Income Statement

Revenue

+12%

+27%

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	Dec-2025
Revenue
Interest Expense	45	0	0	43	0	0	29	0	0	15	0	0	36	0	0	71	0	0	155	321	443	586	560	538	536	519	497	454	423	387	375	361	401	410	408	407	353	324	287	251	224	199	167	145	117	91	78	63	59	50	46	41	32	30	30	30	30	30	42	55	67	79	78	77	76	76	78	77	74	72	67	64	64	62	57	53	48	46	0	0	0
Revenue	414 527 N/A	421 004 +2%	443 682 +5%	477 484 +8%	511 025 +7%	537 987 +5%	558 050 +4%	574 594 +3%	589 895 +3%	595 499 +1%	603 305 +1%	614 991 +2%	623 666 +1%	633 370 +2%	634 294 +0%	662 034 +4%	701 429 +6%	758 851 +8%	784 734 +3%	802 144 +2%	800 002 0%	1 059 612 +32%	1 066 374 +1%	1 079 115 +1%	1 097 001 +2%	1 108 089 +1%	1 120 086 +1%	1 124 913 +0%	1 133 066 +1%	1 140 364 +1%	1 152 147 +1%	1 163 355 +1%	1 176 885 +1%	1 189 627 +1%	1 181 778 -1%	1 171 368 -1%	1 168 520 0%	1 162 148 -1%	1 175 828 +1%	1 203 416 +2%	1 254 645 +4%	1 308 474 +4%	1 327 648 +1%	1 322 068 0%	1 277 433 -3%	1 231 046 -4%	1 215 992 -1%	1 211 230 0%	1 215 258 +0%	1 213 342 0%	1 215 412 +0%	1 211 015 0%	1 217 075 +1%	1 222 199 +0%	1 233 372 +1%	1 262 614 +2%	1 263 218 +0%	1 263 708 +0%	1 249 862 -1%	1 225 655 -2%	1 212 681 -1%	1 210 274 0%	1 220 426 +1%	1 235 122 +1%	1 243 318 +1%	1 266 171 +2%	1 280 740 +1%	1 325 045 +3%	1 373 766 +4%	1 392 117 +1%	1 416 347 +2%	1 443 692 +2%	1 450 300 +0%	1 476 712 +2%	1 498 577 +1%	1 496 840 0%	1 519 215 +1%	1 518 495 0%	1 521 264 +0%	1 531 420 +1%	1 539 601 +1%
Gross Profit
Cost of Revenue	(381 280)	(388 242)	(411 478)	(444 362)	(475 991)	(499 288)	(515 728)	(528 545)	(541 786)	(546 923)	(554 563)	(565 101)	(572 956)	(581 664)	(583 964)	(610 593)	(648 725)	(700 878)	(722 193)	(735 248)	(733 241)	(973 436)	(980 296)	(992 818)	(1 007 902)	(1 010 888)	(1 020 947)	(1 022 735)	(1 030 350)	(1 038 358)	(1 049 214)	(1 060 222)	(1 070 494)	(1 084 520)	(1 074 779)	(1 066 284)	(1 062 488)	(1 055 793)	(1 070 095)	(1 094 219)	(1 142 553)	(1 182 429)	(1 200 342)	(1 194 386)	(1 154 545)	(1 121 182)	(1 107 683)	(1 103 835)	(1 106 020)	(1 099 149)	(1 101 599)	(1 097 647)	(1 103 169)	(1 110 152)	(1 119 474)	(1 146 190)	(1 146 571)	(1 148 354)	(1 136 900)	(1 117 989)	(1 109 388)	(1 110 961)	(1 121 633)	(1 134 314)	(1 140 798)	(1 157 484)	(1 171 309)	(1 214 018)	(1 260 884)	(1 277 750)	(1 304 153)	(1 329 148)	(1 335 102)	(1 357 564)	(1 378 628)	(1 375 943)	(1 395 450)	(1 396 847)	(1 397 249)	(1 408 309)	(1 417 556)
