Income Statement

Revenue

+74%

+113%

10Y

Currency: JPY

	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	0	0	0	0	8	0	0	1 556	0	0	1 619	2 991	4 264	5 519	5 642	5 499	4 308	3 712	3 181	3 233	4 297	7 250	0	0	0	2 464	0	0	0	1 740	0	0	0	1 383	0	0	0	2 320	0	0	0	2 681	0	0	0	2 335	0	0	0	2 303	0	0	0	1 839	0	0	0	1 944	0	0	0	2 125	0	0	0	2 041	0	0	0	2 128	0	0	0
Revenue	730 647 N/A	695 640 -5%	688 513 -1%	695 849 +1%	664 036 -5%	658 461 -1%	627 620 -5%	651 014 +4%	691 868 +6%	725 662 +5%	754 966 +4%	753 979 0%	748 054 -1%	967 365 +29%	942 602 -3%	924 522 -2%	915 714 -1%	938 677 +3%	949 631 +1%	966 804 +2%	987 906 +2%	997 852 +1%	1 004 678 +1%	1 027 253 +2%	1 054 558 +3%	1 118 241 +6%	860 194 -23%	811 952 -6%	787 991 -3%	919 372 +17%	800 312 -13%	824 788 +3%	839 759 +2%	986 446 +17%	989 001 +0%	965 681 -2%	962 295 0%	955 124 -1%	953 254 0%	966 508 +1%	961 766 0%	960 195 0%	946 829 -1%	937 647 -1%	922 226 -2%	929 717 +1%	953 217 +3%	962 439 +1%	983 669 +2%	981 793 0%	969 501 -1%	982 388 +1%	963 551 -2%	962 516 0%	989 637 +3%	1 012 311 +2%	1 034 690 +2%	1 044 892 +1%	1 061 138 +2%	1 122 723 +6%	1 182 201 +5%	1 278 478 +8%	1 348 996 +6%	1 397 024 +4%	1 503 470 +8%	1 601 688 +7%	1 687 027 +5%	1 758 071 +4%	1 795 986 +2%	1 886 256 +5%	1 924 678 +2%	1 978 882 +3%	2 052 148 +4%
Gross Profit
Cost of Revenue	(208 361)	(192 627)	(183 543)	(181 740)	(172 522)	(166 179)	(150 783)	(164 656)	(190 387)	(212 663)	(214 210)	(213 907)	(213 061)	(281 677)	(277 532)	(272 050)	(269 156)	(268 609)	(275 347)	(283 564)	(298 298)	(313 657)	(359 436)	(368 727)	(384 765)	(402 289)	(259 835)	(239 579)	(227 267)	(323 087)	(261 767)	(270 535)	(269 186)	(318 622)	(322 280)	(316 958)	(322 642)	(349 373)	(351 826)	(359 158)	(363 080)	(346 021)	(350 694)	(355 610)	(355 472)	(364 605)	(367 755)	(375 062)	(355 982)	(343 206)	(337 517)	(334 674)	(343 338)	(338 289)	(341 230)	(342 275)	(346 375)	(353 328)	(342 974)	(340 335)	(346 370)	(363 525)	(382 400)	(392 368)	(416 740)	(415 322)	(416 694)	(419 986)	(426 022)	(415 797)	(413 094)	(471 047)	(460 944)
Gross Profit	522 286 N/A	503 013 -4%	504 970 +0%	514 109 +2%	491 514 -4%	492 282 +0%	476 837 -3%	486 358 +2%	501 481 +3%	512 999 +2%	540 756 +5%	540 072 0%	534 993 -1%	685 688 +28%	665 070 -3%	652 472 -2%	646 558 -1%	670 068 +4%	674 284 +1%	683 240 +1%	689 608 +1%	684 195 -1%	645 242 -6%	658 526 +2%	669 793 +2%	715 952 +7%	600 359 -16%	572 373 -5%	560 724 -2%	596 285 +6%	538 545 -10%	554 253 +3%	570 573 +3%	667 824 +17%	666 721 0%	648 723 -3%	639 653 -1%	605 751 -5%	601 428 -1%	607 350 +1%	598 