Income Statement

Revenue

+11%

+42%

10Y

Currency: JPY

	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	430	0	0	267	0	0	162	0	0	113	0	0	141	0	0	228	498	598	854	785	685	738	615	571	488	496	451	386	417	306	276	282	233	263	342	375	484	672	829	1 059	1 175	1 180	1 325	1 343	1 384	1 415	1 161	1 219	1 299	1 409	1 679	1 882	2 076	2 148	2 408	2 200	1 971	1 799	1 383	1 185	1 001	878	756	822	981	1 277	1 502	1 682	1 800	1 567	1 458	0	0	0	1 241	0	0	0
Revenue	319 121 N/A	327 719 +3%	331 758 +1%	341 458 +3%	355 355 +4%	373 948 +5%	411 934 +10%	420 119 +2%	433 410 +3%	427 085 -1%	415 822 -3%	405 343 -3%	378 376 -7%	350 088 -7%	321 200 -8%	318 070 -1%	343 498 +8%	364 824 +6%	376 106 +3%	502 830 +34%	502 359 0%	503 217 +0%	499 538 -1%	497 390 0%	495 283 0%	495 353 +0%	501 839 +1%	516 066 +3%	534 712 +4%	559 896 +5%	590 644 +5%	616 834 +4%	637 958 +3%	653 151 +2%	686 415 +5%	707 237 +3%	710 943 +1%	724 091 +2%	708 653 -2%	682 119 -4%	675 504 -1%	650 862 -4%	636 146 -2%	641 185 +1%	651 384 +2%	677 314 +4%	698 480 +3%	712 997 +2%	716 364 +0%	710 286 -1%	700 652 -1%	683 972 -2%	672 108 -2%	658 769 -2%	647 036 -2%	637 259 -2%	611 212 -4%	608 833 0%	619 861 +2%	631 812 +2%	672 638 +6%	692 266 +3%	699 300 +1%	710 938 +2%	736 659 +4%	757 086 +3%	789 436 +4%	815 269 +3%	815 940 +0%	818 234 +0%	814 560 0%	822 930 +1%	837 240 +2%	850 525 +2%	868 923 +2%	876 558 +1%	874 910 0%	887 107 +1%	878 811 -1%
Gross Profit
Cost of Revenue	(195 886)	(202 553)	(200 771)	(204 616)	(208 804)	(221 322)	(245 704)	(252 835)	(256 917)	(248 445)	(239 083)	(230 763)	(215 615)	(197 237)	(180 033)	(175 548)	(191 206)	(204 565)	(211 921)	(286 795)	(285 059)	(282 665)	(281 940)	(280 689)	(281 313)	(284 467)	(290 804)	(300 006)	(312 730)	(326 732)	(340 872)	(349 014)	(357 189)	(362 067)	(380 196)	(389 831)	(398 463)	(414 555)	(408 961)	(400 023)	(388 059)	(369 230)	(364 393)	(368 016)	(379 714)	(395 156)	(403 687)	(412 211)	(412 991)	(411 218)	(403 117)	(391 893)	(381 511)	(369 075)	(362 758)	(354 987)	(344 292)	(339 491)	(339 391)	(345 209)	(364 416)	(379 941)	(391 019)	(403 614)	(422 984)	(446 489)	(476 576)	(495 681)	(492 548)	(483 705)	(470 753)	(467 589)	(473 023)	(477 606)	(484 692)	(494 968)	(499 083)	(507 653)	(509 540)
Gross Profit	123 235 N/A	125 166 +2%	130 987 +5%	136 842 +4%	146 551 +7%	152 626 +4%	166 230 +9%	167 284 +1%	176 493 +6%	178 640 +1%	176 739 -1%	174 580 -1%	162 761 -7%	152 851 -6%	141 167 -8%	142 522 +1%	152 292 +7%	160 259 +5%	164 185 +2%	216 035 +32%	217 300 +1%	220 552 +1%	217 598 -1%	216 701 0%	213 970 -1%	210 886 -1%	211 035 +0%	216 060 +2%	221 982 +3%	233 164 +5%	249 772 +7%	267 820 +7%	280 769 +5%	291 084 +4%	306 219 +5%	317 406 +4%	312 480 -2%	309 536 -1%	299 692 -3%	282 096 -6%	287 445 +2%	281 632 -2%	271 753 -4%	273 169 +1%	271 670 -1%	282 158 +4%	294 793 +4%	300 786 +2%	303 373 +1%	299 068 -1%	297 535 -1%	292 079 -2%	290 597 -1%	289 694 0%	284 278 -2%	282 272 -1%	266 920 -5%	269 342 +1%	280 470 +4%	286 603 +2%	308 222 +8%	312 325 +1%	308 281 -1%	307 324 0%	313 675 +2%	310 597 -1%	312 860 +1%	319 588 +2%	323 392 +1%	334 529 +3%	343 807 +3%	355 341 +3%	364 217 +2%	372 919 +2%	384 231 +3%	381 590 -1%	375 827 -2%	379 454 +1%	369 271 -3%
Operating Income
Operating Expenses	(101 227)	(103 907)	(104 932)	(106 849)	(110 968)	(117 370)	(126 178)	(132 774)	(136 111)	(137 146)	(138 051)	(142 352)	(139 050)	(131 985)	(124 738)	(122 843)	(125 693)	(129 001)	(131 562)	(179 942)	(180 285)	(179 978)	(180 504)	(182 518)	(182 459)	(183 093)	(184 728)	(186 285)	(194 352)	(203 651)	(215 005)	(224 519)	(230 366)	(237 185)	(247 851)	(259 865)	(256 128)	(254 340)	(242 314)	(227 899)	(229 918)	(221 859)	(215 498)	(212 958)	(214 780)	(218 367)	(222 943)	(223 670)	(224 275)	(224 358)	(222 770)	(219 934)	(221 074)	(218 547)	(217 236)	(214 816)	(208 176)	(205 215)	(203 371)	(208 499)	(212 654)	(216 725)	(220 240)	(221 887)	(229 331)	(238 815)	(248 848)	(258 693)	(263 966)	(269 003)	(273 317)	(279 589)	(313 985)	(324 311)	(331 441)	(304 324)	(311 788)	(309 387)	(300 770)
Selling, General & Administrative	(101 227)	(103 907)	(104 932)	(106 849)	(110 968)	(113 841)	(126 178)	(132 774)	(135 336)	(137 146)	(138 051)	(146 656)	(139 050)	(131 985)	(124 738)	(122 843)	(125 693)	(129 001)	(131 562)	(168 720)	(180 285)	(179 978)	(180 504)	(173 069)	(182 457)	(183 090)	(184 727)	(177 177)	(194 350)	(203 651)	(215 003)	(214 777)	(230 366)	(237 184)	(247 851)	(250 538)	(254 221)	(249 719)	(234 497)	(216 243)	(215 849)	(207 709)	(201 509)	(200 979)	(202 011)	(205 230)	(209 945)	(211 487)	(210 995)	(210 401)	(209 227)	(207 931)	(208 116)	(205 404)	(202 462)	(198 486)	(192 074)	(189 524)	(187 545)	(191 316)	(195 153)	(199 213)	(202 672)	(204 306)	(211 869)	(220 427)	(229 703)	(239 105)	(244 063)	(248 253)	(252 093)	(257 534)	(271 899)	(283 483)	(295 288)	(279 311)	(302 083)	(303 909)	(297 134)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(11 222)	0	0	0	(9 448)	0	0	0	(9 107)	0	0	0	(9 741)	0	0	0	(9 326)	(1 907)	(5 169)	(8 240)	(10 918)	(11 820)	(11 383)	(11 118)	(11 431)	(11 540)	(11 724)	(11 968)	(12 070)	(12 169)	(12 189)	(12 189)	(12 174)	(13 343)	(14 514)	(15 766)	(16 844)	(16 923)	(17 055)	(17 137)	(17 210)	(17 444)	(17 618)	(17 948)	(18 465)	(18 633)	(19 098)	(19 556)	(20 078)	(20 578)	(21 099)	(21 667)	(22 227)	0	0	0	(24 595)	0	0	0
