Income Statement

Revenue

+10%

+16%

10Y

Currency: JPY

	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	0	0	0	0	0	0	361	0	0	293	0	0	278	583	958	1 170	1 173	1 205	1 090	1 243	1 217	1 172	1 193	1 074	1 053	978	891	891	904	942	1 042	1 020	979	914	761	662	554	470	419	377	361	351	354	363	369	359	347	332	320	310	304	297	288	278	269	266	266	270	268	265	265	263	261	254	244	232	229	233	256	293	336	408	0	0	0
Revenue	58 771 N/A	61 052 +4%	72 412 +19%	69 220 -4%	72 974 +5%	95 234 +31%	105 740 +11%	103 833 -2%	77 373 -25%	73 308 -5%	77 917 +6%	83 035 +7%	81 393 -2%	79 935 -2%	79 422 -1%	112 242 +41%	113 085 +1%	115 158 +2%	115 609 +0%	117 785 +2%	121 886 +3%	122 429 +0%	124 753 +2%	128 360 +3%	138 984 +8%	144 008 +4%	147 908 +3%	151 034 +2%	144 801 -4%	145 440 +0%	155 965 +7%	156 752 +1%	165 755 +6%	169 728 +2%	161 796 -5%	160 174 -1%	153 726 -4%	152 315 -1%	177 218 +16%	180 807 +2%	182 828 +1%	183 385 +0%	166 228 -9%	168 870 +2%	171 264 +1%	189 437 +11%	188 267 -1%	195 177 +4%	197 079 +1%	190 618 -3%	194 278 +2%	209 091 +8%	213 881 +2%	211 400 -1%	212 097 +0%	198 963 -6%	198 052 0%	195 863 -1%	195 026 0%	196 578 +1%	197 833 +1%	204 249 +3%	225 142 +10%	233 871 +4%	238 512 +2%	240 256 +1%	229 479 -4%	233 408 +2%	235 941 +1%	237 276 +1%	237 504 +0%	232 978 -2%	238 350 +2%	242 711 +2%	246 807 +2%
Gross Profit
Cost of Revenue	(40 731)	(42 475)	(53 606)	(49 556)	(52 331)	(73 210)	(83 170)	(81 724)	(56 106)	(52 431)	(57 095)	(61 474)	(59 196)	(57 118)	(55 145)	(78 840)	(79 467)	(81 260)	(81 724)	(83 498)	(86 564)	(86 809)	(88 376)	(91 994)	(101 395)	(104 981)	(108 117)	(109 420)	(103 070)	(103 067)	(113 060)	(113 091)	(119 900)	(123 334)	(114 894)	(112 703)	(107 014)	(104 589)	(127 118)	(129 238)	(130 305)	(130 371)	(113 049)	(115 226)	(117 716)	(133 321)	(132 014)	(136 585)	(137 620)	(131 744)	(135 187)	(148 247)	(153 659)	(152 461)	(153 211)	(143 022)	(140 528)	(138 093)	(136 878)	(136 494)	(137 289)	(141 490)	(158 773)	(165 686)	(168 253)	(169 203)	(157 911)	(159 889)	(160 823)	(160 286)	(159 871)	(155 398)	(159 066)	(163 015)	(165 034)
