Income Statement

Revenue

+23%

+46%

10Y

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	Jun-2005	Sep-2005	Dec-2005	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	387	0	0	379	0	0	431	0	0	440	0	0	582	0	0	560	0	0	586	1 178	1 767	2 431	2 622	2 869	3 131	3 308	3 376	3 404	3 394	3 447	3 573	3 723	3 820	3 857	3 916	3 896	3 964	4 066	4 111	4 158	4 258	4 501	4 396	4 270	4 051	3 796	3 699	3 651	3 601	3 543	3 385	3 255	3 433	3 347	3 564	3 716	3 531	3 454	3 446	3 498	3 689	4 003	4 101	4 231	4 230	4 135	4 124	4 062	4 182	4 501	4 864	5 325	5 988	6 527	7 011	7 397	7 544	7 844	0	0	0
Revenue	143 336 N/A	145 910 +2%	145 732 0%	148 436 +2%	152 001 +2%	156 047 +3%	158 533 +2%	154 375 -3%	145 796 -6%	134 711 -8%	129 804 -4%	129 982 +0%	131 131 +1%	132 269 +1%	134 543 +2%	135 638 +1%	135 403 0%	133 063 -2%	134 504 +1%	140 268 +4%	145 222 +4%	195 942 +35%	200 036 +2%	203 734 +2%	210 364 +3%	212 013 +1%	221 390 +4%	226 861 +2%	233 494 +3%	241 020 +3%	252 581 +5%	267 147 +6%	282 514 +6%	300 752 +6%	306 083 +2%	311 846 +2%	318 234 +2%	325 084 +2%	337 757 +4%	350 113 +4%	359 044 +3%	366 650 +2%	367 677 +0%	364 701 -1%	362 776 -1%	359 699 -1%	364 127 +1%	370 021 +2%	383 381 +4%	395 397 +3%	405 046 +2%	415 819 +3%	422 840 +2%	426 399 +1%	432 959 +2%	440 742 +2%	441 808 +0%	442 516 +0%	441 680 0%	442 102 +0%	446 879 +1%	455 559 +2%	464 635 +2%	475 425 +2%	483 831 +2%	494 789 +2%	504 680 +2%	513 008 +2%	531 734 +4%	545 199 +3%	557 901 +2%	570 725 +2%	578 033 +1%	586 785 +2%	598 583 +2%	612 937 +2%	626 932 +2%	644 586 +3%	651 414 +1%	649 951 0%	652 609 +0%
Gross Profit
Cost of Revenue	(104 107)	(105 359)	(105 444)	(107 353)	(110 052)	(112 596)	(114 395)	(111 365)	(105 446)	(97 287)	(92 773)	(92 861)	(93 785)	(94 927)	(96 137)	(97 071)	(96 052)	(93 642)	(93 528)	(97 717)	(101 199)	(137 768)	(141 483)	(143 863)	(147 967)	(149 253)	(156 509)	(162 098)	(169 009)	(175 314)	(183 181)	(192 139)	(200 885)	(213 220)	(216 253)	(219 361)	(222 630)	(225 525)	(232 475)	(240 809)	(246 671)	(250 773)	(249 558)	(246 911)	(244 089)	(244 602)	(248 919)	(253 857)	(263 480)	(268 272)	(274 735)	(284 143)	(290 889)	(295 767)	(301 876)	(307 334)	(308 285)	(308 304)	(307 830)	(306 163)	(309 485)	(316 718)	(323 262)	(331 327)	(337 963)	(345 519)	(352 413)	(358 579)	(372 838)	(381 749)	(390 594)	(400 336)	(404 457)	(415 465)	(424 423)	(433 080)	(441 961)	(453 702)	(456 278)	(453 288)	(456 146)
