Income Statement

Revenue

+11%

+24%

10Y

Currency: JPY

	Mar-2002	Sep-2002	Mar-2003	Sep-2003	Dec-2003	Mar-2004	Sep-2004	Dec-2004	Mar-2005	Sep-2005	Dec-2005	Mar-2006	Sep-2006	Dec-2006	Mar-2007	Sep-2007	Dec-2007	Mar-2008	Sep-2008	Dec-2008	Mar-2009	Sep-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	0	2 214	0	0	1 620	0	0	1 276	0	0	1 000	0	0	1 015	0	0	1 163	0	0	1 155	0	0	1 035	234	460	676	891	859	825	814	796	783	776	743	728	723	735	745	758	760	0	0	0	200	391	664	823	782	731	599	581	578	589	593	592	599	644	669	701	730	718	729	710	689	657	634	635	610	581	551	533	560	606	665	748	902	1 025	1 126	1 260	1 367	1 343	1 414	0	0	0	0
Revenue	162 360 N/A	160 287 -1%	156 381 -2%	156 448 +0%	267 323 +71%	153 624 -43%	266 686 +74%	270 748 +2%	157 462 -42%	275 034 +75%	279 561 +2%	161 744 -42%	278 235 +72%	272 183 -2%	153 728 -44%	262 100 +70%	254 795 -3%	144 714 -43%	256 628 +77%	265 102 +3%	149 601 -44%	256 901 +72%	250 214 -3%	149 314 -40%	290 456 +95%	262 902 -9%	191 727 -27%	147 826 -23%	146 933 -1%	144 774 -1%	144 752 0%	145 252 +0%	146 947 +1%	153 319 +4%	154 071 +0%	155 697 +1%	156 462 +0%	157 758 +1%	164 356 +4%	169 129 +3%	183 536 +9%	169 083 -8%	161 091 -5%	157 417 -2%	142 409 -10%	152 543 +7%	145 210 -5%	182 881 +26%	192 043 +5%	186 071 -3%	153 097 -18%	152 105 -1%	152 225 +0%	155 186 +2%	158 382 +2%	158 545 +0%	160 435 +1%	157 042 -2%	155 955 -1%	152 466 -2%	151 279 -1%	157 744 +4%	149 899 -5%	148 506 -1%	144 592 -3%	140 525 -3%	149 304 +6%	157 839 +6%	163 731 +4%	161 135 -2%	158 192 -2%	156 489 -1%	158 241 +1%	160 154 +1%	166 629 +4%	173 722 +4%	172 300 -1%	174 212 +1%	169 916 -2%	168 003 -1%	168 658 +0%	165 518 -2%	168 425 +2%	170 630 +1%	178 159 +4%	183 558 +3%	185 770 +1%
Gross Profit
Cost of Revenue	(111 636)	(109 881)	(105 374)	(105 945)	(181 148)	(103 663)	(180 791)	(183 466)	(106 554)	(186 682)	(189 795)	(109 088)	(187 895)	(182 508)	(105 309)	(180 189)	(178 027)	(99 602)	(177 207)	(183 003)	(103 736)	(175 538)	(168 463)	(101 925)	(195 524)	(179 542)	(132 859)	(101 639)	(101 434)	(98 907)	(98 752)	(98 839)	(100 208)	(105 055)	(105 285)	(107 537)	(108 311)	(109 096)	(114 839)	(116 412)	(128 936)	(118 604)	(112 214)	(111 777)	(98 690)	(107 485)	(104 498)	(131 709)	(139 403)	(133 753)	(108 244)	(107 614)	(106 949)	(108 927)	(112 175)	(112 491)	(114 436)	(111 486)	(110 009)	(106 834)	(106 343)	(111 323)	(105 392)	(104 606)	(101 177)	(98 732)	(105 828)	(111 602)	(115 913)	(113 562)	(111 351)	(110 626)	(112 010)	(113 251)	(116 738)	(120 856)	(120 324)	(121 743)	(119 556)	(118 378)	(118 641)	(116 103)	(117 776)	(119 225)	(125 052)	(128 640)	(130 103)
