Income Statement

Revenue

-2%

+50%

10Y

Currency: JPY

	Mar-2004	Jun-2004	Dec-2004	Mar-2005	Jun-2005	Dec-2005	Mar-2006	Jun-2006	Dec-2006	Mar-2007	Jun-2007	Dec-2007	Mar-2008	Jun-2008	Dec-2008	Mar-2009	Jun-2009	Dec-2009	Mar-2010	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	0	0	0	0	0	0	0	0	0	0	36	0	0	33	0	0	145	65	95	123	117	120	116	115	115	112	111	108	104	99	95	93	96	98	102	107	97	98	95	93	97	101	108	125	121	109	96	71	65	62	60	57	55	55	56	55	55	55	50	53	53	56	70	70	82	98	83	89	120	110	124	143	174	299	414	0	0	0
Revenue	63 564 N/A	66 789 +5%	54 093 -19%	55 326 +2%	54 917 -1%	57 491 +5%	60 742 +6%	64 055 +5%	66 698 +4%	69 139 +4%	71 650 +4%	71 864 +0%	72 690 +1%	72 643 0%	68 879 -5%	61 551 -11%	52 918 -14%	52 967 +0%	58 059 +10%	66 426 +14%	90 958 +37%	96 151 +6%	98 978 +3%	100 614 +2%	101 858 +1%	100 848 -1%	101 040 +0%	99 948 -1%	98 067 -2%	98 005 0%	97 815 0%	98 607 +1%	102 156 +4%	104 700 +2%	108 362 +3%	110 356 +2%	112 092 +2%	114 542 +2%	117 641 +3%	119 458 +2%	120 691 +1%	121 907 +1%	121 305 0%	121 570 +0%	121 852 +0%	122 011 +0%	123 962 +2%	126 640 +2%	130 495 +3%	134 796 +3%	138 616 +3%	142 192 +3%	144 338 +2%	145 756 +1%	145 677 0%	144 720 -1%	145 912 +1%	144 704 -1%	144 474 0%	141 142 -2%	140 251 -1%	142 189 +1%	146 618 +3%	158 863 +8%	169 026 +6%	179 624 +6%	190 200 +6%	198 923 +5%	208 803 +5%	216 938 +4%	219 905 +1%	221 528 +1%	221 445 0%	219 794 -1%	213 813 -3%	207 505 -3%	203 961 -2%	201 036 -1%	206 720 +3%	208 880 +1%	212 051 +2%	213 374 +1%
Gross Profit
Cost of Revenue	(31 672)	(32 599)	(25 461)	(25 770)	(25 267)	(26 804)	(28 071)	(29 412)	(30 227)	(31 106)	(32 261)	(32 454)	(32 970)	(33 552)	(32 945)	(31 417)	(28 467)	(29 194)	(30 542)	(33 677)	(45 590)	(47 244)	(48 634)	(48 618)	(49 069)	(48 149)	(48 467)	(48 398)	(47 836)	(48 429)	(48 257)	(48 963)	(50 951)	(51 892)	(52 764)	(53 189)	(53 451)	(53 982)	(55 466)	(56 833)	(57 582)	(58 605)	(59 353)	(59 381)	(60 807)	(61 707)	(62 755)	(64 469)	(65 670)	(67 045)	(68 169)	(69 268)	(70 385)	(71 047)	(71 257)	(71 146)	(71 916)	(71 889)	(72 429)	(71 450)	(71 774)	(73 466)	(75 949)	(82 023)	(85 631)	(89 244)	(90 931)	(93 312)	(96 421)	(98 390)	(99 629)	(101 461)	(101 439)	(102 122)	(102 556)	(100 506)	(100 077)	(101 022)	(103 676)	(106 357)	(110 669)	(112 748)