Gross Profit	18 040 N/A	18 578 +3%	18 806 +1%	19 664 +5%	20 642 +5%	22 024 +7%	22 571 +2%	22 110 -2%	21 268 -4%	20 877 -2%	20 821 0%	21 559 +4%	22 195 +3%	22 817 +3%	24 278 +6%	33 402 +38%	33 619 +1%	33 899 +1%	33 886 0%	34 287 +1%	35 322 +3%	35 619 +1%	36 376 +2%	36 366 0%	37 589 +3%	39 027 +4%	39 791 +2%	41 613 +5%	41 729 +0%	42 371 +2%	42 903 +1%	43 662 +2%	45 855 +5%	46 394 +1%	46 902 +1%	47 471 +1%	46 712 -2%	47 726 +2%	50 100 +5%	51 569 +3%	52 523 +2%	53 014 +1%	53 179 +0%	53 644 +1%	53 548 0%	56 116 +5%	56 253 +0%	58 592 +4%	59 459 +1%	58 874 -1%	59 091 +0%	60 844 +3%	60 222 -1%	58 939 -2%	58 886 0%	55 941 -5%	57 524 +3%	57 770 +0%	58 148 +1%	60 084 +3%	60 544 +1%	62 759 +4%	66 369 +6%	68 185 +3%	70 259 +3%	71 053 +1%	71 568 +1%	73 519 +3%	75 118 +2%	76 990 +2%	77 633 +1%	77 580 0%	79 284 +2%	79 696 +1%	81 773 +3%
Operating Income
Operating Expenses	(15 085)	(15 171)	(15 133)	(15 990)	(16 879)	(17 867)	(18 726)	(18 829)	(18 692)	(17 821)	(17 420)	(16 734)	(16 873)	(16 993)	(17 261)	(23 525)	(23 330)	(23 290)	(23 284)	(23 357)	(23 811)	(23 734)	(23 845)	(23 907)	(23 966)	(24 477)	(25 083)	(25 577)	(25 991)	(26 304)	(26 679)	(27 221)	(28 229)	(28 616)	(28 609)	(29 526)	(29 336)	(29 721)	(30 410)	(31 391)	(31 857)	(32 401)	(32 878)	(32 695)	(33 195)	(34 178)	(34 803)	(35 771)	(36 291)	(36 349)	(36 770)	(36 932)	(36 188)	(35 516)	(35 011)	(33 873)	(34 633)	(35 093)	(35 327)	(35 902)	(36 361)	(36 879)	(37 993)	(40 090)	(41 237)	(42 160)	(42 815)	(43 021)	(43 508)	(44 083)	(44 664)	(44 958)	(45 557)	(46 126)	(46 751)
Selling, General & Administrative	(15 085)	(15 153)	(15 133)	(15 990)	(16 780)	(17 867)	(18 726)	(19 487)	(18 845)	(17 973)	(17 475)	(16 741)	(16 881)	(16 996)	(17 264)	(22 434)	(23 343)	(23 303)	(23 294)	(22 355)	(23 811)	(23 734)	(23 845)	(23 069)	(23 965)	(24 476)	(25 082)	(24 726)	(25 991)	(26 305)	(26 680)	(26 390)	(28 229)	(28 615)	(28 609)	(28 706)	(29 334)	(29 720)	(30 408)	(30 416)	(31 857)	(32 401)	(32 877)	(31 865)	(33 195)	(34 176)	(34 803)	(34 919)	(36 289)	(36 350)	(36 769)	(36 065)	(36 188)	(35 514)	(35 010)	(33 036)	(34 632)	(35 092)	(35 325)	(34 972)	(36 359)	(36 879)	(37 993)	(38 937)	(41 237)	(42 158)	(42 814)	(41 560)	(43 507)	(44 082)	(44 662)	(43 554)	(45 555)	(46 125)	(46 750)
Depreciation & Amortization	0	0	0	0	0	0	0	0	50	0	0	3	0	3	3	(1 091)	0	0	0	(1 002)	0	0	0	(839)	0	0	0	(851)	0	0	0	(831)	0	0	0	(819)	0	0	0	(974)	0	0	0	(830)	0	0	0	(851)	0	0	0	(866)	0	0	0	(836)	0	0	0	(929)	0	0	0	(1 152)	0	0	0	(1 460)	0	0	0	(1 402)	0	0	0
Other Operating Expenses	0	(18)	0	0	(99)	0	0	658	103	152	55	4	8	0	0	0	13	13	10	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)	0	0	(1)	(2)	(1)	(2)	(1)	0	0	(1)	0	0	(2)	0	(1)	(2)	1	(1)	(1)	0	(2)	(1)	(1)	(1)	0	(2)	(1)	(2)	0	0	(1)	0	0	0	(1)	(1)	0	(2)	(2)	(2)	(1)	(1)