Gross Profit	50 724 N/A	50 406 -1%	51 007 +1%	50 503 -1%	86 175 +71%	49 961 -42%	85 895 +72%	87 282 +2%	50 908 -42%	88 352 +74%	89 766 +2%	52 656 -41%	90 340 +72%	89 675 -1%	48 419 -46%	81 911 +69%	76 768 -6%	45 112 -41%	79 421 +76%	82 099 +3%	45 865 -44%	81 363 +77%	81 751 +0%	47 389 -42%	94 932 +100%	83 360 -12%	58 868 -29%	46 187 -22%	45 499 -1%	45 867 +1%	46 000 +0%	46 413 +1%	46 739 +1%	48 264 +3%	48 786 +1%	48 160 -1%	48 151 0%	48 662 +1%	49 517 +2%	52 717 +6%	54 600 +4%	50 479 -8%	48 877 -3%	45 640 -7%	43 719 -4%	45 058 +3%	40 712 -10%	51 172 +26%	52 640 +3%	52 318 -1%	44 853 -14%	44 491 -1%	45 276 +2%	46 259 +2%	46 207 0%	46 054 0%	45 999 0%	45 556 -1%	45 946 +1%	45 632 -1%	44 936 -2%	46 421 +3%	44 507 -4%	43 900 -1%	43 415 -1%	41 793 -4%	43 476 +4%	46 237 +6%	47 818 +3%	47 573 -1%	46 841 -2%	45 863 -2%	46 231 +1%	46 903 +1%	49 891 +6%	52 866 +6%	51 976 -2%	52 469 +1%	50 360 -4%	49 625 -1%	50 017 +1%	49 415 -1%	50 649 +2%	51 405 +1%	53 107 +3%	54 918 +3%	55 667 +1%
Operating Income
Operating Expenses	(46 657)	(45 694)	(44 810)	(44 341)	(76 448)	(43 953)	(76 615)	(77 521)	(45 588)	(79 218)	(80 023)	(46 122)	(79 720)	(79 823)	(46 054)	(79 270)	(77 883)	(44 036)	(76 847)	(77 158)	(44 257)	(75 974)	(74 459)	(42 870)	(84 703)	(74 679)	(53 963)	(43 372)	(43 212)	(42 718)	(42 310)	(42 178)	(42 090)	(42 569)	(42 857)	(43 016)	(43 299)	(43 453)	(43 963)	(45 346)	(46 175)	(46 226)	(46 586)	(46 175)	(45 962)	(45 756)	(40 252)	(51 106)	(50 696)	(49 978)	(42 384)	(41 901)	(41 718)	(41 922)	(42 254)	(42 427)	(42 687)	(42 645)	(42 767)	(42 598)	(42 319)	(42 308)	(41 762)	(41 516)	(41 037)	(40 411)	(41 392)	(41 570)	(42 283)	(42 826)	(42 694)	(43 424)	(44 238)	(45 421)	(46 357)	(47 412)	(48 268)	(48 481)	(48 107)	(48 328)	(48 295)	(47 667)	(48 729)	(51 794)	(49 041)	(50 111)	(51 442)
