Income Statement

Revenue

+14%

+20%

10Y

Currency: JPY

	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Dec-2006	Mar-2007	Jun-2007	Dec-2007	Mar-2008	Jun-2008	Dec-2008	Mar-2009	Jun-2009	Dec-2009	Mar-2010	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	22	0	0	0	0	0	0	0	0	0	6	0	0	4	0	0	21	11	17	22	24	26	28	31	30	29	28	26	26	25	24	24	23	22	20	18	16	13	12	10	9	9	9	9	9	9	9	9	9	9	8	8	8	8	8	8	7	7	7	7	7	7	6	6	6	6	6	6	7	7	7	7	7	7	6	0	0	0
Revenue	4 575 N/A	6 095 +33%	6 161 +1%	6 408 +4%	6 577 +3%	5 262 -20%	5 304 +1%	5 429 +2%	5 434 +0%	5 424 0%	5 415 0%	5 376 -1%	5 322 -1%	5 305 0%	5 404 +2%	5 550 +3%	5 672 +2%	7 719 +36%	7 890 +2%	7 957 +1%	8 114 +2%	8 427 +4%	8 645 +3%	8 746 +1%	8 912 +2%	8 806 -1%	8 762 -1%	8 838 +1%	8 912 +1%	9 171 +3%	9 218 +1%	9 337 +1%	9 405 +1%	9 392 0%	9 481 +1%	9 460 0%	9 537 +1%	9 723 +2%	9 724 +0%	9 744 +0%	9 734 0%	9 574 -2%	9 587 +0%	9 677 +1%	9 874 +2%	9 972 +1%	10 086 +1%	10 131 +0%	10 253 +1%	10 370 +1%	10 477 +1%	10 565 +1%	10 618 +1%	10 761 +1%	10 872 +1%	10 849 0%	10 432 -4%	9 948 -5%	9 711 -2%	9 506 -2%	9 619 +1%	9 919 +3%	9 918 0%	9 932 +0%	10 043 +1%	10 030 0%	10 187 +2%	10 415 +2%	10 731 +3%	10 937 +2%	11 067 +1%	11 145 +1%	11 362 +2%	11 560 +2%	11 870 +3%	12 005 +1%	11 957 0%	11 907 0%	11 658 -2%
Gross Profit
Cost of Revenue	(3 365)	(4 464)	(4 470)	(4 634)	(4 762)	(3 791)	(3 788)	(3 864)	(3 864)	(3 872)	(3 882)	(3 869)	(3 838)	(3 844)	(3 940)	(4 070)	(4 216)	(5 743)	(5 918)	(5 983)	(6 050)	(6 173)	(6 218)	(6 299)	(6 404)	(6 373)	(6 396)	(6 407)	(6 453)	(6 586)	(6 599)	(6 657)	(6 634)	(6 567)	(6 576)	(6 526)	(6 561)	(6 622)	(6 544)	(6 521)	(6 496)	(6 409)	(6 424)	(6 504)	(6 622)	(6 740)	(6 858)	(6 909)	(6 956)	(6 989)	(7 020)	(7 029)	(7 052)	(7 088)	(7 117)	(7 144)	(6 977)	(6 727)	(6 580)	(6 395)	(6 425)	(6 502)	(6 496)	(6 511)	(6 564)	(6 619)	(6 703)	(6 892)	(7 100)	(7 276)	(7 416)	(7 494)	(7 639)	(7 760)	(7 930)	(8 046)	(8 006)	(7 959)	(7 881)
Gross Profit	1 209 N/A	1 631 +35%	1 691 +4%	1 774 +5%	1 815 +2%	1 471 -19%	1 516 +3%	1 566 +3%	1 570 +0%	1 553 -1%	1 533 -1%	1 507 -2%	1 484 -2%	1 461 -2%	1 464 +0%	1 479 +1%	1 455 -2%	1 977 +36%	1 972 0%	1 974 +0%	2 064 +5%	2 255 +9%	2 427 +8%	2 447 +1%	2 509 +3%	2 432 -3%	2 366 -3%	2 430 +3%	2 459 +1%	2 585 +5%	2 619 +1%	2 680 +2%	2 771 +3%	2 825 +2%	2 906 +3%	2 934 +1%	2 976 +1%	3 101 +4%	3 179 +3%	3 222 +1%	3 238 +0%	3 165 -2%	3 162 0%	3 173 +0%	3 252 +2%	3 231 -1%	3 228 0%	3 222 0%	3 297 +2%	3 381 +3%	3 457 +2%	3 536 +2%	3 566 +1%	3 673 +3%	3 755 +2%	3 705 -1%	3 455 -7%	3 221 -7%	3 131 -3%	3 111 -1%	3 194 +3%	3 417 +7%	3 422 +0%	3 421 0%	3 479 +2%	3 411 -2%	3 485 +2%	3 523 +1%	3 631 +3%	3 661 +1%	3 651 0%	3 651 0%	3 724 +2%	3 800 +2%	3 941 +4%	3 959 +0%	3 952 0%	3 948 0%	3 777 -4%
