Income Statement

Revenue

+13%

+40%

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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17	0	0	0	8	0	0	0	7	0	0	0	9	0	0	0	7	0	0	0	3	0	0	0	4	0	0	0	1	0	0	0	1	0	0	0	78	0	0	0	67	0	0	0	99	139	197	221	160	160	136	144	147	145	153	159	156	0	0	0
Revenue	54 243 N/A	57 892 +7%	60 485 +4%	64 467 +7%	69 558 +8%	76 369 +10%	80 995 +6%	85 214 +5%	87 629 +3%	88 910 +1%	90 787 +2%	93 106 +3%	95 250 +2%	95 419 +0%	90 881 -5%	76 624 -16%	65 754 -14%	61 872 -6%	72 846 +18%	82 094 +13%	89 129 +9%	121 203 +36%	123 816 +2%	125 664 +1%	127 865 +2%	130 212 +2%	131 530 +1%	132 026 +0%	132 566 +0%	134 844 +2%	142 431 +6%	152 610 +7%	163 851 +7%	173 904 +6%	181 744 +5%	189 869 +4%	198 298 +4%	208 562 +5%	217 577 +4%	226 042 +4%	234 642 +4%	240 139 +2%	243 913 +2%	245 753 +1%	249 743 +2%	259 015 +4%	273 886 +6%	289 678 +6%	302 843 +5%	312 969 +3%	322 623 +3%	327 172 +1%	331 630 +1%	331 936 +0%	325 550 -2%	322 401 -1%	318 003 -1%	313 337 -1%	304 776 -3%	299 506 -2%	300 565 +0%	310 719 +3%	331 162 +7%	349 655 +6%	361 860 +3%	366 160 +1%	368 337 +1%	372 080 +1%	374 000 +1%	373 151 0%	369 916 -1%	365 087 -1%	363 979 0%	367 649 +1%	377 310 +3%	385 577 +2%	396 411 +3%	401 987 +1%	401 828 0%	409 779 +2%	421 063 +3%
Gross Profit
Cost of Revenue	(35 002)	(37 235)	(38 890)	(41 129)	(43 984)	(47 799)	(50 938)	(53 057)	(54 430)	(54 760)	(56 624)	(57 866)	(58 897)	(58 594)	(56 432)	(48 096)	(41 394)	(38 025)	(43 659)	(48 724)	(52 944)	(72 264)	(73 984)	(74 927)	(76 055)	(77 786)	(78 185)	(78 298)	(78 554)	(78 744)	(82 846)	(88 198)	(93 972)	(99 477)	(103 431)	(108 326)	(113 713)	(120 696)	(126 585)	(131 321)	(135 927)	(139 096)	(141 439)	(143 687)	(146 693)	(151 564)	(159 689)	(167 164)	(173 960)	(178 917)	(184 402)	(187 623)	(190 735)	(189 846)	(186 433)	(184 584)	(181 110)	(179 751)	(175 015)	(171 811)	(171 904)	(175 841)	(184 214)	(192 260)	(197 195)	(199 296)	(200 119)	(201 546)	(202 587)	(202 073)	(202 018)	(199 803)	(199 061)	(200 272)	(202 727)	(206 540)	(211 972)	(214 997)	(216 051)	(220 569)	(225 994)
Gross Profit	19 241 N/A	20 657 +7%	21 595 +5%	23 338 +8%	25 574 +10%	28 570 +12%	30 057 +5%	32 157 +7%	33 199 +3%	34 150 +3%	34 163 +0%	35 240 +3%	36 353 +3%	36 825 +1%	34 449 -6%	28 528 -17%	24 360 -15%	23 847 -2%	29 187 +22%	33 370 +14%	36 185 +8%	48 939 +35%	49 832 +2%	50 737 +2%	51 810 +2%	52 426 +1%	53 345 +2%	53 728 +1%	54 012 +1%	56 100 +4%	59 585 +6%	64 412 +8%	69 879 +8%	74 427 +7%	78 313 +5%	81 543 +4%	