -1%	90 715 +5%	93 355 +3%	98 089 +5%	100 247 +2%	103 880 +4%	106 685 +3%	99 960 -6%	84 885 -15%	73 330 -14%	72 672 -1%	79 126 +9%	84 232 +6%	87 478 +4%	122 016 +39%	126 880 +4%	128 938 +2%	127 746 -1%	126 206 -1%	123 544 -2%	119 515 -3%	114 231 -4%	108 253 -5%	104 440 -4%	102 182 -2%	103 087 +1%	104 170 +1%	102 132 -2%	100 640 -1%	100 820 +0%	102 776 +2%	112 805 +10%	118 314 +5%	121 343 +3%	121 790 +0%	113 501 -7%	111 446 -2%	112 202 +1%	115 921 +3%	124 382 +7%	129 307 +4%	134 317 +4%	135 474 +1%	132 632 -2%	128 342 -3%	128 683 +0%	129 856 +1%	131 416 +1%	132 128 +1%	125 377 -5%	118 194 -6%	108 169 -8%	101 297 -6%	101 218 0%	104 562 +3%	114 952 +10%	121 966 +6%	126 887 +4%	127 919 +1%	119 178 -7%	108 466 -9%	96 418 -11%	82 545 -14%	81 154 -2%	80 816 0%	80 055 -1%	86 711 +8%	87 953 +1%	89 725 +2%	90 230 +1%	90 933 +1%	92 548 +2%	97 495 +5%	104 379 +7%
Operating Income
Operating Expenses	(57 531)	(56 282)	(57 359)	(55 877)	(57 059)	(55 805)	(56 943)	(56 828)	(59 235)	(60 015)	(60 810)	(61 626)	(62 458)	(63 412)	(62 608)	(59 506)	(55 849)	(54 135)	(54 982)	(56 100)	(56 733)	(77 479)	(77 982)	(78 485)	(78 762)	(80 043)	(80 035)	(79 825)	(79 960)	(78 201)	(79 198)	(79 245)	(79 831)	(79 623)	(78 629)	(78 959)	(78 340)	(78 496)	(81 474)	(79 741)	(80 151)	(80 249)	(87 293)	(78 889)	(79 216)	(80 823)	(81 816)	(83 110)	(84 303)	(85 090)	(85 232)	(85 534)	(85 870)	(85 172)	(85 554)	(85 782)	(85 405)	(84 128)	(82 080)	(80 570)	(78 734)	(78 632)	(79 454)	(80 351)	(81 921)	(83 829)	(79 638)	(74 953)	(72 195)	(66 311)	(66 606)	(67 842)	(64 472)	(64 255)	(65 208)	(66 441)	(70 547)	(72 888)	(74 459)	(77 249)	(81 372)
Selling, General & Administrative	(57 531)	(56 357)	(57 359)	(55 877)	(57 073)	(55 805)	(56 943)	(50 627)	(59 235)	(60 015)	(67 000)	(61 626)	(62 497)	(63 312)	(62 760)	(59 660)	(56 002)	(54 280)	(55 123)	(56 233)	(56 866)	(63 904)	(78 156)	(78 656)	(78 926)	(66 418)	(80 192)	(79 970)	(80 100)	(64 274)	(79 283)	(79 331)	(79 914)	(65 848)	(78 763)	(79 095)	(78 475)	(64 863)	(79 305)	(79 874)	(80 281)	(66 743)	(80 045)	(79 025)	(79 353)	(67 459)	(81 952)	(83 245)	(84 437)	(72 208)	(85 366)	(85 667)	(86 003)	(73 522)	(85 661)	(85 864)	(85 461)	(72 024)	(82 118)	(80 609)	(78 766)	(67 626)	(79 486)	(80 386)	(81 970)	(72 419)	(79 685)	(74 997)	(72 234)	(56 170)	(66 597)	(67 824)	(64 446)	(54 238)	(65 208)	(66 441)	(70 547)	(63 408)	(74 459)	(77 249)	(81 372)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13 749)	0	0	0	(13 782)	0	0	0	(14 017)	0	0	0	(13 909)	0	0	0	(13 766)	0	0	0	0	0	0	0	(13 502)	0	0	0	(13 016)	0	0	0	(11 783)	0	0	0	(12 137)	0	0	0	(11 034)	0	0	0	(11 462)	0	0	0	(10 165)	0	0	0	(10 017)	0	0	0	(9 480)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	39	93	152	154	153	145	141	133	133	174	174	171	164	157	157	145	140	90	85	86	83	134	134	136	135	133	134	133	130	133	133	136	137	138	136	135	134	134	134	133	133	133	107	82	56	33	38	39	32	28	32	35	49	52	47	44	39	24	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	75	0	0	14	0	0	(6 201)	0	0	6 190	0	0	(193)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 303)	0	0	(13 639)	(7 381)	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	(9)	(18)	(26)	0	0	0	0	0	0	0	0
