Income Statement

Revenue

+18%

-9%

10Y

Currency: JPY

	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-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	0	0	0	0	0	5	0	0	3	0	6	17	9	12	11	10	13	42	57	66	77	62	56	56	48	46	42	51	63	74	85	83	84	81	78	78	74	77	85	89	101	108	113	115	115	114	112	107	96	80	62	49	36	25	19	16	18	23	27	23	25	28	28	33	31	33	37	38	57	0	0	0
Revenue	77 100 N/A	77 297 +0%	78 092 +1%	78 385 +0%	81 039 +3%	83 033 +2%	84 762 +2%	87 055 +3%	89 364 +3%	90 245 +1%	89 401 -1%	89 931 +1%	103 478 +15%	104 693 +1%	110 108 +5%	110 696 +1%	110 974 +0%	111 970 +1%	115 243 +3%	118 837 +3%	125 499 +6%	131 204 +5%	134 034 +2%	134 122 +0%	135 737 +1%	139 661 +3%	139 311 0%	141 234 +1%	145 858 +3%	149 311 +2%	154 442 +3%	159 336 +3%	159 739 +0%	161 731 +1%	162 633 +1%	164 411 +1%	168 505 +2%	170 690 +1%	171 804 +1%	177 207 +3%	179 738 +1%	179 789 +0%	181 091 +1%	179 362 -1%	181 104 +1%	183 621 +1%	184 073 +0%	188 296 +2%	189 527 +1%	191 394 +1%	196 130 +2%	194 974 -1%	196 045 +1%	199 882 +2%	201 232 +1%	202 965 +1%	203 785 +0%	193 110 -5%	177 269 -8%	163 063 -8%	152 339 -7%	154 555 +1%	153 363 -1%	154 663 +1%	158 344 +2%	159 574 +1%	165 110 +3%	166 433 +1%	169 278 +2%	172 011 +2%	174 852 +2%	177 373 +1%	179 182 +1%
Gross Profit
Cost of Revenue	(44 374)	(44 605)	(45 111)	(45 359)	(47 326)	(48 925)	(50 342)	(52 335)	(54 285)	(54 727)	(53 699)	(53 647)	(63 426)	(64 298)	(67 131)	(67 540)	(68 839)	(70 052)	(72 108)	(74 572)	(78 768)	(81 092)	(82 992)	(83 461)	(84 979)	(87 714)	(87 190)	(88 376)	(91 150)	(93 667)	(97 532)	(100 628)	(101 241)	(102 175)	(102 330)	(103 434)	(104 870)	(105 734)	(106 699)	(110 236)	(111 636)	(112 246)	(113 354)	(112 092)	(113 727)	(115 529)	(115 759)	(118 864)	(119 109)	(118 935)	(119 515)	(117 255)	(117 094)	(118 344)	(118 456)	(119 270)	(121 451)	(115 190)	(106 605)	(98 277)	(89 870)	(91 701)	(91 844)	(93 013)	(94 719)	(95 508)	(99 068)	(99 336)	(100 309)	(101 408)	(102 135)	(103 079)	(104 448)
Gross Profit	32 726 N/A	32 692 0%	32 981 +1%	33 026 +0%	33 713 +2%	34 108 +1%	34 420 +1%	34 720 +1%	35 079 +1%	35 518 +1%	35 702 +1%	36 284 +2%	40 052 +10%	40 395 +1%	42 977 +6%	43 156 +0%	42 135 -2%	41 918 -1%	43 135 +3%	44 265 +3%	46 731 +6%	50 112 +7%	51 042 +2%	50 661 -1%	50 758 +0%	51 947 +2%	52 121 +0%	52 858 +1%	54 708 +3%	55 644 +2%	56 910 +2%	58 708 +3%	58 498 0%	59 556 +2%	60 303 +1%	60 977 +1%	63 635 +4%	64 956 +2%	65 105 +0%	