Income Statement

Revenue

+32%

+106%

10Y

Currency: JPY

	May-2005	Aug-2005	Nov-2005	May-2006	Aug-2006	Nov-2006	May-2007	Aug-2007	Nov-2007	May-2008	Aug-2008	Nov-2008	May-2009	Aug-2009	Nov-2009	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	26	0	0	42	0	0	101	0	0	53	0	0	16	0	0	6	13	19	25	47	57	70	72	50	37	20	15	13	13	12	12	10	8	7	6	6	5	6	6	6	6	6	5	5	0	0	2	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	38 191 N/A	41 436 +8%	44 383 +7%	49 453 +11%	55 912 +13%	57 839 +3%	61 978 +7%	64 865 +5%	68 224 +5%	62 961 -8%	56 146 -11%	46 769 -17%	33 685 -28%	21 545 -36%	15 967 -26%	19 167 +20%	23 886 +25%	27 439 +15%	34 928 +27%	35 825 +3%	37 115 +4%	38 516 +4%	40 265 +5%	42 933 +7%	43 209 +1%	42 161 -2%	41 209 -2%	41 434 +1%	45 759 +10%	50 016 +9%	53 618 +7%	59 801 +12%	63 308 +6%	65 980 +4%	69 894 +6%	73 537 +5%	79 017 +7%	83 792 +6%	85 218 +2%	85 063 0%	84 977 0%	83 492 -2%	83 000 -1%	84 902 +2%	88 711 +4%	90 947 +3%	94 342 +4%	97 958 +4%	101 838 +4%	107 934 +6%	110 175 +2%	112 862 +2%	112 804 0%	113 857 +1%	115 913 +2%	112 115 -3%	106 629 -5%	106 517 0%	112 254 +5%	119 849 +7%	133 305 +11%	137 069 +3%	140 892 +3%	149 974 +6%	152 697 +2%	166 916 +9%	178 966 +7%	189 591 +6%	198 109 +4%	204 871 +3%	212 627 +4%	214 762 +1%	217 057 +1%	220 199 +1%	213 230 -3%	208 676 -2%	217 727 +4%	219 660 +1%
Gross Profit
Cost of Revenue	(29 560)	(32 389)	(34 922)	(38 004)	(43 316)	(44 647)	(48 009)	(49 128)	(50 747)	(47 175)	(42 743)	(36 308)	(26 412)	(17 056)	(13 355)	(16 322)	(20 539)	(23 452)	(30 200)	(31 107)	(32 246)	(33 326)	(34 341)	(36 411)	(36 225)	(35 310)	(34 735)	(35 170)	(38 639)	(41 747)	(43 557)	(46 498)	(48 189)	(49 942)	(52 264)	(54 174)	(57 308)	(60 463)	(60 861)	(60 397)	(60 787)	(60 801)	(62 276)	(64 870)	(69 315)	(70 354)	(72 365)	(74 935)	(78 308)	(84 024)	(86 328)	(89 906)	(89 790)	(90 960)	(93 313)	(90 418)	(85 642)	(85 383)	(90 146)	(95 943)	(106 324)	(108 110)	(110 563)	(116 972)	(118 465)	(128 937)	(135 928)	(143 387)	(149 492)	(154 400)	(160 481)	(159 855)	(156 149)	(159 110)	(157 221)	(152 956)	(163 632)	(166 113)
Gross Profit	8 631 N/A	9 047 +5%	9 461 +5%	11 448 +21%	12 595 +10%	13 191 +5%	13 970 +6%	15 738 +13%	17 477 +11%	15 784 -10%	13 402 -15%	10 461 -22%	7 274 -30%	4 488 -38%	2 612 -42%	2 845 +9%	3 348 +18%	3 987 +19%	4 728 +19%	4 718 0%	4 869 +3%	5 189 +7%	5 924 +14%	6 519 +10%	6 981 +7%	6 849 -2%	6 474 -5%	6 264 -3%	7 120 +14%	8 268 +16%	10 061 +22%	13 302 +32%	15 118 +14%	16 037 +6%	17 630 +10%	19 362 +10%	21 707 +12%	23 328 +7%	24 357 +4%	24 665 +1%	24 190 -2%	22 691 -6%	20 724 -9%	20 032 -3%	19 396 -3%	20 593 +6%	21 977 +7%	23 023 +5%	23 530 +2%	23 910 +2%	23 847 0%	22 956 -4%	23 014 +0%	22 897 -1%	22 600 -1%	21 697 -4%	20 987 -3%	21 134 +1%	22 108 +5%	23 906 +8%	26 981 +13%	28 959 +7%	30 329 +5%	33 002 +9%	34 232 +4%	37 979 +11%	43 038 +13%	46 204 +7%	48 617 +5%	50 471 +4%	52 146 +3%	54 907 +5%	60 908 +11%	61 089 +0%	56 009 -8%	55 720 -1%	54 095 -3%	53 547 -1%