686 -1%	614 174 +3%	596 135 -3%	582 037 -2%	566 754 -3%	565 112 0%	585 462 +4%	587 377 +0%	627 687 +7%	638 587 +2%	631 984 -1%	647 714 +2%	620 213 -4%	624 227 +1%	648 407 +4%	670 036 +3%	688 315 +3%	691 564 +0%	718 164 +4%	782 388 +9%	835 831 +7%	914 953 +9%	966 596 +6%	1 004 656 +4%	1 086 730 +8%	1 186 366 +9%	1 270 333 +7%	1 338 085 +5%	1 369 964 +2%	1 470 459 +7%	1 511 584 +3%	1 507 835 0%	1 591 204 +6%
Operating Income
Operating Expenses	(390 288)	(363 977)	(357 817)	(357 333)	(362 563)	(367 404)	(734 137)	(756 895)	(769 541)	(423 192)	(416 654)	(411 005)	(414 354)	(565 663)	(560 505)	(558 245)	(553 178)	(571 866)	(587 044)	(590 155)	(589 738)	(583 679)	(568 247)	(556 697)	(553 030)	(604 400)	(469 828)	(451 896)	(453 112)	(521 863)	(458 087)	(453 362)	(456 016)	(537 412)	(538 181)	(542 048)	(530 948)	(516 822)	(519 483)	(542 935)	(545 239)	(537 892)	(530 209)	(496 530)	(486 616)	(481 407)	(474 682)	(475 493)	(485 483)	(499 787)	(516 055)	(536 612)	(547 532)	(560 432)	(572 966)	(579 966)	(590 212)	(618 539)	(656 527)	(698 525)	(759 448)	(794 373)	(836 367)	(884 594)	(898 731)	(974 778)	(1 009 799)	(1 034 661)	(1 104 616)	(1 138 534)	(1 175 926)	(1 218 573)	(1 273 815)
Selling, General & Administrative	(390 288)	(363 977)	(364 096)	(357 333)	(325 649)	(363 739)	(249 620)	(264 179)	(273 230)	(281 231)	(276 210)	(273 859)	(272 026)	(369 212)	(409 771)	(453 219)	(501 176)	(386 813)	(587 043)	(590 154)	(589 737)	(400 631)	(331 333)	(284 943)	(237 835)	(413 187)	(445 449)	(430 762)	(423 395)	(331 195)	(271 601)	(265 690)	(269 399)	(328 755)	(326 613)	(325 970)	(316 917)	(302 475)	(303 759)	(300 779)	(298 756)	(301 845)	(296 675)	(290 410)	(283 614)	(277 695)	(275 244)	(279 587)	(287 413)	(302 320)	(310 948)	(320 479)	(323 362)	(333 079)	(340 405)	(348 080)	(357 377)	(358 309)	(375 565)	(404 552)	(435 550)	(471 221)	(511 427)	(538 975)	(578 348)	(636 997)	(675 532)	(696 740)	(722 045)	(731 200)	(736 433)	(763 275)	(805 873)
Research & Development	0	0	0	0	(36 914)	(82 325)	(129 162)	(137 361)	(140 956)	(141 703)	(140 186)	(136 888)	(142 328)	(194 330)	0	0	0	(185 052)	0	0	0	(183 047)	(48 112)	(94 840)	(137 074)	(191 212)	(24 375)	(21 129)	(29 711)	(190 666)	(186 481)	(187 668)	(186 614)	(208 656)	(211 563)	(216 072)	(214 025)	(214 347)	(215 719)	(242 151)	(246 478)	(236 046)	(233 530)	(206 117)	(202 999)	(203 711)	(199 434)	(195 903)	(198 066)	(197 465)	(205 104)	(216 129)	(224 167)	(227 353)	(232 559)	(231 884)	(232 833)	(260 228)	(281 128)	(301 835)	(331 521)	(341 570)	(343 790)	(357 006)	(358 216)	(365 169)	(388 730)	(392 404)	(410 753)	(435 965)	(441 201)	(460 310)	(473 098)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 121)	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
