Income Statement

Revenue

+17%

+45%

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	684	0	0	928	0	0	984	0	0	1 289	0	0	1 250	0	0	1 045	0	0	689	1 308	1 910	2 440	2 314	2 219	2 188	2 167	2 109	2 101	1 988	1 931	1 938	1 990	2 014	2 032	2 056	2 013	2 071	2 140	2 192	2 184	2 207	2 326	0	0	0	2 532	0	0	0	3 058	0	0	0	3 352	0	0	0	3 394	0	0	0	3 808	0	0	0	3 586	0	0	0	4 099	0	0	0	5 092	0	0	0	0	0	0	0
Revenue	806 356 N/A	825 323 +2%	819 458 -1%	816 235 0%	816 183 0%	836 827 +3%	851 901 +2%	868 854 +2%	880 699 +1%	902 994 +3%	915 917 +1%	933 218 +2%	935 817 +0%	950 024 +2%	924 211 -3%	908 423 -2%	882 597 -3%	892 028 +1%	910 776 +2%	923 033 +1%	929 777 +1%	1 207 695 +30%	1 199 708 -1%	1 196 005 0%	1 191 854 0%	1 197 313 +0%	1 197 643 +0%	1 192 063 0%	1 174 069 -2%	1 172 442 0%	1 117 797 -5%	1 060 666 -5%	1 024 072 -3%	991 332 -3%	976 835 -1%	971 870 -1%	980 453 +1%	1 006 630 +3%	1 070 930 +6%	1 128 591 +5%	1 177 787 +4%	1 149 427 -2%	1 120 410 -3%	1 082 298 -3%	1 058 440 -2%	1 091 195 +3%	1 086 967 0%	1 097 243 +1%	1 111 925 +1%	1 114 784 +0%	1 127 627 +1%	1 132 774 +0%	1 128 922 0%	1 127 483 0%	1 119 736 -1%	1 113 255 -1%	1 103 422 -1%	1 100 039 0%	1 074 852 -2%	1 069 777 0%	1 063 177 -1%	1 071 453 +1%	1 099 863 +3%	1 110 299 +1%	1 130 741 +2%	1 149 370 +2%	1 194 650 +4%	1 258 993 +5%	1 321 862 +5%	1 359 115 +3%	1 377 016 +1%	1 387 264 +1%	1 400 038 +1%	1 439 231 +3%	1 465 217 +2%	1 495 477 +2%	1 522 621 +2%	1 530 556 +1%	1 529 056 0%	1 525 187 0%	1 543 689 +1%
Gross Profit
Cost of Revenue	(573 893)	(584 731)	(585 391)	(589 686)	(592 506)	(605 438)	(614 509)	(621 908)	(632 569)	(645 074)	(659 153)	(659 977)	(656 464)	(657 082)	(649 061)	(629 770)	(600 440)	(594 438)	(603 634)	(608 673)	(614 805)	(804 716)	(798 830)	(795 422)	(791 218)	(793 524)	(792 773)	(790 799)	(783 611)	(788 105)	(748 873)	(707 184)	(670 654)	(635 594)	(630 574)	(631 654)	(641 644)	(659 509)	(700 018)	(734 834)	(762 455)	(757 135)	(735 021)	(709 515)	(694 507)	(704 177)	(700 305)	(705 497)	(715 787)	(720 118)	(732 435)	(736 278)	(734 213)	(731 904)	(721 153)	(714 467)	(703 103)	(696 166)	(671 214)	(665 819)	(659 065)	(665 234)	(683 054)	(688 502)	(703 225)	(723 472)	(759 981)	(811 028)	(860 600)	(888 727)	(900 104)	(906 121)	(908 604)	(927 783)	(944 456)	(957 250)	(973 607)	(979 792)	(972 683)	(966 345)	(969 555)