Selling, General & Administrative	(46 657)	(45 694)	(43 255)	(44 341)	(76 448)	(42 598)	(76 920)	(77 826)	(44 413)	(79 437)	(80 242)	(44 989)	(79 322)	(79 425)	(44 995)	(78 299)	(76 912)	(39 283)	(76 406)	(76 717)	(43 012)	(75 974)	(74 459)	(41 589)	(84 703)	(74 679)	(53 963)	(42 041)	(43 212)	(42 718)	(42 310)	(40 724)	(42 089)	(42 567)	(42 855)	(41 572)	(43 297)	(43 451)	(43 960)	(43 808)	(46 174)	(46 225)	(46 587)	(44 668)	(45 962)	(45 756)	(38 538)	(51 105)	(50 695)	(49 977)	(40 339)	(41 899)	(41 716)	(41 920)	(40 178)	(42 426)	(42 685)	(42 644)	(40 693)	(42 596)	(42 317)	(42 306)	(39 619)	(41 515)	(41 036)	(40 410)	(39 218)	(41 569)	(42 283)	(42 825)	(40 379)	(43 425)	(44 238)	(45 421)	(43 919)	(47 409)	(48 266)	(48 480)	(45 582)	(48 327)	(48 293)	(47 664)	(46 216)	(48 836)	(49 039)	(50 111)	(51 440)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 894)	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	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	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	0	0	(1 555)	0	0	(1 355)	305	0	(1 175)	219	0	(1 133)	(398)	0	(1 059)	(971)	0	(859)	0	0	(1 245)	0	0	(1 281)	0	0	0	(1 331)	0	0	0	(1 453)	0	0	0	(1 442)	0	0	0	(1 537)	0	0	0	(1 507)	0	0	(1 713)	0	0	0	(2 044)	0	0	0	(2 074)	0	0	0	(2 072)	0	0	0	(2 142)	0	0	0	(2 174)	0	0	0	(2 314)	0	0	0	(2 437)	0	0	0	(2 523)	0	0	0	(2 512)	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	305	0	0	219	0	0	(398)	0	0	(971)	0	(441)	(441)	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(2)	(2)	(2)	0	(2)	(3)	(1)	0	(1)	1	0	0	0	(1)	0	0	(1)	(1)	(2)	(2)	(2)	(2)	0	(2)	(1)	(2)	(2)	(2)	0	(1)	0	(1)	0	0	(1)	0	(1)	(1)	1	0	0	(1)	(3)	(2)	(1)	(2)	0	(2)	(3)	(1)	(2 958)	(2)	0	(2)
Operating Income	4 067 N/A	4 712 +16%	6 197 +32%	6 162 -1%	9 727 +58%	6 008 -38%	9 280 +54%	9 761 +5%	5 320 -45%	9 134 +72%	9 743 +7%	6 534 -33%	10 620 +63%	9 852 -7%	2 365 -76%	2 641 +12%	(1 115) N/A	1 076 N/A	2 574 +139%	4 941 +92%	1 608 -67%	5 389 +235%	7 292 +35%	4 519 -38%	10 229 +126%	8 681 -15%	4 905 -43%	2 815 -43%	2 287 -19%	3 149 +38%	3 690 +17%	4 235 +15%	4 649 +10%	5 695 +22%	5 929 +4%	5 144 -13%	4 852 -6%	5 209 +7%	5 554 +7%	7 371 +33%	8 425 +14%	4 253 -50%	2 291 -46%	(535) N/A	(2 243) -319%	(698) +69%	460 N/A	66 -86%	1 944 +2 845%	2 340 +20%	2 469 +6%	2 590 +5%	3 558 +37%	4 337 +22%	3 953 -9%	3 627 -8%	3 312 -9%	2 911 -12%	3 179 +9%	3 034 -5%	2 617 -14%	4 113 +57%	2 745 -33%	2 384 -13%	2 378 0%	1 382 -42%	2 084 +51%	4 667 +124%	5 535 +19%	4 747 -14%	4 147 -13%	2 439 -41%	1 993 -18%	1 482 -26%	3 534 +138%	5 454 +54%	3 708 -32%	3 988 +8%	2 253 -44%	1 297 -42%	1 722 +33%	1 748 +2%	1 920 +10%	(389) N/A	4 066 N/A	4 807 +18%	4 225 -12%
