Income Statement

Revenue

+18%

+39%

10Y

Currency: JPY

	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	108	0	0	99	0	0	116	0	0	149	0	0	139	272	413	523	507	493	462	463	444	427	416	405	396	385	371	363	353	341	330	309	293	279	269	261	248	237	225	217	211	206	200	189	177	168	159	155	152	149	149	149	152	155	159	159	156	153	148	146	144	142	143	144	147	149	151	153	155	158	158	165	0	0	0
Revenue	49 331 N/A	50 253 +2%	51 319 +2%	52 505 +2%	54 742 +4%	55 441 +1%	53 716 -3%	51 455 -4%	48 666 -5%	45 173 -7%	40 975 -9%	39 570 -3%	42 152 +7%	44 436 +5%	47 722 +7%	71 931 +51%	73 704 +2%	73 598 0%	71 214 -3%	70 605 -1%	69 025 -2%	69 217 +0%	68 426 -1%	69 486 +2%	68 822 -1%	69 274 +1%	71 351 +3%	74 315 +4%	75 462 +2%	75 853 +1%	76 552 +1%	75 796 -1%	76 514 +1%	76 792 +0%	77 650 +1%	80 080 +3%	79 144 -1%	80 839 +2%	82 581 +2%	84 228 +2%	87 214 +4%	88 525 +2%	87 414 -1%	90 323 +3%	91 261 +1%	93 134 +2%	95 630 +3%	94 156 -2%	93 059 -1%	91 515 -2%	91 371 0%	89 757 -2%	90 794 +1%	90 543 0%	88 557 -2%	87 312 -1%	86 875 -1%	87 503 +1%	91 818 +5%	94 585 +3%	97 740 +3%	103 647 +6%	103 944 +0%	108 808 +5%	107 850 -1%	106 546 -1%	105 771 -1%	102 657 -3%	104 919 +2%	107 618 +3%	112 783 +5%	119 150 +6%	120 712 +1%	123 193 +2%	122 782 0%
Gross Profit
Cost of Revenue	(39 758)	(43 739)	(44 293)	(45 137)	(43 688)	(44 064)	(42 499)	(40 662)	(38 995)	(36 713)	(33 964)	(32 963)	(34 377)	(35 622)	(38 109)	(56 693)	(58 489)	(58 269)	(56 446)	(56 566)	(55 216)	(55 328)	(54 553)	(55 133)	(54 264)	(54 677)	(56 220)	(58 315)	(59 373)	(59 872)	(60 367)	(59 463)	(59 714)	(59 954)	(60 756)	(62 575)	(61 950)	(63 224)	(64 382)	(65 637)	(67 884)	(68 842)	(67 857)	(69 304)	(70 414)	(71 360)	(73 461)	(73 427)	(72 680)	(72 208)	(72 761)	(71 836)	(72 470)	(72 244)	(70 614)	(69 253)	(69 210)	(69 151)	(71 527)	(73 146)	(74 771)	(79 064)	(78 524)	(82 076)	(81 370)	(80 695)	(80 341)	(77 322)	(78 159)	(79 325)	(83 026)	(87 294)	(88 097)	(89 676)	(88 534)
Gross Profit	9 573 N/A	6 514 -32%	7 026 +8%	7 368 +5%	11 054 +50%	11 377 +3%	11 217 -1%	10 793 -4%	9 671 -10%	8 460 -13%	7 011 -17%	6 607 -6%	7 775 +18%	8 814 +13%	9 613 +9%	15 238 +59%	15 215 0%	15 329 +1%	14 768 -4%	14 039 -5%	13 809 -2%	13 889 +1%	13 873 0%	14 353 +3%	14 558 +1%	14 597 +0%	15 131 +4%	16 000 +6%	16 089 +1%	15 981 -1%	16 185 +1%	16 333 +1%	16 800 +3%	16 838 +0%	16 894 +0%	17 505 +4%	17 194 -2%	17 615 +2%	18 199 +3%	18 591 +2%	19 330 +4%	19 683 +2%	19 557 -1%	21 019 +7%	20 847 -1%	21 774 +4%	22 169 +2%	20 729 -6%	20 379 -2%	19 307 -5%	18 610 -4%	17 921 -4%	18 324 +2%	18 299 0%	17 943 -2%	18 059 +1%	17 665 -2%	18 352 +4%	20 291 +11%	21 439 +6%	22 969 +7%	24 583 +7%	25 420 +3%	26 732 +5%	26 480 -1%	25 851 -2%	25 430 -2%	25 335 0%	26 760 +6%	28 293 +6%	29 757 +5%	31 856 +7%	32 615 +2%	33 517 +3%	34 248 +2%
