Income Statement

Revenue

+48%

+76%

10Y

Currency: JPY

	Nov-2004	Feb-2005	May-2005	Nov-2005	Feb-2006	May-2006	Nov-2006	Feb-2007	May-2007	Nov-2007	Feb-2008	May-2008	Nov-2008	Feb-2009	May-2009	Nov-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	0	0	0	0	0	0	0	0	0	0	0	0	336	0	0	167	0	0	500	195	347	441	532	559	568	577	568	505	496	550	0	838	892	962	933	907	967	1 039	1 137	1 247	1 527	1 985	2 402	2 804	3 142	2 960	2 932	2 791	2 633	2 769	3 169	3 673	4 182	4 609	4 369	5 124	5 940	6 757	7 706	7 623	7 311	7 054	6 990	6 851	6 798	6 833	7 560	8 475	9 277	9 921	9 791	9 679	9 653	10 167	11 078	11 890	12 464	0	12 834	0
Revenue	281 572 N/A	288 899 +3%	294 800 +2%	310 845 +5%	331 596 +7%	346 125 +4%	370 638 +7%	391 627 +6%	411 227 +5%	426 593 +4%	443 477 +4%	458 105 +3%	486 200 +6%	499 128 +3%	537 025 +8%	611 979 +14%	650 571 +6%	659 057 +1%	814 811 +24%	802 332 -2%	801 165 0%	807 776 +1%	820 349 +2%	842 052 +3%	888 527 +6%	911 867 +3%	928 669 +2%	974 122 +5%	1 018 006 +5%	1 070 940 +5%	1 143 003 +7%	1 213 881 +6%	1 292 508 +6%	1 345 191 +4%	1 382 935 +3%	1 473 426 +7%	1 568 242 +6%	1 643 017 +5%	1 681 781 +2%	1 722 541 +2%	1 743 750 +1%	1 768 283 +1%	1 786 473 +1%	1 795 017 +0%	1 792 327 0%	1 829 813 +2%	1 861 917 +2%	1 950 094 +5%	2 031 172 +4%	2 088 107 +3%	2 130 060 +2%	2 157 499 +1%	2 210 991 +2%	2 248 787 +2%	2 290 548 +2%	2 269 565 -1%	2 231 363 -2%	2 012 594 -10%	2 008 846 0%	2 005 158 0%	2 003 196 0%	2 162 003 +8%	2 132 992 -1%	2 140 585 +0%	2 149 104 +0%	2 200 015 +2%	2 301 122 +5%	2 390 123 +4%	2 549 495 +7%	2 679 519 +5%	2 766 557 +3%	2 860 996 +3%	2 898 204 +1%	2 989 553 +3%	3 103 836 +4%	3 188 194 +3%	3 295 035 +3%	3 354 043 +2%	3 400 539 +1%	3 533 092 +4%
Gross Profit
Cost of Revenue	(149 354)	(155 459)	(161 988)	(168 322)	(176 229)	(180 998)	(194 288)	(207 318)	(216 198)	(219 613)	(223 145)	(227 672)	(240 556)	(247 569)	(267 447)	(300 463)	(312 729)	(314 885)	(393 930)	(386 108)	(388 180)	(391 925)	(394 581)	(408 505)	(432 695)	(441 289)	(453 202)	(478 194)	(507 061)	(535 481)	(578 992)	(611 533)	(653 838)	(675 300)	(683 161)	(719 225)	(766 439)	(805 474)	(833 243)	(861 010)	(897 794)	(911 827)	(921 475)	(925 602)	(910 055)	(933 772)	(952 667)	(994 467)	(1 030 495)	(1 053 885)	(1 080 123)	(1 099 820)	(1 139 920)	(1 156 567)	(1 170 987)	(1 161 889)	(1 141 785)	(1 034 423)	(1 033 000)	(1 017 415)	(1 003 691)	(1 078 609)	(1 059 036)	(1 052 825)	(1 046 514)	(1 056 936)	(1 094 263)	(1 141 607)	(1 230 202)	(1 295 026)	(1 330 196)	(1 362 097)	(1 358 121)	(1 379 813)	(1 430 764)	(1 470 374)	(1 512 380)	(1 551 414)	(1 571 681)	(1 624 103)
