Income Statement

Revenue

+40%

+247%

10Y

Currency: JPY

	Jun-2003	Sep-2003	Dec-2003	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	1	2	3	5	5	5	5	4	0	2	0	0	1	1	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
Revenue	112 258 N/A	121 427 +8%	127 844 +5%	111 876 -12%	102 754 -8%	143 783 +40%	162 610 +13%	185 835 +14%	149 921 -19%	151 949 +1%	154 736 +2%	127 120 -18%	110 304 -13%	121 051 +10%	165 008 +36%	181 627 +10%	173 227 -5%	165 761 -4%	206 761 +25%	194 971 -6%	179 742 -8%	143 847 -20%	155 913 +8%	151 306 -3%	201 606 +33%	182 123 -10%	154 640 -15%	152 501 -1%	173 682 +14%	164 905 -5%	155 929 -5%	139 006 -11%	104 150 -25%	144 742 +39%	155 034 +7%	170 200 +10%	158 453 -7%	115 685 -27%	90 631 -22%	138 388 +53%	146 579 +6%	161 838 +10%	184 383 +14%	132 521 -28%	137 130 +3%	110 554 -19%	94 303 -15%	105 410 +12%	81 455 -23%	83 192 +2%	70 857 -15%	59 920 -15%	86 220 +44%	89 633 +4%	94 767 +6%	95 364 +1%	88 558 -7%	85 388 -4%	92 281 +8%	94 955 +3%	78 416 -17%	85 025 +8%	70 255 -17%	57 678 -18%	58 129 +1%	51 101 -12%	60 858 +19%	87 473 +44%	84 857 -3%	101 688 +20%	126 759 +25%	142 578 +12%	157 296 +10%	180 310 +15%	203 523 +13%	199 819 -2%	199 099 0%	190 532 -4%	173 638 -9%	182 211 +5%	191 821 +5%	204 796 +7%	201 501 -2%	199 931 -1%
Gross Profit
Cost of Revenue	(64 107)	(69 009)	(70 423)	(62 161)	(56 486)	(79 301)	(86 549)	(98 150)	(76 171)	(76 063)	(80 516)	(69 077)	(66 230)	(72 421)	(93 283)	(97 535)	(93 707)	(89 203)	(112 364)	(101 304)	(93 624)	(72 318)	(76 237)	(73 852)	(101 406)	(93 657)	(84 036)	(83 099)	(89 155)	(84 412)	(76 588)	(68 666)	(54 786)	(74 487)	(80 418)	(88 329)	(84 009)	(62 963)	(51 684)	(79 385)	(83 676)	(93 489)	(104 851)	(74 446)	(75 638)	(59 784)	(49 410)	(52 170)	(38 409)	(39 217)	(34 202)	(30 565)	(42 506)	(43 491)	(44 621)	(42 666)	(38 771)	(37 689)	(42 013)	(43 587)	(36 671)	(40 201)	(33 688)	(27 690)	(27 403)	(23 373)	(27 747)	(38 446)	(37 037)	(44 479)	(53 143)	(61 940)	(66 380)	(76 609)	(88 829)	(87 108)	(88 420)	(83 097)	(73 249)	(75 005)	(79 492)	(83 654)	(83 847)	(84 235)
Gross Profit	48 151 N/A	52 418 +9%	57 421 +10%	49 715 -13%	46 268 -7%	64 482 +39%	76 061 +18%	87 685 +15%	73 750 -16%	75 886 +3%	74 220 -2%	58 043 -22%	44 074 -24%	48 630 +10%	71 725 +47%	84 092 +17%	79 520 -5%	76 558 -4%	94 397 +23%	93 667 -1%	86 118 -8%	71 529 -17%	79 676 +11%	77 454 -3%	100 200 +29%	88 466 -12%	70 604 -20%	69 402 -2%	84 527 +22%	80 493 -5%	79 341 -1%	70 340 -11%	49 364 -30%	70 255 +42%	74 616 +6%	81 871 +10%	74 444 -9%	52 722 -29%	38 947 -26%	59 003 +51%	62 903 +7%	68 349 +9%	