Income Statement

Revenue

-31%

+45%

10Y

Currency: JPY

	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	6 183	0	0	5 382	0	0	5 836	0	0	5 657	0	0	5 561	0	0	5 580	11 172	16 761	22 371	22 341	22 388	22 176	22 005	21 830	21 920	22 099	22 362	22 827	23 642	24 266	25 305	25 553	25 631	26 679	28 224	29 690	30 754	30 794	30 495	30 550	29 692	29 421	29 798	29 343	29 652	29 713	28 387	27 668	26 974	27 004	26 377	26 531	26 643	26 023	26 293	25 667	25 316	24 436	23 746	23 470	22 832	22 530	22 442	22 466	23 861	26 068	27 368	29 174	30 380	30 780	30 937	31 082	31 070	30 880	33 002	0	0	0
Revenue	435 233 N/A	444 085 +2%	448 758 +1%	458 815 +2%	444 248 -3%	430 406 -3%	421 100 -2%	429 972 +2%	441 022 +3%	443 034 +0%	460 308 +4%	509 785 +11%	544 409 +7%	529 210 -3%	453 844 -14%	426 996 -6%	427 647 +0%	464 981 +9%	468 994 +1%	635 975 +36%	640 103 +1%	652 402 +2%	650 186 0%	654 600 +1%	655 874 +0%	649 219 -1%	659 190 +2%	656 056 0%	670 723 +2%	680 787 +2%	687 853 +1%	706 835 +3%	704 763 0%	708 619 +1%	731 212 +3%	750 627 +3%	780 388 +4%	801 967 +3%	785 538 -2%	780 072 -1%	758 171 -3%	726 694 -4%	732 187 +1%	744 402 +2%	766 525 +3%	807 987 +5%	848 097 +5%	856 252 +1%	864 121 +1%	870 331 +1%	881 547 +1%	897 366 +2%	915 651 +2%	935 013 +2%	913 384 -2%	913 775 +0%	885 817 -3%	860 396 -3%	844 024 -2%	909 144 +8%	912 969 +0%	932 400 +2%	1 012 405 +9%	1 084 621 +7%	1 216 197 +12%	1 492 608 +23%	1 776 662 +19%	1 841 922 +4%	1 799 985 -2%	1 633 718 -9%	1 401 210 -14%	1 257 998 -10%	1 235 672 -2%	1 267 129 +3%	1 256 115 -1%	1 316 674 +5%	1 307 915 -1%	1 247 363 -5%	1 222 274 -2%
Gross Profit
Cost of Revenue	(334 580)	(340 956)	(364 115)	(379 135)	(372 043)	(361 159)	(355 439)	(369 031)	(376 848)	(387 078)	(398 936)	(416 098)	(439 233)	(414 809)	(384 790)	(357 927)	(363 917)	(376 451)	(375 574)	(514 624)	(524 224)	(541 791)	(543 569)	(553 368)	(453 748)	(315 903)	(199 855)	(59 298)	(63 894)	(72 974)	(85 413)	(102 236)	(111 777)	(122 599)	(139 001)	(156 418)	(175 781)	(185 633)	(185 179)	(645 097)	(180 854)	(177 927)	(173 671)	(605 849)	(176 501)	(179 284)	(191 879)	(689 188)	(185 425)	(179 895)	(171 403)	(759 455)	(168 394)	(188 780)	(187 926)	(766 887)	(200 726)	(316 028)	(436 442)	(767 505)	(777 590)	(820 851)	(897 578)	(947 215)	(1 086 817)	(1 307 880)	(1 543 454)	(1 601 077)	(1 559 689)	(1 441 860)	(1 246 613)	(1 098 267)	(1 086 520)	(1 111 022)	(1 107 146)	(1 126 802)	(1 169 804)	(1 126 237)	(1 109 889)
Gross Profit	100 653 N/A	103 129 +2%	84 643 -18%	79 680 -6%	72 205 -9%	69 247 -4%	65 661 -5%	60 941 -7%	64 174 +5%	55 956 -13%	61 372 +10%	93 687 +53%	105 176 +12%	114 401 +9%	69 054 -40%	69 069 +0%	63 730 -8%	88 530 +39%	93 420 +6%	121 351 +30%	115 879 -5%	110 611 -5%	106 617 -4%	101 232 -5%	202 126 +100%	333 316 +65%	459 335 +38%	596 758 +30%	606 829 +2%	607 813 +0%	602 440 -1%	604 599 +0%	592 986 -2%	586 020 -1%	592 211 +1%	594 209 +0%	604 607 +2%	616 334 +2%	600 359 -3%	134 975 -78%	577 317 +328%	548 767 -5%	558 516 +2%	138 553 -75%	590 024 +326%	628 703 +7%	656 218 +4%	167 064 -75%	678 696 +306%	690 436 +2%	710 144 +3%	137 911 -81%	747 257 +442%	746 233 0%	725 458 -3%	146 888 -80%	685 091 +366%	544 368 -21%	407 582 -25%	141 639 -65%	135 379 -4%	111 549 -18%	114 827 +3%	137 406 +20%	129 380 -6%	184 728 +43%	233 208 +26%	240 845 +3%	240 296 0%	191 858 -20%	154 597 -19%	159 731 +3%	149 152 -7%	156 107 +5%	148 969 -5%	189 872 +27%	138 111 -27%	121 126 -12%	112 385 -7%
Operating Income
Operating Expenses	0	0	0	0	0	0	0	0	0	0	(12 490)	(27 585)	(40 139)	(38 367)	(34 021)	(32 174)	(30 257)	(29 326)	(27 062)	(50 763)	(45 990)	(47 027)	(48 441)	(51 430)	(155 867)	(289 552)	(408 518)	(542 192)	(543 464)	(548 834)	(551 129)	(545 428)	(538 585)	(526 458)	(524 796)	(521 231)	(520 302)	(520 402)	(508 825)	(47 060)	(482 849)	(476 839)	(477 576)	(56 827)	(516 210)	(522 472)	(545 386)	(62 728)	(574 170)	(609 195)	(628 076)	(59 067)	(669 440)	(665 815)	(656 140)	(63 250)	(621 510)	(459 453)	(320 767)	(63 864)	(64 357)	(58 949)	(53 763)	(50 427)	(44 438)	(46 270)	(48 650)	(56 978)	(49 378)	(49 311)	(48 516)	(54 027)	(37 330)	(24 610)	(12 799)	(51 562)	0	(2)	(1)
Selling, General & Administrative	0	0	0	0	0	0	0	0	0	0	(11 827)	(25 827)	(37 647)	(35 754)	(31 744)	(29 797)	(27 978)	(27 084)	(24 912)	(41 721)	(43 059)	(44 022)	(45 569)	(43 123)	(45 542)	(63 168)	(51 668)	(55 519)	(55 562)	(39 460)	(54 331)	(48 133)	(46 778)	(45 441)	(42 932)	(44 196)	(45 217)	(45 854)	(46 978)	(18 138)	(58 616)	(64 502)	(69 029)	(30 355)	(66 916)	(63 029)	(60 257)	(19 643)	(56 637)	(57 328)	(59 154)	(17 780)	(58 457)	(58 359)	(57 627)	(21 767)	(59 625)	(52 435)	(43 639)	(22 869)	(20 849)	(18 316)	(15 958)	(13 763)	(14 191)	(14 035)	(14 484)	(14 432)	(15 406)	(17 075)	(17 847)	(18 796)	0	0	0	(14 121)	0	0	0
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6 065)	0	0	0	(5 534)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 352)	(5 677)	(11 015)	(15 385)	(15 097)	(15 566)	(13 049)	(13 514)	(13 432)	(13 458)	(13 773)	(14 409)	(14 975)	(15 533)	0	(13 802)	0	0	0	(6 744)	0	0	0	(8 406)	0	0	0	(5 642)	0	0	0	(7 040)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	(513)	(1 181)	(1 796)	(1 888)	(1 799)	(1 845)	(1 743)	(1 705)	(1 595)	(2 237)	(2 189)	(2 257)	(2 137)	(2 025)	(23 793)	(45 783)	(67 919)	(90 251)	(88 179)	(86 148)	(84 221)	(82 393)	(81 888)	(81 152)	(80 300)	(79 294)	(77 834)	(76 464)	(75 128)	(3 693)	(69 883)	(64 629)	(59 596)	(1 952)	(53 569)	(54 132)	(54 463)	(1 967)	(59 174)	(59 566)	(60 124)	(2 076)	(56 682)	(56 738)	(56 673)	(2 235)	(59 325)	(45 768)	(32 205)	(2 706)	(2 774)	(2 794)	(2 780)	(2 819)	(2 801)	(2 830)	(2 852)	(2 836)	(2 774)	(2 706)	(2 679)	(2 634)	0	0	0	(2 759)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	(150)	(577)	(696)	(725)	(478)	(532)	