Pre-Tax Income
Interest Income Expense	(2 274)	(2 156)	(1 691)	(1 408)	(2 576)	(1 305)	(1 983)	(1 517)	(635)	(641)	110	(140)	(280)	(960)	(487)	(216)	1 023	354	111	(980)	(725)	(1 126)	(1 259)	(789)	(1 679)	(1 588)	(1 255)	(911)	(553)	(643)	(575)	(174)	(531)	(435)	2	302	764	1 206	1 243	881	285	378	649	240	718	381	180	83	161	166	(395)	17	(302)	(68)	(377)	(914)	(1 008)	(1 697)	(1 573)	(1 614)	(1 929)	(1 878)	(1 677)	(1 412)	(1 147)	(838)	(823)	(418)	(280)	(352)	(216)	(259)	96	175	(291)	(573)	(326)	(310)	(247)	(163)	(839)	(1 255)	(987)	(1 408)	(1 495)	(1 048)	(396)
Non-Reccuring Items	764	2 183	(2 837)	(2 597)	(2 786)	(1 218)	(960)	(916)	(1 370)	(1 407)	(2 019)	(1 782)	(1 279)	(723)	(1 144)	(1 670)	(2 955)	(2 184)	(1 860)	(832)	(1 190)	(619)	(236)	(1 197)	(1 434)	(1 707)	(1 295)	(1 964)	(1 373)	(1 041)	(1 401)	(637)	340	219	257	(112)	86	221	203	(477)	499	1 292	1 300	1 018	453	(386)	(362)	(402)	(1 614)	(1 499)	(1 490)	(1 471)	(238)	(759)	(259)	(230)	(261)	185	(279)	(299)	(366)	(366)	142	278	820	872	(8 652)	(8 408)	(8 883)	(8 998)	285	(119)	(181)	586	1 515	1 488	1 551	844	(69)	(37)	(2 267)	(2 278)	(2 987)	0	(781)	(761)	(441)
Gain/Loss on Disposition of Assets	(131)	(149)	(243)	85	294	(78)	369	640	183	56	(1 024)	(226)	(1 347)	(858)	(268)	(357)	(353)	(171)	(343)	21	358	92	(218)	(24)	(147)	(138)	(126)	11	11	8	10	41	(124)	(128)	(138)	(45)	(174)	(173)	(189)	(155)	(320)	(408)	(399)	(121)	(246)	(174)	(94)	(136)	(144)	(129)	(118)	(203)	(196)	(198)	(63)	(122)	(133)	(109)	(35)	(205)	(212)	(254)	(113)	(103)	(90)	(45)	(124)	(134)	(121)	(128)	(9)	0	9	11	146	169	150	137	82	(129)	(77)	(75)	63	941	1 061	1 011	866
Total Other Income	621	585	323	349	767	282	630	569	142	442	447	301	(95)	113	346	911	883	406	691	144	410	(401)	(307)	243	5	(23)	(42)	256	9	59	38	250	28	26	(1)	202	(45)	96	235	306	109	277	402	702	850	811	557	812	766	(15)	635	73	636	1 202	584	979	463	407	937	1 063	1 055	991	205	133	157	205	401	420	446	545	159	255	220	199	353	(55)	(110)	(91)	(119)	559	658	626	460	294	145	115	180