79 532 +16%	58 075 -27%	61 492 +6%	50 770 -17%	44 893 -12%	53 240 +19%	43 046 -19%	43 975 +2%	36 655 -17%	29 355 -20%	43 714 +49%	46 142 +6%	50 146 +9%	52 698 +5%	49 787 -6%	47 699 -4%	50 268 +5%	51 368 +2%	41 745 -19%	44 824 +7%	36 567 -18%	29 988 -18%	30 726 +2%	27 728 -10%	33 111 +19%	49 027 +48%	47 820 -2%	57 209 +20%	73 616 +29%	80 638 +10%	90 916 +13%	103 701 +14%	114 694 +11%	112 711 -2%	110 679 -2%	107 435 -3%	100 389 -7%	107 206 +7%	112 329 +5%	121 142 +8%	117 654 -3%	115 696 -2%
Operating Income
Operating Expenses	(18 473)	(18 231)	(18 442)	(18 737)	(19 585)	(23 838)	(25 433)	(26 803)	(24 673)	(25 280)	(24 944)	(23 031)	(23 280)	(25 247)	(29 746)	(35 196)	(37 463)	(38 413)	(45 892)	(41 472)	(39 877)	(31 388)	(38 778)	(37 746)	(48 276)	(44 000)	(40 512)	(39 910)	(44 211)	(44 958)	(43 914)	(44 209)	(42 341)	(43 962)	(48 130)	(49 472)	(46 421)	(45 167)	(42 192)	(48 536)	(49 670)	(49 365)	(50 069)	(42 675)	(42 666)	(40 376)	(39 128)	(41 290)	(37 987)	(38 594)	(35 488)	(33 410)	(33 533)	(35 467)	(31 140)	(28 670)	(28 501)	(32 345)	(29 169)	(30 483)	(29 194)	(26 621)	(24 629)	(23 732)	(24 139)	(24 125)	(24 694)	(26 660)	(26 463)	(27 165)	(28 758)	(31 275)	(32 384)	(35 575)	(37 253)	(36 954)	(38 184)	(36 855)	(37 066)	(37 533)	(38 724)	(41 082)	(41 309)	(42 810)
Selling, General & Administrative	(18 473)	(18 231)	(18 442)	(18 737)	(15 773)	(23 838)	(25 433)	(27 047)	(24 673)	(25 280)	(24 798)	(23 031)	(23 280)	(25 422)	(29 746)	(32 849)	(36 258)	(30 156)	(37 379)	(32 065)	(30 286)	(21 484)	(28 014)	(27 126)	(32 871)	(31 511)	(32 174)	(35 125)	(24 708)	(44 958)	(43 914)	(44 208)	(19 052)	(43 960)	(48 128)	(49 471)	(21 921)	(45 166)	(42 192)	(48 535)	(25 109)	(49 363)	(50 065)	(42 673)	(20 706)	(40 377)	(39 130)	(41 289)	(18 575)	(38 592)	(35 486)	(33 409)	(16 051)	(32 245)	(31 140)	(28 655)	(13 869)	(28 383)	(29 152)	(30 482)	(15 346)	(27 925)	(26 008)	(23 732)	(12 005)	(24 124)	(24 693)	(26 657)	(14 480)	(27 163)	(28 756)	(31 275)	(18 088)	(35 434)	(37 117)	(36 953)	(22 888)	(36 857)	(37 066)	(37 533)	(20 264)	(40 957)	(41 298)	(42 808)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 347)	(4 744)	(8 257)	(8 513)	(9 407)	(9 591)	(9 904)	(10 764)	(10 620)	(15 405)	0	0	0	(19 502)	0	0	0	(23 288)	0	0	0	(24 499)	0	0	0	(24 559)	0	0	0	0	0	0	0	(19 411)	0	0	0	(17 482)	0	0	0	(14 631)	0	0	0	(13 847)	0	0	0	(12 133)	0	0	0	(11 982)	0	0	0	(14 295)	0	0	0	(15 296)	0	0	0	(18 459)	0	0	0
