Income Statement

Revenue

+75%

+129%

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	168	0	0	119	0	0	133	0	0	138	0	0	138	0	0	122	0	0	87	217	322	465	488	534	596	649	712	718	717	682	689	0	0	0	284	485	764	996	940	990	970	925	896	850	750	747	721	701	576	541	526	543	749	1 035	1 373	1 648	1 839	1 773	1 668	1 616	1 700	1 734	1 760	1 763	1 723	1 777	1 900	2 209	2 662	3 214	3 909	4 425	4 846	5 128	5 326	5 437	5 427	5 383	0	0
Revenue	103 461 N/A	103 935 +0%	105 308 +1%	110 879 +5%	117 806 +6%	122 636 +4%	131 725 +7%	135 187 +3%	142 208 +5%	147 367 +4%	155 540 +6%	166 009 +7%	174 490 +5%	181 481 +4%	184 623 +2%	174 188 -6%	171 185 -2%	164 272 -4%	168 816 +3%	169 925 +1%	175 908 +4%	235 349 +34%	241 288 +3%	242 862 +1%	245 739 +1%	247 792 +1%	248 530 +0%	250 458 +1%	251 993 +1%	260 198 +3%	270 656 +4%	287 254 +6%	307 958 +7%	329 464 +7%	414 514 +26%	440 904 +6%	354 051 -20%	471 496 +33%	414 096 -12%	425 761 +3%	428 496 +1%	428 820 +0%	417 519 -3%	404 209 -3%	399 107 -1%	394 390 -1%	392 161 -1%	396 879 +1%	400 157 +1%	391 747 -2%	389 198 -1%	385 545 -1%	386 662 +0%	380 728 -2%	381 090 +0%	377 148 -1%	378 050 +0%	364 683 -4%	337 743 -7%	340 090 +1%	328 784 -3%	349 992 +6%	391 365 +12%	402 785 +3%	404 082 +0%	402 862 0%	419 684 +4%	444 943 +6%	484 601 +9%	531 569 +10%	549 600 +3%	569 638 +4%	570 463 +0%	592 268 +4%	622 583 +5%	647 812 +4%	678 526 +5%	712 737 +5%	739 125 +4%	778 127 +5%
Gross Profit
Cost of Revenue	(64 266)	(63 412)	(62 670)	(64 706)	(68 424)	(69 378)	(73 109)	(75 342)	(79 693)	(82 825)	(85 988)	(92 129)	(96 970)	(102 628)	(104 674)	(99 689)	(97 773)	(95 058)	(96 671)	(96 098)	(98 299)	(132 263)	(135 412)	(136 763)	(138 606)	(140 227)	(141 271)	(142 924)	(144 727)	(146 408)	(152 310)	(159 537)	(169 580)	(185 015)	(231 166)	(245 697)	(199 200)	(263 709)	(235 282)	(243 485)	(246 370)	(247 142)	(238 433)	(228 651)	(222 598)	(218 444)	(214 901)	(217 042)	(216 790)	(210 183)	(207 786)	(204 945)	(206 048)	(203 936)	(204 162)	(202 728)	(198 337)	(190 869)	(176 554)	(178 662)	(176 037)	(184 273)	(203 655)	(204 882)	(204 250)	(203 801)	(213 875)	(224 935)	(243 894)	(267 040)	(272 383)	(280 812)	(273 566)	(276 947)	(283 591)	(289 622)	(299 648)	(312 384)	(321 896)	(336 997)
Gross Profit	39 195 N/A	40 523 +3%	42 638 +5%	46 173 +8%	49 382 +7%	53 258 +8%	58 616 +10%	59 845 +2%	62 515 +4%	64 542 +3%	69 552 +8%	73 880 +6%	77 520 +5%	78 853 +2%	79 949 +1%	74 499 -7%	73 412 -1%	69 214 -6%	72 145 +4%	73 827 +2%	77 609 +5%	103 086 +33%	105 876 +3%	106 099 +0%	107 133 +1%	107 565 +0%	107 259 0%	107 534 +0%	107 266 0%	113 790 +6%	118 346 +4%	127 717 +8%	138 378 +8%	144 449 +4%	183 348 +27%	195 207 +6%	154 851 -21%	207 787 +34%	178 814 -14%	182 276 +2%	182 126 