Income Statement

Revenue

+17%

+40%

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	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	0	0	0	0
Revenue	53 506 N/A	54 671 +2%	57 967 +6%	59 728 +3%	61 704 +3%	61 731 +0%	62 883 +2%	63 017 +0%	62 214 -1%	61 089 -2%	60 421 -1%	61 267 +1%	61 654 +1%	62 448 +1%	61 503 -2%	54 643 -11%	46 310 -15%	39 146 -15%	39 824 +2%	42 299 +6%	45 198 +7%	61 790 +37%	63 207 +2%	64 371 +2%	65 619 +2%	66 955 +2%	68 102 +2%	69 149 +2%	70 269 +2%	70 331 +0%	71 135 +1%	71 955 +1%	73 063 +2%	74 906 +3%	76 412 +2%	78 451 +3%	79 955 +2%	82 136 +3%	83 902 +2%	84 979 +1%	86 414 +2%	87 889 +2%	88 931 +1%	89 856 +1%	90 307 +1%	89 979 0%	90 921 +1%	91 736 +1%	93 249 +2%	93 619 +0%	94 609 +1%	95 372 +1%	96 870 +2%	97 736 +1%	98 314 +1%	99 692 +1%	99 546 0%	100 995 +1%	100 426 -1%	98 509 -2%	97 333 -1%	96 626 -1%	98 058 +1%	100 450 +2%	104 075 +4%	107 140 +3%	110 576 +3%	114 254 +3%	116 900 +2%	119 069 +2%	121 739 +2%	123 593 +2%	125 870 +2%	126 976 +1%	128 584 +1%	130 260 +1%	131 877 +1%	133 068 +1%	134 242 +1%	135 583 +1%	136 192 +0%
Gross Profit
Cost of Revenue	(37 538)	(38 180)	(39 969)	(40 981)	(42 121)	(42 218)	(42 962)	(43 555)	(43 395)	(42 983)	(42 489)	(42 925)	(43 308)	(43 832)	(43 611)	(40 994)	(37 659)	(34 941)	(34 380)	(35 092)	(36 140)	(48 833)	(49 180)	(49 257)	(49 066)	(49 875)	(50 390)	(50 942)	(51 488)	(51 639)	(52 411)	(53 127)	(54 125)	(55 371)	(56 672)	(58 129)	(59 363)	(60 481)	(61 618)	(62 436)	(63 595)	(64 662)	(65 461)	(66 202)	(66 565)	(66 417)	(66 933)	(67 605)	(68 296)	(69 251)	(69 875)	(70 490)	(71 146)	(71 701)	(72 323)	(72 874)	(73 155)	(73 823)	(73 242)	(72 669)	(72 574)	(72 203)	(73 571)	(74 970)	(76 822)	(78 917)	(80 978)	(83 200)	(85 018)	(86 360)	(88 353)	(89 675)	(91 057)	(92 741)	(93 769)	(95 279)	(96 210)	(97 135)	(98 149)	(99 016)	(99 931)
Gross Profit	15 968 N/A	16 492 +3%	17 998 +9%	18 747 +4%	19 582 +4%	19 512 0%	19 920 +2%	19 461 -2%	18 819 -3%	18 106 -4%	17 932 -1%	18 342 +2%	18 346 +0%	18 616 +1%	17 892 -4%	13 648 -24%	8 650 -37%	4 203 -51%	5 443 +30%	7 207 +32%	9 059 +26%	12 958 +43%	14 028 +8%	15 114 +8%	16 552 +10%	17 080 +3%	17 712 +4%	18 206 +3%	18 781 +3%	18 692 0%	18 722 +0%	18 827 +1%	18 937 +1%	19 535 +3%	19 741 +1%	20 323 +3%	20 593 +1%	21 655 +5%	22 284 +3%	22 543 +1%	22 820 +1%	23 227 +2%	23 472 +1%	23 656 +1%	23 742 +0%	23 562 -1%	23 987 +2%	24 130 +1%	24 954 +3%	24 368 -2%	24 735 +2%	24 883 +1%	25 724 +3%	26 035 +1%	25 991 0%	26 818 +3%	26 391 -2%	27 172 +3%	27 184 +0%	25 840 -5%	24 759 -4%	24 423 -1%	24 487 +0%	25 480 +4%	27 253 +7%	28 223 +4%	29 598 +5%	31 054 +5%	31 882 +3%	32 709 +3%	33 386 +2%	33 918 +2%	34 813 +3%	34 235 -2%	34 815 +2%	34 981 +0%	35 667 +2%	35 933 +1%	36 093 +0%	36 567 +1%	36 261 -1%
Operating Income