Operating Income	2 955 N/A	3 407 +15%	3 673 +8%	3 674 +0%	3 763 +2%	4 157 +10%	3 844 -8%	3 280 -15%	2 576 -21%	3 057 +19%	3 403 +11%	4 827 +42%	5 324 +10%	5 824 +9%	7 016 +20%	9 877 +41%	10 288 +4%	10 609 +3%	10 603 0%	10 930 +3%	11 512 +5%	11 886 +3%	12 532 +5%	12 459 -1%	13 624 +9%	14 551 +7%	14 708 +1%	16 037 +9%	15 738 -2%	16 067 +2%	16 224 +1%	16 441 +1%	17 626 +7%	17 778 +1%	18 293 +3%	17 945 -2%	17 376 -3%	18 005 +4%	19 690 +9%	20 178 +2%	20 666 +2%	20 613 0%	20 301 -2%	20 949 +3%	20 353 -3%	21 938 +8%	21 450 -2%	22 821 +6%	23 168 +2%	22 525 -3%	22 321 -1%	23 912 +7%	24 034 +1%	23 423 -3%	23 875 +2%	22 068 -8%	22 891 +4%	22 677 -1%	22 821 +1%	24 182 +6%	24 183 +0%	25 880 +7%	28 376 +10%	28 095 -1%	29 022 +3%	28 893 0%	28 753 0%	30 498 +6%	31 610 +4%	32 907 +4%	32 969 +0%	32 622 -1%	33 727 +3%	33 570 0%	35 022 +4%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	(278)	(629)	(951)	(952)	(838)	(807)	(773)	(858)	(894)	(1 104)	(1 120)	(1 025)	(926)	(993)	(827)	(845)	(800)	(520)	(380)	(112)	237	235	(206)	(128)	(10)	60	217	(3)	(398)	(605)	(1 035)	(1 148)	107	64	546	887	(280)	(492)	(119)	83	(178)	472	(187)	(392)	30	(47)	155	2	(389)	456	757	1 048	1 497	1 305	2 436	3 041	1 842	1 482	1 305	1 100	1 418	2 218	1 980	(23)	2 108	373	(968)	1 422	904
Non-Reccuring Items	(136)	(286)	(205)	(236)	(174)	(107)	(325)	(2 055)	(2 545)	(2 333)	(582)	(222)	(476)	(508)	(761)	(2 169)	(1 998)	(2 300)	(1 951)	(710)	(1 072)	(864)	(920)	(278)	(396)	(358)	(757)	(888)	1 772	1 898	1 515	379	(2 191)	(2 202)	(1 417)	(442)	(439)	(504)	(465)	(651)	(609)	(598)	(634)	(233)	(252)	(213)	(185)	(307)	(329)	(305)	(306)	(1 791)	(1 752)	(1 743)	(1 809)	(299)	(334)	(448)	(384)	(572)	(555)	(495)	(498)	(476)	(462)	(414)	(423)	(165)	(236)	(229)	(188)	(405)	(323)	(358)	(725)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	4	27	58	54	31	73	0	74	1	(97)	0	0	0	0	328	235	207	(174)	(56)	35	62	74	(22)	9	47	66	67	38	2	0	(44)	(21)	(22)	(108)	(110)	(133)	(136)	6	13	13	16	9	0	22	23	28	28	7	0	0	3	92	94	100	315	279	545	531	0	0	(10)	18	2 827	3 017	2 679	2 945	191	24	364
Total Other Income	(337)	(415)	(481)	(450)	(609)	(700)	(434)	(104)	(114)	(297)	(346)	(8)	53	113	(19)	105	184	43	129	151	(5)	122	198	188	456	444	375	176	180	121	92	81	131	206	259	324	304	285	279	198	236	247	231	274	240	197	211	714	724	862	851	256	328	289	513	800	794	950	841	596	618	447	520	595	884	781	458	711	911	907	813	504	496	433	449
