Income Statement

Revenue

+26%

+53%

10Y

Currency: JPY

	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	Mar-2010	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	0	0	0	0	0	0	0	0	0	0	0	0	113	0	244	0	0	0	199	0	0	0	135	0	0	0	205	0	0	0	259	0	0	0	145	0	0	0	59	0	0	0	320	0	0	0	339	0	0	0	337	0	0	0	462	0	0	0	245	0	0	0	267	0	0	0	344	0	0	0	214	0	0	0	610	0	0	0
Revenue	274 541 N/A	272 052 -1%	272 258 +0%	269 547 -1%	268 065 -1%	268 113 +0%	277 399 +3%	287 613 +4%	297 681 +4%	328 138 +10%	352 811 +8%	362 278 +3%	333 659 -8%	308 904 -7%	309 111 +0%	408 367 +32%	415 761 +2%	419 169 +1%	413 738 -1%	429 344 +4%	396 639 -8%	371 643 -6%	343 722 -8%	315 971 -8%	323 645 +2%	326 055 +1%	333 158 +2%	332 716 0%	336 575 +1%	340 570 +1%	340 611 +0%	340 021 0%	332 803 -2%	327 444 -2%	333 446 +2%	336 965 +1%	350 384 +4%	367 453 +5%	364 316 -1%	363 187 0%	359 535 -1%	349 134 -3%	347 956 0%	350 800 +1%	350 919 +0%	351 453 +0%	353 380 +1%	328 553 -7%	310 707 -5%	289 842 -7%	271 510 -6%	280 858 +3%	288 579 +3%	299 246 +4%	305 820 +2%	307 278 +0%	312 223 +2%	314 367 +1%	318 352 +1%	322 174 +1%	325 554 +1%	338 317 +4%	352 246 +4%	358 882 +2%	372 496 +4%	382 052 +3%	398 371 +4%	404 155 +1%	412 310 +2%	420 650 +2%	442 233 +5%	454 268 +3%	475 997 +5%	498 977 +5%	495 558 -1%	494 713 0%	493 238 0%	482 211 -2%
Gross Profit
Cost of Revenue	(175 963)	(174 003)	(174 013)	(172 042)	(169 968)	(169 190)	(174 153)	(179 717)	(186 496)	(194 641)	(204 394)	(202 407)	(188 113)	(168 534)	(169 371)	(224 526)	(227 775)	(229 444)	(222 759)	(225 821)	(198 189)	(173 158)	(146 167)	(120 044)	(122 003)	(121 449)	(122 467)	(124 682)	(125 046)	(127 001)	(127 850)	(128 328)	(126 988)	(125 360)	(127 542)	(130 432)	(133 832)	(137 716)	(138 922)	(137 991)	(139 178)	(138 326)	(133 364)	(131 684)	(129 157)	(127 703)	(129 059)	(113 775)	(99 993)	(86 728)	(73 361)	(73 329)	(75 019)	(76 512)	(79 620)	(79 282)	(81 955)	(81 173)	(80 440)	(83 420)	(80 737)	(85 909)	(87 849)	(87 616)	(89 981)	(87 887)	(86 915)	(83 706)	(90 581)	(99 743)	(111 207)	(117 842)	(123 628)	(128 239)	(132 611)	(131 614)	(135 006)	(128 666)
Gross Profit	98 578 N/A	98 049 -1%	98 245 +0%	97 505 -1%	98 097 +1%	98 923 +1%	103 246 +4%	107 896 +5%	111 185 +3%	133 497 +20%	148 417 +11%	159 871 +8%	145 546 -9%	140 370 -4%	139 740 0%	183 841 +32%	187 986 +2%	189 725 +1%	190 979 +1%	203 523 +7%	198 450 -2%	198 485 +0%	197 555 0%	195 927 -1%	201 642 +3%	204 606 +1%	210 691 +3%	208 034 -1%	211 529 +2%	213 569 +1%	212 761 0%	211 693 -1%	205 815 -3%	202 084 -2%	205 904 +2%	206 533 +0%	216 552 +5%	229 737 +6%	225 394 -2%	225 196 0%	220 357 -2%	210 808 -4%	214 592 +2%	219 116 +2%	221 762 +1%	223 750 +1%	224 321 +0%	214 778 -4%	210 714 -2%	203 114 -4%	198 149 -2%	207 529 +5%	213 560 +3%	222 734 +4%	226 200 +2%	227 996 +1%	230 268 +1%	233 194 +1%	237 912 +2%	238 754 +0%	244 817 +3%	252 408 +3%	264 397 +5%	271 266 +3%	282 515 +4%	294 165 +4%	311 456 +6%	320 449 +3%	321 729 +0%	320 907 0%	331 026 +3%	336 426 +2%	352 369 +5%	370 738 +5%	362 947 -2%	363 099 +0%	358 232 -1%	353 545 -1%
