Income Statement

Revenue

+15%

+17%

10Y

Currency: JPY

	May-2006	Aug-2006	Nov-2006	May-2007	Aug-2007	Nov-2007	May-2008	Aug-2008	Nov-2008	May-2009	Aug-2009	Nov-2009	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	244	0	0	223	439	643	845	822	797	765	732	699	673	657	641	624	599	576	554	526	506	488	468	458	452	448	450	440	425	405	377	355	337	322	313	307	302	300	296	292	284	277	271	261	249	234	216	206	197	189	184	177	177	181	185	187	190	190	189	190	189	189	219	0	0	0
Revenue	299 034 N/A	306 241 +2%	311 522 +2%	316 785 +2%	320 524 +1%	325 754 +2%	332 755 +2%	338 910 +2%	344 863 +2%	349 095 +1%	350 444 +0%	351 045 +0%	349 261 -1%	352 993 +1%	357 065 +1%	480 820 +35%	486 240 +1%	491 684 +1%	495 714 +1%	503 104 +1%	509 565 +1%	513 286 +1%	517 690 +1%	519 941 +0%	521 360 +0%	524 201 +1%	528 696 +1%	534 923 +1%	546 224 +2%	558 573 +2%	571 847 +2%	584 983 +2%	598 567 +2%	609 061 +2%	618 678 +2%	629 985 +2%	637 479 +1%	642 947 +1%	649 077 +1%	652 974 +1%	659 156 +1%	664 731 +1%	669 427 +1%	677 746 +1%	680 775 +0%	690 332 +1%	696 372 +1%	698 693 +0%	703 965 +1%	704 027 +0%	708 854 +1%	714 683 +1%	733 875 +3%	748 058 +2%	752 749 +1%	759 146 +1%	754 911 -1%	759 501 +1%	765 592 +1%	768 334 +0%	763 197 -1%	758 804 -1%	762 255 +0%	765 425 +0%	775 509 +1%	788 010 +2%	799 195 +1%	809 709 +1%	820 227 +1%	831 447 +1%	840 142 +1%	850 495 +1%	860 398 +1%	868 723 +1%	877 043 +1%
Gross Profit
Cost of Revenue	(214 972)	(220 588)	(224 545)	(228 449)	(231 136)	(235 003)	(240 108)	(244 065)	(248 221)	(251 468)	(252 798)	(253 014)	(251 373)	(253 584)	(256 073)	(343 469)	(346 115)	(349 817)	(352 245)	(356 826)	(361 651)	(364 166)	(366 918)	(368 792)	(369 252)	(370 836)	(373 892)	(378 740)	(386 914)	(395 247)	(404 769)	(412 701)	(421 696)	(428 610)	(434 634)	(442 742)	(447 422)	(451 162)	(454 922)	(457 787)	(462 448)	(465 782)	(468 597)	(473 268)	(474 310)	(480 741)	(483 447)	(483 026)	(485 194)	(483 407)	(485 866)	(488 919)	(501 223)	(507 160)	(509 085)	(510 681)	(505 200)	(509 677)	(512 184)	(514 356)	(510 102)	(506 395)	(507 398)	(508 911)	(515 020)	(522 308)	(529 300)	(535 285)	(542 867)	(551 091)	(557 264)	(563 995)	(569 692)	(574 376)	(579 243)
Gross Profit	84 062 N/A	85 653 +2%	86 977 +2%	88 336 +2%	89 388 +1%	90 751 +2%	92 647 +2%	94 845 +2%	96 642 +2%	97 627 +1%	97 646 +0%	98 031 +0%	97 888 0%	99 409 +2%	100 992 +2%	137 351 +36%	140 125 +2%	141 867 +1%	143 469 +1%	146 278 +2%	136 677 -7%	141 618 +4%	146 968 +4%	151 149 +3%	152 108 +1%	153 365 +1%	154 804 +1%	156 183 +1%	159 310 +2%	163 326 +3%	167 078 +2%	172 282 +3%	176 871 +3%	180 451 +2%	184 044 +2%	187 243 +2%	190 057 +2%	191 785 +1%	194 155 +1%	195 187 +1%	196 708 +1%	198 949 +1%	200 830 +1%	204 478 +2%	206 465 +1%	209 591 +2%	212 925 +2%	215 667 +1%	218 771 +1%	220 620 +1%	222 988 +1%	225 764 +1%	232 652 +3%	240 898 +4%	243 664 +1%	248 465 +2%	249 711 +1%	249 824 +0%	253 408 +1%	253 978 +0%	253 095 0%	252 409 0%	254 857 +1%	256 514 +1%	260 489 +2%	265 702 +2%	269 895 +2%	274 424 +2%	277 360 +1%	280 356 +1%	282 878 +1%	286 500 +1%	290 706 +1%	294 347 +1%	297 800 +1%
