Income Statement

Revenue

-25%

+43%

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
Revenue
Interest Expense	575	0	0	769	0	0	1 062	0	0	1 616	0	0	1 564	0	0	679	0	0	668	1 354	2 042	2 718	2 791	3 065	3 123	2 905	3 183	2 917	2 879	2 847	2 714	2 667	2 680	2 712	2 838	2 891	2 895	2 766	2 506	2 339	2 112	2 028	2 035	1 993	1 963	1 971	2 014	2 084	2 225	2 371	2 563	2 759	2 967	3 089	3 040	2 950	2 772	2 574	2 312	1 964	1 656	1 380	1 272	1 303	1 381	1 533	2 010	3 140	3 729	3 725	3 331	2 245	1 718	1 738	1 869	2 014	2 080	2 117	0	0
Revenue	339 241 N/A	361 964 +7%	366 318 +1%	390 623 +7%	425 111 +9%	494 737 +16%	534 249 +8%	582 483 +9%	591 713 +2%	612 383 +3%	625 407 +2%	676 155 +8%	795 433 +18%	893 111 +12%	812 740 -9%	602 005 -26%	447 287 -26%	450 790 +1%	476 270 +6%	454 535 -5%	422 579 -7%	571 149 +35%	579 957 +2%	614 386 +6%	659 800 +7%	701 650 +6%	736 704 +5%	746 477 +1%	767 639 +3%	780 028 +2%	725 436 -7%	730 542 +1%	713 135 -2%	702 942 -1%	758 264 +8%	744 129 -2%	727 201 -2%	666 179 -8%	578 149 -13%	520 620 -10%	462 686 -11%	425 522 -8%	422 654 -1%	400 344 -5%	394 615 -1%	419 530 +6%	392 555 -6%	400 748 +2%	416 034 +4%	423 772 +2%	495 506 +17%	535 146 +8%	543 650 +2%	541 640 0%	489 135 -10%	468 775 -4%	467 573 0%	462 364 -1%	452 986 -2%	413 177 -9%	380 836 -8%	344 612 -10%	314 283 -9%	330 675 +5%	399 619 +21%	485 302 +21%	648 237 +34%	781 394 +21%	849 560 +9%	850 863 +0%	766 086 -10%	725 801 -5%	706 519 -3%	723 730 +2%	835 428 +15%	831 209 -1%	827 236 0%	840 196 +2%	668 423 -20%	588 795 -12%
Gross Profit
Cost of Revenue	(329 574)	(350 211)	(348 683)	(369 632)	(406 371)	(478 197)	(515 494)	(558 331)	(567 052)	(588 563)	(604 266)	(659 721)	(773 850)	(876 725)	(845 533)	(645 470)	(489 273)	(449 476)	(476 896)	(458 609)	(418 839)	(560 627)	(566 839)	(600 615)	(646 270)	(690 771)	(738 249)	(741 550)	(762 608)	(772 831)	(711 183)	(723 825)	(709 688)	(706 721)	(758 997)	(743 968)	(744 308)	(683 083)	(593 827)	(545 038)	(471 835)	(430 876)	(426 006)	(391 191)	(376 739)	(396 822)	(377 350)	(383 440)	(398 444)	(409 000)	(470 680)	(510 405)	(537 899)	(533 019)	(490 071)	(476 006)	(459 789)	(486 751)	(470 093)	(427 251)	(396 699)	(333 157)	(307 018)	(324 955)	(388 098)	(465 185)	(609 175)	(743 148)	(831 648)	(840 916)	(771 594)	(720 331)	(691 152)	(701 607)	(809 429)	(835 543)	(817 514)	(840 745)	(688 952)	(593 710)