Operating Income
Operating Expenses	(73 234)	(75 324)	(75 365)	(74 344)	(72 945)	(72 050)	(76 972)	(77 346)	(78 780)	(91 587)	(105 860)	(117 935)	(109 641)	(106 057)	(114 791)	(147 362)	(153 611)	(153 552)	(146 790)	(148 954)	(144 792)	(147 802)	(151 411)	(153 661)	(159 858)	(159 625)	(157 786)	(158 703)	(157 033)	(156 598)	(160 988)	(161 938)	(162 807)	(165 443)	(169 731)	(173 467)	(176 321)	(178 959)	(181 629)	(182 249)	(183 727)	(181 094)	(162 272)	(169 648)	(164 642)	(162 796)	(161 823)	(148 880)	(144 800)	(140 800)	(144 269)	(152 544)	(158 359)	(165 699)	(172 144)	(175 006)	(173 679)	(174 218)	(179 676)	(182 122)	(191 368)	(199 532)	(203 550)	(214 595)	(219 469)	(221 379)	(230 065)	(261 715)	(275 181)	(239 990)	(237 181)	(236 083)	(235 878)	(270 394)	(272 191)	(285 437)	(292 155)	(288 113)
Selling, General & Administrative	(73 250)	(73 027)	(75 375)	(74 353)	(73 901)	(72 045)	(76 965)	(74 025)	(78 785)	(74 921)	(93 119)	(73 201)	(69 902)	(68 417)	(68 932)	(90 844)	(92 765)	(92 039)	(89 870)	(92 048)	(90 078)	(91 700)	(88 933)	(93 781)	(99 699)	(99 632)	(95 320)	(102 513)	(101 684)	(103 176)	(98 242)	(106 811)	(106 342)	(107 790)	(99 565)	(110 901)	(113 005)	(114 016)	(105 702)	(115 798)	(115 827)	(114 013)	(100 243)	(107 930)	(105 489)	(104 763)	(104 608)	(102 019)	(98 641)	(95 204)	(92 772)	(95 184)	(98 173)	(102 336)	(106 245)	(109 645)	(110 031)	(111 489)	(116 525)	(118 385)	(125 271)	(132 090)	(135 105)	(139 698)	(144 499)	(148 642)	(156 092)	(161 816)	(162 173)	(158 121)	(152 673)	(150 528)	(152 404)	(158 536)	(155 807)	(166 325)	(167 132)	(165 468)
Research & Development	0	0	0	0	0	0	0	0	0	(14 255)	(25 845)	(36 717)	(31 794)	(30 553)	(34 795)	(43 852)	(46 774)	(47 321)	(44 064)	(45 821)	(44 951)	(45 888)	(47 927)	(48 135)	(47 851)	(47 522)	(44 776)	(44 383)	(43 642)	(41 873)	(43 633)	(43 357)	(44 541)	(45 405)	(47 667)	(49 442)	(49 892)	(51 343)	(51 518)	(53 096)	(54 670)	(54 156)	(52 899)	(51 171)	(49 974)	(49 907)	(49 155)	(47 358)	(46 419)	(45 588)	(45 659)	(47 396)	(48 926)	(51 271)	(53 511)	(53 393)	(52 702)	(52 674)	(52 312)	(37 418)	(39 452)	(40 231)	(57 679)	(59 095)	(59 093)	(61 591)	(62 896)	(65 906)	(68 639)	(69 927)	(72 106)	(78 803)	(87 697)	(95 225)	(103 544)	(108 786)	(106 801)	(106 086)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(2 418)	(5 598)	(8 017)	(7 945)	(7 087)	(11 064)	(12 666)	(14 072)	(14 192)	(12 856)	(11 085)	(9 763)	(10 214)	(14 551)	(11 745)	(12 309)	(12 473)	(17 689)	(11 808)	(11 705)	(11 547)	(19 112)	(11 769)	(11 924)	(12 247)	(22 499)	(13 123)	(13 424)	(13 600)	(24 408)	(13 354)	(13 229)	(12 924)	(9 982)	(8 581)	(7 290)	(6 230)	(8 349)	(8 260)	(8 470)	(8 674)	(9 315)	(10 055)	(10 878)	(11 339)	(11 071)	(10 701)	(10 211)	(10 079)	(10 085)	(10 173)	(10 352)	(10 490)	(10 503)	(10 344)	(10 310)	(10 126)	(10 093)	(10 073)	(9 997)	(10 110)	(10 405)	(10 935)	(11 475)	0	(11 730)	0	0	0