Operating Income	14 044 N/A	17 841 +27%	20 631 +16%	24 251 +18%	27 385 +13%	30 609 +12%	30 221 -1%	29 621 -2%	31 480 +6%	33 340 +6%	37 279 +12%	38 621 +4%	41 422 +7%	43 273 +4%	37 352 -14%	25 379 -32%	17 481 -31%	18 537 +6%	24 144 +30%	28 132 +17%	30 745 +9%	44 537 +45%	48 898 +10%	50 453 +3%	48 984 -3%	46 163 -6%	43 509 -6%	39 690 -9%	34 271 -14%	30 052 -12%	25 242 -16%	22 937 -9%	23 256 +1%	24 547 +6%	23 503 -4%	21 681 -8%	22 480 +4%	24 280 +8%	31 331 +29%	38 573 +23%	41 192 +7%	41 541 +1%	26 208 -37%	32 557 +24%	32 986 +1%	35 098 +6%	42 566 +21%	46 197 +9%	50 014 +8%	50 384 +1%	47 400 -6%	42 808 -10%	42 813 +0%	44 684 +4%	45 862 +3%	46 346 +1%	39 972 -14%	34 066 -15%	26 089 -23%	20 727 -21%	22 484 +8%	25 930 +15%	35 498 +37%	41 615 +17%	44 966 +8%	44 090 -2%	39 540 -10%	33 513 -15%	24 223 -28%	16 234 -33%	14 548 -10%	12 974 -11%	15 583 +20%	22 456 +44%	22 745 +1%	23 284 +2%	19 683 -15%	18 045 -8%	18 089 +0%	20 246 +12%	23 007 +14%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	20	(1 922)	(4 150)	(5 751)	(5 075)	(3 321)	(2 208)	(1 950)	(1 861)	(1 866)	(1 772)	(1 537)	(2 157)	(2 716)	(3 127)	(2 737)	(760)	63	695	508	(1 525)	(1 837)	(1 902)	(1 117)	1 034	1 315	2 196	1 742	1 236	742	(254)	115	1 338	1 134	2 928	3 527	2 893	3 534	6 590	6 273	5 742	6 799	3 017	3 297	3 834	4 473	3 788	2 638	1 570	2 036	2 504	2 599	2 594	440	(2 330)	(9 349)	(14 496)	(22 747)	(17 225)	(5 733)	4 624	17 103	18 574	7 031	8 127	7 082	5 748	17 886	18 539
Non-Reccuring Items	180	702	(49)	(431)	(3 827)	(4 909)	(4 653)	(3 985)	(5 025)	(4 816)	(5 072)	(3 925)	(4 068)	(574)	(5 114)	(5 136)	(5 004)	100	(758)	(1 312)	(1 365)	(10 834)	(9 855)	(10 488)	(10 477)	(828)	(825)	85	(2 586)	(4 408)	(4 434)	(1 950)	341	1 529	1 196	(4 948)	(5 446)	(2 636)	0	2 369	3 026	(7 381)	0	(8 130)	(7 980)	1 749	1 779	1 730	1 730	(5 881)	(3 840)	(3 823)	(3 826)	(3 273)	(1 243)	(1 392)	(5 972)	(6 658)	(5 305)	(5 375)	488	(1 482)	(2 026)	(3 876)	(5 766)	(4 529)	3 032	4 443	5 619	7 546	(1 898)	(1 226)	(1 104)	358	747	755	(33 890)	(32 653)	(33 235)	(34 700)	(962)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(171)	(341)	(307)	(1 771)	(2 058)	(2 436)	(805)	(375)	(87)	103	(228)	(158)	(190)	(2 344)	(2 060)	(2 555)	(2 561)	(7 908)	(8 288)	(7 960)	(7 720)	(557)	(979)	(1 279)	(1 670)	(2 107)	(1 807)	(1 809)	(4 586)	0	(4 574)	(4 248)	(2 212)	(2 164)	(1 975)	(2 137)	(1 652)	142	(1 892)	(2 458)	(2 744)	79	(2 291)	(1 683)	(1 065)	296	0	195	0	(765)	(762)	(761)	(759)	(593)	113	34	348	(1 161)	321	(26)	(391)	(2 552)	(1 873)	(1 621)	(1 819)	(1 241)	(1 215)	(1 368)	(1 190)
