Income Statement

Revenue

+12%

+35%

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	0	0	0	0	0	0	251	0	0	296	0	0	299	0	0	292	0	0	245	492	737	967	951	948	954	986	996	995	955	895	851	824	854	850	846	829	785	812	809	800	781	735	790	0	0	0	0	241	756	689	875	841	745	745	719	672	644	622	592	559	520	505	513	522	544	584	721	1 000	1 365	1 636	1 794	2 050	1 942	2 071	2 363	2 366	2 762	2 672	0	0
Revenue	161 976 N/A	166 963 +3%	169 588 +2%	171 381 +1%	171 902 +0%	175 152 +2%	178 453 +2%	181 180 +2%	183 731 +1%	185 176 +1%	187 586 +1%	192 365 +3%	193 121 +0%	193 417 +0%	188 784 -2%	179 592 -5%	171 518 -4%	168 162 -2%	175 886 +5%	181 815 +3%	185 242 +2%	245 732 +33%	247 640 +1%	246 908 0%	246 312 0%	245 337 0%	244 402 0%	245 683 +1%	246 930 +1%	248 689 +1%	252 854 +2%	260 371 +3%	268 131 +3%	279 557 +4%	283 240 +1%	283 966 +0%	285 463 +1%	286 684 +0%	286 764 +0%	288 116 +0%	287 547 0%	283 208 -2%	280 457 -1%	275 380 -2%	269 906 -2%	268 484 -1%	269 239 +0%	270 969 +1%	240 344 -11%	308 605 +28%	315 042 +2%	318 220 +1%	290 208 -9%	291 029 +0%	288 634 -1%	286 190 -1%	279 892 -2%	274 234 -2%	263 806 -4%	257 854 -2%	257 675 0%	262 610 +2%	273 741 +4%	281 222 +3%	287 989 +2%	293 875 +2%	303 391 +3%	312 030 +3%	315 927 +1%	316 508 +0%	314 845 -1%	319 156 +1%	322 122 +1%	329 023 +2%	340 703 +4%	344 074 +1%	351 064 +2%	351 470 +0%	347 539 -1%	349 311 +1%
Gross Profit
Cost of Revenue	(121 501)	(124 930)	(128 213)	(130 369)	(131 520)	(133 500)	(136 075)	(138 710)	(141 334)	(144 087)	(146 937)	(152 105)	(152 976)	(154 163)	(152 908)	(145 210)	(136 450)	(128 885)	(133 357)	(137 182)	(140 460)	(186 932)	(188 805)	(190 548)	(191 343)	(191 821)	(191 107)	(191 155)	(190 255)	(190 670)	(193 688)	(198 877)	(206 023)	(215 401)	(219 037)	(220 392)	(221 712)	(222 944)	(223 309)	(223 987)	(222 952)	(218 077)	(215 085)	(209 970)	(204 949)	(203 095)	(202 969)	(204 535)	(184 433)	(237 379)	(244 138)	(249 100)	(227 914)	(229 138)	(227 263)	(225 314)	(219 559)	(214 437)	(206 323)	(200 986)	(200 479)	(204 803)	(214 015)	(221 443)	(229 284)	(235 931)	(246 734)	(256 592)	(261 725)	(262 610)	(259 603)	(259 207)	(258 272)	(261 453)	(268 353)	(270 588)	(276 445)	(276 766)	(274 557)	(275 371)