Gross Profit	132 218 N/A	133 440 +1%	132 812 0%	142 523 +7%	155 367 +9%	165 127 +6%	176 350 +7%	184 309 +5%	195 029 +6%	206 980 +6%	220 332 +6%	230 433 +5%	245 644 +7%	251 559 +2%	269 578 +7%	311 516 +16%	337 842 +8%	344 172 +2%	420 881 +22%	416 224 -1%	412 985 -1%	415 851 +1%	425 768 +2%	433 547 +2%	455 832 +5%	470 578 +3%	475 467 +1%	495 928 +4%	510 945 +3%	535 459 +5%	564 011 +5%	602 348 +7%	638 670 +6%	669 891 +5%	699 774 +4%	754 201 +8%	801 803 +6%	837 543 +4%	848 538 +1%	861 531 +2%	845 956 -2%	856 456 +1%	864 998 +1%	869 415 +1%	882 272 +1%	896 041 +2%	909 250 +1%	955 627 +5%	1 000 677 +5%	1 034 222 +3%	1 049 937 +2%	1 057 679 +1%	1 071 071 +1%	1 092 220 +2%	1 119 561 +3%	1 107 676 -1%	1 089 578 -2%	978 171 -10%	975 846 0%	987 743 +1%	999 505 +1%	1 083 394 +8%	1 073 956 -1%	1 087 760 +1%	1 102 590 +1%	1 143 079 +4%	1 206 859 +6%	1 248 516 +3%	1 319 293 +6%	1 384 493 +5%	1 436 361 +4%	1 498 899 +4%	1 540 083 +3%	1 609 740 +5%	1 673 072 +4%	1 717 820 +3%	1 782 655 +4%	1 802 629 +1%	1 828 858 +1%	1 908 989 +4%
Operating Income
Operating Expenses	(76 599)	(79 684)	(83 220)	(88 896)	(95 618)	(102 706)	(112 677)	(124 260)	(135 707)	(144 632)	(149 889)	(154 656)	(157 043)	(160 199)	(172 386)	(194 208)	(210 622)	(220 678)	(288 503)	(299 103)	(302 481)	(306 442)	(313 451)	(318 588)	(329 773)	(339 461)	(349 017)	(361 313)	(379 590)	(404 297)	(431 091)	(456 265)	(491 212)	(518 077)	(549 938)	(606 528)	(637 306)	(665 013)	(671 302)	(709 823)	(722 981)	(725 215)	(703 429)	(719 590)	(719 749)	(730 833)	(724 377)	(753 556)	(771 642)	(786 968)	(799 334)	(817 058)	(829 769)	(841 844)	(852 373)	(855 967)	(857 829)	(817 267)	(804 197)	(793 353)	(789 213)	(816 393)	(819 233)	(818 181)	(823 480)	(842 126)	(891 034)	(935 384)	(978 968)	(1 017 354)	(1 052 065)	(1 087 333)	(1 120 369)	(1 160 157)	(1 176 727)	(1 206 233)	(1 236 473)	(1 252 971)	(1 267 112)	(1 298 496)
Selling, General & Administrative	(76 599)	(79 821)	(83 220)	(88 896)	(95 618)	(102 706)	(112 677)	(119 193)	(135 707)	(144 632)	(148 616)	(154 656)	(153 802)	(159 992)	(161 140)	(181 557)	(196 507)	(206 317)	(268 740)	(274 814)	(277 806)	(281 233)	(288 101)	(302 410)	(318 751)	(333 918)	(324 779)	(361 312)	(379 589)	(404 295)	(402 103)	(426 295)	(453 794)	(472 625)	(518 387)	(549 216)	(578 