Gross Profit	232 463 N/A	240 592 +3%	234 067 -3%	226 549 -3%	223 677 -1%	231 389 +3%	237 392 +3%	246 946 +4%	248 130 +0%	257 920 +4%	256 764 0%	273 241 +6%	279 353 +2%	292 942 +5%	275 150 -6%	278 653 +1%	282 157 +1%	297 590 +5%	307 142 +3%	314 360 +2%	314 972 +0%	402 979 +28%	400 878 -1%	400 583 0%	400 636 +0%	403 789 +1%	404 870 +0%	401 264 -1%	390 458 -3%	384 337 -2%	368 924 -4%	353 482 -4%	353 418 0%	355 738 +1%	346 261 -3%	340 216 -2%	338 809 0%	347 121 +2%	370 912 +7%	393 757 +6%	415 332 +5%	392 292 -6%	385 389 -2%	372 783 -3%	363 933 -2%	387 018 +6%	386 662 0%	391 746 +1%	396 138 +1%	394 666 0%	395 192 +0%	396 496 +0%	394 709 0%	395 579 +0%	398 583 +1%	398 788 +0%	400 319 +0%	403 873 +1%	403 638 0%	403 958 +0%	404 112 +0%	406 219 +1%	416 809 +3%	421 797 +1%	427 516 +1%	425 898 0%	434 669 +2%	447 965 +3%	461 262 +3%	470 388 +2%	476 912 +1%	481 143 +1%	491 434 +2%	511 448 +4%	520 761 +2%	538 227 +3%	549 014 +2%	550 764 +0%	556 373 +1%	558 842 +0%	574 134 +3%
Operating Income
Operating Expenses	(172 356)	(177 512)	(176 591)	(180 642)	(180 848)	(186 108)	(189 472)	(195 540)	(197 440)	(203 409)	(205 097)	(220 106)	(232 689)	(247 527)	(241 431)	(237 342)	(235 616)	(238 426)	(241 333)	(246 505)	(249 254)	(333 599)	(331 663)	(330 379)	(330 108)	(331 204)	(334 687)	(334 387)	(323 808)	(313 105)	(302 518)	(289 616)	(292 305)	(293 190)	(284 846)	(278 601)	(273 514)	(272 602)	(286 514)	(300 582)	(315 381)	(285 902)	(306 581)	(290 828)	(280 828)	(304 356)	(306 255)	(308 463)	(312 980)	(302 996)	(322 676)	(324 500)	(350 376)	(304 127)	(339 534)	(363 547)	(342 304)	(313 338)	(343 640)	(316 461)	(307 232)	(300 247)	(317 057)	(302 298)	(303 017)	(303 882)	(306 004)	(332 770)	(343 620)	(339 722)	(331 905)	(335 988)	(345 903)	(370 151)	(380 169)	(390 783)	(396 735)	(403 790)	(440 952)	(450 715)	(459 280)
Selling, General & Administrative	(172 356)	(177 512)	(176 591)	(180 642)	(180 848)	(186 108)	(189 472)	(173 712)	(197 440)	(203 409)	(204 339)	(220 106)	(220 471)	(245 926)	(205 465)	(201 108)	(199 017)	(201 508)	(204 120)	(208 543)	(211 460)	(281 645)	(292 490)	(304 289)	(315 948)	(281 469)	(334 686)	(334 384)	(323 807)	(268 265)	(302 516)	(289 617)	(292 302)	(249 952)	(284 845)	(278 599)	(273 514)	(228 644)	(286 513)	(300 583)	(315 381)	(256 836)	(242 425)	(226 517)	(210 770)	(255 541)	(266 459)	(270 263)	(273 922)	(264 610)	(277 679)	(278 917)	(278 272)	(263 650)	(271 435)	(270 584)	(269 360)	(258 497)	(269 464)	(266 190)	(264 