Operating Income
Operating Expenses	(78 578)	(79 647)	(80 296)	(81 557)	(82 280)	(83 333)	(84 764)	(86 686)	(88 571)	(89 924)	(90 849)	(92 086)	(92 571)	(93 003)	(94 230)	(127 301)	(128 761)	(130 747)	(132 587)	(135 210)	(138 007)	(140 743)	(143 032)	(143 747)	(144 750)	(145 587)	(146 664)	(148 549)	(151 525)	(154 522)	(157 924)	(161 410)	(164 899)	(168 649)	(171 772)	(174 412)	(176 701)	(178 529)	(180 685)	(182 523)	(184 995)	(187 360)	(189 705)	(192 384)	(194 706)	(197 801)	(200 428)	(203 382)	(205 855)	(207 424)	(209 949)	(211 885)	(213 376)	(215 668)	(216 817)	(221 077)	(222 616)	(224 099)	(227 465)	(231 046)	(233 058)	(235 814)	(238 071)	(237 366)	(240 514)	(243 058)	(245 074)	(250 306)	(252 644)	(256 416)	(260 304)	(261 230)	(264 613)	(268 006)	(271 017)
Selling, General & Administrative	(78 578)	(79 647)	(80 296)	(81 557)	(82 280)	(83 333)	(84 764)	(86 686)	(88 571)	(89 924)	(90 849)	(92 086)	(92 571)	(93 003)	(94 230)	(120 544)	(128 761)	(130 747)	(132 587)	(128 029)	(138 007)	(140 743)	(143 032)	(135 805)	(144 750)	(145 587)	(146 664)	(140 272)	(151 523)	(154 521)	(157 922)	(152 577)	(164 900)	(168 649)	(171 774)	(164 175)	(176 701)	(178 528)	(180 683)	(171 149)	(184 993)	(187 360)	(189 704)	(180 328)	(194 706)	(197 800)	(200 427)	(190 743)	(205 855)	(207 424)	(209 950)	(199 170)	(213 375)	(215 668)	(216 816)	(207 965)	(222 615)	(224 097)	(227 464)	(216 985)	(233 057)	(235 814)	(238 071)	(222 399)	(240 513)	(243 056)	(245 073)	(234 385)	(252 646)	(256 417)	(260 304)	(244 827)	(264 612)	(268 006)	(271 017)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6 757)	0	0	0	(7 181)	0	0	0	(7 942)	0	0	0	(8 276)	0	0	0	(8 833)	0	0	0	(10 237)	0	0	0	(11 373)	0	0	0	(12 055)	0	0	0	(12 639)	0	0	0	(12 715)	0	0	0	(13 110)	0	0	0	(14 061)	0	0	0	(14 966)	0	0	0	(15 921)	0	0	0	(16 380)	0	0	0
Other Operating Expenses	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	(1)	(2)	(1)	(2)	0	0	0	2	0	0	(1)	(2)	(1)	(2)	0	(1)	(1)	0	0	0	0	1	0	1	0	(1)	0	(1)	(2)	(1)	0	(1)	0	(1)	0	0	(1)	(1)	0	(1)	0	2	1	0	(23)	0	0	0
Operating Income	5 484 N/A	6 006 +10%	6 681 +11%	6 779 +1%	7 108 +5%	7 418 +4%	7 883 +6%	8 159 +4%	8 071 -1%	7 703 -5%	6 797 -12%	5 945 -13%	5 317 -11%	6 406 +20%	6 762 +6%	10 050 +49%	11 364 +13%	11 120 -2%	10 882 -2%	11 068 +2%	9 907 -10%	8 377 -15%	7 740 -8%	7 402 -4%	7 358 -1%	7 778 +6%	8 140 +5%	7 634 -6%	7 785 +2%	8 804 +13%	9 154 +4%	10 872 +19%	11 972 +10%	11 802 -1%	12 272 +4%	12 831 +5%	13 356 +4%	13 256 -1%	13 470 +2%	12 664 -6%	11 713 -8%	11 589 -1%	11 125 -4%	12 094 +9%	11 759 -3%	11 790 +0%	12 497 +6%	12 285 -2%	12 916 +5%	13 196 +2%	13 039 -1%	13 879 +6%	19 276 +39%	25 230 +31%	26 847 +6%	27 388 +2%	27 