Gross Profit	9 667 N/A	11 753 +22%	17 635 +50%	20 991 +19%	18 740 -11%	16 540 -12%	18 755 +13%	24 152 +29%	24 661 +2%	23 820 -3%	21 141 -11%	16 434 -22%	21 583 +31%	16 386 -24%	(32 793) N/A	(43 465) -33%	(41 986) +3%	1 314 N/A	(626) N/A	(4 074) -551%	3 740 N/A	10 522 +181%	13 118 +25%	13 771 +5%	13 530 -2%	10 879 -20%	(1 545) N/A	4 927 N/A	5 031 +2%	7 197 +43%	14 253 +98%	6 717 -53%	3 447 -49%	(3 779) N/A	(733) +81%	161 N/A	(17 107) N/A	(16 904) +1%	(15 678) +7%	(24 418) -56%	(9 149) +63%	(5 354) +41%	(3 352) +37%	9 153 N/A	17 876 +95%	22 708 +27%	15 205 -33%	17 308 +14%	17 590 +2%	14 772 -16%	24 826 +68%	24 741 0%	5 751 -77%	8 621 +50%	(936) N/A	(7 231) -673%	7 784 N/A	(24 387) N/A	(17 107) +30%	(14 074) +18%	(15 863) -13%	11 455 N/A	7 265 -37%	5 720 -21%	11 521 +101%	20 117 +75%	39 062 +94%	38 246 -2%	17 912 -53%	9 947 -44%	(5 508) N/A	5 470 N/A	15 367 +181%	22 123 +44%	25 999 +18%	(4 334) N/A	9 722 N/A	(549) N/A	(20 529) -3 639%	(4 915) +76%
Operating Income
Operating Expenses	(4 447)	(3 941)	(3 795)	(3 760)	(3 386)	(3 781)	(4 244)	(3 717)	(3 567)	(3 275)	(3 737)	(5 344)	(5 645)	(5 915)	(4 490)	(4 329)	(5 338)	(5 120)	(5 287)	(4 722)	(4 886)	(6 157)	(6 135)	(5 311)	(5 382)	(5 597)	(5 835)	(5 739)	(5 662)	(5 649)	(5 239)	(4 742)	(4 232)	(4 038)	(3 960)	(3 900)	(3 885)	(3 423)	(3 379)	(3 382)	(3 461)	(3 445)	(3 474)	(3 487)	(3 582)	(3 768)	(3 673)	(3 601)	(3 537)	(3 584)	(3 710)	(3 873)	(3 740)	(3 745)	(3 785)	(3 938)	(4 219)	(4 281)	(4 355)	(4 336)	(4 338)	(4 357)	(4 317)	(4 233)	(4 360)	(4 578)	(4 976)	(5 150)	(4 901)	(4 919)	(4 692)	(4 666)	(4 858)	(5 924)	(6 344)	(6 287)	(6 374)	(5 019)	(4 584)	(4 415)
Selling, General & Administrative	(3 112)	(3 405)	(3 260)	(3 225)	(3 000)	(3 557)	(3 630)	(3 879)	(3 567)	(3 665)	(3 736)	(3 926)	(4 227)	(4 498)	(4 490)	(4 289)	(3 941)	(3 820)	(3 835)	(3 773)	(3 745)	(6 157)	(5 058)	(5 049)	(5 154)	(5 597)	(5 459)	(5 664)	(5 649)	(5 648)	(5 240)	(4 743)	(4 231)	(4 038)	(3 958)	(3 899)	(3 884)	(3 422)	(3 378)	(3 381)	(3 461)	(3 445)	(3 474)	(3 486)	(3 581)	(3 767)	(3 674)	(3 600)	(3 537)	(3 584)	(3 708)	(3 873)	(3 740)	(3 745)	(3 785)	(3 939)	(4 220)	(4 281)	(4 355)	(4 336)	(4 336)	(4 356)	(4 317)	(4 231)	(4 359)	(4 577)	(4 975)	(5 149)	(4 901)	(4 917)	(4 689)	(4 664)	(4 855)	(5 923)	(6 343)	(6 287)	(6 373)	(5 020)	(4 585)	(4 417)
Research & Development	0	0	0	0	0	162	(228)	162	0	390	0	0	0	0	0	(40)	(1 397)	(1 300)	(1 452)	(949)	(1 141)	0	(1 061)	(262)	(228)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	(1 335)	(536)	(535)	(535)	(386)	(386)	(386)	0	0	0	0	(1 418)	(1 418)	(1 417)	0	0	0	0	0	0	0	0	(16)	0	0	0	(376)	(75)	(13)	(1)	1	0	(1)	0	(2)	(1)	(1)	0	(1)	(1)	0	0	0	0	0	(1)	1	(1)	0	0	(2)	0	0	0	0	1	1	0	0	0	(2)	(1)	0	(2)	(1)	(1)	0	(1)	0	(2)	(3)	(2)	(3)	(1)	(1)	0	(1)	1	1	2
