Income Statement

Revenue

+13%

+18%

10Y

Currency: JPY

	Feb-2005	May-2005	Aug-2005	Feb-2006	May-2006	Aug-2006	Feb-2007	May-2007	Aug-2007	Feb-2008	May-2008	Aug-2008	Feb-2009	May-2009	Aug-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	38	0	0	31	0	0	32	0	0	35	0	0	34	0	0	20	0	38	76	52	67	63	60	56	56	59	60	63	67	70	76	80	88	96	101	106	105	102	101	101	101	103	105	107	108	107	106	105	104	104	104	104	106	108	110	112	113	114	118	255	391	498	617	599	575	614	649	701	753	779	818	863	928	1 010	1 096	1 164	0	0	0
Revenue	91 811 N/A	94 234 +3%	96 006 +2%	97 911 +2%	99 210 +1%	100 440 +1%	101 264 +1%	102 634 +1%	104 423 +2%	104 873 +0%	105 452 +1%	106 370 +1%	105 458 -1%	103 721 -2%	101 282 -2%	100 276 -1%	100 400 +0%	101 012 +1%	135 709 +34%	137 222 +1%	138 484 +1%	139 573 +1%	140 124 +0%	140 167 +0%	139 971 0%	139 359 0%	139 228 0%	139 409 +0%	140 442 +1%	142 416 +1%	143 970 +1%	145 659 +1%	147 147 +1%	148 667 +1%	150 789 +1%	152 398 +1%	153 472 +1%	153 967 +0%	153 541 0%	153 028 0%	152 860 0%	152 716 0%	153 034 +0%	153 191 +0%	155 567 +2%	157 495 +1%	159 722 +1%	162 645 +2%	164 338 +1%	166 815 +2%	169 155 +1%	170 232 +1%	171 383 +1%	171 620 +0%	172 185 +0%	173 933 +1%	172 682 -1%	171 900 0%	171 171 0%	171 083 0%	172 828 +1%	174 519 +1%	175 967 +1%	176 545 +0%	177 359 +0%	178 295 +1%	179 649 +1%	180 779 +1%	181 737 +1%	183 251 +1%	184 617 +1%	186 693 +1%	189 767 +2%	192 471 +1%	195 192 +1%	197 266 +1%	199 501 +1%	200 672 +1%	202 602 +1%
Gross Profit
Cost of Revenue	(87 236)	(89 676)	(91 659)	(93 448)	(94 719)	(95 999)	(97 298)	(99 047)	(101 130)	(101 856)	(102 559)	(103 393)	(102 274)	(100 323)	(97 618)	(96 426)	(96 419)	(96 811)	(130 495)	(131 981)	(133 135)	(134 293)	(134 620)	(134 366)	(134 103)	(133 333)	(133 361)	(133 958)	(134 919)	(136 946)	(138 102)	(139 487)	(141 174)	(142 827)	(144 682)	(145 863)	(146 566)	(146 440)	(145 584)	(144 728)	(144 453)	(144 053)	(144 074)	(144 220)	(146 043)	(147 900)	(150 325)	(153 612)	(155 084)	(157 376)	(159 800)	(160 607)	(161 832)	(162 335)	(163 027)	(164 933)	(164 852)	(164 463)	(163 689)	(163 597)	(164 189)	(165 152)	(166 342)	(166 551)	(167 264)	(168 433)	(169 930)	(171 048)	(171 993)	(173 315)	(174 264)	(175 737)	(178 027)	(180 106)	(183 021)	(184 965)	(187 296)	(188 826)	(190 262)
