Income Statement

Revenue

+28%

+72%

10Y

Currency: JPY

	Sep-2004	Mar-2005	Jun-2005	Sep-2005	Mar-2006	Jun-2006	Sep-2006	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-2009	Mar-2010	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
Revenue	76 400 N/A	73 866 -3%	71 281 -3%	69 973 -2%	72 956 +4%	74 713 +2%	75 623 +1%	76 373 +1%	79 218 +4%	81 366 +3%	79 977 -2%	77 012 -4%	74 553 -3%	63 307 -15%	55 306 -13%	49 883 -10%	57 587 +15%	62 530 +9%	63 249 +1%	82 752 +31%	82 271 -1%	79 861 -3%	78 980 -1%	78 886 0%	79 751 +1%	82 069 +3%	83 503 +2%	85 254 +2%	88 859 +4%	94 218 +6%	100 812 +7%	108 401 +8%	113 109 +4%	115 974 +3%	118 376 +2%	122 544 +4%	127 995 +4%	134 708 +5%	140 041 +4%	143 143 +2%	143 954 +1%	141 865 -1%	140 001 -1%	140 699 +0%	142 838 +2%	143 127 +0%	145 658 +2%	146 925 +1%	146 358 0%	147 518 +1%	146 871 0%	143 116 -3%	139 653 -2%	136 594 -2%	134 327 -2%	131 807 -2%	127 786 -3%	114 645 -10%	112 957 -1%	116 432 +3%	122 897 +6%	136 888 +11%	136 518 0%	134 595 -1%	134 328 0%	137 209 +2%	147 828 +8%	156 706 +6%	160 344 +2%	166 382 +4%	171 224 +3%	178 663 +4%	184 902 +3%	192 344 +4%	195 675 +2%	196 212 +0%	198 117 +1%	195 856 -1%	197 139 +1%	200 417 +2%
Gross Profit
Cost of Revenue	(47 784)	(47 877)	(47 660)	(48 809)	(51 458)	(53 198)	(53 490)	(54 189)	(56 390)	(57 717)	(56 507)	(55 375)	(55 080)	(48 058)	(42 732)	(37 717)	(42 593)	(44 819)	(45 653)	(60 062)	(60 014)	(59 275)	(59 220)	(59 838)	(60 604)	(62 177)	(62 773)	(64 214)	(67 515)	(71 841)	(76 460)	(81 546)	(83 833)	(84 317)	(84 971)	(86 929)	(89 929)	(94 711)	(98 173)	(99 673)	(99 711)	(96 753)	(94 630)	(94 510)	(95 386)	(96 335)	(98 620)	(99 619)	(99 775)	(101 111)	(101 210)	(98 788)	(96 848)	(94 785)	(93 084)	(90 776)	(88 204)	(78 853)	(79 224)	(81 576)	(86 203)	(97 355)	(97 116)	(98 180)	(99 293)	(103 580)	(112 310)	(119 243)	(123 193)	(127 311)	(130 401)	(134 518)	(138 410)	(142 090)	(142 633)	(143 336)	(142 199)	(138 994)	(138 558)	(140 624)
Gross Profit	28 616 N/A	25 989 -9%	23 621 -9%	21 164 -10%	21 498 +2%	21 515 +0%	22 133 +3%	22 184 +0%	22 828 +3%	23 649 +4%	23 470 -1%	21 637 -8%	19 473 -10%	15 249 -22%	12 574 -18%	12 166 -3%	14 994 +23%	17 711 +18%	17 596 -1%	22 690 +29%	22 257 -2%	20 586 -8%	19 760 -4%	19 048 -4%	19 147 +1%	19 892 +4%	20 730 +4%	21 040 +1%	21 344 +1%	22 377 +5%	24 352 +9%	26 855 +10%	29 276 +9%	31 657 +8%	33 405 +6%	35 615 +7%	38 066 +7%	39 997 +5%	41 868 +5%	43 470 +4%	44 243 +2%	45 112 +2%	45 371 +1%	46 189 +2%	47 452 +3%	46 792 -1%	47 038 +1%	47 306 +1%	46 583 -2%	46 407 0%	45 661 -2%	44 328 -3%	42 805 -3%	41 809 -2%	41 243 -1%	41 031 -1%	39 582 -4%	35 792 -10%	33 733 -6%	34 856 +3%	36 694 +5%	39 533 +8%	39 402 0%	36 415 -8%	35 035 -4%	33 629 -4%	35 518 +6%	37 463 +5%	37 151 -1%	39 071 +5%	40 823 +4%	44 145 +8%	46 492 +5%	50 254 +8%	53 042 +6%	52 876 0%	55 918 +6%	56 862 +2%	58 581 +3%	59 793 +2%
