Income Statement

Revenue

+15%

+10%

10Y

Currency: JPY

	Apr-2004	Jul-2004	Oct-2004	Apr-2005	Jul-2005	Oct-2005	Apr-2006	Jul-2006	Oct-2006	Apr-2007	Jul-2007	Oct-2007	Apr-2008	Jul-2008	Oct-2008	Apr-2009	Jul-2009	Oct-2009	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Jan-2018	Apr-2018	Jul-2018	Oct-2018	Jan-2019	Apr-2019	Jul-2019	Oct-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	10	0	0	8	0	0	14	0	0	16	0	0	12	25	36	48	57	56	70	79	78	85	81	76	64	48	40	43	48	63	67	65	73	76	84	84	83	0	50	42	31	0	19	11	0	0	0	0	1	8	9	51	51	76	0	32	73	57	76	79	89	98	102	94	95	104	99	98	95	82	80	75	84	0	0	0
Revenue	26 534 N/A	27 745 +5%	29 914 +8%	30 719 +3%	31 260 +2%	31 397 +0%	32 021 +2%	32 389 +1%	33 455 +3%	34 050 +2%	35 203 +3%	36 622 +4%	37 935 +4%	39 443 +4%	40 015 +1%	39 535 -1%	39 611 +0%	39 830 +1%	40 371 +1%	40 808 +1%	41 621 +2%	57 062 +37%	57 418 +1%	58 257 +1%	59 034 +1%	59 145 +0%	60 445 +2%	61 920 +2%	63 536 +3%	65 075 +2%	67 626 +4%	70 490 +4%	74 631 +6%	77 465 +4%	79 429 +3%	80 073 +1%	81 093 +1%	84 113 +4%	87 064 +4%	91 407 +5%	91 265 0%	92 210 +1%	93 146 +1%	91 989 -1%	93 696 +2%	94 640 +1%	95 871 +1%	97 386 +2%	100 184 +3%	102 563 +2%	104 384 +2%	106 362 +2%	106 607 +0%	104 747 -2%	104 407 0%	104 419 +0%	102 881 -1%	100 017 -3%	97 395 -3%	95 929 -2%	96 327 +0%	99 380 +3%	97 903 -1%	98 226 +0%	94 968 -3%	93 080 -2%	93 435 +0%	91 095 -3%	94 361 +4%	94 921 +1%	96 820 +2%	97 631 +1%	97 156 0%	94 461 -3%	94 597 +0%	97 772 +3%	97 556 0%	104 171 +7%	105 649 +1%	106 592 +1%	108 660 +2%	109 170 +0%
Gross Profit
Cost of Revenue	(15 926)	(16 949)	(18 345)	(18 877)	(19 301)	(19 545)	(19 915)	(20 162)	(20 746)	(21 058)	(21 752)	(22 644)	(23 593)	(24 477)	(24 784)	(24 424)	(24 333)	(24 250)	(24 228)	(24 203)	(24 631)	(33 796)	(34 069)	(34 599)	(34 889)	(34 812)	(35 286)	(35 903)	(36 536)	(37 331)	(38 614)	(39 805)	(41 771)	(42 992)	(43 905)	(44 080)	(44 411)	(45 831)	(47 092)	(49 031)	(48 609)	(48 863)	(49 502)	(48 868)	(49 758)	(49 941)	(49 856)	(50 488)	(51 299)	(52 010)	(52 525)	(52 477)	(51 831)	(50 882)	(50 698)	(51 018)	(50 596)	(49 207)	(48 096)	(47 335)	(47 900)	(49 450)	(49 157)	(50 160)	(49 129)	(49 008)	(49 061)	(48 832)	(50 271)	(50 087)	(50 966)	(50 244)	(49 593)	(49 008)	(48 996)	(50 599)	(50 477)	(52 799)	(53 020)	(53 008)	(54 072)	(54 331)
