Income Statement

Revenue

-15%

+63%

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	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	0	0	0	0	0	0	0	0	0	0	0	7	0	0	3	6	9	15	14	13	13	12	16	15	13	11	9	13	12	12	10	10	12	11	10	10	10	15	15	13	10	6	7	0	0	0	0	2	7	3	6	8	16	19	21	21	20	21	19	19	19	21	27	31	32	31	31	30	30	30	32	32	33	38	0	0	0
Revenue	37 536 N/A	38 477 +3%	39 739 +3%	41 474 +4%	43 276 +4%	45 348 +5%	48 094 +6%	50 906 +6%	53 649 +5%	52 418 -2%	51 278 -2%	47 891 -7%	39 519 -17%	28 879 -27%	21 096 -27%	22 338 +6%	24 767 +11%	24 976 +1%	35 718 +43%	36 686 +3%	38 492 +5%	41 026 +7%	41 654 +2%	42 217 +1%	41 507 -2%	39 429 -5%	37 858 -4%	36 542 -3%	37 517 +3%	39 605 +6%	43 482 +10%	45 550 +5%	47 071 +3%	49 819 +6%	50 958 +2%	52 854 +4%	55 287 +5%	54 966 -1%	54 458 -1%	53 158 -2%	50 263 -5%	49 439 -2%	48 937 -1%	51 376 +5%	54 064 +5%	57 216 +6%	60 773 +6%	71 182 +17%	73 543 +3%	65 940 -10%	80 263 +22%	73 468 -8%	71 628 -3%	60 652 -15%	57 036 -6%	50 315 -12%	45 728 -9%	45 671 0%	47 755 +5%	52 525 +10%	59 678 +14%	64 360 +8%	69 108 +7%	75 682 +10%	80 370 +6%	87 368 +9%	90 945 +4%	91 042 +0%	86 479 -5%	78 196 -10%	71 000 -9%	66 256 -7%	65 476 -1%	64 995 -1%	66 704 +3%	67 610 +1%	68 589 +1%	74 569 +9%
Gross Profit
Cost of Revenue	(22 583)	(22 719)	(23 309)	(24 526)	(25 705)	(26 841)	(27 764)	(29 099)	(30 522)	(29 883)	(29 677)	(27 782)	(24 457)	(18 713)	(16 007)	(16 211)	(17 290)	(16 426)	(23 265)	(23 497)	(24 396)	(25 540)	(25 753)	(26 327)	(25 971)	(25 041)	(24 684)	(23 840)	(24 698)	(25 885)	(28 047)	(28 964)	(29 411)	(30 940)	(31 355)	(32 440)	(34 257)	(34 045)	(33 558)	(32 660)	(30 828)	(30 650)	(30 825)	(32 867)	(34 931)	(36 726)	(38 511)	(44 325)	(45 545)	(40 478)	(49 433)	(45 540)	(44 397)	(38 330)	(36 171)	(32 664)	(30 001)	(30 349)	(31 862)	(34 790)	(38 945)	(41 756)	(44 545)	(48 092)	(50 778)	(53 526)	(54 446)	(54 274)	(51 024)	(47 472)	(44 015)	(42 033)	(41 749)	(41 559)	(41 961)	(42 029)	(43 376)	(46 768)
Gross Profit	14 950 N/A	15 755 +5%	16 428 +4%	16 947 +3%	17 571 +4%	18 507 +5%	20 330 +10%	21 807 +7%	23 127 +6%	22 535 -3%	21 602 -4%	20 110 -7%	15 063 -25%	10 166 -33%	5 088 -50%	6 125 +20%	7 474 +22%	8 548 +14%	12 453 +46%	13 188 +6%	14 097 +7%	15 488 +10%	15 901 +3%	15 892 0%	15 537 -2%	14 388 -7%	13 175 -8%	12 703 -4%	12 820 +1%	13 721 +7%	15 435 +12%	16 586 +7%	17 660 +6%	18 879 +7%	19 603 +4%	20 414 +4%	21 030 +3%	20 922 -1%	20 900 0%	20 500 -2%	19 438 -5%	18 790 -3%	18 112 -4%	18 509 +2%	19 132 +3%	20 490 +7%	22 262 +9%	26 857 +21%	27 998 +4%	25 462 -9%	30 830 +21%	27 928 -9%	27 231 -2%	22 322 -18%	20 865 -7%	17 651 -15%	15 727 -11%	15 322 -3%	15 893 +4%	17 735 +12%	20 733 +17%	22 604 +9%	24 563 +9%	27 590 +12%	29 593 +7%	33 842 +14%	36 499 +8%	36 768 +1%	35 455 -4%	30 724 -13%	26 985 -12%	24 223 -10%	23 727 -2%	23 436 -1%	24 743 +6%	25 581 +3%	25 213 -1%	27 801 +10%
Operating Income
Operating Expenses	(9 320)	(9 661)	(9 872)	(10 229)	(10 575)	(10 966)	(11 482)	(12 054)	(12 485)	(12 302)	(11 941)	(11 592)	(10 414)	(9 149)	(7 966)	(7 955)	(7 963)	(8 015)	(11 024)	(11 235)	(11 610)	(11 844)	(11 948)	(11 979)	(11 837)	(11 732)	(11 595)	(11 627)	(11 936)	(12 327)	(12 829)	(13 669)	(13 245)	(13 679)	(14 127)	(14 541)	(15 008)	(15 132)	(15 164)	(15 258)	(14 844)	(14 575)	(14 506)	(14 602)	(15 040)	(15 446)	(16 052)	(18 414)	(18 269)	(15 749)	(19 785)	(18 952)	(18 893)	(16 505)	(15 869)	(14 477)	(13 703)	(13 149)	(12 951)	(13 558)	(14 185)	(15 188)	(15 707)	(17 082)	(18 311)	(19 917)	(20 880)	(21 186)	(21 158)	(20 373)	(19 965)	(19 704)	(19 725)	(19 415)	(19 991)	(20 446)	(20 742)	(22 377)
Selling, General & Administrative	(9 320)	(9 661)	(9 872)	(10 228)	(10 574)	(10 965)	(11 481)	(12 053)	(12 484)	(12 302)	(11 942)	(11 593)	(10 416)	(9 150)	(7 967)	(7 955)	(7 962)	(8 014)	(8 739)	(11 233)	(11 610)	(11 845)	(9 640)	(11 981)	(11 837)	(11 730)	(9 256)	(11 625)	(11 934)	(12 325)	(10 414)	(13 111)	(13 243)	(13 678)	(12 179)	(14 541)	(15 008)	(15 132)	(13 159)	(15 161)	(14 748)	(14 577)	(12 473)	(14 603)	(15 041)	(15 446)	(14 058)	(17 743)	(17 893)	(14 280)	(19 785)	(18 952)	(18 893)	(14 825)	(15 869)	(14 477)	(13 703)	(11 678)	(13 095)	(13 558)	(14 185)	(13 539)	(15 872)	(17 082)	(18 284)	(17 951)	(20 880)	(21 186)	(21 158)	(18 524)	(19 965)	(19 704)	(19 725)	(17 452)	(19 991)	(20 446)	(20 742)	(22 377)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 837)	0	0	0	(1 893)	0	0	0	(1 965)	0	0	0	(2 060)	0	0	0	(1 948)	0	0	0	(2 005)	0	0	0	(2 032)	0	0	0	(1 994)	0	0	(1 469)	0	0	0	(1 680)	0	0	0	(1 470)	0	0	0	(1 650)	0	0	0	(1 966)	0	0	0	(1 849)	0	0	0	(1 963)	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(448)	0	0	0	(415)	0	0	0	(374)	0	0	0	(355)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(558)	0	0	0	0	0	0	(0)	(97)	(96)	0	(0)	0	0	0	0	(671)	(376)	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)	145	(0)	0	(0)	165	(0)	(27)	(0)	0	(0)	0	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)
