Income Statement

Revenue

+31%

+79%

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
Revenue
Interest Expense	0	38	0	0	56	0	0	53	0	0	40	84	125	142	124	0	0	137	181	0	232	141	86	0	0	124	0	0	16	73	0	0	0	49	0	0	0	36	0	0	0	37	0	0	0	36	0	0	0	124	0	0	156	229	321	417	350	377	0	0	190	332	0	313	301	310	405	0	0	391	0	0
Revenue	330 517 N/A	327 498 -1%	337 403 +3%	335 602 -1%	329 481 -2%	312 875 -5%	315 647 +1%	301 397 -5%	297 585 -1%	282 832 -5%	289 015 +2%	283 693 -2%	288 029 +2%	394 178 +37%	400 507 +2%	414 825 +4%	429 546 +4%	454 210 +6%	474 664 +5%	482 579 +2%	481 450 0%	487 241 +1%	484 413 -1%	493 159 +2%	504 730 +2%	507 679 +1%	524 316 +3%	538 484 +3%	548 729 +2%	565 486 +3%	580 358 +3%	578 933 0%	581 493 +0%	575 504 -1%	582 920 +1%	597 293 +2%	609 424 +2%	620 061 +2%	619 353 0%	634 338 +2%	644 138 +2%	678 312 +5%	685 127 +1%	704 131 +3%	723 895 +3%	732 347 +1%	740 699 +1%	747 009 +1%	736 160 -1%	723 989 -2%	709 773 -2%	711 784 +0%	734 869 +3%	740 903 +1%	773 917 +4%	797 427 +3%	825 758 +4%	889 270 +8%	927 462 +4%	973 244 +5%	1 004 146 +3%	990 089 -1%	998 660 +1%	1 014 471 +2%	1 018 937 +0%	1 050 210 +3%	1 106 025 +5%	1 159 599 +5%	1 233 838 +6%	1 241 513 +1%	1 261 316 +2%	1 273 938 +1%
Gross Profit
Cost of Revenue	(209 051)	(208 922)	(214 506)	(215 272)	(212 046)	(203 019)	(202 538)	(194 302)	(192 637)	(185 332)	(185 932)	(182 366)	(183 376)	(254 763)	(257 381)	(262 536)	(271 545)	(286 708)	(296 332)	(302 006)	(298 650)	(304 162)	(303 710)	(307 493)	(316 181)	(316 850)	(326 269)	(334 891)	(342 562)	(352 373)	(364 253)	(366 023)	(371 950)	(372 904)	(376 006)	(386 576)	(389 471)	(396 302)	(402 122)	(411 736)	(422 014)	(436 730)	(438 949)	(448 349)	(457 988)	(469 791)	(470 640)	(475 179)	(465 492)	(463 041)	(453 849)	(454 249)	(469 003)	(458 897)	(475 314)	(485 371)	(503 937)	(533 004)	(549 284)	(581 888)	(611 210)	(621 433)	(637 329)	(644 179)	(652 801)	(679 251)	(714 292)	(730 972)	(750 153)	(746 327)	(750 265)	(771 393)
Gross Profit	121 466 N/A	118 576 -2%	122 897 +4%	120 330 -2%	117 435 -2%	109 856 -6%	113 109 +3%	107 095 -5%	104 948 -2%	97 500 -7%	103 083 +6%	101 327 -2%	104 653 +3%	139 415 +33%	143 126 +3%	152 289 +6%	158 001 +4%	167 502 +6%	178 332 +6%	180 573 +1%	182 800 +1%	183 079 +0%	180 703 -1%	185 666 +3%	188 549 +2%	190 829 +1%	198 047 +4%	203 593 +3%	206 167 +1%	213 113 +3%	216 105 +1%	212 910 -1%	209 543 -2%	202 600 -3%	206 914 +2%	210 717 +2%	219 953 +4%	223 759 +2%	217 231 -3%	222 