Operating Income
Operating Expenses	(9 058)	(9 151)	(9 416)	(9 753)	(10 132)	(10 330)	(10 359)	(10 489)	(10 349)	(9 779)	(9 087)	(8 680)	(8 896)	(9 539)	(9 649)	(12 742)	(12 956)	(12 738)	(12 753)	(12 481)	(12 598)	(12 730)	(12 530)	(12 955)	(12 988)	(13 040)	(13 166)	(13 586)	(13 689)	(13 715)	(13 745)	(13 329)	(13 281)	(13 177)	(13 279)	(13 096)	(13 215)	(13 071)	(13 221)	(13 370)	(13 703)	(13 861)	(13 992)	(13 910)	(14 080)	(14 149)	(14 335)	(14 492)	(14 624)	(14 651)	(14 918)	(14 853)	(14 721)	(14 116)	(13 551)	(13 168)	(13 270)	(13 481)	(13 709)	(13 925)	(14 334)	(14 974)	(15 040)	(15 107)	(16 352)	(16 202)	(15 215)	(15 324)	(15 681)	(15 461)	(15 655)	(16 122)	(16 773)	(17 503)	(17 986)
Selling, General & Administrative	(9 058)	(9 156)	(9 416)	(9 753)	(10 112)	(10 330)	(10 359)	(10 571)	(10 349)	(9 779)	(9 087)	(8 680)	(8 896)	(9 341)	(9 649)	(11 437)	(12 956)	(12 738)	(12 753)	(11 231)	(12 410)	(12 542)	(12 532)	(11 500)	(12 987)	(13 037)	(13 164)	(12 103)	(13 688)	(13 716)	(13 744)	(12 055)	(13 527)	(13 423)	(13 235)	(11 619)	(12 975)	(13 071)	(13 220)	(11 874)	(13 595)	(13 813)	(13 958)	(12 435)	(14 079)	(14 148)	(14 334)	(12 730)	(14 523)	(14 650)	(14 919)	(12 973)	(14 507)	(13 905)	(13 337)	(11 425)	(13 206)	(13 415)	(13 644)	(12 278)	(14 332)	(14 973)	(15 039)	(13 168)	(15 163)	(15 012)	(15 214)	(13 526)	(15 435)	(15 460)	(15 653)	(14 169)	(16 553)	(17 438)	(17 921)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 305)	0	0	0	(1 250)	0	0	0	(1 454)	0	0	0	(1 482)	0	0	0	(1 520)	0	0	0	0	0	0	0	(1 495)	0	0	0	(1 474)	0	0	0	(1 761)	0	0	0	(1 879)	0	0	0	(1 743)	0	0	0	(1 646)	0	0	0	(1 938)	0	0	0	(1 796)	0	0	0	(1 952)	0	0	0
Other Operating Expenses	0	5	0	0	(20)	0	0	82	0	0	0	0	0	(198)	0	0	0	0	0	0	(188)	(188)	2	(1)	0	(3)	(2)	(1)	0	0	(1)	246	246	246	(44)	(1 477)	(240)	0	(1)	(1)	(108)	(48)	(34)	(1)	0	(1)	(1)	(1)	(101)	(1)	1	(1)	(214)	(211)	(214)	0	(64)	(66)	(65)	(1)	(2)	(1)	(1)	(1)	(1 189)	(1 190)	(1)	(2)	(246)	(1)	(2)	(1)	(220)	(65)	(65)
Operating Income	515 N/A	(2 637) N/A	(2 390) +9%	(2 385) +0%	922 N/A	1 047 +14%	858 -18%	304 -65%	(678) N/A	(1 319) -95%	(2 076) -57%	(2 073) +0%	(1 121) +46%	(725) +35%	(36) +95%	2 496 N/A	2 259 -9%	2 591 +15%	2 015 -22%	1 558 -23%	1 211 -22%	1 159 -4%	1 343 +16%	1 398 +4%	1 570 +12%	1 557 -1%	1 965 +26%	2 414 +23%	2 400 -1%	2 266 -6%	2 440 +8%	3 004 +23%	3 519 +17%	3 661 +4%	3 615 -1%	4 409 +22%	3 979 -10%	4 544 +14%	4 978 +10%	5 221 +5%	5 627 +8%	5 822 +3%	5 565 -4%	7 109 +28%	6 767 -5%	7 625 +13%	7 834 +3%	6 237 -20%	5 755 -8%	4 656 -19%	3 692 -21%	3 068 -17%	3 603 +17%	4 183 +16%	4 392 +5%	4 891 +11%	4 395 -10%	4 871 +11%	6 582 +35%	7 514 +14%	8 635 +15%	9 609 +11%	10 380 +8%	11 625 +12%	10 128 -13%	9 649 -5%	10 215 +6%	10 011 -2%	11 079 +11%	12 832 +16%	14 102 +10%	15 734 +12%	15 842 +1%	16 014 +1%	16 262 +2%