602)	(251 625)	(274 920)	(277 456)	(280 762)	(262 534)	(288 315)	(298 174)	(306 839)	(292 772)	(315 539)	(319 300)	(326 461)	(317 190)	(350 128)	(357 959)	(365 248)	(341 858)	(369 301)	(375 159)	(381 800)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(8 802)	(17 314)	(25 608)	(26 017)	(26 306)	(26 173)	(26 107)	(26 810)	(26 805)	(36 906)	0	0	0	(34 836)	0	0	0	(32 626)	0	0	0	(31 962)	0	0	0	(32 228)	0	0	0	0	(7 123)	(13 334)	(19 835)	(24 933)	(27 280)	(27 393)	(27 147)	(25 510)	(28 030)	(28 463)	(28 179)	(25 204)	(27 824)	(27 480)	(27 783)	(24 789)	(26 502)	(26 051)	0	(23 080)	(19 737)	(19 724)	(25 404)	(21 970)	(25 011)	(25 122)	(25 531)	(23 013)	(26 606)	(27 088)	(27 403)	(26 027)	(29 028)	(29 685)	(30 335)	(27 853)	(30 729)	(31 366)	(32 213)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(3 416)	(6 873)	(10 358)	(10 217)	(10 293)	(10 745)	(11 106)	(11 152)	(10 989)	(15 048)	0	0	0	(14 898)	0	0	0	(12 213)	0	0	0	(11 276)	0	0	0	(11 729)	0	0	0	(13 912)	0	0	0	(12 227)	0	0	0	(12 839)	0	0	0	(13 572)	0	0	0	(18 905)	0	0	0	(19 694)	0	0	0	(21 462)	0	0	0	(23 587)	0	0	0	(25 279)	0	0	0	(28 064)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	(21 828)	0	0	(758)	0	0	22 586	0	0	0	0	0	0	0	0	(39 173)	(26 090)	(14 160)	(1)	0	(3)	(1)	(1)	(2)	1	(3)	0	(1)	0	0	(1)	(1)	1	0	(15 154)	(57 033)	(50 977)	(50 223)	(11 655)	(12 516)	(10 807)	(11 911)	(37)	(16 967)	(17 120)	(43 925)	(1 701)	(40 275)	(65 483)	(45 161)	(11 147)	(47 674)	(24 220)	(42 630)	(5 848)	(22 400)	(5 118)	3 149	2 084	7 322	(9 474)	(11 250)	(350)	10 240	10 400	7 961	(1 655)	(1 013)	(3 139)	(1 152)	(6 015)	(40 922)	(44 190)	(45 267)
Operating Income	60 107 N/A	63 080 +5%	57 476 -9%	45 907 -20%	42 829 -7%	45 281 +6%	47 920 +6%	51 406 +7%	50 690 -1%	54 511 +8%	51 667 -5%	53 135 +3%	46 664 -12%	45 415 -3%	33 719 -26%	41 311 +23%	46 541 +13%	59 164 +27%	65 809 +11%	67 855 +3%	65 718 -3%	69 380 +6%	69 215 0%	70 204 +1%	70 528 +0%	72 585 +3%	70 183 -3%	66 877 -5%	66 650 0%	71 232 +7%	66 406 -7%	63 866 -4%	61 113 -4%	62 548 +2%	61 415 -2%	61 615 +0%	65 295 +6%	74 519 +14%	84 398 +13%	93 175 +10%	99 951 +7%	106 390 +6%	78 808 -26%	81 955 +4%	83 105 +1%	82 662 -1%	80 407 -3%	83 283 +4%	83 158 0%	91 670 +10%	72 516 -21%	71 996 -1%	44 333 -38%	91 452 +106%	59 049 -35%	35 241 -40%	58 015 +65%	90 535 +56%	59 998 -34%	87 497 +46%	96 880 +11%	105 972 +9%	99 752 -6%	119 499 +20%	124 499 +4%	122 016 -2%	128 665 +5%	115 195 -10%	117 642 +2%	130 666 +11%	145 007 +11%	145 155 +0%	145 531 +0%	141 297 -3%	140 592 0%	147 444 +5%	152 279 +3%	146 974 -3%	115 421 -21%	108 127 -6%	114 854 +6%
