Income Statement

Revenue

+20%

+60%

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	108	0	0	85	0	0	107	0	0	125	0	0	137	0	0	125	0	0	105	217	320	424	426	426	435	451	454	455	445	420	393	371	341	362	363	0	0	0	95	178	324	393	369	346	262	253	251	252	247	241	237	250	266	290	304	307	305	292	278	272	267	251	250	237	238	263	312	419	531	632	739	766	767	754	709	693	811	889	0	0	0
Revenue	71 899 N/A	73 213 +2%	75 380 +3%	76 376 +1%	76 754 +0%	77 995 +2%	81 375 +4%	83 922 +3%	89 098 +6%	91 564 +3%	95 788 +5%	96 885 +1%	96 712 0%	96 623 0%	94 821 -2%	91 418 -4%	88 135 -4%	85 649 -3%	87 591 +2%	88 047 +1%	88 569 +1%	117 663 +33%	118 096 +0%	118 099 +0%	119 434 +1%	119 571 +0%	120 406 +1%	121 269 +1%	121 448 +0%	123 098 +1%	125 386 +2%	129 433 +3%	133 943 +3%	139 911 +4%	142 645 +2%	143 942 +1%	145 630 +1%	146 569 +1%	148 841 +2%	152 389 +2%	136 581 -10%	174 205 +28%	174 405 +0%	172 132 -1%	151 198 -12%	152 260 +1%	153 165 +1%	154 822 +1%	157 302 +2%	157 408 +0%	158 968 +1%	160 345 +1%	162 056 +1%	164 453 +1%	166 285 +1%	167 302 +1%	167 237 0%	167 317 +0%	163 542 -2%	162 042 -1%	161 507 0%	163 461 +1%	170 711 +4%	175 727 +3%	181 487 +3%	187 272 +3%	196 344 +5%	207 699 +6%	215 531 +4%	220 737 +2%	222 149 +1%	224 316 +1%	228 311 +2%	233 249 +2%	239 244 +3%	242 107 +1%	245 570 +1%	250 477 +2%	250 882 +0%	255 185 +2%	257 668 +1%
Gross Profit
Cost of Revenue	(51 998)	(53 565)	(55 356)	(56 660)	(57 408)	(58 999)	(61 836)	(63 704)	(68 228)	(70 374)	(74 113)	(74 923)	(75 115)	(75 856)	(75 360)	(72 629)	(69 256)	(66 051)	(67 123)	(67 333)	(67 941)	(90 577)	(91 371)	(92 064)	(93 609)	(94 141)	(94 801)	(95 072)	(94 692)	(95 521)	(96 857)	(99 559)	(102 577)	(107 430)	(109 688)	(110 680)	(112 194)	(112 581)	(114 264)	(116 988)	(103 826)	(132 149)	(131 766)	(129 531)	(113 773)	(114 669)	(115 679)	(117 535)	(120 371)	(121 616)	(123 959)	(126 197)	(128 824)	(130 778)	(132 076)	(132 216)	(131 507)	(131 116)	(127 999)	(127 010)	(126 049)	(127 153)	(132 940)	(137 735)	(143 803)	(150 118)	(159 329)	(169 380)	(176 312)	(179 721)	(178 615)	(177 658)	(177 985)	(179 990)	(183 304)	(184 202)	(186 937)	(190 334)	(189 832)	(192 807)	(193 234)
Gross Profit	19 901 N/A	19 648 -1%	20 024 +2%	19 716 -2%	19 346 -2%	18 996 -2%	19 539 +3%	20 218 +3%	20 870 +3%	21 190 +2%	21 675 +2%	21 962 +1%	21 597 -2%	20 767 -4%	19 461 -6%	18 789 -3%	18 879 +0%	19 598 +4%	20 468 +4%	20 714 +1%	20 628 0%	27 086 +31%	26 725 -1%	26 035 -3%	25 825 -1%	25 430 -2%	25 605 +1%	26 197 +2%	26 756 +2%	27 577 +3%	28 529 +3%	29 874 +5%	31 366 +5%	32 481 +4%	32 957 +1%	33 262 +1%	33 436 +1%	33 988 +2%	34 577 +2%	35 401 +2%	32 755 -7%	42 056 +28%	42 639 +1%	42 601 0%	37 425 -12%	37 591 +0%	37 486 0%	37 287 -1%	36 931 -1%	35 792 -3%	35 009 -2%	34 148 -2%	33 232 -3%	33 675 +1%	34 209 +2%	35 086 +3%	35 730 +2%	36 201 +1%	35 543 -2%	35 032 -1%	35 458 +1%	36 308 +2%	37 771 +4%	37 992 +1%	37 684 -1%	37 154 -1%	37 015 0%	38 319 +4%	39 219 +2%	41 016 +5%	43 534 +6%	46 658 +7%	50 326 +8%	53 259 +6%	55 940 +5%	57 905 +4%	58 633 +1%	60 143 +3%	61 050 +2%	62 378 +2%	64 434 +3%
Operating Income
Operating Expenses	(16 183)	(15 894)	(16 223)	(16 162)	(16 357)	(16 333)	(16 611)	(16 855)	(17 184)	(17 541)	(18 040)	(18 401)	(18 546)	(18 565)	(18 401)	(18 049)	(17 289)	(16 877)	(16 628)	(16 736)	(16 602)	(22 036)	(21 877)	(21 679)	(21 477)	(21 169)	(21 185)	(21 222)	(21 323)	(21 788)	(22 117)	(22 803)	(23 565)	(24 226)	(24 780)	(24 969)	(25 308)	(26 035)	(26 786)	(27 042)	(24 221)	(30 152)	(30 319)	(30 697)	(27 306)	(27 466)	(27 761)	(28 244)	(28 358)	(28 373)	(28 314)	(28 327)	(28 120)	(28 380)	(28 726)	(28 953)	(29 505)	(29 657)	(29 188)	(28 708)	(28 246)	(28 297)	(28 755)	(29 478)	(30 270)	(31 907)	(33 508)	(33 891)	(35 094)	(36 076)	(36 392)	(37 278)	(38 928)	(42 871)	(42 334)	(44 093)	(40 428)	(47 287)	(47 497)	(48 252)	(49 208)
Selling, General & Administrative	(16 183)	(15 856)	(16 223)	(16 162)	(16 465)	(16 333)	(16 611)	(16 728)	(17 184)	(17 541)	(17 956)	(18 401)	(18 024)	(18 978)	(16 809)	(16 493)	(15 786)	(15 394)	(15 124)	(15 186)	(15 071)	(19 243)	(19 859)	(19 679)	(19 463)	(18 432)	(19 162)	(19 190)	(19 273)	(19 701)	(19 978)	(20 618)	(21 351)	(20 916)	(22 812)	(23 569)	(23 773)	(22 489)	(25 037)	(25 614)	(20 821)	(29 012)	(28 420)	(27 225)	(23 364)	(24 346)	(24 616)	(25 046)	(24 280)	(25 184)	(25 089)	(25 055)	(24 023)	(24 984)	(25 272)	(25 506)	(25 241)	(26 183)	(25 721)	(25 236)	(24 010)	(25 603)	(26 937)	(28 597)	(25 745)	(31 016)	(32 618)	(33 890)	(30 075)	(35 957)	(36 391)	(37 277)	(33 536)	(40 364)	(42 333)	(44 093)	(33 958)	(47 049)	(47 496)	(48 251)	(49 206)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(522)	(1 059)	(1 592)	(1 556)	(1 503)	(1 483)	(1 504)	(1 550)	(1 531)	(2 032)	(2 018)	(2 000)	(2 014)	(2 003)	(2 021)	(2 030)	(2 049)	(2 085)	(2 137)	(2 182)	(2 211)	(2 529)	0	0	(1 535)	(2 765)	0	0	(2 680)	(1 953)	(2 713)	(3 469)	(3 108)	(3 120)	(3 145)	(3 198)	(3 218)	(3 188)	(3 224)	(3 272)	(3 311)	(3 396)	(3 453)	(3 446)	(3 474)	(3 474)	(3 466)	(3 472)	(3 478)	0	0	0	(3 823)	0	0	0	(4 266)	0	0	0	(4 548)	0	0	0	(5 023)	0	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	0	(761)	0	0	0	(733)	0	0	0	0	0	0	0	(780)	0	0	0	(780)	0	0	(718)	0	0	0	(833)	0	0	0	(860)	0	0	0	(786)	0	0	0	(789)	0	0	0	(757)	0	0	0	(701)	0	0	0	(752)	0	0	0	(844)	0	0	0	(1 446)	0	0	0	0