Gross Profit	33 247 N/A	32 762 -1%	32 204 -2%	33 122 +3%	35 034 +6%	38 699 +10%	42 322 +9%	46 049 +9%	48 109 +4%	48 576 +1%	48 742 +0%	49 890 +2%	50 710 +2%	51 706 +2%	50 330 -3%	51 441 +2%	52 704 +2%	57 973 +10%	62 541 +8%	66 896 +7%	66 761 0%	86 176 +29%	86 078 0%	86 297 +0%	89 099 +3%	97 201 +9%	99 139 +2%	102 178 +3%	102 716 +1%	102 006 -1%	102 933 +1%	103 133 +0%	106 391 +3%	105 107 -1%	106 999 +2%	105 084 -2%	106 032 +1%	106 355 +0%	105 733 -1%	109 197 +3%	112 092 +3%	126 045 +12%	127 306 +1%	127 682 +0%	122 888 -4%	109 864 -11%	108 309 -1%	107 395 -1%	109 238 +2%	114 193 +5%	113 813 0%	113 368 0%	113 906 +0%	112 047 -2%	113 898 +2%	116 424 +2%	116 647 +0%	115 354 -1%	112 962 -2%	107 666 -5%	103 293 -4%	99 313 -4%	98 793 -1%	100 808 +2%	102 520 +2%	108 687 +6%	109 431 +1%	111 027 +1%	112 882 +2%	114 367 +1%	112 194 -2%	114 544 +2%	115 198 +1%	119 148 +3%	119 949 +1%	120 897 +1%	123 765 +2%	121 648 -2%	124 015 +2%	123 111 -1%	122 045 -1%
Operating Income
Operating Expenses	(27 245)	(27 391)	(28 814)	(30 662)	(31 990)	(33 373)	(35 241)	(37 534)	(39 296)	(39 738)	(39 984)	(40 532)	(41 364)	(42 773)	(43 686)	(45 745)	(47 371)	(50 202)	(53 116)	(56 615)	(58 930)	(78 752)	(79 934)	(80 005)	(80 559)	(81 590)	(83 136)	(85 174)	(86 058)	(85 209)	(89 963)	(91 049)	(92 641)	(92 043)	(93 532)	(94 837)	(95 727)	(95 976)	(95 715)	(95 604)	(95 613)	(97 401)	(97 596)	(97 508)	(97 282)	(95 594)	(95 361)	(95 307)	(95 160)	(95 153)	(95 154)	(94 985)	(95 707)	(96 247)	(96 732)	(97 514)	(97 898)	(97 757)	(97 015)	(96 714)	(95 631)	(95 010)	(95 627)	(95 921)	(95 966)	(96 160)	(96 142)	(96 279)	(97 352)	(98 002)	(98 925)	(99 323)	(99 356)	(99 817)	(100 193)	(100 678)	(101 686)	(102 712)	(103 515)	(104 297)	(105 016)
Selling, General & Administrative	(27 018)	(27 040)	(28 256)	(30 385)	(31 196)	(34 007)	(36 031)	(37 844)	(40 264)	(40 704)	(41 034)	(41 462)	(41 451)	(43 328)	(41 993)	(43 823)	(45 294)	(47 958)	(50 955)	(54 532)	(56 595)	(75 369)	(76 256)	(76 374)	(77 003)	(78 009)	(79 448)	(81 043)	(81 730)	(80 803)	(85 515)	(86 453)	(87 788)	(86 675)	(87 639)	(88 508)	(89 001)	(89 031)	(88 625)	(88 384)	(88 332)	(90 014)	(90 334)	(90 386)	(90 344)	(89 078)	(88 906)	(88 897)	(88 808)	(88 700)	(88 814)	(88 834)	(89 463)	(89 817)	(90 269)	(90 943)	(91 484)	(91 986)	(91 433)	(91 199)	(89 820)	(88 733)	(89 083)	(89 222)	(89 484)	(89 749)	(89 881)	(90 175)	(91 371)	(91 584)	(92 762)	(93 085)	(93 049)	(93 209)	(94 186)	(94 859)	(95 984)	(96 763)	(97 905)	(98 644)	(99 376)
Research & Development	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(355)	0	0	0	(445)	0	0	0	(299)	0	0	0
Depreciation & Amortization	(260)	(362)	(569)	(288)	(832)	596	752	340	995	993	1 049	932	89	555	(1 693)	(1 922)	(2 077)	(2 244)	(2 161)	(2 083)	(2 335)	(3 352)	(3 647)	(3 600)	(3 525)	(3 635)	(3 741)	(4 184)	(4 381)	(4 398)	(4 439)	(4 589)	(4 846)	(5 363)	(5 888)	(6 322)	(6 720)	(6 910)	(7 056)	(7 186)	(7 246)	(7 269)	(7 144)	(7 004)	(6 820)	(6 645)	(6 584)	(6 539)	(6 481)	(6 431)	(6 318)	(6 129)	(6 222)	(6 424)	(6 458)	(6 565)	(6 409)	(5 832)	(5 641)	(5 575)	(5 871)	(6 336)	(6 605)	(6 759)	(6 541)	(6 410)	(6 260)	(6 104)	(5 980)	(6 061)	(6 160)	(6 234)	(6 305)	(6 163)	(6 006)	(5 820)	(5 703)	(5 649)	(5 610)	(5 653)	(5 639)