Operating Expenses	(6 943)	(7 037)	(8 644)	(9 616)	(10 555)	(10 282)	(10 328)	(10 235)	(9 671)	(9 445)	(9 433)	(9 595)	(9 776)	(9 774)	(10 125)	(9 762)	(9 508)	(8 770)	(8 258)	(7 861)	(7 564)	(10 337)	(10 603)	(10 827)	(11 172)	(11 630)	(11 884)	(12 193)	(12 400)	(12 337)	(12 327)	(12 458)	(12 502)	(12 556)	(12 569)	(12 260)	(12 192)	(12 114)	(12 034)	(12 251)	(12 209)	(12 352)	(12 489)	(12 453)	(12 476)	(12 419)	(12 489)	(12 617)	(12 747)	(12 910)	(13 026)	(13 040)	(13 191)	(13 400)	(13 793)	(14 007)	(14 178)	(14 246)	(14 049)	(14 039)	(14 154)	(14 189)	(14 479)	(14 788)	(15 003)	(15 406)	(15 608)	(15 989)	(16 242)	(16 247)	(16 411)	(16 420)	(16 409)	(16 575)	(16 626)	(16 921)	(17 122)	(17 103)	(17 151)	(16 694)	(16 475)
Selling, General & Administrative	(6 944)	(7 037)	(8 644)	(9 615)	(10 554)	(9 262)	(8 985)	(8 618)	(8 817)	(8 667)	(8 686)	(8 853)	(9 283)	(9 524)	(10 127)	(9 762)	(9 508)	(8 768)	(8 258)	(7 861)	(7 565)	(9 202)	(10 603)	(10 827)	(11 172)	(10 409)	(11 884)	(12 193)	(12 401)	(11 108)	(12 327)	(12 457)	(12 500)	(12 556)	(12 567)	(12 259)	(12 190)	(12 114)	(12 032)	(12 249)	(12 209)	(12 352)	(12 489)	(12 453)	(12 474)	(12 419)	(12 487)	(12 615)	(12 746)	(12 910)	(13 026)	(13 040)	(13 191)	(13 399)	(13 792)	(14 007)	(14 177)	(14 245)	(14 046)	(14 037)	(14 153)	(14 188)	(14 477)	(14 786)	(15 002)	(15 405)	(15 608)	(15 990)	(16 241)	(16 245)	(16 410)	(16 416)	(16 407)	(16 573)	(16 622)	(16 920)	(17 120)	(17 102)	(17 151)	(16 693)	(16 474)
Depreciation & Amortization	0	0	0	0	0	0	(325)	(600)	(857)	(780)	(748)	(742)	0	0	0	0	0	0	0	0	0	(1 135)	0	0	0	(1 220)	0	0	0	(1 230)	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	(1 020)	(1 018)	(1 017)	3	0	0	0	(493)	(250)	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)	(1)	0	(1)	(1)	(1)	0	(1)	(1)	(1)	0	(1)	(1)	(2)	0	(1)	(1)	0	1	(1)	(2)	0	(4)	(2)	(2)	(4)	(1)	(2)	(1)	0	(1)	0
Operating Income	9 025 N/A	9 455 +5%	9 354 -1%	9 132 -2%	9 029 -1%	9 231 +2%	9 592 +4%	9 226 -4%	9 148 -1%	8 661 -5%	8 499 -2%	8 747 +3%	8 569 -2%	8 841 +3%	7 766 -12%	3 887 -50%	(857) N/A	(4 565) -433%	(2 814) +38%	(653) +77%	1 495 N/A	2 620 +75%	3 424 +31%	4 286 +25%	5 380 +26%	5 450 +1%	5 828 +7%	6 013 +3%	6 379 +6%	6 355 0%	6 395 +1%	6 370 0%	6 437 +1%	6 979 +8%	7 173 +3%	8 064 +12%	8 402 +4%	9 541 +14%	10 250 +7%	10 291 +0%	10 609 +3%	10 875 +3%	10 982 +1%	11 202 +2%	11 267 +1%	11 143 -1%	11 499 +3%	11 514 +0%	12 206 +6%	11 458 -6%	11 708 +2%	11 842 +1%	12 533 +6%	12 635 +1%	12 198 -3%	12 811 +5%	12 213 -5%	12 926 +6%	13 135 +2%	11 801 -10%	10 605 -10%	10 234 -3%	10 008 -2%	10 692 +7%	12 250 +15%	12 817 +5%	13 990 +9%	15 065 +8%	15 640 +4%	16 462 +5%	16 975 +3%	17 498 +3%	18 404 +5%	17 660 -4%	18 189 +3%	18 060 -1%	18 545 +3%	18 830 +2%	18 942 +1%	19 873 +5%	19 786 0%
Pre-Tax Income