0%	181 678 0%	179 086 -1%	175 558 -2%	176 509 +1%	175 946 0%	177 260 +1%	179 837 +1%	183 367 +2%	181 564 -1%	181 412 0%	180 600 0%	180 614 +0%	176 792 -2%	176 928 +0%	174 420 -1%	179 713 +3%	173 814 -3%	161 189 -7%	161 428 +0%	152 747 -5%	165 719 +8%	187 710 +13%	197 903 +5%	199 832 +1%	199 061 0%	205 809 +3%	220 008 +7%	240 707 +9%	264 529 +10%	277 217 +5%	288 826 +4%	296 897 +3%	315 321 +6%	338 992 +8%	358 190 +6%	378 878 +6%	400 353 +6%	417 229 +4%	441 130 +6%
Operating Income
Operating Expenses	(33 828)	(34 375)	(35 526)	(36 904)	(38 392)	(39 832)	(41 634)	(44 193)	(45 845)	(49 083)	(51 107)	(54 733)	(56 589)	(59 553)	(61 248)	(60 274)	(57 998)	(55 681)	(56 000)	(57 490)	(58 767)	(81 491)	(83 687)	(85 695)	(87 553)	(87 916)	(87 754)	(87 991)	(88 057)	(95 120)	(99 476)	(106 157)	(112 560)	(117 933)	(145 233)	(149 478)	(124 385)	(161 934)	(147 202)	(151 809)	(154 678)	(154 207)	(153 515)	(151 678)	(151 037)	(152 647)	(155 105)	(159 447)	(163 796)	(166 681)	(169 422)	(170 092)	(170 099)	(168 639)	(166 318)	(166 589)	(169 079)	(170 249)	(163 017)	(160 192)	(156 700)	(154 186)	(163 797)	(169 350)	(177 887)	(181 663)	(188 691)	(197 797)	(206 705)	(218 464)	(228 771)	(235 070)	(242 682)	(249 414)	(259 391)	(268 257)	(278 767)	(289 543)	(294 982)	(304 936)
Selling, General & Administrative	(34 040)	(34 630)	(35 526)	(36 690)	(38 673)	0	0	0	(15 235)	0	0	(18 870)	(38 787)	(59 464)	(61 533)	(60 549)	(58 373)	(56 026)	(56 336)	(57 857)	(59 126)	(80 769)	(83 697)	(85 730)	(87 549)	(87 920)	(87 833)	(88 105)	(88 066)	(94 402)	(99 633)	(106 278)	(112 801)	(117 047)	(145 202)	(149 459)	(122 601)	(161 962)	(147 251)	(151 838)	(151 511)	(154 247)	(153 567)	(151 694)	(147 394)	(152 573)	(155 032)	(159 473)	(159 258)	(166 707)	(169 404)	(170 067)	(165 649)	(165 583)	(160 344)	(157 666)	(151 936)	(157 743)	(150 589)	(147 379)	(139 602)	(141 911)	(150 939)	(156 510)	(159 820)	(168 003)	(174 570)	(182 970)	(185 120)	(202 420)	(212 047)	(217 982)	(219 887)	(232 541)	(241 924)	(250 328)	(251 550)	(268 764)	(273 432)	(281 745)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(779)	0	0	0	0	0	0	0	(772)	0	0	0	(804)	0	0	(2 120)	0	0	0	(3 194)	0	0	0	(3 676)	0	0	0	(4 430)	0	0	0	(4 501)	0	0	0	(4 529)	0	0	0	(4 641)	0	0	0	(4 911)	0	0	0	(6 085)	0	0	0	(6 607)	0	0	0	(6 901)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	0	0	20	5	10	15	20	16	13	10	7	6	4	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 205)	(6 048)	(8 951)	(12 582)	(12 456)	(12 487)	(12 798)	(12 568)	(12 392)	(12 870)	(12 962)	(13 201)	(13 885)	(14 227)	(14 929)	(15 499)	(16 044)	(16 723)	(17 087)	(16 186)	(16 870)	(17 465)	(17 927)	(20 315)	(20 778)	(21 550)	(23 190)
