Income Statement

Revenue

+73%

+72%

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	115	0	0	116	0	0	124	0	0	210	0	0	287	0	0	108	217	319	417	395	359	324	320	326	341	359	347	336	331	328	324	321	316	312	318	327	334	336	330	315	296	281	268	261	272	289	308	341	376	421	526	599	649	689	700	831	918	976	1 008	937	921	932	960	1 024	1 159	1 363	1 613	1 864	2 168	2 450	2 787	3 236	3 678	4 103	4 676	0	0	0
Revenue	243 631 N/A	236 764 -3%	236 001 0%	240 723 +2%	247 443 +3%	264 594 +7%	264 754 +0%	264 872 +0%	253 219 -4%	247 581 -2%	236 593 -4%	224 405 -5%	216 458 -4%	207 890 -4%	198 723 -4%	195 286 -2%	193 118 -1%	192 106 -1%	256 059 +33%	257 399 +1%	256 288 0%	251 096 -2%	270 066 +8%	290 777 +8%	319 992 +10%	344 575 +8%	352 492 +2%	352 608 +0%	350 679 -1%	356 887 +2%	354 779 -1%	352 547 -1%	346 671 -2%	343 870 -1%	353 733 +3%	349 878 -1%	351 072 +0%	352 906 +1%	364 174 +3%	360 465 -1%	379 326 +5%	394 507 +4%	429 405 +9%	446 630 +4%	426 449 -5%	428 037 +0%	399 738 -7%	390 889 -2%	401 109 +3%	383 040 -5%	384 893 +0%	442 676 +15%	460 015 +4%	498 828 +8%	539 241 +8%	511 479 -5%	513 059 +0%	508 859 -1%	497 852 -2%	500 706 +1%	529 096 +6%	537 261 +2%	554 809 +3%	550 583 -1%	523 675 -5%	505 085 -4%	529 700 +5%	539 516 +2%	572 669 +6%	692 628 +21%	656 127 -5%	660 490 +1%	682 746 +3%	614 297 -10%	695 423 +13%	786 722 +13%	827 611 +5%	874 337 +6%
Gross Profit
Cost of Revenue	(226 049)	(218 549)	(217 470)	(221 429)	(227 510)	(244 201)	(244 043)	(243 949)	(232 256)	(226 529)	(214 603)	(202 574)	(194 660)	(186 264)	(176 268)	(171 993)	(169 407)	(168 483)	(224 968)	(226 986)	(226 088)	(221 593)	(238 772)	(256 721)	(283 553)	(306 644)	(314 818)	(315 591)	(314 269)	(320 510)	(318 200)	(316 473)	(311 167)	(308 320)	(318 462)	(314 654)	(315 460)	(315 504)	(325 732)	(321 931)	(339 918)	(355 841)	(390 198)	(407 031)	(387 616)	(389 453)	(361 541)	(351 816)	(360 814)	(340 786)	(340 765)	(397 016)	(412 813)	(451 595)	(488 722)	(460 433)	(462 307)	(456 695)	(446 505)	(449 163)	(475 969)	(484 046)	(500 274)	(492 687)	(463 646)	(441 696)	(468 333)	(478 683)	(508 182)	(625 157)	(582 506)	(584 099)	(601 757)	(532 395)	(609 080)	(697 254)	(740 557)	(783 547)