Pre-Tax Income
Interest Income Expense	(347)	7 681	8 051	8 087	(664)	(193)	(186)	(267)	(218)	(280)	(304)	(341)	(348)	(338)	(336)	(427)	(399)	(385)	(361)	(379)	(353)	(334)	(321)	(161)	(352)	(364)	(345)	(271)	(268)	(158)	(123)	(120)	(73)	(132)	(23)	(44)	(121)	(72)	26	160	222	201	16	(78)	(23)	86	95	195	165	71	83	75	53	323	213	305	316	52	176	398	840	1 017	763	446	309	176	484	621	807	767	1 028	1 377	1 352	1 354	1 149
Non-Reccuring Items	(174)	(210)	0	(236)	(44)	(236)	(91)	(782)	(2 353)	(2 324)	(1 615)	(187)	(198)	0	(48)	(48)	25	25	(223)	(189)	0	0	34	0	0	0	0	0	0	0	289	0	0	0	0	(239)	0	(302)	(314)	(108)	0	0	0	0	0	(100)	(100)	(100)	0	0	0	(273)	0	0	0	(66)	0	0	0	0	0	0	0	(1 189)	0	0	(1 312)	(243)	0	(399)	(276)	(219)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	(246)	(143)	(263)	(18)	(121)	(1)	0	0	0	21	0	21	0	0	0	0	0	0	0	(72)	0	0	0	(30)	0	0	0	0	(53)	(56)	0	0	(3)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	(50)	0	0	0	0	(30)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	1 057	1 177	176	(36)	210	(45)	(26)	(64)	(113)	(45)	(52)	(6)	(80)	(29)	(27)	(199)	(198)	(283)	(249)	(95)	(95)	(49)	(12)	(95)	9	36	48	(20)	24	15	(45)	(83)	(67)	(92)	(148)	(134)	(67)	(40)	59	61	63	64	(57)	2	(113)	(108)	(81)	(134)	(16)	(90)	(106)	(79)	(258)	(252)	(198)	(51)	6	101	136	(14)	47	(40)	(98)	(75)	(60)	(15)	(59)	(100)	(87)	(504)	(399)	(103)	(440)	(90)	(52)
Pre-Tax Income	1 051 N/A	6 011 +472%	5 837 -3%	5 430 -7%	178 -97%	430 +142%	292 -32%	(827) N/A	(3 483) -321%	(3 969) -14%	(4 047) -2%	(2 607) +36%	(1 747) +33%	(1 071) +39%	(447) +58%	1 843 N/A	1 687 -8%	1 948 +15%	1 182 -39%	895 -24%	763 -15%	776 +2%	1 044 +35%	1 070 +2%	1 227 +15%	1 229 +0%	1 668 +36%	2 093 +25%	2 156 +3%	2 123 -2%	2 561 +21%	2 801 +9%	3 326 +19%	3 381 +2%	3 444 +2%	3 992 +16%	3 788 -5%	4 127 +9%	4 749 +15%	5 334 +12%	5 912 +11%	6 087 +3%	5 524 -9%	7 033 +27%	6 631 -6%	7 503 +13%	7 748 +3%	6 198 -20%	5 904 -5%	4 637 -21%	3 669 -21%	2 741 -25%	3 398 +24%	4 254 +25%	4 407 +4%	5 079 +15%	4 687 -8%	5 024 +7%	6 894 +37%	7 898 +15%	9 522 +21%	10 586 +11%	11 045 +4%	10 807 -2%	10 377 -4%	9 810 -5%	9 328 -5%	10 289 +10%	11 799 +15%	12 696 +8%	14 455 +14%	16 789 +16%	16 754 0%	17 278 +3%	17 359 +0%
Net Income
Tax Provision	(717)	(2 685)	(2 761)	(2 139)	(192)	(195)	(258)	259	(44)	(87)	261	663	858	257	182	(415)	(534)	(617)	(416)	(134)	(157)	(166)	(146)	(390)	(437)	(376)	(488)	(711)	(726)	(705)	(775)	(980)	(1 125)	(1 150)	(1 290)	(1 141)	(1 062)	(1 198)	(1 382)	(1 357)	(1 501)	(1 447)	(1 281)	(1 777)	(1 683)	(1 950)	(2 007)	(1 562)	(1 467)	(1 193)	(999)	(1 053)	(1 254)	(1 423)	(1 387)	(1 402)	(1 269)	(1 494)	(1 976)	(2 304)	(2 822)	(3 054)	(3 143)	(2 709)	(2 580)	(2 423)	(2 277)	(2 782)	(3 203)	(3 247)	(3 800)	(4 692)	(4 802)	(4 909)	(4 935)