Operating Income
Operating Expenses	(1 099)	(1 477)	(1 507)	(1 561)	(1 617)	(1 290)	(1 300)	(1 315)	(1 329)	(1 344)	(1 373)	(1 391)	(1 406)	(1 399)	(1 376)	(1 366)	(1 379)	(1 860)	(1 882)	(1 894)	(1 884)	(1 917)	(1 939)	(1 979)	(2 021)	(2 019)	(2 040)	(2 049)	(2 064)	(2 106)	(2 134)	(2 174)	(2 202)	(2 176)	(2 204)	(2 160)	(2 139)	(2 176)	(2 196)	(2 235)	(2 287)	(2 279)	(2 290)	(2 314)	(2 351)	(2 417)	(2 477)	(2 505)	(2 535)	(2 563)	(2 605)	(2 646)	(2 669)	(2 716)	(2 795)	(2 835)	(2 833)	(2 790)	(2 708)	(2 682)	(2 690)	(2 675)	(2 691)	(2 681)	(2 700)	(2 721)	(2 725)	(2 773)	(2 790)	(2 864)	(2 907)	(2 893)	(2 952)	(2 983)	(3 017)	(3 078)	(3 089)	(3 088)	(3 098)
Selling, General & Administrative	(1 099)	(1 453)	(1 482)	(1 519)	(1 593)	(1 290)	(1 300)	(1 315)	(1 329)	(1 343)	(1 374)	(1 392)	(1 425)	(1 399)	(1 376)	(1 366)	(1 379)	(1 806)	(1 882)	(1 894)	(1 883)	(1 831)	(1 943)	(1 979)	(2 021)	(1 880)	(2 039)	(2 049)	(2 064)	(1 967)	(2 134)	(2 174)	(2 202)	(2 034)	(2 181)	(2 160)	(2 139)	(2 031)	(2 195)	(2 235)	(2 287)	(2 137)	(2 288)	(2 315)	(2 351)	(2 265)	(2 475)	(2 502)	(2 533)	(2 393)	(2 605)	(2 646)	(2 669)	(2 542)	(2 795)	(2 835)	(2 833)	(2 620)	(2 708)	(2 682)	(2 690)	(2 532)	(2 680)	(2 681)	(2 700)	(2 622)	(2 725)	(2 773)	(2 790)	(2 758)	(2 907)	(2 893)	(2 952)	(2 871)	(3 017)	(3 078)	(3 089)	(2 947)	(3 098)
Depreciation & Amortization	0	(25)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(54)	0	0	0	(86)	0	0	0	(139)	0	0	0	(139)	0	0	0	(143)	0	0	0	(144)	0	0	0	(142)	0	0	0	(152)	0	0	0	(170)	0	0	0	(173)	0	0	0	(170)	0	0	0	(143)	0	0	0	(99)	0	0	0	(106)	0	0	0	(112)	0	0	0	(141)	0
Other Operating Expenses	0	0	(25)	(42)	(25)	0	0	0	0	0	0	0	19	0	0	0	0	0	0	0	0	0	5	0	0	0	0	0	0	0	0	0	0	(0)	(23)	0	0	(0)	0	0	0	(0)	0	0	0	(0)	(2)	(2)	(2)	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)	(11)	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	(0)	(0)	0	(0)	(0)	(0)