Other Operating Expenses	0	0	0	0	(3 812)	0	0	244	0	0	(146)	0	0	175	0	0	3 539	0	0	0	0	0	0	0	0	(12 489)	(8 338)	(4 785)	(1)	0	0	(1)	(1)	(2)	(2)	(1)	(1)	(1)	0	(1)	(1)	(2)	(4)	(2)	(21 960)	1	0	(1)	(1)	0	0	(1)	0	(3 222)	0	(15)	(1)	(3 962)	(17)	0	(1)	1 304	1 379	0	(1)	0	(1)	(3)	(1)	(2)	(2)	0	(1)	(141)	(136)	0	0	0	0	0	(1)	(125)	(11)	0
Operating Income	29 678 N/A	34 187 +15%	38 979 +14%	30 978 -21%	26 683 -14%	40 644 +52%	50 628 +25%	60 882 +20%	49 077 -19%	50 606 +3%	49 276 -3%	35 012 -29%	20 794 -41%	23 383 +12%	41 979 +80%	48 896 +16%	42 057 -14%	38 145 -9%	48 505 +27%	52 195 +8%	46 241 -11%	40 141 -13%	40 898 +2%	39 708 -3%	51 924 +31%	44 466 -14%	30 092 -32%	29 492 -2%	40 316 +37%	35 535 -12%	35 427 0%	26 131 -26%	7 023 -73%	26 293 +274%	26 486 +1%	32 399 +22%	28 023 -14%	7 555 -73%	(3 245) N/A	10 467 N/A	13 233 +26%	18 984 +43%	29 463 +55%	15 400 -48%	18 826 +22%	10 394 -45%	5 765 -45%	11 950 +107%	5 059 -58%	5 381 +6%	1 167 -78%	(4 055) N/A	10 181 N/A	10 675 +5%	19 006 +78%	24 028 +26%	21 286 -11%	15 354 -28%	21 099 +37%	20 885 -1%	12 551 -40%	18 203 +45%	11 938 -34%	6 256 -48%	6 587 +5%	3 603 -45%	8 417 +134%	22 367 +166%	21 357 -5%	30 044 +41%	44 858 +49%	49 363 +10%	58 532 +19%	68 126 +16%	77 441 +14%	75 757 -2%	72 495 -4%	70 580 -3%	63 323 -10%	69 673 +10%	73 605 +6%	80 060 +9%	76 345 -5%	72 886 -5%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 170	2 400	3 573	4 010	3 006	2 057	1 408	2 466	3 062	3 491	2 407	1 862	1 578	(1 547)	(628)	(1 324)	(1 399)	2 235	1 802	2 506	2 418	1 914	2 072	1 408	1 149	1 426	762	1 101	1 343	941	677	(22)	(807)	(1 427)	(1 111)	(785)	15	882	829	829	731	736	773	770	777	512	728	860	826	958	761	3 278	3 280	3 684	4 996	4 274	7 047	7 630	6 623	4 672	3 568	2 566	2 158	2 188	1 029	1 178	1 330	1 520	1 004
Non-Reccuring Items	(554)	773	(1 137)	(1 083)	(2 015)	(117)	(45)	(182)	(259)	(7)	(210)	89	(260)	84	(121)	(67)	127	(130)	(53)	(591)	(373)	(498)	(134)	(36)	(800)	(800)	(1 550)	(1 547)	307	(2 445)	(1 690)	(1 749)	(175)	27	(20)	(62)	(607)	(2 396)	(2 355)	(2 271)	(1 852)	(69)	(63)	(49)	(3 326)	(3 327)	(3 327)	(3 325)	(124)	(117)	(126)	(103)	(3 222)	0	(3 213)	(3 210)	(3 961)	0	(4 020)	(670)	(2 152)	0	0	(1 987)	(35)	(37)	(38)	(41)	(39)	(34)	(36)	(111)	(140)	0	0	(138)	(103)	(104)	(217)	(129)	(124)	0	0	0
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	(2 729)	0	0	0	178	4	4	4	10	0	7	17	14	0	0	(53)	0	0	(59)	(17)	(16)	(18)	(16)	(2)	(2)	0	0	0	1	0	0	(218)	3 337	(239)	(239)	0	(16)	13	13	13	231	220	268	268	53	52	4	4	1	0	0	1	1	0	0	0