Gross Profit	10 608 N/A	10 796 +2%	11 569 +7%	11 842 +2%	11 959 +1%	11 852 -1%	12 106 +2%	12 226 +1%	12 709 +4%	12 993 +2%	13 453 +4%	13 979 +4%	14 342 +3%	14 966 +4%	15 231 +2%	15 111 -1%	15 279 +1%	15 581 +2%	16 144 +4%	16 605 +3%	16 990 +2%	23 266 +37%	23 350 +0%	23 660 +1%	24 148 +2%	24 333 +1%	25 161 +3%	26 018 +3%	27 000 +4%	27 744 +3%	29 011 +5%	30 684 +6%	32 858 +7%	34 473 +5%	35 523 +3%	35 992 +1%	36 681 +2%	38 283 +4%	39 970 +4%	42 373 +6%	42 654 +1%	43 347 +2%	43 643 +1%	43 121 -1%	43 938 +2%	44 699 +2%	46 015 +3%	46 898 +2%	48 885 +4%	50 553 +3%	51 859 +3%	53 885 +4%	54 776 +2%	53 865 -2%	53 709 0%	53 401 -1%	52 285 -2%	50 810 -3%	49 299 -3%	48 594 -1%	48 427 0%	49 930 +3%	48 746 -2%	48 066 -1%	45 839 -5%	44 072 -4%	44 374 +1%	42 263 -5%	44 090 +4%	44 834 +2%	45 854 +2%	47 387 +3%	47 563 +0%	45 453 -4%	45 601 +0%	47 173 +3%	47 079 0%	51 372 +9%	52 629 +2%	53 584 +2%	54 588 +2%	54 839 +0%
Operating Income
Operating Expenses	(8 746)	(8 988)	(9 523)	(9 694)	(9 895)	(10 093)	(10 252)	(10 414)	(10 504)	(10 877)	(11 126)	(11 378)	(11 524)	(11 762)	(11 909)	(11 865)	(11 920)	(11 985)	(12 608)	(13 450)	(14 293)	(18 719)	(18 779)	(18 747)	(18 761)	(19 290)	(19 394)	(19 830)	(20 065)	(20 658)	(21 422)	(22 012)	(22 784)	(24 108)	(24 390)	(24 457)	(25 024)	(25 502)	(26 279)	(27 847)	(28 461)	(28 825)	(28 986)	(28 556)	(28 474)	(28 684)	(28 792)	(29 364)	(30 003)	(31 141)	(31 941)	(32 862)	(33 442)	(34 253)	(35 042)	(35 439)	(35 647)	(33 738)	(33 325)	(32 748)	(32 580)	(34 614)	(33 972)	(33 192)	(32 740)	(30 736)	(30 905)	(31 398)	(32 095)	(32 639)	(33 249)	(33 799)	(34 288)	(34 727)	(35 582)	(37 136)	(38 055)	(39 233)	(39 994)	(40 583)	(40 902)	(41 681)
Selling, General & Administrative	(8 747)	(8 984)	(9 523)	(9 693)	(9 895)	(10 093)	(10 250)	(10 415)	(10 508)	(10 869)	(10 923)	(11 356)	(11 517)	(11 932)	(11 911)	(11 874)	(11 941)	(11 995)	(12 608)	(13 449)	(14 291)	(17 375)	(18 791)	(18 762)	(18 770)	(17 779)	(19 389)	(19 827)	(20 065)	(19 054)	(21 422)	(22 003)	(22 787)	(22 369)	(24 356)	(24 465)	(25 033)	(23 583)	(26 317)	(27 867)	(28 449)	(26 559)	(28 985)	(28 536)	(28 480)	(26 410)	(28 788)	(29 366)	(30 012)	(28 489)	(31 925)	(32 841)	(33 423)	(31 127)	(35 058)	(35 465)	(35 653)	(30 668)	(33 308)	(32 729)	(32 562)	(31 490)	(33 979)	(33 197)	(32 744)	(27 132)	(30 903)	(31 397)	(32 093)	(28 846)	(33 249)	(33 796)	(34 286)	(31 072)	(35 581)	(37 135)	(38 054)	(35 818)	(39 994)	(40 584)	(40 902)	(41 680)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 359)	0	0	0	(1 497)	0	0	0	(1 621)	0	0	0	(1 730)	0	0	0	(1 932)	0	0	0	(2 264)	0	0	0	(2 263)	0	0	0	(2 670)	0	0	0	(3 119)	0	0	0	(3 059)	0	0	0	(3 115)	0	0	0	(3 603)	0	0	0	(3 792)	0	0	0	(3 654)	0	0	0	(3 415)	0	0	0	0