66 971 +3%	68 102 +2%	67 543 -1%	67 737 +0%	67 270 -1%	67 377 +0%	68 092 +1%	68 314 +0%	69 432 +2%	70 418 +1%	72 459 +3%	76 615 +6%	77 719 +1%	78 951 +2%	81 538 +3%	82 776 +2%	83 695 +1%	82 334 -2%	77 920 -5%	70 664 -9%	64 786 -8%	62 469 -4%	62 854 +1%	61 519 -2%	61 650 +0%	63 625 +3%	64 066 +1%	66 042 +3%	67 097 +2%	68 969 +3%	70 603 +2%	72 717 +3%	74 294 +2%	74 734 +1%
Operating Income
Operating Expenses	(21 345)	(21 814)	(21 853)	(22 148)	(22 609)	(23 513)	(23 807)	(23 492)	(23 897)	(24 357)	(24 789)	(25 320)	(34 226)	(34 335)	(35 037)	(35 689)	(36 144)	(36 106)	(38 133)	(39 762)	(42 606)	(44 537)	(44 570)	(44 255)	(45 312)	(46 030)	(46 892)	(47 383)	(49 874)	(51 751)	(53 347)	(55 067)	(54 508)	(54 895)	(55 778)	(56 688)	(58 096)	(59 693)	(61 409)	(63 340)	(63 646)	(65 070)	(66 457)	(67 482)	(66 341)	(66 763)	(66 370)	(65 513)	(67 160)	(64 875)	(64 077)	(64 680)	(67 944)	(67 640)	(69 227)	(70 292)	(71 667)	(69 980)	(66 622)	(62 459)	(55 035)	(55 211)	(56 105)	(57 012)	(57 255)	(58 250)	(58 835)	(59 259)	(62 544)	(62 887)	(63 496)	(65 282)	(66 647)
Selling, General & Administrative	(21 345)	(21 708)	(21 853)	(22 148)	(22 600)	(23 513)	(23 339)	(23 461)	(22 451)	(22 914)	(23 330)	(23 838)	(32 199)	(32 254)	(32 948)	(33 592)	(34 057)	(34 034)	(35 955)	(37 493)	(40 235)	(41 648)	(41 256)	(40 515)	(41 052)	(41 777)	(42 583)	(43 053)	(45 406)	(47 141)	(48 612)	(50 203)	(49 714)	(49 997)	(50 762)	(51 554)	(52 782)	(54 311)	(55 956)	(57 673)	(57 726)	(58 916)	(60 040)	(60 934)	(59 785)	(60 251)	(59 953)	(59 197)	(60 146)	(58 567)	(57 823)	(58 472)	(61 299)	(61 029)	(62 645)	(63 769)	(65 381)	(63 698)	(60 691)	(56 873)	(49 913)	(50 397)	(51 114)	(51 841)	(52 106)	(52 993)	(53 515)	(53 907)	(56 958)	(57 257)	(57 867)	(59 606)	(60 884)
Research & Development	0	0	0	0	0	0	(334)	(671)	(1 032)	(1 016)	(1 021)	(1 039)	(1 429)	(1 493)	(1 512)	(1 537)	(1 541)	(1 543)	(1 655)	(1 743)	(1 847)	(1 927)	(1 930)	(1 940)	(2 037)	(2 063)	(2 140)	(2 178)	(2 227)	(2 281)	(2 322)	(2 369)	(2 328)	(2 388)	(2 464)	(2 544)	(2 682)	(2 713)	(2 742)	(2 701)	(2 695)	(2 713)	(2 748)	(2 862)	(2 900)	(2 840)	(2 759)	(2 663)	(2 663)	(2 655)	(2 617)	(2 615)	(2 673)	(1 907)	(1 988)	(2 032)	(3 172)	(3 186)	(3 252)	(3 292)	(3 217)	(3 264)	(3 344)	(3 411)	(3 301)	(3 312)	(3 296)	(3 322)	(3 452)	(3 493)	(3 522)	(3 533)	(3 597)
