Income Statement

Revenue

+8%

+7%

10Y

Currency: JPY

	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	37	0	0	32	0	0	59	0	0	148	0	0	185	0	0	146	288	425	556	535	515	496	484	468	446	428	417	409	398	385	360	340	330	323	320	318	317	321	327	326	321	314	312	319	336	352	354	364	399	467	530	584	615	615	627	649	661	668	677	684	697	757	775	813	870	900	1 017	1 170	1 363	1 606	1 824	2 122	2 314	2 636	2 942	0	0	0
Revenue	276 335 N/A	275 412 0%	276 811 +1%	282 376 +2%	291 626 +3%	295 669 +1%	294 205 0%	294 043 0%	300 707 +2%	294 960 -2%	289 461 -2%	282 839 -2%	283 325 +0%	283 459 +0%	281 804 -1%	291 113 +3%	303 635 +4%	307 265 +1%	408 480 +33%	419 112 +3%	414 803 -1%	418 799 +1%	421 491 +1%	424 650 +1%	425 936 +0%	430 416 +1%	442 557 +3%	431 988 -2%	436 460 +1%	433 873 -1%	441 691 +2%	448 614 +2%	455 168 +1%	467 133 +3%	472 262 +1%	489 804 +4%	495 195 +1%	496 608 +0%	493 704 -1%	487 442 -1%	490 172 +1%	494 421 +1%	507 001 +3%	526 078 +4%	564 754 +7%	569 986 +1%	590 318 +4%	613 631 +4%	583 348 -5%	615 598 +6%	618 119 +0%	617 763 0%	666 983 +8%	691 051 +4%	712 330 +3%	726 383 +2%	725 174 0%	736 645 +2%	740 263 +0%	702 822 -5%	668 310 -5%	649 491 -3%	657 847 +1%	733 684 +12%	728 484 -1%	728 542 +0%	688 655 -5%	628 423 -9%	682 985 +9%	675 479 -1%	708 538 +5%	712 702 +1%	690 129 -3%	669 710 -3%	678 395 +1%	689 505 +2%	689 931 +0%	787 070 +14%
Gross Profit
Cost of Revenue	(255 275)	(253 516)	(254 372)	(260 061)	(269 399)	(274 014)	(271 890)	(270 368)	(275 891)	(265 534)	(257 242)	(247 733)	(249 227)	(248 731)	(245 690)	(252 930)	(264 328)	(266 783)	(355 011)	(365 694)	(361 573)	(365 805)	(369 161)	(372 534)	(374 971)	(380 258)	(393 246)	(383 537)	(388 383)	(386 834)	(394 535)	(401 639)	(407 807)	(419 415)	(423 721)	(440 757)	(444 758)	(445 506)	(442 631)	(435 514)	(438 305)	(441 950)	(451 856)	(468 861)	(505 348)	(509 164)	(529 798)	(552 572)	(521 959)	(552 787)	(551 433)	(549 981)	(595 525)	(616 713)	(635 982)	(647 641)	(644 783)	(655 033)	(657 519)	(618 441)	(583 001)	(561 878)	(568 988)	(644 097)	(634 615)	(630 946)	(591 338)	(528 147)	(580 570)	(566 419)	(598 967)	(599 844)	(574 918)	(561 900)	(558 764)	(568 475)	(593 671)	(682 657)
Gross Profit	21 060 N/A	21 896 +4%	22 439 +2%	22 315 -1%	22 227 0%	21 655 -3%	22 315 +3%	23 675 +6%	24 816 +5%	29 426 +19%	32 219 +9%	35 106 +9%	34 098 -3%	34 728 +2%	36 114 +4%	38 183 +6%	39 307 +3%	40 482 +3%	53 469 +32%	53 418 0%	53 230 0%	52 994 0%	52 330 -1%	52 116 0%	50 965 -2%	50 158 -2%	49 311 -2%	48 451 -2%	48 077 -1%	47 039 -2%	47 156 +0%	46 975 0%	47 361 +1%	47 718 +1%	48 