Income Statement

Revenue

+7%

+65%

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
Revenue
Interest Expense	138	0	0	173	0	0	148	0	0	254	0	0	326	0	0	354	0	0	300	606	920	1 207	1 210	1 200	1 186	1 194	1 182	1 172	1 154	1 160	1 129	1 109	1 081	1 021	990	953	1 108	875	885	913	733	948	935	897	893	897	884	900	899	947	1 009	1 056	1 011	1 041	1 014	956	984	915	868	788	699	601	517	475	475	616	480	584	784	1 058	1 382	1 697	2 008	2 228	2 402	2 541	2 597	2 624	0	0
Revenue	55 049 N/A	63 774 +16%	69 627 +9%	70 462 +1%	71 439 +1%	74 568 +4%	77 479 +4%	78 907 +2%	80 040 +1%	81 964 +2%	83 548 +2%	85 011 +2%	90 895 +7%	93 731 +3%	85 208 -9%	72 412 -15%	62 820 -13%	64 305 +2%	66 143 +3%	70 654 +7%	70 702 +0%	102 470 +45%	102 233 0%	102 360 +0%	100 645 -2%	98 834 -2%	97 660 -1%	95 378 -2%	96 831 +2%	97 345 +1%	100 870 +4%	104 019 +3%	109 793 +6%	116 685 +6%	118 975 +2%	123 292 +4%	126 010 +2%	128 569 +2%	129 808 +1%	132 100 +2%	131 464 0%	130 735 -1%	129 370 -1%	125 741 -3%	126 615 +1%	128 387 +1%	133 737 +4%	138 494 +4%	142 625 +3%	145 558 +2%	147 386 +1%	147 783 +0%	147 004 -1%	148 688 +1%	148 029 0%	147 944 0%	146 306 -1%	138 916 -5%	130 662 -6%	127 854 -2%	131 183 +3%	137 247 +5%	151 652 +10%	160 033 +6%	169 090 +6%	176 421 +4%	184 541 +5%	197 885 +7%	208 377 +5%	215 625 +3%	218 302 +1%	217 407 0%	215 695 -1%	216 497 +0%	218 207 +1%	217 497 0%	213 182 -2%	216 000 +1%	213 093 -1%	211 143 -1%
Gross Profit
Cost of Revenue	(33 576)	(40 632)	(45 927)	(45 431)	(44 369)	(43 989)	(45 242)	(43 697)	(44 188)	(44 297)	(45 836)	(46 694)	(50 883)	(53 607)	(50 343)	(44 431)	(38 338)	(38 195)	(39 226)	(42 150)	(42 810)	(61 408)	(61 479)	(62 417)	(61 389)	(60 716)	(59 722)	(56 747)	(55 898)	(54 517)	(55 171)	(55 604)	(58 231)	(61 034)	(60 907)	(63 061)	(63 787)	(62 299)	(62 506)	(62 479)	(62 684)	(65 093)	(64 084)	(62 796)	(62 564)	(62 840)	(66 511)	(68 623)	(70 309)	(70 574)	(70 242)	(70 310)	(69 208)	(70 173)	(69 900)	(69 491)	(69 205)	(66 283)	(64 040)	(63 803)	(66 167)	(69 351)	(75 105)	(78 943)	(82 911)	(86 328)	(89 948)	(95 860)	(100 778)	(103 223)	(104 324)	(103 536)	(101 534)	(101 731)	(102 276)	(101 690)	(100 718)	(102 098)	(100 994)	(99 763)