406)	(603 681)	(634 105)	(655 984)	(667 627)	(671 546)	(666 159)	(660 327)	(661 574)	(672 081)	(685 527)	(704 183)	(719 932)	(731 959)	(752 421)	(767 654)	(779 897)	(792 831)	(805 918)	(777 415)	(747 470)	(677 322)	(627 973)	(615 621)	(608 791)	(634 253)	(640 517)	(650 366)	(659 780)	(678 362)	(719 879)	(759 637)	(799 824)	(839 847)	(867 496)	(901 293)	(931 672)	(962 109)	(984 815)	(1 010 198)	(1 035 721)	(1 054 516)	(1 063 276)	(1 092 053)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(3 241)	(6 547)	(11 246)	(12 651)	(14 115)	(14 361)	(19 763)	(24 289)	(24 675)	(25 209)	(25 350)	(16 178)	0	0	(24 237)	0	0	0	(28 988)	(6 685)	(13 980)	(21 645)	(30 808)	(32 541)	(34 612)	(36 712)	(37 758)	(38 549)	(38 630)	(37 989)	(36 797)	(36 140)	(36 137)	(36 556)	(39 688)	(41 063)	(43 434)	(45 110)	(45 055)	(47 110)	(47 403)	(48 723)	(48 476)	(79 561)	(112 257)	(143 004)	(177 848)	(179 346)	(178 981)	(179 267)	(177 910)	(177 265)	(177 160)	(179 870)	(180 275)	(183 098)	(185 274)	(184 950)	(186 872)	(189 441)	(192 558)	(197 950)	(202 898)	(206 694)	(211 074)	(212 311)	(214 425)	(217 123)
Other Operating Expenses	0	137	0	0	0	0	0	(5 067)	0	0	(1 273)	0	0	6 340	0	0	0	0	0	0	0	0	0	0	(11 022)	(5 543)	(1)	(1)	0	(2)	0	(23 285)	(23 438)	(23 807)	(743)	(24 771)	(24 288)	(24 620)	561	(15 290)	(16 724)	(15 680)	(473)	(23 123)	(22 038)	(22 196)	838	(8 310)	(8 276)	(9 899)	(1 858)	(2 294)	(2 469)	(290)	2 021	1 009	1 898	3 059	1 624	1 614	(1 441)	(2 873)	(806)	9 450	13 460	16 106	9 120	7 351	6 130	7 443	2 303	3 401	3 861	(98)	10 986	10 659	10 322	13 856	10 589	10 680
Operating Income	55 619 N/A	53 756 -3%	49 592 -8%	53 627 +8%	59 749 +11%	62 421 +4%	63 673 +2%	60 049 -6%	59 322 -1%	62 348 +5%	70 443 +13%	75 777 +8%	88 601 +17%	91 360 +3%	97 192 +6%	117 308 +21%	127 220 +8%	123 494 -3%	132 378 +7%	117 121 -12%	110 504 -6%	109 409 -1%	112 317 +3%	114 959 +2%	126 059 +10%	131 117 +4%	126 450 -4%	134 615 +6%	131 355 -2%	131 162 0%	132 920 +1%	146 083 +10%	147 458 +1%	151 814 +3%	149 836 -1%	147 673 -1%	164 497 +11%	172 530 +5%	177 236 +3%	151 708 -14%	122 975 -19%	131 241 +7%	161 569 +23%	149 825 -7%	162 523 +8%	165 208 +2%	184 873 +12%	202 071 +9%	229 035 +13%	247 254 +8%	250 603 +1%	240 621 -4%	241 302 +0%	250 376 +4%	267 188 +7%	251 709 -6%	231 749 -8%	160 904 -31%	171 649 +7%	194 390 +13%	210 292 +8%	267 001 +27%	254 723 -5%	269 579 +6%	279 110 +4%	300 953 +8%	315 825 +5%	313 132 -1%	340 325 +9%	367 139 +8%	384 