Income Statement

Revenue

+13%

+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	0	0	0	0	0	0	0	0	0	0	0	0	42	0	0	62	0	0	53	105	152	199	189	178	171	163	156	151	141	129	118	106	99	93	87	80	73	66	59	53	46	40	32	24	18	12	10	9	8	8	7	8	8	8	9	12	17	20	23	24	26	29	32	33	30	30	30	31	33	32	32	33	34	40	40	57	73	87	0	0	0
Revenue	56 093 N/A	56 968 +2%	57 290 +1%	57 469 +0%	58 819 +2%	59 040 +0%	58 795 0%	57 681 -2%	57 003 -1%	59 039 +4%	62 015 +5%	63 018 +2%	61 910 -2%	60 785 -2%	61 275 +1%	59 708 -3%	58 128 -3%	57 485 -1%	57 487 +0%	57 575 +0%	57 864 +1%	76 691 +33%	76 170 -1%	76 913 +1%	77 048 +0%	78 162 +1%	79 264 +1%	79 078 0%	79 086 +0%	78 847 0%	79 682 +1%	80 246 +1%	80 757 +1%	81 484 +1%	80 972 -1%	80 960 0%	80 988 +0%	80 691 0%	80 400 0%	80 375 0%	80 594 +0%	81 059 +1%	81 808 +1%	82 521 +1%	82 579 +0%	82 302 0%	81 524 -1%	80 355 -1%	81 133 +1%	80 991 0%	80 918 0%	81 351 +1%	81 236 0%	81 986 +1%	82 058 +0%	82 934 +1%	82 316 -1%	82 937 +1%	78 922 -5%	75 786 -4%	78 474 +4%	78 344 0%	82 845 +6%	86 156 +4%	85 151 -1%	85 100 0%	84 852 0%	85 311 +1%	85 910 +1%	87 028 +1%	87 660 +1%	87 704 +0%	88 420 +1%	90 452 +2%	89 766 -1%	90 333 +1%	91 390 +1%	91 923 +1%	94 075 +2%	96 953 +3%	97 051 +0%
Gross Profit
Cost of Revenue	(33 950)	(33 867)	(33 522)	(33 506)	(34 502)	(35 320)	(35 710)	(35 401)	(35 313)	(37 402)	(39 927)	(41 024)	(41 353)	(41 575)	(42 136)	(41 052)	(39 528)	(38 721)	(38 366)	(38 161)	(38 100)	(50 127)	(50 290)	(50 379)	(50 173)	(51 058)	(50 676)	(50 512)	(50 476)	(50 081)	(50 984)	(51 357)	(52 242)	(52 353)	(52 147)	(52 193)	(52 241)	(52 867)	(53 224)	(53 418)	(54 114)	(53 954)	(54 454)	(55 183)	(54 254)	(53 788)	(52 970)	(52 037)	(52 990)	(53 005)	(53 342)	(53 137)	(52 980)	(53 463)	(53 044)	(53 744)	(53 871)	(54 959)	(52 837)	(51 420)	(53 425)	(52 393)	(54 840)	(56 758)	(55 055)	(55 581)	(55 953)	(55 979)	(57 083)	(58 067)	(59 082)	(59 923)	(61 093)	(62 906)	(62 418)	(62 672)	(62 162)	(61 759)	(62 700)	(63 905)	(64 067)
Gross Profit	22 143 N/A	23 101 +4%	23 768 +3%	23 963 +1%	24 317 +1%	23 720 -2%	23 085 -3%	22 280 -3%	21 690 -3%	21 637 0%	22 088 +2%	21 994 0%	20 557 -7%	19 210 -7%	19 139 0%	18 656 -3%	18 600 0%	18 764 +1%	19 121 +2%	19 414 +2%	19 764 +2%	26 564 +34%	25 880 -3%	26 534 +3%	26 875 +1%	27 104 +1%	28 588 +5%	28 566 0%	28 610 +0%	28 766 +1%	28 698 0%	28 889 +1%	28 515 -1%	29 131 +2%	28 825 -1%	28 767 0%	28 747 0%	27 824 -3%	27 176 -2%	26 957 -1%	26 480 -2%	27 105 +2%	