Operating Income
Operating Expenses	(4 125)	(4 699)	(4 902)	(5 291)	(5 434)	(5 926)	(6 161)	(6 602)	(6 629)	(6 410)	(5 847)	(5 154)	(4 160)	(3 179)	(2 715)	(2 980)	(3 150)	(3 660)	(4 680)	(4 577)	(4 688)	(4 590)	(4 594)	(4 746)	(4 755)	(4 764)	(5 088)	(5 065)	(5 247)	(5 398)	(5 633)	(6 149)	(6 406)	(6 754)	(7 037)	(7 221)	(7 766)	(7 995)	(8 135)	(8 148)	(7 632)	(7 517)	(7 320)	(7 264)	(7 488)	(7 573)	(7 844)	(8 309)	(8 479)	(8 432)	(8 436)	(8 453)	(8 943)	(9 427)	(9 951)	(9 958)	(9 371)	(9 142)	(8 901)	(9 473)	(10 630)	(11 631)	(12 565)	(14 085)	(17 098)	(20 423)	(21 817)	(21 796)	(19 755)	(17 581)	(16 850)	(17 032)	(17 714)	(17 599)	(18 867)	(18 701)	(18 418)	(18 786)
Selling, General & Administrative	(4 125)	(4 699)	(4 902)	(5 290)	(5 433)	(5 924)	(6 160)	(6 600)	(6 627)	(6 408)	(5 847)	(5 155)	(4 160)	(3 178)	(2 694)	(2 960)	(3 129)	(3 659)	(4 656)	(4 552)	(4 664)	(4 566)	(4 573)	(4 739)	(4 749)	(4 743)	(5 069)	(5 043)	(5 221)	(5 384)	(5 624)	(6 132)	(6 402)	(6 752)	(7 037)	(7 219)	(7 741)	(7 971)	(8 135)	(8 146)	(7 631)	(7 516)	(7 320)	(7 265)	(7 488)	(7 574)	(7 842)	(8 308)	(8 477)	(8 429)	(8 435)	(8 451)	(8 943)	(9 427)	(9 950)	(9 957)	(9 370)	(9 140)	(8 900)	(9 471)	(10 628)	(11 630)	(12 564)	(14 084)	(17 097)	(20 422)	(21 816)	(21 796)	(19 754)	(17 580)	(16 849)	(17 032)	(17 713)	(17 598)	(18 866)	(18 699)	(18 417)	(18 785)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(24)	0	0	0	(22)	(5)	0	(20)	(19)	(23)	(26)	(13)	(9)	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
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(21)	(20)	(21)	0	0	(25)	(24)	(24)	0	0	(6)	0	0	0	0	0	0	(17)	(4)	0	0	0	(25)	(24)	(0)	(2)	(1)	0	0	1	0	1	(2)	0	(2)	(3)	(1)	(2)	0	0	(1)	(1)	(1)	(2)	(1)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	0	0	(1)	(1)	0	(1)	(1)	(1)	(2)	(1)	0
Operating Income	4 507 N/A	4 349 -4%	4 560 +5%	6 158 +35%	7 162 +16%	7 266 +1%	7 809 +7%	9 136 +17%	10 849 +19%	9 376 -14%	7 556 -19%	5 307 -30%	3 113 -41%	1 309 -58%	(104) N/A	(136) -31%	197 N/A	327 +66%	48 -85%	141 +194%	181 +28%	600 +231%	1 330 +122%	1 776 +34%	2 229 +26%	2 087 -6%	1 386 -34%	1 199 -13%	1 873 +56%	2 871 +53%	4 428 +54%	7 154 +62%	8 713 +22%	9 284 +7%	10 593 +14%	12 142 +15%	13 943 +15%	15 334 +10%	16 222 +6%	16 518 +2%	16 558 +0%	15 174 -8%	13 404 -12%	12 768 -5%	11 908 -7%	13 020 +9%	14 133 +9%	14 714 +4%	15 051 +2%	15 478 +3%	15 411 0%	14 503 -6%	14 071 -3%	13 470 -4%	12 649 -6%	11 739 -7%	11 616 -1%	11 992 +3%	13 207 +10%	14 433 +9%	16 351 +13%	17 328 +6%	17 764 +3%	18 917 +6%	17 134 -9%	17 556 +2%	21 221 +21%	24 408 +15%	28 862 +18%	32 890 +14%	35 296 +7%	37 875 +7%	43 194 +14%	43 490 +1%	37 142 -15%	37 019 0%	35 677 -4%	34 761 -3%
Pre-Tax Income