Pre-Tax Income	2 482 N/A	2 706 +9%	2 987 +10%	2 988 +0%	2 980 0%	3 350 +12%	2 811 -16%	519 -82%	(975) N/A	(470) +52%	1 667 N/A	3 862 +132%	4 128 +7%	4 647 +13%	5 345 +15%	6 613 +24%	7 354 +11%	7 328 0%	7 855 +7%	9 378 +19%	9 936 +6%	10 534 +6%	11 217 +6%	11 675 +4%	13 247 +13%	14 559 +10%	14 625 +0%	15 634 +7%	17 463 +12%	17 967 +3%	17 867 -1%	17 028 -5%	15 850 -7%	15 815 0%	16 738 +6%	17 222 +3%	16 162 -6%	16 617 +3%	19 589 +18%	19 681 +0%	20 729 +5%	21 016 +1%	19 482 -7%	20 504 +5%	20 235 -1%	22 018 +9%	21 315 -3%	23 709 +11%	23 378 -1%	22 713 -3%	22 919 +1%	22 358 -2%	22 793 +2%	21 978 -4%	22 190 +1%	23 025 +4%	24 111 +5%	24 319 +1%	24 869 +2%	25 611 +3%	26 997 +5%	29 152 +8%	30 785 +6%	30 227 -2%	30 749 +2%	30 360 -1%	30 196 -1%	33 280 +10%	37 092 +11%	36 579 -1%	38 381 +5%	36 039 -6%	33 123 -8%	35 091 +6%	36 014 +3%
Net Income
Tax Provision	(1 138)	(1 295)	(1 591)	(1 674)	(1 638)	(2 059)	(1 895)	(1 130)	(527)	(566)	(1 109)	(1 730)	(1 905)	(2 342)	(2 604)	(3 735)	(3 993)	(4 040)	(4 475)	(4 966)	(5 181)	(5 322)	(6 085)	(6 323)	(6 945)	(7 358)	(6 702)	(6 421)	(6 019)	(6 200)	(6 072)	(6 308)	(6 717)	(6 508)	(6 628)	(6 503)	(5 666)	(5 735)	(6 472)	(6 008)	(6 775)	(6 739)	(6 220)	(6 718)	(6 708)	(7 504)	(7 439)	(8 363)	(8 287)	(7 684)	(7 550)	(7 214)	(6 983)	(7 002)	(7 189)	(7 381)	(8 045)	(8 059)	(8 236)	(8 686)	(8 992)	(9 765)	(10 674)	(9 698)	(9 860)	(9 762)	(9 360)	(10 670)	(11 422)	(11 343)	(12 002)	(11 129)	(11 035)	(11 530)	(11 660)
Income from Continuing Operations	1 344	1 410	1 396	1 314	1 343	1 291	916	(611)	(1 503)	(1 037)	557	2 132	2 223	2 304	2 740	2 877	3 360	3 288	3 381	4 412	4 756	5 214	5 133	5 352	6 302	7 200	7 922	9 214	11 443	11 766	11 794	10 720	9 133	9 307	10 110	10 719	10 496	10 882	13 117	13 673	13 954	14 277	13 262	13 786	13 527	14 514	13 876	15 346	15 091	15 029	15 369	15 144	15 810	14 976	15 001	15 644	16 066	16 260	16 633	16 925	18 005	19 387	20 111	20 529	20 889	20 598	20 836	22 610	25 670	25 236	26 379	24 910	22 088	23 561	24 354