Other Operating Expenses	0	0	0	0	0	(3 529)	0	0	(775)	0	0	4 304	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(3)	(1)	(1)	(2)	0	0	(1)	0	(1)	0	(1)	0	548	423	(738)	(2 249)	(2 767)	(2 871)	(548)	(1 229)	(1 413)	(1 030)	(113)	(1 111)	(1 768)	(1 354)	171	385	1 371	992	514	821	1 364	1 311	27	(57)	106	380	884	1 171	710	411	490	675	349	443	172	(42 086)	(40 828)	(36 153)	(418)	(9 705)	(5 478)	(3 636)
Operating Income	22 008 N/A	21 259 -3%	26 055 +23%	29 993 +15%	35 583 +19%	35 256 -1%	40 052 +14%	34 510 -14%	40 382 +17%	41 494 +3%	38 688 -7%	32 228 -17%	23 711 -26%	20 866 -12%	16 429 -21%	19 679 +20%	26 599 +35%	31 258 +18%	32 623 +4%	36 093 +11%	37 015 +3%	40 574 +10%	37 094 -9%	34 183 -8%	31 511 -8%	27 793 -12%	26 307 -5%	29 775 +13%	27 630 -7%	29 513 +7%	34 767 +18%	43 301 +25%	50 403 +16%	53 899 +7%	58 368 +8%	57 541 -1%	56 352 -2%	55 196 -2%	57 378 +4%	54 197 -6%	57 527 +6%	59 773 +4%	56 255 -6%	60 211 +7%	56 890 -6%	63 791 +12%	71 850 +13%	77 116 +7%	79 098 +3%	74 710 -6%	74 765 +0%	72 145 -4%	69 523 -4%	71 147 +2%	67 042 -6%	67 456 +1%	58 744 -13%	64 127 +9%	77 099 +20%	78 104 +1%	95 568 +22%	95 600 +0%	88 041 -8%	85 437 -3%	84 344 -1%	71 782 -15%	64 012 -11%	60 895 -5%	59 426 -2%	65 526 +10%	70 490 +8%	75 752 +7%	50 232 -34%	48 608 -3%	52 790 +9%	77 266 +46%	64 039 -17%	70 067 +9%	68 501 -2%
Pre-Tax Income
Interest Income Expense	(746)	(341)	(508)	(94)	5	(1 015)	(1 639)	(2 763)	(3 834)	(3 541)	(1 525)	(547)	5 247	6 670	8 950	4 377	2 523	2 991	3 669	5 036	4 669	2 526	2 538	1 757	1 343	2 146	1 899	1 270	547	(2 843)	(5 837)	(10 146)	(9 096)	(6 426)	(3 972)	(1 082)	2 216	273	1 974	1 571	(2 020)	461	(307)	2 002	3 158	2 526	1 691	1 160	38	(805)	(422)	(1 792)	388	752	(467)	(493)	(1 102)	(325)	776	(852)	(1 056)	(1 939)	(2 998)	(1 464)	(4 025)	(4 041)	(3 029)	(104)	371	1 579	2 706	3 902	3 466	4 587	4 662	3 336	4 084	3 644	3 612
Non-Reccuring Items	(2 145)	(13 133)	(4 137)	(2 062)	9 259	138	(300)	(282)	(659)	(93)	(367)	532	(4 703)	(4 632)	(7 765)	(2 913)	(3 643)	(4 449)	(2 561)	(5 652)	(2 010)	1 498	(310)	(788)	(658)	(2 268)	(5 861)	(1 778)	(3 346)	(231)	3 942	1 887	2 925	664	(1 374)	(4 917)	(5 787)	(3 174)	(141)	2 319	6 189	4 718	(414)	(637)	(6 925)	(10 538)	(7 432)	(8 284)	48	2 578	3 633	2 237	(2 116)	(1 452)	(396)	367	1 269	(220)	(3 208)	(34 039)	(35 164)	(32 644)	(29 218)	2 660	4 884	5 518	9 020	(3 580)	(5 215)	(7 050)	(12 745)	(26 766)	0	0	0	(5 603)	0	0	0