Pre-Tax Income
Interest Income Expense	5 589	5 625	10 519	8 795	9 168	4 670	3 982	3 603	4 301	4 043	7 279	4 706	6 972	(1 555)	(13 736)	(14 734)	(9 530)	4 758	3 471	2 922	2 697	3 428	4 216	4 185	3 744	3 609	3 271	3 653	3 969	4 028	3 234	3 010	2 214	4 524	5 970	6 889	8 571	8 732	8 203	7 585	6 271	4 161	1 143	2 322	3 688	3 357	6 410	6 300	4 619	7 935	6 194	5 261	1 533	(1 759)	125	(4 054)	375	(4 262)	(3 948)	(409)	(1 420)	(2 505)	(1 242)	(1 439)	(3 156)	(3 036)	(2 986)	(4 248)	(2 887)	2 424	(3 526)	(3 167)	(2 302)	(3 421)	1 676	2 651	2 911	1 333	1 157	2 112	2 837
Non-Reccuring Items	(6 636)	(5 688)	(4 729)	(4 917)	(3 036)	(3 543)	(4 312)	(3 738)	(2 991)	(1 712)	(5 890)	(6 593)	(8 325)	(15 560)	(12 853)	(11 513)	208	(2 434)	(11 203)	(11 217)	(9 135)	(23 286)	(15 214)	(16 032)	(17 333)	(4 380)	(5 942)	23 108	16 763	5 459	7 870	(19 885)	(14 130)	(1 635)	(1 644)	(1 475)	(1 158)	(3 759)	12 241	4 737	3 306	(11 773)	0	0	0	665	0	0	0	(18 786)	0	0	0	(35 491)	0	0	0	(37 479)	0	0	0	(5 147)	0	0	0	3 492	0	0	0	15 185	0	0	0	6 296	0	0	0	(39 033)	0	0	0
Gain/Loss on Disposition of Assets	3 315	1 348	771	277	3 457	4 229	4 213	856	198	1 292	4 213	4 509	3 762	1 093	612	258	76	53	0	173	141	0	0	0	0	0	530	0	18 731	18 201	0	20 468	2 267	5 396	0	3 129	4 346	0	0	0	25 700	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
Total Other Income	(528)	(9)	(190)	(250)	(928)	(1 074)	(1 794)	(2 141)	(1 721)	(1 109)	(2 688)	(1 180)	(1 237)	686	(1 207)	(1 095)	(809)	(1 306)	(1 712)	(2 022)	(617)	(1 069)	(1 343)	(894)	(368)	277	967	1 263	1 334	1 908	21 264	3 923	4 866	2 469	6 640	58	(1 286)	(443)	1 218	1 111	(373)	0	(681)	(505)	(26 434)	0	639	639	640	0	1	1	1	0	0	0	2	1	0	1	0	0	(3)	0	0	0	(1)	0	0	(8 242)	0	0	0	(2 129)	2	1	0	(944)	0	0	2
Pre-Tax Income	61 847 N/A	64 356 +4%	63 847 -1%	49 812 -22%	51 490 +3%	49 563 -4%	50 009 +1%	49 986 0%	50 477 +1%	57 025 +13%	54 581 -4%	54 577 0%	47 836 -12%	30 079 -37%	6 535 -78%	14 227 +118%	36 486 +156%	60 235 +65%	56 365 -6%	57 711 +2%	58 804 +2%	48 453 -18%	56 874 +17%	57 463 +1%	56 571 -2%	72 091 +27%	69 009 -4%	94 901 +38%	107 447 +13%	100 828 -6%	98 774 -2%	71 382 -28%	56 330 -21%	73 302 +30%	72 381 -1%	70 216 -3%	75 768 +8%	79 049 +4%	106 060 +34%	106 608 +1%	134 855 +26%	98 778 -27%	79 270 -20%	83 772 +6%	60 359 -28%	86 684 +44%	87 456 +1%	90 222 +3%	88 417 -2%	80 819 -9%	78 711 -3%	77 258 -2%	45 867 -41%	54 202 +18%	59 176 +9%	31 189 -47%	58 392 +87%	48 795 -16%	56 052 +15%	87 089 +55%	95 460 +10%	98 320 +3%	98 507 +0%	118 058 +20%	121 341 +3%	122 472 +1%	125 678 +3%	110 946 -12%	114 754 +3%	140 033 +22%	141 481 +1%	141 988 +0%	143 229 +1%	142 043 -1%	142 270 +0%	150 096 +6%	155 191 +3%	108 330 -30%	116 578 +8%	110 240 -5%	117 693 +7%
Net Income
Tax Provision	(24 716)	(24 875)	(23 200)	(18 737)	(19 671)	(17 620)	(18 177)	(17 803)	(19 551)	(20 523)	(22 718)	(21 525)	(20 397)	(16 426)	(8 808)	(8 502)	(10 396)	(17 994)	(17 718)	(19 355)	(21 609)	(12 568)	(14 257)	(13 733)	(11 396)	(24 513)	(25 150)	(31 769)	(46 843)	(45 732)	(42 170)	(34 534)	(18 007)	(23 072)	(22 216)	(21 149)	(22 059)	(23 673)	(28 861)	(28 410)	(37 334)	(20 635)	(19 927)	(21 403)	(14 203)	(21 717)	(21 520)	(22 465)	(18 976)	(15 330)	(14 466)	(16 234)	(13 487)	(17 721)	(19 126)	(12 471)	(18 623)	(20 384)	(22 726)	(30 583)	(29 944)	(32 040)	(33 209)	(35 171)	(37 238)	(42 243)	(40 124)	(38 575)	(40 177)	(39 863)	(40 928)	(40 413)	(39 063)	(40 011)	(43 093)	(43 460)	(46 886)	(27 556)	(27 654)	(28 598)	(30 187)
Income from Continuing Operations	37 131	39 481	40 647	31 075	31 819	31 943	31 832	32 183	30 926	36 502	31 863	33 052	27 439	13 653	(2 273)	5 725	26 090	42 241	38 647	38 356	37 195	35 885	42 617	43 730	45 175	47 578	43 859	63 132	60 604	55 096	56 604	36 848	38 323	50 230	50 165	49 067	53 709	55 376	77 199	78 198	97 521	78 143	59 343	62 369	46 156	64 967	65 936	67 757	69 441	65 489	64 245	61 024	32 380	36 481	40 050	18 718	39 769	28 411	33 326	56 506	65 516	66 280	65 298	82 887	84 103	80 229	85 554	72 371	74 577	100 170	100 553	101 575	104 166	102 032	99 177	106 636	108 305	80 774	88 924	81 642	87 506
Income to Minority Interest	(2 803)	(2 281)	(2 130)	(2 117)	(2 465)	(2 392)	(2 117)	(1 929)	(2 421)	(2 971)	(3 004)	(2 786)	(2 062)	(2 206)	(2 031)	(3 096)	(3 872)	(5 007)	(5 329)	(5 155)	(4 559)	(5 475)	(5 040)	(5 247)	(5 406)	(5 823)	(6 024)	(5 987)	(6 396)	(6 722)	(6 924)	(7 400)	(7 349)	(7 434)	(7 751)	(7 704)	(8 118)	(8 880)	(9 521)	(10 492)	(10 806)	(9 639)	(9 384)	(8 789)	(8 885)	(11 901)	(11 830)	(11 977)	(11 817)	(8 049)	(7 946)	(8 005)	(7 774)	(9 306)	(9 585)	(9 620)	(10 010)	(10 132)	(9 948)	(9 298)	(8 200)	(6 864)	(6 170)	(5 978)	(5 804)	(4 503)	(4 156)	(3 773)	(3 968)	(6 104)	(7 005)	(8 076)	(8 920)	(14 911)	(15 308)	(15 745)	(16 345)	(10 501)	(10 399)	(10 351)	(9 925)