Other Operating Expenses	0	(4)	0	0	0	0	(2)	1	4	(8)	(203)	(22)	(7)	170	2	9	21	11	2	1	(1)	15	11	13	9	(14)	(7)	(4)	1	17	2	(9)	3	(8)	(34)	10	10	13	38	21	(11)	(2)	(1)	(20)	6	(11)	(4)	2	9	18	(16)	(21)	(19)	(7)	16	26	6	(11)	(17)	(19)	(18)	(9)	7	5	4	(1)	(2)	(1)	(2)	(1)	0	(3)	0	(1)	(1)	(1)	0	0	0	0	0	(1)
Operating Income	1 862 N/A	1 808 -3%	2 046 +13%	2 148 +5%	2 064 -4%	1 759 -15%	1 854 +5%	1 812 -2%	2 204 +22%	2 115 -4%	2 327 +10%	2 602 +12%	2 819 +8%	3 204 +14%	3 322 +4%	3 246 -2%	3 359 +3%	3 596 +7%	3 537 -2%	3 157 -11%	2 699 -15%	4 547 +68%	4 571 +1%	4 912 +7%	5 385 +10%	5 043 -6%	5 766 +14%	6 187 +7%	6 936 +12%	7 087 +2%	7 591 +7%	8 674 +14%	10 076 +16%	10 365 +3%	11 134 +7%	11 536 +4%	11 657 +1%	12 781 +10%	13 693 +7%	14 529 +6%	14 196 -2%	14 522 +2%	14 658 +1%	14 565 -1%	15 464 +6%	16 015 +4%	17 223 +8%	17 534 +2%	18 882 +8%	19 412 +3%	19 918 +3%	21 023 +6%	21 334 +1%	19 612 -8%	18 667 -5%	17 962 -4%	16 638 -7%	17 072 +3%	15 974 -6%	15 846 -1%	15 847 +0%	15 316 -3%	14 774 -4%	14 874 +1%	13 099 -12%	13 336 +2%	13 469 +1%	10 865 -19%	11 995 +10%	12 195 +2%	12 605 +3%	13 588 +8%	13 275 -2%	10 726 -19%	10 019 -7%	10 037 +0%	9 024 -10%	12 139 +35%	12 635 +4%	13 001 +3%	13 686 +5%	13 158 -4%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	(16)	(31)	(22)	(13)	0	3	18	(4)	20	22	85	18	(52)	(65)	(27)	(59)	(140)	(109)	(149)	(193)	(104)	60	(36)	94	350	394	574	604	549	241	217	272	313	370	390	337	152	(24)	(4)	(20)	87	187	169	265	269	343	546	562	464	468	(76)	(313)	(349)	(483)	(237)	(31)	(14)	354	389	334	408	272	519	570	217	(176)	(259)	(256)	0	244	380	(191)	294	48	(301)	173	(282)
Non-Reccuring Items	166	162	119	34	5	(6)	(203)	(448)	(449)	(297)	62	74	(16)	(129)	(195)	(494)	(471)	(393)	(5)	(12)	(19)	(15)	(85)	(101)	(111)	(201)	(115)	(106)	(95)	(27)	(30)	(14)	(16)	(18)	(18)	(22)	(227)	(163)	(157)	(147)	53	(168)	(229)	(240)	(258)	(347)	(300)	(320)	(294)	637	648	677	639	(372)	(377)	(404)	(417)	(289)	(291)	(285)	(265)	(107)	(606)	(921)	(943)	(1 173)	(684)	(346)	(301)	(328)	(313)	(313)	(314)	(375)	(394)	(800)	(900)	(560)	(210)	(239)	(208)	(368)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	1 046	1 045	1 045	(1)	(1)	(1)	0	4	7	4	1	(2)	(71)	(71)	(58)	(65)	6	6	7	8	10	10	7	6	5	6	3	0	(2)	(2)	3	10	11	12	(26)	(33)	96	90	119	120	(9)	(9)	55	55	59	63	124	123	115	115	(2)	(48)	(186)	(186)	(199)	(142)	3	4	5	9	7	5	6	3	7	9	7	34	146	140	149	121	7	14	5