Interest Income Expense	(15)	(127)	(90)	(81)	75	101	94	(2)	(32)	(29)	3	13	38	35	(11)	(46)	(46)	10	165	174	148	134	0	3	9	12	23	17	26	13	10	19	7	2	6	14	14	28	29	23	23	1	11	8	7	3	3	3	2	4	1	11	12	12	12	1	1	1	1	1	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	6	7	29	34	76	84
Non-Reccuring Items	(8)	30	(71)	(98)	(113)	(117)	(79)	(4 362)	(4 383)	(4 398)	(471)	(445)	(438)	(80)	(352)	(352)	(296)	(9)	40	47	116	(14)	(71)	(74)	(135)	(5)	12	(162)	(167)	(168)	(202)	(27)	(25)	(146)	(128)	(3 592)	(3 591)	(3 622)	(3 628)	(187)	(190)	(56)	(52)	(27)	(22)	(43)	(50)	(102)	38	75	85	135	(15)	(3)	(3)	(4)	7	(3)	0	(5)	(5)	(4)	(4)	(4)	(4)	(5)	(5)	(1)	(1)	(3)	(3)	(8)	(9)	(6)	(6)	(622)	(621)	(621)	(632)	(11)	(36)
Gain/Loss on Disposition of Assets	(176)	60	236	236	66	84	84	(649)	(671)	(671)	(1)	1	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	1 085	1 076	0	0	0	29	29	0	31	0	2	0	0	0	0	0	5	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	(1)	4	(37)	(20)	(39)	51	3	46	1	56	3	(10)	(28)	0	6	937	2 414	3 709	3 625	2 730	1 806	1 992	1 139	561	214	70	52	99	80	70	64	36	32	(2)	0	(12)	(11)	94	78	51	43	1 046	1 041	(22)	(5)	0	27	0	1	1	10	6	8	7	13	16	34	47	47	59	66	70	91	110	123	129	115	111	87	77	48	30	23	5	32	23	32	52	66	86	83
Pre-Tax Income	8 824 N/A	9 421 +7%	9 392 0%	9 169 -2%	9 019 -2%	9 352 +4%	9 696 +4%	4 260 -56%	4 062 -5%	3 617 -11%	8 031 +122%	8 306 +3%	8 144 -2%	8 796 +8%	7 411 -16%	4 427 -40%	1 215 -73%	(855) N/A	1 016 N/A	2 297 +126%	3 564 +55%	4 732 +33%	4 492 -5%	4 777 +6%	5 469 +14%	5 527 +1%	5 917 +7%	5 967 +1%	6 318 +6%	6 271 -1%	6 268 0%	6 398 +2%	6 451 +1%	6 832 +6%	7 052 +3%	4 475 -37%	4 816 +8%	6 041 +25%	6 731 +11%	11 264 +67%	11 561 +3%	11 865 +3%	11 982 +1%	11 161 -7%	11 274 +1%	11 131 -1%	11 479 +3%	11 445 0%	12 247 +7%	11 541 -6%	11 804 +2%	11 995 +2%	12 538 +5%	12 651 +1%	12 220 -3%	12 829 +5%	12 255 -4%	12 971 +6%	13 183 +2%	11 856 -10%	10 666 -10%	10 301 -3%	10 096 -2%	10 799 +7%	12 370 +15%	12 942 +5%	14 101 +9%	15 176 +8%	15 727 +4%	16 537 +5%	17 021 +3%	17 521 +3%	18 419 +5%	17 660 -4%	18 216 +3%	17 467 -4%	17 963 +3%	18 290 +2%	18 410 +1%	20 024 +9%	19 917 -1%
Net Income
Tax Provision	(3 889)	(4 050)	(4 066)	(4 015)	(4 075)	(4 152)	(4 127)	(5 015)	(4 999)	(4 862)	(3 644)	(3 758)	(3 577)	(3 808)	(3 328)	(2 429)	(1 431)	(452)	(700)	(736)	(1 056)	(1 009)	(1 190)	(1 398)	(2 291)	(2 708)	(2 820)	(2 747)	(2 316)	(281)	(295)	(394)	(413)	(2 876)	(2 959)	(2 029)	(1 936)	(2 378)	(2 534)	(3 993)	(4 167)	(3 769)	(3 748)	(3 401)	(3 429)	(3 188)	(3 392)	(3 439)	(3 640)	(3 409)	(3 460)	(3 504)	(3 642)	(3 822)	(3 739)	(3 915)	(3 745)	(3 878)	(3 974)	(3 595)	(3 260)	(3 272)	(3 128)	(3 360)	(3 865)	(3 701)	(4 097)	(4 376)	(4 487)	(4 285)	(4 500)	(4 626)	(4 854)	(5 317)	(5 289)	(5 337)	(5 623)	(5 550)	(5 560)	(5 889)	(5 853)