Other Operating Expenses	0	0	6 279	0	0	78 660	(355 355)	(355 355)	(355 355)	(258)	(258)	(258)	0	0	(150 734)	(105 026)	(52 002)	(1)	(1)	(1)	0	(1)	(188 802)	(176 914)	(178 121)	(1)	(4)	(5)	(6)	(1)	(5)	(4)	(3)	(1)	(5)	(6)	(6)	0	(5)	(5)	(5)	(1)	(4)	(3)	(2)	(1)	(3)	(2)	(4)	(2)	(3)	(4)	(3)	0	(2)	(2)	(2)	(2)	166	7 862	7 623	18 418	18 850	11 387	37 833	27 388	54 463	54 483	28 182	28 631	1 708	5 012	5 156
Operating Income	131 998 N/A	139 036 +5%	147 153 +6%	156 776 +7%	128 951 -18%	124 878 -3%	(257 300) N/A	(270 537) -5%	(268 060) +1%	89 807 N/A	124 102 +38%	129 067 +4%	120 639 -7%	120 025 -1%	104 565 -13%	94 227 -10%	93 380 -1%	98 202 +5%	87 240 -11%	93 085 +7%	99 870 +7%	100 516 +1%	76 995 -23%	101 829 +32%	116 763 +15%	111 552 -4%	130 531 +17%	120 477 -8%	107 612 -11%	74 422 -31%	80 458 +8%	100 891 +25%	114 557 +14%	130 412 +14%	128 540 -1%	106 675 -17%	108 705 +2%	88 929 -18%	81 945 -8%	64 415 -21%	53 447 -17%	76 282 +43%	65 926 -14%	85 507 +30%	80 138 -6%	83 705 +4%	110 780 +32%	111 884 +1%	142 204 +27%	138 800 -2%	115 929 -16%	111 102 -4%	72 681 -35%	63 795 -12%	75 441 +18%	90 070 +19%	98 103 +9%	73 025 -26%	61 637 -16%	83 863 +36%	76 383 -9%	120 580 +58%	130 229 +8%	120 062 -8%	187 999 +57%	211 588 +13%	260 534 +23%	303 424 +16%	265 348 -13%	331 925 +25%	335 658 +1%	289 262 -14%	317 389 +10%
Pre-Tax Income
Interest Income Expense	0	0	0	0	2 553	1 783	(155)	(7 582)	(7 324)	(7 861)	(1 612)	(2 052)	4 775	638	2 387	3 187	(4 645)	(1 954)	(1 217)	(9 587)	(3 435)	(3 684)	(2 628)	(5 260)	(10 732)	(11 777)	(2 399)	10 775	19 140	6 280	12 520	8 227	3 888	(1 738)	(6 144)	(3 204)	642	717	2 875	2 677	(318)	4 046	2 489	2 960	1 106	3 690	2 488	2 351	5 646	2 734	9 544	10 005	8 071	1 943	4 367	3 023	2 339	833	(5 770)	(5 038)	(1 303)	8 206	19 341	17 621	11 247	21 517	34 762	24 296	47 038	22 079	15 217	37 001	33 192
Non-Reccuring Items	(20 408)	(36 470)	(15 140)	(4 851)	(6 554)	(3 449)	(6 935)	(18 341)	5 723	7 933	24 365	(910)	1 611	(8 048)	(16 162)	(13 100)	(62 909)	(66 994)	(62 407)	(73 558)	(24 781)	(8 367)	0	0	0	0	0	0	0	(765)	0	0	0	(1 611)	0	0	0	1 541	0	0	0	988	0	0	0	191	0	0	0	(5)	0	0	0	3 849	0	0	0	891	0	0	0	(1 735)	0	0	0	5 476	0	0	0	789	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	(94)	(889)	515	716	1 444	1 189	1 493	4 985	3 567	6 880	6 233	2 942	2 501	3 699	6 642	6 157	5 990	1 976	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