84 585 +4%	87 866 +4%	90 992 +4%	94 721 +4%	98 715 +4%	101 043 +2%	102 474 +1%	102 066 0%	103 050 +1%	107 451 +4%	114 197 +6%	122 514 +7%	128 883 +5%	134 052 +4%	138 221 +3%	139 549 +1%	140 895 +1%	142 090 +1%	139 117 -2%	137 817 -1%	136 893 -1%	133 586 -2%	129 761 -3%	127 695 -2%	128 661 +1%	134 878 +5%	146 948 +9%	157 395 +7%	164 665 +5%	166 864 +1%	168 218 +1%	170 534 +1%	171 413 +1%	171 078 0%	167 898 -2%	165 284 -2%	164 918 0%	167 377 +1%	174 583 +4%	179 037 +3%	184 439 +3%	186 990 +1%	185 777 -1%	189 210 +2%	195 069 +3%
Operating Income
Operating Expenses	(11 357)	(12 056)	(13 114)	(14 797)	(16 719)	(18 293)	(19 055)	(20 099)	(20 517)	(21 227)	(21 385)	(22 144)	(23 170)	(23 489)	(23 153)	(21 028)	(19 328)	(18 493)	(19 847)	(21 430)	(23 183)	(33 376)	(34 452)	(35 753)	(36 247)	(35 780)	(36 106)	(37 022)	(37 569)	(39 291)	(43 688)	(45 965)	(50 855)	(55 438)	(58 172)	(59 974)	(61 831)	(64 312)	(67 979)	(71 007)	(73 959)	(75 353)	(75 587)	(75 644)	(76 706)	(80 324)	(84 938)	(90 171)	(95 325)	(99 204)	(104 523)	(107 870)	(110 687)	(110 216)	(110 430)	(110 102)	(109 604)	(109 946)	(108 271)	(107 130)	(105 597)	(107 679)	(112 971)	(110 828)	(113 101)	(114 654)	(116 240)	(119 920)	(122 795)	(124 463)	(127 634)	(127 052)	(127 706)	(129 012)	(135 434)	(135 797)	(138 827)	(140 510)	(141 624)	(146 502)	(152 475)
Selling, General & Administrative	(11 286)	(12 039)	(13 126)	(14 809)	(16 324)	(18 293)	(19 055)	(20 154)	(20 517)	(21 227)	(21 361)	(22 144)	(23 170)	(24 187)	(23 153)	(21 028)	(19 328)	(18 493)	(19 847)	(21 430)	(23 183)	(31 566)	(34 452)	(35 753)	(36 247)	(35 320)	(36 073)	(37 022)	(37 569)	(38 686)	(42 283)	(45 965)	(50 854)	(54 929)	(57 967)	(59 768)	(61 527)	(63 324)	(67 569)	(71 007)	(73 958)	(74 016)	(75 470)	(75 641)	(76 705)	(78 580)	(84 546)	(89 780)	(95 316)	(97 357)	(104 357)	(107 705)	(110 522)	(108 601)	(110 430)	(110 101)	(109 604)	(108 388)	(107 805)	(106 664)	(105 594)	(106 713)	(109 541)	(110 828)	(113 101)	(101 305)	(116 238)	(119 918)	(122 794)	(108 367)	(126 420)	(127 052)	(127 704)	(111 156)	(133 387)	(135 796)	(138 827)	(122 334)	(141 496)	(146 501)	(152 474)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(321)	0	0	0	(460)	0	0	0	(604)	0	0	0	(508)	0	0	0	(782)	0	0	0	0	0	0	0	(1 743)	0	0	0	(1 845)	0	0	0	(1 614)	0	0	0	(1 556)	0	0	0	(966)	0	0	0	(1 211)	0	0	0	(2 801)	0	0	0	(3 983)	0	0	0	(4 136)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 489)	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	(12 136)	0	0	0	(13 295)	0	0	0	(13 872)	0	0	0	(14 039)	0	0	0