Operating Income	5 220 N/A	7 812 +50%	13 840 +77%	17 231 +25%	15 354 -11%	12 759 -17%	14 511 +14%	20 435 +41%	21 094 +3%	20 545 -3%	17 404 -15%	11 090 -36%	15 938 +44%	10 471 -34%	(37 283) N/A	(47 794) -28%	(47 324) +1%	(3 806) +92%	(5 913) -55%	(8 796) -49%	(1 146) +87%	4 365 N/A	6 983 +60%	8 460 +21%	8 148 -4%	5 282 -35%	(7 380) N/A	(812) +89%	(631) +22%	1 548 N/A	9 014 +482%	1 975 -78%	(785) N/A	(7 817) -896%	(4 693) +40%	(3 739) +20%	(20 992) -461%	(20 327) +3%	(19 057) +6%	(27 800) -46%	(12 610) +55%	(8 799) +30%	(6 826) +22%	5 666 N/A	14 294 +152%	18 940 +33%	11 532 -39%	13 707 +19%	14 053 +3%	11 188 -20%	21 116 +89%	20 868 -1%	2 011 -90%	4 876 +142%	(4 721) N/A	(11 169) -137%	3 565 N/A	(28 668) N/A	(21 462) +25%	(18 410) +14%	(20 201) -10%	7 098 N/A	2 948 -58%	1 487 -50%	7 161 +382%	15 539 +117%	34 086 +119%	33 096 -3%	13 011 -61%	5 028 -61%	(10 200) N/A	804 N/A	10 509 +1 207%	16 199 +54%	19 655 +21%	(10 621) N/A	3 348 N/A	(5 568) N/A	(25 113) -351%	(9 330) +63%
Pre-Tax Income
Interest Income Expense	(1 492)	654	(1 531)	(1 552)	(365)	2 715	2 774	1 801	(1 948)	(2 065)	(2 737)	(2 330)	(1 168)	(2 356)	(1 372)	(2 018)	(3 191)	(1 908)	(3 114)	(3 895)	(2 834)	(2 948)	(2 160)	(1 500)	(3 997)	(3 552)	(3 712)	(4 337)	805	2 195	3 059	3 978	1 483	(1 281)	(1 278)	159	1 352	2 385	2 425	1 926	732	(161)	(1 491)	(1 730)	(242)	(74)	1 130	1 211	(1 402)	(1 710)	(1 754)	(1 689)	(1 778)	(635)	(722)	(741)	(255)	548	628	1 912	1 809	1 641	1 668	559	602	255	1 227	1 214	154	85	14	536	2 465	2 858	2 624	2 456	2 411	2 092	1 346	1 290
Non-Reccuring Items	0	0	3 154	2 996	2 990	(242)	(96)	(196)	(80)	(68)	(96)	(245)	(246)	(1 937)	(2 124)	(2 389)	(848)	(573)	(370)	(89)	(114)	(232)	(162)	(196)	(148)	(306)	(12 106)	(12 166)	(12 612)	(25 052)	(13 114)	(13 329)	(13 413)	(973)	(857)	(570)	(41)	(27)	(30)	(11)	(10)	(11)	(28)	(21)	(28)	(164)	(165)	(185)	(281)	(207)	(227)	(208)	(223)	(279)	(295)	730	981	372	426	(599)	(963)	(237)	427	415	646	657	(11)	(12)	(14)	(432)	(424)	(416)	(415)	(212)	(807)	(804)	(806)	(602)	(8)	(41)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	1	31	1	1	1	2	1	4	4	3	203	200	200	200	(35)	(36)	(36)	(37)	0	0	(1)	0	0	6	8	7	0	10	8	3	0	4	4	4	8	4	4	4	0	0	0	4	8	20	20	18	12	0	0	0	1	9	9	12	(82)	(1 229)	(1 229)	(1 232)	(1 139)	0
Total Other Income	489	982	1 197	1 960	222	333	(102)	129	3 746	3 842	3 654	2 115	796	2 230	80	59	97	77	104	(12)	38	105	6	(108)	(232)	(425)	(479)	(514)	(490)	(465)	(812)	(844)	(966)	(1 015)	(738)	(395)	(418)	(677)	(385)	(1 015)	(1 003)	(581)	(977)	(714)	(622)	(764)	(786)	(739)	(825)	(844)	(786)	(743)	(728)	(622)	(808)	(780)	(723)	(651)	(438)	(388)	(394)	(369)	(427)	(530)	(405)	282	331	400	301	(368)	(359)	(304)	(316)	(322)	(288)	(347)	(368)	(418)	(465)	(413)
