Income Statement

Revenue

+19%

+24%

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	25	0	0	6	0	0	0	0	0	0	0	0	0	0	0	2	0	0	1	2	3	6	6	6	7	6	6	8	7	7	7	6	7	7	10	13	16	173	326	474	620	609	595	582	568	612	615	619	623	554	528	498	474	587	578	570	560	434	394	392	386	373	401	403	403	404	400	386	375	364	353	338	323	308	292	280	270	259	0	0	0
Revenue	254 790 N/A	264 905 +4%	273 619 +3%	268 976 -2%	269 384 +0%	264 005 -2%	263 198 0%	254 365 -3%	254 433 +0%	252 522 -1%	254 068 +1%	255 250 +0%	251 228 -2%	254 731 +1%	245 860 -3%	234 694 -5%	225 187 -4%	223 366 -1%	227 134 +2%	224 024 -1%	222 882 -1%	297 894 +34%	295 062 -1%	293 810 0%	300 346 +2%	305 460 +2%	319 005 +4%	323 620 +1%	324 471 +0%	326 422 +1%	323 526 -1%	330 793 +2%	333 461 +1%	341 720 +2%	346 145 +1%	348 658 +1%	351 045 +1%	362 497 +3%	377 684 +4%	394 962 +5%	410 009 +4%	414 780 +1%	415 351 +0%	415 517 +0%	418 938 +1%	416 704 -1%	419 137 +1%	420 407 +0%	421 459 +0%	423 663 +1%	423 444 0%	423 303 0%	423 315 +0%	424 945 +0%	423 786 0%	427 628 +1%	425 215 -1%	426 599 +0%	405 236 -5%	391 493 -3%	393 309 +0%	391 335 -1%	408 618 +4%	411 807 +1%	408 766 -1%	406 395 -1%	409 019 +1%	410 886 +0%	410 831 0%	413 979 +1%	411 536 -1%	410 538 0%	414 565 +1%	423 523 +2%	431 600 +2%	444 396 +3%	450 917 +1%	461 915 +2%	470 477 +2%	479 523 +2%	487 042 +2%
Gross Profit
Cost of Revenue	(171 499)	(179 949)	(185 410)	(181 732)	(184 355)	(185 755)	(185 486)	(178 295)	(178 368)	(179 937)	(178 445)	(180 147)	(180 516)	(189 847)	(185 786)	(174 779)	(162 850)	(157 764)	(158 190)	(154 580)	(149 877)	(199 166)	(199 126)	(197 097)	(202 299)	(205 259)	(210 809)	(216 418)	(216 920)	(217 057)	(214 333)	(216 757)	(220 324)	(225 588)	(230 665)	(230 117)	(227 578)	(235 340)	(245 089)	(257 025)	(267 087)	(269 913)	(268 057)	(270 158)	(272 394)	(270 430)	(274 018)	(275 483)	(276 676)	(278 632)	(277 871)	(276 698)	(276 471)	(277 740)	(279 927)	(285 288)	(286 952)	(288 576)	(274 453)	(267 315)	(267 805)	(267 915)	(274 945)	(268 379)	(260 305)	(253 541)	(257 336)	(262 030)	(265 721)	(271 785)	(270 825)	(271 161)	(274 957)	(281 582)	(286 260)	(291 864)	(294 711)	(298 945)	(300 224)	(302 003)	(304 248)
Gross Profit	83 291 N/A	84 956 +2%	88 209 +4%	87 244 -1%	85 029 -3%	78 250 -8%	77 712 -1%	76 070 -2%	76 065 0%	72 585 -5%	75 623 +4%	75 103 -1%	70 712 -6%	64 884 -8%	60 074 -7%	59 915 0%	62 337 +4%	65 602 +5%	68 944 +5%	69 444 +1%	73 005 +5%	98 728 +35%	95 936 -3%	96 713 +1%	98 047 +1%	100 201 +2%	108 196 +8%	107 202 -1%	107 551 +0%	109 365 +2%	109 193 0%	114 036 +4%	113 137 -1%	116 132 +3%	115 480 -1%	118 541 +3%	123 467 +4%	127 157 +3%	132 595 +4%	137 937 +4%	142 922 +4%	144 867 +1%	147 294 +2%	145 359 -1%	146 544 +1%	146 274 0%	145 119 -1%	144 924 0%	144 783 0%	145 031 +0%	145 573 +0%	146 605 +1%	146 844 +0%	147 205 +0%	143 859 -2%	142 340 -1%	138 263 -3%	138 023 0%	130 783 -5%	124 178 -5%	125 504 +1%	123 420 -2%	133 673 +8%	143 428 +7%	148 461 +4%	152 854 +3%	151 683 -1%	148 856 -2%	145 110 -3%	142 194 -2%	140 711 -1%	139 377 -1%	139 608 +0%	141 941 +2%	145 340 +2%	152 532 +5%	156 206 +2%	162 970 +4%	170 253 +4%	177 520 +4%	182 794 +3%
Operating Income
Operating Expenses	(55 959)	(57 237)	(58 998)	(58 604)	(57 870)	(56 487)	(56 092)	(55 033)	(54 775)	(54 081)	(56 347)	(56 895)	(57 158)	(55 846)	(54 952)	(52 949)	(50 301)	(48 860)	(48 778)	(49 200)	(49 578)	(67 052)	(66 879)	(66 443)	(67 506)	(67 952)	(70 217)	(70 931)	(71 947)	(73 936)	(74 211)	(75 999)	(75 716)	(76 043)	(77 640)	(79 106)	(81 560)	(84 775)	(86 363)	(88 391)	(89 797)	(91 689)	(92 134)	(93 290)	(94 189)	(93 748)	(94 826)	(94 508)	(94 287)	(94 067)	(94 192)	(95 318)	(95 877)	(97 456)	(96 768)	(96 010)	(94 964)	(94 912)	(92 196)	(89 073)	(89 055)	(88 894)	(91 134)	(93 680)	(93 337)	(94 172)	(94 682)	(95 141)	(95 773)	(95 601)	(95 501)	(95 362)	(97 443)	(100 064)	(102 369)	(106 310)	(107 967)	(108 053)	(109 299)	(110 534)	(111 099)
Selling, General & Administrative	(55 959)	(57 237)	(58 998)	(58 604)	(57 870)	(56 487)	(56 092)	(55 033)	(54 775)	(54 081)	(56 347)	(56 895)	(56 835)	(55 203)	(53 989)	(52 058)	(49 479)	(48 111)	(48 139)	(48 672)	(49 156)	(66 245)	(66 451)	(66 155)	(67 359)	(67 172)	(70 216)	(70 931)	(71 945)	(73 429)	(74 210)	(75 998)	(75 716)	(75 526)	(77 641)	(79 104)	(81 560)	(84 774)	(86 360)	(88 391)	(89 797)	(91 688)	(92 135)	(93 289)	(94 187)	(93 512)	(94 824)	(94 507)	(94 286)	(93 785)	(94 190)	(95 316)	(95 876)	(97 189)	(96 767)	(96 009)	(94 962)	(94 681)	(92 195)	(89 070)	(89 053)	(88 621)	(91 132)	(93 680)	(93 336)	(93 879)	(94 681)	(95 141)	(95 773)	(95 401)	(95 502)	(95 361)	(97 442)	(99 841)	(102 367)	(106 309)	(107 965)	(107 506)	(109 299)	(110 534)	(111 100)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(238)	0	0	0	(232)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(235)	0	0	0	(281)	0	0	0	(265)	0	0	0	(229)	0	0	0	(272)	0	0	0	(293)	0	0	0	(199)	0	0	0	(222)	0	0	0	(547)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(323)	(643)	(963)	(891)	(822)	(749)	(639)	(528)	(422)	(569)	0	0	0	(547)	0	0	0	(506)	0	0	0	(517)	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	0	0	0	0	0	0	0	0	0	0	0	0	(428)	(288)	(147)	(1)	(1)	0	(2)	(1)	(1)	(1)	0	0	0	(2)	0	(1)	(3)	0	0	(1)	0	(1)	(2)	(1)	(2)	0	0	(1)	(2)	0	(2)	(2)	(2)	(2)	0	(2)	0	(3)	(2)	(1)	(2)	0	0	0	(1)	0	0	(1)	0	(1)	(1)	(1)	(2)	0	(2)	0	0	0	0
