Income Statement

Revenue

+33%

+61%

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	0	0	0	0	0	0	0	0	0	0	0	0	298	0	0	301	0	0	286	578	858	1 133	1 127	1 133	1 137	1 141	1 133	1 112	1 092	1 066	1 041	1 016	982	951	917	883	863	840	821	800	777	758	733	708	676	648	625	600	588	576	564	552	533	518	502	487	478	468	465	467	472	476	473	470	467	465	461	458	455	453	455	456	452	449	446	448	453	458	0	0	0
Revenue	31 550 N/A	32 307 +2%	32 188 0%	32 433 +1%	32 119 -1%	32 217 +0%	32 354 +0%	33 046 +2%	34 393 +4%	35 665 +4%	36 051 +1%	36 181 +0%	35 744 -1%	35 868 +0%	35 460 -1%	35 029 -1%	34 981 0%	34 008 -3%	34 284 +1%	34 654 +1%	35 238 +2%	44 590 +27%	42 866 -4%	42 481 -1%	42 860 +1%	43 972 +3%	45 579 +4%	45 479 0%	44 960 -1%	44 704 -1%	45 254 +1%	46 198 +2%	47 411 +3%	47 696 +1%	47 946 +1%	47 880 0%	47 554 -1%	48 971 +3%	49 666 +1%	50 228 +1%	51 734 +3%	51 780 +0%	52 014 +0%	51 571 -1%	50 756 -2%	50 880 +0%	51 456 +1%	52 604 +2%	52 326 -1%	52 613 +1%	52 879 +1%	53 128 +0%	54 275 +2%	54 459 +0%	55 026 +1%	55 257 +0%	54 693 -1%	52 291 -4%	42 322 -19%	35 128 -17%	33 334 -5%	30 451 -9%	34 395 +13%	34 735 +1%	34 080 -2%	35 084 +3%	36 752 +5%	38 746 +5%	40 147 +4%	42 925 +7%	45 105 +5%	48 231 +7%	50 076 +4%	50 702 +1%	51 656 +2%	50 596 -2%	51 108 +1%	52 231 +2%	52 339 +0%	53 023 +1%	53 509 +1%
Gross Profit
Cost of Revenue	(27 377)	(27 953)	(27 961)	(28 163)	(27 824)	(27 942)	(28 124)	(28 533)	(29 616)	(30 642)	(31 704)	(32 209)	(32 420)	(32 717)	(32 444)	(31 959)	(31 226)	(30 578)	(30 822)	(30 870)	(31 097)	(40 961)	(39 978)	(39 654)	(39 665)	(40 140)	(40 985)	(40 911)	(40 743)	(40 219)	(40 414)	(41 309)	(42 095)	(42 734)	(43 070)	(43 005)	(42 806)	(43 469)	(43 715)	(44 045)	(45 097)	(45 134)	(45 349)	(45 139)	(44 664)	(44 757)	(45 307)	(45 877)	(45 867)	(46 082)	(46 281)	(46 550)	(47 018)	(47 015)	(47 297)	(47 376)	(47 323)	(46 473)	(41 495)	(37 569)	(35 293)	(32 443)	(33 490)	(32 876)	(32 555)	(33 043)	(34 033)	(35 129)	(35 981)	(37 406)	(38 239)	(39 656)	(40 426)	(41 090)	(41 476)	(41 783)	(42 062)	(42 497)	(42 819)	(42 965)	(43 444)