Operating Income
Operating Expenses	(13 440)	(13 821)	(14 221)	(14 369)	(14 165)	(13 736)	(13 418)	(13 382)	(13 650)	(13 633)	(13 537)	(13 494)	(13 596)	(13 388)	(12 378)	(11 648)	(11 468)	(11 939)	(12 080)	(16 080)	(16 111)	(15 940)	(15 872)	(15 993)	(16 077)	(15 841)	(15 982)	(15 988)	(16 083)	(16 439)	(16 843)	(17 520)	(19 386)	(19 619)	(18 351)	(18 740)	(19 105)	(20 142)	(20 273)	(20 509)	(22 280)	(21 569)	(21 861)	(21 964)	(22 386)	(22 095)	(22 330)	(23 240)	(22 266)	(22 481)	(23 891)	(23 085)	(23 116)	(23 275)	(23 256)	(23 487)	(23 410)	(23 055)	(22 610)	(21 956)	(22 475)	(21 494)	(21 880)	(22 787)	(23 881)	(24 790)	(25 578)	(26 831)	(27 408)	(28 132)	(28 817)	(28 791)	(29 055)	(29 873)	(30 612)	(31 483)	(32 061)	(32 521)	(33 552)	(34 524)
Selling, General & Administrative	(13 440)	(13 821)	(14 208)	(14 350)	(14 142)	(12 545)	(13 396)	(13 360)	(11 613)	(13 613)	(13 513)	(13 467)	(13 571)	(12 762)	(14 392)	(9 908)	(9 887)	(10 380)	(10 557)	(11 415)	(14 003)	(13 892)	(13 851)	(11 288)	(15 086)	(15 324)	(15 973)	(10 962)	(16 079)	(16 437)	(16 842)	(16 234)	(17 910)	(18 143)	(18 350)	(17 435)	(19 104)	(19 708)	(20 272)	(13 772)	(21 008)	(21 570)	(21 860)	(15 407)	(22 160)	(22 102)	(22 331)	(16 422)	(23 465)	(23 680)	(23 889)	(16 580)	(23 115)	(23 274)	(23 255)	(16 812)	(23 409)	(23 054)	(22 609)	(15 921)	(21 629)	(21 493)	(21 851)	(16 251)	(23 773)	(24 640)	(25 407)	(18 884)	(27 211)	(27 930)	(28 619)	(19 857)	(28 882)	(29 706)	(30 387)	(21 400)	(31 786)	(32 265)	(33 304)	(23 801)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	(241)	(415)	(595)	(490)	(527)	(548)	(3 337)	(807)	(778)	(780)	(3 493)	0	0	0	(3 794)	0	0	0	0	0	0	0	0	0	0	0	(5 164)	0	0	0	(5 024)	0	0	0	(5 233)	0	0	0	(4 939)	0	0	0	(4 958)	0	0	0	(4 453)	0	0	0	(4 711)	0	0	0	(5 574)	0	0	0	(6 388)	0	0	0	(7 001)	0	0	0	(7 759)
Depreciation & Amortization	0	0	0	(6)	(10)	(921)	(22)	(22)	72	(20)	(24)	18	(25)	(385)	5	(1 145)	(1 091)	(1 032)	(975)	(1 328)	(1 301)	(1 270)	(1 241)	(1 212)	(605)	(313)	0	(1 231)	0	0	0	(1 285)	0	0	0	(1 304)	0	0	0	(1 572)	0	0	0	(1 532)	0	0	0	(1 584)	0	0	0	(1 565)	0	0	0	(1 716)	0	0	0	(1 581)	0	0	(29)	(1 825)	(108)	(150)	(170)	(2 372)	(196)	(200)	(197)	(2 545)	(175)	(166)	(224)	(3 080)	(272)	(255)	(246)	(2 963)