296 +5%	411 566 +7%	419 714 +2%	449 583 +7%	496 345 +10%	511 587 +3%	546 182 +7%	549 658 +1%	561 746 +2%	610 493 +9%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(4 004)	(6 717)	(5 719)	(4 118)	(2 154)	(4 129)	(7 715)	(7 002)	(8 469)	(8 216)	(8 506)	(7 039)	(2 969)	(4 596)	(1 026)	2 313	8 487	17 589	15 545	23 749	15 460	9 384	8 994	25 388	24 515	32 471	22 022	2 342	(21 266)	(37 613)	(47 957)	(32 008)	(5 692)	(106)	19 273	6 739	(6 519)	(198)	5 669	8 819	13 844	5 302	(10 732)	(4 950)	5 545	4 499	5 440	(12 901)	(6 142)	15 577	20 294	41 303	40 139	83 863	122 020	117 120	109 741	67 283	58 584	67 218	92 402	111 450	64 627	83 346	78 939	53 629	93 999	75 326
Non-Reccuring Items	(6 217)	(6 225)	(3 186)	(3 282)	(3 529)	(973)	(888)	(1 728)	(115)	(844)	(288)	(1 401)	(684)	(863)	(3 399)	(3 433)	(3 103)	(1 243)	(6 492)	(13 010)	(12 814)	(13 265)	(9 291)	(3 099)	(3 570)	(2 862)	(2 149)	(1 953)	(2 218)	(2 194)	(7 845)	(4 087)	(3 181)	(2 889)	(23 360)	(322)	(436)	(2 177)	(18 582)	(2 450)	(2 657)	(1 138)	(23 314)	(1 041)	(1 024)	(1 483)	(11 221)	(1 784)	(11 533)	(11 661)	(13 552)	(13 511)	(3 452)	(3 264)	(4 094)	(3 432)	(8 251)	(17 799)	(24 199)	(23 518)	(30 706)	(26 525)	(9 185)	(18 010)	(12 337)	(15 386)	(24 286)	(24 086)	(18 571)	(10 909)	(4 875)	(5 212)	(5 309)	(4 558)	(3 776)	(3 605)	(3 592)	(3 350)	(5 175)	(5 185)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10	(395)	0	51	41	134	139	318	405	327	345	153	114	390	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	987	6 962	1 583	1 930	2 174	1 731	1 585	1 128	225	(381)	(1 386)	(974)	(1 025)	(189)	75	(74)	(498)	(713)	(909)	(1 228)	(1 188)	(781)	(770)	(586)	(114)	(319)	(212)	(376)	(418)	(313)	515	(58)	(22)	(215)	0	0	(2)	(3)	0	(4)	(2)	(1)	(61)	(1)	(2)	(2)	473	(2)	0	1	(42)	3	1	(1)	85	48	49	53	(22)	47	47	47	40	42	42	42	25	21	22	19	(87)	5	7	6	5	14	0	3	4	(6)
Pre-Tax Income	50 389 N/A	54 493 +8%	47 989 -12%	52 275 +9%	58 394 +12%	63 179 +8%	64 370 +2%	59 449 -8%	59 432 0%	61 123 +3%	68 769 +13%	73 402 +7%	82 888 +13%	83 591 +1%	88 149 +5%	109 683 +24%	121 465 +11%	117 419 -3%	116 867 0%	95 881 -18%	88 084 -8%	87 188 -1%	93 884 +8%	104 374 +11%	119 724 +15%	123 745 +3%	123 390 0%	134 944 +9%	137 359 +2%	146 358 +7%	141 525 -3%	165 687 +17%	159 715 -4%	158 094 -1%	135 470 -14%	172 739 +28%	188 574 +9%	202 821 +8%	180 676 -11%	151 596 -16%	99 050 -35%	92 489 -7%	90 237 -2%	116 775 +29%	155 805 +33%	163 617 +5%	193 398 +18%	207 024 +7%	210 983 +2%	