Net Income (Common)	34 327 N/A	37 193 +8%	38 514 +4%	28 957 -25%	29 364 +1%	29 551 +1%	29 711 +1%	30 259 +2%	28 505 -6%	33 533 +18%	28 833 -14%	30 262 +5%	25 367 -16%	11 441 -55%	(4 309) N/A	2 624 N/A	22 216 +747%	37 230 +68%	33 318 -11%	33 192 0%	32 622 -2%	30 400 -7%	37 567 +24%	38 483 +2%	39 773 +3%	41 754 +5%	37 836 -9%	57 145 +51%	54 206 -5%	48 373 -11%	49 680 +3%	29 446 -41%	30 975 +5%	42 795 +38%	42 412 -1%	41 363 -2%	45 589 +10%	46 495 +2%	67 677 +46%	67 705 +0%	86 715 +28%	71 292 -18%	52 747 -26%	56 366 +7%	40 056 -29%	53 065 +32%	55 229 +4%	57 334 +4%	59 694 +4%	60 124 +1%	58 020 -3%	54 905 -5%	27 020 -51%	29 698 +10%	32 532 +10%	10 668 -67%	30 458 +186%	18 837 -38%	24 656 +31%	48 389 +96%	58 323 +21%	59 416 +2%	59 127 0%	76 906 +30%	78 297 +2%	75 725 -3%	81 396 +7%	68 597 -16%	70 608 +3%	94 065 +33%	93 547 -1%	93 497 0%	95 245 +2%	87 121 -9%	83 868 -4%	90 891 +8%	91 960 +1%	70 272 -24%	78 523 +12%	71 290 -9%	77 580 +9%
EPS (Diluted)	26.47 N/A	56.69 +114%	59.43 +5%	22.43 -62%	44.62 +99%	45.67 +2%	23.06 -50%	45.91 +99%	44.12 -4%	25.88 -41%	44.01 +70%	43.29 -2%	18.15 -58%	16.2 -11%	-6.17 N/A	1.87 N/A	31.46 +1 582%	53.35 +70%	23.87 -55%	23.78 0%	23.37 -2%	21.78 -7%	27.14 +25%	28.34 +4%	29.34 +4%	30.63 +4%	28.14 -8%	43.57 +55%	42.31 -3%	37.17 -12%	39.69 +7%	24.04 -39%	25.29 +5%	34.85 +38%	35.8 +3%	34.93 -2%	38.51 +10%	39.27 +2%	57.17 +46%	57.2 +0%	73.87 +29%	60.61 -18%	45.65 -25%	49.46 +8%	35.15 -29%	46.4 +32%	48.52 +5%	50.41 +4%	52.52 +4%	52.87 +1%	51.33 -3%	49.64 -3%	24.6 -50%	26.8 +9%	29.67 +11%	9.73 -67%	27.64 +184%	17.18 -38%	22.47 +31%	44.11 +96%	53.16 +21%	54.16 +2%	53.9 0%	70.34 +31%	72.37 +3%	69.71 -4%	75.86 +9%	63.93 -16%	65.95 +3%	87.98 +33%	88.92 +1%	89.84 +1%	91.65 +2%	83.7 -9%	82.2 -2%	89.96 +9%	91.72 +2%	69.77 -24%	79.49 +14%	73.01 -8%	80.13 +10%

Income Statement Balance Sheet Cash Flow Statement

Ajinomoto Co Inc
OTC:AJINY

Income Statement

Earnings Waterfall
Ajinomoto Co Inc

Income Statement
Ajinomoto Co Inc

See Also

Company

Help

Tools

Stocks

Ajinomoto Co Inc OTC:AJINY

Income Statement

Earnings Waterfall Ajinomoto Co Inc

Income Statement Ajinomoto Co Inc

See Also

Company

Help

Tools

Stocks

Ajinomoto Co Inc
OTC:AJINY

Earnings Waterfall
Ajinomoto Co Inc

Income Statement
Ajinomoto Co Inc