Income Statement

Revenue

+33%

+25%

10Y

Currency: JPY

	Apr-2005	Jul-2005	Oct-2005	Apr-2006	Jul-2006	Oct-2006	Apr-2007	Jul-2007	Oct-2007	Apr-2008	Jul-2008	Oct-2008	Apr-2009	Jul-2009	Oct-2009	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Jan-2018	Apr-2018	Jul-2018	Oct-2018	Jan-2019	Apr-2019	Jul-2019	Oct-2019	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Jan-2024	Apr-2024	Jul-2024	Oct-2024	Jan-2025	Apr-2025	Jul-2025	Oct-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	91	0	0	82	165	246	326	322	318	311	303	297	290	284	277	271	265	259	250	236	222	208	198	166	117	70	23	5	4	4	4	4	4	4	4	4	4	4	4	4	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	2	2	2	2	2	2	2	0	0	0
Revenue	28 984 N/A	29 779 +3%	31 141 +5%	33 633 +8%	34 507 +3%	35 276 +2%	35 887 +2%	36 484 +2%	37 587 +3%	38 773 +3%	39 241 +1%	39 644 +1%	37 308 -6%	34 903 -6%	32 510 -7%	31 867 -2%	30 465 -4%	30 454 0%	40 888 +34%	41 100 +1%	41 073 0%	40 699 -1%	40 514 0%	39 405 -3%	39 375 0%	39 807 +1%	39 653 0%	40 513 +2%	40 756 +1%	40 583 0%	40 923 +1%	40 734 0%	41 058 +1%	41 574 +1%	41 839 +1%	42 822 +2%	42 824 +0%	42 553 -1%	42 751 +0%	42 285 -1%	42 912 +1%	43 565 +2%	43 976 +1%	44 398 +1%	44 677 +1%	44 338 -1%	45 995 +4%	47 782 +4%	48 709 +2%	49 944 +3%	49 811 0%	49 255 -1%	49 660 +1%	50 833 +2%	51 869 +2%	51 765 0%	51 186 -1%	49 765 -3%	48 003 -4%	46 866 -2%	45 886 -2%	45 547 -1%	45 221 -1%	45 537 +1%	46 257 +2%	46 981 +2%	48 206 +3%	49 628 +3%	51 174 +3%	52 194 +2%	53 124 +2%	53 951 +2%	54 248 +1%	55 071 +2%	56 208 +2%	56 494 +1%	59 481 +5%	62 258 +5%
Gross Profit
Cost of Revenue	(23 044)	(23 942)	(25 112)	(27 213)	(28 053)	(28 607)	(29 086)	(29 370)	(30 172)	(31 139)	(31 471)	(31 850)	(30 689)	(29 258)	(27 757)	(26 571)	(25 048)	(25 182)	(33 483)	(33 670)	(34 087)	(33 512)	(33 471)	(32 538)	(32 013)	(32 046)	(31 851)	(32 554)	(32 779)	(32 621)	(32 915)	(32 525)	(32 670)	(33 025)	(33 112)	(33 866)	(33 649)	(33 387)	(33 438)	(33 129)	(33 680)	(34 237)	(34 564)	(35 094)	(35 288)	(34 736)	(36 140)	(37 245)	(37 876)	(38 880)	(38 515)	(37 709)	(37 770)	(38 498)	(39 387)	(39 309)	(39 050)	(38 133)	(36 515)	(35 463)	(34 733)	(34 573)	(34 376)	(35 118)	(35 570)	(35 792)	(36 896)	(37 392)	(38 112)	(38 825)	(39 028)	(39 568)	(39 875)	(40 292)	(40 863)	(40 986)	(43 445)	(45 812)
Gross Profit	5 940 N/A	5 837 -2%	6 029 +3%	6 420 +6%	6 454 +1%	6 669 +3%	6 801 +2%	7 114 +5%	7 415 +4%	7 634 +3%	7 770 +2%	7 794 +0%	6 619 -15%	5 645 -15%	4 754 -16%	5 297 +11%	5 418 +2%	5 271 -3%	7 405 +40%	7 429 +0%	6 985 -6%	7 187 +3%	7 043 -2%	6 868 -2%	7 363 +7%	7 761 +5%	7 802 +1%	7 959 +2%	7 977 +0%	7 963 0%	8 008 +1%	8 209 +3%	8 388 +2%	8 549 +2%	8 726 +2%	8 956 +3%	9 176 +2%	9 167 0%	9 313 +2%	9 157 -2%	9 233 +1%	9 329 +1%	9 412 +1%	9 305 -1%	9 389 +1%	9 602 +2%	9 855 +3%	10 537 +7%	10 833 +3%	11 063 +2%	11 295 +2%	11 547 +2%	11 890 +3%	12 336 +4%	12 482 +1%	12 456 0%	12 137 -3%	11 632 -4%	11 488 -1%	11 403 -1%	11 153 -2%	10 974 -2%	10 845 -1%	10 420 -4%	10 686 +3%	11 190 +5%	11 311 +1%	12 236 +8%	13 061 +7%	13 369 +2%	14 096 +5%	14 382 +2%	14 373 0%	14 779 +3%	15 345 +4%	15 508 +1%	16 036 +3%	16 446 +3%