Gain/Loss on Disposition of Assets	0	353	492	297	708	690	714	(75)	730	453	447	(524)	697	735	832	1 319	1 543	1 461	417	435	482	518	306	698	12	33	218	232	199	168	(12)	21	16 356	16 379	16 389	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	(304)	(141)	729	(1 543)	(1 663)	(1 934)	(1 967)	(2 098)	(2 375)	(2 361)	(2 175)	(2 175)	(2 175)	(2 208)	(1 744)	(1 741)	(1 701)	(1 093)	(1 089)	(1 848)	(3 224)	(3 568)	(3 279)	(1 743)	(1 703)	(1 513)	(1 739)	(1 553)	(3 054)	(2 938)	(2 756)	(1 536)	(1 925)	(2 330)	(2 497)	13 857	(1 804)	(1 274)	(897)	(895)	(1)	0	1	(319)	3	2	2	(323)	1	1	1	(316)	5	(210)	(275)	(284)	(433)	(262)	(273)	(269)	868	859	882	(204)	(212)	(199)	(220)	(258)	(275)	(312)	(315)	(365)	(286)	(210)	(134)	(305)	0	0	2
Pre-Tax Income	18 813 N/A	7 997 -57%	22 631 +183%	26 591 +17%	43 892 +65%	33 135 -25%	36 860 +11%	29 292 -21%	34 244 +17%	35 952 +5%	35 068 -2%	29 514 -16%	22 777 -23%	21 431 -6%	16 702 -22%	20 721 +24%	25 321 +22%	30 168 +19%	33 059 +10%	34 064 +3%	36 932 +8%	41 548 +12%	36 349 -13%	34 107 -6%	30 505 -11%	26 191 -14%	20 824 -20%	27 946 +34%	21 976 -21%	23 669 +8%	30 104 +27%	33 527 +11%	58 663 +75%	62 186 +6%	66 914 +8%	65 399 -2%	50 977 -22%	51 021 +0%	58 314 +14%	57 192 -2%	61 695 +8%	64 952 +5%	55 535 -14%	61 257 +10%	53 126 -13%	55 781 +5%	66 111 +19%	69 669 +5%	79 185 +14%	76 484 -3%	77 977 +2%	72 274 -7%	67 800 -6%	70 237 +4%	65 904 -6%	67 046 +2%	58 478 -13%	63 320 +8%	74 394 +17%	42 944 -42%	60 216 +40%	61 876 +3%	56 707 -8%	86 429 +52%	84 991 -2%	73 060 -14%	69 783 -4%	56 953 -18%	54 307 -5%	59 743 +10%	60 136 +1%	52 523 -13%	53 412 +2%	52 985 -1%	57 318 +8%	74 694 +30%	68 123 -9%	73 712 +8%	72 115 -2%
Net Income
Tax Provision	(5 729)	(5 148)	(11 227)	(12 623)	(16 228)	(12 864)	(13 913)	(11 485)	(12 179)	(12 619)	(11 279)	(8 883)	(12 791)	(14 598)	(13 528)	(8 738)	(8 138)	(9 249)	(8 998)	(8 398)	(13 249)	(16 105)	(15 583)	(14 582)	(7 248)	(5 384)	(8 239)	(10 088)	(12 894)	(13 980)	(12 068)	(13 651)	(10 879)	(11 766)	(11 241)	(11 629)	(14 887)	(13 178)	(16 122)	(15 581)	(16 510)	(17 639)	(11 730)	(13 817)	(11 691)	(12 366)	(18 302)	(19 196)	(21 409)	(20 287)	(19 930)	(18 097)	(17 343)	(17 403)	(16 819)	(17 347)	(15 057)	(16 246)	(18 754)	(18 285)	(23 416)	(24 829)	(24 926)	(24 914)	(24 855)	(18 401)	(20 029)	(17 866)	(16 360)	(22 004)	(17 397)	(20 861)	(21 473)	(22 075)	(21 864)	(19 902)	(18 124)	(18 802)	(20 682)
Income from Continuing Operations	13 084	2 849	11 404	13 968	27 664	20 271	22 947	17 807	22 065	23 333	23 789	20 631	9 986	6 833	3 174	11 983	17 183	20 919	24 061	25 666	23 683	25 443	20 766	19 525	23 257	20 807	12 585	17 858	9 082	9 689	18 036	19 876	47 784	50 420	55 673	53 770	36 090	37 843	42 192	41 611	45 185	47 313	43 805	47 440	41 435	43 415	47 809	50 473	57 776	56 197	58 047	54 177	50 457	52 834	49 085	49 699	43 421	47 074	55 640	24 659	36 800	37 047	31 781	61 515	60 136	54 659	49 754	39 087	37 947	37 739	42 739	31 662	31 939	30 910	35 454	54 792	49 999	54 910	51 433
