Income Statement

Revenue

+10%

10Y

+22%

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	17	0	0	20	0	0	18	0	0	20	0	0	0	0	0	0	0	0	17	31	44	60	54	56	54	43	44	39	25	24	16	10	17	18	19	20	24	22	23	0	0	0	7	9	21	26	23	28	38	37	0	42	35	36	40	28	20	25	0	21	21	14	21	21	18	20	18	18	18	18	20	28	29	29	35	29	28	28	0	0	0
Revenue	167 376 N/A	168 307 +1%	165 003 -2%	172 947 +5%	180 172 +4%	192 315 +7%	193 569 +1%	197 960 +2%	202 442 +2%	202 551 +0%	202 191 0%	202 197 +0%	167 908 -17%	132 510 -21%	98 683 -26%	100 767 +2%	101 660 +1%	102 321 +1%	102 487 +0%	102 810 +0%	102 357 0%	130 824 +28%	129 952 -1%	130 598 +0%	131 203 +0%	131 166 0%	129 379 -1%	125 396 -3%	123 258 -2%	121 532 -1%	120 661 -1%	121 526 +1%	122 430 +1%	127 293 +4%	127 256 0%	127 574 +0%	128 721 +1%	128 344 0%	131 144 +2%	133 385 +2%	135 798 +2%	137 211 +1%	144 007 +5%	148 008 +3%	120 051 -19%	150 800 +26%	150 591 0%	153 338 +2%	156 761 +2%	159 727 +2%	162 132 +2%	164 876 +2%	167 479 +2%	165 441 -1%	166 373 +1%	167 442 +1%	158 340 -5%	274 305 +73%	268 679 -2%	263 389 -2%	150 514 -43%	148 872 -1%	151 386 +2%	153 123 +1%	155 252 +1%	157 629 +2%	159 464 +1%	161 873 +2%	166 258 +3%	167 079 +0%	168 619 +1%	171 094 +1%	173 455 +1%	176 473 +2%	172 966 -2%	168 799 -2%	165 600 -2%	161 722 -2%	161 482 0%	163 179 +1%	165 742 +2%
Gross Profit
Cost of Revenue	(113 018)	(113 824)	(110 527)	(116 775)	(122 174)	(131 980)	(131 885)	(134 834)	(137 358)	(137 835)	(137 826)	(138 479)	(107 391)	(75 114)	(44 547)	(45 147)	(45 130)	(44 513)	(44 384)	(44 044)	(43 627)	(55 889)	(55 229)	(55 351)	(55 372)	(54 635)	(53 963)	(52 122)	(51 539)	(51 732)	(51 313)	(51 632)	(51 862)	(54 193)	(54 012)	(54 191)	(54 887)	(54 718)	(56 129)	(56 931)	(57 528)	(57 518)	(59 507)	(60 757)	(48 638)	(60 084)	(59 416)	(59 838)	(61 238)	(62 230)	(62 839)	(63 719)	(64 359)	(64 896)	(65 188)	(65 357)	(67 364)	(111 660)	(111 532)	(111 154)	(65 248)	(64 036)	(64 926)	(65 707)	(66 478)	(68 007)	(69 382)	(71 150)	(73 927)	(74 060)	(74 727)	(76 017)	(77 079)	(78 474)	(78 324)	(77 831)	(77 997)	(78 387)	(78 491)	(79 410)	(81 030)
Gross Profit	54 358 N/A	54 483 +0%	54 476 0%	56 172 +3%	57 998 +3%	60 335 +4%	61 684 +2%	63 126 +2%	65 084 +3%	64 716 -1%	64 365 -1%	63 718 -1%	60 517 -5%	57 396 -5%	54 136 -6%	55 620 +3%	56 530 +2%	57 808 +2%	58 103 +1%	58 766 +1%	58 730 0%	74 935 +28%	74 723 0%	75 247 +1%	75 831 +1%	76 531 +1%	75 416 -1%	73 274 -3%	71 719 -2%	69 800 -3%	69 348 -1%	69 894 +1%	70 568 +1%	73 100 +4%	73 244 +0%	73 383 +0%	73 834 +1%	73 626 0%	75 015 +2%	76 454 +2%	78 270 +2%	79 693 +2%	84 500 +6%	87 251 +3%	71 413 -18%	90 716 +27%	91 175 +1%	93 500 +3%	95 523 +2%	97 497 +2%	99 293 +2%	101 157 +2%	103 120 +2%	100 545 -2%	101 185 +1%	102 085 +1%	90 976 -11%	162 645 +79%	157 147 -3%	152 235 -3%	85 266 -44%	84 836 -1%	86 460 +2%	87 416 +1%	88 774 +2%	89 622 +1%	90 082 +1%	90 723 +1%	92 331 +2%	93 019 +1%	93 892 +1%	95 077 +1%	96 376 +1%	97 999 +2%	94 642 -3%	90 968 -4%	87 603 -4%	83 335 -5%	82 991 0%	83 769 +1%	84 712 +1%