Income from Continuing Operations	334	3 326	3 076	3 291	(14)	235	34	(568)	(3 527)	(4 056)	(3 786)	(1 944)	(889)	(814)	(265)	1 428	1 153	1 331	766	761	606	610	898	680	790	853	1 180	1 382	1 430	1 418	1 786	1 821	2 201	2 231	2 154	2 851	2 726	2 929	3 367	3 977	4 411	4 640	4 243	5 256	4 948	5 553	5 741	4 636	4 437	3 444	2 670	1 688	2 144	2 831	3 020	3 677	3 418	3 530	4 918	5 594	6 700	7 532	7 902	8 098	7 797	7 387	7 051	7 507	8 596	9 449	10 655	12 097	11 952	12 369	12 424
Net Income (Common)	334 N/A	3 325 +896%	3 075 -8%	3 291 +7%	(14) N/A	234 N/A	31 -87%	(565) N/A	(3 529) -525%	(4 055) -15%	(3 785) +7%	(1 942) +49%	(887) +54%	(812) +8%	(262) +68%	1 428 N/A	1 153 -19%	1 331 +15%	763 -43%	760 0%	603 -21%	607 +1%	896 +48%	679 -24%	790 +16%	853 +8%	1 180 +38%	1 382 +17%	1 430 +3%	1 417 -1%	1 785 +26%	1 820 +2%	2 199 +21%	2 229 +1%	2 153 -3%	2 850 +32%	2 726 -4%	2 929 +7%	3 366 +15%	3 977 +18%	4 409 +11%	4 640 +5%	4 243 -9%	5 255 +24%	4 949 -6%	5 552 +12%	5 740 +3%	4 635 -19%	4 436 -4%	3 443 -22%	2 668 -23%	1 688 -37%	2 142 +27%	2 831 +32%	3 021 +7%	3 677 +22%	3 419 -7%	3 529 +3%	4 918 +39%	5 593 +14%	6 698 +20%	7 531 +12%	7 901 +5%	8 098 +2%	7 797 -4%	7 388 -5%	7 050 -5%	7 506 +6%	8 596 +15%	9 448 +10%	10 655 +13%	12 097 +14%	11 951 -1%	12 369 +3%	12 424 +0%
EPS (Diluted)	11.51 N/A	92.36 +702%	96.09 +4%	113.48 +18%	-0.46 N/A	6.15 N/A	1.06 -83%	-18.83 N/A	-121.68 -546%	-135.16 -11%	-126.16 +7%	-64.73 +49%	-29.56 +54%	-27.06 +8%	-8.73 +68%	47.6 N/A	38.43 -19%	44.36 +15%	25.43 -43%	25.33 0%	20.1 -21%	20.23 +1%	29.86 +48%	22.63 -24%	26.33 +16%	28.43 +8%	39.33 +38%	46.06 +17%	47.66 +3%	47.23 -1%	59.5 +26%	61.19 +3%	73.3 +20%	74.3 +1%	71.76 -3%	95.83 +34%	90.86 -5%	97.63 +7%	112.2 +15%	133.74 +19%	146.96 +10%	154.66 +5%	141.43 -9%	176.72 +25%	164.96 -7%	185.06 +12%	193.04 +4%	155.88 -19%	149.19 -4%	116.05 -22%	89.54 -23%	56.92 -36%	72.35 +27%	95.84 +32%	102.42 +7%	124.51 +22%	115.95 -7%	122.77 +6%	173.89 +42%	194.97 +12%	237.61 +22%	267.11 +12%	280.23 +5%	287.23 +2%	276.54 -4%	262.03 -5%	250.04 -5%	266.23 +6%	304.9 +15%	334.91 +10%	377.68 +13%	428.86 +14%	423.62 -1%	438.37 +3%	440.32 +0%

Income Statement Balance Sheet Cash Flow Statement

Sinfonia Technology Co Ltd
TSE:6507

Income Statement

Earnings Waterfall
Sinfonia Technology Co Ltd

Income Statement
Sinfonia Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Sinfonia Technology Co Ltd TSE:6507

Income Statement

Earnings Waterfall Sinfonia Technology Co Ltd

Income Statement Sinfonia Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Sinfonia Technology Co Ltd
TSE:6507

Earnings Waterfall
Sinfonia Technology Co Ltd

Income Statement
Sinfonia Technology Co Ltd