Gross Profit	40 475 N/A	42 033 +4%	41 375 -2%	41 012 -1%	40 382 -2%	41 652 +3%	42 378 +2%	42 470 +0%	42 397 0%	41 089 -3%	40 649 -1%	40 260 -1%	40 145 0%	39 254 -2%	35 876 -9%	34 382 -4%	35 068 +2%	39 277 +12%	42 529 +8%	44 633 +5%	44 782 +0%	58 800 +31%	58 835 +0%	56 360 -4%	54 969 -2%	53 516 -3%	53 295 0%	54 528 +2%	56 675 +4%	58 019 +2%	59 166 +2%	61 494 +4%	62 108 +1%	64 156 +3%	64 203 +0%	63 574 -1%	63 751 +0%	63 740 0%	63 455 0%	64 129 +1%	64 595 +1%	65 131 +1%	65 372 +0%	65 410 +0%	64 957 -1%	65 389 +1%	66 270 +1%	66 434 +0%	55 911 -16%	71 226 +27%	70 904 0%	69 120 -3%	62 294 -10%	61 891 -1%	61 371 -1%	60 876 -1%	60 333 -1%	59 797 -1%	57 483 -4%	56 868 -1%	57 196 +1%	57 807 +1%	59 726 +3%	59 779 +0%	58 705 -2%	57 944 -1%	56 657 -2%	55 438 -2%	54 202 -2%	53 898 -1%	55 242 +2%	59 949 +9%	63 850 +7%	67 570 +6%	72 350 +7%	73 486 +2%	74 619 +2%	74 704 +0%	72 982 -2%	73 940 +1%
Operating Income
Operating Expenses	(32 080)	(32 104)	(31 631)	(31 099)	(30 692)	(30 639)	(31 334)	(31 745)	(32 410)	(32 602)	(33 218)	(33 191)	(33 286)	(32 653)	(32 304)	(30 922)	(30 069)	(29 161)	(29 050)	(29 496)	(29 530)	(39 876)	(40 283)	(39 899)	(40 125)	(39 868)	(40 034)	(40 208)	(40 196)	(40 472)	(40 462)	(41 631)	(43 031)	(44 428)	(45 257)	(45 186)	(45 301)	(45 530)	(50 336)	(46 466)	(46 575)	(46 661)	(46 735)	(46 537)	(46 479)	(46 808)	(46 249)	(46 540)	(39 137)	(50 541)	(50 929)	(50 948)	(47 018)	(47 722)	(47 811)	(46 982)	(47 159)	(46 367)	(44 790)	(44 754)	(44 287)	(44 375)	(45 136)	(45 559)	(45 700)	(45 649)	(46 267)	(46 870)	(47 337)	(47 941)	(48 240)	(49 262)	(50 478)	(51 753)	(53 179)	(53 448)	(54 205)	(54 165)	(53 746)	(54 445)
Selling, General & Administrative	(32 080)	(32 160)	(31 631)	(31 099)	(30 663)	(27 038)	(26 552)	(28 401)	(28 939)	(29 088)	(29 585)	(29 506)	(29 725)	(29 172)	(28 955)	(27 709)	(27 028)	(26 246)	(26 092)	(26 417)	(26 264)	(35 263)	(35 875)	(35 601)	(35 881)	(35 686)	(35 902)	(35 959)	(36 030)	(32 317)	(32 289)	(33 475)	(34 797)	(40 101)	(40 937)	(40 866)	(40 965)	(41 163)	(41 517)	(42 098)	(42 241)	(42 316)	(42 328)	(42 075)	(41 902)	(41 524)	(41 375)	(41 400)	(34 825)	(45 009)	(45 459)	(45 590)	(41 840)	(42 458)	(42 529)	(41 700)	(41 842)	(41 095)	(39 584)	(39 572)	(39 100)	(39 082)	(39 728)	(40 049)	(40 413)	(40 449)	(41 025)	(41 627)	(42 068)	(42 580)	(42 904)	(43 853)	(44 992)	(46 232)	(47 503)	(47 757)	(48 256)	(48 056)	(47 531)	(48 030)
