Income Statement

Revenue

+8%

+15%

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	417	0	0	368	0	0	343	0	0	310	0	0	316	0	0	306	606	874	1 095	1 017	946	914	929	944	941	943	884	854	890	912	977	995	961	925	914	911	901	906	892	858	817	800	783	764	748	677	640	617	593	591	538	575	597	641	734	706	697	654	600	561	528	507	483	486	507	542	579	601	675	741	875	989	1 079	1 197	1 264	0	0	0
Revenue	245 093 N/A	248 527 +1%	253 709 +2%	261 393 +3%	276 208 +6%	286 410 +4%	294 756 +3%	305 026 +3%	307 094 +1%	308 926 +1%	301 554 -2%	308 504 +2%	298 417 -3%	294 077 -1%	283 325 -4%	290 263 +2%	277 390 -4%	279 901 +1%	373 209 +33%	381 226 +2%	383 823 +1%	389 188 +1%	395 977 +2%	398 540 +1%	401 706 +1%	404 412 +1%	401 658 -1%	403 163 +0%	408 883 +1%	417 077 +2%	434 445 +4%	448 526 +3%	460 750 +3%	469 088 +2%	481 291 +3%	483 585 +0%	483 873 +0%	486 510 +1%	489 441 +1%	497 331 +2%	505 410 +2%	512 120 +1%	510 027 0%	511 975 +0%	515 053 +1%	521 828 +1%	531 956 +2%	546 274 +3%	558 585 +2%	565 551 +1%	572 516 +1%	571 851 0%	571 321 0%	571 872 +0%	569 461 0%	565 866 -1%	554 146 -2%	543 088 -2%	533 870 -2%	533 284 0%	537 976 +1%	544 680 +1%	553 831 +2%	558 650 +1%	569 468 +2%	578 921 +2%	579 226 +0%	575 024 -1%	567 108 -1%	564 589 0%	563 547 0%	569 052 +1%	585 470 +3%	597 309 +2%	606 791 +2%	617 725 +2%	623 232 +1%	623 488 +0%
Gross Profit
Cost of Revenue	(226 072)	(229 463)	(234 274)	(241 130)	(254 085)	(262 474)	(269 259)	(277 733)	(280 026)	(281 812)	(274 288)	(279 458)	(271 234)	(266 745)	(258 437)	(264 888)	(254 745)	(257 032)	(343 696)	(350 819)	(354 271)	(359 877)	(366 101)	(368 497)	(370 729)	(372 897)	(371 180)	(374 794)	(381 017)	(388 527)	(402 670)	(413 156)	(424 672)	(432 691)	(443 024)	(445 684)	(443 997)	(444 302)	(446 451)	(452 129)	(458 863)	(464 634)	(463 563)	(464 626)	(467 019)	(472 913)	(480 189)	(491 374)	(501 857)	(506 662)	(512 380)	(512 372)	(511 370)	(510 995)	(508 172)	(504 935)	(494 809)	(486 343)	(479 119)	(478 774)	(481 676)	(487 991)	(495 711)	(499 618)	(509 057)	(515 597)	(515 514)	(510 994)	(504 934)	(502 746)	(501 553)	(506 480)	(518 943)	(527 154)	(533 136)	(542 759)	(547 227)	(548 284)