Gross Profit	17 582 N/A	18 215 +4%	18 531 +2%	19 294 +4%	19 933 +3%	20 393 +2%	20 711 +2%	20 923 +1%	20 963 +0%	21 052 +0%	21 990 +4%	21 831 -1%	21 798 0%	21 626 -1%	22 455 +4%	23 293 +4%	23 711 +2%	23 623 0%	31 091 +32%	30 413 -2%	30 200 -1%	29 503 -2%	31 294 +6%	34 056 +9%	36 439 +7%	37 931 +4%	37 674 -1%	37 017 -2%	36 410 -2%	36 377 0%	36 579 +1%	36 074 -1%	35 504 -2%	35 550 +0%	35 271 -1%	35 224 0%	35 612 +1%	37 402 +5%	38 442 +3%	38 534 +0%	39 408 +2%	38 666 -2%	39 207 +1%	39 599 +1%	38 833 -2%	38 584 -1%	38 197 -1%	39 073 +2%	40 295 +3%	42 254 +5%	44 128 +4%	45 660 +3%	47 202 +3%	47 233 +0%	50 519 +7%	51 046 +1%	50 752 -1%	52 164 +3%	51 347 -2%	51 543 +0%	53 127 +3%	53 215 +0%	54 535 +2%	57 896 +6%	60 029 +4%	63 389 +6%	61 367 -3%	60 833 -1%	64 487 +6%	67 471 +5%	73 621 +9%	76 391 +4%	80 989 +6%	81 902 +1%	86 343 +5%	89 468 +4%	87 054 -3%	90 790 +4%
Operating Income
Operating Expenses	(9 492)	(9 857)	(9 896)	(10 288)	(9 753)	(9 699)	(9 730)	(10 188)	(10 835)	(10 583)	(13 744)	(14 895)	(16 113)	(13 987)	(13 393)	(12 849)	(12 010)	(10 773)	(15 646)	(15 036)	(14 451)	(15 238)	(20 601)	(25 723)	(26 904)	(27 645)	(23 009)	(18 322)	(18 085)	(18 037)	(19 878)	(20 628)	(20 990)	(20 956)	(17 325)	(17 696)	(18 283)	(19 032)	(20 869)	(20 146)	(19 574)	(19 339)	(21 245)	(21 837)	(21 990)	(21 503)	(19 035)	(19 129)	(19 547)	(19 263)	(21 215)	(22 737)	(22 747)	(24 349)	(24 244)	(24 401)	(25 837)	(26 013)	(25 384)	(25 105)	(25 132)	(27 310)	(36 642)	(37 816)	(38 043)	(36 525)	(29 611)	(30 450)	(31 242)	(32 370)	(34 110)	(34 109)	(36 164)	(36 825)	(37 377)	(38 832)	(38 806)	(42 184)
Selling, General & Administrative	(9 492)	(9 857)	(9 896)	(9 959)	(8 806)	(9 370)	(9 730)	(10 252)	(10 835)	(10 583)	(14 298)	(14 895)	(16 113)	(13 987)	(13 393)	(12 849)	(12 010)	(10 773)	(14 520)	(15 036)	(14 451)	(15 238)	(19 199)	(25 723)	(26 904)	(27 644)	(22 777)	(18 320)	(18 082)	(18 037)	(19 665)	(20 627)	(20 990)	(20 953)	(17 325)	(17 697)	(18 283)	(19 033)	(20 868)	(20 144)	(19 574)	(19 338)	(21 244)	(21 836)	(21 988)	(21 502)	(19 034)	(19 129)	(19 547)	(19 261)	(21 214)	(22 735)	(22 745)	(24 350)	(24 243)	(24 400)	(25 836)	(26 011)	(25 383)	(25 104)	(25 132)	(27 308)	(36 640)	(37 814)	(38 040)	(36 523)	(29 610)	(30 449)	(31 241)	(32 370)	(34 109)	(34 108)	(36 163)	(36 824)	(37 377)	(38 832)	(38 807)	(42 184)
Depreciation & Amortization	0	0	0	(329)	(947)	(329)	0	64	0	0	0	0	0	0	0	0	0	0	(1 126)	0	0	0	(1 402)	0	0	0	(230)	0	0	0	(212)	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	554	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(2)	(3)	0	(1)	(1)	0	(3)	(1)	0	0	0	(1)	(2)	0	(1)	(1)	(1)	(2)	(1)	(1)	0	0	(2)	(1)	(2)	(2)	1	(1)	(1)	0	0	(1)	(1)	0	(2)	(2)	(2)	(3)	(2)	(1)	(1)	(1)	0	(1)	(1)	0	(1)	0	0	1	0