Operating Income	111 N/A	153 +38%	184 +20%	213 +16%	198 -7%	180 -9%	216 +20%	251 +16%	241 -4%	209 -13%	160 -24%	116 -27%	78 -32%	62 -21%	88 +42%	114 +29%	76 -33%	117 +54%	90 -23%	80 -11%	180 +124%	337 +87%	489 +45%	468 -4%	487 +4%	414 -15%	327 -21%	382 +17%	395 +3%	479 +21%	485 +1%	506 +4%	569 +12%	649 +14%	702 +8%	775 +10%	837 +8%	925 +10%	984 +6%	988 +0%	952 -4%	886 -7%	873 -2%	859 -2%	901 +5%	815 -10%	751 -8%	717 -4%	762 +6%	818 +7%	851 +4%	890 +5%	897 +1%	958 +7%	960 +0%	870 -9%	622 -28%	431 -31%	423 -2%	429 +1%	504 +17%	742 +47%	730 -2%	740 +1%	779 +5%	690 -11%	760 +10%	750 -1%	841 +12%	797 -5%	744 -7%	758 +2%	771 +2%	817 +6%	923 +13%	881 -5%	863 -2%	860 0%	679 -21%
Pre-Tax Income
Interest Income Expense	0	(16)	0	0	0	0	0	0	0	0	0	(6)	(24)	(28)	(27)	(20)	(22)	(31)	(35)	(34)	(35)	(40)	(58)	(79)	(88)	(80)	(60)	(34)	(23)	(8)	(1)	6	10	10	1	(2)	3	(4)	17	23	44	56	67	60	36	39	(5)	24	4	10	5	(24)	(7)	(1)	(7)	(7)	(7)	(2)	(7)	(13)	(12)	1	(12)	(6)	(6)	(3)	(6)	(9)	(9)	(5)	(8)	(6)	(6)	2	(7)	(6)	24	32	32
Non-Reccuring Items	(1)	(3)	16	3	2	(20)	(17)	(2)	3	12	(2)	(57)	(75)	(69)	(14)	(1)	(5)	(14)	(16)	(14)	(21)	5	0	8	16	(2)	(7)	(9)	(9)	(7)	(2)	(0)	(1)	(23)	0	(23)	(23)	(0)	0	(0)	(1)	(1)	0	(1)	(1)	(2)	0	0	0	0	0	0	0	(0)	0	(0)	(0)	0	22	12	11	11	0	(1)	0	0	0	22	25	22	22	1	(3)	527	545	546	547	140	(86)
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)	0	0	0	0	1	1	1	0	(0)	0	0	(1)	0	0	(7)	12	11	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	10	0	10	10	0	1	2	2	3	0
Total Other Income	20	40	15	39	29	28	16	32	32	19	18	23	30	36	39	41	47	60	64	64	63	70	89	95	120	121	116	116	94	94	81	89	92	85	95	93	90	78	71	61	60	71	87	91	77	70	79	77	79	77	77	81	71	67	74	78	134	167	198	222	192	171	166	150	136	117	118	117	120	101	118	101	98	83	85	90	94	100	126
Pre-Tax Income	130 N/A	174 +34%	215 +24%	255 +18%	230 -10%	188 -18%	214 +14%	281 +31%	275 -2%	240 -13%	176 -27%	77 -56%	10 -88%	1 -91%	86 +9 433%	134 +56%	96 -28%	131 +37%	104 -21%	96 -7%	187 +94%	372 +99%	520 +40%	493 -5%	535 +9%	452 -16%	375 -17%	455 +21%	458 +1%	559 +22%	563 +1%	601 +7%	670 +11%	720 +8%	798 +11%	843 +6%	907 +8%	999 +10%	1 071 +7%	1 063 -1%	1 067 +0%	1 023 -4%	1 026 +0%	1 008 -2%	1 013 +0%	921 -9%	825 -10%	818 -1%	845 +3%	905 +7%	933 +3%	947 +2%	961 +1%	1 023 +6%	1 027 +0%	941 -8%	749 -20%	597 -20%	637 +7%	650 +2%	694 +7%	925 +33%	884 -4%	883 0%	909 +3%	805 -11%	872 +8%	880 +1%	977 +11%	925 -5%	875 -5%	865 -1%	870 +1%	1 430 +64%	1 547 +8%	1 514 -2%	1 530 +1%	1 134 -26%	752 -34%
Net Income
Tax Provision	(90)	(125)	(139)	(152)	(143)	(112)	(132)	(156)	(156)	(142)	(105)	(85)	(37)	(51)	(61)	(98)	(83)	(101)	(91)	(90)	(128)	(223)	(298)	(301)	(324)	(295)	(254)	(271)	(272)	(300)	(295)	(306)	(322)	(331)	(346)	(361)	(378)	(417)	(449)	(436)	(426)	(396)	(380)	(392)	(391)	(363)	(352)	(377)	(358)	(386)	(391)	(346)	(380)	(387)	(379)	(365)	(319)	(275)	(292)	(298)	(301)	(361)	(342)	(337)	(339)	(306)	(326)	(339)	(370)	(348)	(337)	(323)	(363)	(538)	(604)	(584)	(566)	(377)	(238)