Other Operating Expenses	212	255	0	(214)	281	(39 832)	(41 634)	(44 193)	(30 610)	(49 083)	(51 107)	(35 863)	(17 802)	(89)	285	275	375	345	331	367	359	37	5	25	(19)	(16)	63	101	0	47	151	117	239	(82)	(31)	(19)	336	28	49	29	27	40	52	16	33	(74)	(73)	26	(108)	26	(18)	(25)	51	149	74	28	(32)	(50)	59	(15)	111	117	12	122	45	225	106	102	(1)	0	(1)	(1)	(2)	(3)	(2)	(2)	(1)	(1)	0	(1)
Operating Income	5 367 N/A	6 148 +15%	7 112 +16%	9 269 +30%	10 990 +19%	13 426 +22%	16 982 +26%	15 652 -8%	16 670 +7%	15 459 -7%	18 445 +19%	19 147 +4%	20 931 +9%	19 300 -8%	18 701 -3%	14 225 -24%	15 414 +8%	13 533 -12%	16 145 +19%	16 337 +1%	18 842 +15%	21 595 +15%	22 189 +3%	20 404 -8%	19 580 -4%	19 649 +0%	19 505 -1%	19 543 +0%	19 209 -2%	18 670 -3%	18 870 +1%	21 560 +14%	25 818 +20%	26 516 +3%	38 115 +44%	45 729 +20%	30 466 -33%	45 853 +51%	31 612 -31%	30 467 -4%	27 448 -10%	27 471 +0%	25 571 -7%	23 880 -7%	25 472 +7%	23 299 -9%	22 155 -5%	20 390 -8%	19 571 -4%	14 883 -24%	11 990 -19%	10 508 -12%	10 515 +0%	8 153 -22%	10 610 +30%	7 831 -26%	10 634 +36%	3 565 -66%	(1 828) N/A	1 236 N/A	(3 953) N/A	11 533 N/A	23 913 +107%	28 553 +19%	21 945 -23%	17 398 -21%	17 118 -2%	22 211 +30%	34 002 +53%	46 065 +35%	48 446 +5%	53 756 +11%	54 215 +1%	65 907 +22%	79 601 +21%	89 933 +13%	100 111 +11%	110 810 +11%	122 247 +10%	136 194 +11%
Pre-Tax Income
Interest Income Expense	(277)	260	200	119	455	319	396	694	666	924	51	1 097	1 865	1 223	(2 252)	(3 482)	(3 952)	(349)	(1 744)	(1 154)	(2 765)	(2 737)	(1 795)	(2 775)	(1 940)	(555)	(688)	340	1 829	1 778	3 344	3 729	3 728	557	953	2 598	3 720	1 029	2 405	(3 473)	(4 314)	(3 917)	(5 981)	(1 989)	(1 858)	305	1 540	1 150	1 660	(414)	(2 322)	(1 864)	(786)	863	2 154	1 525	72	(2 810)	(3 066)	(2 845)	(2 657)	(618)	(167)	(294)	(651)	(512)	(2 507)	(2 302)	(3 603)	(3 925)	(2 070)	(231)	(560)	147	(201)	2 390	4 049	3 244	2 169	(1 698)
Non-Reccuring Items	(88)	(332)	(25)	31	(333)	172	127	763	1 817	2 060	1 791	261	241	(112)	(724)	(980)	(497)	(176)	(561)	(585)	(378)	(827)	(427)	(347)	(472)	(257)	(259)	(367)	(130)	58	55	110	(122)	(141)	(150)	(91)	(294)	(295)	(297)	(5 042)	(5 252)	(5 268)	(5 302)	(560)	(1 257)	(1 252)	(1 248)	(2 221)	(95)	(86)	(59)	889	(24 309)	(24 413)	(24 397)	(24 391)	(1 336)	(2 292)	(4 616)	(4 845)	(9 137)	(8 723)	(11 493)	(12 095)	(8 100)	(7 566)	(2 894)	(2 164)	(2 775)	(3 036)	(2 720)	(3 137)	(8 071)	(7 766)	(7 673)	(9 228)	(6 509)	(6 503)	(6 679)	(4 650)
Gain/Loss on Disposition of Assets	(88)	(72)	0	0	0	0	0	0	0	0	0	0	(10)	(17)	(17)	(13)	(9)	(10)	(10)	(12)	(11)	(13)	(6)	2	2	1 301	1 315	1 444	1 424	130	538	405	171	570	144	151	3	(5)	29	19	(35)	(24)	(56)	(80)	(26)	(30)	(29)	1	33	35	50	48	(3)	16	1	113	(21)	(17)	(17)	(134)	(73)	(3)	(31)	(19)	(6)	(11)	24	(19)	566	570	570	567	6 490	6 487	6 491	6 735	232	246	2 528	2 324