Operating Income	27 332 N/A	27 719 +1%	29 211 +5%	28 640 -2%	27 159 -5%	21 763 -20%	21 620 -1%	21 037 -3%	21 290 +1%	18 504 -13%	19 276 +4%	18 208 -6%	13 554 -26%	9 038 -33%	5 122 -43%	6 966 +36%	12 036 +73%	16 742 +39%	20 166 +20%	20 244 +0%	23 427 +16%	31 676 +35%	29 057 -8%	30 270 +4%	30 541 +1%	32 249 +6%	37 979 +18%	36 271 -4%	35 604 -2%	35 429 0%	34 982 -1%	38 037 +9%	37 421 -2%	40 089 +7%	37 840 -6%	39 435 +4%	41 907 +6%	42 382 +1%	46 232 +9%	49 546 +7%	53 125 +7%	53 178 +0%	55 160 +4%	52 069 -6%	52 355 +1%	52 526 +0%	50 293 -4%	50 416 +0%	50 496 +0%	50 964 +1%	51 381 +1%	51 287 0%	50 967 -1%	49 749 -2%	47 091 -5%	46 330 -2%	43 299 -7%	43 111 0%	38 587 -10%	35 105 -9%	36 449 +4%	34 526 -5%	42 539 +23%	49 748 +17%	55 124 +11%	58 682 +6%	57 001 -3%	53 715 -6%	49 337 -8%	46 593 -6%	45 210 -3%	44 015 -3%	42 165 -4%	41 877 -1%	42 971 +3%	46 222 +8%	48 239 +4%	54 917 +14%	60 954 +11%	66 986 +10%	71 695 +7%
Pre-Tax Income
Interest Income Expense	356	515	559	291	532	619	1 537	2 195	2 551	2 828	4 630	4 857	4 672	2 357	2 543	2 789	1 709	1 688	4 594	6 187	6 326	6 426	4 116	4 030	4 495	5 406	5 275	5 444	5 255	6 116	6 326	6 542	8 240	7 291	7 380	7 685	6 144	6 122	5 882	5 266	5 233	4 435	4 425	4 477	4 892	5 706	6 801	6 699	6 536	9 966	9 555	10 330	10 301	8 448	8 435	7 609	8 084	6 439	5 429	15 828	32 863	35 945	36 988	26 484	15 963	12 812	10 980	11 646	4 557	5 386	7 244	6 855	14 745	18 191	21 943	21 603	15 812	19 980	17 867	19 153	24 204
Non-Reccuring Items	(1 988)	(4 290)	(6 421)	(6 150)	(7 330)	(4 942)	(4 918)	(511)	(513)	(363)	(6 889)	(6 845)	(7 668)	(1 045)	(1 372)	(774)	(703)	(467)	(643)	(1 644)	(1 918)	(2 464)	(2 192)	(1 213)	(2 455)	(440)	(1 894)	(1 655)	1 003	(1 811)	(1 421)	(1 478)	(4 863)	(3 437)	(2 603)	(2 733)	(585)	(1 000)	(1 098)	(487)	(356)	(1 992)	(853)	(604)	(937)	830	65	(5 666)	(5 407)	(5 788)	(5 820)	(814)	(2 769)	(2 881)	(2 983)	(3 279)	(2 585)	(4 072)	(6 970)	(22 758)	(22 849)	(23 922)	(21 828)	(5 423)	(3 939)	(2 785)	(2 349)	(2 822)	(2 836)	(3 168)	(2 864)	(3 188)	604	(8 882)	(8 827)	(9 444)	(13 708)	(6 516)	(6 121)	(4 991)	(4 732)
Gain/Loss on Disposition of Assets	(234)	(231)	(237)	0	0	(77)	(77)	(46)	31	21	(24)	(24)	(143)	(127)	(127)	(1)	(4)	(4)	(1)	0	(5)	(10)	(9)	(15)	(11)	(34)	(35)	(64)	(84)	(52)	(52)	(20)	1	(3)	(2)	11	18	23	(23)	(33)	(38)	0	2	2	(7)	(6)	(6)	(6)	(2)	(3)	(3)	1	90	106	111	22	21	6	2	(1 426)	0	(1 513)	(1 515)	16	18	(77)	43	25	24	2	0	5	4	(55)	(59)	(62)	(62)	(4)	(1)	(1)	(1)
Total Other Income	401	466	387	413	175	125	236	212	347	281	436	372	315	501	635	618	484	397	447	395	342	615	604	554	555	355	469	578	553	643	525	430	442	457	466	366	316	213	266	286	257	177	88	77	100	105	170	173	188	235	220	215	303	263	271	306	312	397	460	390	(1 184)	396	325	370	337	186	209	261	288	269	490	484	485	589	465	580	647	714	691	680	660