602 +2%	222 124 0%	241 582 +9%	246 178 +2%	255 782 +4%	265 907 +4%	262 556 -1%	270 059 +3%	271 830 +1%	270 668 0%	260 948 -4%	255 924 -2%	257 535 +1%	265 866 +3%	282 006 +6%	298 603 +6%	312 056 +5%	321 821 +3%	356 266 +11%	378 178 +6%	391 356 +3%	392 936 +0%	368 656 -6%	361 331 -2%	370 292 +2%	366 136 -1%	370 959 +1%	391 733 +6%	428 627 +9%	483 685 +13%	495 186 +2%	511 051 +3%	502 545 -2%
Operating Income
Operating Expenses	(89 229)	(90 400)	(92 837)	(94 557)	(94 579)	(93 535)	(93 181)	(91 452)	(93 209)	(92 700)	(92 572)	(88 847)	(88 082)	(122 958)	(123 322)	(125 199)	(127 331)	(132 896)	(133 895)	(133 972)	(134 783)	(134 437)	(134 874)	(138 388)	(141 319)	(146 157)	(149 875)	(153 435)	(156 638)	(156 793)	(158 493)	(157 305)	(155 589)	(152 959)	(151 993)	(153 332)	(155 425)	(160 521)	(161 801)	(163 327)	(165 584)	(166 558)	(168 868)	(171 764)	(174 490)	(178 511)	(181 081)	(183 779)	(184 382)	(182 173)	(180 064)	(180 771)	(186 265)	(197 352)	(206 843)	(211 581)	(217 936)	(230 770)	(235 310)	(246 004)	(253 390)	(252 184)	(261 263)	(269 948)	(277 585)	(280 277)	(285 017)	(289 754)	(292 052)	(314 957)	(322 924)	(330 505)
Selling, General & Administrative	(89 229)	(90 521)	(92 616)	(94 557)	(94 607)	(101 629)	(93 267)	(91 540)	(93 299)	(92 792)	(92 663)	(88 936)	(88 169)	(106 986)	(123 411)	(125 259)	(127 362)	(115 030)	(133 895)	(133 973)	(134 783)	(117 817)	(134 871)	(138 386)	(141 318)	(129 720)	(149 875)	(153 433)	(156 636)	(138 032)	(158 491)	(157 304)	(155 587)	(134 765)	(151 993)	(153 332)	(155 426)	(142 759)	(161 801)	(163 325)	(165 583)	(147 159)	(168 866)	(171 763)	(174 489)	(158 699)	(181 080)	(183 777)	(184 381)	(163 137)	(180 062)	(180 771)	(186 263)	(170 906)	(206 844)	(211 582)	(217 936)	(201 275)	(235 309)	(246 001)	(253 389)	(221 820)	(261 262)	(269 948)	(277 585)	(247 961)	(285 017)	(289 753)	(292 051)	(278 421)	(322 923)	(330 505)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	(16 090)	0	0	0	(17 866)	0	0	0	(16 618)	0	0	0	(16 436)	0	0	0	(18 759)	0	0	0	0	0	0	0	(17 761)	0	0	0	(19 398)	0	0	0	(19 811)	0	0	0	(19 035)	0	0	0	(26 446)	0	0	0	(29 494)	0	0	0	(30 363)	0	0	0	(32 316)	0	0	0	(36 535)	0	0
Depreciation & Amortization	0	0	0	0	28	57	86	88	90	92	91	89	87	118	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	121	(221)	0	0	8 037	0	0	0	0	0	0	0	0	89	60	31	0	0	1	0	(2)	(3)	(2)	0	(1)	0	(2)	0	(1)	(2)	(1)	(2)	(18 194)	0	0	0	(1)	0	(2)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(2)	0	0	0	1	1	0	(1)	(1)	(3)	(1)	(1)	(1)	0	0	0	0	(1)	(1)	(1)	(1)	0