541 +2%	49 047 +1%	50 437 +3%	51 102 +1%	51 073 0%	51 928 +2%	51 867 0%	52 471 +1%	55 145 +5%	57 217 +4%	59 406 +4%	60 822 +2%	60 520 0%	61 059 +1%	61 389 +1%	62 811 +2%	66 686 +6%	67 782 +2%	71 458 +5%	74 338 +4%	76 348 +3%	78 742 +3%	80 391 +2%	81 612 +2%	82 744 +1%	84 381 +2%	85 309 +1%	87 613 +3%	88 859 +1%	89 587 +1%	93 869 +5%	97 596 +4%	97 317 0%	100 276 +3%	102 415 +2%	109 060 +6%	109 571 +0%	112 858 +3%	115 211 +2%	107 810 -6%	119 631 +11%	121 030 +1%	96 260 -20%	104 413 +8%
Operating Income
Operating Expenses	(8 329)	(8 549)	(8 944)	(9 035)	(8 920)	(8 937)	(9 453)	(9 646)	(10 011)	(12 620)	(16 040)	(20 569)	(20 451)	(22 639)	(17 802)	(17 460)	(14 450)	(17 179)	(27 598)	(27 641)	(27 555)	(27 679)	(22 897)	(23 082)	(23 050)	(23 288)	(24 524)	(25 164)	(24 865)	(24 861)	(23 982)	(23 857)	(24 080)	(24 547)	(24 024)	(24 136)	(24 405)	(24 616)	(26 653)	(27 171)	(27 311)	(27 788)	(26 511)	(27 117)	(27 417)	(27 692)	(27 803)	(27 782)	(27 990)	(29 706)	(31 006)	(32 160)	(33 544)	(33 388)	(34 925)	(37 093)	(38 498)	(39 422)	(38 189)	(38 424)	(38 187)	(39 953)	(42 825)	(43 148)	(44 329)	(44 704)	(45 756)	(47 802)	(50 046)	(51 196)	(49 525)	(50 157)	(50 675)	(50 547)	(54 871)	(55 964)	(60 247)	(63 409)
Selling, General & Administrative	(8 329)	(8 549)	(8 944)	(9 035)	(8 698)	(8 937)	(9 646)	(9 983)	(10 590)	(12 740)	(15 969)	(19 755)	(19 612)	(21 763)	(16 884)	(16 511)	(13 471)	(16 180)	(26 262)	(26 821)	(27 266)	(27 925)	(21 381)	(23 666)	(23 439)	(23 485)	(22 214)	(24 624)	(24 865)	(24 859)	(21 771)	(23 992)	(24 079)	(24 119)	(21 719)	(24 135)	(24 405)	(24 615)	(24 305)	(26 947)	(27 091)	(27 572)	(23 982)	(27 117)	(27 416)	(27 692)	(24 980)	(27 781)	(27 989)	(29 690)	(28 558)	(32 146)	(33 532)	(33 390)	(31 668)	(37 094)	(38 496)	(39 421)	(34 464)	(38 422)	(38 186)	(39 951)	(39 083)	(43 146)	(44 328)	(44 703)	(41 397)	(47 802)	(50 044)	(51 195)	(44 300)	(50 157)	(50 675)	(50 546)	(49 584)	(55 962)	(60 247)	(63 409)
Depreciation & Amortization	0	0	0	0	0	222	415	337	579	120	(71)	(814)	(839)	(876)	(918)	(949)	(979)	(999)	(1 336)	(820)	(289)	246	(1 516)	584	389	196	(2 309)	1	1	0	(2 210)	0	0	0	(2 304)	0	0	0	(2 347)	0	0	0	(2 528)	0	0	0	(2 822)	0	0	0	(2 448)	0	0	0	(3 256)	0	0	0	(3 724)	0	0	0	(3 741)	0	0	0	(4 358)	0	0	0	(5 224)	0	0	0	(5 286)	0	0	0
Other Operating Expenses	0	0	0	0	(222)	(222)	(222)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(1)	(541)	(1)	(2)	(1)	135	0	(428)	(1)	(1)	0	(1)	(1)	(224)	(220)	(216)	(1)	0	0	0	(1)	(1)	(1)	(16)	0	(14)	(12)	0	(1)	0	(2)	(1)	(1)	(2)	(1)	0	(1)	(2)	(1)	(1)	(1)	0	(2)	(1)	(1)	0	0	(1)	(1)	(2)	0	0