Total Other Income	1 029	310	399	144	433	203	96	234	1 097	1 944	1 215	(556)	(1 239)	(677)	301	332	247	491	488	439	206	482	539	638	695	511	440	447	322	167	166	(681)	(688)	191	(693)	145	287	(247)	(279)	(385)	(579)	(50)	258	91	(198)	797	740	951	665	745	507	1 025	313	465	781	194	858	849	509	387	(240)	58	98	206	932	1 593	1 808	820	513	(309)	(625)	(604)	(1 502)	(2 746)	(2 987)	(2 413)	(4 639)	(4 233)	(4 348)	(4 461)
Pre-Tax Income	5 943 N/A	6 314 +6%	7 686 +22%	9 565 +24%	11 545 +21%	14 120 +22%	17 601 +25%	17 343 -1%	20 250 +17%	20 387 +1%	21 502 +5%	19 949 -7%	21 788 +9%	19 717 -10%	16 009 -19%	10 082 -37%	11 203 +11%	13 489 +20%	14 318 +6%	15 025 +5%	15 894 +6%	18 500 +16%	20 500 +11%	17 922 -13%	17 865 0%	20 649 +16%	20 313 -2%	21 407 +5%	22 654 +6%	20 803 -8%	22 973 +10%	25 123 +9%	28 907 +15%	27 693 -4%	38 369 +39%	48 532 +26%	34 182 -30%	46 335 +36%	33 470 -28%	21 586 -36%	17 268 -20%	18 212 +5%	14 490 -20%	21 342 +47%	22 133 +4%	23 119 +4%	23 158 +0%	20 271 -12%	21 834 +8%	15 163 -31%	10 166 -33%	10 606 +4%	(14 270) N/A	(14 916) -5%	(10 851) +27%	(14 728) -36%	10 207 N/A	(705) N/A	(9 018) -1 179%	(6 201) +31%	(16 060) -159%	2 247 N/A	12 320 +448%	16 351 +33%	14 120 -14%	10 902 -23%	13 549 +24%	18 546 +37%	28 703 +55%	39 365 +37%	43 601 +11%	50 351 +15%	50 572 +0%	62 029 +23%	75 231 +21%	87 417 +16%	93 244 +7%	103 564 +11%	115 917 +12%	127 709 +10%
Net Income
Tax Provision	(1 936)	(2 083)	(2 446)	(644)	(1 449)	(2 468)	(6 254)	(6 440)	(7 465)	(7 225)	(7 581)	(7 038)	(7 240)	(7 097)	(5 208)	(5 872)	(5 632)	(7 092)	(5 666)	(5 804)	(6 302)	(6 771)	(7 091)	(6 566)	(6 451)	(7 452)	(7 413)	(7 514)	(5 577)	(6 482)	(6 914)	(8 583)	(11 685)	(10 450)	(13 340)	(15 028)	(11 743)	(15 359)	(11 026)	(8 466)	(6 941)	(6 954)	(6 709)	(7 434)	(6 312)	(7 267)	(7 493)	(7 316)	(8 599)	(5 923)	(5 120)	(4 811)	(5 805)	(6 228)	(7 249)	(6 811)	(2 833)	3 403	4 474	2 998	(65)	(7 642)	(9 831)	(10 030)	(4 740)	(3 302)	(2 983)	(5 080)	(8 693)	(11 648)	(12 202)	(13 106)	(15 119)	(16 169)	(22 407)	(27 366)	(29 299)	(34 714)	(40 586)	(42 353)
Income from Continuing Operations	4 007	4 231	5 240	8 921	10 096	11 652	11 347	10 903	12 785	13 162	13 921	12 911	14 548	12 620	10 801	4 210	5 571	6 397	8 652	9 221	9 592	11 729	13 409	11 356	11 414	13 197	12 900	13 893	17 077	14 321	16 059	16 540	17 222	17 243	25 029	33 504	22 439	30 976	22 444	13 120	10 327	11 258	7 781	13 908	15 821	15 852	15 665	12 955	13 235	9 240	5 046	5 795	(20 075)	(21 144)	(18 100)	(21 539)	7 374	2 698	(4 544)	(3 203)	(16 125)	(5 395)	2 489	6 321	9 380	7 600	10 566	13 466	20 010	27 717	31 399	37 245	35 453	45 860	52 824	60 051	63 945	68 850	75 331	85 356