Gross Profit	4 173 N/A	4 354 +4%	4 227 -3%	4 270 +1%	4 295 +1%	4 275 0%	4 230 -1%	4 512 +7%	4 777 +6%	5 023 +5%	4 348 -13%	3 972 -9%	3 324 -16%	3 152 -5%	3 017 -4%	3 071 +2%	3 755 +22%	3 430 -9%	3 462 +1%	3 784 +9%	4 140 +9%	3 629 -12%	2 887 -20%	2 825 -2%	3 194 +13%	3 832 +20%	4 593 +20%	4 568 -1%	4 218 -8%	4 485 +6%	4 841 +8%	4 890 +1%	5 316 +9%	4 961 -7%	4 875 -2%	4 873 0%	4 746 -3%	5 503 +16%	5 951 +8%	6 185 +4%	6 639 +7%	6 646 +0%	6 667 +0%	6 433 -4%	6 093 -5%	6 123 +0%	6 149 +0%	6 726 +9%	6 458 -4%	6 531 +1%	6 597 +1%	6 578 0%	7 257 +10%	7 444 +3%	7 729 +4%	7 882 +2%	7 370 -6%	5 818 -21%	827 -86%	(2 441) N/A	(1 959) +20%	(1 991) -2%	905 N/A	1 859 +105%	1 525 -18%	2 040 +34%	2 719 +33%	3 617 +33%	4 165 +15%	5 518 +32%	6 866 +24%	8 575 +25%	9 651 +13%	9 612 0%	10 180 +6%	8 814 -13%	9 046 +3%	9 734 +8%	9 520 -2%	10 058 +6%	10 064 +0%
Operating Income
Operating Expenses	(905)	(820)	(814)	(826)	(841)	(861)	(914)	(946)	(963)	(1 279)	(1 261)	(1 241)	(878)	(865)	(870)	(846)	(820)	(780)	(779)	(770)	(763)	(1 013)	(1 013)	(1 007)	(998)	(1 010)	(1 021)	(1 022)	(1 045)	(1 054)	(1 051)	(1 067)	(1 077)	(1 110)	(1 100)	(1 096)	(1 123)	(1 154)	(1 189)	(1 208)	(1 203)	(1 221)	(1 236)	(1 265)	(1 267)	(1 264)	(1 269)	(1 260)	(1 271)	(1 238)	(1 225)	(1 224)	(1 225)	(1 266)	(1 301)	(1 323)	(1 333)	(1 325)	(1 264)	(1 213)	(1 181)	(1 185)	(1 153)	(1 182)	(1 215)	(1 279)	(1 255)	(1 284)	(1 267)	(1 275)	(1 359)	(1 383)	(1 418)	(1 460)	(1 416)	(1 415)	(1 414)	(1 420)	(1 436)	(1 440)	(1 443)
Selling, General & Administrative	(905)	(803)	(814)	(826)	(839)	(861)	(914)	(952)	(963)	(1 279)	(1 152)	(1 241)	(874)	(980)	(858)	(834)	(806)	(766)	(765)	(757)	(749)	(991)	(997)	(995)	(991)	(995)	(1 020)	(1 021)	(1 045)	(1 031)	(1 052)	(1 068)	(1 078)	(1 110)	(1 100)	(1 096)	(1 123)	(1 154)	(1 189)	(1 208)	(1 203)	(1 167)	(1 235)	(1 264)	(1 266)	(1 203)	(1 268)	(1 259)	(1 270)	(1 163)	(1 226)	(1 225)	(1 226)	(1 192)	(1 301)	(1 323)	(1 333)	(1 231)	(1 264)	(1 213)	(1 181)	(1 015)	(1 153)	(1 182)	(1 215)	(1 187)	(1 255)	(1 284)	(1 267)	(1 196)	(1 359)	(1 383)	(1 418)	(1 405)	(1 416)	(1 415)	(1 414)	(1 365)	(1 436)	(1 440)	(1 443)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(4)	(8)	(13)	(13)	(14)	(14)	(15)	(15)	(16)	(22)	0	0	0	(16)	0	0	0	(24)	0	0	0	0	0	0	0	0	0	0	0	(54)	0	0	0	(60)	0	0	0	(74)	0	0	0	(74)	0	0	0	(94)	0	0	0	(170)	0	0	0	(91)	0	0	0	(79)	0	0	0	(55)	0	0	0	(55)	0	0	0
Other Operating Expenses	0	(17)	0	0	0	0	0	6	0	0	(109)	0	0	123	0	0	0	0	0	0	0	0	(16)	(12)	(7)	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