Gross Profit	39 229 N/A	40 551 +3%	40 288 -1%	41 083 +2%	41 949 +2%	43 451 +4%	44 138 +2%	43 010 -3%	40 350 -6%	37 424 -7%	37 031 -1%	37 121 +0%	37 346 +1%	37 342 0%	38 406 +3%	38 567 +0%	39 351 +2%	39 421 +0%	40 976 +4%	42 551 +4%	44 023 +3%	58 174 +32%	58 553 +1%	59 871 +2%	62 397 +4%	62 760 +1%	64 881 +3%	64 763 0%	64 485 0%	65 706 +2%	69 400 +6%	75 008 +8%	81 629 +9%	87 532 +7%	89 830 +3%	92 485 +3%	95 604 +3%	99 559 +4%	105 282 +6%	109 304 +4%	112 373 +3%	115 877 +3%	118 119 +2%	117 790 0%	118 687 +1%	115 097 -3%	115 208 +0%	116 164 +1%	119 901 +3%	127 125 +6%	130 311 +3%	131 676 +1%	131 951 +0%	130 632 -1%	131 083 +0%	133 408 +2%	133 523 +0%	134 212 +1%	133 850 0%	135 939 +2%	137 394 +1%	138 841 +1%	141 373 +2%	144 098 +2%	145 868 +1%	149 270 +2%	152 267 +2%	154 429 +1%	158 896 +3%	163 450 +3%	167 307 +2%	170 389 +2%	173 576 +2%	171 320 -1%	174 160 +2%	179 857 +3%	184 971 +3%	190 884 +3%	195 136 +2%	196 663 +1%	196 463 0%
Operating Income
Operating Expenses	(29 502)	(30 154)	(31 151)	(31 821)	(32 660)	(32 986)	(33 316)	(33 060)	(30 730)	(27 960)	(25 812)	(26 465)	(27 245)	(27 371)	(28 001)	(27 338)	(26 383)	(24 819)	(25 588)	(28 054)	(29 827)	(40 990)	(42 706)	(43 550)	(45 921)	(46 934)	(49 040)	(50 802)	(52 373)	(54 336)	(58 969)	(64 144)	(69 760)	(75 243)	(77 274)	(78 054)	(79 884)	(83 432)	(86 036)	(89 021)	(91 097)	(91 673)	(90 134)	(89 294)	(86 766)	(86 327)	(89 547)	(91 842)	(96 504)	(100 037)	(101 873)	(104 061)	(105 227)	(106 805)	(107 746)	(108 831)	(110 117)	(107 792)	(107 542)	(107 758)	(107 855)	(111 214)	(115 125)	(118 141)	(121 615)	(125 388)	(130 948)	(137 039)	(141 570)	(145 721)	(145 195)	(145 543)	(146 664)	(148 985)	(153 374)	(157 551)	(162 793)	(164 286)	(167 114)	(168 187)	(165 323)
Selling, General & Administrative	(29 502)	(30 154)	(31 151)	(31 821)	(32 660)	(32 986)	(33 242)	(32 856)	(30 449)	(27 725)	(25 568)	(26 147)	(26 877)	(27 046)	(27 730)	(27 076)	(26 138)	(24 653)	(25 491)	(28 013)	(29 764)	(40 949)	(42 643)	(43 510)	(45 921)	(46 934)	(49 039)	(50 802)	(52 373)	(54 336)	(58 969)	(64 143)	(69 759)	(75 242)	(77 274)	(78 052)	(79 883)	(82 987)	(86 034)	(89 021)	(91 096)	(91 671)	(90 132)	(89 292)	(86 764)	(86 326)	(89 545)	(91 840)	(96 503)	(85 589)	(101 874)	(104 061)	(105 226)	(91 688)	(107 745)	(108 830)	(110 116)	(92 180)	(107 539)	(107 757)	(107 854)	(94 661)	(115 124)	(118 139)	(121 614)	(109 220)	(130 946)	(137 037)	(141 567)	(128 503)	(145 194)	(145 543)	(146 663)	(130 797)	(153 374)	(157 551)	(162 794)	(145 394)	(167 112)	(168 185)	(165 321)
Research & Development	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	(14 447)	0	0	0	(15 116)	0	0	0	(15 611)	0	0	0	(16 551)	0	0	0	(16 166)	0	0	0	(17 217)	0	0	0	(18 188)	0	0	0	(18 891)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	(74)	(204)	(281)	(235)	(244)	(318)	(368)	(325)	(271)	(262)	(245)	(166)	(97)	(41)	(63)	(41)	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