Gross Profit	4 575 N/A	4 558 0%	4 347 -5%	4 463 +3%	4 491 +1%	4 441 -1%	3 966 -11%	3 587 -10%	3 293 -8%	3 017 -8%	2 893 -4%	2 977 +3%	3 184 +7%	3 398 +7%	3 664 +8%	3 850 +5%	3 981 +3%	4 201 +6%	5 214 +24%	5 241 +1%	5 349 +2%	5 280 -1%	5 504 +4%	5 801 +5%	5 868 +1%	6 026 +3%	5 867 -3%	5 451 -7%	5 523 +1%	5 470 -1%	5 868 +7%	6 172 +5%	5 973 -3%	5 840 -2%	6 107 +5%	6 535 +7%	6 906 +6%	7 527 +9%	7 957 +6%	8 300 +4%	8 407 +1%	8 663 +3%	8 960 +3%	8 971 +0%	9 524 +6%	9 595 +1%	9 397 -2%	9 033 -4%	9 254 +2%	9 439 +2%	9 355 -1%	9 625 +3%	9 551 -1%	9 285 -3%	9 158 -1%	9 000 -2%	7 830 -13%	7 437 -5%	7 482 +1%	7 486 +0%	8 639 +15%	9 367 +8%	9 625 +3%	9 994 +4%	10 095 +1%	9 862 -2%	9 719 -1%	9 731 +0%	9 744 +0%	9 936 +2%	10 353 +4%	10 956 +6%	11 740 +7%	12 365 +5%	12 171 -2%	12 301 +1%	12 205 -1%	11 846 -3%	12 340 +4%
Operating Income
Operating Expenses	(2 322)	(2 285)	(2 341)	(2 369)	(2 439)	(2 422)	(2 424)	(2 401)	(2 411)	(2 393)	(2 424)	(2 366)	(2 413)	(2 511)	(2 632)	(2 698)	(2 653)	(2 614)	(3 466)	(3 428)	(3 408)	(3 448)	(3 555)	(3 565)	(3 615)	(3 629)	(3 558)	(3 532)	(3 509)	(3 499)	(3 481)	(3 506)	(3 443)	(3 432)	(3 435)	(3 482)	(3 601)	(3 697)	(3 931)	(3 982)	(3 994)	(4 124)	(4 119)	(4 203)	(4 430)	(4 487)	(4 505)	(4 580)	(4 576)	(4 593)	(4 657)	(4 735)	(4 849)	(4 907)	(5 025)	(5 032)	(4 938)	(4 951)	(4 881)	(5 142)	(5 398)	(5 687)	(5 987)	(6 070)	(6 182)	(6 070)	(6 024)	(6 003)	(6 061)	(6 182)	(6 323)	(6 389)	(6 319)	(6 442)	(6 609)	(6 707)	(6 811)	(6 763)	(6 696)
Selling, General & Administrative	(2 322)	(2 285)	(2 341)	(2 369)	(2 427)	(2 422)	(2 430)	(2 415)	(2 430)	(2 412)	(2 444)	(2 385)	(2 426)	(2 525)	(2 628)	(2 694)	(2 650)	(2 610)	(3 457)	(3 414)	(3 389)	(3 425)	(3 529)	(3 545)	(3 603)	(3 626)	(3 512)	(3 537)	(3 511)	(3 500)	(3 427)	(3 506)	(3 443)	(3 432)	(3 378)	(3 480)	(3 601)	(3 695)	(3 876)	(3 983)	(3 994)	(4 124)	(4 058)	(4 203)	(4 429)	(4 487)	(4 349)	(4 578)	(4 575)	(4 592)	(4 500)	(4 734)	(4 847)	(4 906)	(4 867)	(5 031)	(4 938)	(4 949)	(4 718)	(5 142)	(5 397)	(5 687)	(5 829)	(6 068)	(6 181)	(6 069)	(5 886)	(6 001)	(6 058)	(6 181)	(6 196)	(6 388)	(6 319)	(6 440)	(6 482)	(6 706)	(6 810)	(6 763)	(6 696)
Depreciation & Amortization	0	0	0	0	0	12	18	14	19	19	20	19	13	14	(4)	(4)	(3)	(4)	(9)	(14)	(19)	(23)	(26)	(20)	(12)	(3)	(46)	4	2	0	(53)	0	0	0	(57)	0	0	0	(55)	0	0	0	(60)	0	0	0	(155)	0	0	0	(156)	0	0	0	(157)	0	0	0	(162)	0	0	0	(157)	0	0	0	(136)	0	0	0	(126)	0	0	0	(126)	0	0	0	0