Total Other Income	14 124	10 893	(6 690)	9 273	4 389	(2 528)	(1 555)	(593)	(132)	(96)	75	352	267	928	1 083	1 083	1 652	962	1 267	973	1 234	1 654	(2 372)	(2 048)	(1 879)	1	(1)	(1)	1	0	1	(1)	(1)	(4 675)	(1)	(1)	(1)	(3 399)	1	3	4	(295)	(2)	(2)	(1)	(1 755)	0	0	1	(365)	1	0	0	4 537	(2)	0	(1)	(1 233)	1	0	0	(197)	1	0	3	(1 347)	0	3	0	838	0	0	0
Pre-Tax Income	125 714 N/A	113 459 -10%	125 323 +10%	161 198 +29%	129 245 -20%	119 795 -7%	(265 430) N/A	(296 337) -12%	(268 349) +9%	90 972 N/A	148 423 +63%	131 442 -11%	130 859 0%	120 423 -8%	98 106 -19%	88 339 -10%	29 979 -66%	33 915 +13%	31 525 -7%	17 070 -46%	78 878 +362%	92 095 +17%	71 995 -22%	94 521 +31%	104 152 +10%	99 775 -4%	128 130 +28%	131 250 +2%	126 751 -3%	79 936 -37%	92 977 +16%	109 116 +17%	118 443 +9%	122 388 +3%	122 394 +0%	103 469 -15%	109 345 +6%	87 788 -20%	84 821 -3%	67 095 -21%	53 131 -21%	81 021 +52%	68 413 -16%	88 464 +29%	81 242 -8%	85 831 +6%	113 268 +32%	114 235 +1%	147 851 +29%	141 164 -5%	125 474 -11%	121 108 -3%	80 752 -33%	74 124 -8%	79 806 +8%	93 091 +17%	100 441 +8%	73 516 -27%	55 868 -24%	78 825 +41%	75 079 -5%	126 854 +69%	149 571 +18%	137 685 -8%	199 249 +45%	237 234 +19%	295 298 +24%	327 723 +11%	312 388 -5%	355 631 +14%	350 875 -1%	326 262 -7%	350 581 +7%
Net Income
Tax Provision	(47 924)	(42 210)	(54 245)	(64 770)	(49 114)	(49 631)	(32 395)	(41 916)	(46 528)	(52 766)	(55 333)	(50 736)	(42 708)	(41 806)	(31 644)	(29 777)	(37 019)	(39 758)	(40 162)	(36 832)	(31 779)	(23 900)	(15 269)	(22 436)	(26 705)	(46 417)	(56 838)	(61 836)	(61 406)	(36 370)	(69 105)	(64 246)	(64 954)	(41 988)	(45 999)	(44 727)	(50 962)	(40 309)	(38 620)	(33 636)	(20 832)	(24 095)	(13 457)	(18 381)	(14 746)	7 859	(477)	(457)	956	(12 091)	(8 006)	(4 923)	(10 306)	1 526	(581)	(6 392)	(5 973)	(6 521)	(5 263)	(16 008)	(15 724)	(17 902)	(2 223)	10 200	(12 659)	(34 403)	(65 910)	(77 036)	(66 869)	(63 017)	(55 001)	(46 367)	(45 981)
Income from Continuing Operations	77 790	71 249	71 078	96 428	80 131	70 164	(297 825)	(338 253)	(314 877)	38 206	93 090	80 706	88 151	78 617	66 462	58 562	(7 040)	(5 843)	(8 637)	(19 762)	47 099	68 195	86 668	102 027	107 389	53 358	71 292	69 414	65 345	43 566	23 872	44 870	53 489	80 400	76 395	58 742	58 383	47 479	46 201	33 459	32 299	56 926	54 956	70 083	66 496	93 690	112 791	113 778	148 807	129 073	117 468	116 185	70 446	75 650	79 225	86 699	94 468	66 995	50 605	62 817	59 355	108 952	147 348	147 885	186 590	202 831	229 388	250 687	245 519	292 614	295 874	279 895	304 600