Income to Minority Interest	(117)	(162)	(251)	(634)	(669)	(676)	(588)	(555)	(610)	(427)	(469)	(603)	(844)	(1 059)	(1 068)	(900)	(763)	(767)	(730)	(698)	(621)	(678)	(627)	(710)	(573)	(579)	(524)	(573)	(701)	(547)	(634)	(655)	(995)	(1 135)	(1 074)	(785)	(153)	(174)	(63)	(167)	(89)	(207)	(220)	(186)	(254)	(251)	(260)	(270)	(265)	(317)	(343)	(339)	(251)	(132)	(143)	(147)	(276)	(210)	(129)	(35)	0	0	3	34	22	41	46	109	(122)	(243)	(275)	(321)	(180)	(160)	(128)	(119)	(138)	(133)	(137)	(174)
Net Income (Common)	3 886 N/A	4 066 +5%	4 988 +23%	8 283 +66%	9 423 +14%	10 973 +16%	10 758 -2%	10 345 -4%	12 174 +18%	12 735 +5%	13 451 +6%	12 306 -9%	13 700 +11%	11 558 -16%	9 728 -16%	3 301 -66%	4 805 +46%	5 628 +17%	7 922 +41%	8 515 +7%	8 963 +5%	11 046 +23%	12 779 +16%	10 645 -17%	10 844 +2%	12 617 +16%	12 377 -2%	13 322 +8%	16 375 +23%	13 773 -16%	15 423 +12%	15 884 +3%	16 227 +2%	16 108 -1%	23 956 +49%	32 720 +37%	22 285 -32%	30 800 +38%	22 380 -27%	12 952 -42%	10 237 -21%	11 051 +8%	7 559 -32%	13 720 +82%	15 566 +13%	15 599 +0%	15 404 -1%	12 684 -18%	12 970 +2%	8 923 -31%	4 703 -47%	5 456 +16%	(20 327) N/A	(21 277) -5%	(18 243) +14%	(21 687) -19%	7 097 N/A	2 489 -65%	(4 673) N/A	(3 239) +31%	(16 126) -398%	(5 398) +67%	2 490 N/A	6 355 +155%	9 402 +48%	7 642 -19%	10 614 +39%	13 574 +28%	19 887 +47%	27 472 +38%	31 121 +13%	36 922 +19%	35 272 -4%	45 699 +30%	52 695 +15%	59 932 +14%	63 806 +6%	68 716 +8%	75 193 +9%	85 180 +13%
EPS (Diluted)	18.68 N/A	19.36 +4%	24.94 +29%	41.62 +67%	46.64 +12%	55.14 +18%	54.06 -2%	51.46 -5%	61.17 +19%	63.99 +5%	66.92 +5%	61.85 -8%	68.84 +11%	57.5 -16%	50.93 -11%	17.37 -66%	25.02 +44%	29.62 +18%	41.69 +41%	44.81 +7%	47.17 +5%	58.13 +23%	67.25 +16%	56.02 -17%	57.07 +2%	66.4 +16%	65.14 -2%	70.11 +8%	86.18 +23%	72.48 -16%	81.17 +12%	83.6 +3%	85.4 +2%	84.77 -1%	119.18 +41%	162.78 +37%	110.97 -32%	153.23 +38%	111.34 -27%	64.43 -42%	50.97 -21%	54.98 +8%	37.6 -32%	68.25 +82%	77.5 +14%	77.6 +0%	76.63 -1%	63.1 -18%	64.52 +2%	44.39 -31%	24.88 -44%	27.27 +10%	-107.59 N/A	-108.38 -1%	-96.52 +11%	-115.74 -20%	37.48 N/A	13.62 -64%	-25.55 N/A	-17.69 +31%	-88.17 -398%	-29.46 +67%	13.59 N/A	34.68 +155%	12.83 -63%	41.71 +225%	57.91 +39%	74.04 +28%	27.13 -63%	149.85 +452%	169.74 +13%	50.33 -70%	48.09 -4%	62.59 +30%	72.7 +16%	83.15 +14%	88.17 +6%	95.97 +9%	105.21 +10%	118.79 +13%

Income Statement Balance Sheet Cash Flow Statement

Asics Corp
OTC:ASCCF

Income Statement

Earnings Waterfall
Asics Corp

Income Statement
Asics Corp

See Also

Company

Help

Tools

Stocks

Asics Corp OTC:ASCCF

Income Statement

Earnings Waterfall Asics Corp

Income Statement Asics Corp

See Also

Company

Help

Tools

Stocks

Asics Corp
OTC:ASCCF

Earnings Waterfall
Asics Corp

Income Statement
Asics Corp