Operating Income
Operating Expenses	(4 027)	(4 294)	(4 718)	(5 021)	(5 054)	(4 930)	(5 119)	(5 362)	(5 586)	(5 769)	(5 808)	(5 905)	(6 239)	(6 670)	(6 607)	(5 837)	(5 072)	(4 729)	(6 195)	(6 172)	(6 099)	(6 206)	(6 201)	(6 168)	(6 168)	(6 060)	(6 081)	(6 073)	(6 068)	(6 116)	(6 051)	(6 043)	(5 941)	(5 774)	(5 852)	(5 871)	(5 942)	(5 981)	(6 058)	(6 093)	(6 065)	(6 173)	(6 101)	(6 104)	(6 094)	(6 022)	(6 107)	(6 123)	(6 189)	(6 219)	(6 364)	(6 338)	(6 628)	(6 665)	(6 548)	(6 604)	(6 403)	(6 402)	(6 440)	(6 507)	(6 555)	(6 616)	(6 638)	(6 698)	(6 730)	(6 748)	(6 936)	(6 919)	(7 131)	(7 332)	(7 734)	(7 943)	(8 287)	(8 564)	(8 649)	(8 946)	(9 140)	(9 320)
Selling, General & Administrative	(4 027)	(4 296)	(4 718)	(5 021)	(5 053)	(4 930)	(5 119)	(5 361)	(5 586)	(5 769)	(5 808)	(5 905)	(5 911)	(6 001)	(5 937)	(5 494)	(5 071)	(4 727)	(6 175)	(6 171)	(6 097)	(6 204)	(6 133)	(6 166)	(6 167)	(6 059)	(6 071)	(6 072)	(6 067)	(6 116)	(6 035)	(6 044)	(5 941)	(5 774)	(5 780)	(5 870)	(5 943)	(5 982)	(5 791)	(6 095)	(6 066)	(6 175)	(5 828)	(6 103)	(6 092)	(6 018)	(6 025)	(6 121)	(6 189)	(6 220)	(6 230)	(6 339)	(6 628)	(6 665)	(6 369)	(6 604)	(6 403)	(6 402)	(6 291)	(6 507)	(6 555)	(6 616)	(6 464)	(6 698)	(6 730)	(6 748)	(6 758)	(6 919)	(7 131)	(7 332)	(7 478)	(7 943)	(8 287)	(8 562)	(8 222)	(8 943)	(9 137)	(9 319)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(20)	0	0	0	(69)	0	0	0	(9)	0	0	0	(16)	0	0	0	(72)	0	0	0	(267)	0	0	0	(272)	0	0	0	(82)	0	0	0	(134)	0	0	0	(179)	0	0	0	(149)	0	0	0	(175)	0	0	0	(178)	0	0	0	(256)	0	0	0	(425)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(328)	(670)	(670)	(342)	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
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	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	(4)	(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)	(2)	(2)	(3)	(3)	(1)
Operating Income	1 913 N/A	1 543 -19%	1 311 -15%	1 399 +7%	1 400 +0%	1 739 +24%	1 682 -3%	1 752 +4%	1 829 +4%	1 865 +2%	1 962 +5%	1 889 -4%	380 -80%	(1 025) N/A	(1 853) -81%	(540) +71%	346 N/A	543 +57%	1 210 +123%	1 258 +4%	888 -29%	982 +11%	842 -14%	700 -17%	1 193 +70%	1 700 +42%	1 721 +1%	1 885 +10%	1 910 +1%	1 847 -3%	1 957 +6%	2 166 +11%	2 447 +13%	2 775 +13%	2 874 +4%	3 086 +7%	3 233 +5%	3 185 -1%	3 255 +2%	3 063 -6%	3 168 +3%	3 156 0%	3 311 +5%	3 201 -3%	3 296 +3%	3 581 +9%	3 749 +5%	4 415 +18%	4 644 +5%	4 844 +4%	4 931 +2%	5 208 +6%	5 262 +1%	5 671 +8%	5 934 +5%	5 852 -1%	5 734 -2%	5 230 -9%	5 049 -3%	4 896 -3%	4 598 -6%	4 358 -5%	4 207 -3%	3 722 -12%	3 956 +6%	4 441 +12%	4 374 -2%	5 316 +22%	5 930 +12%	6 037 +2%	6 362 +5%	6 439 +1%	6 087 -5%	6 215 +2%	6 696 +8%	6 561 -2%	6 896 +5%	7 126 +3%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(83)	(158)	(6)	10	15	(212)	(236)	(274)	(251)	(249)	(207)	(166)	(182)	(139)	(184)	(230)	(229)	(187)	(195)	(119)	(99)	572	574	607	668	(14)	69	107	99	97	41	44	100	102	110	103	45	43	57	56	65	71	61	64	60	55	55	50	50	50	613	618	2 877	2 872	2 285	2 289	25	27	27	21	10	18	30	31	54	56