Operating Income	5 632 N/A	6 095 +8%	6 557 +8%	6 719 +2%	6 997 +4%	7 542 +8%	8 849 +17%	9 754 +10%	10 643 +9%	10 233 -4%	9 660 -6%	8 517 -12%	4 647 -45%	1 016 -78%	(2 879) N/A	(1 829) +36%	(487) +73%	536 N/A	1 429 +167%	1 956 +37%	2 488 +27%	3 643 +46%	3 953 +9%	3 910 -1%	3 698 -5%	2 655 -28%	1 580 -40%	1 076 -32%	884 -18%	1 394 +58%	2 606 +87%	2 917 +12%	4 415 +51%	5 200 +18%	5 477 +5%	5 873 +7%	6 022 +3%	5 789 -4%	5 735 -1%	5 240 -9%	4 591 -12%	4 213 -8%	3 607 -14%	3 906 +8%	4 091 +5%	5 043 +23%	6 210 +23%	8 442 +36%	9 729 +15%	9 712 0%	11 045 +14%	8 976 -19%	8 338 -7%	5 817 -30%	4 996 -14%	3 174 -36%	2 023 -36%	2 173 +7%	2 943 +35%	4 177 +42%	6 548 +57%	7 415 +13%	8 856 +19%	10 508 +19%	11 282 +7%	13 925 +23%	15 619 +12%	15 583 0%	14 297 -8%	10 351 -28%	7 020 -32%	4 519 -36%	4 002 -11%	4 021 +0%	4 752 +18%	5 135 +8%	4 471 -13%	5 424 +21%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(123)	(132)	(84)	86	(131)	(278)	(297)	(223)	(29)	(46)	(1)	451	453	686	1 025	712	670	680	345	63	238	385	479	350	190	(134)	(413)	(369)	(639)	(320)	101	202	763	740	693	645	285	(157)	(87)	(43)	(61)	94	(92)	(30)	231	382	522	506	278	138	360	236	(2)	58	(40)	(53)	445	332	384	649	320	421	342	218	558	604
Non-Reccuring Items	(371)	(331)	(219)	(105)	(118)	63	168	143	45	(64)	(47)	(88)	(320)	(347)	(277)	(914)	(1 153)	(1 162)	(934)	(83)	133	(316)	(934)	(1 256)	(285)	203	590	950	111	87	(555)	0	(650)	(650)	0	0	0	(98)	(98)	0	0	0	0	(6)	(302)	(301)	(677)	0	0	(1 029)	(967)	(1 434)	(1 428)	(599)	(842)	(281)	(237)	0	0	47	166	142	0	143	0	(53)	177	203	203	203	0	0	0	0	0	0	0	(186)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(10)	(77)	(76)	(65)	23	23	100	119	138	230	124	104	64	(22)	351	346	339	331	(18)	(49)	(77)	(77)	(88)	(53)	(20)	(24)	(23)	(23)	(22)	(21)	(11)	(27)	(26)	(20)	(15)	3	(4)	33	(3)	(21)	(43)	(119)	(59)	46	72	115	70	(14)	3	4	16	11	10	12	17	20	(23)	(63)	(66)	(143)	(219)	(181)	(195)	(137)	(45)	(110)
Total Other Income	107	85	228	115	386	278	514	290	365	248	416	288	190	85	170	165	83	34	63	71	72	88	88	99	134	154	175	220	255	280	268	263	239	216	215	201	190	177	151	154	168	157	134	149	129	127	148	195	187	123	196	146	137	140	104	135	185	218	296	314	258	265	129	173	193	269	355	312	313	278	231	186	205	119	98	(95)	(127)	(266)