Operating Income
Operating Expenses	(42 393)	(42 293)	(43 131)	(43 824)	(45 679)	(47 859)	(49 659)	(50 421)	(51 145)	(50 776)	(50 785)	(50 462)	(46 507)	(43 075)	(39 463)	(39 987)	(40 422)	(41 584)	(41 911)	(41 854)	(41 889)	(56 310)	(55 345)	(56 476)	(57 304)	(57 233)	(58 015)	(56 450)	(54 548)	(52 897)	(52 053)	(52 605)	(53 216)	(54 978)	(55 738)	(55 926)	(55 826)	(55 709)	(55 972)	(57 108)	(58 628)	(61 433)	(63 394)	(66 517)	(54 004)	(68 349)	(70 702)	(70 803)	(72 598)	(73 963)	(75 129)	(75 814)	(76 831)	(74 670)	(75 211)	(75 201)	(65 318)	(117 103)	(112 394)	(107 062)	(59 323)	(59 079)	(60 497)	(61 562)	(62 709)	(63 401)	(64 389)	(65 335)	(65 662)	(66 134)	(66 685)	(67 770)	(70 596)	(72 252)	(69 797)	(67 599)	(62 743)	(60 968)	(60 954)	(64 390)	(69 789)
Selling, General & Administrative	(42 393)	(42 293)	(41 322)	(42 015)	(43 870)	(46 168)	(47 412)	(48 730)	(49 344)	(49 531)	(48 984)	(48 476)	(43 797)	(39 441)	(37 038)	(37 592)	(37 922)	(38 972)	(39 083)	(38 976)	(38 932)	(49 900)	(52 186)	(54 396)	(56 192)	(51 604)	(58 014)	(56 449)	(54 548)	(47 360)	(52 053)	(52 604)	(53 213)	(48 961)	(55 736)	(55 925)	(55 826)	(49 255)	(55 972)	(57 107)	(58 627)	(54 525)	(63 392)	(66 517)	(48 844)	(66 871)	(69 227)	(69 325)	(64 023)	(73 962)	(75 126)	(75 813)	(68 642)	(74 668)	(75 209)	(75 199)	(56 920)	(117 102)	(112 392)	(107 060)	(50 843)	(59 077)	(60 496)	(61 561)	(52 790)	(63 400)	(64 387)	(65 333)	(54 669)	(66 133)	(66 684)	(67 769)	(58 387)	(72 251)	(69 797)	(67 599)	(48 793)	(60 967)	(60 953)	(64 388)	(55 390)
Research & Development	0	0	0	0	0	0	(556)	0	0	0	0	0	(724)	(1 648)	(2 425)	(2 395)	(2 500)	(2 612)	(2 828)	(2 878)	(2 957)	(4 069)	0	0	0	(4 385)	0	0	0	(4 544)	0	0	0	(4 930)	0	0	0	(5 289)	0	0	0	(5 788)	0	0	(4 121)	0	0	0	(7 239)	0	0	0	(7 031)	0	0	0	(7 110)	0	0	0	(7 338)	0	0	0	(7 522)	0	0	0	(8 327)	0	0	0	(9 004)	0	0	0	(9 109)	0	0	0	(9 122)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 045)	0	0	0	(1 244)	0	0	0	(991)	0	0	0	(1 086)	0	0	0	(1 164)	0	0	0	(1 119)	0	0	(1 038)	0	0	0	(1 334)	0	0	0	(1 157)	0	0	0	(1 287)	0	0	0	(1 141)	0	0	0	(2 395)	0	0	0	(2 666)	0	0	0	(3 204)	0	0	0	(4 840)	0	0	0	(5 276)