Total Other Income	(5 202)	(8 377)	(8 149)	(6 199)	(5 964)	(4 693)	(4 931)	(3 093)	(1 948)	(1 668)	(4 003)	(5 295)	(5 616)	(2 815)	(2 756)	(2 775)	(3 101)	(3 186)	(3 021)	(2 528)	(2 202)	(3 193)	(2 774)	(2 851)	(2 862)	(2 680)	(2 007)	(2 078)	(1 688)	(1 957)	(3 633)	(3 340)	(3 762)	(4 016)	(3 362)	(3 729)	(2 897)	(2 361)	(2 202)	(2 265)	(2 938)	(7 249)	(2 812)	(2 386)	(2 235)	(2 884)	(2 825)	(2 960)	(3 085)	(3 179)	(3 183)	(3 366)	(3 444)	(3 611)	(3 520)	(3 792)	(4 375)	(1 813)	(2 263)	(1 790)	(1 374)	(3 286)	(3 109)	(2 963)	(2 661)	(2 614)	(2 808)	(3 036)	(2 778)	(2 524)	(2 920)	(2 620)	(2 242)	(2 297)	(2 963)	(3 139)	(3 301)	(2 123)	(1 622)	(966)	850
Pre-Tax Income	9 022 N/A	10 166 +13%	12 433 +22%	17 621 +42%	17 594 0%	21 007 +19%	20 637 -2%	22 543 +9%	24 507 +9%	26 856 +10%	28 204 +5%	29 401 +4%	31 587 +7%	37 621 +19%	25 025 -33%	9 946 -60%	2 243 -77%	9 694 +332%	17 352 +79%	21 967 +27%	25 230 +15%	28 747 +14%	34 269 +19%	35 419 +3%	33 298 -6%	37 595 +13%	35 490 -6%	32 405 -9%	26 676 -18%	15 842 -41%	9 582 -40%	10 195 +6%	10 590 +4%	19 666 +86%	18 456 -6%	10 608 -43%	13 501 +27%	18 491 +37%	29 518 +60%	38 610 +31%	37 930 -2%	27 653 -27%	18 568 -33%	17 908 -4%	21 897 +22%	32 933 +50%	42 473 +29%	46 357 +9%	49 900 +8%	45 000 -10%	45 075 +0%	39 434 -13%	38 541 -2%	44 678 +16%	41 825 -6%	42 776 +2%	32 394 -24%	30 364 -6%	22 309 -27%	16 395 -27%	23 168 +41%	22 433 -3%	32 105 +43%	36 614 +14%	38 374 +5%	36 794 -4%	37 547 +2%	25 605 -32%	12 916 -50%	(2 652) N/A	(7 174) -171%	3 369 N/A	16 470 +389%	35 068 +113%	37 230 +6%	26 310 -29%	(11 200) N/A	(10 890) +3%	(12 235) -12%	1 098 N/A	40 244 +3 565%
Net Income
Tax Provision	(3 721)	(4 031)	(5 639)	(7 680)	(7 093)	(7 649)	(7 131)	(6 036)	(8 478)	(9 537)	(13 213)	(11 358)	(11 699)	(13 010)	(4 150)	934	3 676	(3 763)	(6 313)	(8 055)	(9 088)	(9 839)	(11 649)	(11 707)	(10 326)	(13 241)	(14 172)	(12 169)	(9 279)	(6 543)	(3 343)	(3 205)	(5 089)	(6 782)	(6 400)	(4 547)	(5 455)	(4 326)	(7 147)	(10 054)	(8 796)	(8 896)	(7 054)	(6 488)	(7 628)	(8 383)	(10 474)	(12 057)	(12 763)	(11 863)	(11 448)	(9 638)	(8 887)	(10 418)	(10 134)	(10 549)	(7 298)	(7 658)	(5 816)	(4 767)	(7 071)	89	(2 866)	(3 755)	(5 175)	(10 948)	(11 016)	(10 376)	(8 012)	(5 505)	(3 228)	(2 156)	(3 009)	(6 032)	(6 589)	(5 497)	(4 223)	1 675	2 499	548	(3 137)
Income from Continuing Operations	5 301	6 135	6 794	9 941	10 501	13 358	13 506	16 507	16 029	17 319	14 991	18 043	19 888	24 611	20 875	10 880	5 919	5 931	11 039	13 912	16 142	18 908	22 620	23 712	22 972	24 354	21 318	20 236	17 397	9 299	6 239	6 990	5 501	12 884	12 056	6 061	8 046	14 165	22 371	28 556	29 134	18 757	11 514	11 420	14 269	24 550	31 999	34 300	37 137	33 137	33 627	29 796	29 654	34 260	31 691	32 227	25 096	22 706	16 493	11 628	16 097	22 522	29 239	32 859	33 199	25 846	26 531	15 229	4 904	(8 157)	(10 402)	1 213	13 461	29 036	30 641	20 813	(15 423)	(9 215)	(9 736)	1 646	37 107