Operating Income	12 731 N/A	13 347 +5%	13 495 +1%	13 280 -2%	13 307 +0%	12 718 -4%	12 862 +1%	14 029 +9%	14 805 +6%	16 806 +14%	16 179 -4%	14 537 -10%	13 647 -6%	12 089 -11%	18 312 +51%	20 723 +13%	24 857 +20%	23 303 -6%	25 871 +11%	25 777 0%	25 675 0%	25 315 -1%	29 433 +16%	29 034 -1%	27 915 -4%	26 870 -4%	24 787 -8%	23 287 -6%	23 212 0%	22 178 -4%	23 174 +4%	23 118 0%	23 281 +1%	23 171 0%	24 517 +6%	24 911 +2%	26 032 +5%	26 486 +2%	24 420 -8%	24 757 +1%	24 556 -1%	24 683 +1%	28 634 +16%	30 100 +5%	31 989 +6%	33 130 +4%	32 717 -1%	33 277 +2%	33 399 +0%	33 105 -1%	35 680 +8%	35 622 0%	37 914 +6%	40 950 +8%	41 423 +1%	41 649 +1%	41 893 +1%	42 190 +1%	44 555 +6%	45 957 +3%	47 122 +3%	47 660 +1%	46 034 -3%	46 439 +1%	49 540 +7%	52 892 +7%	51 561 -3%	52 474 +2%	52 369 0%	57 864 +10%	60 046 +4%	62 701 +4%	64 536 +3%	57 263 -11%	64 760 +13%	65 066 +0%	36 013 -45%	41 004 +14%
Pre-Tax Income
Interest Income Expense	1 822	1 770	1 752	1 630	1 223	1 368	1 100	1 070	971	1 116	815	671	485	690	725	864	859	1 000	1 409	1 524	1 524	1 846	1 099	1 347	1 372	1 219	1 629	1 509	1 583	1 287	976	990	1 031	1 242	1 861	2 003	2 592	2 485	2 496	2 323	1 903	2 132	2 533	2 555	2 530	2 439	2 166	2 487	2 890	3 577	4 114	3 894	4 121	2 899	2 268	2 189	1 921	2 574	2 768	3 216	4 010	4 380	5 235	5 658	6 411	6 903	7 641	8 073	9 308	9 115	7 907	7 317	4 048	3 184	3 202	4 857	4 465	3 121
Non-Reccuring Items	717	1 437	2 170	3 035	1 829	1 820	1 800	2 799	3 272	4 419	2 263	58	(1 902)	(1 067)	(3 154)	(2 995)	(3 032)	382	131	(159)	(337)	(548)	(333)	(280)	(496)	(170)	(533)	0	(110)	155	137	0	137	0	0	(34)	(38)	(41)	(256)	0	0	0	0	0	0	(2)	(60)	(57)	(59)	(57)	(11)	(4)	(7)	(7)	(1 833)	(1 839)	(1 833)	(1 848)	(2)	(79)	(206)	(112)	(928)	(859)	(782)	(1 827)	(1 693)	(2 019)	(1 941)	(977)	(2 164)	(1 825)	(1 855)	(1 869)	(185)	115	843	844
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(49)	(51)	(52)	(4)	(3)	(2)	26	(3)	(3)	(7)	(37)	(29)	(31)	(28)	18	22	23	22	(5)	(5)	(3)	(2)	(4)	(4)	(4)	(17)	0	(18)	(19)	(5)	(2)	(2)	(8)	(9)	(10)	(10)	(5)	(10)	(10)	(10)	(8)	(5)	(14)	(34)	(28)	0	(35)	(8)	(15)	(29)	(40)	(59)	(64)	(52)	(41)	(17)	(34)	(32)	(33)	(33)	(14)	(21)	(21)	(24)	(20)	(13)
Total Other Income	(13)	(75)	79	62	152	8	32	(35)	31	70	166	229	273	291	322	226	148	102	67	877	1 063	1 607	1 638	1 116	1 327	425	278	180	(12)	267	1 231	1 562	1 732	1 606	192	387	324	1 119	2 396	1 927	1 631	812	679	538	485	421	317	(61)	(56)	187	246	291	280	254	236	353	710	766	674	834	1 867	1 905	2 294	2 256	953	979	561	671	742	1 027	1 092	868	959	826	1 107	1 462	963	882