Operating Income	32 237 N/A	28 176 -13%	30 060 +7%	25 773 -14%	22 856 -11%	16 321 -29%	19 928 +22%	15 643 -22%	11 739 -25%	4 800 -59%	10 511 +119%	12 480 +19%	16 571 +33%	16 457 -1%	19 804 +20%	27 090 +37%	30 670 +13%	34 606 +13%	44 437 +28%	46 601 +5%	48 017 +3%	48 642 +1%	45 829 -6%	47 278 +3%	47 230 0%	44 672 -5%	48 172 +8%	50 158 +4%	49 529 -1%	56 320 +14%	57 612 +2%	55 605 -3%	53 954 -3%	49 641 -8%	54 921 +11%	57 385 +4%	64 528 +12%	63 238 -2%	55 430 -12%	59 275 +7%	56 540 -5%	75 024 +33%	77 310 +3%	84 018 +9%	91 417 +9%	84 045 -8%	88 978 +6%	88 051 -1%	86 286 -2%	78 775 -9%	75 860 -4%	76 764 +1%	79 601 +4%	84 654 +6%	91 760 +8%	100 475 +9%	103 885 +3%	125 496 +21%	142 868 +14%	145 352 +2%	139 546 -4%	116 472 -17%	100 068 -14%	100 344 +0%	88 551 -12%	90 682 +2%	106 716 +18%	138 873 +30%	191 633 +38%	180 229 -6%	188 127 +4%	172 040 -9%
Pre-Tax Income
Interest Income Expense	1 303	1 554	1 261	1 594	2 011	1 782	1 226	475	(691)	(22)	(394)	202	(365)	3	6	35	(354)	(40)	(549)	(478)	568	831	1 563	2 587	3 022	2 032	2 772	1 987	2 215	2 493	1 688	1 465	(116)	1 398	(734)	(1 065)	(207)	137	466	998	926	1 496	1 337	1 151	1 289	1 084	1 186	1 040	393	199	152	1 116	1 356	2 103	2 811	2 153	3 399	6 595	10 055	12 311	11 240	9 495	5 986	5 380	5 672	57 782	52 835	49 054	52 131	6 695	4 385	9 614
Non-Reccuring Items	(2 351)	(1 909)	(220)	(490)	(2 149)	(2 326)	(3 207)	(1 669)	(1 461)	(7 360)	(10 039)	(9 892)	(3 178)	(5 733)	(3 183)	(3 602)	(3 586)	(4 756)	(4 749)	(4 017)	(4 409)	(1 487)	(1 333)	(1 397)	(2 043)	(3 713)	(4 789)	(5 990)	(4 969)	(3 409)	(3 447)	(2 479)	(2 357)	(3 936)	(3 485)	(3 359)	(3 771)	(2 819)	(2 718)	(2 923)	(3 103)	(3 771)	(2 311)	(2 069)	(1 775)	(1 380)	(2 223)	(2 155)	(629)	(2 976)	(4 686)	(5 154)	(7 820)	(16 443)	(16 516)	(16 311)	(15 753)	(6 288)	(5 142)	(5 256)	(4 438)	(2 301)	(2 912)	(1 731)	(2 734)	(3 225)	(2 753)	(3 617)	(3 443)	(3 304)	(3 281)	(3 419)
Gain/Loss on Disposition of Assets	5 069	5 075	137	298	1 838	1 859	1 624	63	100	52	463	428	634	544	241	274	152	150	133	88	70	4	98	95	10	(984)	0	0	0	(984)	48	50	56	0	1 012	1 020	1 130	316	169	191	83	72	0	0	211	2 109	2 117	2 138	1 917	1 931	0	0	0	464	3 188	3 192	3 222	3 318	0	1 106	1 076	510	529	0	0	0	96	428	441	532	0	0