Pre-Tax Income	3 047 N/A	5 175 +70%	1 749 -66%	2 591 +48%	5 426 +109%	3 689 -32%	7 336 +99%	8 537 +16%	3 640 -57%	7 584 +108%	7 257 -4%	4 687 -35%	7 619 +63%	7 424 -3%	812 -89%	1 309 +61%	(2 517) N/A	(519) +79%	1 173 N/A	3 294 +181%	461 -86%	3 335 +623%	5 272 +58%	2 752 -48%	6 974 +153%	5 225 -25%	2 187 -58%	207 -91%	381 +84%	1 532 +302%	1 762 +15%	3 715 +111%	4 362 +17%	5 377 +23%	6 049 +12%	5 491 -9%	5 483 0%	6 559 +20%	7 046 +7%	7 926 +12%	8 998 +14%	5 792 -36%	4 243 -27%	1 304 -69%	(468) N/A	(66) +86%	741 N/A	423 -43%	1 113 +163%	863 -22%	1 101 +28%	1 006 -9%	3 458 +244%	4 514 +31%	3 838 -15%	3 340 -13%	2 373 -29%	1 697 -28%	2 229 +31%	1 979 -11%	1 165 -41%	2 606 +124%	1 302 -50%	1 280 -2%	2 118 +65%	1 576 -26%	(7 114) N/A	(3 873) +46%	(3 303) +15%	(4 186) -27%	4 366 N/A	2 316 -47%	2 137 -8%	2 453 +15%	5 257 +114%	6 483 +23%	4 973 -23%	4 568 -8%	1 900 -58%	1 527 -20%	(803) N/A	(1 234) -54%	(1 531) -24%	(562) +63%	2 996 N/A	4 124 +38%	4 434 +8%
Net Income
Tax Provision	(1 205)	(1 407)	(645)	(871)	(1 692)	(1 417)	(3 045)	(4 144)	(2 224)	(4 452)	(4 681)	(1 976)	(3 292)	(2 295)	(754)	(2 370)	(2 266)	(929)	(1 103)	(890)	(455)	(1 437)	(1 655)	(397)	(1 098)	(1 713)	(798)	(1 115)	(1 184)	(717)	(1 134)	(998)	(1 116)	(1 411)	(1 601)	(1 486)	(1 386)	(2 418)	(1 928)	(1 459)	(2 810)	(1 149)	(1 377)	(1 633)	(1 022)	(2 342)	(2 202)	(2 495)	(2 153)	(907)	(238)	(169)	(923)	(980)	(993)	(213)	(50)	37	(1 102)	(964)	(1 051)	(1 564)	(560)	(557)	(1 060)	(566)	1 510	689	860	955	(1 133)	(732)	(461)	(465)	(1 049)	(1 825)	(1 305)	(1 630)	(1 524)	(1 353)	(1 332)	(940)	(1 034)	(949)	(1 695)	(2 181)	(1 536)
Income from Continuing Operations	1 842	3 768	1 104	1 720	3 734	2 272	4 291	4 393	1 416	3 132	2 576	2 711	4 327	5 129	58	(1 061)	(4 783)	(1 448)	70	2 404	6	1 898	3 617	2 355	5 876	3 512	1 389	(908)	(803)	815	628	2 717	3 246	3 966	4 448	4 005	4 097	4 141	5 118	6 467	6 188	4 643	2 866	(329)	(1 490)	(2 408)	(1 461)	(2 072)	(1 040)	(44)	863	837	2 535	3 534	2 845	3 127	2 323	1 734	1 127	1 015	114	1 042	742	723	1 058	1 010	(5 604)	(3 184)	(2 443)	(3 231)	3 233	1 584	1 676	1 988	4 208	4 658	3 668	2 938	376	174	(2 135)	(2 174)	(2 565)	(1 511)	1 301	1 943	2 898
Income to Minority Interest	(87)	(40)	(89)	(103)	(165)	(58)	(109)	(91)	(28)	(84)	(95)	(50)	(94)	(88)	(35)	(79)	(61)	(8)	(27)	(9)	0	(26)	(35)	(2)	(15)	(16)	(10)	(6)	5	6	11	11	(9)	(10)	(16)	(24)	(13)	(26)	(20)	(19)	(58)	(23)	(16)	9	54	27	(5)	24	(7)	7	(4)	(29)	(32)	(52)	(37)	(36)	(62)	(39)	(35)	(31)	(5)	(37)	(18)	(7)	(19)	0	(36)	(60)	(51)	(47)	(36)	(19)	(27)	(89)	(88)	(122)	(187)	(220)	(347)	(412)	(419)	(408)	(456)	(441)	(405)	(310)	(140)