Income to Minority Interest	(570)	(503)	(337)	(457)	(365)	(584)	(592)	(837)	(851)	(806)	(927)	(1 216)	(1 106)	(1 141)	(1 183)	(956)	(746)	(570)	(694)	(874)	(1 106)	(1 641)	(2 059)	(1 877)	(1 289)	(1 385)	(1 014)	(977)	(1 308)	(1 034)	(589)	(509)	(189)	(261)	(358)	(70)	87	484	(139)	(239)	(386)	354	1 387	1 084	686	(365)	(1 415)	(1 440)	(1 354)	(1 457)	(1 599)	(1 545)	(1 799)	(1 761)	(1 575)	(1 290)	(266)	270	611	830	676	414	(217)	(649)	(1 137)	(1 346)	(1 048)	(616)	342	1 123	1 313	1 141	634	(55)	(511)	(533)	5 338	4 399	4 477	4 106	(1 726)
Net Income (Common)	4 731 N/A	5 632 +19%	6 457 +15%	9 484 +47%	10 136 +7%	12 774 +26%	12 914 +1%	15 670 +21%	15 178 -3%	16 513 +9%	14 064 -15%	16 827 +20%	18 782 +12%	23 470 +25%	19 692 -16%	9 924 -50%	5 173 -48%	5 361 +4%	10 345 +93%	13 038 +26%	15 036 +15%	17 267 +15%	20 561 +19%	21 835 +6%	21 683 -1%	22 969 +6%	20 304 -12%	19 259 -5%	16 089 -16%	8 265 -49%	5 650 -32%	6 481 +15%	5 312 -18%	12 623 +138%	11 698 -7%	5 991 -49%	8 133 +36%	14 649 +80%	22 232 +52%	28 317 +27%	28 748 +2%	19 111 -34%	12 901 -32%	12 504 -3%	14 955 +20%	24 185 +62%	30 584 +26%	32 860 +7%	35 783 +9%	31 680 -11%	32 028 +1%	28 251 -12%	27 855 -1%	32 499 +17%	30 116 -7%	30 937 +3%	24 830 -20%	22 976 -7%	17 104 -26%	12 458 -27%	16 773 +35%	22 936 +37%	29 022 +27%	32 210 +11%	32 062 0%	24 500 -24%	25 483 +4%	14 613 -43%	5 246 -64%	(7 034) N/A	(9 089) -29%	2 354 N/A	14 095 +499%	28 981 +106%	30 130 +4%	20 280 -33%	(10 085) N/A	(4 816) +52%	(5 259) -9%	5 752 N/A	35 381 +515%
EPS (Diluted)	56.32 N/A	47.72 -15%	70.18 +47%	92.07 +31%	96.53 +5%	135.89 +41%	121.83 -10%	147.83 +21%	145.94 -1%	157.26 +8%	131.43 -16%	161.79 +23%	178.87 +11%	219.34 +23%	194.97 -11%	98.25 -50%	50.71 -48%	53.07 +5%	102.42 +93%	129.08 +26%	148.87 +15%	170.96 +15%	203.57 +19%	216.18 +6%	214.68 -1%	227.41 +6%	201.02 -12%	190.68 -5%	159.29 -16%	81.83 -49%	55.96 -32%	62.31 +11%	50.11 -20%	121.37 +142%	110.35 -9%	56.51 -49%	76.72 +36%	138.12 +80%	209.73 +52%	267.14 +27%	271.2 +2%	180.1 -34%	121.7 -32%	117.96 -3%	141.08 +20%	227.79 +61%	288.52 +27%	312.95 +8%	340.79 +9%	300.64 -12%	305.02 +1%	269.05 -12%	266.52 -1%	311.36 +17%	297.12 -5%	305.12 +3%	244.87 -20%	226.62 -7%	169.13 -25%	123.18 -27%	165.35 +34%	226.14 +37%	287.95 +27%	325.7 +13%	329.31 +1%	248.56 -25%	262.54 +6%	150.65 -43%	54.07 -64%	-72.54 N/A	-93.61 -29%	24.24 N/A	145.14 +499%	298.46 +106%	310.27 +4%	208.86 -33%	-103.88 N/A	-49.6 +52%	-54.14 -9%	59.19 N/A	364.18 +515%

Income Statement Balance Sheet Cash Flow Statement

UBE Corp
TSE:4208

Income Statement

Earnings Waterfall
UBE Corp

Income Statement
UBE Corp

See Also

Company

Help

Tools

Stocks

UBE Corp TSE:4208

Income Statement

Earnings Waterfall UBE Corp

Income Statement UBE Corp

See Also

Company

Help

Tools

Stocks

UBE Corp
TSE:4208

Earnings Waterfall
UBE Corp

Income Statement
UBE Corp