Pre-Tax Income	25 867 N/A	24 179 -7%	23 499 -3%	23 194 -1%	20 536 -11%	17 489 -15%	18 399 +5%	22 887 +24%	23 706 +4%	21 271 -10%	17 429 -18%	16 568 -5%	10 730 -35%	10 724 0%	6 801 -37%	9 598 +41%	13 522 +41%	18 356 +36%	24 563 +34%	25 182 +3%	28 172 +12%	36 243 +29%	31 576 -13%	33 626 +6%	33 125 -1%	37 536 +13%	41 794 +11%	40 574 -3%	42 331 +4%	40 325 -5%	40 360 +0%	43 511 +8%	41 241 -5%	44 397 +8%	43 081 -3%	44 764 +4%	47 800 +7%	47 740 0%	51 259 +7%	54 578 +6%	58 221 +7%	55 798 -4%	58 822 +5%	56 021 -5%	56 403 +1%	59 161 +5%	57 323 -3%	51 616 -10%	51 811 +0%	55 374 +7%	55 333 0%	61 019 +10%	58 892 -3%	55 685 -5%	52 925 -5%	50 988 -4%	49 131 -4%	45 881 -7%	37 508 -18%	27 139 -28%	45 279 +67%	45 432 +0%	56 510 +24%	71 196 +26%	67 503 -5%	68 818 +2%	65 884 -4%	62 825 -5%	51 370 -18%	49 082 -4%	50 082 +2%	48 171 -4%	58 003 +20%	51 720 -11%	56 493 +9%	58 899 +4%	50 928 -14%	69 091 +36%	73 390 +6%	81 827 +11%	91 826 +12%
Net Income
Tax Provision	(11 077)	(9 804)	(9 763)	(9 659)	(8 671)	(7 163)	(7 461)	(9 337)	(9 800)	(8 640)	(7 036)	(6 404)	(4 225)	(6 324)	(5 159)	(6 114)	(4 903)	(6 495)	(8 993)	(10 090)	(11 312)	(15 044)	(12 989)	(13 484)	(13 502)	(14 374)	(16 194)	(15 726)	(15 639)	(14 593)	(14 388)	(15 237)	(13 962)	(16 373)	(16 047)	(17 069)	(18 860)	(17 639)	(19 631)	(19 968)	(19 915)	(18 742)	(18 226)	(17 275)	(17 438)	(17 936)	(17 510)	(18 278)	(18 923)	(17 668)	(17 602)	(16 544)	(15 427)	(17 036)	(15 940)	(16 029)	(14 926)	(15 154)	(13 871)	(15 991)	(22 421)	(21 854)	(24 378)	(23 171)	(21 339)	(21 292)	(20 080)	(19 180)	(15 254)	(14 486)	(14 976)	(13 959)	(17 121)	(16 266)	(17 980)	(19 671)	(17 459)	(21 663)	(21 652)	(23 478)	(26 393)
Income from Continuing Operations	14 790	14 375	13 736	13 535	11 865	10 326	10 938	13 550	13 906	12 631	10 393	10 164	6 505	4 400	1 642	3 484	8 619	11 861	15 570	15 092	16 860	21 199	18 587	20 142	19 623	23 162	25 600	24 848	26 692	25 732	25 972	28 274	27 279	28 024	27 034	27 695	28 940	30 101	31 628	34 610	38 306	37 056	40 596	38 746	38 965	41 225	39 813	33 338	32 888	37 706	37 731	44 475	43 465	38 649	36 985	34 959	34 205	30 727	23 637	11 148	22 858	23 578	32 132	48 025	46 164	47 526	45 804	43 645	36 116	34 596	35 106	34 212	40 882	35 454	38 513	39 228	33 469	47 428	51 738	58 349	65 433
Income to Minority Interest	(884)	(1 322)	(1 472)	(1 365)	(1 165)	(1 333)	(1 565)	(1 183)	(921)	(687)	(844)	(695)	(584)	(483)	(361)	168	352	414	177	(53)	(65)	(143)	(253)	(187)	(321)	(432)	(563)	(509)	(406)	(449)	(243)	(336)	(266)	(197)	(96)	254	370	366	491	103	(102)	(172)	(482)	(517)	(591)	(438)	(352)	(175)	(119)	(289)	(343)	(380)	(280)	89	173	250	(112)	(172)	25	113	370	464	279	114	(62)	(93)	(270)	(390)	(441)	(514)	(596)	(692)	(739)	(794)	(1 540)	(2 300)	(2 463)	(1 426)	(1 704)	(1 917)	(2 529)