Research & Development	0	0	0	0	0	(529)	(1 212)	(1 876)	(2 047)	(2 046)	(2 062)	(2 067)	(2 047)	(2 058)	(2 062)	(2 040)	(1 996)	(1 941)	(2 043)	(2 209)	(2 464)	(3 288)	(3 293)	(3 226)	(3 071)	(3 007)	(2 996)	(3 105)	(3 149)	(7 186)	(7 209)	(7 151)	(7 160)	(3 186)	(3 138)	(3 119)	(3 111)	(3 082)	(3 067)	(2 994)	(2 947)	(2 918)	(2 912)	(2 906)	(2 870)	(2 831)	(2 987)	(3 189)	(2 786)	(3 560)	(3 513)	(3 410)	(3 372)	(3 425)	(3 430)	(3 438)	(3 438)	(3 367)	(3 289)	(3 223)	(3 224)	(2 285)	(2 386)	(2 487)	(3 325)	(3 323)	(3 395)	(3 415)	(3 452)	(3 543)	(3 515)	(3 605)	(3 637)	(3 642)	(3 758)	(3 753)	(3 951)	(4 091)	(4 184)	(4 289)
Depreciation & Amortization	0	0	0	0	0	(539)	(1 037)	(1 468)	(1 424)	(1 468)	(1 571)	(1 618)	(1 514)	(1 423)	(1 287)	(1 173)	(1 045)	(974)	(915)	(870)	(802)	(1 325)	(1 115)	(1 072)	(1 173)	(1 175)	(1 136)	(1 144)	(1 017)	(969)	(964)	(1 005)	(1 074)	(1 140)	(1 181)	(1 200)	(1 224)	(1 284)	(1 326)	(1 373)	(1 386)	(1 426)	(1 493)	(1 555)	(1 705)	(2 451)	(1 885)	(1 949)	(1 525)	(1 970)	(1 956)	(1 947)	(1 805)	(1 838)	(1 852)	(1 845)	(1 879)	(1 906)	(1 916)	(1 958)	(1 962)	(2 005)	(2 020)	(2 020)	(1 961)	(1 877)	(1 845)	(1 826)	(1 816)	(1 816)	(1 820)	(1 804)	(1 847)	(1 877)	(1 917)	(1 936)	(1 997)	(2 018)	(2 030)	(2 125)
Other Operating Expenses	0	56	0	0	(29)	(2 533)	(2 533)	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)	(1)	(1)	(1)	(1)	(4 426)	(1)	(1)	(1)	(2)	(1)	(2)	(2)	(2)	(2)	(1)	(2)	0	(1)	(1)	(1)	0	1	0	1	(1)	(1)	(1)	(1 003)	(1 002)	(1 003)	(1)	0	(2)	0	(1)	(2)	(1)	0	(2)	(2)	0	(2)	(1)	0	(1)	(1)
Operating Income	8 395 N/A	9 929 +18%	9 744 -2%	9 913 +2%	9 690 -2%	11 013 +14%	11 044 +0%	10 725 -3%	9 987 -7%	8 487 -15%	7 431 -12%	7 069 -5%	6 859 -3%	6 601 -4%	3 572 -46%	3 460 -3%	4 999 +44%	10 116 +102%	13 479 +33%	15 137 +12%	15 252 +1%	18 924 +24%	18 552 -2%	16 461 -11%	14 844 -10%	13 648 -8%	13 261 -3%	14 320 +8%	16 479 +15%	17 547 +6%	18 704 +7%	19 863 +6%	19 077 -4%	19 728 +3%	18 946 -4%	18 388 -3%	18 450 +0%	18 210 -1%	13 119 -28%	17 663 +35%	18 020 +2%	18 470 +2%	18 637 +1%	18 873 +1%	18 478 -2%	18 581 +1%	20 021 +8%	19 894 -1%	16 774 -16%	20 685 +23%	19 975 -3%	18 172 -9%	15 276 -16%	14 169 -7%	13 560 -4%	13 894 +2%	13 174 -5%	13 430 +2%	12 693 -5%	12 114 -5%	12 909 +7%	13 432 +4%	14 590 +9%	14 220 -3%	13 005 -9%	12 295 -5%	10 390 -15%	8 568 -18%	6 865 -20%	5 957 -13%	7 002 +18%	10 687 +53%	13 372 +25%	15 817 +18%	19 171 +21%	20 038 +5%	20 414 +2%	20 539 +1%	19 236 -6%	19 495 +1%