095 -1%	25 725 -5%	25 943 +1%	22 932 -12%	20 037 -13%	16 595 -17%	16 786 +1%	19 148 +14%	19 975 +4%	22 644 +13%	24 821 +10%	24 118 -3%	24 716 +2%	23 940 -3%	22 574 -6%	25 270 +12%	26 093 +3%	26 341 +1%	26 783 +2%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(157)	(300)	(443)	(428)	(407)	(392)	(502)	(484)	(461)	(435)	(409)	(348)	(338)	(336)	(336)	(267)	(246)	(226)	(202)	(234)	(213)	(199)	(182)	(217)	(214)	(215)	(217)	101	110	129	150	(119)	(105)	(95)	(87)	(105)	(97)	(90)	(84)	(78)	(67)	(58)	(49)	(44)	(29)	(19)	(2)	251	253	256	252	12	6	(1)	(3)	(7)	(9)	(10)	(7)	(11)	(9)	(12)	(34)	(90)	584	541
Non-Reccuring Items	(4 986)	(4 920)	(4 937)	(496)	(530)	(490)	(113)	(321)	(318)	(152)	54	(162)	(345)	(364)	(171)	(3 646)	(4 604)	(4 698)	(4 860)	(2 588)	(1 481)	(1 482)	(1 662)	(1 573)	(1 776)	(1 798)	(1 545)	(1 162)	(1 249)	(1 281)	(1 385)	(2 254)	(1 666)	(1 630)	(1 523)	(323)	(691)	(528)	(455)	(267)	(390)	(1 536)	(1 847)	(2 937)	(3 027)	(2 036)	(2 270)	(1 914)	(1 798)	(1 645)	(1 348)	(3 573)	(3 245)	(3 666)	(3 742)	(3 294)	(3 531)	(3 185)	(3 097)	(1 625)	(1 601)	(1 530)	(1 278)	(1 377)	(1 417)	(1 626)	(1 639)	(1 770)	(1 735)	(1 530)	(1 548)	(415)	(329)	(1 545)	(2 324)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	13	0	0	0	0	0	150	149	149	0	0	0	0	153	153	153	153	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	2	5	0	0	0	0	0	0	0	3	0	0	0	0	0	50	237	237	0	0	0
Total Other Income	(494)	(429)	(484)	(485)	(467)	(438)	(393)	(328)	(284)	(100)	(4)	178	207	162	171	306	301	303	309	217	245	238	230	242	262	296	250	271	331	197	249	320	407	410	410	368	333	340	342	331	371	434	455	542	583	586	644	630	674	750	752	727	679	723	760	770	829	691	675	753	763	821	837	870	888	904	909	837	835	871	874	969	1 261	1 323	1 244
Pre-Tax Income	4 N/A	657 +16 325%	1 260 +92%	5 798 +360%	6 111 +5%	6 490 +6%	7 377 +14%	7 510 +2%	7 469 -1%	7 294 -2%	6 547 -10%	5 518 -16%	4 751 -14%	5 797 +22%	6 370 +10%	6 208 -3%	6 577 +6%	6 264 -5%	5 896 -6%	8 301 +41%	8 323 +0%	6 795 -18%	5 972 -12%	5 735 -4%	5 577 -3%	6 180 +11%	6 768 +10%	6 690 -1%	6 633 -1%	7 506 +13%	7 819 +4%	8 756 +12%	10 649 +22%	10 521 -1%	11 097 +5%	12 812 +15%	13 099 +2%	13 178 +1%	13 486 +2%	12 878 -5%	11 575 -10%	10 382 -10%	9 638 -7%	9 612 0%	9 210 -4%	10 243 +11%	10 781 +5%	10 917 +1%	11 714 +7%	12 234 +4%	12 385 +1%	10 984 -11%	16 668 +52%	22 260 +34%	23 848 +7%	24 867 +4%	24 644 -1%	23 484 -5%	23 777 +1%	22 312 -6%	19 211 -14%	15 892 -17%	16 344 +3%	18 641 +14%	19 439 +4%	21 913 +13%	24 081 +10%	23 178 -4%	23 805 +3%	23 322 -2%	22 125 -5%	26 027 +18%	26 935 +3%	26 703 -1%	26 244 -2%
Net Income