Other Operating Expenses	16	(2 297)	10	9	956	(5)	(7)	(3 321)	5	7	18 702	0	0	0	0	0	0	0	0	0	0	0	0	0	1	2	(1)	0	(2)	(2)	(1)	0	0	(1)	0	(1)	0	0	(1)	(1)	(1)	(1)	852	(1 966)	(1 889)	(1 896)	289	8 757	8 730	8 666	3 477	91	(382)	(753)	(1 317)	(1 267)	(735)	24	(754)	(16 146)	(16 293)	(16 721)	(263)	(5 458)	(5 567)	(1 020)	(984)	(23 920)	(34 372)	(1 832)	(1 997)	4 183	15 698	(16 633)	(1 110)	(10 326)	(18 222)	(16 559)
Operating Income	25 344 N/A	22 725 -10%	22 880 +1%	23 161 +1%	25 152 +9%	26 873 +7%	26 274 -2%	30 550 +16%	32 405 +6%	41 910 +29%	42 557 +2%	41 936 -1%	35 905 -14%	34 313 -4%	24 949 -27%	36 479 +46%	34 375 -6%	36 173 +5%	44 189 +22%	54 569 +23%	53 658 -2%	50 683 -6%	46 144 -9%	42 266 -8%	41 784 -1%	44 981 +8%	52 905 +18%	49 331 -7%	54 496 +10%	56 971 +5%	51 773 -9%	49 755 -4%	43 008 -14%	36 641 -15%	36 173 -1%	33 066 -9%	40 231 +22%	50 778 +26%	43 765 -14%	42 947 -2%	36 630 -15%	29 714 -19%	52 320 +76%	49 468 -5%	57 120 +15%	60 954 +7%	62 498 +3%	65 898 +5%	65 914 +0%	62 314 -5%	53 880 -14%	54 985 +2%	55 201 +0%	57 035 +3%	54 056 -5%	52 990 -2%	56 589 +7%	58 976 +4%	58 236 -1%	56 632 -3%	53 449 -6%	52 876 -1%	60 847 +15%	56 671 -7%	63 046 +11%	72 786 +15%	81 391 +12%	58 734 -28%	46 548 -21%	80 917 +74%	93 845 +16%	100 343 +7%	116 491 +16%	100 344 -14%	90 756 -10%	77 662 -14%	66 077 -15%	65 432 -1%
Pre-Tax Income
Interest Income Expense	957	2 708	1 255	(1 221)	(2 829)	(1 115)	1 771	1 289	2 101	3 349	2 687	1 536	(449)	(35)	189	1 841	1 303	1 906	2 528	11 167	11 331	9 252	251	(2 934)	(3 627)	(4 047)	(2 589)	(392)	(582)	34	(323)	(2 026)	(1 767)	302	(5 029)	(6 053)	(6 564)	(2 975)	1 555	3 493	1 606	(5 092)	(11 527)	(434)	1 629	3 329	(4 603)	(2 044)	(1 705)	(1 851)	(730)	(2 024)	(1 787)	(1 671)	3 701	4 468	5 152	6 539	1 900	2 964	3 303	2 176	4 581	5 936	9 383	9 396	7 271	5 705	3 593	6 121	5 600	5 603	7 747	4 136	3 911	(4 451)	(7 169)	(5 628)
Non-Reccuring Items	(834)	(3 694)	(1 895)	(1 943)	(2 095)	(3 784)	(3 007)	(419)	(807)	(2 329)	(4 407)	(13 218)	(12 050)	(9 397)	(3 208)	(4 513)	(6 295)	(7 141)	(4 512)	(7 578)	(6 879)	(5 079)	(5 493)	(2 683)	(954)	(3 117)	(4 416)	(3 727)	(3 867)	(6 337)	(4 624)	(3 634)	(3 856)	(2 729)	(2 714)	(2 585)	(5 303)	(2 474)	(4 057)	(3 994)	659	(477)	2 084	1 736	(1 872)	(1 240)	(2 046)	3 198	4 812	8 543	13 691	(2 465)	(6 977)	(11 953)	(13 266)	(9 710)	(8 207)	(10 290)	(8 437)	(6 687)	(4 261)	(5 085)	(5 367)	0	0	(3 617)	(20 373)	0	0	(15 530)	(2 225)	(6 181)	(6 518)	0	(11 120)	0	0	0