Other Operating Expenses	0	0	(13)	(13)	(13)	(270)	0	0	(2 109)	0	0	(45)	0	0	2 424	0	0	0	0	0	0	0	0	0	(386)	(204)	(9)	(1)	(4)	(2)	0	(1)	(1 476)	(1 476)	0	(1)	(1)	(434)	(1)	(1)	(1 272)	1	(1)	(1)	(226)	7	0	(1)	1 199	1 199	0	(1)	(1)	0	0	(1)	(1)	(1)	(1)	(1)	(846)	(1)	0	0	0	0	(1)	(1)	(1)	(2)	(1)	(1)	2	(2)	(2)	(2)	(3)	(1)	(2)	(1)
Operating Income	15 176 N/A	12 168 -20%	9 400 -23%	6 795 -28%	7 333 +8%	7 779 +6%	8 715 +12%	8 802 +1%	9 178 +4%	10 016 +9%	9 933 -1%	8 143 -18%	5 877 -28%	1 861 -68%	196 -89%	518 +164%	3 526 +581%	5 772 +64%	5 516 -4%	6 610 +20%	6 146 -7%	4 646 -24%	3 888 -16%	3 055 -21%	3 070 +0%	4 051 +32%	4 748 +17%	5 052 +6%	5 261 +4%	5 938 +13%	7 509 +26%	9 335 +24%	9 890 +6%	12 038 +22%	15 054 +25%	16 875 +12%	18 961 +12%	19 855 +5%	21 595 +9%	22 961 +6%	21 963 -4%	23 543 +7%	23 510 0%	24 225 +3%	25 066 +3%	24 697 -1%	24 708 +0%	24 066 -3%	24 317 +1%	23 926 -2%	21 770 -9%	21 243 -2%	19 689 -7%	18 534 -6%	17 987 -3%	17 544 -2%	16 172 -8%	12 737 -21%	11 123 -13%	12 900 +16%	14 219 +10%	18 039 +27%	17 522 -3%	13 628 -22%	11 154 -18%	8 839 -21%	9 940 +12%	10 632 +7%	9 743 -8%	10 939 +12%	12 006 +10%	15 354 +28%	17 437 +14%	20 381 +17%	22 430 +10%	21 393 -5%	23 857 +12%	24 341 +2%	25 029 +3%	25 269 +1%
Pre-Tax Income
Interest Income Expense	2 842	3 389	2 862	2 810	2 649	3 122	3 402	3 790	4 112	2 895	786	666	1 308	3 500	1 961	867	(10)	(176)	(24)	(169)	112	425	(139)	417	1 428	775	1 733	3 457	3 777	5 781	6 143	6 237	4 403	3 364	5 204	6 181	6 051	6 692	5 481	3 273	1 574	(1 905)	(2 602)	1 447	2 939	5 842	5 739	832	669	1 521	2 379	2 364	2 868	2 175	1 460	2 112	871	1 242	2 012	1 950	4 904	4 157	3 711	4 685	4 608	10 106	12 895	8 530	8 459	8 534	7 134	9 398	12 488	10 960	310	8 746	1 895	(1 842)	10 547	7 722
Non-Reccuring Items	(303)	(170)	(153)	(994)	(1 035)	(1 485)	(499)	(475)	(52)	(82)	117	(1 593)	(2 526)	(3 005)	(1 333)	(380)	(291)	(252)	(240)	(279)	(160)	(269)	(433)	(1 995)	(1 892)	(2 094)	(2 244)	(1 201)	(1 190)	(852)	(530)	(1 474)	0	0	(1 474)	(433)	(432)	0	(434)	(1 270)	0	(1 505)	(1 496)	(225)	0	0	0	1 236	0	0	1 057	(273)	(332)	(331)	(188)	(89)	(29)	(712)	(825)	(844)	0	84	(240)	(281)	(344)	(720)	(299)	(235)	431	620	591	606	0	(236)	(190)	(8 225)	(8 235)	(7 583)	(7 568)	477
Gain/Loss on Disposition of Assets	(8)	(220)	(385)	(400)	(277)	364	599	904	818	965	1 086	1 804	2 362	2 126	1 145	398	482	633	637	897	913	1 411	1 564	1 465	1 476	977	872	969	916	1 009	852	986	1 078	1 061	1 158	919	914	1 945	1 967	1 728	1 626	383	346	1 028	1 041	1 192	1 893	1 525	1 689	1 722	7 207	6 310	6 168	6 092	10	791	834	891	817	815	978	1 222	1 491	1 908	2 050	1 871	1 765	1 691	1 647	1 714	1 780	1 580	1 709	1 844	1 928	1 811	1 641	1 521	1 409	1 476