Operating Income	8 090 N/A	8 358 +3%	8 635 +3%	9 006 +4%	10 180 +13%	10 694 +5%	10 981 +3%	10 735 -2%	10 128 -6%	10 469 +3%	8 246 -21%	6 936 -16%	5 685 -18%	7 639 +34%	9 062 +19%	10 444 +15%	11 701 +12%	12 850 +10%	15 445 +20%	15 377 0%	15 749 +2%	14 265 -9%	10 693 -25%	8 333 -22%	9 535 +14%	10 286 +8%	14 665 +43%	18 695 +27%	18 325 -2%	18 340 +0%	16 701 -9%	15 446 -8%	14 514 -6%	14 594 +1%	17 946 +23%	17 528 -2%	17 329 -1%	18 370 +6%	17 573 -4%	18 388 +5%	19 834 +8%	19 327 -3%	17 962 -7%	17 762 -1%	16 843 -5%	17 081 +1%	19 162 +12%	19 944 +4%	20 748 +4%	22 991 +11%	22 913 0%	22 923 +0%	24 455 +7%	22 884 -6%	26 275 +15%	26 645 +1%	24 915 -6%	26 151 +5%	25 963 -1%	26 438 +2%	27 995 +6%	25 905 -7%	17 893 -31%	20 080 +12%	21 986 +9%	26 864 +22%	31 756 +18%	30 383 -4%	33 245 +9%	35 101 +6%	39 511 +13%	42 282 +7%	44 825 +6%	45 077 +1%	48 966 +9%	50 636 +3%	48 248 -5%	48 606 +1%
Pre-Tax Income
Interest Income Expense	834	690	621	569	547	505	657	917	1 000	912	709	229	(53)	172	546	603	349	417	280	360	543	447	(1 232)	398	89	84	303	363	436	421	597	654	600	625	725	714	712	716	765	1 078	1 127	1 141	1 076	798	732	1 272	1 365	1 945	2 867	2 097	2 637	2 303	1 347	1 684	1 124	4 822	7 708	8 412	5 748	2 025	(991)	3 331	2 482	4 476	5 830	3 993	8 363	7 985	9 726	9 383	11 732	12 077	16 324	15 105	17 593	22 320	21 026	22 556
Non-Reccuring Items	1 557	1 658	1 282	336	142	218	74	(341)	(560)	(1 689)	(1 051)	(1 231)	(196)	(286)	(100)	(270)	(454)	34	(388)	(145)	(85)	(443)	(24)	(1 603)	(1 608)	(1 600)	(13)	(18)	(44)	(16)	(44)	(39)	(80)	(124)	(127)	(130)	(60)	(59)	(31)	(169)	(209)	(203)	(201)	(62)	(21)	(18)	(16)	(52)	(53)	(59)	(19)	(35)	(129)	(22)	(658)	(392)	(303)	(399)	204	(10)	(4)	(3)	(11)	(11)	(10)	213	202	205	202	(29)	(28)	(47)	(56)	(46)	(739)	(723)	(977)	(1 249)
Gain/Loss on Disposition of Assets	0	0	0	0	0	503	503	503	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	46	0	0	487	441	0	441	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	(35)	23	110	117	108	74	81	76	72	84	89	137	138	168	102	69	38	45	90	111	144	99	78	164	212	239	400	260	147	170	227	219	346	368	351	340	261	175	648	285	183	149	17	(39)	128	213	24	172	(75)	(255)	(417)	(423)	(389)	(328)	(203)	(135)	(259)	(309)	(352)	(404)	(289)	(337)	(137)	281	385	544	(285)	(107)	918	1 083	(135)	119	(942)	724	53	669	1 529	575