Gain/Loss on Disposition of Assets	13	1 172	0	1 741	205	643	389	169	7 562	7 234	6 975	(1 205)	(1 501)	(1 192)	(1 136)	(1 406)	(1 664)	(1 630)	(1 682)	(1 604)	(1 406)	(1 032)	5 284	(1 464)	(1 407)	(1 485)	(874)	2 313	3 114	3 537	3 340	202	(853)	(1 260)	(1 043)	(1 064)	(618)	(418)	(117)	2 451	2 669	2 496	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	(1 479)	(319)	1 850	796	616	(702)	(432)	(1 072)	(1 756)	(2 088)	(724)	239	927	411	(160)	(402)	(257)	(95)	1 782	1 692	1 233	897	10	(50)	(112)	(204)	(1)	(94)	(49)	(17)	(393)	(809)	(863)	(1 093)	(142)	(206)	(46)	429	254	370	801	960	0	(2 644)	(3 109)	(3 324)	0	(2)	(1)	0	0	0	(1)	0	1	0	0	0	564	1	2	3	(11)	0	0	(1)	(717)	0	0	(1)	26	0	1	0	(94)	0	0	0
Pre-Tax Income	24 001 N/A	22 592 -6%	24 090 +7%	22 534 -6%	21 049 -7%	21 915 +4%	24 995 +14%	30 517 +22%	39 505 +29%	48 076 +22%	47 088 -2%	29 288 -38%	22 832 -22%	24 100 +6%	20 634 -14%	31 999 +55%	27 462 -14%	29 213 +6%	42 305 +45%	58 246 +38%	57 937 -1%	54 721 -6%	46 196 -16%	35 135 -24%	35 684 +2%	36 128 +1%	45 025 +25%	47 431 +5%	53 112 +12%	54 188 +2%	49 773 -8%	43 488 -13%	35 669 -18%	31 861 -11%	27 245 -14%	23 158 -15%	27 700 +20%	45 340 +64%	41 400 -9%	45 267 +9%	42 365 -6%	27 601 -35%	42 877 +55%	48 126 +12%	53 768 +12%	59 719 +11%	55 849 -6%	67 050 +20%	69 020 +3%	69 006 0%	66 841 -3%	50 497 -24%	46 436 -8%	43 410 -7%	44 492 +2%	47 748 +7%	53 535 +12%	55 225 +3%	52 263 -5%	52 910 +1%	52 493 -1%	49 970 -5%	60 050 +20%	62 606 +4%	72 427 +16%	78 564 +8%	67 572 -14%	64 438 -5%	50 140 -22%	71 507 +43%	97 246 +36%	99 765 +3%	117 721 +18%	104 480 -11%	83 453 -20%	73 212 -12%	58 908 -20%	59 804 +2%
Net Income
Tax Provision	(9 245)	(8 902)	(9 333)	(9 989)	(9 906)	(10 243)	(10 042)	(11 743)	(15 254)	(19 426)	(25 336)	(18 355)	(15 823)	(10 830)	(11 631)	(16 997)	(14 366)	(16 721)	(20 040)	(27 170)	(27 828)	(24 166)	(20 489)	(15 712)	(16 195)	(17 697)	(20 609)	(21 048)	(22 531)	(21 869)	(19 603)	(17 483)	(14 035)	(13 046)	(11 346)	(8 984)	(11 463)	(15 432)	(11 625)	(12 701)	(11 351)	(7 401)	(12 427)	(13 058)	(13 733)	(16 276)	(12 950)	(15 282)	(14 945)	(12 765)	(17 611)	(12 847)	(10 074)	(10 075)	(6 818)	(5 536)	(6 716)	(6 969)	(5 236)	(6 803)	(8 192)	(7 524)	(7 703)	(7 141)	(10 135)	(9 913)	(14 000)	(14 145)	(9 939)	(13 593)	(16 058)	(16 704)	(20 402)	(20 945)	(23 583)	(21 808)	(20 495)	(23 237)
Income from Continuing Operations	14 756	13 690	14 757	12 545	11 143	11 672	14 953	18 774	24 251	28 650	21 752	10 933	7 009	13 270	9 003	15 002	13 096	12 492	22 265	31 076	30 109	30 555	25 707	19 423	19 489	18 431	24 416	26 383	30 581	32 319	30 170	26 005	21 634	18 815	15 899	14 174	16 237	29 908	29 775	32 566	31 014	20 200	30 450	35 068	40 035	43 443	42 899	51 768	54 075	56 241	49 230	37 650	36 362	33 335	37 674	42 212	46 819	48 256	47 027	46 107	44 301	42 446	52 347	55 465	62 292	68 651	53 572	50 293	40 201	57 914	81 188	83 061	97 319	83 535	59 870	51 404	38 413	36 567