Total Other Income	701	1 054	1 266	875	361	33	502	628	465	158	131	130	240	194	251	244	449	447	939	907	583	499	530	595	370	752	8	486	752	2 064	1 492	2 366	2 579	1 386	829	(398)	(112)	(12)	841	571	169	(324)	(366)	(163)	(1 134)	980	920	704	2 170	824	2 293	2 544	2 761	1 162	1 966	2 208	1 049	1 761	4 394	4 794	4 820	2 039	3 731	3 965	6 569	1 401	6 437	3 559	2 132	(30)	388	798
Pre-Tax Income	36 959 N/A	33 950 -8%	32 504 -4%	28 050 -14%	24 917 -11%	17 669 -29%	20 073 +14%	15 140 -25%	10 152 -33%	(2 372) N/A	672 N/A	3 348 +398%	13 902 +315%	11 465 -18%	17 119 +49%	24 041 +40%	27 331 +14%	30 407 +11%	40 211 +32%	43 101 +7%	44 829 +4%	48 489 +8%	46 687 -4%	49 158 +5%	48 589 -1%	42 759 -12%	46 163 +8%	46 641 +1%	47 527 +2%	56 484 +19%	57 393 +2%	57 007 -1%	54 116 -5%	48 489 -10%	52 543 +8%	53 583 +2%	61 568 +15%	60 860 -1%	54 188 -11%	58 112 +7%	54 615 -6%	72 497 +33%	75 970 +5%	82 937 +9%	90 008 +9%	86 838 -4%	90 978 +5%	89 778 -1%	90 137 +0%	78 753 -13%	73 619 -7%	75 270 +2%	75 898 +1%	71 940 -5%	83 209 +16%	91 717 +10%	95 802 +4%	130 882 +37%	152 175 +16%	158 307 +4%	152 244 -4%	126 215 -17%	107 402 -15%	107 958 +1%	98 058 -9%	146 640 +50%	163 331 +11%	188 297 +15%	242 894 +29%	184 122 -24%	189 619 +3%	179 033 -6%
Net Income
Tax Provision	(16 191)	(14 717)	(15 018)	(12 639)	(11 329)	(9 375)	(10 875)	(9 787)	(8 298)	(9 267)	(11 025)	(10 843)	(10 053)	(9 471)	(10 235)	(11 937)	(12 652)	(10 949)	(13 885)	(14 568)	(13 729)	(16 038)	(14 965)	(14 450)	(14 495)	(17 872)	(19 169)	(20 138)	(20 377)	(18 655)	(17 271)	(17 809)	(13 839)	(13 932)	(13 397)	(11 547)	(15 061)	(16 662)	(15 012)	(15 888)	(16 203)	(18 609)	(21 276)	(23 496)	(24 014)	(24 205)	(25 639)	(26 159)	(27 358)	(20 845)	(19 520)	(20 403)	(20 371)	(23 074)	(26 650)	(34 978)	(35 798)	(38 295)	(43 487)	(38 646)	(36 757)	(35 870)	(32 291)	(32 027)	(31 764)	(45 125)	(49 532)	(58 142)	(73 053)	(54 764)	(55 930)	(51 438)
Income from Continuing Operations	20 768	19 233	17 486	15 411	13 588	8 294	9 198	5 353	1 854	(11 639)	(10 353)	(7 495)	3 849	1 994	6 884	12 104	14 679	19 458	26 326	28 533	31 100	32 451	31 722	34 708	34 094	24 887	26 994	26 503	27 150	37 829	40 122	39 198	40 277	34 557	39 146	42 036	46 507	44 198	39 176	42 224	38 412	53 888	54 694	59 441	65 994	62 633	65 339	63 619	62 779	57 908	54 099	54 867	55 527	48 866	56 559	56 739	60 004	92 587	108 688	119 661	115 487	90 345	75 111	75 931	66 294	101 515	113 799	130 155	169 841	129 358	133 689	127 595