Pre-Tax Income	10 446 N/A	10 729 +3%	10 648 -1%	10 028 -6%	10 977 +9%	11 994 +9%	12 296 +3%	11 890 -3%	10 640 -11%	9 776 -8%	7 993 -18%	6 071 -24%	5 574 -8%	7 693 +38%	9 610 +25%	10 846 +13%	11 634 +7%	13 346 +15%	15 427 +16%	15 703 +2%	16 351 +4%	14 368 -12%	9 515 -34%	7 292 -23%	8 228 +13%	9 009 +9%	15 355 +70%	19 300 +26%	18 864 -2%	18 915 +0%	17 481 -8%	16 280 -7%	15 380 -6%	15 509 +1%	18 895 +22%	18 452 -2%	18 729 +2%	19 643 +5%	18 955 -4%	20 023 +6%	20 935 +5%	20 414 -2%	18 854 -8%	18 459 -2%	17 682 -4%	18 548 +5%	20 535 +11%	22 009 +7%	23 487 +7%	24 774 +5%	25 114 +1%	24 768 -1%	25 284 +2%	24 218 -4%	26 538 +10%	30 940 +17%	32 061 +4%	33 855 +6%	31 563 -7%	28 049 -11%	26 711 -5%	28 896 +8%	20 227 -30%	24 826 +23%	28 191 +14%	31 614 +12%	40 036 +27%	38 466 -4%	44 091 +15%	45 538 +3%	51 080 +12%	54 431 +7%	60 151 +11%	60 860 +1%	65 873 +8%	72 902 +11%	69 826 -4%	70 488 +1%
Net Income
Tax Provision	(4 865)	(4 757)	(4 577)	(4 044)	(3 459)	(4 016)	(4 132)	(4 584)	(4 052)	(3 790)	(3 071)	(2 534)	(2 291)	(3 351)	(3 952)	(4 576)	(4 949)	(5 440)	(6 312)	(6 315)	(6 753)	(5 786)	(5 067)	(4 334)	(4 527)	(4 537)	(5 802)	(7 071)	(6 689)	(7 070)	(6 459)	(5 915)	(5 563)	(5 556)	(7 321)	(7 075)	(7 011)	(7 195)	(6 811)	(7 065)	(7 282)	(7 054)	(6 239)	(6 036)	(5 811)	(6 046)	(6 365)	(6 881)	(7 318)	(7 658)	(7 909)	(7 744)	(7 934)	(7 622)	(8 450)	(9 466)	(9 742)	(10 199)	(9 086)	(8 076)	(7 686)	(7 076)	(4 686)	(5 896)	(6 268)	(8 223)	(10 587)	(10 431)	(12 079)	(12 712)	(13 976)	(14 124)	(14 539)	(14 740)	(20 978)	(22 814)	(22 648)	(22 048)
Income from Continuing Operations	5 581	5 972	6 071	5 984	7 518	7 978	8 164	7 306	6 588	5 986	4 922	3 537	3 283	4 342	5 658	6 270	6 685	7 906	9 115	9 388	9 598	8 582	4 448	2 958	3 701	4 472	9 553	12 229	12 175	11 845	11 022	10 365	9 817	9 953	11 574	11 377	11 718	12 448	12 144	12 958	13 653	13 360	12 615	12 423	11 871	12 502	14 170	15 128	16 169	17 116	17 205	17 024	17 350	16 596	18 088	21 474	22 319	23 656	22 477	19 973	19 025	21 820	15 541	18 930	21 923	23 391	29 449	28 035	32 012	32 826	37 104	40 307	45 612	46 120	44 895	50 088	47 178	48 440
Income to Minority Interest	(137)	(129)	(117)	(119)	(130)	(136)	(121)	(81)	(69)	(22)	(54)	(57)	(109)	(86)	(86)	(79)	(101)	(83)	(88)	(77)	(50)	(52)	(151)	(288)	(491)	(636)	(632)	(600)	(522)	(437)	(490)	(472)	(459)	(507)	(428)	(448)	(474)	(467)	(535)	(494)	(438)	(398)	(201)	(242)	(256)	(311)	(526)	(591)	(606)	(625)	(611)	(533)	(527)	(557)	(574)	(663)	(663)	(669)	(704)	(679)	(751)	(724)	(638)	(849)	(929)	(1 051)	(1 050)	(951)	(1 304)	(1 602)	(1 883)	(2 190)	(2 690)	(2 678)	(2 857)	(2 546)	(1 682)	(1 498)