Other Operating Expenses	0	0	0	0	(12)	(12)	(12)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(1)	0	0	0	0	(2)	0	(2)	0	1	0	0	(1)	0	(1)	0	(1)	(2)	0	0	(1)	(1)	(2)	(1)	(1)	(1)	0	(2)	(1)	0	(1)	0	(1)	(2)	(1)	0	(2)	(2)	(3)	(1)	(1)	(1)	0	0	(1)	(1)	(1)	0	0
Operating Income	2 253 N/A	2 273 +1%	2 006 -12%	2 094 +4%	2 052 -2%	2 019 -2%	1 542 -24%	1 186 -23%	882 -26%	624 -29%	469 -25%	611 +30%	771 +26%	887 +15%	1 032 +16%	1 152 +12%	1 328 +15%	1 587 +20%	1 748 +10%	1 813 +4%	1 941 +7%	1 832 -6%	1 949 +6%	2 236 +15%	2 253 +1%	2 397 +6%	2 309 -4%	1 919 -17%	2 014 +5%	1 971 -2%	2 387 +21%	2 666 +12%	2 530 -5%	2 408 -5%	2 672 +11%	3 053 +14%	3 305 +8%	3 830 +16%	4 026 +5%	4 318 +7%	4 413 +2%	4 539 +3%	4 841 +7%	4 768 -2%	5 094 +7%	5 108 +0%	4 892 -4%	4 453 -9%	4 678 +5%	4 846 +4%	4 698 -3%	4 890 +4%	4 702 -4%	4 378 -7%	4 133 -6%	3 968 -4%	2 892 -27%	2 486 -14%	2 601 +5%	2 344 -10%	3 241 +38%	3 680 +14%	3 638 -1%	3 924 +8%	3 913 0%	3 792 -3%	3 695 -3%	3 728 +1%	3 683 -1%	3 754 +2%	4 030 +7%	4 567 +13%	5 421 +19%	5 923 +9%	5 562 -6%	5 594 +1%	5 394 -4%	5 083 -6%	5 644 +11%
Pre-Tax Income
Interest Income Expense	(44)	(28)	11	(44)	(28)	(43)	(51)	(73)	(77)	(75)	(63)	(65)	(69)	(51)	(52)	(38)	(217)	(341)	(342)	(534)	(78)	67	167	293	(8)	(9)	12	(66)	(10)	(24)	(34)	30	(27)	(16)	(21)	(70)	(37)	(24)	(20)	(8)	(17)	(19)	(27)	(23)	(44)	(40)	(35)	(39)	(28)	(35)	(34)	(38)	(43)	(40)	(19)	(31)	(51)	(56)	(80)	(195)	(297)	(407)	(529)	(528)	(513)	(564)	(542)	(595)	(644)	(671)	(765)	(811)	(881)	(973)	(1 062)	(1 112)	(1 145)	(1 124)	(1 088)
Non-Reccuring Items	(318)	(307)	(305)	(190)	(105)	(9)	(11)	(30)	(107)	(116)	(77)	0	(14)	7	8	50	40	(64)	(25)	28	(377)	(585)	(778)	(631)	(179)	113	132	109	38	51	70	(10)	18	33	10	(57)	(149)	(215)	(237)	(266)	(201)	(161)	34	137	146	181	13	15	34	26	(323)	(283)	(304)	(386)	(113)	(125)	(138)	(61)	442	454	464	411	(58)	(81)	(263)	(214)	(255)	(230)	(43)	(44)	(3 450)	(3 462)	(3 364)	(3 440)	8	16	(85)	(14)	(62)
Gain/Loss on Disposition of Assets	(14)	(2)	(8)	(163)	(171)	(163)	(33)	(33)	(70)	(70)	(68)	(22)	(19)	(11)	(13)	(6)	(15)	(85)	(87)	(157)	(146)	(76)	12	18	14	18	(51)	(40)	(51)	(41)	(6)	(5)	27	21	54	61	110	76	66	47	(100)	(98)	(127)	(142)	(68)	(68)	(69)	(60)	(57)	(59)	(26)	(41)	(55)	(59)	(35)	(19)	(32)	(85)	(164)	0	(142)	(81)	(70)	(36)	(11)	9	11	(31)	(52)	(48)	(78)	(31)	(61)	(71)	(40)	(45)	(11)	(24)	(2)