Net Income (Common)	1 749 N/A	3 729 +113%	1 010 -73%	1 609 +59%	3 560 +121%	2 206 -38%	4 174 +89%	4 294 +3%	1 378 -68%	3 043 +121%	2 472 -19%	2 661 +8%	4 221 +59%	5 021 +19%	18 -100%	(1 155) N/A	(4 846) -320%	(1 466) +70%	33 N/A	2 381 +7 115%	2 -100%	1 866 +93 200%	3 577 +92%	2 347 -34%	5 854 +149%	3 490 -40%	1 375 -61%	(918) N/A	(799) +13%	819 N/A	637 -22%	2 727 +328%	3 234 +19%	3 952 +22%	4 431 +12%	3 979 -10%	4 082 +3%	4 113 +1%	5 095 +24%	6 447 +27%	6 127 -5%	4 620 -25%	2 848 -38%	(319) N/A	(1 433) -349%	(2 377) -66%	(1 465) +38%	(2 048) -40%	(1 046) +49%	(37) +96%	858 N/A	808 -6%	2 500 +209%	3 479 +39%	2 807 -19%	3 091 +10%	2 260 -27%	1 694 -25%	1 090 -36%	983 -10%	107 -89%	1 003 +837%	723 -28%	714 -1%	1 037 +45%	1 009 -3%	(5 641) N/A	(3 247) +42%	(2 493) +23%	(3 279) -32%	3 196 N/A	1 565 -51%	1 647 +5%	1 898 +15%	4 119 +117%	4 534 +10%	3 480 -23%	2 716 -22%	29 -99%	(238) N/A	(2 554) -973%	(2 580) -1%	(3 022) -17%	(1 953) +35%	895 N/A	1 631 +82%	2 757 +69%
EPS (Diluted)	77.92 N/A	166.1 +113%	45.55 -73%	72.78 +60%	160.57 +121%	99.63 -38%	190.95 +92%	196.77 +3%	59.2 -70%	123.68 +109%	100.49 -19%	108.17 +8%	171.61 +59%	204.13 +19%	0.73 -100%	-51.14 N/A	-214.57 -320%	-64.91 +70%	1.43 N/A	103.55 +7 141%	0.09 -100%	81.17 +90 089%	155.62 +92%	102.11 -34%	254.73 +149%	151.87 -40%	59.83 -61%	-39.95 N/A	-34.77 +13%	35.65 N/A	27.73 -22%	118.68 +328%	140.76 +19%	172.01 +22%	192.86 +12%	173.18 -10%	177.67 +3%	179.02 +1%	221.76 +24%	280.62 +27%	266.69 -5%	201.5 -24%	125.35 -38%	-13.99 N/A	-63.33 -353%	-105.22 -66%	-64.86 +38%	-90.67 -40%	-46.3 +49%	-1.62 +97%	37.92 N/A	35.77 -6%	110.29 +208%	153.76 +39%	124.06 -19%	136.83 +10%	99.73 -27%	74.87 -25%	48.18 -36%	43.51 -10%	4.72 -89%	44.33 +839%	31.96 -28%	31.59 -1%	45.78 +45%	44.56 -3%	-249.56 N/A	-143.52 +42%	-110.19 +23%	-144.94 -32%	141.27 N/A	69.18 -51%	72.8 +5%	83.9 +15%	182.08 +117%	200.43 +10%	153.83 -23%	120.47 -22%	1.28 -99%	-10.52 N/A	-112.9 -973%	-114.07 -1%	-133.59 -17%	-86.33 +35%	39.54 N/A	72.06 +82%	121.85 +69%

Income Statement Balance Sheet Cash Flow Statement

Iseki&Co Ltd
TSE:6310

Income Statement

Earnings Waterfall
Iseki&Co Ltd

Income Statement
Iseki&Co Ltd

See Also

Company

Help

Tools

Stocks

Iseki&Co Ltd TSE:6310

Income Statement

Earnings Waterfall Iseki&Co Ltd

Income Statement Iseki&Co Ltd

See Also

Company

Help

Tools

Stocks

Iseki&Co Ltd
TSE:6310

Earnings Waterfall
Iseki&Co Ltd

Income Statement
Iseki&Co Ltd