Gross Profit	21 473 N/A	23 142 +8%	23 700 +2%	25 031 +6%	27 070 +8%	30 579 +13%	32 237 +5%	35 210 +9%	35 852 +2%	37 667 +5%	37 712 +0%	38 317 +2%	40 012 +4%	40 124 +0%	34 865 -13%	27 981 -20%	24 482 -13%	26 110 +7%	26 917 +3%	28 504 +6%	27 892 -2%	41 062 +47%	40 754 -1%	39 943 -2%	39 256 -2%	38 118 -3%	37 938 0%	38 631 +2%	40 933 +6%	42 828 +5%	45 699 +7%	48 415 +6%	51 562 +7%	55 651 +8%	58 068 +4%	60 231 +4%	62 223 +3%	66 270 +7%	67 302 +2%	69 621 +3%	68 780 -1%	65 642 -5%	65 286 -1%	62 945 -4%	64 051 +2%	65 547 +2%	67 226 +3%	69 871 +4%	72 316 +3%	74 984 +4%	77 144 +3%	77 473 +0%	77 796 +0%	78 515 +1%	78 129 0%	78 453 +0%	77 101 -2%	72 633 -6%	66 622 -8%	64 051 -4%	65 016 +2%	67 896 +4%	76 547 +13%	81 090 +6%	86 179 +6%	90 093 +5%	94 593 +5%	102 025 +8%	107 599 +5%	112 402 +4%	113 978 +1%	113 871 0%	114 161 +0%	114 766 +1%	115 931 +1%	115 807 0%	112 464 -3%	113 902 +1%	112 099 -2%	111 380 -1%
Operating Income
Operating Expenses	(17 165)	(18 257)	(19 012)	(19 714)	(20 829)	(22 686)	(23 995)	(24 867)	(25 993)	(27 777)	(28 890)	(29 989)	(32 775)	(35 385)	(33 948)	(30 959)	(28 421)	(29 493)	(30 026)	(30 039)	(30 010)	(39 261)	(38 280)	(37 637)	(36 657)	(36 037)	(35 841)	(35 562)	(35 824)	(37 614)	(38 881)	(40 563)	(42 317)	(43 921)	(45 954)	(46 739)	(48 406)	(50 229)	(54 097)	(56 884)	(56 552)	(56 839)	(56 605)	(54 945)	(55 080)	(55 996)	(57 090)	(59 507)	(60 950)	(62 911)	(64 487)	(64 702)	(65 192)	(64 919)	(70 298)	(70 603)	(71 489)	(67 252)	(64 572)	(63 248)	(61 242)	(61 303)	(64 174)	(66 749)	(70 694)	(74 179)	(78 303)	(83 755)	(88 058)	(92 865)	(96 558)	(99 840)	(102 094)	(103 562)	(108 975)	(108 636)	(106 961)	(105 076)	(104 454)	(105 897)
Selling, General & Administrative	(17 165)	(18 227)	(19 012)	(19 714)	(20 651)	(22 686)	(23 995)	(24 759)	(25 993)	(27 777)	(28 819)	(29 989)	(32 775)	(36 165)	(33 948)	(30 959)	(28 421)	(29 493)	(30 026)	(30 039)	(30 010)	(30 523)	(38 280)	(37 637)	(36 657)	(28 713)	(35 840)	(35 562)	(35 823)	(29 526)	(38 881)	(40 561)	(42 317)	(34 738)	(45 309)	(46 738)	(48 266)	(39 411)	(52 231)	(55 018)	(56 550)	(43 343)	(56 605)	(54 945)	(55 081)	(43 077)	(57 090)	(59 508)	(60 950)	(47 734)	(64 485)	(64 700)	(65 191)	(48 549)	(65 429)	(66 314)	(67 200)	(48 827)	(64 572)	(63 248)	(61 242)	(44 365)	(64 170)	(66 745)	(70 691)	(54 875)	(78 303)	(83 755)	(88 058)	(69 274)	(96 557)	(99 839)	(102 092)	(75 834)	(105 765)	(105 459)	(106 960)	(76 543)	(104 454)	(105 896)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5 140)	0	0	0	(3 700)	0	0	0	(4 048)	0	0	0	(4 826)	0	0	0	(6 366)	0	0	0	0	0	0	0	(7 175)	0	0	0	(8 638)	0	0	0	(9 962)	0	0	0	(11 637)	0	0	0	(10 323)	0	0	0	(11 973)	0	0	0	(15 909)	0	0	0	(18 584)	0	0	0	(18 881)	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	(3 598)	0	0	0	(3 624)	0	0	0	(4 039)	0	0	0	(4 356)	0	0	0	(4 450)	0	0	0	(6 217)	0	0	0	(5 744)	0	0	0	(6 538)	0	0	0	(6 407)	0	0	0	(6 787)	0	0	0	(6 613)	0	0	0	(7 330)	0	0	0	(7 681)	0	0	0	(9 143)	0	0	0	(9 651)	0	0