Depreciation & Amortization	0	0	0	0	0	0	(134)	(269)	(414)	(427)	(438)	(443)	(598)	(588)	(577)	(560)	(546)	(529)	(523)	(526)	(523)	(961)	(1 384)	(1 800)	(2 222)	(2 189)	(2 168)	(2 150)	(2 240)	(2 328)	(2 412)	(2 494)	(2 465)	(2 509)	(2 550)	(2 589)	(2 631)	(2 668)	(2 710)	(2 965)	(3 224)	(3 441)	(3 669)	(3 685)	(3 655)	(3 669)	(3 656)	(3 652)	(4 350)	(3 653)	(3 636)	(3 592)	(3 972)	(3 872)	(3 763)	(3 661)	(3 113)	(3 096)	(2 678)	(2 292)	(1 904)	(1 550)	(1 645)	(1 759)	(1 847)	(1 943)	(2 024)	(2 029)	(2 133)	(2 135)	(2 106)	(2 141)	(2 164)
Other Operating Expenses	0	(106)	0	0	(9)	0	0	909	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	0	0	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	0	0	(1)	0	0	(1)	(1)	(3)	(2)	(1)	(1)	0	(1)	0	0	(832)	(831)	(830)	(1)	0	0	0	(1)	0	(2)	(1)	(1)	(2)	0	(1)	(1)	(2)	(1)	(2)	(2)
Operating Income	11 381 N/A	10 878 -4%	11 128 +2%	10 878 -2%	11 104 +2%	10 595 -5%	10 613 +0%	11 228 +6%	11 182 0%	11 161 0%	10 913 -2%	10 964 +0%	5 826 -47%	6 060 +4%	7 940 +31%	7 467 -6%	5 991 -20%	5 812 -3%	5 002 -14%	4 503 -10%	4 125 -8%	5 575 +35%	6 472 +16%	6 406 -1%	5 446 -15%	5 917 +9%	5 229 -12%	5 475 +5%	4 834 -12%	3 893 -19%	3 563 -8%	3 641 +2%	3 990 +10%	4 661 +17%	4 525 -3%	4 289 -5%	5 539 +29%	5 263 -5%	3 696 -30%	3 631 -2%	4 456 +23%	2 473 -45%	1 280 -48%	(212) N/A	1 036 N/A	1 329 +28%	1 944 +46%	3 919 +102%	3 258 -17%	7 584 +133%	12 538 +65%	13 039 +4%	11 007 -16%	13 898 +26%	13 549 -3%	13 403 -1%	10 667 -20%	7 940 -26%	4 042 -49%	2 327 -42%	7 434 +219%	7 643 +3%	5 414 -29%	4 638 -14%	6 370 +37%	5 816 -9%	7 207 +24%	7 838 +9%	6 425 -18%	7 716 +20%	9 221 +20%	9 012 -2%	8 087 -10%
Pre-Tax Income
Interest Income Expense	72	102	0	0	0	0	35	77	90	43	59	54	65	482	450	455	467	311	270	253	247	40	60	42	205	145	111	295	469	416	451	140	(192)	(227)	(456)	(350)	34	34	314	408	210	185	123	79	777	832	788	738	5	(48)	71	110	124	315	308	334	399	548	810	828	411	181	122	182	39	84	113	(330)	501	267	53	560	505
Non-Reccuring Items	(42)	(65)	8	(24)	(290)	(336)	(312)	(64)	(41)	(37)	(15)	(63)	(74)	(94)	(104)	(97)	(524)	(691)	(765)	(676)	(359)	45	366	321	173	56	(248)	(316)	(467)	(320)	(255)	(188)	(97)	(119)	(129)	(134)	(102)	(86)	(4)	(13)	(1)	4	(81)	(321)	(324)	(333)	(340)	(112)	(305)	(1 003)	(986)	(1 240)	(4 016)	(3 966)	(3 961)	(3 991)	(545)	(568)	(604)	(299)	(107)	(85)	(97)	(206)	(225)	(224)	(192)	(87)	(1 445)	(1 096)	(1 375)	(1 488)	(859)