Tax Provision	(145)	(387)	(664)	(2 515)	(2 643)	(2 705)	(3 011)	(3 140)	(3 232)	(3 054)	(2 867)	(2 453)	(2 118)	(2 552)	(2 794)	(2 811)	(3 001)	(2 868)	(2 731)	(4 196)	(4 157)	(3 546)	(3 175)	(2 767)	(2 666)	(2 911)	(3 147)	(2 891)	(2 909)	(3 206)	(3 322)	(3 542)	(4 303)	(4 213)	(4 392)	(4 888)	(4 974)	(5 007)	(5 088)	(4 767)	(4 036)	(3 569)	(3 255)	(3 056)	(2 948)	(3 259)	(3 417)	(3 516)	(3 786)	(3 929)	(3 971)	(3 149)	(4 838)	(6 553)	(7 032)	(7 043)	(6 943)	(6 584)	(6 669)	(7 104)	(6 090)	(5 053)	(5 195)	(5 313)	(5 673)	(6 463)	(7 136)	(6 239)	(6 417)	(6 004)	(5 641)	(8 079)	(8 274)	(8 342)	(8 197)
Income from Continuing Operations	(141)	270	596	3 283	3 468	3 785	4 366	4 370	4 237	4 240	3 680	3 065	2 633	3 245	3 576	3 397	3 576	3 396	3 165	4 105	4 166	3 249	2 797	2 968	2 911	3 269	3 621	3 799	3 724	4 300	4 497	5 214	6 346	6 308	6 705	7 924	8 125	8 171	8 398	8 111	7 539	6 813	6 383	6 556	6 262	6 984	7 364	7 401	7 928	8 305	8 414	7 835	11 830	15 707	16 816	17 824	17 701	16 900	17 108	15 208	13 121	10 839	11 149	13 328	13 766	15 450	16 945	16 939	17 388	17 318	16 484	17 948	18 661	18 361	18 047
Net Income (Common)	(139) N/A	269 N/A	596 +122%	3 283 +451%	3 468 +6%	3 784 +9%	4 362 +15%	4 367 +0%	4 235 -3%	4 235 N/A	3 677 -13%	3 059 -17%	2 629 -14%	3 234 +23%	3 563 +10%	3 389 -5%	3 566 +5%	3 387 -5%	3 156 -7%	4 100 +30%	4 167 +2%	3 254 -22%	2 806 -14%	2 968 +6%	2 912 -2%	3 270 +12%	3 621 +11%	3 798 +5%	3 722 -2%	4 299 +16%	4 496 +5%	5 213 +16%	6 345 +22%	6 306 -1%	6 705 +6%	7 923 +18%	8 125 +3%	8 170 +1%	8 397 +3%	8 110 -3%	7 538 -7%	6 813 -10%	6 381 -6%	6 555 +3%	6 261 -4%	6 983 +12%	7 363 +5%	7 401 +1%	7 928 +7%	8 304 +5%	8 415 +1%	7 834 -7%	11 828 +51%	15 706 +33%	16 814 +7%	17 824 +6%	17 701 -1%	16 901 -5%	17 109 +1%	15 208 -11%	13 122 -14%	10 838 -17%	11 149 +3%	13 327 +20%	13 764 +3%	15 449 +12%	16 944 +10%	16 938 0%	17 387 +3%	17 318 0%	16 482 -5%	17 948 +9%	18 662 +4%	18 361 -2%	18 047 -2%
EPS (Diluted)	-1.33 N/A	5.17 N/A	11.48 +122%	31.8 +177%	66.69 +110%	72.76 +9%	42.39 -42%	83.98 +98%	83.03 -1%	41.14 -50%	70.71 +72%	59.98 -15%	25.53 -57%	31.41 +23%	34.61 +10%	32.92 -5%	34.64 +5%	32.9 -5%	30.65 -7%	39.83 +30%	40.28 +1%	30.95 -23%	26.77 -14%	28.38 +6%	27.78 -2%	31.19 +12%	34.55 +11%	36.25 +5%	35.65 -2%	45.39 +27%	47.99 +6%	53.95 +12%	67.76 +26%	67.34 -1%	71.6 +6%	84.61 +18%	86.77 +3%	87.25 +1%	89.67 +3%	86.61 -3%	80.5 -7%	72.76 -10%	68.14 -6%	70 +3%	66.79 -5%	74.49 +12%	78.54 +5%	78.95 +1%	84.57 +7%	88.58 +5%	89.77 +1%	83.57 -7%	126.18 +51%	167.55 +33%	179.37 +7%	190.15 +6%	188.84 -1%	180.3 -5%	182.52 +1%	162.24 -11%	139.99 -14%	115.61 -17%	118.92 +3%	142.17 +20%	146.65 +3%	164.59 +12%	180.51 +10%	180.46 0%	185.23 +3%	184.5 0%	176.04 -5%	195.11 +11%	215.69 +11%	212.22 -2%	208.59 -2%

Income Statement Balance Sheet Cash Flow Statement

Life Corp
OTC:LIFCF

Income Statement

Earnings Waterfall
Life Corp

Income Statement
Life Corp

See Also

Company

Help

Tools

Stocks

Life Corp OTC:LIFCF

Income Statement

Earnings Waterfall Life Corp

Income Statement Life Corp

See Also

Company

Help

Tools

Stocks

Life Corp
OTC:LIFCF

Earnings Waterfall
Life Corp

Income Statement
Life Corp