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	(63)	(40)	0	0	(1)	0	0	0	0	(1)	0	(1)	0	(2)	(1)	(445)	(2)	0	0	(2)	(2)	(2)	0	(1)	(2)	0	(1)	(1)	0	0	(1)	(1)	0	(1)	(1)	(1)	(3)	(1)	(1)	(2)	(1)	0	(1)	(2)	(2)	0	(3)	(1)	(1)	0	(1)	0	0	0	0	(1)	(2)	(2)	0
Operating Income	9 727 N/A	10 397 +7%	9 137 -12%	9 262 +1%	9 289 +0%	10 465 +13%	10 822 +3%	9 950 -8%	9 620 -3%	9 464 -2%	11 219 +19%	10 656 -5%	10 101 -5%	9 971 -1%	10 405 +4%	11 229 +8%	12 968 +15%	14 602 +13%	15 388 +5%	14 497 -6%	14 196 -2%	17 184 +21%	15 847 -8%	16 321 +3%	16 476 +1%	15 826 -4%	15 841 +0%	13 961 -12%	12 112 -13%	11 370 -6%	10 431 -8%	10 864 +4%	11 869 +9%	12 289 +4%	12 556 +2%	14 431 +15%	15 720 +9%	16 127 +3%	19 246 +19%	20 283 +5%	21 276 +5%	24 204 +14%	27 985 +16%	28 496 +2%	31 921 +12%	28 770 -10%	25 661 -11%	24 322 -5%	23 397 -4%	27 088 +16%	28 438 +5%	27 615 -3%	26 724 -3%	23 827 -11%	23 337 -2%	24 577 +5%	23 406 -5%	26 420 +13%	26 308 0%	28 181 +7%	29 539 +5%	27 627 -6%	26 248 -5%	25 957 -1%	24 253 -7%	23 882 -2%	21 319 -11%	17 390 -18%	17 326 0%	17 729 +2%	22 112 +25%	24 846 +12%	26 912 +8%	22 335 -17%	20 786 -7%	22 306 +7%	22 178 -1%	26 598 +20%	28 022 +5%	28 476 +2%	31 140 +9%
Pre-Tax Income
Interest Income Expense	(1 862)	(86)	(165)	(30)	(890)	384	(7)	9 040	12 128	13 455	2 668	(1 127)	(285)	(326)	(4 678)	(7 279)	(6 948)	(2 510)	(3 776)	(3 743)	(4 407)	(2 997)	(2 511)	(3 299)	(3 400)	(4 003)	(3 636)	1 522	5 335	6 458	8 643	3 988	3 914	1 424	489	4 641	5 433	3 792	3 146	(1 105)	(5 814)	(8 283)	(15 031)	(15 387)	(7 198)	(3 962)	2 652	5 507	(1 625)	(3 035)	(2 612)	(2 239)	(5 652)	(1 684)	(4 354)	(6 349)	(2 522)	(182)	1 081	1 237	558	72	561	924	1 617	1 804	6 294	7 905	3 034	617	(385)	(60)	314	139	(1 956)	(12 868)	(6 515)	(5 344)	(10 184)	(3 483)	(6 379)
Non-Reccuring Items	(263)	(86)	(245)	(2 025)	(2 371)	(2 246)	(747)	(6 103)	(6 268)	(5 812)	(578)	(424)	(883)	(487)	(587)	(582)	(502)	(702)	(89)	(120)	547	(5 673)	(5 916)	(7 079)	(7 528)	(1 154)	(423)	871	637	(521)	77	352	440	(410)	(1 190)	(1 430)	(1 744)	(934)	(1 408)	(2 233)	(4 297)	(3 869)	(3 954)	(3 261)	(1 167)	(4 446)	(5 717)	(5 899)	(5 669)	(6 088)	(4 357)	(4 370)	(5 048)	(1 483)	(1 929)	(1 704)	(1 000)	(37 281)	(37 446)	(40 331)	(40 252)	(10 586)	(10 524)	(7 936)	(8 980)	(4 807)	(4 689)	(4 920)	(4 709)	(3 069)	(4 157)	(3 937)	(3 652)	(6 286)	(5 428)	(5 307)	(4 922)	(188)	42	181	6 862
Gain/Loss on Disposition of Assets	(87)	(251)	(143)	(140)	(144)	(247)	(269)	(243)	(249)	(242)	(274)	(113)	163	169	278	44	32	23	17	13	(893)	(1 098)	(987)	(989)	(78)	192	127	128	128	49	229	227	228	61	67	66	670	1 199	1 428	1 442	834	0	14 001	14 012	13 534	(396)	(416)	(404)	(142)	(307)	(317)	(293)	(57)	138	143	112	156	98	117	99	0	75	399	416	441	358	1 924	2 215	2 280	2 545	725	1 128	1 067	2 314	2 432	1 713	1 718	262	4 429	4 692	4 683