Other Operating Expenses	(71)	(17)	12	12	(395)	0	0	55	0	0	(24)	0	0	698	0	0	0	0	0	0	0	0	0	0	0	0	(33)	0	0	(1)	(1 405)	0	(1)	(1)	(205)	(206)	(304)	(206)	(410)	0	(1)	(1 337)	(117)	(3)	(1)	(1)	(392)	(391)	(9)	(2)	(166)	(165)	(165)	(1)	0	0	0	(2)	(466)	(466)	(3)	0	(3 430)	0	0	(2)	(2)	0	(1)	0	(1 214)	0	(2)	(1)	(2 047)	0	0	(1)	(128)	(1)	(1)
Operating Income	7 884 N/A	8 601 +9%	8 481 -1%	8 541 +1%	8 855 +4%	10 277 +16%	11 002 +7%	12 058 +10%	12 682 +5%	12 923 +2%	12 778 -1%	13 096 +2%	13 183 +1%	13 336 +1%	11 296 -15%	7 500 -34%	5 032 -33%	5 354 +6%	9 340 +74%	11 940 +28%	13 002 +9%	15 563 +20%	15 380 -1%	14 984 -3%	15 563 +4%	16 646 +7%	17 239 +4%	16 706 -3%	16 443 -2%	16 809 +2%	15 897 -5%	18 447 +16%	19 024 +3%	18 989 0%	20 141 +6%	21 569 +7%	22 754 +5%	23 554 +4%	23 013 -2%	23 714 +3%	24 756 +4%	25 690 +4%	26 887 +5%	26 422 -2%	26 344 0%	27 127 +3%	29 259 +8%	32 343 +11%	33 558 +4%	34 848 +4%	33 698 -3%	31 679 -6%	30 208 -5%	31 874 +6%	28 687 -10%	27 715 -3%	27 289 -2%	23 640 -13%	21 490 -9%	20 565 -4%	23 064 +12%	27 199 +18%	33 977 +25%	46 567 +37%	51 564 +11%	52 210 +1%	51 978 0%	50 614 -3%	48 618 -4%	46 615 -4%	40 264 -14%	38 232 -5%	37 212 -3%	38 365 +3%	39 149 +2%	43 240 +10%	45 612 +5%	46 480 +2%	44 153 -5%	42 708 -3%	42 594 0%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(11)	73	(178)	(193)	(509)	(376)	(419)	(518)	(490)	(429)	(362)	(107)	12	105	13	(19)	(85)	25	(43)	65	47	(77)	(101)	(34)	97	76	(69)	(371)	(474)	(614)	(502)	(468)	(570)	(669)	(728)	(705)	(649)	(390)	(293)	(186)	(266)	(273)	(283)	(339)	(475)	(435)	(342)	(218)	125	12	147	239	110	20	144	135	346	683	1 113	1 565	2 109	2 679	3 104	3 432	3 585	3 353	2 899	2 042	1 404
Non-Reccuring Items	0	0	9	13	27	(15)	108	(58)	169	44	163	349	341	373	(9)	42	145	134	21	(44)	(31)	256	324	287	282	(34)	0	(1 248)	(1 333)	(1 404)	0	(189)	0	(204)	0	0	0	(204)	0	(525)	(525)	(116)	0	0	(383)	(391)	0	0	0	(163)	0	0	0	0	0	0	0	(602)	0	0	(1 947)	(3 430)	0	(3 744)	(3 071)	(1 426)	(1 516)	(1 247)	(437)	(1 305)	0	(1 262)	(1 317)	(2 357)	0	(2 063)	(1 858)	(127)	0	(520)	(670)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(5)	(5)	(8)	(3)	(3)	46	48	48	2	17	(2)	(2)	(2)	0	224	224	399	399	175	175	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	(392)	0	0	0	57	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	96	153	65	122	108	251	183	477	365	445	694	108	34	(475)	92	24	(8)	32	87	97	60	5	240	233	282	304	119	74	71	61	164	170	250	256	252	(251)	(354)	(484)	(469)	25	0	43	80	100	60	4	14	(54)	78	221	304	366	348	214	42	35	(11)	178	(26)	(24)	(18)	107	(316)	(295)	(288)	270	602	641	767	540	480	521	466	532	45	(194)	(188)	234	244	492	580