27 354 +1%	27 338 0%	28 325 +4%	28 514 +1%	28 554 +0%	28 318 -1%	28 143 -1%	27 986 -1%	27 576 -1%	28 214 +2%	28 256 +0%	28 523 +1%	29 014 +2%	29 190 +1%	28 445 -3%	27 978 -2%	26 085 -7%	24 366 -7%	25 049 +3%	25 951 +4%	28 005 +8%	29 398 +5%	30 096 +2%	29 519 -2%	28 899 -2%	29 332 +1%	28 827 -2%	28 961 +0%	28 578 -1%	27 781 -3%	27 327 -2%	27 546 +1%	27 348 -1%	27 661 +1%	29 228 +6%	30 164 +3%	31 375 +4%	33 048 +5%	32 984 0%
Operating Income
Operating Expenses	(18 435)	(18 686)	(18 881)	(18 961)	(19 365)	(19 476)	(19 500)	(19 240)	(19 047)	(19 151)	(19 258)	(19 231)	(19 641)	(19 743)	(19 568)	(18 367)	(17 628)	(16 875)	(16 758)	(17 156)	(17 185)	(22 786)	(22 496)	(22 386)	(22 324)	(22 526)	(22 913)	(22 995)	(23 026)	(23 018)	(23 143)	(23 281)	(23 227)	(23 340)	(23 186)	(23 171)	(23 240)	(23 140)	(22 943)	(22 905)	(22 939)	(23 041)	(23 136)	(23 265)	(23 372)	(23 542)	(23 603)	(23 589)	(23 677)	(23 736)	(23 906)	(23 803)	(23 899)	(24 261)	(24 508)	(24 553)	(24 613)	(24 590)	(25 575)	(23 461)	(23 409)	(23 257)	(27 402)	(24 352)	(24 644)	(25 316)	(25 544)	(26 070)	(26 355)	(26 367)	(27 400)	(27 145)	(27 297)	(26 714)	(27 601)	(26 997)	(27 087)	(27 573)	(27 596)	(28 017)	(27 896)
Selling, General & Administrative	(18 435)	(18 686)	(18 881)	(18 961)	(19 365)	(19 476)	(19 500)	(19 240)	(19 047)	(19 151)	(19 342)	(19 357)	(19 809)	(19 870)	(19 696)	(18 495)	(17 756)	(17 003)	(16 886)	(16 878)	(17 311)	(22 957)	(22 667)	(22 558)	(22 497)	(22 697)	(23 042)	(23 082)	(23 069)	(23 017)	(23 142)	(23 278)	(23 226)	(23 339)	(23 238)	(23 225)	(23 292)	(23 138)	(22 942)	(22 902)	(22 938)	(23 039)	(23 133)	(23 263)	(23 369)	(23 541)	(23 629)	(23 588)	(23 676)	(23 735)	(23 804)	(23 802)	(23 898)	(24 260)	(24 332)	(24 552)	(24 612)	(24 588)	(23 966)	(23 459)	(23 407)	(23 256)	(24 016)	(24 350)	(24 644)	(25 203)	(25 544)	(26 069)	(26 353)	(26 183)	(26 489)	(26 472)	(26 700)	(26 517)	(26 717)	(26 998)	(27 086)	(27 380)	(27 595)	(28 015)	(27 895)
Research & Development	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	0	0	0	0	0	0	0	0	0	(112)	0	0	0	(183)	0	0	0	(197)	0	0	0	(192)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	42	84	127	128	128	128	128	128	127	126	171	171	172	173	171	129	86	43	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
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	84	84	84	0	0	0	0	0	0	(405)	0	0	0	0	0	0	0	1	0	(1)	(1)	(3)	(1)	(1)	52	54	52	(2)	0	(3)	(1)	(2)	(3)	0	(3)	(1)	26	(1)	0	(1)	(102)	(1)	(1)	(1)	(176)	(1)	(1)	(2)	(1 609)	(2)	0	(1)	(3 386)	(2)	0	(1)	0	(1)	(2)	(1)	(911)	(673)	(597)	0	(884)	1	(1)	(1)	0	(2)	(1)