(536)	(537)	(555)	(740)	(742)	(748)	(735)	(748)	(86 532)	(180 601)	(288 931)	(396 422)	(399 723)	(423 226)	(412 577)	(414 902)	(409 919)	(399 865)	(401 564)	(397 741)	(397 251)	(398 084)	(386 719)	(25 229)	(354 350)	(347 708)	(348 951)	(24 520)	(392 373)	(399 634)	(419 651)	(25 733)	(443 262)	(476 735)	(495 749)	(25 697)	(540 869)	(537 260)	(528 067)	(24 839)	(487 585)	(345 717)	(244 923)	(24 487)	(40 734)	(37 839)	(35 025)	(27 101)	(27 446)	(29 405)	(31 314)	(31 304)	(31 198)	(29 530)	(27 990)	(26 955)	(37 330)	(24 610)	(12 799)	(27 642)	0	(2)	0
Operating Income	100 653 N/A	103 129 +2%	84 643 -18%	79 680 -6%	72 205 -9%	69 247 -4%	65 661 -5%	60 941 -7%	64 174 +5%	55 956 -13%	48 882 -13%	66 102 +35%	65 037 -2%	76 034 +17%	35 033 -54%	36 895 +5%	33 473 -9%	59 204 +77%	66 358 +12%	70 588 +6%	69 889 -1%	63 584 -9%	58 176 -9%	49 802 -14%	46 259 -7%	43 764 -5%	50 817 +16%	54 566 +7%	63 365 +16%	58 979 -7%	51 311 -13%	59 171 +15%	54 401 -8%	59 562 +9%	67 415 +13%	72 978 +8%	84 305 +16%	95 932 +14%	91 534 -5%	87 915 -4%	94 468 +7%	71 928 -24%	80 940 +13%	81 726 +1%	73 814 -10%	106 231 +44%	110 832 +4%	104 336 -6%	104 526 +0%	81 241 -22%	82 068 +1%	78 844 -4%	77 817 -1%	80 418 +3%	69 318 -14%	83 638 +21%	63 581 -24%	84 915 +34%	86 815 +2%	77 775 -10%	71 022 -9%	52 600 -26%	61 064 +16%	86 979 +42%	84 942 -2%	138 458 +63%	184 558 +33%	183 867 0%	190 918 +4%	142 547 -25%	106 081 -26%	105 704 0%	111 822 +6%	131 497 +18%	136 170 +4%	138 310 +2%	138 111 0%	121 124 -12%	112 384 -7%
Pre-Tax Income
Interest Income Expense	(37 269)	(35 387)	(29 506)	(20 750)	(19 153)	(12 977)	(10 432)	(9 017)	(3 258)	(3 377)	(3 104)	3 575	4 962	4 165	(5 903)	(6 265)	(5 216)	(7 359)	(5 682)	(8 945)	(9 379)	(8 267)	(9 829)	(10 157)	(8 982)	(9 155)	(8 741)	(8 118)	(6 492)	(12 151)	(10 468)	(17 607)	(18 985)	(12 714)	(14 566)	(9 541)	(9 208)	(11 076)	(26 044)	(29 180)	(28 110)	(27 935)	(12 323)	(13 827)	(13 099)	(11 022)	(9 754)	(4 623)	(2 730)	(9 324)	(11 426)	(11 772)	(17 791)	(8 793)	(7 672)	(4 746)	(11 184)	(5 670)	(4 971)	(17 633)	(11 428)	(20 320)	(23 299)	(12 099)	(6 428)	(8 285)	(11 212)	(12 841)	(14 099)	(14 044)	(5 330)	2 926	(1 802)	634	(687)	(6 509)	40 744	43 203	41 802
Non-Reccuring Items	(1 118)	(724)	(517)	350	293	(210)	(802)	(449)	93	609	352	501	(13 820)	(13 712)	(13 733)	485	(8 254)	(8 320)	(15 160)	(14 667)	(6 158)	(6 359)	466	(3 382)	(3 359)	(3 133)	(3 022)	351	2 993	2 733	2 556	2 692	172	290	273	0	(116)	(36)	0	(116)	0	0	0	0	0	0	(2 872)	(3 389)	0	0	(517)	0	0	(8 964)	(8 974)	(12 497)	0	0	0	(5 706)	0	0	0	0	0	0	0	(4 667)	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 339)	0	(1 354)	(4 550)	(3 211)	(3 211)	(3 196)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9 478	0	0	0	0	0	0	0	3 936	0	0	0	0	5 485	5 487	7 693	7 518	0	0	0