Total Other Income	(50)	(51)	(46)	(76)	(83)	(14)	5	5	(16)	(32)	(39)	(27)	(36)	(14)	(34)	4	10	54	97	43	4	35	(34)	(26)	10	(22)	(36)	(27)	(10)	(46)	(16)	36	84	88	97	44	131	205	238	295	278	407	382	317	342	360	400	563	413	543	504	967	854	434	459	557	531	672	1 230	631	1 044	840	593	872	923	955	1 441	1 150	1 081	1 053	857	848	821	796	431	421	372	850	851	1 025	1 260	805
Pre-Tax Income	1 979 N/A	1 919 -3%	2 120 +10%	2 106 -1%	1 984 -6%	1 723 -13%	1 625 -6%	2 393 +47%	2 771 +16%	2 831 +2%	2 352 -17%	2 666 +13%	2 762 +4%	3 082 +12%	3 121 +1%	2 850 -9%	2 921 +2%	3 206 +10%	3 560 +11%	3 088 -13%	2 553 -17%	4 369 +71%	4 279 -2%	4 644 +9%	5 098 +10%	4 724 -7%	5 684 +20%	6 029 +6%	6 935 +15%	7 370 +6%	7 945 +8%	9 275 +17%	10 755 +16%	10 987 +2%	11 456 +4%	11 774 +3%	11 832 +0%	13 140 +11%	14 155 +8%	15 079 +7%	14 878 -1%	14 887 +0%	14 756 -1%	14 736 0%	15 619 +6%	16 234 +4%	17 630 +9%	17 937 +2%	19 257 +7%	20 916 +9%	21 468 +3%	23 272 +8%	23 452 +1%	20 262 -14%	19 340 -5%	18 154 -6%	16 554 -9%	17 104 +3%	16 382 -4%	15 769 -4%	16 409 +4%	15 836 -3%	14 973 -5%	15 217 +2%	13 417 -12%	13 531 +1%	14 507 +7%	12 195 -16%	13 350 +9%	13 143 -2%	12 976 -1%	13 871 +7%	13 535 -2%	11 154 -18%	10 334 -7%	10 184 -1%	8 445 -17%	12 872 +52%	13 445 +4%	13 493 +0%	14 925 +11%	13 318 -11%
Net Income
Tax Provision	(713)	(707)	(831)	(830)	(759)	(604)	(595)	(1 006)	(1 186)	(1 176)	(931)	(967)	(984)	(893)	(849)	(605)	(701)	(832)	(1 090)	(935)	(816)	(1 352)	(1 385)	(1 497)	(1 638)	(1 452)	(1 693)	(2 064)	(2 291)	(2 655)	(2 953)	(3 322)	(3 825)	(3 784)	(3 800)	(3 621)	(3 891)	(4 503)	(4 821)	(5 222)	(4 767)	(4 424)	(4 269)	(3 996)	(4 395)	(4 891)	(5 289)	(5 646)	(6 041)	(6 157)	(6 283)	(6 791)	(6 735)	(5 667)	(5 493)	(5 186)	(4 770)	(5 335)	(4 887)	(4 705)	(4 849)	(4 976)	(5 020)	(5 198)	(4 775)	(4 552)	(4 874)	(4 261)	(4 593)	(4 381)	(4 404)	(4 561)	(4 472)	(3 592)	(3 320)	(3 614)	(2 749)	(4 316)	(4 451)	(3 873)	(4 676)	(4 481)
Income from Continuing Operations	1 266	1 211	1 288	1 274	1 224	1 119	1 031	1 388	1 586	1 656	1 422	1 699	1 778	2 189	2 271	2 244	2 218	2 373	2 469	2 153	1 736	3 017	2 893	3 145	3 459	3 271	3 990	3 965	4 645	4 715	4 992	5 953	6 929	7 203	7 656	8 153	7 941	8 637	9 334	9 857	10 111	10 463	10 487	10 740	11 224	11 343	12 341	12 291	13 216	14 759	15 185	16 481	16 717	14 595	13 847	12 968	11 784	11 769	11 495	11 064	11 560	10 860	9 953	10 019	8 642	8 979	9 633	7 934	8 757	8 762	8 572	9 310	9 063	7 562	7 014	6 570	5 696	8 556	8 994	9 620	10 249	8 837