Total Other Income	105	91	105	57	88	84	60	46	33	54	77	87	64	30	40	55	82	131	275	321	316	265	140	128	139	215	168	207	195	122	127	135	162	179	185	170	161	167	164	165	308	296	307	306	152	149	170	163	185	176	173	135	409	401	321	215	(50)	(39)	127	65	260	255	203	173	125	158	166	168	217	203	207	258	291	317	387	354	301	249	263
Pre-Tax Income	1 982 N/A	2 027 +2%	1 809 -11%	1 754 -3%	1 836 +5%	1 888 +3%	1 507 -20%	1 096 -27%	661 -40%	417 -37%	338 -19%	611 +81%	733 +20%	862 +18%	1 015 +18%	1 213 +20%	1 218 +0%	1 228 +1%	1 569 +28%	1 471 -6%	1 656 +13%	1 503 -9%	1 490 -1%	2 044 +37%	2 219 +9%	2 734 +23%	2 570 -6%	2 129 -17%	2 186 +3%	2 079 -5%	2 544 +22%	2 816 +11%	2 710 -4%	2 625 -3%	2 900 +10%	3 157 +9%	3 390 +7%	3 834 +13%	3 999 +4%	4 256 +6%	4 403 +3%	4 557 +3%	5 028 +10%	5 046 +0%	5 280 +5%	5 330 +1%	4 971 -7%	4 532 -9%	4 812 +6%	4 954 +3%	4 488 -9%	4 663 +4%	4 709 +1%	4 294 -9%	4 287 0%	4 008 -7%	2 621 -35%	2 245 -14%	2 926 +30%	2 668 -9%	3 526 +32%	3 858 +9%	3 184 -17%	3 452 +8%	3 251 -6%	3 181 -2%	3 075 -3%	3 040 -1%	3 161 +4%	3 194 +1%	(56) N/A	521 N/A	1 406 +170%	1 756 +25%	4 855 +176%	4 807 -1%	4 454 -7%	4 170 -6%	4 755 +14%
Net Income
Tax Provision	(905)	(930)	(813)	(812)	(866)	(895)	(726)	(551)	(436)	(365)	(291)	(343)	(413)	(519)	(584)	(677)	(760)	(824)	(946)	(957)	(820)	(712)	(798)	(878)	(954)	(1 167)	(1 096)	(979)	(1 085)	(1 006)	(1 148)	(1 237)	(1 338)	(1 303)	(1 441)	(1 506)	(1 408)	(1 552)	(1 658)	(1 771)	(1 935)	(1 958)	(2 035)	(2 034)	(2 009)	(1 993)	(1 785)	(1 627)	(1 707)	(1 776)	(1 695)	(1 735)	(1 733)	(1 598)	(1 971)	(2 008)	(1 577)	(1 540)	(1 320)	(1 067)	(1 444)	(1 388)	(1 181)	(1 272)	(1 124)	(1 145)	(1 272)	(1 292)	(1 423)	(1 429)	(841)	(867)	(940)	(1 066)	(1 471)	(1 515)	(1 458)	(1 369)	(1 556)
Income from Continuing Operations	1 077	1 097	996	942	970	993	781	545	225	52	47	268	320	343	431	536	458	404	623	514	836	791	692	1 166	1 265	1 567	1 474	1 150	1 101	1 073	1 396	1 579	1 372	1 322	1 459	1 651	1 982	2 282	2 341	2 485	2 468	2 599	2 993	3 012	3 271	3 337	3 186	2 905	3 105	3 178	2 793	2 928	2 976	2 696	2 316	2 000	1 044	705	1 606	1 601	2 082	2 470	2 003	2 180	2 127	2 036	1 803	1 748	1 738	1 765	(897)	(346)	466	690	3 384	3 292	2 996	2 801	3 199