235 396 +12%	242 678 +3%	235 932 -3%	251 695 +7%	252 413 +0%	252 447 +0%	243 375 -4%	229 092 -6%	147 657 -36%	152 868 +4%	158 018 +3%	173 491 +10%	256 100 +48%	265 872 +4%	292 914 +10%	306 954 +5%	369 472 +20%	413 584 +12%	406 187 -2%	431 517 +6%	423 532 -2%	437 918 +3%	473 577 +8%	506 814 +7%	556 481 +10%	557 201 +0%	591 342 +6%	621 529 +5%	599 940 -3%	650 574 +8%	680 628 +5%
Net Income
Tax Provision	(22 398)	(22 682)	(20 884)	(22 672)	(25 139)	(25 992)	(27 056)	(26 581)	(27 214)	(27 753)	(30 868)	(33 011)	(35 915)	(36 386)	(38 182)	(46 576)	(51 296)	(49 304)	(54 215)	(45 221)	(38 547)	(37 641)	(37 569)	(39 214)	(46 417)	(47 343)	(48 964)	(52 941)	(54 930)	(55 670)	(48 268)	(53 448)	(49 181)	(49 991)	(56 133)	(65 121)	(69 077)	(75 459)	(63 287)	(55 872)	(41 198)	(38 415)	(36 162)	(40 134)	(49 751)	(57 664)	(64 487)	(67 165)	(71 839)	(73 803)	(73 304)	(70 919)	(71 038)	(70 302)	(74 400)	(73 773)	(72 530)	(52 125)	(62 470)	(66 967)	(77 283)	(100 303)	(90 188)	(92 104)	(86 144)	(103 125)	(128 834)	(129 227)	(136 519)	(131 417)	(122 746)	(133 529)	(146 834)	(164 277)	(163 596)	(172 142)	(188 080)	(178 664)	(191 421)	(203 262)
Income from Continuing Operations	27 991	31 811	27 105	29 603	33 255	37 187	37 314	32 868	32 218	33 370	37 901	40 391	46 973	47 205	49 967	63 107	70 169	68 115	62 652	50 660	49 537	49 547	56 315	65 160	73 307	76 402	74 426	82 003	82 429	90 688	93 257	112 239	110 534	108 103	79 337	107 618	119 497	127 362	117 389	95 724	57 852	54 074	54 075	76 641	106 054	105 953	128 911	139 859	139 144	161 593	169 374	165 013	180 657	182 111	178 047	169 602	156 562	95 532	90 398	91 051	96 208	155 797	175 684	200 810	220 810	266 347	284 750	276 960	294 998	292 115	315 172	340 048	359 980	392 204	393 605	419 200	433 449	421 276	459 153	477 366
Income to Minority Interest	0	0	0	(429)	(957)	(1 462)	(1 283)	(1 003)	(599)	(510)	(316)	(313)	(163)	(215)	(273)	(729)	(672)	(929)	(971)	(1 129)	(1 543)	(1 645)	(1 956)	(2 357)	(2 819)	(2 928)	(2 771)	(3 023)	(3 122)	(3 130)	(2 879)	(4 120)	(4 307)	(4 584)	(4 790)	(6 240)	(7 277)	(7 795)	(7 360)	(6 497)	(5 533)	(5 397)	(6 021)	(6 914)	(7 807)	(8 795)	(9 630)	(11 732)	(12 944)	(14 087)	(14 562)	(15 262)	(15 965)	(16 965)	(15 467)	(9 588)	(7 548)	(976)	(40)	(1 218)	(441)	(4 729)	(5 836)	(7 751)	(9 986)	(10 015)	(11 415)	(12 144)	(15 116)	(18 095)	(18 941)	(21 088)	(21 227)	(21 653)	(21 605)	(23 037)	(23 794)	(23 015)	(26 143)	(28 873)