Net Income (Common)	5 441 N/A	5 844 +7%	5 954 +2%	5 865 -1%	7 388 +26%	7 843 +6%	8 047 +3%	7 230 -10%	6 517 -10%	5 960 -9%	4 865 -18%	3 477 -29%	3 170 -9%	4 251 +34%	5 573 +31%	6 192 +11%	6 586 +6%	7 822 +19%	9 025 +15%	9 310 +3%	9 547 +3%	8 529 -11%	4 296 -50%	2 670 -38%	3 209 +20%	3 835 +20%	8 920 +133%	11 629 +30%	11 652 +0%	11 408 -2%	10 531 -8%	9 893 -6%	9 356 -5%	9 445 +1%	11 144 +18%	10 926 -2%	11 242 +3%	11 978 +7%	11 609 -3%	12 463 +7%	13 216 +6%	12 964 -2%	12 414 -4%	12 182 -2%	11 615 -5%	12 189 +5%	13 643 +12%	14 535 +7%	15 563 +7%	16 490 +6%	16 594 +1%	16 492 -1%	16 822 +2%	16 039 -5%	17 512 +9%	20 810 +19%	21 653 +4%	22 986 +6%	21 772 -5%	19 292 -11%	18 274 -5%	21 095 +15%	14 902 -29%	18 080 +21%	20 993 +16%	22 339 +6%	28 398 +27%	27 083 -5%	30 708 +13%	31 223 +2%	35 220 +13%	38 116 +8%	42 921 +13%	43 440 +1%	42 038 -3%	47 542 +13%	45 496 -4%	46 943 +3%
EPS (Diluted)	147.05 N/A	157.94 +7%	160.91 +2%	158.51 -1%	199.67 +26%	211.97 +6%	217.48 +3%	195.4 -10%	176.13 -10%	161.08 -9%	131.48 -18%	96.58 -27%	88.05 -9%	114.89 +30%	154.8 +35%	172 +11%	182.94 +6%	217.27 +19%	250.69 +15%	258.61 +3%	265.19 +3%	236.91 -11%	119.33 -50%	74.16 -38%	89.13 +20%	106.52 +20%	247.77 +133%	323.02 +30%	306.63 -5%	265.3 -13%	263.27 -1%	230.06 -13%	217.58 -5%	219.65 +1%	261.3 +19%	254.09 -3%	261.44 +3%	278.55 +7%	272.21 -2%	289.83 +6%	307.34 +6%	301.48 -2%	291.08 -3%	283.3 -3%	270.11 -5%	283.46 +5%	319.9 +13%	338.02 +6%	361.93 +7%	386.65 +7%	388.65 +1%	337.56 -13%	345.13 +2%	331.63 -4%	360.47 +9%	430.28 +19%	447.66 +4%	475.19 +6%	90.02 -81%	398.84 +343%	377.78 -5%	436.08 +15%	61.61 -86%	373.74 +507%	433.73 +16%	461.45 +6%	117.35 -75%	111.89 -5%	126.43 +13%	128.43 +2%	145.06 +13%	153.48 +6%	153.28 0%	155.16 +1%	154.54 0%	169.83 +10%	162.41 -4%	167.54 +3%

Income Statement Balance Sheet Cash Flow Statement

Mizuho Leasing Co Ltd
TSE:8425

Income Statement

Earnings Waterfall
Mizuho Leasing Co Ltd

Income Statement
Mizuho Leasing Co Ltd

See Also

Company

Help

Tools

Stocks

Mizuho Leasing Co Ltd TSE:8425

Income Statement

Earnings Waterfall Mizuho Leasing Co Ltd

Income Statement Mizuho Leasing Co Ltd

See Also

Company

Help

Tools

Stocks

Mizuho Leasing Co Ltd
TSE:8425

Earnings Waterfall
Mizuho Leasing Co Ltd

Income Statement
Mizuho Leasing Co Ltd