Interest Income Expense	(357)	(245)	208	143	396	219	459	(584)	(895)	(1 045)	(475)	(3 450)	(2 667)	(2 781)	64	(1 050)	(1 295)	(836)	(1 016)	(651)	(889)	(1 086)	(492)	(608)	(15)	551	1 372	2 321	2 683	2 793	1 916	803	633	1 639	1 461	2 009	1 845	292	(964)	(1 766)	(2 652)	(2 569)	(1 596)	(1 253)	(179)	(63)	(276)	(294)	(145)	(150)	13	(44)	(428)	(396)	(267)	(279)	(137)	(144)	(82)	178	285	162	218	530	1 262	1 106	379	(203)	(775)	(508)	175	1 171	(1 734)	(1 404)	(1 722)	(3 258)	280	1 440
Non-Reccuring Items	(25)	(205)	(211)	(193)	23	41	36	5	(5)	(6)	(11)	(52)	275	334	381	54	(4)	(1)	(4)	(34)	(36)	(36)	(33)	28	30	22	(169)	(88)	(99)	(91)	(21)	0	0	0	(14)	(24)	0	0	(30)	0	0	0	(25)	49	53	76	100	50	227	202	170	161	(47)	(55)	(48)	(44)	(27)	(27)	(24)	(23)	(23)	(13)	(15)	(10)	(230)	(230)	(299)	(299)	(70)	(76)	(112)	(349)	(22)	(191)	(44)	273	(135)	(298)
Gain/Loss on Disposition of Assets	(29)	(32)	(34)	(37)	(44)	(33)	(49)	(70)	(101)	(85)	(54)	(43)	(33)	(22)	(3)	(2)	(3)	(1)	(11)	(10)	(6)	(7)	(3)	(3)	(5)	(5)	3	11	12	12	13	3	2	2	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
Total Other Income	37	40	49	33	21	84	107	117	48	194	164	163	165	259	359	220	139	18	97	103	100	121	85	97	91	119	189	74	100	81	136	76	77	114	213	192	239	188	64	51	2	(135)	(56)	(68)	(56)	115	76	59	75	59	100	102	72	78	69	168	199	180	197	120	87	175	113	98	93	20	78	80	95	101	96	114	132	135	232	248	291	216
Pre-Tax Income	4 134 N/A	3 907 -5%	4 570 +17%	6 103 +34%	7 557 +24%	7 576 +0%	8 360 +10%	8 603 +3%	9 896 +15%	8 434 -15%	7 180 -15%	1 925 -73%	852 -56%	(902) N/A	696 N/A	(914) N/A	(966) -6%	(491) +49%	(886) -80%	(449) +49%	(648) -44%	(408) +37%	888 N/A	1 292 +45%	2 332 +80%	2 774 +19%	2 781 +0%	3 519 +27%	4 571 +30%	5 667 +24%	6 472 +14%	8 035 +24%	9 424 +17%	11 037 +17%	12 252 +11%	14 317 +17%	16 027 +12%	15 814 -1%	15 292 -3%	14 802 -3%	13 908 -6%	12 470 -10%	11 727 -6%	11 496 -2%	11 726 +2%	13 148 +12%	14 033 +7%	14 529 +4%	15 208 +5%	15 589 +3%	15 694 +1%	14 722 -6%	13 668 -7%	13 097 -4%	12 403 -5%	11 584 -7%	11 651 +1%	12 001 +3%	13 298 +11%	14 708 +11%	16 700 +14%	17 652 +6%	18 080 +2%	19 535 +8%	18 259 -7%	18 452 +1%	21 379 +16%	23 986 +12%	28 112 +17%	32 407 +15%	35 455 +9%	38 811 +9%	41 570 +7%	42 030 +1%	35 608 -15%	34 282 -4%	36 113 +5%	36 119 +0%
Net Income
Tax Provision	(1 587)	(1 420)	(1 782)	(2 416)	(2 912)	(2 903)	(3 224)	(3 394)	(3 893)	(3 358)	(2 862)	(1 473)	(638)	(200)	(469)	(377)	(329)	(375)	(413)	(480)	(485)	(390)	(448)	(357)	(379)	(395)	542	277	134	(383)	(1 848)	(2 666)	(3 584)	(4 124)	(4 558)	(5 239)	(5 802)	(5 909)	(5 584)	(5 342)	(4 911)	(4 188)	(3 969)	(3 781)	(3 640)	(4 096)	(4 485)	(4 401)	(4 521)	(4 533)	(4 303)	(4 044)	(3 721)	(3 552)	(3 311)	(3 065)	(3 126)	(3 167)	(3 532)	(3 893)	(4 370)	(4 576)	(4 732)	(5 109)	(4 729)	(4 790)	(5 399)	(6 136)	(7 125)	(8 410)	(9 306)	(10 301)	(11 237)	(11 446)	(9 495)	(9 215)	(9 799)	(9 917)