Non-Reccuring Items	96	28	285	165	207	105	(49)	(82)	(179)	(14)	(131)	(436)	(336)	(49)	99	100	(36)	56	44	(214)	(131)	(245)	(384)	(237)	(342)	(280)	(106)	(129)	(156)	(110)	(89)	(196)	(91)	(89)	14	107	122	109	81	(46)	(48)	(50)	(52)	(30)	(28)	(69)	(23)	(22)	(24)	19	(549)	(544)	(542)	(806)	(823)	(831)	(333)	(119)	475	473	(26)	(390)	(472)	(471)	(470)	(55)	(3)	(2)	(2)	(3)	(16)	(16)	(16)	(16)	(1 024)	(1 024)	(1 023)	(1 023)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	(2)	(3)	0	(2)	0	0	0	(17)	(5)	(75)	0	(60)	(72)	0	0	0	0	(566)	(2 381)	(2 381)	(2 381)	(1 820)	(5)	4	1	6	0	(3)	0	(0)	0	0	0	1	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
Total Other Income	143	208	79	113	106	118	(1)	(90)	43	167	67	27	7	(22)	48	85	127	198	196	250	232	179	145	136	128	123	94	58	131	152	85	89	82	39	58	57	40	58	47	35	66	57	68	55	23	21	21	18	19	19	57	79	85	85	43	28	42	48	52	56	38	34	25	19	14	12	19	19	20	22	21	21	33	28	93	127	115	118
Pre-Tax Income	2 152 N/A	1 779 -17%	1 675 -6%	1 677 +0%	1 713 +2%	1 962 +15%	1 632 -17%	1 580 -3%	1 693 +7%	2 018 +19%	1 898 -6%	1 480 -22%	(32) N/A	(1 254) -3 819%	(1 714) -37%	(346) +80%	452 N/A	582 +29%	1 211 +108%	1 020 -16%	735 -28%	667 -9%	397 -40%	432 +9%	782 +81%	1 401 +79%	1 450 +3%	1 584 +9%	1 597 +1%	1 631 +2%	1 758 +8%	1 942 +10%	2 341 +21%	3 299 +41%	2 956 -10%	1 476 -50%	1 683 +14%	956 -43%	1 632 +71%	3 154 +93%	3 289 +4%	3 261 -1%	3 374 +3%	3 270 -3%	3 388 +4%	3 636 +7%	3 857 +6%	4 512 +17%	4 683 +4%	4 926 +5%	4 498 -9%	4 799 +7%	4 871 +2%	5 021 +3%	5 215 +4%	5 113 -2%	5 503 +8%	5 213 -5%	5 630 +8%	5 475 -3%	4 660 -15%	4 051 -13%	4 373 +8%	3 888 -11%	6 378 +64%	7 270 +14%	6 676 -8%	7 622 +14%	5 972 -22%	6 083 +2%	6 394 +5%	6 465 +1%	6 113 -5%	6 245 +2%	5 795 -7%	5 696 -2%	6 043 +6%	6 277 +4%
Net Income
Tax Provision	(874)	(858)	(784)	(740)	(742)	(894)	(809)	(728)	(747)	(901)	(918)	(875)	(403)	(30)	318	(315)	(440)	(459)	(826)	(947)	(768)	(2 031)	(1 659)	(1 100)	(1 244)	(132)	(176)	(442)	(335)	(520)	(598)	(664)	(821)	(1 306)	(1 131)	(664)	(649)	(17)	(252)	(741)	(861)	(1 179)	(677)	(501)	(628)	(538)	(1 159)	(1 365)	(1 408)	(1 482)	(1 602)	(1 693)	(1 729)	(1 762)	(1 576)	(1 531)	(1 507)	(1 415)	(1 593)	(1 553)	(1 451)	(1 274)	(1 334)	(966)	(1 380)	(1 647)	(1 496)	(1 993)	(1 836)	(1 876)	(1 852)	(1 899)	(1 810)	(1 836)	(1 755)	(1 707)	(1 831)	(1 922)