Operating Income	3 268 N/A	3 534 +8%	3 413 -3%	3 444 +1%	3 453 +0%	3 414 -1%	3 316 -3%	3 568 +8%	3 814 +7%	3 744 -2%	3 087 -18%	2 731 -12%	2 446 -10%	2 285 -7%	2 146 -6%	2 224 +4%	2 935 +32%	2 649 -10%	2 681 +1%	3 011 +12%	3 376 +12%	2 616 -23%	1 874 -28%	1 819 -3%	2 196 +21%	2 821 +28%	3 572 +27%	3 546 -1%	3 173 -11%	3 430 +8%	3 791 +11%	3 824 +1%	4 240 +11%	3 851 -9%	3 775 -2%	3 778 +0%	3 623 -4%	4 348 +20%	4 761 +9%	4 974 +4%	5 434 +9%	5 425 0%	5 429 +0%	5 167 -5%	4 825 -7%	4 859 +1%	4 880 +0%	5 467 +12%	5 188 -5%	5 294 +2%	5 372 +1%	5 353 0%	6 031 +13%	6 178 +2%	6 428 +4%	6 558 +2%	6 037 -8%	4 493 -26%	(436) N/A	(3 653) -738%	(3 141) +14%	(3 176) -1%	(248) +92%	676 N/A	311 -54%	762 +145%	1 464 +92%	2 333 +59%	2 899 +24%	4 243 +46%	5 507 +30%	7 192 +31%	8 233 +14%	8 152 -1%	8 765 +8%	7 398 -16%	7 632 +3%	8 314 +9%	8 084 -3%	8 618 +7%	8 622 +0%
Pre-Tax Income
Interest Income Expense	591	20	0	0	90	58	58	39	0	0	(18)	0	(281)	(37)	(855)	(850)	(882)	(869)	(861)	(843)	(822)	(863)	(1 086)	(1 092)	(1 094)	(1 027)	(1 084)	(1 028)	(984)	(921)	(875)	(866)	(825)	(753)	(707)	(654)	(634)	(682)	(671)	(662)	(639)	(609)	(584)	(571)	(519)	(481)	(453)	(434)	(439)	(412)	(408)	(395)	(393)	(394)	(369)	(355)	(347)	(301)	(364)	(387)	(392)	(395)	(346)	(325)	(315)	(164)	(150)	(157)	(150)	(261)	(257)	(251)	(237)	(317)	(300)	(274)	(233)	(227)	(206)	(92)	(92)
Non-Reccuring Items	(624)	(692)	(533)	(393)	(296)	(271)	(319)	(240)	(150)	(39)	(63)	(66)	(76)	(94)	(124)	(108)	(94)	(61)	(168)	(1 153)	(1 129)	(1 031)	(717)	203	95	(327)	(247)	(415)	(321)	(284)	(349)	(153)	(287)	(669)	(624)	(534)	(481)	(504)	(523)	(580)	(1 526)	(1 303)	(1 382)	(1 468)	(468)	(522)	(474)	(497)	(474)	(938)	(966)	(2 328)	(2 534)	(2 575)	(2 665)	(1 181)	(1 479)	(1 700)	(1 328)	(1 039)	(696)	(343)	(537)	(765)	(571)	36	(205)	(232)	(309)	(437)	(230)	(289)	(250)	(1 345)	(1 317)	(1 293)	(1 294)	(602)	(640)	(772)	(794)
Gain/Loss on Disposition of Assets	323	230	0	0	4	3	3	(1)	(7)	28	137	166	173	67	134	92	89	0	0	2	2	2	64	68	68	86	25	19	24	(16)	0	(16)	(19)	32	58	58	68	52	31	30	19	0	109	113	116	1	6	2	5	65	61	59	52	7	0	1	2	3	0	1	0	2	(50)	(49)	(51)	8	(1)	0	9	11	11	11	8	5	15	16	30	33	23	23	6
Total Other Income	(1 317)	(751)	(651)	(578)	(690)	(634)	(703)	(623)	(622)	(630)	(676)	(757)	(518)	(775)	22	43	(13)	48	21	64	26	50	66	135	115	67	139	101	73	80	18	48	58	23	24	14	11	28	23	35	14	102	(20)	(23)	(1)	26	35	36	39	24	33	42	36	78	59	56	54	40	63	48	124	184	167	178	105	82	78	85	129	106	125	129	85	107	95	81	89	81	97	103	86