Pre-Tax Income	15 257 N/A	16 479 +8%	17 496 +6%	18 007 +3%	16 511 -8%	15 914 -4%	15 794 -1%	17 863 +13%	19 079 +7%	22 411 +17%	19 423 -13%	15 495 -20%	12 454 -20%	11 952 -4%	16 153 +35%	18 814 +16%	22 829 +21%	24 785 +9%	27 504 +11%	28 016 +2%	27 922 0%	28 213 +1%	31 800 +13%	31 188 -2%	30 087 -4%	28 316 -6%	26 179 -8%	24 998 -5%	24 696 -1%	23 909 -3%	25 513 +7%	25 665 +1%	26 178 +2%	26 017 -1%	26 566 +2%	27 263 +3%	28 906 +6%	30 032 +4%	29 056 -3%	28 989 0%	28 071 -3%	27 622 -2%	31 844 +15%	33 191 +4%	34 996 +5%	35 979 +3%	35 130 -2%	35 636 +1%	36 169 +1%	36 802 +2%	40 019 +9%	39 793 -1%	42 300 +6%	44 091 +4%	42 080 -5%	42 318 +1%	42 663 +1%	43 682 +2%	47 960 +10%	49 920 +4%	52 778 +6%	53 804 +2%	52 595 -2%	53 435 +2%	56 058 +5%	58 895 +5%	58 029 -1%	59 182 +2%	60 444 +2%	66 997 +11%	66 848 0%	69 028 +3%	67 674 -2%	59 383 -12%	68 863 +16%	71 476 +4%	42 264 -41%	45 838 +8%
Net Income
Tax Provision	(5 594)	(5 894)	(6 363)	(6 656)	(6 291)	(6 093)	(5 898)	(5 996)	(6 210)	(7 851)	(7 831)	(6 907)	(5 984)	(6 225)	(6 287)	(6 984)	(8 056)	(10 301)	(12 309)	(12 331)	(12 032)	(12 263)	(13 245)	(11 277)	(10 667)	(9 579)	(8 293)	(10 083)	(10 239)	(10 085)	(10 497)	(10 197)	(10 158)	(9 998)	(10 357)	(10 096)	(10 149)	(10 168)	(9 511)	(8 727)	(8 553)	(8 421)	(9 540)	(10 511)	(11 121)	(11 175)	(10 872)	(10 998)	(11 045)	(11 506)	(11 969)	(11 910)	(12 639)	(12 514)	(12 427)	(12 598)	(12 896)	(13 770)	(15 086)	(15 384)	(15 959)	(16 261)	(16 119)	(16 887)	(17 744)	(17 920)	(17 152)	(17 081)	(16 656)	(16 727)	(17 182)	(18 864)	(18 195)	(18 685)	(21 335)	(20 226)	(12 471)	(15 093)
Income from Continuing Operations	9 663	10 585	11 133	11 351	10 220	9 821	9 896	11 867	12 869	14 560	11 592	8 588	6 470	5 727	9 866	11 830	14 773	14 484	15 195	15 685	15 890	15 950	18 555	19 911	19 420	18 737	17 886	14 915	14 457	13 824	15 016	15 468	16 020	16 019	16 209	17 167	18 757	19 864	19 545	20 262	19 518	19 201	22 304	22 680	23 875	24 804	24 258	24 638	25 124	25 296	28 050	27 883	29 661	31 577	29 653	29 720	29 767	29 912	32 874	34 536	36 819	37 543	36 476	36 548	38 314	40 975	40 877	42 101	43 788	50 270	49 666	50 164	49 479	40 698	47 528	51 250	29 793	30 745
Income to Minority Interest	(1)	(2)	(2)	0	0	0	(1)	(3)	(5)	(323)	(635)	(941)	(983)	(981)	(1 061)	(1 166)	(1 361)	(1 486)	(1 727)	(1 758)	(1 778)	(1 776)	(2 064)	(2 149)	(2 221)	(2 262)	(2 237)	(2 175)	(2 124)	(2 117)	(2 033)	(2 044)	(2 089)	(1 959)	(2 005)	(2 031)	(2 029)	(2 081)	(2 079)	(2 080)	(2 002)	(1 987)	(2 330)	(2 385)	(2 465)	(2 546)	(2 312)	(2 259)	(2 199)	(2 245)	(2 534)	(2 701)	(3 352)	(3 643)	(3 466)	(3 739)	(3 427)	(3 251)	(3 307)	(3 174)	(3 047)	(2 957)	(2 589)	(2 435)	(2 200)	(2 049)	(1 936)	(2 015)	(2 108)	(2 204)	(2 446)	(2 354)	(2 491)	(2 456)	(2 249)	(2 632)	(2 703)	(3 032)
