Income Statement

Revenue

-56%

-63%

10Y

Currency: JPY

	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	1	0	3	22	40	52	63	49	36	29	23	23	23	23	23	23	23	22	17	25	21	17	17	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	7 747 N/A	6 416 -17%	5 405 -16%	5 227 -3%	4 956 -5%	5 349 +8%	5 599 +5%	5 442 -3%	4 580 -16%	3 389 -26%	2 245 -34%	1 332 -41%	1 118 -16%	1 321 +18%	1 365 +3%	1 395 +2%	1 400 +0%	1 323 -6%	1 235 -7%	1 246 +1%	1 258 +1%	1 236 -2%	1 344 +9%	1 383 +3%	1 437 +4%	1 458 +1%	1 465 +0%	1 468 +0%	1 453 -1%	1 462 +1%	1 489 +2%	1 479 -1%	1 511 +2%	1 625 +8%	1 619 0%	1 628 +1%	1 584 -3%	1 445 -9%	1 407 -3%	1 360 -3%	1 356 0%	1 346 -1%	1 319 -2%	1 278 -3%	1 218 -5%	1 174 -4%	1 137 -3%	1 137 N/A	1 142 +0%	1 098 -4%	1 030 -6%	916 -11%	764 -17%	598 -22%
Gross Profit
Cost of Revenue	(7 071)	(5 736)	(4 662)	(4 368)	(4 031)	(4 334)	(4 451)	(4 260)	(3 423)	(2 304)	(1 256)	(407)	(188)	(278)	(292)	(282)	(267)	(270)	(179)	(168)	(165)	(103)	(172)	(178)	(169)	(162)	(164)	(154)	(152)	(153)	(160)	(153)	(161)	(160)	(145)	(157)	(155)	(161)	(177)	(182)	(189)	(198)	(199)	(200)	(198)	(195)	(193)	(202)	(209)	(209)	(207)	(199)	(189)	(200)
Gross Profit	676 N/A	680 +1%	743 +9%	859 +16%	925 +8%	1 015 +10%	1 148 +13%	1 182 +3%	1 157 -2%	1 085 -6%	989 -9%	925 -6%	930 +1%	1 043 +12%	1 073 +3%	1 113 +4%	1 133 +2%	1 053 -7%	1 056 +0%	1 078 +2%	1 093 +1%	1 133 +4%	1 172 +3%	1 205 +3%	1 268 +5%	1 296 +2%	1 301 +0%	1 314 +1%	1 301 -1%	1 309 +1%	1 329 +2%	1 326 0%	1 350 +2%	1 465 +9%	1 474 +1%	1 471 0%	1 429 -3%	1 284 -10%	1 230 -4%	1 178 -4%	1 167 -1%	1 148 -2%	1 120 -2%	1 078 -4%	1 020 -5%	979 -4%	944 -4%	935 -1%	933 0%	889 -5%	823 -7%	717 -13%	575 -20%	398 -31%
Operating Income
Operating Expenses	(530)	(456)	(412)	(521)	(504)	(541)	(523)	(457)	(504)	(469)	(1 963)	(431)	(388)	(435)	(445)	(451)	(435)	(348)	(333)	(302)	(276)	(297)	(272)	(263)	(275)	(260)	(274)	(302)	(327)	(365)	(356)	(363)	(369)	(372)	(431)	(499)	(602)	(684)	(731)	(762)	(717)	(692)	(654)	(604)	(557)	(505)	(523)	(511)	(531)	(546)	(539)	(530)	(531)	(535)
Selling, General & Administrative	(471)	(455)	(412)	(520)	(502)	(540)	(472)	(454)	(502)	(468)	(474)	(431)	(389)	(434)	(444)	(449)	(433)	(348)	(332)	(302)	(275)	(294)	(271)	(261)	(275)	(260)	(273)	(302)	(325)	(364)	(354)	(361)	(367)	(370)	(430)	(499)	(602)	(683)	(730)	(748)	(705)	(691)	(652)	(601)	(554)	(502)	(522)	(519)	(541)	(556)	(538)	(530)	(530)	(534)
Research & Development	0	0	0	0	0	0	(50)	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	(59)	(1)	0	0	(2)	(1)	(1)	(3)	0	(1)	(1 489)	0	1	(1)	(1)	(2)	(2)	0	(1)	0	0	(3)	(1)	(2)	0	0	(1)	0	(2)	(1)	(2)	(2)	(2)	(2)	(1)	0	0	(1)	(1)	(14)	(12)	0	(2)	(3)	(3)	(3)	(1)	8	10	10	(1)	0	0	0
Operating Income	146 N/A	224 +53%	331 +48%	338 +2%	421 +25%	474 +13%	625 +32%	725 +16%	653 -10%	616 -6%	(974) N/A	494 N/A	542 +10%	608 +12%	628 +3%	662 +5%	698 +5%	705 +1%	723 +3%	776 +7%	817 +5%	836 +2%	900 +8%	942 +5%	993 +5%	1 036 +4%	1 027 -1%	1 012 -1%	974 -4%	944 -3%	973 +3%	963 -1%	981 +2%	1 093 +11%	1 043 -5%	972 -7%	827 -15%	600 -27%	499 -17%	416 -17%	450 +8%	456 +1%	466 +2%	474 +2%	463 -2%	474 +2%	421 -11%	424 +1%	402 -5%	343 -15%	284 -17%	187 -34%	44 -76%	(137) N/A
Pre-Tax Income
Interest Income Expense	5	(1)	13	15	11	12	5	(21)	30	19	(17)	39	7	65	(262)	(321)	(318)	(288)	25	83	108	84	146	175	175	165	167	135	112	129	133	160	176	158	185	208	235	257	306	371	401	331	279	259	252	281	346	357	276	344	268	192	283	354