Gross Profit	19 021 N/A	19 064 +0%	19 435 +2%	20 263 +4%	22 123 +9%	23 936 +8%	25 497 +7%	27 293 +7%	27 068 -1%	27 114 +0%	27 266 +1%	29 046 +7%	27 183 -6%	27 332 +1%	24 888 -9%	25 375 +2%	22 645 -11%	22 869 +1%	29 513 +29%	30 407 +3%	29 552 -3%	29 311 -1%	29 876 +2%	30 043 +1%	30 977 +3%	31 515 +2%	30 478 -3%	28 369 -7%	27 866 -2%	28 550 +2%	31 775 +11%	35 370 +11%	36 078 +2%	36 397 +1%	38 267 +5%	37 901 -1%	39 876 +5%	42 208 +6%	42 990 +2%	45 202 +5%	46 547 +3%	47 486 +2%	46 464 -2%	47 349 +2%	48 034 +1%	48 915 +2%	51 767 +6%	54 900 +6%	56 728 +3%	58 889 +4%	60 136 +2%	59 479 -1%	59 951 +1%	60 877 +2%	61 289 +1%	60 931 -1%	59 337 -3%	56 745 -4%	54 751 -4%	54 510 0%	56 300 +3%	56 689 +1%	58 120 +3%	59 032 +2%	60 411 +2%	63 324 +5%	63 712 +1%	64 030 +0%	62 174 -3%	61 843 -1%	61 994 +0%	62 572 +1%	66 527 +6%	70 155 +5%	73 655 +5%	74 966 +2%	76 005 +1%	75 204 -1%
Operating Income
Operating Expenses	(8 784)	(8 277)	(7 835)	(7 740)	(7 892)	(8 019)	(8 147)	(8 321)	(8 421)	(8 561)	(8 679)	(8 749)	(8 623)	(8 302)	(8 179)	(8 239)	(9 075)	(8 975)	(10 723)	(10 766)	(10 851)	(10 999)	(11 389)	(11 552)	(12 158)	(12 523)	(12 647)	(14 185)	(13 606)	(14 237)	(15 207)	(15 824)	(15 974)	(16 298)	(16 257)	(16 789)	(17 144)	(17 466)	(18 673)	(19 030)	(19 224)	(19 448)	(19 378)	(19 372)	(19 572)	(19 643)	(20 186)	(21 645)	(21 895)	(21 169)	(20 889)	(21 054)	(21 137)	(20 910)	(20 915)	(20 927)	(20 688)	(20 487)	(20 823)	(21 308)	(21 971)	(22 709)	(23 655)	(25 584)	(24 679)	(25 390)	(25 543)	(27 123)	(26 231)	(26 407)	(26 778)	(27 791)	(28 179)	(29 093)	(29 710)	(30 152)	(31 539)	(32 077)
Selling, General & Administrative	(8 784)	(8 395)	(7 835)	(7 740)	(7 940)	(8 019)	(8 147)	(8 367)	(8 421)	(8 374)	(8 792)	(8 190)	(8 042)	(7 710)	(7 547)	(7 592)	(7 601)	(7 570)	(10 088)	(10 313)	(10 546)	(10 848)	(10 803)	(11 660)	(12 157)	(12 522)	(11 953)	(12 992)	(13 604)	(14 235)	(14 417)	(15 822)	(15 972)	(16 297)	(16 177)	(17 546)	(17 901)	(18 222)	(17 733)	(19 027)	(19 222)	(19 445)	(16 760)	(19 370)	(19 570)	(19 641)	(17 739)	(20 228)	(20 497)	(21 169)	(18 622)	(21 054)	(21 136)	(20 910)	(18 929)	(20 926)	(20 688)	(20 486)	(18 854)	(21 306)	(21 969)	(22 707)	(20 742)	(24 093)	(24 679)	(25 389)	(22 565)	(25 950)	(26 229)	(26 405)	(23 965)	(27 388)	(28 178)	(29 093)	(26 875)	(30 151)	(31 537)	(32 076)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(187)	(376)	(559)	(581)	(592)	(632)	(647)	(595)	(526)	(635)	0	0	0	(585)	0	0	0	(692)	0	0	0	(789)	0	0	0	(836)	0	0	0	(938)	0	0	0	(2 616)	0	0	0	(2 446)	0	0	0	(2 267)	0	0	0	(1 985)	0	0	0	(1 967)	0	0	0	(2 912)	0	0	0	(2 977)	0	0	0	(2 812)	0	0	0	(2 834)	0	0	0