Total Other Income	182	241	383	449	608	322	274	101	211	257	212	149	196	213	256	155	132	141	81	234	263	311	476	312	282	203	(15)	149	184	75	151	(69)	(128)	(36)	(13)	53	9	162	53	(99)	36	(111)	(61)	64	30	(52)	(89)	(174)	(216)	(145)	(75)	(321)	(340)	(451)	(549)	(179)	(138)	(198)	(200)	(920)	(1 069)	(815)	(714)	162	209	76	65	146	223	307	385	294	235	130	43	(7)	11	28	109	20
Pre-Tax Income	17 889 N/A	15 408 -14%	12 107 -21%	8 660 -28%	9 278 +7%	10 102 +9%	12 491 +24%	13 122 +5%	14 267 +9%	14 051 -2%	12 134 -14%	9 169 -24%	7 217 -21%	4 695 -35%	2 225 -53%	1 558 -30%	3 839 +146%	6 118 +59%	5 970 -2%	7 293 +22%	7 274 0%	6 524 -10%	5 356 -18%	3 254 -39%	4 364 +34%	3 912 -10%	5 094 +30%	8 426 +65%	8 948 +6%	11 951 +34%	14 125 +18%	15 015 +6%	15 243 +2%	16 427 +8%	19 929 +21%	23 595 +18%	25 503 +8%	28 654 +12%	28 662 +0%	26 593 -7%	25 199 -5%	20 405 -19%	19 697 -3%	26 539 +35%	29 076 +10%	31 679 +9%	32 251 +2%	27 485 -15%	26 459 -4%	27 024 +2%	32 338 +20%	29 323 -9%	28 053 -4%	26 019 -7%	18 720 -28%	20 179 +8%	17 710 -12%	13 960 -21%	12 927 -7%	13 901 +8%	19 032 +37%	22 687 +19%	21 770 -4%	20 102 -8%	17 677 -12%	20 172 +14%	24 366 +21%	20 764 -15%	20 503 -1%	22 114 +8%	21 896 -1%	27 232 +24%	31 869 +17%	33 079 +4%	24 521 -26%	23 718 -3%	19 169 -19%	16 465 -14%	29 526 +79%	34 964 +18%
Net Income
Tax Provision	(5 366)	(4 362)	(3 940)	(2 908)	(3 349)	(3 187)	(3 984)	(4 180)	(4 766)	(4 636)	(4 074)	(3 013)	(2 532)	1 447	2 128	2 656	(895)	(1 445)	(1 586)	(2 030)	(1 967)	(2 192)	(2 105)	(3 714)	(3 782)	(3 630)	(3 755)	(2 041)	(2 187)	(2 986)	(3 171)	(4 496)	(4 633)	(4 738)	(5 318)	(5 504)	(5 894)	(8 048)	(8 676)	(8 047)	(7 677)	(5 221)	(4 286)	(5 940)	(6 696)	(7 636)	(8 244)	(7 182)	(7 030)	(7 057)	(7 138)	(6 398)	(6 119)	(5 586)	(5 379)	(5 944)	(6 132)	(5 382)	(4 850)	(4 913)	(5 201)	(6 058)	(5 975)	(5 850)	(6 130)	(5 996)	(6 837)	(6 468)	(5 818)	(6 121)	(6 478)	(7 815)	(9 167)	(11 279)	(9 405)	(10 887)	(9 746)	(7 196)	(9 661)	(8 691)
Income from Continuing Operations	12 523	11 046	8 167	5 752	5 929	6 915	8 507	8 942	9 501	9 415	8 060	6 156	4 685	6 142	4 353	4 214	2 944	4 673	4 384	5 263	5 307	4 332	3 251	(460)	582	282	1 339	6 385	6 761	8 965	10 954	10 519	10 610	11 689	14 611	18 091	19 609	20 606	19 986	18 546	17 522	15 184	15 411	20 599	22 380	24 043	24 007	20 303	19 429	19 967	25 200	22 925	21 934	20 433	13 341	14 235	11 578	8 578	8 077	8 988	13 831	16 629	15 795	14 252	11 547	14 176	17 529	14 296	14 685	15 993	15 418	19 417	22 702	21 800	15 116	12 831	9 423	9 269	19 865	26 273