Operating Income	3 708 N/A	4 415 +19%	4 887 +11%	5 002 +2%	4 952 -1%	4 244 -14%	3 585 -16%	3 040 -15%	2 643 -13%	2 486 -6%	2 830 +14%	2 763 -2%	916 -67%	(533) N/A	(429) +20%	289 N/A	972 +236%	1 889 +94%	2 363 +25%	2 258 -4%	2 579 +14%	3 778 +46%	3 384 -10%	4 148 +23%	4 551 +10%	4 578 +1%	5 675 +24%	5 571 -2%	5 584 +0%	5 748 +3%	5 555 -3%	5 608 +1%	5 288 -6%	5 791 +10%	5 639 -3%	5 596 -1%	5 507 -2%	4 684 -15%	4 233 -10%	4 052 -4%	3 541 -13%	4 064 +15%	4 218 +4%	4 073 -3%	4 953 +22%	4 972 +0%	4 951 0%	4 729 -4%	4 466 -6%	4 250 -5%	3 670 -14%	4 411 +20%	4 357 -1%	4 262 -2%	4 506 +6%	4 637 +3%	3 832 -17%	3 388 -12%	510 -85%	905 +77%	1 640 +81%	2 694 +64%	603 -78%	5 046 +737%	5 452 +8%	4 203 -23%	3 355 -20%	3 262 -3%	2 472 -24%	2 594 +5%	1 178 -55%	636 -46%	30 -95%	832 +2 673%	(253) N/A	664 N/A	2 141 +222%	2 591 +21%	3 779 +46%	5 031 +33%	5 088 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	53	110	66	(2)	(43)	(49)	457	449	463	(45)	(82)	(39)	(35)	(19)	(8)	(4)	2	13	27	71	87	113	170	204	192	199	444	476	507	706	461	407	413	245	260	264	271	279	364	328	321	351	284	265	195	914	910	876	937	790	779	764	1 031	417	399	459	188	182	(67)	192	180	186	(471)	(487)	(487)	286	1 180	1 109	1 028	607
Non-Reccuring Items	(293)	(317)	(302)	(280)	(105)	(110)	199	55	207	35	151	(45)	(161)	(257)	(1 373)	(1 257)	(1 102)	0	(405)	0	(409)	(654)	(249)	(249)	(245)	(1 876)	(1 882)	(1 883)	(2 262)	(375)	(369)	(368)	11	0	0	0	0	(66)	26	71	71	137	161	116	116	144	0	49	49	(102)	0	(226)	(226)	(175)	0	(153)	(785)	(1 608)	0	(1 596)	(4 149)	(3 384)	0	(3 371)	(186)	(491)	(514)	(695)	(771)	(933)	0	0	0	(885)	0	(982)	(982)	(284)	(250)	(141)	(666)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	(15)	(45)	(33)	(38)	(10)	(30)	(18)	(17)	(21)	431	425	424	433	(15)	(26)	(32)	(44)	(43)	(78)	(84)	(101)	(100)	(19)	(60)	(62)	(65)	(62)	(73)	(56)	(65)	0	(47)	30	42	46	34	(28)	(27)	(25)	(4)	(17)	33	33	32	44	(9)	914	907	894	0	(34)	(32)	(21)	(22)	(23)	157	159	153	93	(88)	(92)	(90)	30	37	32	25	(34)	2 403	2 410	2 419
Total Other Income	57	67	83	101	(71)	(159)	(135)	63	183	243	14	203	60	59	40	62	91	102	91	81	80	84	86	85	84	92	95	87	94	123	115	103	117	131	129	138	104	46	70	94	122	55	140	91	71	49	60	73	70	30	50	53	53	87	97	103	108	90	113	158	1 158	201	205	293	399	480	487	333	198	251	(35)	8	(56)	94	100	82	96	72	57	44	21