Pre-Tax Income	5 367 N/A	5 849 +9%	6 566 +12%	6 729 +2%	7 265 +8%	7 882 +8%	9 531 +21%	10 187 +7%	11 052 +8%	10 416 -6%	10 029 -4%	8 717 -13%	4 385 -50%	545 -88%	(3 146) N/A	(2 559) +19%	(1 666) +35%	(847) +49%	360 N/A	1 839 +411%	2 801 +52%	3 599 +28%	3 229 -10%	3 307 +2%	4 062 +23%	3 675 -10%	3 720 +1%	3 303 -11%	2 259 -32%	2 773 +23%	2 646 -5%	3 195 +21%	4 165 +30%	5 073 +22%	6 082 +20%	6 370 +5%	6 382 +0%	5 709 -11%	5 352 -6%	5 002 -7%	4 098 -18%	4 029 -2%	3 831 -5%	4 223 +10%	4 654 +10%	5 589 +20%	6 359 +14%	9 284 +46%	10 196 +10%	8 683 -15%	10 183 +17%	7 623 -25%	6 943 -9%	5 332 -23%	4 108 -23%	3 044 -26%	2 275 -25%	2 888 +27%	3 831 +33%	5 030 +31%	7 253 +44%	7 964 +10%	9 361 +18%	11 070 +18%	11 483 +4%	14 212 +24%	16 128 +13%	16 065 0%	15 235 -5%	11 101 -27%	7 569 -32%	5 211 -31%	4 308 -17%	4 381 +2%	4 998 +14%	5 121 +2%	4 857 -5%	5 465 +13%
Net Income
Tax Provision	(1 799)	(2 084)	(2 414)	(2 404)	(2 655)	(2 918)	(3 533)	(3 949)	(4 140)	(3 778)	(3 779)	(2 839)	(1 640)	(969)	(311)	(726)	116	(215)	(107)	(265)	(521)	(697)	(717)	(520)	(546)	(506)	(1 330)	(1 337)	(1 582)	(1 744)	(1 400)	(1 404)	(1 034)	(1 109)	(1 286)	(1 429)	(1 836)	(1 707)	(1 529)	(1 324)	(1 088)	(783)	(572)	(789)	(777)	(1 357)	(487)	(883)	(1 182)	(1 763)	(2 145)	(2 019)	(1 820)	(1 487)	(1 494)	(1 178)	(875)	(1 131)	(960)	(1 228)	(1 799)	(2 174)	(2 729)	(3 168)	(3 388)	(3 823)	(4 406)	(4 685)	(4 409)	(2 928)	(1 960)	(1 705)	(1 649)	(2 533)	(2 567)	(1 859)	(1 811)	(1 903)
Income from Continuing Operations	3 568	3 765	4 152	4 325	4 609	4 964	5 998	6 238	6 912	6 638	6 251	5 878	2 745	(424)	(3 457)	(3 285)	(1 550)	(1 062)	253	1 574	2 280	2 902	2 512	2 787	3 516	3 168	2 390	1 965	675	1 027	1 246	1 789	3 130	3 964	4 797	4 941	4 546	4 002	3 822	3 678	3 011	3 247	3 259	3 435	3 877	4 232	5 872	8 401	9 014	6 919	8 038	5 604	5 123	3 846	2 614	1 866	1 400	1 756	2 871	3 802	5 454	5 790	6 632	7 902	8 095	10 389	11 722	11 380	10 827	8 173	5 608	3 506	2 660	1 848	2 430	3 262	3 045	3 562
Income to Minority Interest	(18)	(41)	(65)	(76)	(94)	(104)	(104)	(96)	(82)	(78)	(68)	(83)	(70)	(74)	(74)	(91)	(89)	(79)	(92)	(89)	(84)	(86)	(85)	(99)	(106)	(90)	(90)	(74)	(85)	(98)	(103)	(106)	(99)	(108)	(101)	(103)	(110)	(93)	(102)	(103)	(86)	(86)	(78)	(69)	(76)	(81)	(92)	(137)	(133)	(124)	(141)	278	256	208	217	(150)	(103)	(25)	(26)	(25)	(44)	(50)	(55)	(67)	(68)	(90)	(77)	(52)	(35)	3	19	16	14	7	(13)	(22)	(22)	(13)