Net Income (Common)	27 990 N/A	31 815 +14%	27 102 -15%	29 174 +8%	32 297 +11%	35 723 +11%	36 027 +1%	31 860 -12%	31 619 -1%	32 859 +4%	37 581 +14%	40 076 +7%	46 808 +17%	46 988 +0%	49 691 +6%	62 374 +26%	69 495 +11%	67 184 -3%	61 681 -8%	49 533 -20%	47 993 -3%	47 897 0%	54 354 +13%	62 797 +16%	70 481 +12%	73 470 +4%	71 654 -2%	78 978 +10%	79 307 +0%	87 558 +10%	90 377 +3%	108 117 +20%	106 225 -2%	103 518 -3%	74 546 -28%	101 377 +36%	112 220 +11%	119 566 +7%	110 027 -8%	89 225 -19%	52 317 -41%	48 675 -7%	48 052 -1%	69 725 +45%	98 244 +41%	97 155 -1%	119 280 +23%	128 125 +7%	126 197 -2%	147 503 +17%	154 811 +5%	149 748 -3%	164 690 +10%	165 145 +0%	162 578 -2%	160 010 -2%	149 010 -7%	94 551 -37%	90 357 -4%	89 832 -1%	95 767 +7%	151 068 +58%	169 847 +12%	193 058 +14%	210 823 +9%	256 331 +22%	273 335 +7%	264 816 -3%	279 882 +6%	274 019 -2%	296 229 +8%	318 956 +8%	338 749 +6%	370 547 +9%	371 999 +0%	396 161 +6%	409 653 +3%	398 260 -3%	433 009 +9%	448 491 +4%
EPS (Diluted)	274.41 N/A	308.88 +13%	265.7 -14%	286.01 +8%	313.56 +10%	350.22 +12%	353.2 +1%	309.32 -12%	309.99 +0%	322.14 +4%	364.86 +13%	392.9 +8%	458.9 +17%	456.19 -1%	487.16 +7%	611.5 +26%	674.7 +10%	658.66 -2%	604.71 -8%	485.61 -20%	470.51 -3%	469.57 0%	532.88 +13%	615.65 +16%	690.99 +12%	720.29 +4%	702.49 -2%	774.29 +10%	777.51 +0%	858.41 +10%	886.04 +3%	1 059.97 +20%	1 041.42 -2%	1 014.88 -3%	730.84 -28%	993.89 +36%	1 100.19 +11%	1 172.21 +7%	1 078.07 -8%	874.75 -19%	512.91 -41%	477.2 -7%	470.69 -1%	683.57 +45%	963.17 +41%	952.5 -1%	389.33 -59%	1 256.12 +223%	1 237.22 -2%	1 446.1 +17%	505.07 -65%	1 465.37 +190%	1 611.12 +10%	1 615.57 +0%	530.17 -67%	1 565.15 +195%	1 457.11 -7%	926.16 -36%	294.53 -68%	878.34 +198%	936.18 +7%	1 476.78 +58%	553.47 -63%	629.04 +14%	686.75 +9%	835 +22%	890.42 +7%	862.55 -3%	911.33 +6%	891.9 -2%	964.48 +8%	1 038.17 +8%	1 102.6 +6%	1 208.11 +10%	1 210.81 +0%	1 289.41 +6%	1 335.32 +4%	1 298.11 -3%	1 409.32 +9%	1 461.71 +4%

Income Statement Balance Sheet Cash Flow Statement

Fast Retailing Co Ltd
TSE:9983

Income Statement

Earnings Waterfall
Fast Retailing Co Ltd

Income Statement
Fast Retailing Co Ltd

See Also

Company

Help

Tools

Stocks

Fast Retailing Co Ltd TSE:9983

Income Statement

Earnings Waterfall Fast Retailing Co Ltd

Income Statement Fast Retailing Co Ltd

See Also

Company

Help

Tools

Stocks

Fast Retailing Co Ltd
TSE:9983

Earnings Waterfall
Fast Retailing Co Ltd

Income Statement
Fast Retailing Co Ltd