Other Operating Expenses	33	12	11	11	37	38	38	(30)	(27)	(27)	1	(2)	0	0	0	0	0	0	0	0	0	(31)	(31)	(31)	(31)	54	53	53	53	(8)	(9)	(7)	(7)	(5)	(5)	(7)	(6)	(35)	(34)	(34)	(35)	(118)	(118)	(118)	(118)	129	129	129	129	(22)	(22)	(22)	(22)	(6)	(5)	(6)	(5)	61	59	60	60	59	61	60	59	(1)	0	0	(1)	(2)	(3)	(4)	(2)	0	(1)	1	1	(1)	0	0	0
Operating Income	6 002 N/A	5 373 -10%	3 390 -37%	2 460 -27%	3 043 +24%	5 326 +75%	7 081 +33%	8 515 +20%	8 813 +3%	8 838 +0%	8 758 -1%	9 358 +7%	9 346 0%	8 933 -4%	6 644 -26%	5 696 -14%	5 333 -6%	7 771 +46%	9 425 +21%	10 281 +9%	7 831 -24%	7 424 -5%	6 144 -17%	6 292 +2%	8 540 +36%	15 611 +83%	16 003 +3%	17 004 +6%	16 658 -2%	16 797 +1%	12 970 -23%	12 084 -7%	13 750 +14%	13 064 -5%	13 467 +3%	10 247 -24%	10 305 +1%	10 379 +1%	10 018 -3%	13 593 +36%	16 479 +21%	28 644 +74%	29 710 +4%	30 174 +2%	25 606 -15%	14 270 -44%	12 948 -9%	12 088 -7%	14 078 +16%	19 040 +35%	18 659 -2%	18 383 -1%	18 199 -1%	15 800 -13%	17 166 +9%	18 910 +10%	18 749 -1%	17 597 -6%	15 947 -9%	10 952 -31%	7 662 -30%	4 303 -44%	3 166 -26%	4 887 +54%	6 554 +34%	12 527 +91%	13 289 +6%	14 748 +11%	15 530 +5%	16 365 +5%	13 269 -19%	15 221 +15%	15 842 +4%	19 331 +22%	19 756 +2%	20 219 +2%	22 079 +9%	18 936 -14%	20 500 +8%	18 814 -8%	17 029 -9%
Pre-Tax Income
Interest Income Expense	89	52	42	65	92	133	219	468	545	592	387	410	618	634	641	478	401	459	536	589	476	2 548	2 676	2 681	4 476	2 379	2 631	2 556	1 066	1 110	864	885	825	807	858	808	7 125	7 397	7 231	7 523	1 122	3 057	1 164	1 175	1 308	2 249	1 278	1 303	1 553	1 655	1 728	1 705	1 436	1 453	1 429	1 455	1 526	2 776	2 704	2 681	2 649	6 262	6 710	6 792	7 233	4 137	3 596	3 617	5 904	4 841	4 897	10 176	8 828	11 109	11 025	5 718	4 252	7 182	7 118	7 071	12 014
Non-Reccuring Items	19	(15)	(5)	27	(761)	(1 175)	(1 187)	(518)	(96)	(85)	(221)	31	129	(8 178)	(8 597)	(8 935)	(462)	(328)	(492)	(604)	(562)	(4 093)	(3 357)	(3 396)	(3 467)	(290)	(667)	(360)	(127)	(167)	(136)	(171)	(362)	(320)	(444)	(494)	(781)	(498)	(1 774)	(1 767)	(1 480)	(1 956)	1 310	1 288	1 202	(938)	18	61	148	(1 834)	(1 789)	(1 801)	(1 846)	(394)	(399)	(486)	(444)	(707)	(657)	(676)	(701)	(4 771)	(4 979)	(4 864)	(5 088)	(863)	(820)	(2 032)	(2 131)	(2 927)	(2 739)	(1 531)	(1 075)	(609)	(632)	(593)	(715)	(959)	(706)	(461)	(522)
Gain/Loss on Disposition of Assets	(27)	(16)	(17)	(26)	97	106	102	(188)	(290)	(368)	(197)	51	128	125	(48)	11	70	43	1	(66)	(19)	(138)	(150)	(139)	(148)	(120)	28	14	60	(66)	6	(147)	(121)	(76)	(266)	(41)	(172)	(120)	32	(125)	(147)	0	674	720	757	1 940	1 794	1 845	1 870	(73)	(42)	(49)	(48)	(146)	(154)	(146)	(123)	(62)	(47)	(40)	0	(81)	(79)	(15)	(54)	72	186	102	108	626	545	561	507	(94)	(89)	(116)	(31)	2 044	2 437	2 384	3 244