Other Operating Expenses	0	118	0	0	48	0	0	46	0	0	489	0	0	0	0	0	(879)	(879)	0	(453)	(305)	(151)	(1)	108	(1)	(1)	(2)	(1 193)	(2)	0	(1)	(2)	(2)	(1)	756	757	757	756	(2)	(3)	0	(3)	(2)	(2)	0	(2)	(1)	(1 417)	(1 398)	0	0	0	(1)	0	(1)	(1)	0	(1)	(2)	(2)	0	(2)	(1)	(1 491)	0	(1)	(1)	(1 173)	(2)	(2)	(1)	(403)	(1)	0	(1)	(1)	(2)	(1)
Operating Income	10 237 N/A	10 787 +5%	11 600 +8%	12 523 +8%	14 231 +14%	15 917 +12%	17 350 +9%	18 972 +9%	18 647 -2%	18 553 -1%	18 587 +0%	20 297 +9%	18 560 -9%	19 030 +3%	16 709 -12%	17 136 +3%	13 570 -21%	13 894 +2%	18 790 +35%	19 641 +5%	18 701 -5%	18 312 -2%	18 487 +1%	18 491 +0%	18 819 +2%	18 992 +1%	17 831 -6%	14 184 -20%	14 260 +1%	14 313 +0%	16 568 +16%	19 546 +18%	20 104 +3%	20 099 0%	22 010 +10%	21 112 -4%	22 732 +8%	24 742 +9%	24 317 -2%	26 172 +8%	27 323 +4%	28 038 +3%	27 086 -3%	27 977 +3%	28 462 +2%	29 272 +3%	31 581 +8%	33 255 +5%	34 833 +5%	37 720 +8%	39 247 +4%	38 425 -2%	38 814 +1%	39 967 +3%	40 374 +1%	40 004 -1%	38 649 -3%	36 258 -6%	33 928 -6%	33 202 -2%	34 329 +3%	33 980 -1%	34 465 +1%	33 448 -3%	35 732 +7%	37 934 +6%	38 169 +1%	36 907 -3%	35 943 -3%	35 436 -1%	35 216 -1%	34 781 -1%	38 348 +10%	41 062 +7%	43 945 +7%	44 814 +2%	44 466 -1%	43 127 -3%
Pre-Tax Income
Interest Income Expense	(882)	(951)	(677)	(558)	(555)	(496)	(372)	(347)	(225)	(266)	(246)	(206)	(257)	(650)	(858)	(1 054)	(777)	(552)	(567)	(379)	(168)	(92)	310	(183)	(218)	(274)	55	(145)	(173)	(159)	(289)	362	401	1 028	731	(131)	(249)	(2 719)	(2 509)	(2 186)	(2 111)	291	638	962	876	355	(706)	(695)	(928)	110	1 018	987	1 376	433	(13)	(938)	(688)	(1 123)	(628)	286	111	681	931	1 988	2 494	1 902	1 004	635	347	703	1 079	759	1 160	1 750	1 792	1 799	930	2 774
Non-Reccuring Items	(2 917)	(696)	(586)	(586)	(353)	(116)	(116)	25	(96)	(248)	(914)	(1 556)	(1 072)	(359)	332	(879)	0	0	(2 139)	(1 260)	(1 117)	(1 146)	109	0	(727)	(697)	(1 192)	0	(499)	(500)	0	0	0	0	0	0	0	0	511	1 299	1 299	1 299	788	484	465	466	(754)	0	0	(1 398)	0	0	0	(1 123)	(1 701)	(2 505)	(2 441)	(1 292)	(699)	446	382	(610)	(1 148)	0	(1 680)	(1 575)	(1 172)	0	(1 158)	(297)	(403)	0	(395)	(395)	(633)	(294)	(270)	(269)
Gain/Loss on Disposition of Assets	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	187	0	0	0	0	0	0	0	0	0	(175)	(170)	(418)	0	(555)	(387)	(330)	0	0	0	0	0	0	0	0	0	0	0	1 921	152	152	152	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	240	562	415	412	323	390	316	93	(97)	(8)	183	(98)	(303)	(255)	(91)	(173)	(396)	(383)	(652)	(309)	(156)	(213)	(535)	(189)	(100)	(8)	65	331	249	(143)	(855)	(1 233)	(1 264)	(1 156)	(524)	(560)	(608)	(482)	(1 101)	(1 037)	(779)	(663)	341	26	581	682	249	181	484	256	363	378	50	25	(243)	(108)	905	3 218	1 697	3 533	2 877	239	36	(341)	540	1 026	457	595	(400)	(568)	335	479	(167)	(356)	(105)	(714)	(261)	116