Income to Minority Interest	(95)	(145)	(28)	(6)	(35)	(15)	0	8 906	1 774	1 043	(14 327)	(7 991)	(8 476)	(8 491)	(4 101)	(3 549)	15 038	16 225	14 119	17 457	(2 758)	(1 573)	1 933	1 079	6 530	7 585	9 395	5 732	5 939	3 195	2 597	4 447	1 763	1 883	1 555	1 830	1 354	5 987	5 815	5 298	5 588	471	124	(64)	(17)	(12)	15	42	83	107	116	130	153	127	0	0	0	0	0	0	0	0	0	0	(537)	(285)	0	0	0	0	0	0	0
Net Income (Common)	77 693 N/A	71 103 -8%	71 050 0%	96 419 +36%	80 088 -17%	70 147 -12%	(297 830) N/A	(329 349) -11%	(313 110) +5%	39 244 N/A	78 756 +101%	72 706 -8%	79 661 +10%	70 121 -12%	62 357 -11%	55 013 -12%	8 002 -85%	10 383 +30%	5 480 -47%	(2 306) N/A	44 341 N/A	66 621 +50%	88 600 +33%	103 104 +16%	113 917 +10%	60 943 -47%	65 905 +8%	77 790 +18%	91 740 +18%	322 119 +251%	337 064 +5%	342 488 +2%	330 611 -3%	82 282 -75%	77 949 -5%	60 571 -22%	59 736 -1%	53 466 -10%	52 017 -3%	38 757 -25%	37 886 -2%	60 282 +59%	55 080 -9%	70 018 +27%	66 478 -5%	93 409 +41%	112 804 +21%	113 819 +1%	148 890 +31%	129 074 -13%	117 583 -9%	116 314 -1%	70 598 -39%	75 958 +8%	79 320 +4%	86 756 +9%	94 470 +9%	66 972 -29%	50 603 -24%	62 815 +24%	59 353 -6%	109 188 +84%	147 349 +35%	147 885 +0%	186 052 +26%	200 731 +8%	229 101 +14%	250 400 +9%	245 770 -2%	295 756 +20%	295 873 +0%	279 895 -5%	304 599 +9%
EPS (Diluted)	106.57 N/A	97.66 -8%	97.59 0%	134.1 +37%	111.38 -17%	98.24 -12%	-423.05 N/A	-467.82 -11%	-439.76 +6%	55.74 N/A	111.86 +101%	103.12 -8%	113.15 +10%	99.46 -12%	88.44 -11%	78.03 -12%	11.36 -85%	14.73 +30%	7.77 -47%	-3.27 N/A	62.88 N/A	94.49 +50%	125.67 +33%	146.24 +16%	161.58 +10%	86.44 -47%	93.61 +8%	110.34 +18%	130.12 +18%	456.62 +251%	479.46 +5%	496.35 +4%	482.64 -3%	39.7 -92%	113.79 +187%	89.6 -21%	89.69 +0%	26.48 -70%	78.22 +195%	58.28 -25%	57.14 -2%	30.36 -47%	84.86 +180%	107.88 +27%	102.39 -5%	47.95 -53%	57.91 +21%	58.43 +1%	76.43 +31%	66.26 -13%	60.36 -9%	59.71 -1%	36.29 -39%	39.11 +8%	41.34 +6%	45.22 +9%	49.24 +9%	34.92 -29%	26.36 -25%	32.73 +24%	30.92 -6%	56.91 +84%	76.8 +35%	77.08 +0%	96.97 +26%	104.62 +8%	119.67 +14%	131.53 +10%	130.07 -1%	155.86 +20%	159.29 +2%	151.21 -5%	164.55 +9%

Income Statement Balance Sheet Cash Flow Statement

Daiichi Sankyo Co Ltd
OTC:DSKYF

Income Statement

Earnings Waterfall
Daiichi Sankyo Co Ltd

Income Statement
Daiichi Sankyo Co Ltd

See Also

Company

Help

Tools

Stocks

Daiichi Sankyo Co Ltd OTC:DSKYF

Income Statement

Earnings Waterfall Daiichi Sankyo Co Ltd

Income Statement Daiichi Sankyo Co Ltd

See Also

Company

Help

Tools

Stocks

Daiichi Sankyo Co Ltd
OTC:DSKYF

Earnings Waterfall
Daiichi Sankyo Co Ltd

Income Statement
Daiichi Sankyo Co Ltd