Other Operating Expenses	0	0	(1 809)	(1 809)	(1 809)	(1 691)	(1 691)	(1 691)	(1 801)	(1 245)	(1 801)	(1 986)	(1 986)	(1 986)	0	0	0	0	0	0	0	(296)	(3 159)	(2 080)	(1 112)	0	(1)	0	0	(2)	0	(1)	(3)	(1)	(2)	(1)	0	(1)	0	(1)	(1)	(1)	(2)	0	(1)	(1 478)	(1 475)	(1 478)	(2)	(1)	(3)	0	(1)	(1)	(1)	0	(1)	0	(2)	0	(1)	(2)	0	(1)	(2)	0	(2)	(2)	0	(1)	(1)	0	(1)	(1)	0	0	(1)	(1)	(1)	(2)	(1)
Operating Income	11 965 N/A	12 190 +2%	11 345 -7%	12 348 +9%	12 319 0%	12 476 +1%	12 025 -4%	12 705 +6%	13 939 +10%	13 940 +0%	13 580 -3%	13 256 -2%	14 010 +6%	14 321 +2%	14 673 +2%	15 633 +7%	16 108 +3%	16 224 +1%	16 192 0%	16 912 +4%	16 841 0%	18 625 +11%	19 378 +4%	18 771 -3%	18 527 -1%	19 298 +4%	17 401 -10%	16 824 -3%	17 171 +2%	16 903 -2%	17 295 +2%	17 289 0%	17 352 +0%	18 122 +4%	17 506 -3%	17 457 0%	18 008 +3%	17 917 -1%	19 043 +6%	19 346 +2%	19 642 +2%	18 260 -7%	21 106 +16%	20 734 -2%	17 409 -16%	22 367 +28%	20 473 -8%	22 697 +11%	22 925 +1%	23 534 +3%	24 164 +3%	25 343 +5%	26 289 +4%	25 875 -2%	25 974 +0%	26 884 +4%	25 658 -5%	45 542 +77%	44 753 -2%	45 173 +1%	25 943 -43%	25 757 -1%	25 963 +1%	25 854 0%	26 065 +1%	26 221 +1%	25 693 -2%	25 388 -1%	26 669 +5%	26 885 +1%	27 207 +1%	27 307 +0%	25 780 -6%	25 747 0%	24 845 -4%	23 369 -6%	24 860 +6%	22 367 -10%	22 037 -1%	19 379 -12%	14 923 -23%
Pre-Tax Income
Interest Income Expense	289	288	340	377	379	468	540	353	60	(112)	60	183	183	99	325	(1 115)	(1 227)	(1 474)	35	139	245	537	582	669	722	379	1 032	1 365	1 717	1 549	1 510	1 048	625	335	372	550	661	1 534	422	(97)	(189)	(217)	(418)	(17)	2 363	471	806	858	412	404	437	417	352	506	614	708	1 179	1 715	1 609	1 531	771	1 160	1 094	1 112	1 052	781	1 185	1 291	835	684	602	957	1 209	1 504	1 458	958	1 752	1 742	1 723	1 925	4 290
Non-Reccuring Items	(1 469)	(1 135)	(391)	(1 827)	(2 022)	(1 548)	(109)	505	285	299	(148)	(409)	(523)	(218)	(137)	(140)	(146)	(257)	(185)	(155)	(85)	(5 807)	(5 796)	(6 382)	(6 653)	234	(796)	(248)	(336)	(2 248)	(1 824)	(1 765)	(1 399)	241	209	49	529	282	1 081	1 197	719	(502)	(937)	(1 236)	(1 386)	428	569	954	(1 526)	(1 539)	(1 885)	(2 251)	(1 966)	(2 336)	(2 190)	(1 853)	(1 872)	(2 573)	(2 001)	(2 022)	(1 288)	(1 201)	(1 176)	(1 215)	(459)	(453)	(459)	(411)	(323)	(391)	(391)	(389)	(148)	(3 948)	(8 216)	(10 658)	(13 531)	(10 388)	(8 515)	(6 719)	(18 411)
Gain/Loss on Disposition of Assets	366	532	663	997	995	1 034	1 713	1 697	1 700	1 229	1 244	1 210	1 040	1 025	1 035	(108)	(135)	(129)	(90)	(86)	(70)	(75)	(73)	(54)	(51)	(86)	2 201	2 229	2 229	2 232	435	436	434	451	(22)	(24)	(28)	(82)	(25)	(23)	1 350	1 301	1 334	1 332	(107)	(162)	(182)	(173)	(96)	(56)	(62)	(61)	(105)	(59)	544	521	460	988	410	429	(64)	(70)	(82)	(80)	80	86	90	94	(52)	(51)	(50)	(53)	(59)	(64)	(61)	(61)	(51)	6	6	5	2 119