Pre-Tax Income	6 678 N/A	9 702 +45%	10 752 +11%	11 791 +10%	13 646 +16%	15 695 +15%	17 178 +9%	18 743 +9%	18 229 -3%	18 031 -1%	17 610 -2%	18 437 +5%	16 928 -8%	17 766 +5%	16 092 -9%	15 030 -7%	12 397 -18%	12 959 +5%	15 432 +19%	17 693 +15%	17 260 -2%	16 861 -2%	18 371 +9%	18 119 -1%	17 774 -2%	18 013 +1%	16 759 -7%	14 370 -14%	13 837 -4%	13 511 -2%	15 611 +16%	18 675 +20%	19 241 +3%	19 971 +4%	22 217 +11%	20 421 -8%	21 875 +7%	21 541 -2%	21 218 -1%	24 248 +14%	25 557 +5%	28 795 +13%	28 435 -1%	29 449 +4%	29 829 +1%	30 388 +2%	30 040 -1%	32 741 +9%	34 389 +5%	36 688 +7%	40 628 +11%	39 790 -2%	40 240 +1%	39 302 -2%	38 417 -2%	36 453 -5%	36 425 0%	37 061 +2%	36 219 -2%	37 619 +4%	37 851 +1%	34 442 -9%	34 284 0%	35 095 +2%	37 086 +6%	39 287 +6%	38 458 -2%	38 137 -1%	34 732 -9%	35 274 +2%	36 227 +3%	36 019 -1%	38 946 +8%	42 061 +8%	44 999 +7%	45 605 +1%	44 865 -2%	45 748 +2%
Net Income
Tax Provision	(3 287)	(4 340)	(4 743)	(5 163)	(6 041)	(6 832)	(7 378)	(7 416)	(7 302)	(7 371)	(7 837)	(8 275)	(7 564)	(7 792)	(6 770)	(6 396)	(5 267)	(5 656)	(7 043)	(7 918)	(7 522)	(8 391)	(9 134)	(8 907)	(9 058)	(8 031)	(6 537)	(5 628)	(5 125)	(5 103)	(6 269)	(7 211)	(7 777)	(8 163)	(9 811)	(9 375)	(9 457)	(9 181)	(8 108)	(9 028)	(9 350)	(10 051)	(10 155)	(10 148)	(10 502)	(10 463)	(10 351)	(11 270)	(11 155)	(12 014)	(12 624)	(12 335)	(12 823)	(12 724)	(12 467)	(12 135)	(12 127)	(12 138)	(12 394)	(13 022)	(13 066)	(11 853)	(11 314)	(11 580)	(12 254)	(13 201)	(13 156)	(13 092)	(11 861)	(11 685)	(11 573)	(11 587)	(12 578)	(13 529)	(13 845)	(13 795)	(13 502)	(13 515)
Income from Continuing Operations	3 391	5 362	6 009	6 628	7 605	8 863	9 800	11 327	10 927	10 660	9 773	10 162	9 364	9 974	9 322	8 634	7 130	7 303	8 389	9 775	9 738	8 470	9 237	9 212	8 716	9 982	10 222	8 742	8 712	8 408	9 342	11 464	11 464	11 808	12 406	11 046	12 418	12 360	13 110	15 220	16 207	18 744	18 280	19 301	19 327	19 925	19 689	21 471	23 234	24 674	28 004	27 455	27 417	26 578	25 950	24 318	24 298	24 923	23 825	24 597	24 785	22 589	22 970	23 515	24 832	26 086	25 302	25 045	22 871	23 589	24 654	24 432	26 368	28 532	31 154	31 810	31 363	32 233