Gain/Loss on Disposition of Assets	(14)	15	0	0	0	0	0	1	3	5	4	4	255	3	3	1	2	6	3	3	0	(4)	2	3	4	4	1	(1)	(7)	(7)	123	125	131	130	28	290	542	541	513	249	1	1	6	13	15	18	23	12	9	1	(6)	(2)	(4)	1	(6)	109	113	111	138	26	21	24	2	(1)	(4)	(4)	33	21	24	24	(12)	3	7
Total Other Income	256	243	302	251	186	226	196	110	86	176	304	325	478	490	492	513	603	610	672	670	552	547	703	775	821	910	733	782	738	745	713	599	474	443	428	388	424	406	366	410	393	395	485	454	456	465	380	401	405	355	317	231	167	148	210	316	329	348	350	293	298	313	312	366	383	404	396	391	441	391	441	387	335
Pre-Tax Income	11 653 N/A	11 173 -4%	11 438 +2%	11 105 -3%	11 000 -1%	10 485 -5%	10 532 +0%	11 352 +8%	11 320 0%	11 348 +0%	11 265 -1%	11 284 +0%	6 550 -42%	6 941 +6%	8 781 +27%	8 339 -5%	6 539 -22%	6 048 -8%	5 182 -14%	4 753 -8%	4 565 -4%	6 203 +36%	7 603 +23%	7 547 -1%	6 649 -12%	7 032 +6%	5 826 -17%	6 235 +7%	5 567 -11%	4 727 -15%	4 595 -3%	4 317 -6%	4 306 0%	4 888 +14%	4 396 -10%	4 483 +2%	6 437 +44%	6 158 -4%	4 885 -21%	4 685 -4%	5 059 +8%	3 058 -40%	1 813 -41%	13 -99%	1 960 +14 977%	2 311 +18%	2 795 +21%	4 958 +77%	3 372 -32%	6 889 +104%	11 934 +73%	12 138 +2%	7 278 -40%	10 395 +43%	10 099 -3%	10 170 +1%	10 963 +8%	8 379 -24%	4 736 -43%	3 175 -33%	8 057 +154%	8 076 +0%	5 753 -29%	4 979 -13%	6 563 +32%	6 076 -7%	7 557 +24%	7 833 +4%	5 946 -24%	7 302 +23%	8 328 +14%	8 474 +2%	8 075 -5%
Net Income
Tax Provision	(4 901)	(4 961)	(5 048)	(4 870)	(4 572)	(4 311)	(4 254)	(4 667)	(4 592)	(4 657)	(4 574)	(4 569)	(2 687)	(2 902)	(3 639)	(3 458)	(2 835)	(2 597)	(2 453)	(2 466)	(2 592)	(3 277)	(3 529)	(3 460)	(3 213)	(3 369)	(2 891)	(3 036)	(3 390)	(3 104)	(2 848)	(2 629)	(2 644)	(2 580)	(2 285)	(2 247)	(2 618)	(2 378)	(1 910)	(2 003)	(2 309)	(1 914)	(1 350)	(891)	(1 651)	(1 786)	(1 965)	(2 420)	(1 811)	(2 710)	(4 043)	(4 059)	(3 425)	(4 342)	(4 387)	(4 406)	(3 536)	(2 768)	(1 521)	(968)	(2 417)	(2 349)	(1 683)	(1 534)	(2 153)	(2 008)	(2 481)	(2 586)	(2 153)	(2 380)	(2 775)	(2 876)	(2 483)
Income from Continuing Operations	6 752	6 212	6 390	6 235	6 428	6 174	6 278	6 685	6 728	6 691	6 691	6 715	3 863	4 039	5 142	4 881	3 704	3 451	2 729	2 287	1 973	2 926	4 074	4 087	3 436	3 663	2 935	3 199	2 177	1 623	1 747	1 688	1 662	2 308	2 111	2 236	3 819	3 780	2 975	2 682	2 750	1 144	463	(878)	309	525	830	2 538	1 561	4 179	7 891	8 079	3 853	6 053	5 712	5 764	7 427	5 611	3 215	2 207	5 640	5 727	4 070	3 445	4 410	4 068	5 076	5 247	3 793	4 922	5 553	5 598	5 592