Pre-Tax Income	4 217 N/A	9 448 +124%	16 660 +76%	20 635 +24%	18 201 -12%	15 565 -14%	17 087 +10%	22 169 +30%	22 812 +3%	22 254 -2%	18 225 -18%	10 630 -42%	15 320 +44%	8 408 -45%	(40 699) N/A	(52 142) -28%	(51 266) +2%	(6 210) +88%	(9 292) -50%	(12 791) -38%	(4 055) +68%	1 321 N/A	4 668 +253%	6 657 +43%	3 772 -43%	1 001 -73%	(23 676) N/A	(17 825) +25%	(12 924) +27%	(21 771) -68%	(1 650) +92%	(8 020) -386%	(13 481) -68%	(10 886) +19%	(7 601) +30%	(4 581) +40%	(20 135) -340%	(18 683) +7%	(17 049) +9%	(26 901) -58%	(12 892) +52%	(9 552) +26%	(9 322) +2%	3 207 N/A	13 410 +318%	17 945 +34%	11 711 -35%	14 004 +20%	11 553 -18%	8 430 -27%	18 349 +118%	18 232 -1%	(714) N/A	3 344 N/A	(6 538) N/A	(11 956) -83%	3 572 N/A	(28 395) N/A	(20 846) +27%	(17 485) +16%	(19 747) -13%	8 137 N/A	4 626 -43%	1 953 -58%	8 024 +311%	16 751 +109%	35 645 +113%	34 698 -3%	13 452 -61%	4 313 -68%	(10 968) N/A	629 N/A	12 252 +1 848%	18 535 +51%	21 102 +14%	(10 545) N/A	3 356 N/A	(5 728) N/A	(25 379) -343%	(8 494) +67%
Net Income
Tax Provision	(579)	(2 197)	(4 077)	(5 583)	(4 893)	(3 861)	(3 817)	(4 855)	(6 345)	(7 888)	(7 263)	(4 355)	(6 000)	(3 547)	4 018	3 610	4 892	(2 059)	3 849	3 599	1 955	2 716	2 154	607	3 185	2 384	5 076	6 418	3 248	8 766	6 036	4 440	5 213	(992)	(959)	(1 380)	(1 041)	626	522	700	650	151	(107)	(565)	(1 425)	(2 421)	(2 102)	(1 476)	(620)	(472)	(1 417)	(2 392)	(435)	(433)	365	1 150	(736)	(646)	(1 086)	(1 564)	(1 622)	(1 594)	(732)	18	(298)	(1 532)	(4 691)	(4 697)	(1 893)	(724)	1 723	(310)	(1 696)	(3 004)	(3 359)	(1 283)	(2 325)	(26)	(59)	716
Income from Continuing Operations	3 638	7 251	12 583	15 052	13 308	11 704	13 270	17 314	16 467	14 366	10 962	6 275	9 320	4 861	(36 681)	(48 532)	(46 374)	(8 269)	(5 443)	(9 192)	(2 100)	4 037	6 822	7 264	6 957	3 385	(18 600)	(11 407)	(9 676)	(13 005)	4 386	(3 580)	(8 268)	(11 878)	(8 560)	(5 961)	(21 176)	(18 057)	(16 527)	(26 201)	(12 242)	(9 401)	(9 429)	2 642	11 985	15 524	9 609	12 528	10 933	7 958	16 932	15 840	(1 149)	2 911	(6 173)	(10 806)	2 836	(29 041)	(21 932)	(19 049)	(21 369)	6 543	3 894	1 971	7 726	15 219	30 954	30 001	11 559	3 589	(9 245)	319	10 556	15 531	17 743	(11 828)	1 031	(5 754)	(25 438)	(7 778)
Income to Minority Interest	(7)	(55)	(182)	(261)	(270)	(229)	(288)	(357)	(461)	(450)	(459)	(233)	(135)	(243)	(414)	(474)	(235)	(100)	(8)	(13)	(13)	(15)	(20)	(20)	(19)	(13)	(13)	(15)	(22)	(20)	(22)	(20)	(15)	(18)	(40)	(43)	(41)	(52)	(23)	(24)	(23)	(9)	(13)	(14)	(18)	(20)	(24)	(16)	(12)	(12)	(8)	(8)	(6)	(14)	(16)	(20)	(25)	(15)	(16)	(14)	(11)	(14)	(9)	(11)	(13)	(15)	(17)	(12)	(12)	(13)	(15)	(16)	(16)	(13)	(15)	(20)	(20)	(19)	(13)	(13)