Total Other Income	(2 597)	(3 167)	(1 861)	(1 318)	90	368	935	(1 787)	(1 577)	(821)	1 668	(4 165)	(3 564)	(4 178)	2 350	1 164	(42)	(2 371)	(2 525)	(3 688)	(2 587)	(3 091)	(3 093)	(3 024)	(4 839)	(5 516)	(2 158)	(1 623)	(2 473)	322	(2 005)	(1 486)	994	(801)	(1 195)	(1 839)	(3 112)	(5 837)	(2 391)	(198)	(10)	1 035	(2 050)	(749)	(613)	2 925	3 522	2 762	4 558	2 298	4 403	1 467	2 086	5 703	522	(808)	(1 064)	(7 871)	2 589	760	9 904	10 737	4 993	(2 034)	(4 063)	2 183	2 881	497	(67)	(1 428)	(3 405)	9 905	10 627	9 553	15 508	776	(737)	1 075	(7 557)
Pre-Tax Income	59 669 N/A	63 851 +7%	52 759 -17%	57 962 +10%	53 435 -8%	56 428 +6%	55 362 -2%	49 688 -10%	59 432 +20%	52 367 -12%	47 798 -9%	66 013 +38%	52 615 -20%	62 309 +18%	17 747 -72%	32 279 +82%	18 622 -42%	41 154 +121%	41 637 +1%	38 738 -7%	48 554 +25%	42 656 -12%	42 524 0%	33 239 -22%	29 079 -13%	25 960 -11%	36 896 +42%	45 176 +22%	57 393 +27%	49 883 -13%	41 394 -17%	42 770 +3%	36 582 -14%	46 337 +27%	51 927 +12%	61 598 +19%	71 869 +17%	78 983 +10%	63 099 -20%	58 421 -7%	66 348 +14%	45 028 -32%	66 567 +48%	67 150 +1%	60 102 -10%	98 134 +63%	101 728 +4%	99 086 -3%	106 354 +7%	74 215 -30%	74 528 +0%	68 539 -8%	62 112 -9%	68 364 +10%	53 194 -22%	65 587 +23%	51 333 -22%	71 374 +39%	84 433 +18%	64 674 -23%	69 498 +7%	43 017 -38%	42 758 -1%	72 846 +70%	74 451 +2%	132 356 +78%	176 227 +33%	170 792 -3%	176 752 +3%	127 075 -28%	97 346 -23%	118 535 +22%	126 132 +6%	147 171 +17%	158 684 +8%	140 095 -12%	178 118 +27%	165 402 -7%	146 629 -11%
Net Income
Tax Provision	(21 769)	(23 747)	(20 717)	(21 684)	(19 525)	(20 579)	(19 927)	(17 480)	(20 089)	(17 350)	(15 526)	(24 532)	(23 109)	(26 946)	(8 143)	(10 202)	(9 709)	(19 041)	(21 242)	(22 863)	(21 897)	(19 717)	(23 517)	(17 324)	(16 203)	(15 189)	(11 044)	(15 562)	(18 569)	(16 962)	(14 657)	(14 952)	(12 393)	(12 344)	(14 217)	(17 386)	(19 279)	(21 981)	(19 225)	(17 880)	(18 944)	(13 219)	(17 169)	(21 482)	(19 086)	(27 255)	(27 583)	(16 423)	(17 299)	(10 025)	(9 123)	(13 201)	(14 005)	(13 254)	(9 506)	(11 990)	(9 297)	(15 383)	(17 205)	(33 491)	(34 315)	(28 673)	(30 125)	1 938	928	(17 580)	(33 276)	(51 799)	(54 180)	(39 640)	(29 848)	(33 839)	(35 310)	(41 722)	(43 881)	(37 564)	(47 833)	(44 729)	(39 288)
Income from Continuing Operations	37 900	40 104	32 042	36 278	33 910	35 849	35 435	32 208	39 343	35 017	32 272	41 481	29 506	35 363	9 604	22 077	8 913	22 113	20 395	15 875	26 657	22 939	19 007	15 915	12 876	10 771	25 852	29 614	38 824	32 921	26 737	27 818	24 189	33 993	37 710	44 212	52 590	57 002	43 874	40 541	47 404	31 809	49 398	45 668	41 016	70 879	74 145	82 663	89 055	64 190	65 405	55 338	48 107	55 110	43 688	53 597	42 036	55 991	67 228	31 183	35 183	14 344	12 633	74 784	75 379	114 776	142 951	118 993	122 572	87 435	67 498	84 696	90 822	105 449	114 803	102 531	130 285	120 673	107 341