Net Income (Common)	13 898 N/A	13 046 -6%	12 259 -6%	12 162 -1%	10 693 -12%	8 990 -16%	9 369 +4%	12 367 +32%	12 982 +5%	11 942 -8%	9 545 -20%	9 465 -1%	5 916 -37%	3 911 -34%	1 277 -67%	3 647 +186%	8 966 +146%	12 276 +37%	15 754 +28%	15 043 -5%	16 788 +12%	21 048 +25%	18 325 -13%	19 947 +9%	19 298 -3%	22 729 +18%	25 034 +10%	24 338 -3%	26 284 +8%	25 283 -4%	25 729 +2%	27 937 +9%	27 013 -3%	27 827 +3%	26 938 -3%	27 950 +4%	29 313 +5%	30 467 +4%	32 119 +5%	34 714 +8%	38 203 +10%	36 883 -3%	40 113 +9%	38 226 -5%	38 373 +0%	40 786 +6%	39 459 -3%	33 162 -16%	32 767 -1%	37 416 +14%	37 387 0%	44 095 +18%	43 183 -2%	38 739 -10%	37 160 -4%	35 212 -5%	34 095 -3%	30 555 -10%	23 663 -23%	11 260 -52%	23 229 +106%	24 042 +3%	32 409 +35%	48 138 +49%	46 101 -4%	47 431 +3%	45 533 -4%	43 253 -5%	35 673 -18%	34 081 -4%	34 508 +1%	33 520 -3%	40 141 +20%	34 660 -14%	36 974 +7%	36 927 0%	31 007 -16%	46 000 +48%	50 031 +9%	56 430 +13%	62 902 +11%
EPS (Diluted)	55.59 N/A	51.76 -7%	49.03 -5%	48.64 -1%	42.43 -13%	36.1 -15%	37.47 +4%	49.07 +31%	51.92 +6%	48.34 -7%	38.18 -21%	38.32 +0%	23.95 -38%	15.64 -35%	5.16 -67%	14.82 +187%	36.15 +144%	50.1 +39%	64.31 +28%	61.4 -5%	68.52 +12%	85.91 +25%	74.79 -13%	81.41 +9%	78.76 -3%	92.77 +18%	102.17 +10%	99.33 -3%	103.48 +4%	101.53 -2%	101.29 0%	109.98 +9%	106.35 -3%	109.57 +3%	106.05 -3%	110.03 +4%	115.4 +5%	120.08 +4%	126.45 +5%	136.66 +8%	150.4 +10%	145.37 -3%	157.92 +9%	150.49 -5%	151.07 +0%	160.78 +6%	155.35 -3%	130.55 -16%	129 -1%	147.52 +14%	147.77 +0%	172.92 +17%	169.12 -2%	152.07 -10%	145.52 -4%	137.9 -5%	133.49 -3%	119.66 -10%	90.55 -24%	44.1 -51%	90.91 +106%	94.17 +4%	127.05 +35%	188.71 +49%	180.72 -4%	185.94 +3%	178.49 -4%	169.56 -5%	139.84 -18%	133.6 -4%	135.28 +1%	131.57 -3%	158.29 +20%	136.41 -14%	147.11 +8%	146.98 0%	123.66 -16%	183.36 +48%	200.01 +9%	225.88 +13%	244.7 +8%

Income Statement Balance Sheet Cash Flow Statement

Nippon Television Holdings Inc
TSE:9404

Income Statement

Earnings Waterfall
Nippon Television Holdings Inc

Income Statement
Nippon Television Holdings Inc

See Also

Company

Help

Tools

Stocks

Nippon Television Holdings Inc TSE:9404

Income Statement

Earnings Waterfall Nippon Television Holdings Inc

Income Statement Nippon Television Holdings Inc

See Also

Company

Help

Tools

Stocks

Nippon Television Holdings Inc
TSE:9404

Earnings Waterfall
Nippon Television Holdings Inc

Income Statement
Nippon Television Holdings Inc