Gross Profit	31 892 N/A	34 190 +7%	28 632 -16%	29 556 +3%	29 650 +0%	30 687 +3%	32 671 +6%	34 643 +6%	36 471 +5%	38 033 +4%	39 389 +4%	39 410 +0%	39 720 +1%	39 091 -2%	35 934 -8%	30 134 -16%	24 451 -19%	23 773 -3%	27 517 +16%	32 749 +19%	45 368 +39%	48 907 +8%	50 344 +3%	51 996 +3%	52 789 +2%	52 699 0%	52 573 0%	51 550 -2%	50 231 -3%	49 576 -1%	49 558 0%	49 644 +0%	51 205 +3%	52 808 +3%	55 598 +5%	57 167 +3%	58 641 +3%	60 560 +3%	62 175 +3%	62 625 +1%	63 109 +1%	63 302 +0%	61 952 -2%	62 189 +0%	61 045 -2%	60 304 -1%	61 207 +1%	62 171 +2%	64 825 +4%	67 751 +5%	70 447 +4%	72 924 +4%	73 953 +1%	74 709 +1%	74 420 0%	73 574 -1%	73 996 +1%	72 815 -2%	72 045 -1%	69 692 -3%	68 477 -2%	68 723 +0%	70 669 +3%	76 840 +9%	83 395 +9%	90 380 +8%	99 269 +10%	105 611 +6%	112 382 +6%	118 548 +5%	120 276 +1%	120 067 0%	120 006 0%	117 672 -2%	111 257 -5%	106 999 -4%	103 884 -3%	100 014 -4%	103 044 +3%	102 523 -1%	101 382 -1%	100 626 -1%
Operating Income
Operating Expenses	(26 174)	(26 465)	(19 824)	(20 088)	(20 100)	(20 428)	(20 860)	(21 211)	(22 254)	(22 655)	(23 197)	(23 392)	(24 005)	(23 993)	(23 796)	(22 590)	(21 932)	(21 406)	(21 541)	(21 925)	(29 612)	(30 004)	(30 167)	(30 413)	(30 954)	(31 540)	(32 082)	(32 503)	(32 644)	(32 783)	(33 248)	(33 674)	(34 424)	(35 346)	(36 222)	(36 685)	(36 976)	(37 310)	(37 811)	(38 697)	(39 513)	(40 426)	(41 032)	(41 075)	(40 501)	(40 483)	(40 603)	(40 871)	(41 976)	(43 073)	(43 824)	(45 122)	(46 690)	(47 640)	(48 167)	(48 450)	(48 593)	(48 415)	(48 421)	(47 568)	(46 725)	(46 800)	(46 753)	(47 700)	(49 077)	(50 062)	(51 246)	(53 387)	(55 399)	(57 243)	(59 870)	(61 522)	(63 330)	(65 023)	(66 037)	(67 977)	(71 766)	(75 095)	(80 213)	(83 421)	(85 219)	(86 341)
Selling, General & Administrative	(26 153)	(26 523)	(13 532)	(13 464)	(13 501)	(13 774)	(9 684)	(14 822)	(15 389)	(15 683)	(16 182)	(16 418)	(16 625)	(16 406)	(16 122)	(15 660)	(14 681)	(14 483)	(14 590)	(14 960)	(18 814)	(20 439)	(17 726)	(17 849)	(19 648)	(21 066)	(26 795)	(29 736)	(20 687)	(32 782)	(33 247)	(33 673)	(22 303)	(35 344)	(36 220)	(36 683)	(24 741)	(37 309)	(37 809)	(38 695)	(26 437)	(40 425)	(41 032)	(41 075)	(27 024)	(40 482)	(40 602)	(40 870)	(28 652)	(43 072)	(43 822)	(45 120)	(31 518)	(47 637)	(48 164)	(48 447)	(33 056)	(48 413)	(48 421)	(47 567)	(31 787)	(46 799)	(46 751)	(47 699)	(34 218)	(50 062)	(51 246)	(53 387)	(40 774)	(57 243)	(59 870)	(61 521)	(47 602)	(65 022)	(66 036)	(67 977)	(54 226)	(75 095)	(80 212)	(83 421)	(61 049)	(86 340)
Research & Development	0	0	(2 008)	0	0	(2 063)	(4 023)	(6 389)	(6 865)	(6 902)	(7 015)	(6 974)	(7 392)	(7 587)	(7 674)	(7 542)	(7 251)	(6 923)	(6 951)	(6 965)	(9 550)	(9 565)	(9 776)	(9 899)	(10 081)	0	0	0	(10 765)	0	0	0	(10 885)	0	0	0	(10 977)	0	0	0	(11 615)	0	0	0	(11 873)	0	0	0	(11 776)	0	0	0	(12 830)	0	0	0	(13 071)	0	0	0	(12 147)	0	0	0	(11 367)	0	0	0	(11 269)	0	0	0	(12 304)	0	0	0	(13 551)	0	0	0	(18 439)	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 248)	0	(2 665)	0	(1 225)	0	0	0	(1 191)	0	0	0	(1 234)	0	0	0	(1 257)	0	0	0	(1 465)	0	0	0	(1 603)	0	0	0	(1 547)	0	0	0	(2 340)	0	0	0	(2 465)	0	0	0	(2 790)	0	0	0	(3 492)	0	0	0	(3 355)	0	0	0	(3 424)	0	0	0	(3 989)	0	0	0	(5 730)	0
