Income Statement

Revenue

+81%

+65%

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	178	0	0	162	0	0	143	0	0	173	0	0	228	0	0	204	0	0	178	347	505	719	703	710	684	676	649	618	622	579	585	587	564	569	579	596	627	589	547	495	467	477	476	478	472	436	430	419	412	452	460	433	421	370	339	379	438	496	541	535	527	578	636	0	0	0	0	172	660	800	1 207	1 538	1 847	1 998	2 080	2 095	2 145	2 286	0	0	0
Revenue	72 564 N/A	71 569 -1%	72 844 +2%	78 247 +7%	80 953 +3%	86 392 +7%	90 191 +4%	99 012 +10%	100 659 +2%	107 897 +7%	113 922 +6%	122 827 +8%	123 973 +1%	128 887 +4%	125 192 -3%	109 591 -12%	88 982 -19%	71 948 -19%	64 981 -10%	61 624 -5%	59 563 -3%	89 807 +51%	92 880 +3%	98 889 +6%	105 214 +6%	114 209 +9%	122 855 +8%	126 256 +3%	133 358 +6%	134 836 +1%	144 710 +7%	159 128 +10%	166 483 +5%	181 764 +9%	187 732 +3%	193 131 +3%	201 119 +4%	204 059 +1%	205 153 +1%	210 127 +2%	208 686 -1%	209 426 +0%	206 237 -2%	196 151 -5%	187 698 -4%	179 676 -4%	172 920 -4%	171 642 -1%	171 616 0%	173 703 +1%	173 366 0%	173 095 0%	179 019 +3%	188 451 +5%	193 933 +3%	206 483 +6%	212 052 +3%	227 949 +7%	230 786 +1%	218 751 -5%	211 615 -3%	186 040 -12%	185 133 0%	193 614 +5%	192 818 0%	205 661 +7%	241 013 +17%	238 291 -1%	192 932 -19%	257 818 +34%	248 541 -4%	265 544 +7%	280 266 +6%	277 840 -1%	288 380 +4%	289 033 +0%	291 500 +1%	309 535 +6%	314 910 +2%	319 358 +1%	349 477 +9%
Gross Profit
Cost of Revenue	(55 115)	(54 503)	(55 566)	(59 849)	(61 888)	(66 052)	(68 613)	(75 562)	(76 301)	(82 334)	(86 201)	(92 789)	(93 346)	(97 797)	(96 374)	(84 453)	(69 781)	(56 608)	(52 096)	(50 026)	(48 345)	(74 474)	(76 625)	(79 712)	(83 747)	(88 462)	(94 295)	(97 033)	(101 347)	(101 364)	(106 986)	(116 736)	(122 264)	(132 335)	(137 009)	(139 432)	(143 720)	(144 219)	(143 772)	(146 648)	(145 739)	(146 298)	(144 107)	(139 047)	(132 807)	(129 682)	(125 951)	(123 520)	(124 775)	(126 366)	(126 047)	(127 628)	(132 201)	(137 579)	(142 846)	(151 392)	(156 746)	(172 007)	(175 875)	(170 642)	(167 143)	(150 944)	(149 451)	(155 644)	(152 680)	(159 336)	(186 501)	(181 709)	(143 493)	(190 505)	(181 138)	(191 542)	(204 920)	(200 049)	(206 355)	(206 725)	(206 983)	(221 968)	(228 608)	(232 378)	(256 282)
Gross Profit	17 449 N/A	17 066 -2%	17 278 +1%	18 398 +6%	19 065 +4%	20 340 +7%	21 578 +6%	23 450 +9%	24 358 +4%	25 563 +5%	27 721 +8%	30 038 +8%	30 627 +2%	31 090 +2%	28 818 -7%	25 138 -13%	19 201 -24%	15 340 -20%	12 885 -16%	11 598 -10%	11 218 -3%	15 333 +37%	16 255 +6%	19 177 +18%	21 467 +12%	25 747 +20%	28 560 +11%	29 223 +2%	32 011 +10%	33 472 +5%	37 724 +13%	42 392 +12%	44 219 +4%	49 429 +12%	50 723 +3%	53 699 +6%	57 399 +7%	59 840 +4%	61 381 +3%	63 479 +3%	62 947 -1%	63 128 +0%	62 130 -2%	57 104 -8%	54 891 -4%	49 994 -9%	46 969 -6%	48 122 +2%	46 841 -3%	47 337 +1%	47 319 0%	45 467 -4%	46 818 +3%	50 872 +9%	51 087 +0%	55 091 +8%	55 306 +0%	55 942 +1%	54 911 -2%	48 109 -12%	44 472 -8%	35 096 -21%	35 682 +2%	37 970 +6%	40 138 +6%	46 325 +15%	54 512 +18%	56 582 +4%	49 439 -13%	67 313 +36%	67 403 +0%	74 002 +10%	75 346 +2%	77 791 +3%	82 025 +5%	82 308 +0%	84 517 +3%	87 567 +4%	86 302 -1%	86 980 +1%	93 195 +7%
Operating Income
Operating Expenses	(13 034)	(12 983)	(13 284)	(13 701)	(13 723)	(14 047)	(14 349)	(15 016)	(15 551)	(16 272)	(16 956)	(17 767)	(18 302)	(18 414)	(18 435)	(16 785)	(15 226)	(13 734)	(14 020)	(14 332)	(14 234)	(19 052)	(18 745)	(18 428)	(18 817)	(19 850)	(20 649)	(21 264)	(21 799)	(22 547)	(24 012)	(25 411)	(26 464)	(28 289)	(28 456)	(29 147)	(30 092)	(30 378)	(30 913)	(31 555)	(31 628)	(32 066)	(33 084)	(33 117)	(33 152)	(31 510)	(32 654)	(31 184)	(31 696)	(31 826)	(32 511)	(32 988)	(35 070)	(35 037)	(36 133)	(39 306)	(39 005)	(41 993)	(43 000)	(42 800)	(41 805)	(39 292)	(38 518)	(38 652)	(40 198)	(41 074)	(48 223)	(49 367)	(42 248)	(56 595)	(53 244)	(58 058)	(56 997)	(57 344)	(60 190)	(57 744)	(60 739)	(64 022)	(65 952)	(71 602)	(74 643)
Selling, General & Administrative	(13 783)	(13 568)	(13 806)	(14 187)	(14 256)	(14 434)	(14 720)	(15 248)	(15 986)	(16 743)	(17 225)	(18 242)	(17 705)	(18 734)	(15 517)	(14 051)	(12 504)	(10 925)	(10 978)	(11 156)	(11 183)	(14 853)	(14 624)	(14 567)	(14 918)	(15 965)	(16 690)	(17 061)	(17 407)	(18 011)	(19 326)	(20 636)	(21 568)	(23 180)	(23 252)	(23 775)	(24 545)	(24 687)	(25 050)	(25 408)	(25 357)	(25 397)	(25 319)	(25 377)	(25 427)	(24 608)	(24 748)	(24 504)	(24 963)	(24 624)	(25 047)	(25 220)	(27 294)	(27 148)	(32 359)	(33 571)	(35 172)	(32 530)	(38 487)	(37 958)	(34 510)	(29 230)	(29 083)	(29 217)	(30 820)	(31 726)	(37 707)	(38 733)	(33 574)	(45 215)	(45 238)	(52 487)	(45 916)	(50 847)	(50 325)	(47 879)	(48 089)	(60 653)	(65 950)	(71 602)	(74 642)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(955)	(1 997)	(2 976)	(2 761)	(2 705)	(2 759)	(2 867)	(2 908)	(2 723)	(3 727)	(3 687)	(3 472)	(3 516)	(3 480)	(3 584)	(3 763)	(3 911)	(3 998)	(4 109)	(4 182)	(4 297)	(4 497)	(4 600)	(4 731)	(4 809)	(4 876)	(5 012)	(5 205)	(5 365)	(5 611)	(5 783)	(5 879)	(5 907)	(5 993)	(5 880)	(5 741)	(5 724)	(6 149)	(6 363)	(6 683)	(5 279)	(6 918)	(3 254)	(3 253)	0	(7 822)	(3 777)	(4 178)	(6 285)	(8 440)	(8 148)	(8 066)	(7 961)	(7 976)	(9 051)	(9 124)	(7 397)	(9 716)	0	0	(9 352)	(5 478)	(8 072)	0	(10 156)	0	0	0	0