Total Other Income	1 071	1 097	1 083	1 073	1 216	1 315	1 426	1 411	1 456	1 463	1 516	1 433	1 437	1 328	1 331	1 116	994	899	995	1 133	1 231	1 739	1 818	1 585	1 353	1 420	1 959	2 571	2 778	1 936	6 132	6 364	7 061	4 432	4 443	4 418	4 348	4 332	4 491	4 598	4 728	5 369	4 604	4 548	4 522	4 350	4 239	4 352	4 249	4 408	4 398	4 212	4 283	4 200	4 297	4 375	4 587	4 642	4 770	4 585	4 077	4 560	4 367	4 480	4 727	4 237	4 492	4 616	4 753	1 515	3 917	3 010	2 143	1 046	1 111	1 067	903	853	862	819	857
Pre-Tax Income	7 154 N/A	6 490 -9%	4 493 -31%	3 599 -20%	3 688 +2%	5 705 +55%	7 641 +34%	9 688 +27%	10 428 +8%	10 440 +0%	10 243 -2%	11 283 +10%	11 658 +3%	2 842 -76%	(29) N/A	(1 634) -5 534%	6 336 N/A	8 844 +40%	10 465 +18%	11 333 +8%	8 957 -21%	7 480 -16%	7 131 -5%	7 023 -2%	10 754 +53%	19 000 +77%	19 954 +5%	21 785 +9%	20 435 -6%	19 610 -4%	19 836 +1%	19 015 -4%	21 153 +11%	17 907 -15%	18 058 +1%	14 938 -17%	20 825 +39%	21 490 +3%	19 998 -7%	23 822 +19%	20 702 -13%	35 114 +70%	37 462 +7%	37 905 +1%	33 395 -12%	21 871 -35%	20 277 -7%	19 649 -3%	21 898 +11%	23 196 +6%	22 954 -1%	22 450 -2%	22 024 -2%	20 913 -5%	22 339 +7%	24 108 +8%	24 295 +1%	24 246 0%	22 717 -6%	17 502 -23%	13 687 -22%	10 273 -25%	9 185 -11%	11 280 +23%	13 372 +19%	20 110 +50%	20 743 +3%	21 051 +1%	24 164 +15%	20 420 -15%	19 889 -3%	27 437 +38%	26 245 -4%	30 783 +17%	31 171 +1%	26 295 -16%	26 488 +1%	28 056 +6%	30 211 +8%	28 627 -5%	32 622 +14%
Net Income
Tax Provision	(2 879)	(2 672)	(1 823)	(1 536)	(1 688)	(2 430)	(3 053)	(3 706)	(4 030)	(4 127)	(3 612)	(4 112)	(4 293)	(2 745)	(851)	(331)	(2 078)	(3 746)	(4 440)	(4 843)	(3 324)	(231)	105	(87)	(2 435)	(8 233)	(8 720)	(9 239)	(8 515)	(8 084)	(8 096)	(7 719)	(8 346)	(7 500)	(7 518)	(6 427)	(8 555)	(7 954)	(7 863)	(9 028)	(7 833)	(13 343)	(13 545)	(13 521)	(11 813)	(7 645)	(7 250)	(7 180)	(7 897)	(8 812)	(8 583)	(8 255)	(8 104)	(7 050)	(7 355)	(8 067)	(8 013)	(8 016)	(7 628)	(6 574)	(5 357)	(5 283)	(4 728)	(4 822)	(5 416)	(6 695)	(6 997)	(7 313)	(8 135)	(6 769)	(6 775)	(8 609)	(8 664)	(10 113)	(10 224)	(9 023)	(9 035)	(8 199)	(8 807)	(7 909)	(8 572)
Income from Continuing Operations	4 275	3 818	2 670	2 063	2 000	3 275	4 588	5 982	6 398	6 313	6 631	7 171	7 365	97	(880)	(1 965)	4 258	5 098	6 025	6 490	5 633	7 249	7 236	6 936	8 319	10 767	11 234	12 546	11 920	11 526	11 740	11 296	12 807	10 407	10 540	8 511	12 270	13 536	12 135	14 794	12 869	21 771	23 917	24 384	21 582	14 226	13 027	12 469	14 001	14 384	14 371	14 195	13 920	13 863	14 984	16 041	16 282	16 230	15 089	10 928	8 330	4 990	4 457	6 458	7 956	13 415	13 746	13 738	16 029	13 651	13 114	18 828	17 581	20 670	20 947	17 272	17 453	19 857	21 404	20 718	24 050