Other Operating Expenses	(21)	58	(4 284)	(6 624)	(6 599)	(4 591)	(7 153)	0	0	(70)	0	0	12	0	0	612	0	0	0	0	0	0	0	(2 665)	0	(10 474)	(5 287)	(2 767)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(2)	0	4	(1)	0	0	(1)	(1)	(1)	(1)	(1)	(1)	(2)	0	(2)	(3)	(3)	(3)	(1)	(2)	0	(1)	(1)	(1)	0	(1)	0	0	0	0	(1)	0	0	(1)	0	(1)	(1)	0	0	0	(1)	0	(1)	(1)
Operating Income	5 718 N/A	7 725 +35%	8 808 +14%	9 468 +7%	9 550 +1%	10 259 +7%	11 811 +15%	13 432 +14%	14 217 +6%	15 378 +8%	16 192 +5%	16 018 -1%	15 715 -2%	15 098 -4%	12 138 -20%	7 544 -38%	2 519 -67%	2 367 -6%	5 976 +152%	10 824 +81%	15 756 +46%	18 903 +20%	20 177 +7%	21 583 +7%	21 835 +1%	21 159 -3%	20 491 -3%	19 047 -7%	17 587 -8%	16 793 -5%	16 310 -3%	15 970 -2%	16 781 +5%	17 462 +4%	19 376 +11%	20 482 +6%	21 665 +6%	23 250 +7%	24 364 +5%	23 928 -2%	23 596 -1%	22 876 -3%	20 920 -9%	21 114 +1%	20 544 -3%	19 821 -4%	20 604 +4%	21 300 +3%	22 849 +7%	24 678 +8%	26 623 +8%	27 802 +4%	27 263 -2%	27 069 -1%	26 253 -3%	25 124 -4%	25 403 +1%	24 400 -4%	23 624 -3%	22 124 -6%	21 752 -2%	21 923 +1%	23 916 +9%	29 140 +22%	34 318 +18%	40 318 +17%	48 023 +19%	52 224 +9%	56 983 +9%	61 305 +8%	60 406 -1%	58 545 -3%	56 676 -3%	52 649 -7%	45 220 -14%	39 022 -14%	32 118 -18%	24 919 -22%	22 831 -8%	19 102 -16%	16 163 -15%	14 285 -12%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	178	203	489	203	263	(183)	(111)	(37)	110	254	(20)	58	(147)	(191)	269	413	520	800	782	525	498	227	511	768	888	1 065	712	233	(55)	(702)	(878)	(468)	(194)	343	728	355	236	287	374	321	253	203	282	193	315	353	323	(37)	(144)	(255)	(67)	360	310	780	1 062	731	1 292	1 457	1 796	1 813	1 726	2 033	1 433	1 777	1 496	628	1 628	1 584
Non-Reccuring Items	(103)	(1 472)	(892)	(1 490)	(96)	(291)	(309)	(260)	64	(50)	(200)	(288)	(155)	(87)	(188)	(1 342)	(1 110)	(1 069)	248	125	86	(186)	(443)	(479)	(496)	(165)	(525)	(499)	(546)	(541)	(68)	(64)	(27)	5	(45)	(75)	(69)	(98)	(95)	(73)	(55)	(25)	19	42	3	(1)	(66)	(91)	(481)	(1 011)	(1 199)	(1 196)	(507)	43	230	233	(46)	(45)	(497)	(505)	(495)	(338)	72	71	35	(168)	(111)	(158)	(235)	(412)	(693)	(724)	(965)	(727)	(113)	958	866	1 845	1 772	578	1 757	795
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(109)	(116)	(118)	(10)	(5)	(3)	2	(5)	1	3	0	13	12	9	107	96	103	110	2	19	11	7	3	48	52	55	70	53	46	43	27	4	8	12	14	12	(33)	(23)	(20)	0	47	42	(12)	(3)	(1)	5	58	0	24	22	172	71	74	67	24	149	26	37	384	(46)	73	66	57	73	76	56	33	34