Income to Minority Interest	(84)	(94)	(93)	(88)	(85)	(2)	(17)	(40)	(165)	(295)	(429)	(445)	(407)	(257)	(199)	(142)	(91)	(81)	(61)	(140)	(84)	(87)	(86)	(80)	(74)	(60)	(215)	(207)	(227)	(235)	(91)	(83)	(47)	(24)	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
Net Income (Common)	14 674 N/A	13 603 -7%	14 661 +8%	12 455 -15%	11 050 -11%	11 671 +6%	14 936 +28%	18 734 +25%	24 084 +29%	28 353 +18%	21 322 -25%	10 483 -51%	6 594 -37%	13 009 +97%	8 797 -32%	14 850 +69%	12 999 -12%	12 400 -5%	22 197 +79%	30 929 +39%	30 013 -3%	30 454 +1%	25 608 -16%	19 337 -24%	19 414 +0%	18 377 -5%	24 199 +32%	26 174 +8%	30 354 +16%	32 082 +6%	30 078 -6%	25 921 -14%	21 585 -17%	18 791 -13%	15 898 -15%	14 173 -11%	16 236 +15%	29 906 +84%	29 774 0%	32 566 +9%	31 014 -5%	20 199 -35%	30 450 +51%	35 068 +15%	40 035 +14%	43 444 +9%	42 899 -1%	52 887 +23%	56 820 +7%	60 850 +7%	54 414 -11%	40 520 -26%	68 205 +68%	63 316 -7%	67 084 +6%	72 813 +9%	46 820 -36%	48 255 +3%	47 027 -3%	46 106 -2%	44 302 -4%	42 447 -4%	52 347 +23%	55 465 +6%	62 291 +12%	68 650 +10%	53 573 -22%	50 294 -6%	40 202 -20%	57 915 +44%	81 188 +40%	83 060 +2%	97 318 +17%	83 534 -14%	59 870 -28%	51 404 -14%	38 413 -25%	36 568 -5%
EPS (Diluted)	34.69 N/A	31.78 -8%	34.66 +9%	29.45 -15%	27.14 -8%	29.32 +8%	37.52 +28%	46.6 +24%	60.51 +30%	49.3 -19%	36.69 -26%	18.25 -50%	11.51 -37%	22.54 +96%	15.4 -32%	26.05 +69%	22.56 -13%	21.76 -4%	38.94 +79%	54.27 +39%	52.66 -3%	53.52 +2%	45.16 -16%	35.09 -22%	35.42 +1%	33.53 -5%	44.07 +31%	47.77 +8%	55.4 +16%	58.54 +6%	54.88 -6%	47.32 -14%	39.38 -17%	34.3 -13%	29.02 -15%	25.87 -11%	29.63 +15%	54.59 +84%	54.36 0%	59.42 +9%	56.59 -5%	36.85 -35%	55.59 +51%	63.99 +15%	73.05 +14%	79.27 +9%	78.3 -1%	96.5 +23%	103.68 +7%	111.04 +7%	99.29 -11%	74.66 -25%	126.92 +70%	117.82 -7%	124.45 +6%	135.49 +9%	87.12 -36%	89.78 +3%	87.5 -3%	85.78 -2%	82.42 -4%	78.97 -4%	97.39 +23%	103.19 +6%	115.88 +12%	127.71 +10%	99.66 -22%	93.56 -6%	74.78 -20%	107.72 +44%	151.01 +40%	154.75 +2%	183.13 +18%	158.69 -13%	113.06 -29%	98.21 -13%	73.38 -25%	69.85 -5%

Income Statement Balance Sheet Cash Flow Statement

Kyowa Kirin Co Ltd
F:KY4

Income Statement

Earnings Waterfall
Kyowa Kirin Co Ltd

Income Statement
Kyowa Kirin Co Ltd

See Also

Company

Help

Tools

Stocks

Kyowa Kirin Co Ltd F:KY4

Income Statement

Earnings Waterfall Kyowa Kirin Co Ltd

Income Statement Kyowa Kirin Co Ltd

See Also

Company

Help

Tools

Stocks

Kyowa Kirin Co Ltd
F:KY4

Earnings Waterfall
Kyowa Kirin Co Ltd

Income Statement
Kyowa Kirin Co Ltd