Income to Minority Interest	(288)	(197)	(132)	(84)	(190)	(223)	(284)	(305)	(366)	(392)	(421)	(457)	(403)	(218)	(43)	20	0	17	28	35	27	39	28	21	12	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	(7)	(16)	(26)	(35)	(36)	(31)	(26)	(19)	(14)	(13)	(12)	(12)	(13)	(12)	(12)	(12)	(11)	(11)	(11)
Net Income (Common)	3 979 N/A	3 613 -9%	2 533 -30%	1 970 -22%	1 798 -9%	3 052 +70%	4 305 +41%	5 678 +32%	6 030 +6%	5 921 -2%	6 206 +5%	6 712 +8%	6 958 +4%	(120) N/A	(930) -675%	(1 955) -110%	4 252 N/A	5 109 +20%	6 050 +18%	6 514 +8%	5 649 -13%	7 283 +29%	7 258 0%	6 956 -4%	8 332 +20%	10 766 +29%	11 233 +4%	12 547 +12%	11 920 -5%	11 526 -3%	11 741 +2%	11 295 -4%	12 808 +13%	10 407 -19%	10 540 +1%	8 512 -19%	12 270 +44%	13 535 +10%	12 134 -10%	14 792 +22%	12 868 -13%	21 771 +69%	23 916 +10%	24 385 +2%	21 581 -11%	14 225 -34%	13 027 -8%	12 467 -4%	14 001 +12%	14 384 +3%	14 371 0%	14 195 -1%	13 919 -2%	13 863 0%	14 984 +8%	16 041 +7%	16 282 +2%	16 230 0%	15 088 -7%	10 929 -28%	8 330 -24%	4 989 -40%	4 448 -11%	6 440 +45%	7 929 +23%	13 379 +69%	13 710 +2%	13 706 0%	16 003 +17%	13 630 -15%	13 098 -4%	18 814 +44%	17 566 -7%	20 657 +18%	20 932 +1%	17 258 -18%	17 439 +1%	19 844 +14%	21 393 +8%	20 705 -3%	24 040 +16%
EPS (Diluted)	84.65 N/A	78.54 -7%	49.66 -37%	37.16 -25%	33.29 -10%	54.5 +64%	68.33 +25%	88.71 +30%	97.25 +10%	95.5 -2%	98.5 +3%	110.03 +12%	110.44 +0%	-2.22 N/A	-15.5 -598%	-31.53 -103%	68.58 N/A	69.98 +2%	81.75 +17%	88.02 +8%	76.33 -13%	98.41 +29%	93.05 -5%	90.33 -3%	112.59 +25%	141.65 +26%	151.79 +7%	169.55 +12%	165.55 -2%	160.08 -3%	163.06 +2%	148.61 -9%	168.52 +13%	138.76 -18%	140.53 +1%	113.49 -19%	163.6 +44%	177.69 +9%	159.65 -10%	194.63 +22%	169.31 -13%	288.05 +70%	318.88 +11%	329.52 +3%	280.27 -15%	188.35 -33%	171.4 -9%	166.22 -3%	186.68 +12%	190.72 +2%	189.09 -1%	179.68 -5%	177.85 -1%	178.1 +0%	192.55 +8%	205.66 +7%	209.03 +2%	208.78 0%	196.99 -6%	154.99 -21%	108.76 -30%	65.13 -40%	58.07 -11%	84.07 +45%	103.49 +23%	174.65 +69%	178.95 +2%	178.9 0%	212.89 +19%	180.84 -15%	181.22 +0%	259.31 +43%	243.88 -6%	286.98 +18%	295.41 +3%	241.45 -18%	251.71 +4%	284.22 +13%	317.67 +12%	307.45 -3%	367.33 +19%

Income Statement Balance Sheet Cash Flow Statement

Toho Holdings Co Ltd
F:TON

Income Statement

Earnings Waterfall
Toho Holdings Co Ltd

Income Statement
Toho Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Toho Holdings Co Ltd F:TON

Income Statement

Earnings Waterfall Toho Holdings Co Ltd

Income Statement Toho Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Toho Holdings Co Ltd
F:TON

Earnings Waterfall
Toho Holdings Co Ltd

Income Statement
Toho Holdings Co Ltd