Total Other Income	(413)	(457)	(160)	(128)	1	(58)	(172)	(127)	(272)	(158)	(220)	(240)	(290)	(546)	(487)	(526)	(454)	(251)	(141)	(10)	(102)	(96)	(62)	29	17	(3)	99	181	396	417	445	356	251	517	522	535	543	405	409	374	193	(87)	(220)	(305)	1 523	1 513	1 321	1 291	857	817	880	2 030	734	803	896	790	1 379	2 375	2 839	2 556	1 273	1 219	991	993	898	922	950	752	821	823	787	896	777	809	723	92	884	344	656	1 311	823
Pre-Tax Income	10 738 N/A	11 418 +6%	11 797 +3%	11 767 0%	11 672 -1%	12 372 +6%	13 997 +13%	15 133 +8%	15 712 +4%	15 198 -3%	14 516 -4%	14 000 -4%	14 420 +3%	14 681 +2%	15 409 +5%	13 744 -11%	14 146 +3%	14 113 0%	15 811 +12%	16 800 +6%	16 829 +0%	13 184 -22%	14 029 +6%	13 033 -7%	12 562 -4%	19 822 +58%	19 937 +1%	20 351 +2%	21 177 +4%	18 853 -11%	17 861 -5%	17 364 -3%	17 263 -1%	19 666 +14%	18 587 -5%	18 567 0%	19 713 +6%	20 056 +2%	20 930 +4%	20 797 -1%	21 715 +4%	18 755 -14%	20 865 +11%	20 508 -2%	19 802 -3%	24 617 +24%	22 987 -7%	25 627 +11%	22 572 -12%	23 160 +3%	23 534 +2%	25 478 +8%	25 304 -1%	24 789 -2%	25 838 +4%	27 050 +5%	26 804 -1%	48 047 +79%	47 610 -1%	47 667 +0%	26 635 -44%	26 865 +1%	26 790 0%	26 664 0%	27 636 +4%	27 557 0%	27 459 0%	27 114 -1%	27 950 +3%	27 950 N/A	28 155 +1%	28 718 +2%	27 559 -4%	24 048 -13%	18 749 -22%	13 700 -27%	13 914 +2%	14 071 +1%	15 907 +13%	15 901 0%	3 744 -76%
Net Income
Tax Provision	(5 203)	(5 381)	(5 475)	(5 412)	(5 487)	(5 308)	(6 262)	(6 790)	(7 200)	(6 728)	(6 278)	(6 097)	(6 258)	(6 458)	(6 625)	(4 850)	(4 970)	(5 047)	(6 724)	(6 816)	(6 822)	(3 842)	(4 019)	(3 821)	(3 754)	(8 096)	(7 833)	(7 658)	(7 319)	(6 676)	(6 504)	(6 353)	(6 443)	(7 360)	(6 828)	(6 762)	(6 983)	(7 608)	(8 017)	(7 799)	(7 489)	(5 300)	(5 091)	(4 976)	(5 544)	(6 904)	(6 893)	(7 708)	(6 709)	(6 931)	(7 078)	(7 588)	(7 280)	(7 144)	(7 483)	(7 790)	(7 665)	(13 604)	(13 210)	(13 270)	(7 430)	(7 774)	(7 922)	(7 834)	(7 920)	(7 996)	(7 924)	(7 781)	(7 927)	(7 792)	(7 965)	(7 695)	(7 221)	(6 342)	(4 841)	(3 516)	(3 842)	(3 352)	(4 109)	(4 365)	(83)
Income from Continuing Operations	5 535	6 037	6 322	6 355	6 185	7 064	7 735	8 343	8 512	8 470	8 238	7 903	8 162	8 223	8 784	8 894	9 176	9 066	9 087	9 984	10 007	9 342	10 010	9 212	8 808	11 726	12 104	12 693	13 858	12 177	11 357	11 011	10 820	12 306	11 759	11 805	12 730	12 448	12 913	12 998	14 226	13 455	15 774	15 532	14 258	17 713	16 094	17 919	15 863	16 229	16 456	17 890	18 024	17 645	18 355	19 260	19 139	34 443	34 400	34 397	19 205	19 091	18 868	18 830	19 716	19 561	19 535	19 333	20 023	20 158	20 190	21 023	20 338	17 706	13 908	10 184	10 072	10 719	11 798	11 536	3 661