Total Other Income	2 425	2 321	2 144	2 348	2 373	2 587	2 599	2 835	2 555	2 387	2 574	2 699	2 721	2 503	2 615	1 870	1 130	412	388	352	278	260	325	383	493	189	84	227	479	458	487	266	230	295	252	264	207	189	178	156	210	967	940	987	140	132	215	185	193	199	198	222	216	239	239	258	278	230	236	201	201	218	217	204	233	280	280	301	290	229	217	192	184	236	294	303	317	307	318	328	343	429	460	486
Pre-Tax Income	31 549 N/A	37 281 +18%	39 986 +7%	32 243 -19%	27 041 -16%	43 114 +59%	53 182 +23%	63 535 +19%	51 373 -19%	52 986 +3%	51 640 -3%	37 800 -27%	23 255 -38%	25 970 +12%	44 473 +71%	51 869 +17%	45 714 -12%	42 000 -8%	52 850 +26%	54 962 +4%	48 203 -12%	41 311 -14%	43 555 +5%	43 117 -1%	55 108 +28%	46 262 -16%	30 488 -34%	29 750 -2%	36 826 +24%	32 920 -11%	32 900 0%	23 249 -29%	9 491 -59%	28 421 +199%	29 228 +3%	35 023 +20%	29 547 -16%	7 420 -75%	(4 007) N/A	9 518 N/A	13 031 +37%	20 644 +58%	31 441 +52%	17 628 -44%	16 581 -6%	7 876 -52%	2 572 -67%	7 986 +210%	3 685 -54%	4 334 +18%	438 -90%	(3 923) N/A	8 055 N/A	11 743 +46%	16 861 +44%	21 808 +29%	18 340 -16%	16 358 -11%	18 086 +11%	20 975 +16%	14 449 -31%	18 910 +31%	12 776 -32%	5 299 -59%	7 727 +46%	4 620 -40%	11 950 +159%	25 920 +117%	25 523 -2%	35 455 +39%	49 581 +40%	56 759 +14%	66 259 +17%	75 037 +13%	82 411 +10%	79 494 -4%	75 276 -5%	72 941 -3%	65 612 -10%	70 902 +8%	75 003 +6%	81 820 +9%	78 326 -4%	74 376 -5%
Net Income
Tax Provision	(12 760)	(15 243)	(16 286)	(12 860)	(10 022)	(16 562)	(20 956)	(25 494)	(20 294)	(20 654)	(20 130)	(14 512)	(8 617)	(9 802)	(17 378)	(20 298)	(17 644)	(16 006)	(20 196)	(21 504)	(19 077)	(16 287)	(16 590)	(16 085)	(20 373)	(17 431)	(11 546)	(11 783)	(16 644)	(15 037)	(14 865)	(11 405)	(3 637)	(7 237)	(6 766)	(8 093)	(7 043)	(2 204)	1 030	(3 121)	(4 406)	(6 726)	(10 045)	(5 990)	(6 096)	(3 583)	(2 195)	(3 989)	(1 907)	(1 814)	(466)	1 002	(2 504)	(3 564)	(4 996)	(6 163)	(4 956)	(4 528)	(5 424)	(3 457)	(1 403)	(2 511)	(505)	(1 094)	(1 978)	(1 186)	(3 034)	(7 326)	(7 057)	(10 001)	(14 383)	(16 572)	(19 365)	(21 995)	(24 037)	(23 027)	(21 484)	(20 725)	(18 372)	(19 845)	(21 010)	(22 883)	(21 795)	(20 494)
Income from Continuing Operations	18 789	22 038	23 700	19 383	17 019	26 552	32 226	38 041	31 079	32 332	31 510	23 288	14 638	16 168	27 095	31 571	28 070	25 994	32 654	33 458	29 126	25 024	26 965	27 032	34 735	28 831	18 942	17 967	20 182	17 883	18 035	11 844	5 854	21 184	22 462	26 930	22 504	5 216	(2 977)	6 397	8 625	13 918	21 396	11 638	10 485	4 293	377	3 997	1 778	2 520	(28)	(2 921)	5 551	8 179	11 865	15 645	13 384	11 830	12 662	17 518	13 046	16 399	12 271	4 205	5 749	3 434	8 916	18 594	18 466	25 454	35 198	40 187	46 894	53 042	58 374	56 467	53 792	52 216	47 240	51 057	53 993	58 937	56 531	53 882