Depreciation & Amortization	46	43	33	23	25	6	14	(1)	30	31	(32)	29	(129)	(57)	(502)	(533)	(528)	(530)	(561)	(617)	(662)	(884)	(845)	(786)	(731)	(683)	(678)	(687)	(685)	(696)	(687)	(684)	(687)	(687)	(695)	(701)	(726)	(815)	(778)	(816)	(844)	(965)	(980)	(990)	(984)	(963)	(916)	(926)	(951)	(1 045)	(938)	(944)	(698)	(1 087)	(501)	(540)	0	(1 571)	(664)	(682)	(1 037)	(1 677)	(1 356)	(1 392)	(1 402)	(1 371)	(1 464)	(1 509)	(1 276)	(1 662)	0	0	(1 729)	(1 019)	(1 793)	0	(2 493)	0	0	0	0
Other Operating Expenses	703	542	489	463	508	381	357	233	405	440	301	446	487	2 374	560	560	511	480	386	349	334	412	411	397	348	278	303	247	204	158	110	91	88	75	91	60	(12)	0	(73)	(126)	(62)	(93)	(1 002)	(871)	(834)	54	(1 110)	(13)	(58)	(8)	(163)	(141)	(1 799)	116	(19)	(1 942)	(3 833)	(70)	(72)	18	27	55	69	23	(15)	(1)	(1)	0	(1)	(2)	(8 006)	(5 571)	0	0	0	(9 865)	(1)	(3 369)	(2)	0	(1)
Operating Income	4 415 N/A	4 083 -8%	3 994 -2%	4 697 +18%	5 342 +14%	6 293 +18%	7 229 +15%	8 434 +17%	8 807 +4%	9 291 +5%	10 765 +16%	12 271 +14%	12 325 +0%	12 676 +3%	10 383 -18%	8 353 -20%	3 975 -52%	1 606 -60%	(1 135) N/A	(2 734) -141%	(3 016) -10%	(3 719) -23%	(2 490) +33%	749 N/A	2 650 +254%	5 897 +123%	7 911 +34%	7 959 +1%	10 212 +28%	10 925 +7%	13 712 +26%	16 981 +24%	17 755 +5%	21 140 +19%	22 267 +5%	24 552 +10%	27 307 +11%	29 462 +8%	30 468 +3%	31 924 +5%	31 319 -2%	31 062 -1%	29 046 -6%	23 987 -17%	21 739 -9%	18 484 -15%	14 315 -23%	16 938 +18%	15 145 -11%	15 511 +2%	14 808 -5%	12 479 -16%	11 748 -6%	15 835 +35%	14 954 -6%	15 785 +6%	16 301 +3%	13 949 -14%	11 911 -15%	5 309 -55%	2 667 -50%	(4 196) N/A	(2 836) +32%	(682) +76%	(60) +91%	5 251 N/A	6 289 +20%	7 215 +15%	7 191 0%	10 718 +49%	14 159 +32%	15 944 +13%	18 349 +15%	20 447 +11%	21 835 +7%	24 564 +12%	23 778 -3%	23 545 -1%	20 350 -14%	15 378 -24%	18 552 +21%
Pre-Tax Income
Interest Income Expense	97	488	275	258	352	250	294	169	249	177	240	178	527	590	221	(204)	(733)	(292)	(535)	(404)	(635)	(605)	(493)	(729)	(568)	(225)	(522)	(207)	546	813	1 736	1 523	1 504	588	(117)	707	867	747	887	214	(617)	23	(133)	49	105	(197)	(40)	(139)	(255)	(673)	(744)	(633)	(843)	302	310	112	146	(617)	(784)	(739)	(564)	(369)	(157)	(177)	(294)	(28)	(369)	(255)	(895)	(1 387)	(1 716)	(2 236)	(2 412)	(2 758)	(2 752)	(3 124)	(2 774)	(2 988)	(3 580)	(3 606)	(3 361)
Non-Reccuring Items	(268)	(286)	(107)	(49)	(118)	(118)	(135)	330	308	501	251	345	478	652	(164)	(469)	(607)	(1 698)	(1 680)	(3 799)	(1 983)	(4 933)	(4 953)	(3 022)	(2 899)	52	(22)	(25)	(2)	(75)	(12)	(9)	(83)	(8)	0	(11)	8	16	3	7	(13)	(994)	0	0	0	(1 168)	0	(1 134)	(1 133)	(197)	0	0	(228)	(44)	0	2 323	2 527	(1 725)	(1 727)	(2 213)	(7 413)	(7 723)	3 038	3 217	7 700	10 496	(251)	(1 638)	(1 364)	(1 307)	(1 155)	316	1 893	1 428	1 135	898	(5 347)	(3 931)	(3 880)	(3 798)	(1 544)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(6)	(37)	(13)	(9)	23	3	1	(17)	(20)	(3)	59	80	75	58	(32)	(54)	(156)	(156)	(128)	(222)	(224)	(232)	(239)	(138)	(43)	(46)	(40)	(41)	(80)	(125)	(125)	(173)	(89)	(109)	(122)	(72)	(35)	(26)	(16)	(29)	(30)	(32)	(38)	(16)	(29)	75	69	27	48	(53)	(37)	9	(36)	2 411	2 409	2 431	2 446	(10)	19	28	12	28	24	16	948	960	9 024	8 794