Income to Minority Interest	(870)	(642)	(620)	(696)	(626)	(271)	(178)	(197)	(160)	(104)	(183)	(137)	(169)	(140)	(142)	(297)	(205)	(155)	(46)	63	(102)	(68)	(56)	(39)	(4)	167	184	217	164	(239)	(216)	(119)	(29)	27	(8)	(44)	(41)	(37)	(19)	(36)	124	220	552	658	736	751	333	186	10	(242)	(176)	(94)	(132)	28	72	(33)	(40)	165	165	121	6	0	1	24	5	(21)	(41)	(101)	(45)	(56)	(109)	(111)
Net Income (Common)	19 892 N/A	18 584 -7%	16 858 -9%	14 712 -13%	12 961 -12%	8 017 -38%	9 019 +12%	5 155 -43%	1 699 -67%	(11 744) N/A	(10 542) +10%	(7 636) +28%	3 674 N/A	1 848 -50%	6 740 +265%	11 804 +75%	14 475 +23%	19 303 +33%	26 280 +36%	28 597 +9%	30 997 +8%	32 383 +4%	31 666 -2%	34 670 +9%	34 090 -2%	25 054 -27%	27 178 +8%	26 719 -2%	27 315 +2%	37 588 +38%	39 905 +6%	39 078 -2%	40 245 +3%	34 583 -14%	39 136 +13%	41 991 +7%	46 466 +11%	44 159 -5%	39 155 -11%	42 185 +8%	38 534 -9%	54 109 +40%	55 248 +2%	60 101 +9%	66 732 +11%	63 383 -5%	65 670 +4%	63 802 -3%	62 786 -2%	57 665 -8%	53 922 -6%	54 773 +2%	55 395 +1%	48 894 -12%	56 630 +16%	56 706 +0%	59 963 +6%	92 752 +55%	108 854 +17%	119 782 +10%	115 493 -4%	90 345 -22%	75 112 -17%	75 955 +1%	66 299 -13%	101 493 +53%	113 757 +12%	130 053 +14%	169 794 +31%	129 301 -24%	133 580 +3%	127 483 -5%
EPS (Diluted)	78.62 N/A	72.59 -8%	65.59 -10%	58.15 -11%	51.22 -12%	31.94 -38%	36.81 +15%	21.39 -42%	6.96 -67%	-48.73 N/A	-43.74 +10%	-31.68 +28%	15.3 N/A	7.71 -50%	29.05 +277%	51.77 +78%	65.2 +26%	85.79 +32%	119.45 +39%	129.98 +9%	140.89 +8%	147.19 +4%	143.93 -2%	157.59 +9%	154.95 -2%	113.88 -27%	123.53 +8%	121.45 -2%	124.15 +2%	171.07 +38%	181.38 +6%	177.62 -2%	182.93 +3%	157.38 -14%	177.89 +13%	190.86 +7%	211.2 +11%	66.99 -68%	177.97 +166%	191.75 +8%	175.15 -9%	82.07 -53%	251.12 +206%	273.18 +9%	303.63 +11%	96.13 -68%	298.78 +211%	290.24 -3%	285.67 -2%	87.46 -69%	245.47 +181%	249.34 +2%	252.17 +1%	74.19 -71%	257.79 +247%	258.09 +0%	90.97 -65%	140.7 +55%	164.94 +17%	181.47 +10%	174.97 -4%	136.88 -22%	113.8 -17%	115.07 +1%	100.44 -13%	153.85 +53%	173.89 +13%	198.78 +14%	259.52 +31%	197.87 -24%	206.39 +4%	196.93 -5%

Income Statement Balance Sheet Cash Flow Statement

Bandai Namco Holdings Inc
OTC:NCBDF

Income Statement

Earnings Waterfall
Bandai Namco Holdings Inc

Income Statement
Bandai Namco Holdings Inc

See Also

Company

Help

Tools

Stocks

Bandai Namco Holdings Inc OTC:NCBDF

Income Statement

Earnings Waterfall Bandai Namco Holdings Inc

Income Statement Bandai Namco Holdings Inc

See Also

Company

Help

Tools

Stocks

Bandai Namco Holdings Inc
OTC:NCBDF

Earnings Waterfall
Bandai Namco Holdings Inc

Income Statement
Bandai Namco Holdings Inc