Income to Minority Interest	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	(134)	(69)	(103)	0	134	69	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
Net Income (Common)	18 787 N/A	22 036 +17%	23 700 +8%	19 382 -18%	17 018 -12%	26 552 +56%	32 225 +21%	38 039 +18%	31 079 -18%	32 334 +4%	31 513 -3%	23 286 -26%	14 635 -37%	16 164 +10%	27 092 +68%	31 570 +17%	28 068 -11%	25 992 -7%	32 651 +26%	33 457 +2%	29 124 -13%	25 022 -14%	26 960 +8%	27 028 +0%	34 733 +29%	28 830 -17%	18 940 -34%	17 966 -5%	20 182 +12%	17 880 -11%	18 035 +1%	11 843 -34%	5 853 -51%	21 183 +262%	22 326 +5%	26 860 +20%	22 400 -17%	5 118 -77%	(2 842) N/A	6 467 N/A	8 728 +35%	14 015 +61%	21 394 +53%	11 637 -46%	10 485 -10%	4 293 -59%	378 -91%	3 997 +957%	1 777 -56%	2 520 +42%	(29) N/A	(2 922) -9 976%	5 550 N/A	8 177 +47%	11 863 +45%	15 644 +32%	13 384 -14%	11 831 -12%	12 663 +7%	17 517 +38%	13 045 -26%	16 397 +26%	12 269 -25%	4 204 -66%	5 749 +37%	3 434 -40%	8 917 +160%	18 594 +109%	18 466 -1%	25 453 +38%	35 197 +38%	40 187 +14%	46 893 +17%	53 042 +13%	58 374 +10%	56 467 -3%	53 791 -5%	52 214 -3%	47 239 -10%	51 055 +8%	53 992 +6%	58 936 +9%	56 530 -4%	53 882 -5%
EPS (Diluted)	191.7 N/A	222.58 +16%	244.32 +10%	199.81 -18%	173.65 -13%	273.73 +58%	332.21 +21%	388.15 +17%	320.4 -17%	333.34 +4%	321.56 -4%	240.06 -25%	150.87 -37%	163.27 +8%	279.29 +71%	325.46 +17%	289.35 -11%	270.75 -6%	340.11 +26%	344.91 +1%	303.37 -12%	260.64 -14%	280.83 +8%	284.5 +1%	365.61 +29%	306.7 -16%	203.65 -34%	193.18 -5%	217.01 +12%	192.25 -11%	193.92 +1%	127.34 -34%	62.93 -51%	227.77 +262%	240.06 +5%	288.81 +20%	240.86 -17%	55.03 -77%	-30.55 N/A	68.79 N/A	94.38 +37%	162.96 +73%	248.76 +53%	136.9 -45%	122.63 -10%	53 -57%	4.66 -91%	42.97 +822%	20.87 -51%	31.11 +49%	-0.35 N/A	-36.07 -10 206%	65.02 N/A	96.2 +48%	139.56 +45%	183.04 +31%	156.64 -14%	145.74 -7%	141.33 -3%	267.59 +89%	172.87 -35%	250.22 +45%	200.52 -20%	68.01 -66%	18.61 -73%	55.56 +199%	144.09 +159%	302.95 +110%	60.42 -80%	433.74 +618%	599.53 +38%	684.31 +14%	159.74 -77%	180.64 +13%	199.58 +10%	223.09 +12%	201.42 -10%	234.73 +17%	212.35 -10%	229.51 +8%	242.71 +6%	267.94 +10%	269.39 +1%	266.56 -1%

Income Statement Balance Sheet Cash Flow Statement

Sankyo Co Ltd
TSE:6417

Income Statement

Earnings Waterfall
Sankyo Co Ltd

Income Statement
Sankyo Co Ltd

See Also

Company

Help

Tools

Stocks

Sankyo Co Ltd TSE:6417

Income Statement

Earnings Waterfall Sankyo Co Ltd

Income Statement Sankyo Co Ltd

See Also

Company

Help

Tools

Stocks

Sankyo Co Ltd
TSE:6417

Earnings Waterfall
Sankyo Co Ltd

Income Statement
Sankyo Co Ltd