Income to Minority Interest	(259)	(230)	(256)	(212)	(194)	(220)	(309)	(363)	(269)	(165)	(125)	(171)	(188)	(130)	(69)	(95)	(117)	(173)	(185)	(172)	(160)	(130)	(140)	(179)	(250)	(362)	(504)	(482)	(507)	(333)	(188)	(148)	(35)	(98)	(654)	(597)	(695)	(554)	(199)	(301)	(131)	(243)	(70)	(39)	(134)	(269)	(287)	(423)	(419)	(379)	(533)	(446)	(474)	(445)	(330)	(295)	(384)	(284)	(284)	(288)	(245)	(393)	(333)	(349)	(335)	(351)	(343)	(364)	(332)	(219)	(274)	(183)	(218)	(400)	(406)	(418)	(339)	(165)
Net Income (Common)	3 133 N/A	5 133 +64%	5 749 +12%	6 414 +12%	7 409 +16%	8 642 +17%	9 488 +10%	10 962 +16%	10 655 -3%	10 490 -2%	9 643 -8%	9 987 +4%	9 176 -8%	9 840 +7%	9 250 -6%	8 534 -8%	7 013 -18%	7 130 +2%	8 203 +15%	9 601 +17%	9 576 0%	8 336 -13%	9 097 +9%	9 032 -1%	8 466 -6%	9 620 +14%	9 717 +1%	8 260 -15%	8 203 -1%	8 073 -2%	9 153 +13%	11 315 +24%	11 428 +1%	11 710 +2%	11 750 +0%	10 449 -11%	11 721 +12%	11 805 +1%	12 911 +9%	14 917 +16%	16 075 +8%	18 501 +15%	18 208 -2%	19 260 +6%	19 193 0%	19 653 +2%	19 402 -1%	21 049 +8%	22 815 +8%	24 296 +6%	27 470 +13%	27 007 -2%	26 942 0%	26 131 -3%	25 619 -2%	24 022 -6%	23 912 0%	24 638 +3%	23 540 -4%	24 308 +3%	24 539 +1%	22 196 -10%	22 636 +2%	23 165 +2%	24 496 +6%	25 734 +5%	24 959 -3%	24 681 -1%	22 538 -9%	23 370 +4%	24 379 +4%	24 248 -1%	26 150 +8%	28 129 +8%	30 747 +9%	31 390 +2%	31 023 -1%	32 068 +3%
EPS (Diluted)	51.36 N/A	82.79 +61%	94.24 +14%	105.14 +12%	119.5 +14%	141.67 +19%	145.96 +3%	168.64 +16%	163.92 -3%	163.9 0%	148.35 -9%	161.08 +9%	148 -8%	156.19 +6%	149.19 -4%	137.64 -8%	113.11 -18%	115 +2%	132.3 +15%	154.85 +17%	154.45 0%	134.45 -13%	146.72 +9%	145.67 -1%	136.54 -6%	157.7 +15%	159.29 +1%	137.66 -14%	136.71 -1%	134.55 -2%	152.55 +13%	188.58 +24%	190.46 +1%	195.16 +2%	195.14 0%	174.15 -11%	195.35 +12%	196.75 +1%	214.38 +9%	244.54 +14%	263.52 +8%	303.29 +15%	300.84 -1%	315.73 +5%	314.63 0%	322.18 +2%	320.66 0%	345.06 +8%	374.01 +8%	401.57 +7%	454.01 +13%	446.36 -2%	445.3 0%	431.89 -3%	423.43 -2%	397.04 -6%	395.23 0%	407.23 +3%	389.08 -4%	403.55 +4%	413.83 +3%	378.62 -9%	382.49 +1%	396 +4%	418.76 +6%	439.92 +5%	426.69 -3%	423.9 -1%	393.23 -7%	415.01 +6%	428.59 +3%	438.56 +2%	482.38 +10%	528.97 +10%	570.97 +8%	599.61 +5%	600.58 +0%	629.82 +5%

Income Statement Balance Sheet Cash Flow Statement

Sankyu Inc
TSE:9065

Income Statement

Earnings Waterfall
Sankyu Inc

Income Statement
Sankyu Inc

See Also

Company

Help

Tools

Stocks

Sankyu Inc TSE:9065

Income Statement

Earnings Waterfall Sankyu Inc

Income Statement Sankyu Inc

See Also

Company

Help

Tools

Stocks

Sankyu Inc
TSE:9065

Earnings Waterfall
Sankyu Inc

Income Statement
Sankyu Inc