Pre-Tax Income
Interest Income Expense	433	274	0	0	0	213	222	76	118	386	1 338	1 868	1 763	547	(881)	(1 006)	(866)	(266)	(429)	(498)	(490)	(568)	(296)	(475)	(448)	(721)	(576)	(378)	168	835	1 179	1 397	1 434	613	333	536	771	1 162	1 279	904	(245)	(224)	(1 057)	(1 323)	(185)	2 684	3 571	4 387	922	470	188	405	275	1 289	1 207	1 533	2 597	1 057	1 533	445	(134)	1 503	1 767	1 956	2 541	3 215	9 155	9 295	7 736	5 959	1 164	2 072	1 797	2 499	1 388	(331)	3 170	1 334	(52)	894
Non-Reccuring Items	(1 569)	(2 168)	(3 241)	(3 022)	(2 551)	(2 615)	(1 746)	540	867	926	(1 637)	(1 614)	(1 929)	(713)	(3 397)	(3 004)	(3 057)	(129)	(447)	(252)	(492)	(876)	(565)	(1 709)	(1 692)	(73)	(1 836)	(763)	(2 689)	(2 461)	(2 109)	(1 977)	(40)	89	73	(1 004)	(943)	(4 438)	0	(3 364)	(3 226)	(16)	(160)	(134)	(3 120)	(3 767)	(4 277)	(4 289)	(3 417)	(3 512)	(3 512)	(3 512)	(577)	(485)	(3 177)	(3 464)	(3 344)	(3 346)	(1 034)	(753)	(2 224)	(2 363)	(2 120)	(3 911)	(2 728)	(2 610)	(2 480)	(1 010)	(1 108)	(1 464)	(1 666)	(1 483)	(1 463)	(1 222)	(1 090)	(972)	(1 472)	(1 410)	(1 336)	(1 402)
Gain/Loss on Disposition of Assets	409	177	70	0	0	64	71	64	13	9	631	620	662	84	(140)	(242)	(327)	(194)	(195)	(240)	(220)	71	79	101	155	(1 409)	(202)	(253)	(362)	(362)	(368)	(288)	(229)	(241)	(257)	6 543	6 589	6 464	6 493	(301)	(310)	(313)	(349)	(376)	(450)	(255)	(186)	21	369	324	1 088	861	576	620	(179)	(142)	(254)	(280)	(303)	(342)	(388)	(183)	(201)	136	49	(25)	12	(326)	(86)	79	78	89	(259)	(399)	(433)	(455)	(314)	(298)	(368)	(407)
Total Other Income	(751)	(995)	190	198	345	702	569	384	336	310	446	438	394	437	432	381	300	365	522	441	389	654	395	300	270	282	225	243	298	85	158	316	303	212	262	60	(15)	39	17	121	270	450	341	275	137	(16)	68	78	117	151	168	237	367	412	273	157	133	30	(29)	(123)	(164)	(205)	(6)	148	263	94	(464)	(670)	(1 047)	(1 175)	(817)	(732)	(632)	(95)	427	741	1 106	2 074	1 790	2 005
Pre-Tax Income	6 917 N/A	7 217 +4%	6 763 -6%	7 089 +5%	7 484 +6%	9 377 +25%	10 160 +8%	11 789 +16%	11 321 -4%	10 118 -11%	8 209 -19%	8 381 +2%	7 749 -8%	6 956 -10%	(414) N/A	(411) +1%	1 049 N/A	9 892 +843%	12 930 +31%	14 588 +13%	14 439 -1%	18 205 +26%	18 165 0%	14 678 -19%	13 129 -11%	11 727 -11%	10 872 -7%	13 169 +21%	13 894 +6%	15 644 +13%	17 564 +12%	19 311 +10%	20 545 +6%	20 401 -1%	19 357 -5%	24 523 +27%	24 852 +1%	21 437 -14%	20 908 -2%	15 023 -28%	14 509 -3%	18 367 +27%	17 412 -5%	17 315 -1%	14 860 -14%	17 227 +16%	19 197 +11%	20 091 +5%	14 765 -27%	18 118 +23%	17 907 -1%	16 163 -10%	15 917 -2%	16 005 +1%	11 684 -27%	11 978 +3%	12 306 +3%	10 891 -11%	12 860 +18%	11 341 -12%	9 999 -12%	12 184 +22%	14 030 +15%	12 549 -11%	13 130 +5%	12 969 -1%	16 613 +28%	15 857 -5%	12 360 -22%	9 356 -24%	5 761 -38%	10 633 +85%	12 815 +21%	16 600 +30%	19 463 +17%	19 021 -2%	22 904 +20%	22 239 -3%	19 270 -13%	20 585 +7%
Net Income
Tax Provision	(2 535)	(2 845)	(2 517)	(3 144)	(2 910)	(3 842)	(3 850)	(4 734)	(4 320)	(3 943)	(3 833)	(3 960)	(3 641)	(3 142)	(1 321)	(1 523)	(1 803)	(4 332)	(4 965)	(5 219)	(4 859)	(6 140)	(6 432)	(5 159)	(4 561)	(4 161)	(4 092)	(5 196)	(6 027)	(6 554)	(6 715)	(7 040)	(7 079)	(7 768)	(7 193)	(9 131)	(8 947)	(7 676)	(7 770)	(5 432)	(5 154)	(5 626)	(5 097)	(4 909)	(3 913)	(3 990)	(4 491)	(4 735)	(3 865)	(4 884)	(5 127)	(4 129)	(3 617)	(3 535)	(2 094)	(2 740)	(3 404)	(3 213)	(3 961)	(3 562)	(3 512)	(3 688)	(3 929)	(3 451)	(3 450)	(3 352)	(4 947)	(4 500)	(2 968)	(2 698)	(996)	(2 813)	(3 042)	(3 135)	(4 047)	(3 705)	(4 156)	(4 618)	(4 391)	(4 780)
Income from Continuing Operations	4 382	4 372	4 246	3 945	4 574	5 535	6 310	7 055	7 001	6 175	4 376	4 421	4 108	3 814	(1 735)	(1 934)	(754)	5 560	7 965	9 369	9 580	12 065	11 733	9 519	8 568	7 566	6 780	7 973	7 867	9 090	10 849	12 271	13 466	12 633	12 164	15 392	15 905	13 761	13 138	9 591	9 355	12 741	12 315	12 406	10 947	13 237	14 706	15 356	10 900	13 234	12 780	12 034	12 300	12 470	9 590	9 238	8 902	7 678	8 899	7 779	6 487	8 496	10 101	9 098	9 680	9 617	11 666	11 357	9 392	6 658	4 765	7 820	9 773	13 465	15 416	15 316	18 748	17 621	14 879	15 805
Income to Minority Interest	(356)	(310)	(302)	(364)	(370)	(467)	(477)	(516)	(523)	(538)	(536)	(526)	(495)	(508)	(518)	(441)	(454)	(501)	(609)	(568)	(483)	(540)	(442)	(378)	(304)	(328)	(298)	(314)	(360)	(375)	(400)	(419)	(430)	(372)	(401)	(388)	(363)	(456)	(420)	(438)	(506)	(549)	(592)	(639)	(600)	(534)	(541)	(489)	(523)	(626)	(626)	(661)	(451)	(447)	(399)	(367)	(392)	(371)	(450)	(465)	(467)	(478)	(409)	(308)	(187)	(123)	(81)	(91)	(83)	(23)	(25)	(51)	(34)	(118)	(163)	(173)	(207)	(228)	(219)	(221)