Income from Continuing Operations	4 935	5 371	5 326	5 153	4 943	5 198	5 569	(754)	(936)	(1 245)	4 387	4 548	4 566	4 987	4 082	1 998	(217)	(1 308)	315	1 561	2 508	3 723	3 301	3 378	3 176	2 818	3 095	3 218	4 001	5 990	5 971	6 002	6 036	3 957	4 092	2 445	2 878	3 663	4 196	7 270	7 394	8 097	8 235	7 761	7 846	7 943	8 086	8 005	8 606	8 132	8 345	8 492	8 897	8 829	8 481	8 914	8 510	9 093	9 209	8 261	7 406	7 029	6 968	7 439	8 505	9 241	10 004	10 800	11 240	12 252	12 521	12 895	13 565	12 343	12 927	12 130	12 340	12 740	12 850	14 135	14 064
Income to Minority Interest	(2)	(5)	(5)	(6)	(6)	13	16	13	(2)	(15)	(27)	(37)	(22)	(32)	(19)	(13)	25	13	(1)	(25)	(25)	(33)	(19)	(8)	4	9	10	5	(4)	3	1	5	9	17	14	16	13	0	(8)	(5)	(6)	(13)	(11)	(10)	(7)	(6)	2	(8)	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
Net Income (Common)	4 932 N/A	5 366 +9%	5 320 -1%	5 147 -3%	4 937 -4%	5 213 +6%	5 586 +7%	(741) N/A	(939) -27%	(1 260) -34%	4 360 N/A	4 512 +3%	4 545 +1%	4 955 +9%	4 062 -18%	1 983 -51%	(192) N/A	(1 294) -574%	316 N/A	1 537 +386%	2 483 +62%	3 690 +49%	3 282 -11%	3 370 +3%	3 181 -6%	2 827 -11%	3 106 +10%	3 224 +4%	3 997 +24%	5 993 +50%	5 973 0%	6 007 +1%	6 045 +1%	3 974 -34%	4 106 +3%	2 462 -40%	2 892 +17%	3 660 +27%	4 188 +14%	7 265 +73%	7 388 +2%	8 084 +9%	8 224 +2%	7 752 -6%	7 840 +1%	7 937 +1%	8 089 +2%	7 997 -1%	8 598 +8%	8 132 -5%	8 336 +3%	8 491 +2%	8 897 +5%	8 829 -1%	8 482 -4%	8 914 +5%	8 509 -5%	9 093 +7%	9 208 +1%	8 261 -10%	7 407 -10%	7 028 -5%	6 967 -1%	7 439 +7%	8 504 +14%	9 240 +9%	10 004 +8%	10 798 +8%	11 238 +4%	12 252 +9%	12 520 +2%	12 895 +3%	13 566 +5%	12 343 -9%	12 928 +5%	12 131 -6%	12 340 +2%	12 740 +3%	12 849 +1%	14 135 +10%	14 063 -1%
EPS (Diluted)	140.91 N/A	153.31 +9%	140 -9%	135.44 -3%	129.92 -4%	140.89 +8%	150.97 +7%	-20.02 N/A	-26.08 -30%	-36 -38%	124.57 N/A	128.91 +3%	133.67 +4%	145.73 +9%	119.47 -18%	60.09 -50%	-5.64 N/A	-39.21 -595%	9.57 N/A	46.57 +387%	75.24 +62%	111.81 +49%	99.45 -11%	102.12 +3%	96.39 -6%	85.66 -11%	94.14 +10%	97.69 +4%	124.9 +28%	187.28 +50%	192.67 +3%	193.77 +1%	195 +1%	128.19 -34%	132.45 +3%	79.41 -40%	96.4 +21%	120.12 +25%	139.6 +16%	242.16 +73%	246.26 +2%	269.24 +9%	283.58 +5%	267.31 -6%	270.34 +1%	91.44 -66%	288.89 +216%	285.6 -1%	307.07 +8%	95.55 -69%	297.71 +212%	303.25 +2%	318.84 +5%	105.14 -67%	303.97 +189%	322.2 +6%	308.27 -4%	109.45 -64%	333.62 +205%	299.3 -10%	269.45 -10%	85.25 -68%	85.35 +0%	91.13 +7%	104.67 +15%	113.85 +9%	124.85 +10%	134.76 +8%	140.96 +5%	153.87 +9%	159.65 +4%	164.43 +3%	173.39 +5%	158.01 -9%	167.44 +6%	157.12 -6%	159.82 +2%	165.01 +3%	166.42 +1%	183.08 +10%	182.15 -1%

Income Statement Balance Sheet Cash Flow Statement

Meitec Corp
TSE:9744

Income Statement

Earnings Waterfall
Meitec Corp

Income Statement
Meitec Corp

See Also

Company

Help

Tools

Stocks

Meitec Corp TSE:9744

Income Statement

Earnings Waterfall Meitec Corp

Income Statement Meitec Corp

See Also

Company

Help

Tools

Stocks

Meitec Corp
TSE:9744

Earnings Waterfall
Meitec Corp

Income Statement
Meitec Corp