Pre-Tax Income	3 472 N/A	4 165 +20%	4 668 +12%	4 823 +3%	4 776 -1%	3 975 -17%	3 649 -8%	3 158 -13%	3 033 -4%	2 764 -9%	2 995 +8%	2 959 -1%	880 -70%	(698) N/A	(1 802) -158%	(959) +47%	(118) +88%	2 430 N/A	2 481 +2%	2 781 +12%	2 636 -5%	3 551 +35%	3 606 +2%	4 382 +22%	4 356 -1%	2 760 -37%	3 852 +40%	3 733 -3%	3 386 -9%	5 445 +61%	5 288 -3%	5 329 +1%	5 429 +2%	6 073 +12%	5 912 -3%	5 864 -1%	5 745 -2%	5 046 -12%	4 732 -6%	4 668 -1%	4 375 -6%	4 717 +8%	4 879 +3%	4 723 -3%	5 427 +15%	5 471 +1%	5 309 -3%	5 094 -4%	4 837 -5%	4 517 -7%	4 044 -10%	4 542 +12%	4 568 +1%	4 491 -2%	4 900 +9%	4 826 -2%	4 060 -16%	3 694 -9%	2 406 -35%	1 298 -46%	(561) N/A	256 N/A	1 538 +501%	2 976 +93%	6 060 +104%	4 568 -25%	3 944 -14%	3 247 -18%	2 234 -31%	1 938 -13%	1 247 -36%	732 -41%	70 -90%	(400) N/A	(603) -51%	(691) -15%	1 566 N/A	3 525 +125%	7 098 +101%	8 372 +18%	7 469 -11%
Net Income
Tax Provision	(1 493)	(1 758)	(1 932)	(2 012)	(1 994)	(1 702)	(1 588)	(1 382)	(1 324)	(1 181)	(1 231)	(1 240)	(344)	144	181	(217)	(413)	(940)	(963)	(1 089)	(1 082)	(945)	(1 003)	(1 324)	(1 942)	(1 926)	(2 381)	(2 316)	(1 657)	(2 395)	(2 272)	(2 326)	(2 275)	(2 467)	(2 453)	(2 398)	(2 267)	(2 542)	(2 340)	(2 315)	(2 145)	(1 993)	(2 027)	(1 909)	(2 100)	(1 708)	(1 694)	(1 630)	(1 554)	(1 479)	(398)	(657)	(674)	(718)	(1 736)	(1 722)	(1 503)	(1 594)	(1 209)	(800)	(1 298)	(1 429)	(1 965)	(2 436)	(2 366)	(2 083)	(1 483)	(1 415)	(1 196)	(926)	(1 003)	(784)	(497)	(700)	(667)	(576)	(1 226)	(1 076)	(2 155)	(2 602)	(2 354)
Income from Continuing Operations	1 979	2 407	2 736	2 811	2 782	2 273	2 061	1 776	1 709	1 583	1 764	1 719	536	(554)	(1 621)	(1 176)	(531)	1 490	1 518	1 692	1 554	2 606	2 603	3 058	2 414	834	1 471	1 417	1 729	3 050	3 016	3 003	3 154	3 606	3 459	3 466	3 478	2 504	2 392	2 353	2 230	2 724	2 852	2 814	3 327	3 763	3 615	3 464	3 283	3 038	3 646	3 885	3 894	3 773	3 164	3 104	2 557	2 100	1 197	498	(1 859)	(1 173)	(427)	540	3 694	2 485	2 461	1 832	1 038	1 012	244	(52)	(427)	(1 100)	(1 270)	(1 267)	340	2 449	4 943	5 770	5 115
Income to Minority Interest	0	0	0	0	0	(2)	(2)	(3)	(4)	(67)	(120)	(189)	(164)	(156)	(160)	(157)	(151)	(156)	(61)	(55)	(78)	(166)	(265)	(287)	(274)	(259)	(245)	(259)	(290)	(275)	(272)	(228)	(224)	(351)	(371)	(396)	(400)	(300)	(313)	(319)	(336)	(350)	(336)	(342)	(346)	(346)	(337)	(316)	(299)	(345)	(327)	(299)	(185)	(31)	(39)	(4)	68	179	240	310	328	242	293	267	221	185	118	108	125	341	328	328	329	216	282	204	153	52	(35)	(12)	(11)