Income to Minority Interest	29	(47)	(59)	(93)	(95)	(122)	(45)	(76)	(39)	(45)	19	0	(33)	(15)	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	11	4	10	26	27	64	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)	0	0	0	(1)	(4)	(3)	(1)	(3)	(4)
Net Income (Common)	5 566 N/A	5 988 +8%	6 264 +5%	6 264 N/A	6 090 -3%	6 939 +14%	7 688 +11%	8 262 +7%	8 470 +3%	8 419 -1%	8 258 -2%	7 901 -4%	8 126 +3%	8 201 +1%	8 782 +7%	8 896 +1%	9 175 +3%	9 062 -1%	9 078 +0%	9 974 +10%	9 997 +0%	9 335 -7%	10 004 +7%	9 211 -8%	8 811 -4%	11 726 +33%	12 107 +3%	12 696 +5%	13 859 +9%	12 176 -12%	11 357 -7%	11 009 -3%	10 819 -2%	12 307 +14%	11 760 -4%	11 808 +0%	12 730 +8%	12 448 -2%	12 915 +4%	13 008 +1%	14 230 +9%	13 466 -5%	15 801 +17%	15 561 -2%	14 321 -8%	17 776 +24%	16 139 -9%	17 952 +11%	15 863 -12%	16 229 +2%	16 455 +1%	17 890 +9%	18 023 +1%	17 643 -2%	18 354 +4%	19 259 +5%	19 139 -1%	34 443 +80%	34 400 0%	34 397 0%	19 205 -44%	19 091 -1%	18 868 -1%	18 830 0%	19 715 +5%	19 560 -1%	19 534 0%	19 332 -1%	20 022 +4%	20 157 +1%	20 186 +0%	21 020 +4%	20 338 -3%	17 706 -13%	13 910 -21%	10 184 -27%	10 067 -1%	10 715 +6%	11 798 +10%	11 532 -2%	3 656 -68%
EPS (Diluted)	65.48 N/A	73.02 +12%	75.46 +3%	75.46 N/A	72.5 -4%	83.6 +15%	92.64 +11%	98.35 +6%	102.04 +4%	101.43 -1%	98.3 -3%	95.19 -3%	99.09 +4%	98.8 0%	107.09 +8%	108.48 +1%	110.54 +2%	110.51 0%	110.7 +0%	121.63 +10%	121.91 +0%	113.84 -7%	122 +7%	112.32 -8%	107.45 -4%	143 +33%	147.64 +3%	154.82 +5%	169.01 +9%	148.48 -12%	138.5 -7%	134.25 -3%	131.93 -2%	150.08 +14%	143.41 -4%	145.77 +2%	157.16 +8%	151.8 -3%	159.44 +5%	158.63 -1%	173.53 +9%	165.3 -5%	197.51 +19%	194.51 -2%	178.85 -8%	225.01 +26%	204.29 -9%	227.24 +11%	201.02 -12%	205.43 +2%	208.29 +1%	226.45 +9%	227.95 +1%	223.47 -2%	234.1 +5%	246.41 +5%	244.07 -1%	440.65 +81%	440.1 0%	440.06 0%	245.7 -44%	244.25 -1%	241.39 -1%	240.91 0%	252.35 +5%	252.67 +0%	252.77 +0%	250.16 -1%	259.58 +4%	264.98 +2%	265.15 +0%	276.11 +4%	268.16 -3%	238.18 -11%	187.17 -21%	136.99 -27%	135.42 -1%	144.14 +6%	158.71 +10%	155.13 -2%	49.18 -68%

Income Statement Balance Sheet Cash Flow Statement

Kobayashi Pharmaceutical Co Ltd
TSE:4967

Income Statement

Earnings Waterfall
Kobayashi Pharmaceutical Co Ltd

Income Statement
Kobayashi Pharmaceutical Co Ltd

See Also

Company

Help

Tools

Stocks

Kobayashi Pharmaceutical Co Ltd TSE:4967

Income Statement

Earnings Waterfall Kobayashi Pharmaceutical Co Ltd

Income Statement Kobayashi Pharmaceutical Co Ltd

See Also

Company

Help

Tools

Stocks

Kobayashi Pharmaceutical Co Ltd
TSE:4967

Earnings Waterfall
Kobayashi Pharmaceutical Co Ltd

Income Statement
Kobayashi Pharmaceutical Co Ltd