Other Operating Expenses	0	(38)	0	0	108	0	0	(127)	0	0	(84)	0	0	1 472	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	0	(1)	(2)	(2)	(3)	(3)	(1)	(1 968)	(1 400)	0	(1)	(1 749)	(1 428)	(2)	813	814	(3)	(1)	0	0	0	0	(1)	0	0	0	(1)	(2)	0	(1)	0	(1)	0	(1)	(2 694)	(1 818)	(881)	(1)	(891)	(890)	0	(1)	(119)	0	(1)	0	(2 507)	(1)	0	(1)	(238)	(1)	(1)	(2)
Operating Income	3 718 N/A	3 753 +1%	3 801 +1%	3 554 -6%	2 988 -16%	2 663 -11%	2 928 +10%	3 364 +15%	3 686 +10%	3 649 -1%	3 635 0%	3 561 -2%	3 051 -14%	2 202 -28%	1 060 -52%	740 -30%	1 590 +115%	2 721 +71%	3 840 +41%	3 978 +4%	4 026 +1%	5 050 +25%	4 848 -4%	4 356 -10%	4 348 0%	4 261 -2%	4 420 +4%	4 975 +13%	5 433 +9%	5 789 +7%	6 412 +11%	7 071 +10%	7 801 +10%	8 255 +6%	8 177 -1%	8 293 +1%	8 128 -2%	7 953 -2%	7 791 -2%	8 359 +7%	8 534 +2%	11 904 +39%	12 320 +3%	11 904 -3%	10 119 -15%	10 125 +0%	9 725 -4%	9 043 -7%	8 573 -5%	7 419 -13%	6 695 -10%	5 821 -13%	5 112 -12%	5 295 +4%	5 483 +4%	6 133 +12%	6 225 +2%	6 544 +5%	6 355 -3%	6 324 0%	7 212 +14%	8 011 +11%	9 016 +13%	8 514 -6%	7 414 -13%	5 247 -29%	3 507 -33%	4 428 +26%	4 125 -7%	4 940 +20%	7 142 +45%	9 380 +31%	11 398 +22%	10 388 -9%	13 606 +31%	13 812 +2%	18 205 +32%	12 856 -29%	13 553 +5%	14 126 +4%	15 226 +8%
Pre-Tax Income
Interest Income Expense	(102)	218	(41)	(24)	429	149	203	(511)	64	149	350	425	379	910	915	1 133	452	536	396	513	557	669	771	827	754	467	520	468	597	720	603	749	783	894	1 050	1 020	923	951	826	1 766	2 031	2 457	2 732	1 974	1 486	2 605	2 648	2 713	3 427	2 400	2 067	2 007	1 436	1 155	1 451	1 040	946	(174)	(529)	(99)	319	1 204	1 800	1 419	935	1 587	1 951	1 784	1 958	1 854	1 385	1 681	1 780	1 258	953	1 403	145	431	1 299	1 800	3 118
Non-Reccuring Items	1 869	1 940	1 698	340	14	478	258	538	15	15	15	342	342	221	(299)	(250)	(123)	96	(123)	(305)	(317)	(452)	(290)	(220)	(499)	(2)	(388)	(340)	(10)	(102)	274	332	252	0	0	0	(853)	(322)	0	(325)	816	0	0	820	(136)	(267)	(382)	(453)	53	200	414	484	285	7	(92)	(93)	(309)	(173)	(178)	(258)	(120)	0	0	0	(890)	0	0	(920)	(118)	0	(398)	47	(2 508)	0	(2 227)	(2 783)	(236)	0	(592)	(593)	(1 194)
Gain/Loss on Disposition of Assets	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	(64)	(31)	(31)	(31)	2 161	2 192	2 192	2 192	0	0	(25)	(27)	(27)	0	0	0	0	46	(27)	549	0	0	0	(70)	(7)	(56)	(56)	(71)	0	0	(39)	(39)	0	0	0	83	(22)	(22)	(22)	92	0	0	0	0	0	0	0	(54)	0	0	0	0	0	0	0	0