Net Income (Common)	1 983 N/A	2 408 +21%	2 734 +14%	2 804 +3%	2 778 -1%	2 269 -18%	2 059 -9%	1 771 -14%	1 703 -4%	1 515 -11%	1 643 +8%	1 529 -7%	371 -76%	(711) N/A	(1 782) -151%	(1 334) +25%	(683) +49%	1 333 N/A	1 454 +9%	1 637 +13%	1 476 -10%	2 438 +65%	2 336 -4%	2 768 +18%	2 136 -23%	574 -73%	1 224 +113%	1 156 -6%	1 437 +24%	2 774 +93%	2 743 -1%	2 774 +1%	2 929 +6%	3 254 +11%	3 087 -5%	3 068 -1%	3 078 +0%	2 203 -28%	2 078 -6%	2 034 -2%	1 892 -7%	2 372 +25%	2 515 +6%	2 469 -2%	2 979 +21%	3 416 +15%	3 276 -4%	3 147 -4%	2 983 -5%	2 691 -10%	3 317 +23%	3 585 +8%	3 707 +3%	3 742 +1%	3 125 -16%	3 100 -1%	2 626 -15%	2 278 -13%	1 439 -37%	808 -44%	(1 532) N/A	(930) +39%	(135) +85%	807 N/A	3 916 +385%	2 671 -32%	2 581 -3%	1 941 -25%	1 163 -40%	1 354 +16%	574 -58%	278 -52%	(96) N/A	(884) -821%	(989) -12%	(1 063) -7%	493 N/A	2 502 +408%	4 907 +96%	5 756 +17%	5 103 -11%
EPS (Diluted)	55.1 N/A	66.9 +21%	75.96 +14%	77.9 +3%	77.17 -1%	59.71 -23%	49.02 -18%	42.16 -14%	40.54 -4%	36.07 -11%	39.11 +8%	36.4 -7%	8.83 -76%	-16.92 N/A	-42.42 -151%	-31.76 +25%	-16.26 +49%	31.73 N/A	34.61 +9%	39.92 +15%	36 -10%	59.46 +65%	56.97 -4%	67.51 +19%	52.09 -23%	14 -73%	29.85 +113%	28.19 -6%	35.04 +24%	67.65 +93%	66.9 -1%	67.65 +1%	71.43 +6%	79.36 +11%	75.29 -5%	74.82 -1%	75.07 +0%	53.95 -28%	50.68 -6%	49.6 -2%	46.14 -7%	58.09 +26%	61.34 +6%	60.21 -2%	72.65 +21%	83.65 +15%	79.9 -4%	76.75 -4%	72.75 -5%	65.9 -9%	80.9 +23%	87.43 +8%	90.65 +4%	91.54 +1%	76.42 -17%	75.66 -1%	64.08 -15%	55.63 -13%	35.13 -37%	19.69 -44%	-37.33 N/A	-22.67 +39%	-3.29 +85%	19.64 N/A	95.33 +385%	64.96 -32%	61.85 -5%	46.44 -25%	27.82 -40%	32.42 +17%	13.75 -58%	6.65 -52%	-2.31 N/A	-21.17 -816%	-23.68 -12%	-25.46 -8%	11.83 N/A	59.94 +407%	117.57 +96%	137.76 +17%	122.12 -11%

Income Statement Balance Sheet Cash Flow Statement

Asahi Broadcasting Group Holdings Corp
TSE:9405

Income Statement

Earnings Waterfall
Asahi Broadcasting Group Holdings Corp

Income Statement
Asahi Broadcasting Group Holdings Corp

See Also

Company

Help

Tools

Stocks

Asahi Broadcasting Group Holdings Corp TSE:9405

Income Statement

Earnings Waterfall Asahi Broadcasting Group Holdings Corp

Income Statement Asahi Broadcasting Group Holdings Corp

See Also

Company

Help

Tools

Stocks

Asahi Broadcasting Group Holdings Corp
TSE:9405

Earnings Waterfall
Asahi Broadcasting Group Holdings Corp

Income Statement
Asahi Broadcasting Group Holdings Corp