Net Income (Common)	4 023 N/A	4 060 +1%	3 942 -3%	3 577 -9%	4 204 +18%	5 062 +20%	5 824 +15%	6 534 +12%	6 475 -1%	5 632 -13%	3 832 -32%	3 887 +1%	3 605 -7%	3 298 -9%	(2 257) N/A	(2 378) -5%	(1 212) +49%	5 054 N/A	7 354 +46%	8 797 +20%	9 094 +3%	11 517 +27%	11 286 -2%	9 137 -19%	8 256 -10%	7 238 -12%	6 478 -11%	7 656 +18%	7 507 -2%	8 714 +16%	10 448 +20%	11 852 +13%	13 034 +10%	12 260 -6%	11 762 -4%	15 002 +28%	15 541 +4%	13 304 -14%	12 718 -4%	9 152 -28%	8 848 -3%	12 190 +38%	11 720 -4%	11 765 +0%	10 345 -12%	12 702 +23%	14 165 +12%	14 866 +5%	10 376 -30%	12 606 +21%	12 152 -4%	11 373 -6%	11 847 +4%	12 022 +1%	9 190 -24%	8 868 -4%	8 509 -4%	7 306 -14%	8 448 +16%	7 314 -13%	6 019 -18%	8 017 +33%	9 692 +21%	8 789 -9%	9 492 +8%	9 494 +0%	11 583 +22%	11 265 -3%	9 308 -17%	6 634 -29%	4 740 -29%	7 769 +64%	9 737 +25%	13 345 +37%	15 251 +14%	15 140 -1%	18 540 +22%	17 391 -6%	14 658 -16%	15 583 +6%
EPS (Diluted)	60.04 N/A	54.86 -9%	65.7 +20%	56.77 -14%	60.05 +6%	84.36 +40%	89.6 +6%	97.52 +9%	102.77 +5%	88 -14%	56.35 -36%	62.69 +11%	54.62 -13%	49.22 -10%	-45.14 N/A	-39.63 +12%	-19.86 +50%	84.23 N/A	122.56 +46%	146.61 +20%	151.56 +3%	191.95 +27%	188.1 -2%	152.28 -19%	137.6 -10%	120.63 -12%	107.96 -11%	127.6 +18%	125.11 -2%	145.23 +16%	174.13 +20%	197.53 +13%	217.23 +10%	204.33 -6%	196.03 -4%	250.03 +28%	259.01 +4%	222.97 -14%	211.96 -5%	152.53 -28%	147.46 -3%	204.28 +39%	198.64 -3%	199.4 +0%	175.33 -12%	214.84 +23%	244.22 +14%	256.31 +5%	177.52 -31%	217.34 +22%	209.51 -4%	194.54 -7%	202.59 +4%	205.55 +1%	157.1 -24%	151.87 -3%	145.44 -4%	124.86 -14%	144.33 +16%	124.95 -13%	102.84 -18%	141.18 +37%	173.54 +23%	156.95 -10%	169.08 +8%	169.77 +0%	209.95 +24%	211.64 +1%	171.3 -19%	125.08 -27%	89.34 -29%	146.46 +64%	183.57 +25%	251.58 +37%	287.46 +14%	286.27 0%	352.41 +23%	345.22 -2%	294.94 -15%	319.9 +8%

Income Statement Balance Sheet Cash Flow Statement

Toyo Ink SC Holdings Co Ltd
F:TO5

Income Statement

Earnings Waterfall
Toyo Ink SC Holdings Co Ltd

Income Statement
Toyo Ink SC Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Toyo Ink SC Holdings Co Ltd F:TO5

Income Statement

Earnings Waterfall Toyo Ink SC Holdings Co Ltd

Income Statement Toyo Ink SC Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Toyo Ink SC Holdings Co Ltd
F:TO5

Earnings Waterfall
Toyo Ink SC Holdings Co Ltd

Income Statement
Toyo Ink SC Holdings Co Ltd