Total Other Income	(202)	(52)	27	38	(164)	270	194	285	301	747	407	69	(199)	262	209	138	249	352	342	249	304	442	406	324	180	134	(184)	(24)	32	(135)	227	47	3	(86)	(118)	(69)	(80)	147	207	157	165	106	128	213	304	312	284	224	169	70	123	124	129	155	132	106	(115)	460	486	340	556	(118)	(70)	101	331	517	499	497	260	189	264	313	429	381	405	380	(59)	(125)	(342)	(106)	479
Pre-Tax Income	4 042 N/A	4 233 +5%	4 189 -1%	4 944 +18%	5 412 +9%	6 695 +24%	7 582 +13%	9 218 +22%	9 665 +5%	10 716 +11%	11 663 +9%	12 863 +10%	13 127 +2%	14 174 +8%	10 612 -25%	7 805 -26%	2 875 -63%	(9) N/A	(3 005) -33 289%	(6 687) -123%	(5 347) +20%	(8 835) -65%	(7 533) +15%	(2 619) +65%	(557) +79%	5 933 N/A	7 241 +22%	7 671 +6%	10 734 +40%	11 372 +6%	15 507 +36%	18 414 +19%	18 957 +3%	21 410 +13%	21 800 +2%	24 940 +14%	27 964 +12%	30 329 +8%	31 519 +4%	32 262 +2%	30 813 -4%	30 117 -2%	28 916 -4%	24 124 -17%	21 975 -9%	17 342 -21%	14 450 -17%	15 767 +9%	13 854 -12%	14 676 +6%	14 161 -4%	11 954 -16%	10 777 -10%	16 218 +50%	15 364 -5%	18 288 +19%	18 843 +3%	12 038 -36%	9 961 -17%	2 766 -72%	(4 727) N/A	(12 358) -161%	(78) +99%	2 422 N/A	7 686 +217%	16 200 +111%	8 579 -47%	8 228 -4%	7 623 -7%	10 659 +40%	11 542 +8%	14 356 +24%	18 287 +27%	19 510 +7%	20 651 +6%	22 742 +10%	15 614 -31%	17 449 +12%	13 508 -23%	16 892 +25%	22 920 +36%
Net Income
Tax Provision	(1 525)	(1 531)	(1 341)	(1 674)	(1 793)	(2 381)	(2 588)	(3 647)	(3 802)	(4 222)	(4 251)	(4 558)	(5 365)	(5 704)	(4 863)	(3 251)	(1 882)	(569)	551	2 282	1 440	2 112	1 698	3	(940)	(2 745)	(3 317)	(3 477)	(3 921)	(4 123)	(4 895)	(5 999)	(6 275)	(7 026)	(7 686)	(8 748)	(9 371)	(10 803)	(10 944)	(11 121)	(10 620)	(10 608)	(10 150)	(8 362)	(7 643)	(5 401)	(4 529)	(4 844)	(4 908)	(5 243)	(4 919)	(4 412)	(3 433)	(4 728)	(5 053)	(5 843)	(6 552)	(5 683)	(5 266)	(4 042)	(2 365)	(599)	(1 201)	(1 395)	(1 659)	(3 097)	(4 493)	(5 317)	(6 079)	(8 141)	(8 161)	(8 781)	(10 174)	(10 361)	(10 852)	(11 129)	(9 138)	(9 256)	(7 862)	(6 050)	(4 575)
Income from Continuing Operations	2 517	2 702	2 848	3 270	3 619	4 314	4 994	5 571	5 863	6 494	7 412	8 305	7 762	8 470	5 749	4 554	993	(578)	(2 454)	(4 405)	(3 907)	(6 723)	(5 835)	(2 616)	(1 497)	3 188	3 924	4 194	6 813	7 249	10 612	12 415	12 682	14 384	14 114	16 192	18 593	19 526	20 575	21 141	20 193	19 509	18 766	15 762	14 332	11 941	9 921	10 923	8 946	9 433	9 242	7 542	7 344	11 490	10 311	12 445	12 291	6 355	4 695	(1 276)	(7 092)	(12 957)	(1 279)	1 027	6 027	13 103	4 086	2 911	1 544	2 518	3 381	5 575	8 113	9 149	9 799	11 613	6 476	8 193	5 646	10 842	18 345