Pre-Tax Income	7 980 N/A	8 754 +10%	8 555 -2%	8 676 +1%	8 990 +4%	10 513 +17%	11 293 +7%	12 477 +10%	13 216 +6%	13 412 +1%	13 635 +2%	13 553 -1%	13 542 0%	13 302 -2%	11 193 -16%	7 370 -34%	4 657 -37%	5 190 +11%	9 077 +75%	11 523 +27%	12 543 +9%	15 412 +23%	15 580 +1%	15 395 -1%	16 137 +5%	17 021 +5%	17 595 +3%	15 737 -11%	15 495 -2%	15 890 +3%	16 193 +2%	18 668 +15%	19 321 +3%	18 964 -2%	20 292 +7%	21 284 +5%	22 497 +6%	22 942 +2%	22 475 -2%	22 843 +2%	23 757 +4%	25 003 +5%	26 465 +6%	26 054 -2%	25 451 -2%	26 071 +2%	28 545 +9%	31 584 +11%	32 987 +4%	34 516 +5%	33 709 -2%	31 859 -5%	30 290 -5%	31 815 +5%	28 446 -11%	27 411 -4%	26 803 -2%	22 781 -15%	21 122 -7%	20 323 -4%	21 224 +4%	23 496 +11%	33 808 +44%	42 767 +26%	48 315 +13%	51 131 +6%	51 208 +0%	50 143 -2%	49 294 -2%	46 533 -6%	41 857 -10%	39 056 -7%	38 470 -2%	39 219 +2%	42 298 +8%	44 415 +5%	47 151 +6%	49 940 +6%	47 296 -5%	44 722 -5%	43 908 -2%
Net Income
Tax Provision	(3 343)	(3 539)	(3 443)	(3 584)	(3 803)	(4 342)	(4 596)	(5 167)	(5 445)	(5 240)	(5 133)	(5 282)	(5 606)	(5 537)	(4 685)	(3 368)	(2 603)	(2 798)	(3 890)	(4 794)	(5 251)	(6 401)	(6 698)	(6 552)	(7 074)	(7 607)	(7 810)	(7 073)	(6 480)	(6 013)	(5 967)	(6 760)	(7 036)	(7 277)	(7 704)	(8 013)	(8 333)	(8 635)	(8 447)	(8 076)	(8 258)	(8 053)	(8 084)	(8 828)	(8 661)	(7 713)	(8 535)	(8 520)	(7 327)	(8 837)	(8 380)	(7 651)	(8 507)	(7 717)	(6 561)	(6 389)	(6 013)	(6 249)	(5 857)	(5 603)	(5 441)	(6 319)	(9 069)	(11 449)	(13 392)	(13 509)	(13 589)	(13 093)	(12 880)	(12 126)	(11 955)	(10 714)	(10 274)	(10 964)	(10 878)	(12 149)	(13 140)	(13 285)	(12 661)	(12 234)	(12 392)
Income from Continuing Operations	4 637	5 215	5 112	5 092	5 187	6 171	6 697	7 310	7 771	8 172	8 502	8 271	7 936	7 765	6 508	4 002	2 054	2 392	5 187	6 729	7 292	9 011	8 882	8 843	9 063	9 414	9 785	8 664	9 015	9 877	10 226	11 908	12 285	11 687	12 588	13 271	14 164	14 307	14 028	14 767	15 499	16 950	18 381	17 226	16 790	18 358	20 010	23 064	25 660	25 679	25 329	24 208	21 783	24 098	21 885	21 022	20 790	16 532	15 265	14 720	15 783	17 177	24 739	31 318	34 923	37 622	37 619	37 050	36 414	34 407	29 902	28 342	28 196	28 255	31 420	32 266	34 011	36 655	34 635	32 488	31 516