Total Other Income	283	179	402	936	820	982	586	839	519	354	378	311	371	325	266	298	281	370	284	344	540	557	518	467	168	269	89	135	179	306	297	262	335	301	373	419	386	468	398	401	223	440	303	301	265	733	1 036	1 179	373	315	111	30	363	316	347	363	358	316	322	361	261	328	340	310	233	375	370	415	319	332	357	320	495	430	414	452	(4 821)	181	226	164	8
Pre-Tax Income	5 768 N/A	6 090 +6%	5 860 -4%	4 806 -18%	4 251 -12%	4 272 +0%	3 975 -7%	4 230 +6%	4 284 +1%	4 167 -3%	4 378 +5%	4 639 +6%	4 143 -11%	3 658 -12%	1 942 -47%	1 921 -1%	2 200 +15%	3 723 +69%	4 397 +18%	4 530 +3%	4 806 +6%	5 824 +21%	5 847 +0%	5 430 -7%	4 771 -12%	4 931 +3%	4 610 -7%	5 207 +13%	6 168 +18%	8 874 +44%	9 778 +10%	10 606 +8%	11 363 +7%	9 450 -17%	9 600 +2%	9 707 +1%	8 557 -12%	9 023 +5%	9 015 0%	10 199 +13%	11 604 +14%	14 801 +28%	15 401 +4%	14 972 -3%	12 283 -18%	13 196 +7%	13 027 -1%	12 482 -4%	12 356 -1%	10 327 -16%	9 231 -11%	8 286 -10%	7 125 -14%	6 773 -5%	7 189 +6%	7 404 +3%	7 181 -3%	6 513 -9%	5 970 -8%	6 328 +6%	7 755 +23%	9 521 +23%	11 134 +17%	10 221 -8%	7 784 -24%	7 209 -7%	5 828 -19%	5 707 -2%	6 284 +10%	7 126 +13%	8 486 +19%	11 428 +35%	11 111 -3%	12 076 +9%	12 746 +6%	12 884 +1%	13 293 +3%	13 468 +1%	14 486 +8%	15 497 +7%	17 158 +11%
Net Income
Tax Provision	(2 801)	(3 178)	(2 687)	(1 991)	(1 418)	(1 591)	(1 648)	(1 841)	(1 905)	(1 802)	(1 819)	(1 787)	(1 647)	(1 447)	(865)	(838)	(1 076)	(1 512)	(1 774)	(1 695)	(1 743)	(2 037)	(2 016)	(1 866)	(1 829)	(1 948)	(1 937)	(2 082)	(2 177)	(3 103)	(3 282)	(3 546)	(3 774)	(3 124)	(3 151)	(3 092)	(2 836)	(4 206)	(4 235)	(4 673)	(3 258)	(4 074)	(4 073)	(3 902)	(3 798)	(4 098)	(4 141)	(3 928)	(3 466)	(2 821)	(2 483)	(2 238)	(2 155)	(2 141)	(2 246)	(2 335)	(2 427)	(2 349)	(2 222)	(2 236)	(1 849)	(2 289)	(2 552)	(2 323)	(2 153)	(2 067)	(2 054)	(2 062)	(1 348)	(1 451)	(1 805)	(2 450)	(3 597)	(3 798)	(3 664)	(3 395)	(3 050)	(2 826)	(3 089)	(3 691)	(4 000)
Income from Continuing Operations	2 967	2 912	3 173	2 815	2 833	2 681	2 327	2 389	2 379	2 365	2 559	2 852	2 496	2 211	1 077	1 083	1 124	2 211	2 623	2 835	3 063	3 787	3 831	3 564	2 942	2 983	2 673	3 125	3 991	5 771	6 496	7 060	7 589	6 326	6 449	6 615	5 721	4 817	4 780	5 526	8 346	10 727	11 328	11 070	8 485	9 098	8 886	8 554	8 890	7 506	6 748	6 048	4 970	4 632	4 943	5 069	4 754	4 164	3 748	4 092	5 906	7 232	8 582	7 898	5 631	5 142	3 774	3 645	4 936	5 675	6 681	8 978	7 514	8 278	9 082	9 489	10 243	10 642	11 397	11 806	13 158