Income to Minority Interest	(665)	(633)	(573)	(531)	(514)	(434)	(435)	(186)	(245)	(243)	(575)	(600)	(602)	(576)	(628)	(797)	(873)	(947)	(961)	(1 043)	(1 039)	(995)	(1 024)	(1 043)	(1 094)	(1 185)	(1 208)	(1 113)	(844)	(544)	(227)	(62)	(55)	(49)	(45)	(38)	(37)	(39)	(48)	(26)	(49)	(43)	(30)	(58)	(50)	(61)	(77)	(81)	(73)	(85)	(99)	(84)	(77)	(28)	4	(43)	(54)	(133)	(160)	(152)	(169)	(182)	(225)	(311)	(414)	(448)	(496)	(513)	(518)	(629)	(613)	(634)	(601)	(475)	(468)
Net Income (Common)	676 N/A	774 +14%	823 +6%	783 -5%	829 +6%	855 +3%	481 -44%	(799) N/A	(1 748) -119%	(1 279) +27%	(17) +99%	1 533 N/A	1 620 +6%	1 727 +7%	2 111 +22%	2 080 -1%	2 487 +20%	2 341 -6%	2 420 +3%	3 369 +39%	3 717 +10%	4 219 +14%	4 109 -3%	4 309 +5%	5 207 +21%	6 014 +15%	6 713 +12%	8 101 +21%	10 599 +31%	11 223 +6%	11 568 +3%	10 658 -8%	9 077 -15%	9 256 +2%	10 063 +9%	10 680 +6%	10 458 -2%	10 842 +4%	13 069 +21%	13 646 +4%	13 905 +2%	14 232 +2%	13 229 -7%	13 727 +4%	13 475 -2%	14 453 +7%	13 799 -5%	15 264 +11%	15 017 -2%	14 943 0%	15 269 +2%	15 059 -1%	15 732 +4%	14 948 -5%	15 006 +0%	15 599 +4%	16 010 +3%	16 124 +1%	16 469 +2%	16 772 +2%	17 835 +6%	19 205 +8%	19 885 +4%	20 218 +2%	20 474 +1%	20 149 -2%	20 340 +1%	22 095 +9%	25 150 +14%	24 605 -2%	25 764 +5%	24 274 -6%	21 486 -11%	23 083 +7%	23 885 +3%
EPS (Diluted)	14.08 N/A	16.12 +14%	17.14 +6%	16.31 -5%	16.91 +4%	17.81 +5%	10.02 -44%	-16.65 N/A	-36.41 -119%	-26.64 +27%	-0.34 +99%	31.93 N/A	33.75 +6%	35.97 +7%	43.97 +22%	43.33 -1%	51.81 +20%	48.77 -6%	50.41 +3%	70.18 +39%	77.43 +10%	87.89 +14%	85.6 -3%	89.77 +5%	108.47 +21%	125.29 +16%	139.85 +12%	168.77 +21%	211.98 +26%	224.46 +6%	218.26 -3%	207.45 -5%	171.26 -17%	174.64 +2%	189.86 +9%	203.01 +7%	197.32 -3%	204.56 +4%	246.58 +21%	259.39 +5%	262.35 +1%	268.52 +2%	249.6 -7%	260.93 +5%	254.24 -3%	272.69 +7%	262.3 -4%	290.15 +11%	285.45 -2%	284.04 0%	290.24 +2%	286.25 -1%	298.76 +4%	283.88 -5%	284.98 +0%	296.24 +4%	304.43 +3%	324.81 +7%	331.65 +2%	332.83 +0%	359.13 +8%	386.68 +8%	400.35 +4%	407.07 +2%	412.21 +1%	405.66 -2%	409.46 +1%	444.83 +9%	506.32 +14%	495.34 -2%	518.67 +5%	492.14 -5%	446.02 -9%	479.17 +7%	495.82 +3%

Income Statement Balance Sheet Cash Flow Statement

Starts Corp Inc
TSE:8850

Income Statement

Earnings Waterfall
Starts Corp Inc

Income Statement
Starts Corp Inc

See Also

Company

Help

Tools

Stocks

Starts Corp Inc TSE:8850

Income Statement

Earnings Waterfall Starts Corp Inc

Income Statement Starts Corp Inc

See Also

Company

Help

Tools

Stocks

Starts Corp Inc
TSE:8850

Earnings Waterfall
Starts Corp Inc

Income Statement
Starts Corp Inc