Income to Minority Interest	(347)	(381)	(383)	(360)	(334)	(329)	(415)	(386)	(380)	(346)	(376)	(378)	(425)	(390)	(428)	(431)	(365)	(283)	(244)	(233)	(251)	(418)	(442)	(450)	(449)	(446)	(444)	(452)	(471)	(518)	(546)	(569)	(497)	(467)	(425)	(410)	(455)	(505)	(477)	(461)	(544)	(477)	(465)	(456)	(452)	(400)	(367)	(334)	(310)	(315)	(341)	(320)	(305)	(316)	(354)	(355)	(283)	(276)	(242)	(266)	(336)	(300)	(314)	(329)	(307)	(324)	(370)	(355)	(317)	(299)	(344)	(333)	(353)
Net Income (Common)	6 401 N/A	5 826 -9%	6 005 +3%	5 874 -2%	6 094 +4%	5 844 -4%	5 857 +0%	6 297 +8%	6 341 +1%	6 336 0%	6 308 0%	6 322 +0%	3 434 -46%	3 642 +6%	4 699 +29%	4 432 -6%	3 325 -25%	3 158 -5%	2 481 -21%	2 061 -17%	1 721 -16%	2 507 +46%	3 632 +45%	3 636 +0%	2 986 -18%	3 215 +8%	2 490 -23%	2 747 +10%	1 705 -38%	1 103 -35%	1 200 +9%	1 117 -7%	1 165 +4%	1 842 +58%	1 686 -8%	1 827 +8%	3 364 +84%	3 275 -3%	2 498 -24%	2 220 -11%	2 205 -1%	666 -70%	(3) N/A	(1 335) -44 400%	(142) +89%	127 N/A	464 +265%	2 204 +375%	1 250 -43%	3 863 +209%	7 549 +95%	7 759 +3%	3 547 -54%	5 735 +62%	5 357 -7%	5 408 +1%	7 142 +32%	5 333 -25%	2 970 -44%	1 939 -35%	5 303 +173%	5 426 +2%	3 756 -31%	3 116 -17%	4 102 +32%	3 743 -9%	4 705 +26%	4 890 +4%	3 475 -29%	4 623 +33%	5 208 +13%	5 264 +1%	5 238 0%
EPS (Diluted)	320.05 N/A	291.3 -9%	300.25 +3%	293.7 -2%	304.7 +4%	292.2 -4%	292.85 +0%	314.85 +8%	317.05 +1%	316.8 0%	315.39 0%	316.1 +0%	171.7 -46%	182.1 +6%	234.95 +29%	221.6 -6%	166.25 -25%	157.9 -5%	124.05 -21%	103.05 -17%	86.05 -16%	125.35 +46%	181.6 +45%	181.8 +0%	149.3 -18%	160.75 +8%	124.5 -23%	137.35 +10%	84.42 -39%	55.15 -35%	60 +9%	55.85 -7%	57.69 +3%	92.1 +60%	84.3 -8%	91.35 +8%	166.58 +82%	163.75 -2%	124.9 -24%	111 -11%	109.19 -2%	33.29 -70%	-0.15 N/A	-66.75 -44 400%	-7.03 +89%	6.28 N/A	22.93 +265%	108.93 +375%	61.8 -43%	190.93 +209%	372.83 +95%	375.17 +1%	170.64 -55%	260.06 +52%	242.77 -7%	245.02 +1%	323.72 +32%	241.98 -25%	134.66 -44%	87.88 -35%	240.44 +174%	245.93 +2%	169.85 -31%	140.82 -17%	185.55 +32%	169.16 -9%	212.73 +26%	224.22 +5%	158.26 -29%	212.28 +34%	238.56 +12%	240.93 +1%	239.99 0%

Income Statement Balance Sheet Cash Flow Statement

Earth Corp
TSE:4985

Income Statement

Earnings Waterfall
Earth Corp

Income Statement
Earth Corp

See Also

Company

Help

Tools

Stocks

Earth Corp TSE:4985

Income Statement

Earnings Waterfall Earth Corp

Income Statement Earth Corp

See Also

Company

Help

Tools

Stocks

Earth Corp
TSE:4985

Earnings Waterfall
Earth Corp

Income Statement
Earth Corp