Income to Minority Interest	(62)	(48)	(41)	(26)	(24)	(18)	(52)	(66)	(87)	(55)	(51)	(32)	(40)	(30)	(14)	4	(28)	(45)	(59)	(22)	(34)	(27)	(23)	(21)	13	(1)	(26)	(53)	(121)	(182)	(229)	(298)	(346)	(360)	(461)	(462)	(451)	(478)	(421)	(493)	(600)	(784)	(824)	(813)	(648)	(615)	(539)	(528)	(506)	(453)	(385)	(299)	(277)	(356)	(474)	(578)	(639)	(489)	(521)	(510)	(630)	(777)	(764)	(793)	(697)	(649)	(479)	(411)	(380)	(496)	(712)	(875)	(46)	(94)	(108)	(308)	(1 236)	(1 289)	(1 460)	(1 369)	(1 549)
Net Income (Common)	2 903 N/A	2 863 -1%	3 129 +9%	2 788 -11%	2 806 +1%	2 663 -5%	2 276 -15%	2 324 +2%	2 290 -1%	2 306 +1%	2 506 +9%	2 821 +13%	2 458 -13%	2 183 -11%	1 062 -51%	1 086 +2%	1 092 +1%	2 164 +98%	2 560 +18%	2 807 +10%	3 022 +8%	3 757 +24%	3 807 +1%	3 544 -7%	2 959 -17%	2 981 +1%	2 647 -11%	3 071 +16%	3 868 +26%	5 588 +44%	6 265 +12%	6 761 +8%	7 241 +7%	5 964 -18%	5 987 +0%	6 151 +3%	5 269 -14%	4 338 -18%	4 358 +0%	5 032 +15%	7 745 +54%	9 942 +28%	10 502 +6%	10 256 -2%	7 837 -24%	8 481 +8%	8 347 -2%	8 026 -4%	8 383 +4%	7 054 -16%	6 362 -10%	5 748 -10%	4 692 -18%	4 274 -9%	4 469 +5%	4 491 +0%	4 114 -8%	3 674 -11%	3 225 -12%	3 580 +11%	5 275 +47%	6 454 +22%	7 817 +21%	7 104 -9%	4 933 -31%	4 492 -9%	3 294 -27%	3 233 -2%	4 555 +41%	5 178 +14%	5 967 +15%	8 102 +36%	7 466 -8%	8 181 +10%	8 972 +10%	9 179 +2%	9 006 -2%	9 354 +4%	9 937 +6%	10 436 +5%	11 609 +11%
EPS (Diluted)	46.07 N/A	45.44 -1%	49.66 +9%	44.25 -11%	44.53 +1%	42.26 -5%	36.12 -15%	36.88 +2%	36.34 -1%	36.6 +1%	39.77 +9%	44.77 +13%	39.01 -13%	34.65 -11%	17.12 -51%	17.8 +4%	17.9 +1%	35.47 +98%	41.96 +18%	46.01 +10%	49.54 +8%	61.59 +24%	62.4 +1%	58.09 -7%	48.5 -17%	48.86 +1%	43.39 -11%	50.34 +16%	63.4 +26%	91.6 +44%	102.7 +12%	112.68 +10%	118.7 +5%	97.77 -18%	98.14 +0%	100.83 +3%	86.37 -14%	71.11 -18%	71.44 +0%	82.49 +15%	128 +55%	162.98 +27%	172.16 +6%	168.13 -2%	129.52 -23%	143.74 +11%	141.47 -2%	138.37 -2%	142.75 +3%	121.62 -15%	109.68 -10%	99.1 -10%	80.34 -19%	73.18 -9%	76.52 +5%	76.9 +0%	70.45 -8%	62.91 -11%	55.22 -12%	61.29 +11%	90.31 +47%	110.48 +22%	133.77 +21%	121.56 -9%	84.42 -31%	76.87 -9%	61.41 -20%	63.85 +4%	85.52 +34%	103.5 +21%	119.23 +15%	161.89 +36%	149.2 -8%	163.48 +10%	179.21 +10%	184.73 +3%	180.64 -2%	188.67 +4%	200.94 +7%	212.02 +6%	235.24 +11%

Income Statement Balance Sheet Cash Flow Statement

Sakata Inx Corp
TSE:4633

Income Statement

Earnings Waterfall
Sakata Inx Corp

Income Statement
Sakata Inx Corp

See Also

Company

Help

Tools

Stocks

Sakata Inx Corp TSE:4633

Income Statement

Earnings Waterfall Sakata Inx Corp

Income Statement Sakata Inx Corp

See Also

Company

Help

Tools

Stocks

Sakata Inx Corp
TSE:4633

Earnings Waterfall
Sakata Inx Corp

Income Statement
Sakata Inx Corp