Income to Minority Interest	(93)	(48)	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	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)	12 429 N/A	10 996 -12%	8 163 -26%	5 748 -30%	5 923 +3%	6 915 +17%	8 506 +23%	8 940 +5%	9 496 +6%	9 412 -1%	8 057 -14%	6 152 -24%	4 684 -24%	6 141 +31%	4 355 -29%	4 212 -3%	2 943 -30%	4 671 +59%	4 382 -6%	5 260 +20%	5 306 +1%	4 328 -18%	3 247 -25%	(466) N/A	578 N/A	281 -51%	1 338 +376%	6 385 +377%	6 761 +6%	8 965 +33%	10 954 +22%	10 519 -4%	10 611 +1%	11 688 +10%	14 611 +25%	18 090 +24%	19 608 +8%	20 605 +5%	19 986 -3%	18 546 -7%	17 522 -6%	15 185 -13%	15 410 +1%	20 598 +34%	22 379 +9%	24 042 +7%	24 006 0%	20 303 -15%	19 429 -4%	19 967 +3%	25 201 +26%	22 925 -9%	21 934 -4%	20 432 -7%	13 341 -35%	14 234 +7%	11 576 -19%	8 577 -26%	8 076 -6%	8 987 +11%	13 830 +54%	16 628 +20%	15 793 -5%	14 251 -10%	11 546 -19%	14 176 +23%	17 529 +24%	14 295 -18%	14 685 +3%	15 991 +9%	15 416 -4%	19 416 +26%	22 701 +17%	21 800 -4%	15 116 -31%	12 831 -15%	9 423 -27%	9 268 -2%	19 864 +114%	26 272 +32%
EPS (Diluted)	153.44 N/A	33.88 -78%	99.54 +194%	70.96 -29%	18.71 -74%	86.43 +362%	107.67 +25%	28.25 -74%	118.7 +320%	122.23 +3%	26.33 -78%	80.94 +207%	62.45 -23%	21.9 -65%	61.33 +180%	60.17 -2%	10.49 -83%	65.78 +527%	15.63 -76%	18.76 +20%	18.92 +1%	15.44 -18%	11.58 -25%	-1.66 N/A	2.06 N/A	1 -51%	4.77 +377%	22.78 +378%	24.12 +6%	31.98 +33%	39.07 +22%	37.52 -4%	37.83 +1%	41.66 +10%	52.07 +25%	64.48 +24%	70.11 +9%	74.29 +6%	72.89 -2%	66.72 -8%	63.52 -5%	55.52 -13%	56.33 +1%	75.14 +33%	82.04 +9%	88.9 +8%	88.74 0%	74.9 -16%	71.96 -4%	74.4 +3%	93.83 +26%	85.26 -9%	81.89 -4%	76.94 -6%	50.21 -35%	53.47 +6%	43.56 -19%	32.28 -26%	30.42 -6%	33.89 +11%	52.43 +55%	63.16 +20%	60 -5%	54.16 -10%	44.31 -18%	54.83 +24%	67.79 +24%	55.18 -19%	56.78 +3%	61.81 +9%	59.61 -4%	75.24 +26%	88.66 +18%	85.68 -3%	59.55 -30%	50.49 -15%	37.49 -26%	37.25 -1%	80.57 +116%	105.88 +31%

Income Statement Balance Sheet Cash Flow Statement

Mabuchi Motor Co Ltd
TSE:6592

Income Statement

Earnings Waterfall
Mabuchi Motor Co Ltd

Income Statement
Mabuchi Motor Co Ltd

See Also

Company

Help

Tools

Stocks

Mabuchi Motor Co Ltd TSE:6592

Income Statement

Earnings Waterfall Mabuchi Motor Co Ltd

Income Statement Mabuchi Motor Co Ltd

See Also

Company

Help

Tools

Stocks

Mabuchi Motor Co Ltd
TSE:6592

Earnings Waterfall
Mabuchi Motor Co Ltd

Income Statement
Mabuchi Motor Co Ltd