Total Other Income	100	193	79	181	155	17	(98)	(230)	(13)	117	276	263	237	348	335	301	335	413	339	223	144	20	6	(2)	43	162	334	384	474	702	685	480	304	(473)	(679)	(850)	(1 088)	(276)	99	(27)	(177)	14 232	(687)	(366)	(284)	(1 642)	(1 089)	(1 321)	(1 453)	(632)	(693)	(257)	268	435	769	749	708	787	544	243	302	331	337	770	1 508	2 006	2 115	1 678	943	(1 045)	(1 158)	(890)	(506)	717	140	(29)	(924)	(2 241)	(1 730)	(2 382)	(3 373)
Pre-Tax Income	7 615 N/A	10 167 +34%	8 663 -15%	7 248 -16%	6 039 -17%	8 373 +39%	9 701 +16%	12 414 +28%	15 218 +23%	16 982 +12%	13 311 -22%	9 255 -30%	9 333 +1%	9 675 +4%	5 753 -41%	3 713 -35%	5 885 +58%	11 826 +101%	11 879 +0%	10 870 -8%	9 587 -12%	7 436 -22%	6 439 -13%	4 952 -23%	5 513 +11%	11 023 +100%	12 243 +11%	16 866 +38%	18 686 +11%	18 058 -3%	20 065 +11%	15 911 -21%	16 755 +5%	12 891 -23%	11 243 -13%	16 858 +50%	18 991 +13%	19 908 +5%	22 511 +13%	18 360 -18%	11 822 -36%	26 284 +122%	22 314 -15%	23 494 +5%	36 806 +57%	18 324 -50%	21 091 +15%	22 205 +5%	14 508 -35%	17 026 +17%	20 459 +20%	20 456 0%	16 235 -21%	21 233 +31%	17 966 -15%	17 385 -3%	20 748 +19%	(10 158) N/A	(9 396) +8%	(10 571) -13%	(9 853) +7%	17 519 N/A	17 021 -3%	20 131 +18%	18 839 -6%	23 243 +23%	26 963 +16%	24 268 -10%	18 874 -22%	16 777 -11%	17 137 +2%	21 087 +23%	24 135 +14%	19 219 -20%	15 974 -17%	5 815 -64%	11 535 +98%	19 087 +65%	20 579 +8%	27 484 +34%	32 933 +20%
Net Income
Tax Provision	(3 527)	(4 495)	(4 165)	(3 429)	(3 288)	(3 876)	(4 514)	(5 820)	(6 680)	(7 148)	(5 427)	(3 898)	(4 152)	(4 155)	(2 886)	(2 230)	(2 853)	(5 225)	(5 231)	(5 249)	(5 182)	(4 619)	(4 606)	(4 050)	(4 338)	(6 005)	(6 206)	(5 886)	(5 742)	(7 439)	(8 472)	(9 318)	(12 004)	(9 789)	(9 319)	(10 839)	(5 797)	(7 095)	(7 014)	(5 454)	83	(6 806)	(6 546)	(6 702)	(17 013)	(6 720)	(5 322)	(5 195)	(2 958)	(4 727)	(7 884)	(8 879)	(8 235)	(9 357)	(7 796)	(7 094)	(7 456)	(1 433)	(1 952)	(1 377)	(2 219)	(2 481)	(1 702)	(2 807)	(2 514)	(8 177)	(9 695)	(10 230)	(7 931)	(10 843)	(12 513)	(11 793)	(12 766)	(7 049)	(5 217)	(3 242)	(4 907)	(12 417)	(13 119)	(14 994)	(15 904)
Income from Continuing Operations	4 088	5 672	4 498	3 819	2 751	4 497	5 187	6 594	8 538	9 834	7 884	5 357	5 181	5 520	2 867	1 483	3 032	6 601	6 648	5 621	4 405	2 817	1 833	902	1 175	5 018	6 037	10 980	12 944	10 619	11 593	6 593	4 751	3 102	1 924	6 019	13 194	12 813	15 497	12 906	11 905	19 478	15 768	16 792	19 793	11 604	15 769	17 010	11 550	12 299	12 575	11 577	8 000	11 876	10 170	10 291	13 292	(11 591)	(11 348)	(11 948)	(12 072)	15 038	15 319	17 324	16 325	15 066	17 268	14 038	10 943	5 934	4 624	9 294	11 369	12 170	10 757	2 573	6 628	6 670	7 460	12 490	17 029