Non-Reccuring Items	0	(35)	0	(24)	(24)	(25)	(25)	(1)	(1)	(1 421)	0	(1 492)	(1 492)	(71)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	(13)	(13)	0	0	0	0	0	0	0	9	0	0	0	0	0	0	(925)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	4 129	4 148	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	(555)	(565)	(70)	(17)	(158)	(138)	(97)	(134)	8	(40)	4 276	4 239	126	154	16	16	3	(25)	(15)	(16)	(40)	(12)	(23)	(19)	(33)	(49)	(38)	(30)	20	45	57	54	56	36	56	59	68	87	53	49	41	40	34	28	17	17	3	3	1	15	0	(1)	2	(35)
Pre-Tax Income	(404) N/A	(377) +7%	274 N/A	312 +14%	250 -20%	323 +29%	508 +57%	569 +12%	4 819 +747%	3 322 -31%	3 285 -1%	3 280 0%	(817) N/A	756 N/A	378 -50%	357 -6%	383 +7%	392 +2%	733 +87%	843 +15%	885 +5%	908 +3%	1 023 +13%	1 098 +7%	1 135 +3%	1 152 +1%	1 156 +0%	1 117 -3%	1 106 -1%	1 118 +1%	1 163 +4%	1 177 +1%	1 213 +3%	1 287 +6%	1 284 0%	1 239 -4%	1 127 -9%	931 -17%	845 -9%	836 -1%	892 +7%	827 -7%	779 -6%	761 -2%	732 -4%	772 +5%	779 +1%	784 +1%	679 -13%	702 +3%	552 -21%	378 -32%	329 -13%	(743) N/A
Net Income
Tax Provision	89	44	(117)	(150)	(112)	(135)	(173)	(190)	(1 250)	(1 229)	(1 546)	(1 547)	(554)	(538)	212	217	226	197	(282)	(298)	(367)	(400)	(406)	(437)	(402)	(402)	(381)	(380)	(376)	(475)	(495)	(490)	(500)	(429)	(434)	(435)	(405)	(355)	(126)	(112)	(120)	(108)	(219)	(190)	(165)	(148)	(193)	(193)	(175)	(165)	(147)	(104)	(76)	(285)
Income from Continuing Operations	(315)	(333)	157	162	138	188	335	379	3 569	2 093	1 739	1 733	(1 371)	218	590	574	609	589	451	545	518	508	617	661	733	750	775	737	730	643	668	687	713	858	850	804	722	576	719	724	772	719	560	571	567	624	586	591	504	537	405	274	253	(1 028)
Income to Minority Interest	62	63	10	2	5	(2)	(30)	(34)	(358)	(358)	(334)	(334)	(29)	(26)	23	18	17	8	(74)	(75)	(77)	(80)	(129)	(132)	(134)	(136)	(86)	(87)	(86)	(76)	(79)	(77)	(78)	(95)	(93)	(89)	(81)	(67)	(60)	(57)	(60)	(60)	(58)	(57)	(54)	(53)	(49)	(48)	(47)	(42)	(39)	(31)	(20)	109
Net Income (Common)	(253) N/A	(269) -6%	166 N/A	161 -3%	142 -12%	185 +30%	304 +64%	345 +13%	3 210 +830%	1 733 -46%	1 404 -19%	1 397 0%	(1 402) N/A	192 N/A	614 +220%	594 -3%	628 +6%	597 -5%	376 -37%	468 +24%	441 -6%	428 -3%	487 +14%	530 +9%	597 +13%	613 +3%	688 +12%	649 -6%	643 -1%	566 -12%	589 +4%	609 +3%	635 +4%	763 +20%	756 -1%	714 -6%	640 -10%	507 -21%	658 +30%	666 +1%	712 +7%	658 -8%	501 -24%	513 +2%	510 -1%	571 +12%	536 -6%	542 +1%	458 -15%	494 +8%	365 -26%	242 -34%	231 -5%	(919) N/A
EPS (Diluted)	-16.32 N/A	-17.35 -6%	10.69 N/A	10.38 -3%	9.16 -12%	11.93 +30%	19.61 +64%	22.25 +13%	207.09 +831%	111.8 -46%	90.38 -19%	90.12 0%	-90.45 N/A	12.38 N/A	39.52 +219%	38.32 -3%	40.51 +6%	36.4 -10%	22.51 -38%	24.12 +7%	14.89 -38%	14.26 -4%	17.87 +25%	17.66 -1%	15.07 -15%	15.31 +2%	18.39 +20%	16.21 -12%	16.07 -1%	14.15 -12%	14.72 +4%	15.22 +3%	15.87 +4%	19.07 +20%	18.89 -1%	17.84 -6%	15.99 -10%	12.67 -21%	16.44 +30%	16.64 +1%	17.79 +7%	16.44 -8%	12.52 -24%	12.82 +2%	12.75 -1%	14.27 +12%	13.4 -6%	13.55 +1%	11.45 -15%	12.35 +8%	9.12 -26%	6.05 -34%	5.77 -5%	-22.97 N/A

Income Statement Balance Sheet Cash Flow Statement

Miyakoshi Holdings Inc
TSE:6620

Income Statement

Earnings Waterfall
Miyakoshi Holdings Inc

Income Statement
Miyakoshi Holdings Inc

See Also

Company

Help

Tools

Stocks

Miyakoshi Holdings Inc TSE:6620

Income Statement

Earnings Waterfall Miyakoshi Holdings Inc

Income Statement Miyakoshi Holdings Inc

See Also

Company

Help

Tools

Stocks

Miyakoshi Holdings Inc
TSE:6620

Earnings Waterfall
Miyakoshi Holdings Inc

Income Statement
Miyakoshi Holdings Inc