Total Other Income	(860)	60	288	1 085	315	188	288	250	243	208	226	502	860	810	624	279	287	270	321	268	416	473	489	512	405	426	484	508	395	419	325	332	366	406	347	368	352	395	439	452	349	411	398	385	384	390	430	428	460	531	358	413	467	519	692	744	593	654	585	477	621	694	732	743	297	509	565	666	834	861	1 038	1 077	629	1 167	1 488	1 460	961	1 062	798	873	1 135	1 844
Pre-Tax Income	4 755 N/A	6 313 +33%	8 204 +30%	9 063 +10%	9 769 +8%	10 156 +4%	11 790 +16%	13 422 +14%	14 524 +8%	15 536 +7%	16 218 +4%	16 232 +0%	16 420 +1%	15 821 -4%	12 643 -20%	6 568 -48%	2 067 -69%	1 761 -15%	6 803 +286%	11 031 +62%	16 149 +46%	19 148 +19%	20 334 +6%	21 873 +8%	21 724 -1%	21 491 -1%	20 315 -5%	18 874 -7%	17 812 -6%	17 180 -4%	17 190 +0%	17 148 0%	17 904 +4%	18 417 +3%	20 187 +10%	21 009 +4%	22 462 +7%	24 363 +8%	25 648 +5%	25 427 -1%	24 672 -3%	23 548 -5%	21 328 -9%	20 882 -2%	20 080 -4%	19 746 -2%	20 782 +5%	21 992 +6%	23 570 +7%	24 565 +4%	25 985 +6%	27 283 +5%	27 577 +1%	27 952 +1%	27 475 -2%	26 346 -4%	26 220 0%	25 199 -4%	24 026 -5%	22 454 -7%	22 259 -1%	22 242 0%	24 600 +11%	29 721 +21%	34 755 +17%	41 090 +18%	48 861 +19%	53 579 +10%	58 668 +9%	62 634 +7%	62 069 -1%	60 392 -3%	58 520 -3%	54 856 -6%	48 394 -12%	43 539 -10%	35 435 -19%	29 676 -16%	26 973 -9%	21 237 -21%	20 716 -2%	18 542 -10%
Net Income
Tax Provision	(2 214)	(2 880)	(3 145)	(3 467)	(3 515)	(4 373)	(4 902)	(5 507)	(5 262)	(5 945)	(6 214)	(6 113)	(6 139)	(6 037)	(4 823)	(2 660)	(1 992)	(1 844)	(3 092)	(3 237)	(4 599)	(5 840)	(6 734)	(7 434)	(7 958)	(7 767)	(7 600)	(7 204)	(6 769)	(6 511)	(6 333)	(6 115)	(6 368)	(6 375)	(6 907)	(7 151)	(7 276)	(7 675)	(8 061)	(8 063)	(8 038)	(7 752)	(6 673)	(6 160)	(5 612)	(5 384)	(5 270)	(5 495)	(5 727)	(5 705)	(6 251)	(6 571)	(6 287)	(6 154)	(5 828)	(5 546)	(6 232)	(6 130)	(5 923)	(5 551)	(5 674)	(5 706)	(6 261)	(7 389)	(9 530)	(11 175)	(13 066)	(14 565)	(17 191)	(18 412)	(18 126)	(18 064)	(15 480)	(14 180)	(12 325)	(12 563)	(10 034)	(9 040)	(8 317)	(6 497)	(6 153)	(5 412)
Income from Continuing Operations	2 541	3 433	5 059	5 596	6 254	5 783	6 888	7 915	9 262	9 591	10 004	10 119	10 281	9 784	7 820	3 908	75	(83)	3 711	7 794	11 550	13 308	13 600	14 439	13 766	13 724	12 715	11 670	11 043	10 669	10 857	11 033	11 536	12 042	13 280	13 858	15 186	16 688	17 587	17 364	16 634	15 796	14 655	14 722	14 468	14 362	15 512	16 497	17 843	18 860	19 734	20 712	21 290	21 798	21 647	20 800	19 988	19 069	18 103	16 903	16 585	16 536	18 339	22 332	25 225	29 915	35 795	39 014	41 477	44 222	43 943	42 328	43 040	40 676	36 069	30 976	25 401	20 636	18 656	14 740	14 563	13 130