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	(26)	74	142	220	144	113	253	549	512	574	382	62	62	0	0	0	0	(30)	(217)	(267)	(644)	(655)	(511)	(512)	(184)	200	127	114	(20)	(372)	(242)	(190)	(154)	(198)	(386)	(482)	(395)	(451)	(336)	(305)	(357)	(274)	(247)	(210)	(124)	(132)	(108)	(83)	(109)	(138)	(275)	(408)	(532)	(484)	(332)	(182)	0	(4)	(10)	(12)	(18)	(16)	(17)	(18)	(15)	(14)	(11)	(9)	(14)
Net Income (Common)	13 081 N/A	2 848 -78%	11 499 +304%	13 967 +21%	27 665 +98%	20 511 -26%	22 945 +12%	17 805 -22%	22 063 +24%	23 331 +6%	23 758 +2%	20 724 -13%	10 128 -51%	7 052 -30%	3 317 -53%	12 096 +265%	17 439 +44%	21 466 +23%	24 568 +14%	26 238 +7%	24 064 -8%	25 503 +6%	20 831 -18%	19 525 -6%	23 258 +19%	20 810 -11%	12 585 -40%	17 826 +42%	8 862 -50%	9 421 +6%	17 389 +85%	19 220 +11%	47 272 +146%	49 907 +6%	55 489 +11%	53 969 -3%	36 215 -33%	37 952 +5%	42 166 +11%	41 238 -2%	44 940 +9%	47 121 +5%	43 652 -7%	47 242 +8%	41 049 -13%	42 934 +5%	47 414 +10%	50 020 +5%	57 440 +15%	55 891 -3%	57 689 +3%	53 902 -7%	50 207 -7%	52 622 +5%	48 958 -7%	49 566 +1%	43 310 -13%	46 986 +8%	55 527 +18%	24 520 -56%	36 522 +49%	36 638 +0%	31 249 -15%	61 030 +95%	59 804 -2%	54 478 -9%	49 754 -9%	39 082 -21%	37 936 -3%	37 725 -1%	42 719 +13%	31 645 -26%	31 921 +1%	30 891 -3%	35 438 +15%	54 778 +55%	49 989 -9%	54 901 +10%	56 293 +3%
EPS (Diluted)	47.39 N/A	10.32 -78%	41.51 +302%	50.24 +21%	100.24 +100%	73.78 -26%	83.43 +13%	64.74 -22%	79.36 +23%	84.84 +7%	87.34 +3%	76.47 -12%	37.79 -51%	26.31 -30%	12.23 -54%	45.15 +269%	65.08 +44%	80.11 +23%	91.68 +14%	97.91 +7%	89.79 -8%	95.15 +6%	77.72 -18%	72.85 -6%	86.78 +19%	77.64 -11%	46.95 -40%	66.51 +42%	33.19 -50%	35.28 +6%	65.12 +85%	71.98 +11%	178.38 +148%	191.21 +7%	213.41 +12%	206.24 -3%	139.28 -32%	145.96 +5%	162.17 +11%	158.46 -2%	172.84 +9%	181.23 +5%	167.89 -7%	181.46 +8%	157.88 -13%	165.13 +5%	182.36 +10%	192.08 +5%	220.92 +15%	214.14 -3%	221.43 +3%	206.9 -7%	192.7 -7%	201.92 +5%	187.85 -7%	190.21 +1%	166.19 -13%	180.24 +8%	212.99 +18%	94.06 -56%	140.08 +49%	140.5 +0%	119.83 -15%	234.18 +95%	231.78 -1%	212.47 -8%	194.13 -9%	152.22 -22%	148.02 -3%	147.19 -1%	166.68 +13%	123.48 -26%	124.86 +1%	120.23 -4%	138.62 +15%	213.74 +54%	195.93 -8%	217.08 +11%	224.07 +3%

Income Statement Balance Sheet Cash Flow Statement

Brother Industries Ltd
TSE:6448

Income Statement

Earnings Waterfall
Brother Industries Ltd

Income Statement
Brother Industries Ltd

See Also

Company

Help

Tools

Stocks

Brother Industries Ltd TSE:6448

Income Statement

Earnings Waterfall Brother Industries Ltd

Income Statement Brother Industries Ltd

See Also

Company

Help

Tools

Stocks

Brother Industries Ltd
TSE:6448

Earnings Waterfall
Brother Industries Ltd

Income Statement
Brother Industries Ltd