Income from Continuing Operations	2 547	2 487	2 788	3 686	4 644	4 672	5 135	5 208	6 002	5 076	4 318	452	214	(1 102)	228	(1 290)	(1 294)	(866)	(1 299)	(928)	(1 133)	(798)	440	933	1 952	2 377	3 322	3 795	4 704	5 284	4 625	5 369	5 840	6 914	7 694	9 079	10 227	9 906	9 708	9 461	8 997	8 282	7 758	7 715	8 086	9 052	9 548	10 128	10 687	11 056	11 391	10 678	9 947	9 545	9 092	8 519	8 525	8 834	9 766	10 815	12 330	13 076	13 348	14 426	13 530	13 662	15 980	17 850	20 987	23 997	26 149	28 510	30 333	30 584	26 113	25 067	26 314	26 202
Net Income (Common)	2 547 N/A	2 487 -2%	2 788 +12%	3 686 +32%	4 644 +26%	4 672 +1%	5 135 +10%	5 208 +1%	6 002 +15%	5 076 -15%	4 318 -15%	452 -90%	214 -53%	(1 102) N/A	228 N/A	(1 290) N/A	(1 294) 0%	(866) +33%	(1 299) -50%	(928) +29%	(1 133) -22%	(798) +30%	440 N/A	933 +112%	1 952 +109%	2 377 +22%	3 322 +40%	3 795 +14%	4 704 +24%	5 284 +12%	4 625 -12%	5 369 +16%	5 840 +9%	6 914 +18%	7 694 +11%	9 079 +18%	10 227 +13%	9 906 -3%	9 708 -2%	9 460 -3%	8 996 -5%	8 282 -8%	7 757 -6%	7 714 -1%	8 085 +5%	9 051 +12%	9 547 +5%	10 128 +6%	10 686 +6%	11 054 +3%	11 391 +3%	10 678 -6%	9 947 -7%	9 545 -4%	9 091 -5%	8 518 -6%	8 524 +0%	8 834 +4%	9 765 +11%	10 814 +11%	12 330 +14%	13 075 +6%	13 348 +2%	14 426 +8%	13 530 -6%	13 661 +1%	15 979 +17%	17 849 +12%	20 986 +18%	23 996 +14%	26 149 +9%	28 510 +9%	30 333 +6%	30 585 +1%	26 113 -15%	25 067 -4%	26 314 +5%	26 202 0%
EPS (Diluted)	60.64 N/A	117.31 +93%	32.79 -72%	80.13 +144%	100.95 +26%	101.56 +1%	111.63 +10%	113.21 +1%	130.47 +15%	110.34 -15%	93.86 -15%	9.84 -90%	4.55 -54%	-22.04 N/A	4.65 N/A	-26.32 N/A	-26.4 0%	-17.66 +33%	-26.52 -50%	-18.95 +29%	-23.14 -22%	-16.3 +30%	8.98 N/A	19.06 +112%	39.85 +109%	48.51 +22%	67.81 +40%	77.46 +14%	96 +24%	107.83 +12%	94.39 -12%	109.57 +16%	119.2 +9%	141.12 +18%	157.03 +11%	185.29 +18%	208.71 +13%	202.15 -3%	198.14 -2%	197.08 -1%	187.41 -5%	172.54 -8%	162.05 -6%	160.7 -1%	168.43 +5%	188.56 +12%	200.19 +6%	211 +5%	222.62 +6%	231.77 +4%	238.83 +3%	223.87 -6%	208.57 -7%	200.15 -4%	190.62 -5%	178.62 -6%	178.75 +0%	185.25 +4%	204.78 +11%	226.77 +11%	258.57 +14%	274.19 +6%	279.91 +2%	302.52 +8%	283.77 -6%	286.59 +1%	335.17 +17%	374.45 +12%	440.26 +18%	503.41 +14%	548.57 +9%	598.1 +9%	636.35 +6%	646.35 +2%	552.44 -15%	542.48 -2%	569.55 +5%	567.22 0%

Income Statement Balance Sheet Cash Flow Statement

Takeuchi Mfg Co Ltd
TSE:6432

Income Statement

Earnings Waterfall
Takeuchi Mfg Co Ltd

Income Statement
Takeuchi Mfg Co Ltd

See Also

Company

Help

Tools

Stocks

Takeuchi Mfg Co Ltd TSE:6432

Income Statement

Earnings Waterfall Takeuchi Mfg Co Ltd

Income Statement Takeuchi Mfg Co Ltd

See Also

Company

Help

Tools

Stocks

Takeuchi Mfg Co Ltd
TSE:6432

Earnings Waterfall
Takeuchi Mfg Co Ltd

Income Statement
Takeuchi Mfg Co Ltd