Income to Minority Interest	3	10	(4)	(12)	(22)	22	(24)	(30)	(82)	(70)	(79)	(83)	(83)	(89)	(111)	(88)	(66)	(45)	(52)	(44)	(54)	(42)	(37)	(56)	(58)	(64)	155	161	163	177	(31)	(15)	(6)	(8)	(15)	(24)	(29)	(28)	(36)	(43)	(35)	(38)	(35)	(35)	(47)	(55)	(56)	(62)	(65)	(60)	(61)	(61)	(67)	(65)	(78)	(70)	(69)	(73)	(59)	(46)	(60)	(29)	(32)	(101)	(171)	(197)	(183)	(170)	(181)	(201)	(241)	(232)	(214)	(225)	(220)	(209)	(256)	(247)	(347)	(399)	(358)	(331)
Net Income (Common)	2 481 N/A	3 381 +36%	5 055 +50%	5 577 +10%	6 229 +12%	5 802 -7%	6 866 +18%	7 882 +15%	9 177 +16%	9 515 +4%	9 922 +4%	10 032 +1%	10 198 +2%	9 692 -5%	7 707 -20%	3 814 -51%	7 -100%	(131) N/A	3 656 N/A	7 747 +112%	11 491 +48%	13 260 +15%	13 545 +2%	14 379 +6%	13 702 -5%	13 656 0%	12 878 -6%	11 824 -8%	11 206 -5%	10 843 -3%	10 824 0%	11 016 +2%	11 529 +5%	12 034 +4%	13 266 +10%	13 834 +4%	15 155 +10%	16 657 +10%	17 548 +5%	17 319 -1%	16 598 -4%	15 759 -5%	14 619 -7%	14 686 +0%	14 419 -2%	14 304 -1%	15 454 +8%	16 433 +6%	17 777 +8%	18 799 +6%	19 671 +5%	20 650 +5%	21 222 +3%	21 731 +2%	21 569 -1%	20 729 -4%	19 918 -4%	18 996 -5%	18 044 -5%	16 856 -7%	16 523 -2%	16 506 0%	18 304 +11%	22 229 +21%	25 053 +13%	29 717 +19%	35 610 +20%	38 844 +9%	41 295 +6%	44 019 +7%	43 703 -1%	42 094 -4%	42 825 +2%	40 450 -6%	35 847 -11%	30 765 -14%	25 145 -18%	20 388 -19%	18 309 -10%	14 342 -22%	14 203 -1%	12 799 -10%
EPS (Diluted)	16.54 N/A	23.97 +45%	34.64 +45%	34 -2%	38.68 +14%	35.81 -7%	41.86 +17%	48.95 +17%	56.64 +16%	58.01 +2%	61.62 +6%	61.92 +0%	62.18 +0%	59.83 -4%	47.58 -20%	23.25 -51%	0.05 -100%	-0.81 N/A	22.42 N/A	48.11 +115%	71.37 +48%	82.36 +15%	84.13 +2%	89.31 +6%	85.1 -5%	84.81 0%	79.98 -6%	73.44 -8%	69.6 -5%	67.34 -3%	67.22 0%	68.42 +2%	71.6 +5%	74.74 +4%	82.39 +10%	85.92 +4%	94.13 +10%	103.45 +10%	108.99 +5%	107.57 -1%	103.23 -4%	97.88 -5%	90.8 -7%	91.78 +1%	90.22 -2%	91.1 +1%	98.43 +8%	104.66 +6%	113 +8%	119.73 +6%	126.9 +6%	133.22 +5%	136.5 +2%	140.38 +3%	139.34 -1%	133.91 -4%	128.67 -4%	122.72 -5%	116.56 -5%	108.89 -7%	106.73 -2%	106.62 0%	118.23 +11%	143.58 +21%	80.91 -44%	191.94 +137%	229.99 +20%	250.88 +9%	133.35 -47%	284.29 +113%	282.24 -1%	271.85 -4%	138.28 -49%	130.6 -6%	115.73 -11%	99.32 -14%	81.18 -18%	66.98 -17%	61.27 -9%	48 -22%	47.32 -1%	43.1 -9%

Income Statement Balance Sheet Cash Flow Statement

Hamamatsu Photonics KK
OTC:HPHTF

Income Statement

Earnings Waterfall
Hamamatsu Photonics KK

Income Statement
Hamamatsu Photonics KK

See Also

Company

Help

Tools

Stocks

Hamamatsu Photonics KK OTC:HPHTF

Income Statement

Earnings Waterfall Hamamatsu Photonics KK

Income Statement Hamamatsu Photonics KK

See Also

Company

Help

Tools

Stocks

Hamamatsu Photonics KK
OTC:HPHTF

Earnings Waterfall
Hamamatsu Photonics KK

Income Statement
Hamamatsu Photonics KK