Income from Continuing Operations	1 278	920	891	937	971	1 068	823	852	946	1 117	979	605	(435)	(1 283)	(1 396)	(662)	10	121	385	72	(33)	(1 364)	(1 262)	(668)	(462)	1 268	1 275	1 141	1 261	1 111	1 160	1 279	1 521	1 994	1 825	813	1 035	940	1 380	2 413	2 428	2 082	2 698	2 769	2 760	3 097	2 698	3 146	3 274	3 444	2 897	3 105	3 142	3 259	3 639	3 582	3 996	3 798	4 036	3 922	3 210	2 778	3 039	2 922	4 998	5 623	5 179	5 629	4 136	4 208	4 542	4 567	4 303	4 410	4 040	3 989	4 211	4 355
Income to Minority Interest	(19)	2	0	(27)	(38)	(21)	(11)	(29)	(54)	(40)	(28)	(31)	(25)	(24)	30	34	32	(13)	(23)	(29)	(29)	(32)	(38)	(25)	(31)	(26)	(7)	(42)	(46)	(35)	(39)	(31)	(29)	(55)	(63)	(81)	(88)	(86)	(90)	(78)	(79)	(82)	(85)	(86)	(90)	(90)	(93)	(97)	(79)	(57)	(36)	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
Net Income (Common)	1 255 N/A	919 -27%	888 -3%	904 +2%	930 +3%	1 043 +12%	812 -22%	819 +1%	891 +9%	1 076 +21%	950 -12%	571 -40%	(462) N/A	(1 310) -184%	(1 366) -4%	(628) +54%	42 N/A	108 +157%	362 +235%	42 -88%	(63) N/A	(1 397) -2 117%	(1 300) +7%	(693) +47%	(493) +29%	1 243 N/A	1 267 +2%	1 100 -13%	1 216 +11%	1 076 -12%	1 120 +4%	1 248 +11%	1 492 +20%	1 939 +30%	1 762 -9%	733 -58%	948 +29%	855 -10%	1 289 +51%	2 335 +81%	2 349 +1%	2 000 -15%	2 612 +31%	2 683 +3%	2 670 0%	3 008 +13%	2 605 -13%	3 050 +17%	3 195 +5%	3 386 +6%	2 861 -15%	3 099 +8%	3 142 +1%	3 259 +4%	3 639 +12%	3 582 -2%	3 996 +12%	3 798 -5%	4 036 +6%	3 922 -3%	3 210 -18%	2 778 -13%	3 039 +9%	2 922 -4%	4 998 +71%	5 623 +12%	5 179 -8%	5 629 +9%	4 136 -27%	4 208 +2%	4 542 +8%	4 567 +1%	4 303 -6%	4 409 +2%	4 040 -8%	3 988 -1%	4 210 +6%	4 355 +3%
EPS (Diluted)	33.91 N/A	24.83 -27%	24.66 -1%	25.11 +2%	25.83 +3%	28.97 +12%	23.2 -20%	22.75 -2%	25.45 +12%	30.74 +21%	27.14 -12%	16.31 -40%	-13.2 N/A	-37.42 -183%	-39.02 -4%	-17.94 +54%	1.18 N/A	3.08 +161%	10.34 +236%	1.2 -88%	-1.79 N/A	-39.91 -2 130%	-37.14 +7%	-19.8 +47%	-14.08 +29%	35.51 N/A	36.2 +2%	31.42 -13%	34.74 +11%	30.74 -12%	32 +4%	35.65 +11%	42.62 +20%	55.4 +30%	50.31 -9%	20.94 -58%	27.08 +29%	24.42 -10%	36.74 +50%	66.71 +82%	67.11 +1%	57.14 -15%	74.34 +30%	76.65 +3%	76.28 0%	85.94 +13%	74.06 -14%	87.14 +18%	91.28 +5%	96.17 +5%	81.28 -15%	88.06 +8%	89.22 +1%	92.54 +4%	103.33 +12%	101.7 -2%	113.3 +11%	107.76 -5%	114.52 +6%	111.27 -3%	90.93 -18%	78.75 -13%	86.19 +9%	83.17 -4%	145.49 +75%	166.97 +15%	151.45 -9%	167.3 +10%	122.94 -27%	125.08 +2%	135 +8%	135.71 +1%	128.39 -5%	134.49 +5%	122.26 -9%	124.99 +2%	134.48 +8%	139.47 +4%

Income Statement Balance Sheet Cash Flow Statement

Computer Engineering & Consulting Ltd
TSE:9692

Income Statement

Earnings Waterfall
Computer Engineering & Consulting Ltd

Income Statement
Computer Engineering & Consulting Ltd

See Also

Company

Help

Tools

Stocks

Computer Engineering & Consulting Ltd TSE:9692

Income Statement

Earnings Waterfall Computer Engineering & Consulting Ltd

Income Statement Computer Engineering & Consulting Ltd

See Also

Company

Help

Tools

Stocks

Computer Engineering & Consulting Ltd
TSE:9692

Earnings Waterfall
Computer Engineering & Consulting Ltd

Income Statement
Computer Engineering & Consulting Ltd