Income to Minority Interest	(78)	(78)	(74)	(80)	(120)	(123)	(99)	(55)	(40)	(39)	(34)	(53)	(67)	(74)	(86)	(113)	(146)	(121)	(66)	(15)	(8)	6	(11)	(19)	(31)	(43)	(26)	7	46	92	74	95	77	26	23	(22)	(38)	(42)	(47)	(50)	(54)	113	115	108	100	(58)	(52)	(44)	(25)	(41)	(38)	(39)	(35)	(27)	(10)	1	(10)	78	76	60	53	(29)	(51)	(61)	(46)	(7)	242	776	666	539	196	(405)	(339)	(208)	(90)	2	35	7	(31)	(21)	(46)
Net Income (Common)	2 438 N/A	2 625 +8%	2 771 +6%	3 188 +15%	3 497 +10%	4 191 +20%	4 895 +17%	5 519 +13%	5 826 +6%	6 456 +11%	7 385 +14%	8 252 +12%	7 693 -7%	8 395 +9%	5 659 -33%	4 436 -22%	834 -81%	(704) N/A	(2 523) -258%	(4 421) -75%	(3 926) +11%	(6 722) -71%	(5 851) +13%	(2 642) +55%	(1 528) +42%	3 145 N/A	3 896 +24%	4 204 +8%	6 861 +63%	7 341 +7%	10 685 +46%	12 510 +17%	12 758 +2%	14 410 +13%	14 137 -2%	16 169 +14%	18 555 +15%	19 483 +5%	20 526 +5%	21 089 +3%	20 139 -5%	19 621 -3%	18 881 -4%	15 870 -16%	14 431 -9%	11 881 -18%	9 866 -17%	10 877 +10%	8 918 -18%	9 391 +5%	9 204 -2%	7 503 -18%	7 308 -3%	11 462 +57%	10 302 -10%	12 445 +21%	12 279 -1%	6 433 -48%	4 770 -26%	(1 216) N/A	(7 037) -479%	(12 987) -85%	(1 331) +90%	966 N/A	5 979 +519%	13 096 +119%	4 329 -67%	3 687 -15%	2 210 -40%	3 057 +38%	3 576 +17%	5 169 +45%	7 773 +50%	8 940 +15%	9 708 +9%	11 615 +20%	6 511 -44%	8 199 +26%	5 615 -32%	10 820 +93%	18 298 +69%
EPS (Diluted)	18.89 N/A	20.03 +6%	21.48 +7%	24.7 +15%	27.1 +10%	32.74 +21%	37.94 +16%	42.45 +12%	45.51 +7%	50.83 +12%	57.24 +13%	64.97 +14%	60.57 -7%	65.07 +7%	44.55 -32%	34.92 -22%	6.46 -82%	-5.54 N/A	-19.85 -258%	-34.81 -75%	-30.91 +11%	-52.92 -71%	-46.07 +13%	-20.8 +55%	-12.03 +42%	24.77 N/A	30.68 +24%	33.11 +8%	54.04 +63%	57.8 +7%	84.13 +46%	98.5 +17%	100.45 +2%	113.46 +13%	111.31 -2%	127.31 +14%	146.1 +15%	153.78 +5%	161.62 +5%	166.05 +3%	158.57 -5%	154.93 -2%	148.66 -4%	124.96 -16%	113.62 -9%	93.83 -17%	77.68 -17%	85.64 +10%	70.22 -18%	74.16 +6%	72.47 -2%	59.07 -18%	57.72 -2%	90.52 +57%	81.35 -10%	98.28 +21%	96.89 -1%	50.8 -48%	37.66 -26%	-9.61 N/A	-55.55 -478%	-102.53 -85%	-10.51 +90%	7.62 N/A	47.16 +519%	103.33 +119%	34.15 -67%	29.08 -15%	17.43 -40%	24.11 +38%	28.19 +17%	40.74 +45%	61.26 +50%	70.45 +15%	76.5 +9%	91.37 +19%	51.26 -44%	64.66 +26%	44.5 -31%	85.71 +93%	144.78 +69%

Income Statement Balance Sheet Cash Flow Statement

Tadano Ltd
TSE:6395

Income Statement

Earnings Waterfall
Tadano Ltd

Income Statement
Tadano Ltd

See Also

Company

Help

Tools

Stocks

Tadano Ltd TSE:6395

Income Statement

Earnings Waterfall Tadano Ltd

Income Statement Tadano Ltd

See Also

Company

Help

Tools

Stocks

Tadano Ltd
TSE:6395

Earnings Waterfall
Tadano Ltd

Income Statement
Tadano Ltd