Income from Continuing Operations	40	48	77	104	87	76	82	125	119	98	71	(7)	(28)	(51)	25	36	13	31	12	6	59	149	222	192	211	157	121	183	186	259	269	295	348	389	453	482	529	582	623	628	641	627	646	616	621	558	473	442	486	519	542	602	581	636	648	576	430	322	345	352	394	564	542	546	570	499	546	541	607	577	538	542	507	892	943	930	964	758	514
Net Income (Common)	40 N/A	48 +20%	77 +60%	104 +35%	87 -16%	76 -12%	82 +8%	125 +52%	119 -4%	98 -18%	71 -27%	(7) N/A	(28) -277%	(51) -84%	25 N/A	36 +46%	13 -63%	31 +137%	12 -61%	6 -49%	59 +845%	149 +154%	222 +49%	192 -13%	211 +10%	157 -26%	121 -23%	183 +52%	186 +1%	259 +39%	269 +4%	295 +10%	348 +18%	389 +12%	453 +16%	482 +7%	529 +10%	582 +10%	623 +7%	628 +1%	641 +2%	627 -2%	646 +3%	616 -5%	621 +1%	558 -10%	473 -15%	442 -7%	486 +10%	519 +7%	542 +4%	602 +11%	581 -3%	636 +10%	648 +2%	576 -11%	430 -25%	322 -25%	345 +7%	352 +2%	394 +12%	564 +43%	542 -4%	546 +1%	570 +4%	499 -13%	546 +10%	541 -1%	607 +12%	577 -5%	538 -7%	542 +1%	507 -6%	892 +76%	943 +6%	930 -1%	964 +4%	758 -21%	514 -32%
EPS (Diluted)	9.5 N/A	12 +26%	18.28 +52%	24.09 +32%	20.61 -14%	18.11 -12%	19.13 +6%	29.71 +55%	28.42 -4%	22.79 -20%	16.92 -26%	-1.73 N/A	-6.39 -269%	-12.02 -88%	5.85 N/A	8.32 +42%	3.1 -63%	7.75 +150%	2.88 -63%	1.48 -49%	13.95 +843%	37.25 +167%	52.73 +42%	45.71 -13%	50.3 +10%	39.25 -22%	28.73 -27%	43.66 +52%	44.26 +1%	64.75 +46%	63.97 -1%	70.28 +10%	82.85 +18%	90.02 +9%	107.73 +20%	114.8 +7%	123.02 +7%	132.78 +8%	132.44 0%	133.57 +1%	136.27 +2%	132.65 -3%	137.38 +4%	154.02 +12%	112.92 -27%	117.99 +4%	100.68 -15%	93.36 -7%	102.8 +10%	109.68 +7%	114.6 +4%	127.18 +11%	122.76 -3%	134.54 +10%	136.96 +2%	121.8 -11%	90.98 -25%	67.97 -25%	72.88 +7%	74.46 +2%	83.22 +12%	119.25 +43%	114.65 -4%	115.47 +1%	120.59 +4%	105.44 -13%	115.51 +10%	114.41 -1%	128.4 +12%	121.95 -5%	113.79 -7%	114.53 +1%	107.24 -6%	189.59 +77%	200.4 +6%	199.12 -1%	207.95 +4%	162.53 -22%	110.81 -32%

Income Statement Balance Sheet Cash Flow Statement

Tosnet Corp
TSE:4754

Income Statement

Earnings Waterfall
Tosnet Corp

Income Statement
Tosnet Corp

See Also

Company

Help

Tools

Stocks

Tosnet Corp TSE:4754

Income Statement

Earnings Waterfall Tosnet Corp

Income Statement Tosnet Corp

See Also

Company

Help

Tools

Stocks

Tosnet Corp
TSE:4754

Earnings Waterfall
Tosnet Corp

Income Statement
Tosnet Corp