Pre-Tax Income	2 241 N/A	2 340 +4%	2 229 -5%	2 473 +11%	2 561 +4%	2 570 +0%	2 355 -8%	2 743 +16%	3 035 +11%	3 103 +2%	2 467 -20%	2 074 -16%	1 743 -16%	1 445 -17%	1 322 -9%	1 401 +6%	2 035 +45%	1 767 -13%	1 674 -5%	1 082 -35%	1 454 +34%	774 -47%	201 -74%	1 133 +464%	1 380 +22%	1 621 +17%	2 407 +48%	2 223 -8%	1 967 -12%	2 289 +16%	2 585 +13%	2 836 +10%	3 167 +12%	2 484 -22%	2 527 +2%	2 662 +5%	2 587 -3%	3 242 +25%	3 621 +12%	3 797 +5%	3 301 -13%	3 615 +10%	3 552 -2%	3 218 -9%	3 954 +23%	3 882 -2%	3 996 +3%	4 576 +15%	4 321 -6%	4 033 -7%	4 091 +1%	2 731 -33%	3 192 +17%	3 294 +3%	3 453 +5%	5 080 +47%	4 268 -16%	2 535 -41%	(2 065) N/A	(5 031) -144%	(4 104) +18%	(3 728) +9%	(1 013) +73%	(285) +72%	(522) -83%	723 N/A	1 186 +64%	2 029 +71%	2 578 +27%	3 663 +42%	5 157 +41%	6 793 +32%	7 838 +15%	6 601 -16%	7 259 +10%	5 929 -18%	6 224 +5%	7 599 +22%	7 358 -3%	7 881 +7%	7 828 -1%
Net Income
Tax Provision	(975)	(960)	(967)	(1 101)	(1 033)	(1 023)	(947)	(1 074)	(1 230)	(1 334)	(1 082)	(900)	(719)	(668)	(592)	(530)	(832)	(742)	(743)	(250)	(395)	(81)	194	(406)	(540)	(776)	(1 068)	(967)	(798)	(943)	(1 067)	(1 106)	(1 215)	(929)	(909)	(881)	(844)	(1 128)	(1 237)	(1 261)	(1 146)	(1 204)	(1 098)	(984)	(1 207)	(1 202)	(1 358)	(1 548)	(1 496)	(1 332)	(1 377)	(934)	(1 073)	(1 132)	(1 164)	(1 675)	(1 509)	(881)	367	1 257	1 032	944	259	78	126	(338)	(566)	(805)	(909)	(1 284)	(1 629)	(2 133)	(2 474)	(1 914)	(2 154)	(1 771)	(1 864)	(2 386)	(2 337)	(2 489)	(2 490)
Income from Continuing Operations	1 266	1 380	1 262	1 372	1 528	1 547	1 408	1 669	1 805	1 769	1 385	1 174	1 024	777	730	871	1 203	1 025	931	833	1 060	693	396	727	840	845	1 338	1 255	1 168	1 346	1 518	1 730	1 953	1 554	1 620	1 782	1 743	2 114	2 383	2 536	2 154	2 410	2 454	2 234	2 748	2 680	2 638	3 028	2 826	2 701	2 717	1 800	2 121	2 162	2 288	3 405	2 759	1 654	(1 698)	(3 774)	(3 073)	(2 784)	(754)	(206)	(396)	385	620	1 224	1 669	2 379	3 528	4 660	5 364	4 687	5 105	4 158	4 359	5 214	5 020	5 392	5 338
Income to Minority Interest	(46)	(36)	(19)	(25)	(30)	(42)	(28)	(33)	(35)	(39)	(47)	(33)	(34)	(20)	(21)	(20)	(13)	(17)	(15)	(26)	(27)	(28)	(44)	(54)	(50)	(45)	(42)	(39)	(38)	(56)	(56)	(62)	(75)	(70)	(63)	(60)	(58)	(56)	(60)	(69)	(66)	(65)	(66)	(57)	(56)	(49)	(47)	(45)	(35)	(51)	(56)	(75)	(86)	(89)	(92)	(85)	(83)	(72)	(45)	(15)	(19)	(2)	(6)	(4)	7	(8)	(21)	(40)	(46)	(60)	(80)	(104)	(116)	(115)	(106)	(95)	(103)	(106)	(109)	(108)	(105)