Income to Minority Interest	(30)	31	14	0	(15)	261	342	355	68	40	(2)	(130)	(78)	82	285	283	547	479	3 361	3 707	3 219	3 300	410	200	422	386	120	194	184	639	746	876	590	(159)	(233)	(1 005)	(1 431)	(1 068)	(253)	(459)	(794)	(1 252)	(4 226)	(4 238)	(7 242)	(10 694)	(11 623)	(14 213)	(14 658)	(10 575)	(10 897)	(9 084)	(7 781)	(11 768)	(10 409)	(11 319)	(7 253)	(8 136)	(7 622)	(8 879)	(10 619)	(7 634)	(6 007)	(5 097)	(6 677)	(4 873)	(2 601)	(5 303)	(4 306)	(4 414)	(8 508)	(6 920)	(5 189)	(7 069)	(13 772)	(10 060)	(11 195)	(13 472)	(10 431)
Net Income (Common)	37 868 N/A	40 133 +6%	32 054 -20%	36 277 +13%	33 893 -7%	36 108 +7%	35 778 -1%	32 567 -9%	39 413 +21%	35 059 -11%	32 270 -8%	41 350 +28%	29 426 -29%	35 439 +20%	9 890 -72%	22 360 +126%	9 463 -58%	22 588 +139%	23 754 +5%	19 583 -18%	29 878 +53%	26 243 -12%	19 420 -26%	16 113 -17%	13 298 -17%	11 158 -16%	25 971 +133%	29 808 +15%	39 008 +31%	33 560 -14%	27 484 -18%	28 694 +4%	24 778 -14%	33 833 +37%	37 477 +11%	43 206 +15%	51 159 +18%	55 932 +9%	43 621 -22%	40 081 -8%	46 608 +16%	30 556 -34%	45 169 +48%	41 429 -8%	33 774 -18%	60 183 +78%	62 520 +4%	68 448 +9%	74 394 +9%	53 615 -28%	54 508 +2%	46 252 -15%	40 324 -13%	43 339 +7%	33 276 -23%	42 277 +27%	34 783 -18%	47 855 +38%	59 605 +25%	22 304 -63%	24 563 +10%	6 709 -73%	6 626 -1%	69 687 +952%	68 703 -1%	109 903 +60%	140 351 +28%	113 689 -19%	118 264 +4%	83 020 -30%	58 988 -29%	77 774 +32%	85 632 +10%	98 378 +15%	101 029 +3%	92 469 -8%	119 088 +29%	107 200 -10%	96 907 -10%
EPS (Diluted)	272.43 N/A	240.31 -12%	283.66 +18%	260.98 -8%	202.95 -22%	214.92 +6%	214.23 0%	195.01 -9%	234.6 +20%	209.93 -11%	193.23 -8%	246.13 +27%	188.62 -23%	236.26 +25%	65.06 -72%	149.06 +129%	63.08 -58%	150.58 +139%	158.36 +5%	130.55 -18%	199.18 +53%	174.95 -12%	129.46 -26%	107.42 -17%	88.65 -17%	74.38 -16%	173.14 +133%	198.72 +15%	260.05 +31%	223.73 -14%	183.22 -18%	191.29 +4%	165.18 -14%	225.55 +37%	249.84 +11%	284.42 +14%	279.55 -2%	305.63 +9%	238.36 -22%	218.96 -8%	254.68 +16%	166.97 -34%	246.82 +48%	226.33 -8%	184.55 -18%	328.86 +78%	341.63 +4%	373.93 +9%	406.52 +9%	292.97 -28%	297.79 +2%	252.68 -15%	220.29 -13%	236.76 +7%	181.79 -23%	230.96 +27%	190.02 -18%	261.43 +38%	325.63 +25%	121.85 -63%	134.19 +10%	36.65 -73%	36.2 -1%	380.7 +952%	375.33 -1%	600.75 +60%	767.53 +28%	621.5 -19%	646.73 +4%	454 -30%	322.57 -29%	425.3 +32%	468.27 +10%	537.96 +15%	552.45 +3%	505.64 -8%	651.18 +29%	589.97 -9%	544.2 -8%

Income Statement Balance Sheet Cash Flow Statement

Electric Power Development Co Ltd
F:FJG

Income Statement

Earnings Waterfall
Electric Power Development Co Ltd

Income Statement
Electric Power Development Co Ltd

See Also

Company

Help

Tools

Stocks

Electric Power Development Co Ltd F:FJG

Income Statement

Earnings Waterfall Electric Power Development Co Ltd

Income Statement Electric Power Development Co Ltd

See Also

Company

Help

Tools

Stocks

Electric Power Development Co Ltd
F:FJG

Earnings Waterfall
Electric Power Development Co Ltd

Income Statement
Electric Power Development Co Ltd