Income to Minority Interest	49	110	186	183	192	115	(1)	1	(1)	40	(37)	(83)	(135)	(173)	(193)	(221)	(266)	(246)	(265)	(287)	(394)	(356)	(432)	(458)	(392)	(430)	(296)	(243)	(299)	(387)	(365)	(349)	(416)	(240)	(252)	(307)	(304)	(341)	(372)	(257)	14	240	259	203	28	(258)	(394)	(305)	(449)	(468)	(304)	(414)	(142)	260	76	117	(151)	(689)	(695)	(745)	(688)	(828)	(839)	(1 284)	(1 455)	(1 611)	(1 838)	(1 634)	(1 563)	(1 359)	(1 223)	(1 040)	(1 127)	(1 060)	(1 121)	(1 265)	(1 552)	(1 555)	(1 701)	(1 599)	(1 826)
Net Income (Common)	4 133 N/A	5 778 +40%	4 684 -19%	4 004 -15%	2 943 -26%	4 610 +57%	5 180 +12%	6 592 +27%	8 530 +29%	9 870 +16%	7 841 -21%	5 270 -33%	5 040 -4%	5 344 +6%	2 670 -50%	1 258 -53%	2 762 +120%	6 352 +130%	6 378 +0%	5 326 -16%	4 001 -25%	2 455 -39%	1 399 -43%	444 -68%	785 +77%	4 585 +484%	5 738 +25%	10 736 +87%	12 642 +18%	10 231 -19%	11 227 +10%	6 242 -44%	4 336 -31%	2 861 -34%	1 672 -42%	5 712 +242%	12 888 +126%	12 470 -3%	15 122 +21%	12 646 -16%	11 918 -6%	19 718 +65%	16 027 -19%	16 995 +6%	19 821 +17%	11 346 -43%	15 375 +36%	16 705 +9%	11 099 -34%	11 829 +7%	12 269 +4%	11 162 -9%	7 857 -30%	12 136 +54%	10 246 -16%	10 407 +2%	13 142 +26%	(12 281) N/A	(12 044) +2%	(12 694) -5%	(12 762) -1%	14 209 N/A	14 480 +2%	16 039 +11%	14 870 -7%	13 455 -10%	15 430 +15%	12 404 -20%	9 379 -24%	4 574 -51%	3 398 -26%	8 253 +143%	10 241 +24%	11 109 +8%	9 636 -13%	1 307 -86%	5 074 +288%	5 113 +1%	5 758 +13%	10 889 +89%	15 203 +40%
EPS (Diluted)	32.54 N/A	44.79 +38%	36.88 -18%	31.52 -15%	22.81 -28%	36.28 +59%	40.77 +12%	51.5 +26%	67.16 +30%	77.72 +16%	61.25 -21%	41.49 -32%	39.68 -4%	41.75 +5%	21.03 -50%	9.91 -53%	21.57 +118%	50.01 +132%	50.22 +0%	37.77 -25%	28.37 -25%	17.43 -39%	9.64 -45%	3.06 -68%	5.41 +77%	30.97 +472%	30.35 -2%	56.8 +87%	66.88 +18%	54.13 -19%	59.4 +10%	35.66 -40%	25.65 -28%	16.25 -37%	9.89 -39%	33.79 +242%	20.62 -39%	80.95 +293%	88.95 +10%	74.38 -16%	70.1 -6%	114.67 +64%	85.7 -25%	91.37 +7%	107.72 +18%	61.33 -43%	84.01 +37%	91.28 +9%	60.65 -34%	64.51 +6%	66.67 +3%	60.99 -9%	43.46 -29%	66.75 +54%	56.86 -15%	57.75 +2%	72.93 +26%	-75.3 N/A	-66.83 +11%	-70.44 -5%	-70.82 -1%	87.12 N/A	88.78 +2%	97.79 +10%	80.74 -17%	77.42 -4%	83.82 +8%	67.39 -20%	50.97 -24%	24.85 -51%	18.45 -26%	44.83 +143%	55.63 +24%	60.35 +8%	52.36 -13%	8.01 -85%	27.64 +245%	27.78 +1%	31.28 +13%	59.15 +89%	82.59 +40%

Income Statement Balance Sheet Cash Flow Statement

Nipro Corp
TSE:8086

Income Statement

Earnings Waterfall
Nipro Corp

Income Statement
Nipro Corp

See Also

Company

Help

Tools

Stocks

Nipro Corp TSE:8086

Income Statement

Earnings Waterfall Nipro Corp

Income Statement Nipro Corp

See Also

Company

Help

Tools

Stocks

Nipro Corp
TSE:8086

Earnings Waterfall
Nipro Corp

Income Statement
Nipro Corp