Income to Minority Interest	(85)	(130)	(164)	(242)	(184)	(167)	(59)	(135)	(106)	(134)	(107)	(98)	(96)	(149)	(189)	(202)	(200)	(214)	(218)	(203)	(172)	(173)	(200)	(262)	(279)	(255)	(228)	(163)	(146)	(131)	(149)	(158)	(149)	(162)	(160)	(154)	(180)	(188)	(231)	(257)	(311)	(354)	(408)	(424)	(403)	(439)	(457)	(442)	(473)	(479)	(461)	(488)	(487)	(470)	(479)	(470)	(445)	(445)	(418)	(426)	(432)	(443)	(442)	(392)	(386)	(365)	(344)	(390)	(422)	(439)	(437)	(567)	(732)	(734)	(722)	(594)	(523)	(502)	(551)
Net Income (Common)	988 N/A	963 -3%	830 -14%	696 -16%	785 +13%	824 +5%	722 -12%	407 -44%	117 -71%	(82) N/A	(59) +28%	169 N/A	221 +31%	192 -13%	243 +27%	335 +38%	256 -24%	185 -28%	405 +119%	311 -23%	667 +114%	621 -7%	489 -21%	902 +84%	983 +9%	1 312 +33%	1 245 -5%	987 -21%	955 -3%	942 -1%	1 246 +32%	1 420 +14%	1 222 -14%	1 158 -5%	1 297 +12%	1 494 +15%	1 800 +20%	2 092 +16%	2 109 +1%	2 227 +6%	2 156 -3%	2 244 +4%	2 584 +15%	2 587 +0%	2 867 +11%	2 897 +1%	2 728 -6%	2 462 -10%	2 632 +7%	2 698 +3%	2 331 -14%	2 439 +5%	2 486 +2%	2 225 -10%	1 835 -18%	1 528 -17%	598 -61%	259 -57%	1 187 +358%	1 175 -1%	1 649 +40%	2 026 +23%	1 561 -23%	1 788 +15%	1 742 -3%	1 671 -4%	1 458 -13%	1 357 -7%	1 316 -3%	1 326 +1%	(1 334) N/A	(913) +32%	(268) +71%	(45) +83%	2 660 N/A	2 696 +1%	2 472 -8%	2 297 -7%	2 648 +15%
EPS (Diluted)	76 N/A	74.07 -3%	63.84 -14%	53.53 -16%	60.38 +13%	63.38 +5%	55.53 -12%	31.3 -44%	9.75 -69%	-6.3 N/A	-4.53 +28%	14.08 N/A	17 +21%	14.76 -13%	18.69 +27%	25.76 +38%	19.69 -24%	14.23 -28%	31.15 +119%	23.92 -23%	51.3 +114%	47.76 -7%	37.61 -21%	69.38 +84%	75.61 +9%	100.92 +33%	95.76 -5%	75.92 -21%	73.46 -3%	72.46 -1%	95.84 +32%	109.23 +14%	94 -14%	89.07 -5%	99.76 +12%	114.92 +15%	150 +31%	174.33 +16%	169.41 -3%	185.58 +10%	179.66 -3%	187 +4%	103.95 -44%	215.58 +107%	238.91 +11%	241.41 +1%	109.75 -55%	205.16 +87%	219.33 +7%	224.83 +3%	93.78 -58%	196.25 +109%	200.03 +2%	179.03 -10%	73.82 -59%	122.95 +67%	48.12 -61%	10.42 -78%	47.75 +358%	47.27 -1%	66.34 +40%	81.51 +23%	62.8 -23%	71.93 +15%	70.08 -3%	67.23 -4%	58.66 -13%	54.59 -7%	52.94 -3%	53.35 +1%	-53.67 N/A	-36.72 +32%	-10.77 +71%	-1.8 +83%	107.01 N/A	108.46 +1%	99.45 -8%	92.41 -7%	106.53 +15%

Income Statement Balance Sheet Cash Flow Statement

KRS Corp
TSE:9369

Income Statement

Earnings Waterfall
KRS Corp

Income Statement
KRS Corp

See Also

Company

Help

Tools

Stocks

KRS Corp TSE:9369

Income Statement

Earnings Waterfall KRS Corp

Income Statement KRS Corp

See Also

Company

Help

Tools

Stocks

KRS Corp
TSE:9369

Earnings Waterfall
KRS Corp

Income Statement
KRS Corp