Net Income (Common)	3 629 N/A	7 193 +98%	12 398 +72%	14 787 +19%	13 033 -12%	11 473 -12%	12 978 +13%	16 957 +31%	16 002 -6%	13 913 -13%	10 502 -25%	6 038 -43%	9 181 +52%	4 610 -50%	(37 096) N/A	(49 006) -32%	(46 607) +5%	(8 370) +82%	(5 451) +35%	(9 206) -69%	(2 116) +77%	4 019 N/A	6 798 +69%	7 243 +7%	6 934 -4%	3 371 -51%	(18 615) N/A	(11 427) +39%	(9 698) +15%	(13 025) -34%	4 363 N/A	(3 600) N/A	(8 283) -130%	(11 897) -44%	(8 601) +28%	(6 005) +30%	(21 219) -253%	(18 109) +15%	(16 550) +9%	(26 226) -58%	(12 265) +53%	(9 409) +23%	(9 441) 0%	2 629 N/A	11 968 +355%	15 503 +30%	9 585 -38%	12 512 +31%	10 920 -13%	7 945 -27%	16 921 +113%	15 830 -6%	(1 156) N/A	2 896 N/A	(6 190) N/A	(10 826) -75%	2 809 N/A	(29 058) N/A	(21 949) +24%	(19 066) +13%	(21 381) -12%	6 528 N/A	3 885 -40%	1 960 -50%	7 712 +293%	15 203 +97%	30 935 +103%	29 987 -3%	11 547 -61%	3 575 -69%	(9 260) N/A	302 N/A	10 538 +3 389%	15 516 +47%	17 725 +14%	(11 850) N/A	1 009 N/A	(5 774) N/A	(25 453) -341%	(7 792) +69%
EPS (Diluted)	53.36 N/A	105.77 +98%	182.32 +72%	224.04 +23%	197.46 -12%	152.97 -23%	173.04 +13%	217.39 +26%	207.81 -4%	180.68 -13%	134.64 -25%	78.41 -42%	119.23 +52%	59.1 -50%	-481.76 N/A	-636.44 -32%	-597.52 +6%	-108.7 +82%	-70.79 +35%	-119.55 -69%	-27.48 +77%	52.19 N/A	88.28 +69%	94.06 +7%	90.05 -4%	43.77 -51%	-241.75 N/A	-148.4 +39%	-125.94 +15%	-169.15 -34%	56.66 N/A	-46.75 N/A	-107.57 -130%	-154.5 -44%	-111.7 +28%	-77.98 +30%	-275.57 -253%	-234.99 +15%	-214.93 +9%	-340.59 -58%	-159.28 +53%	-122.1 +23%	-122.61 0%	34.14 N/A	155.42 +355%	201.17 +29%	124.48 -38%	162.49 +31%	141.81 -13%	103.1 -27%	219.75 +113%	205.58 -6%	-15 N/A	37.58 N/A	-80.33 N/A	-140.48 -75%	36.45 N/A	-377.07 N/A	-284.82 +24%	-247.41 +13%	-277.45 -12%	84.71 N/A	50.41 -40%	25.47 -49%	100.07 +293%	197.28 +97%	401.42 +103%	388.76 -3%	149.64 -62%	46.35 -69%	-120.01 N/A	3.91 N/A	136.57 +3 393%	201.08 +47%	229.71 +14%	-153.45 N/A	13.06 N/A	-74.78 N/A	-329.52 -341%	-100.88 +69%

Income Statement Balance Sheet Cash Flow Statement

Fuji Oil Co Ltd
F:ACK

Income Statement

Earnings Waterfall
Fuji Oil Co Ltd

Income Statement
Fuji Oil Co Ltd

See Also

Company

Help

Tools

Stocks

Fuji Oil Co Ltd F:ACK

Income Statement

Earnings Waterfall Fuji Oil Co Ltd

Income Statement Fuji Oil Co Ltd

See Also

Company

Help

Tools

Stocks

Fuji Oil Co Ltd
F:ACK

Earnings Waterfall
Fuji Oil Co Ltd

Income Statement
Fuji Oil Co Ltd