Income to Minority Interest	(93)	(83)	(77)	(64)	(62)	(46)	(47)	(60)	(59)	(57)	(50)	(61)	(69)	(85)	(92)	(97)	(97)	(93)	(82)	(80)	(73)	(88)	(93)	(102)	(105)	(88)	(93)	(85)	(102)	(141)	(141)	(169)	(166)	(218)	(227)	(215)	(217)	(185)	(186)	(198)	(248)	(266)	(276)	(279)	(248)	(224)	(231)	(224)	(229)	(244)	(290)	(350)	(394)	(356)	(322)	(274)	(220)	(230)	(225)	(234)	(225)	(216)	(171)	(146)	(177)	(193)	(238)	(242)	(208)	(179)	(168)	(151)	(148)	(137)	(122)	(136)	(125)	(184)	(196)	(199)	(268)	(266)
Net Income (Common)	1 173 N/A	1 127 -4%	1 209 +7%	1 210 +0%	1 162 -4%	1 074 -8%	983 -8%	1 327 +35%	1 526 +15%	1 599 +5%	1 372 -14%	1 638 +19%	1 709 +4%	2 104 +23%	2 180 +4%	2 148 -1%	2 123 -1%	2 281 +7%	2 388 +5%	2 073 -13%	1 664 -20%	2 928 +76%	2 801 -4%	3 044 +9%	3 354 +10%	3 183 -5%	3 897 +22%	3 880 0%	4 543 +17%	4 574 +1%	4 851 +6%	5 784 +19%	6 763 +17%	6 986 +3%	7 430 +6%	7 939 +7%	7 725 -3%	8 452 +9%	9 149 +8%	9 661 +6%	9 865 +2%	10 197 +3%	10 211 +0%	10 460 +2%	10 974 +5%	11 118 +1%	12 109 +9%	12 066 0%	12 986 +8%	14 515 +12%	14 894 +3%	16 131 +8%	16 324 +1%	14 238 -13%	13 526 -5%	12 694 -6%	11 563 -9%	11 538 0%	11 267 -2%	10 828 -4%	11 335 +5%	10 643 -6%	9 782 -8%	9 873 +1%	8 463 -14%	8 785 +4%	9 394 +7%	7 690 -18%	8 548 +11%	8 581 +0%	8 402 -2%	9 157 +9%	8 914 -3%	7 423 -17%	6 891 -7%	6 431 -7%	5 568 -13%	8 371 +50%	8 796 +5%	9 421 +7%	9 980 +6%	8 570 -14%
EPS (Diluted)	9.76 N/A	9.23 -5%	10 +8%	10.08 +1%	9.69 -4%	9.1 -6%	8.33 -8%	11.05 +33%	12.82 +16%	13.32 +4%	11.33 -15%	13.65 +20%	14.24 +4%	17.38 +22%	18.17 +5%	17.9 -1%	17.54 -2%	19 +8%	19.88 +5%	17.13 -14%	13.85 -19%	24.39 +76%	23.33 -4%	25.35 +9%	27.94 +10%	26.51 -5%	32.47 +22%	32.33 0%	37.85 +17%	38.11 +1%	40.42 +6%	48.2 +19%	56.35 +17%	58.21 +3%	61.91 +6%	66.15 +7%	64.37 -3%	70.55 +10%	76.24 +8%	80.5 +6%	82.2 +2%	85.15 +4%	85.09 0%	87.16 +2%	91.45 +5%	92.83 +2%	100.9 +9%	100.55 0%	108.21 +8%	121.2 +12%	124.11 +2%	134.42 +8%	136.31 +1%	118.89 -13%	112.95 -5%	106 -6%	96.56 -9%	96.36 0%	94.11 -2%	90.45 -4%	94.74 +5%	88.93 -6%	81.75 -8%	82.53 +1%	70.74 -14%	73.43 +4%	78.52 +7%	64.28 -18%	71.44 +11%	71.72 +0%	70.22 -2%	76.53 +9%	74.53 -3%	62.06 -17%	57.62 -7%	53.78 -7%	46.56 -13%	70 +50%	73.55 +5%	78.77 +7%	83.44 +6%	71.64 -14%

Income Statement Balance Sheet Cash Flow Statement

Pigeon Corp
TSE:7956

Income Statement

Earnings Waterfall
Pigeon Corp

Income Statement
Pigeon Corp

See Also

Company

Help

Tools

Stocks

Pigeon Corp TSE:7956

Income Statement

Earnings Waterfall Pigeon Corp

Income Statement Pigeon Corp

See Also

Company

Help

Tools

Stocks

Pigeon Corp
TSE:7956

Earnings Waterfall
Pigeon Corp

Income Statement
Pigeon Corp