Income to Minority Interest	(42)	(44)	(46)	(54)	(71)	(86)	(62)	(30)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	5	(11)	(15)	(8)	(10)	(3)	(7)	(15)	(21)	(31)	(35)	(42)	(51)	(48)	23	29	11	12	(61)	(77)	(67)	(74)	(70)	(64)	(56)	(50)	(53)	(27)	(26)	(18)	(14)	(38)	(47)	(56)	(64)	(64)	(74)	(82)	(118)	(124)	(118)	(114)	(99)	(102)	(103)	(98)	(100)	(105)	(116)	(141)	(152)
Net Income (Common)	4 595 N/A	5 171 +13%	5 066 -2%	5 036 -1%	5 115 +2%	6 085 +19%	6 636 +9%	7 281 +10%	7 769 +7%	8 170 +5%	8 499 +4%	8 270 -3%	7 937 -4%	7 763 -2%	6 504 -16%	3 998 -39%	2 052 -49%	2 392 +17%	5 184 +117%	6 726 +30%	7 290 +8%	9 007 +24%	8 882 -1%	8 843 0%	9 061 +2%	9 414 +4%	9 784 +4%	8 663 -11%	9 015 +4%	9 880 +10%	10 235 +4%	11 900 +16%	12 273 +3%	11 678 -5%	12 577 +8%	13 267 +5%	14 156 +7%	14 291 +1%	14 005 -2%	14 735 +5%	15 463 +5%	16 907 +9%	18 329 +8%	17 176 -6%	16 813 -2%	18 387 +9%	20 022 +9%	23 077 +15%	25 597 +11%	25 601 +0%	25 260 -1%	24 134 -4%	21 713 -10%	24 034 +11%	21 828 -9%	20 971 -4%	20 737 -1%	16 504 -20%	15 239 -8%	14 702 -4%	15 768 +7%	17 138 +9%	24 691 +44%	31 261 +27%	34 858 +12%	37 557 +8%	37 544 0%	36 966 -2%	36 295 -2%	34 282 -6%	29 783 -13%	28 227 -5%	28 096 0%	28 152 +0%	31 316 +11%	32 167 +3%	33 910 +5%	36 549 +8%	34 517 -6%	32 346 -6%	31 363 -3%
EPS (Diluted)	18.98 N/A	21.1 +11%	20.84 -1%	19.29 -7%	19.3 +0%	23.04 +19%	25.13 +9%	27.26 +8%	29.43 +8%	30.71 +4%	31.47 +2%	31.09 -1%	29.72 -4%	28.85 -3%	24.54 -15%	15.03 -39%	7.62 -49%	8.99 +18%	19.41 +116%	25.21 +30%	27.2 +8%	33.6 +24%	32.89 -2%	32.75 0%	33.68 +3%	34.98 +4%	36.5 +4%	32.2 -12%	33.26 +3%	36.72 +10%	37.49 +2%	43.58 +16%	44.79 +3%	42.76 -5%	44.59 +4%	48.59 +9%	51.66 +6%	52.1 +1%	50.92 -2%	50.63 -1%	54.63 +8%	59.7 +9%	64.76 +8%	60.47 -7%	61.13 +1%	64.8 +6%	70.25 +8%	81.25 +16%	90.13 +11%	90.03 0%	88.94 -1%	84.97 -4%	76.27 -10%	84.47 +11%	76.73 -9%	73.69 -4%	72.84 -1%	57.98 -20%	53.53 -8%	51.59 -4%	55.31 +7%	60.14 +9%	86.62 +44%	109.66 +27%	122.22 +11%	131.72 +8%	131.66 0%	129.62 -2%	127.21 -2%	120.18 -6%	104.75 -13%	99.9 -5%	99.46 0%	99.48 +0%	111.16 +12%	115.76 +4%	123.02 +6%	131.62 +7%	125.41 -5%	117.98 -6%	116.16 -2%

Income Statement Balance Sheet Cash Flow Statement

Misumi Group Inc
OTC:MSUXF

Income Statement

Earnings Waterfall
Misumi Group Inc

Income Statement
Misumi Group Inc

See Also

Company

Help

Tools

Stocks

Misumi Group Inc OTC:MSUXF

Income Statement

Earnings Waterfall Misumi Group Inc

Income Statement Misumi Group Inc

See Also

Company

Help

Tools

Stocks

Misumi Group Inc
OTC:MSUXF

Earnings Waterfall
Misumi Group Inc

Income Statement
Misumi Group Inc