Net Income (Common)	1 215 N/A	1 338 +10%	1 239 -7%	1 343 +8%	1 494 +11%	1 503 +1%	1 381 -8%	1 635 +18%	1 767 +8%	1 724 -2%	1 334 -23%	1 137 -15%	989 -13%	753 -24%	709 -6%	851 +20%	1 190 +40%	1 008 -15%	916 -9%	807 -12%	1 033 +28%	665 -36%	352 -47%	672 +91%	789 +17%	800 +1%	1 295 +62%	1 216 -6%	1 130 -7%	1 290 +14%	1 462 +13%	1 668 +14%	1 878 +13%	1 484 -21%	1 557 +5%	1 722 +11%	1 685 -2%	2 058 +22%	2 323 +13%	2 467 +6%	2 089 -15%	2 345 +12%	2 389 +2%	2 179 -9%	2 693 +24%	2 631 -2%	2 593 -1%	2 984 +15%	2 792 -6%	2 650 -5%	2 661 +0%	1 725 -35%	2 036 +18%	2 073 +2%	2 197 +6%	3 320 +51%	2 676 -19%	1 582 -41%	(1 743) N/A	(3 789) -117%	(3 091) +18%	(2 786) +10%	(761) +73%	(210) +72%	(389) -85%	376 N/A	599 +59%	1 184 +98%	1 623 +37%	2 319 +43%	3 448 +49%	4 556 +32%	5 248 +15%	4 572 -13%	4 999 +9%	4 063 -19%	4 257 +5%	5 108 +20%	4 912 -4%	5 283 +8%	5 233 -1%
EPS (Diluted)	22.92 N/A	25.24 +10%	23.82 -6%	25.33 +6%	28.18 +11%	28.35 +1%	26.05 -8%	30.27 +16%	33.33 +10%	32.52 -2%	24.7 -24%	21.45 -13%	18.66 -13%	13.94 -25%	13.37 -4%	16.05 +20%	22.03 +37%	19.01 -14%	17.27 -9%	15.21 -12%	19.49 +28%	12.54 -36%	6.64 -47%	12.66 +91%	14.88 +18%	15.08 +1%	24.45 +62%	22.93 -6%	21.32 -7%	24.33 +14%	27.58 +13%	31.47 +14%	35.43 +13%	28 -21%	29.37 +5%	32.49 +11%	31.79 -2%	38.78 +22%	43.83 +13%	46.54 +6%	39.41 -15%	44.16 +12%	46.84 +6%	39.61 -15%	50.81 +28%	49.56 -2%	48.92 -1%	56.3 +15%	52.67 -6%	49.93 -5%	50.2 +1%	32.54 -35%	38.33 +18%	39.03 +2%	41.36 +6%	62.51 +51%	50.39 -19%	29.79 -41%	-32.83 N/A	-71.35 -117%	-58.21 +18%	-52.47 +10%	-14.33 +73%	-3.96 +72%	-7.33 -85%	7.09 N/A	11.29 +59%	22.3 +98%	30.56 +37%	43.67 +43%	64.94 +49%	85.8 +32%	98.83 +15%	86.1 -13%	94.15 +9%	76.51 -19%	80.17 +5%	96.19 +20%	92.5 -4%	99.5 +8%	98.55 -1%

Income Statement Balance Sheet Cash Flow Statement

Fuji Kyuko Co Ltd
TSE:9010

Income Statement

Earnings Waterfall
Fuji Kyuko Co Ltd

Income Statement
Fuji Kyuko Co Ltd

See Also

Company

Help

Tools

Stocks

Fuji Kyuko Co Ltd TSE:9010

Income Statement

Earnings Waterfall Fuji Kyuko Co Ltd

Income Statement Fuji Kyuko Co Ltd

See Also

Company

Help

Tools

Stocks

Fuji Kyuko Co Ltd
TSE:9010

Earnings Waterfall
Fuji Kyuko Co Ltd

Income Statement
Fuji Kyuko Co Ltd