Net Income (Common)	9 662 N/A	10 583 +10%	11 133 +5%	11 351 +2%	10 214 -10%	9 821 -4%	9 895 +1%	11 870 +20%	12 863 +8%	14 234 +11%	10 955 -23%	7 648 -30%	5 489 -28%	4 746 -14%	8 806 +86%	10 664 +21%	13 412 +26%	12 997 -3%	13 466 +4%	13 928 +3%	14 110 +1%	14 170 +0%	16 489 +16%	17 763 +8%	17 197 -3%	16 474 -4%	15 647 -5%	12 732 -19%	12 332 -3%	11 705 -5%	12 981 +11%	13 422 +3%	13 930 +4%	14 059 +1%	14 203 +1%	15 135 +7%	16 726 +11%	17 782 +6%	17 464 -2%	18 181 +4%	17 514 -4%	17 212 -2%	19 974 +16%	20 294 +2%	21 410 +5%	22 257 +4%	21 944 -1%	22 378 +2%	22 924 +2%	23 049 +1%	25 515 +11%	25 180 -1%	26 306 +4%	27 932 +6%	26 187 -6%	25 980 -1%	26 340 +1%	26 661 +1%	29 566 +11%	31 361 +6%	33 771 +8%	34 585 +2%	33 886 -2%	34 112 +1%	36 112 +6%	38 925 +8%	38 939 +0%	40 084 +3%	41 679 +4%	48 064 +15%	47 219 -2%	47 809 +1%	46 987 -2%	38 241 -19%	45 277 +18%	48 616 +7%	27 088 -44%	27 711 +2%
EPS (Diluted)	106.35 N/A	341.38 +221%	371.1 +9%	124.92 -66%	329.48 +164%	327.36 -1%	108.89 -67%	382.9 +252%	428.76 +12%	156.65 -63%	353.38 +126%	254.93 -28%	60.62 -76%	153.09 +153%	293.53 +92%	117.71 -60%	147.59 +25%	142.79 -3%	148.06 +4%	152.97 +3%	154.96 +1%	155.39 +0%	180.94 +16%	194.73 +8%	188.56 -3%	180.23 -4%	171.35 -5%	139.25 -19%	134.86 -3%	127.86 -5%	141.88 +11%	146.59 +3%	152.14 +4%	153.41 +1%	155.14 +1%	165.92 +7%	183.36 +11%	194.8 +6%	191.37 -2%	199.13 +4%	191.82 -4%	188.33 -2%	218.65 +16%	222.02 +2%	234.24 +6%	243.36 +4%	239.99 -1%	244.64 +2%	250.61 +2%	252.27 +1%	279.25 +11%	277.12 -1%	288.79 +4%	308.49 +7%	288.51 -6%	286.87 -1%	292.85 +2%	294.38 +1%	326.46 +11%	346.23 +6%	372.84 +8%	382.21 +3%	374.46 -2%	377.45 +1%	399.5 +6%	430.62 +8%	430.81 +0%	443.43 +3%	461.03 +4%	531.69 +15%	522.35 -2%	528.6 +1%	519.36 -2%	422.97 -19%	500.78 +18%	538.53 +8%	300.36 -44%	306.28 +2%

Income Statement Balance Sheet Cash Flow Statement

Fuyo General Lease Co Ltd
TSE:8424

Income Statement

Earnings Waterfall
Fuyo General Lease Co Ltd

Income Statement
Fuyo General Lease Co Ltd

See Also

Company

Help

Tools

Stocks

Fuyo General Lease Co Ltd TSE:8424

Income Statement

Earnings Waterfall Fuyo General Lease Co Ltd

Income Statement Fuyo General Lease Co Ltd

See Also

Company

Help

Tools

Stocks

Fuyo General Lease Co Ltd
TSE:8424

Earnings Waterfall
Fuyo General Lease Co Ltd

Income Statement
Fuyo General Lease Co Ltd