Net Income (Common)	3 550 N/A	3 723 +5%	4 085 +10%	4 247 +4%	4 514 +6%	4 860 +8%	5 894 +21%	6 142 +4%	6 830 +11%	6 561 -4%	6 184 -6%	5 796 -6%	2 675 -54%	(497) N/A	(3 530) -610%	(3 374) +4%	(1 638) +51%	(1 139) +30%	161 N/A	1 485 +822%	2 196 +48%	2 816 +28%	2 427 -14%	2 690 +11%	3 412 +27%	3 080 -10%	2 300 -25%	1 891 -18%	590 -69%	928 +57%	1 143 +23%	1 683 +47%	3 031 +80%	3 857 +27%	4 696 +22%	4 839 +3%	4 438 -8%	3 911 -12%	3 721 -5%	3 577 -4%	2 926 -18%	3 161 +8%	3 181 +1%	3 366 +6%	3 801 +13%	4 151 +9%	5 781 +39%	8 264 +43%	8 880 +7%	6 795 -23%	7 896 +16%	5 881 -26%	5 379 -9%	4 054 -25%	2 831 -30%	1 716 -39%	1 297 -24%	1 732 +34%	2 845 +64%	3 776 +33%	5 410 +43%	5 740 +6%	6 577 +15%	7 835 +19%	8 027 +2%	10 299 +28%	11 645 +13%	11 328 -3%	10 791 -5%	8 175 -24%	5 627 -31%	3 522 -37%	2 674 -24%	1 855 -31%	2 418 +30%	3 239 +34%	3 023 -7%	3 549 +17%
EPS (Diluted)	66.98 N/A	68.94 +3%	75.64 +10%	78.64 +4%	83.59 +6%	90 +8%	109.14 +21%	113.74 +4%	126.48 +11%	121.5 -4%	114.51 -6%	120.75 +5%	56.91 -53%	-10.57 N/A	-80.22 -659%	-76.68 +4%	-37.22 +51%	-26.48 +29%	3.65 N/A	34.53 +846%	51.06 +48%	67.04 +31%	56.44 -16%	64.04 +13%	81.23 +27%	73.33 -10%	54.76 -25%	45.02 -18%	14.04 -69%	22.09 +57%	27.21 +23%	40.07 +47%	72.16 +80%	91.83 +27%	111.05 +21%	115.21 +4%	105.66 -8%	93.11 -12%	87.69 -6%	85.16 -3%	69.66 -18%	75.26 +8%	75.14 0%	80.14 +7%	90.5 +13%	98.83 +9%	137.46 +39%	196.76 +43%	211.42 +7%	163.92 -22%	193.55 +18%	144.13 -26%	132.9 -8%	99.92 -25%	80.24 -20%	38.04 -53%	32.23 -15%	43.04 +34%	69.69 +62%	92.02 +32%	135.24 +47%	142.54 +5%	169.7 +19%	204.85 +21%	211.95 +3%	270.01 +27%	307.96 +14%	301.15 -2%	288.88 -4%	218.17 -24%	152.83 -30%	99.93 -35%	79.94 -20%	53.78 -33%	75.85 +41%	76.08 +0%	62.99 -17%	83.27 +32%

Income Statement Balance Sheet Cash Flow Statement

Star Micronics Co Ltd
TSE:7718

Income Statement

Earnings Waterfall
Star Micronics Co Ltd

Income Statement
Star Micronics Co Ltd

See Also

Company

Help

Tools

Stocks

Star Micronics Co Ltd TSE:7718

Income Statement

Earnings Waterfall Star Micronics Co Ltd

Income Statement Star Micronics Co Ltd

See Also

Company

Help

Tools

Stocks

Star Micronics Co Ltd
TSE:7718

Earnings Waterfall
Star Micronics Co Ltd

Income Statement
Star Micronics Co Ltd