Other Operating Expenses	0	(30)	0	0	(178)	0	0	(108)	0	0	(71)	0	0	780	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	(1)	0	(2)	0	(1)	(645)	0	(140)	0	(1 866)	(1 866)	(2)	(7 279)	0	0	0	0	0	1	0	(1)	(2)	(2)	(1)	(1)	(4 869)	(4 289)	(4 289)	(1)	0	0	0	(2)	(4)	(4)	(3)	(1)	0	0	0	(1)	(1)	0	0	(1)	(3 210)	(3 177)	(1)	(1)	0	0
Operating Income	4 308 N/A	4 885 +13%	4 688 -4%	5 317 +13%	6 241 +17%	7 893 +26%	8 242 +4%	10 344 +26%	9 859 -5%	9 890 +0%	8 820 -11%	8 328 -6%	7 237 -13%	4 740 -35%	917 -81%	(2 978) N/A	(3 939) -32%	(3 383) +14%	(3 109) +8%	(1 535) +51%	(2 118) -38%	1 801 N/A	2 474 +37%	2 306 -7%	2 599 +13%	2 081 -20%	2 097 +1%	3 069 +46%	5 109 +66%	5 214 +2%	6 818 +31%	7 852 +15%	9 245 +18%	11 730 +27%	12 114 +3%	13 492 +11%	13 817 +2%	16 041 +16%	13 205 -18%	12 737 -4%	12 228 -4%	8 803 -28%	8 681 -1%	8 000 -8%	8 971 +12%	9 551 +6%	10 136 +6%	10 364 +2%	11 366 +10%	12 073 +6%	12 657 +5%	12 771 +1%	12 604 -1%	13 596 +8%	7 831 -42%	7 850 +0%	5 612 -29%	5 381 -4%	2 050 -62%	803 -61%	3 774 +370%	6 593 +75%	12 373 +88%	14 341 +16%	15 485 +8%	15 914 +3%	16 290 +2%	18 270 +12%	19 541 +7%	19 537 0%	17 420 -11%	14 031 -19%	12 067 -14%	11 204 -7%	6 956 -38%	7 171 +3%	5 503 -23%	8 826 +60%	7 645 -13%	5 483 -28%
Pre-Tax Income
Interest Income Expense	(224)	(293)	(531)	(550)	(790)	(925)	(1 082)	(780)	(591)	(275)	(315)	(578)	(858)	(851)	(1 734)	(1 635)	(1 875)	(585)	(1 175)	(999)	(1 516)	(1 526)	(1 003)	(1 639)	(1 499)	(1 892)	(1 969)	(1 402)	(1 390)	(1 651)	(1 038)	(791)	(30)	(478)	(780)	(749)	(1 209)	(441)	(192)	(358)	(634)	(997)	(2 125)	(2 240)	(1 747)	(1 737)	(627)	(494)	(809)	(1 093)	(1 318)	(1 301)	(1 560)	(1 379)	(1 506)	(1 779)	(1 446)	(1 041)	(979)	(780)	(892)	(930)	(662)	(740)	(651)	(606)	252	600	(649)	(1 022)	(1 303)	(1 943)	(1 967)	(1 468)	(2 672)	(3 157)	(2 035)	(2 902)	(2 404)	(1 630)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(57)	(85)	(85)	(28)	(71)	(160)	(801)	(4 566)	(5 511)	(5 160)	(5 582)	(1 917)	(1 235)	(1 269)	(699)	(611)	(747)	0	(150)	0	(1 865)	0	0	(2 352)	(560)	(662)	(816)	(293)	(175)	(5)	(114)	(154)	(1 610)	(1 760)	(2 078)	(2 074)	(5 019)	0	0	0	0	(31)	(162)	(221)	(570)	(484)	249	(172)	(562)	(1 047)	(2 124)	(1 775)	(2 358)	(3 302)	(2 859)	(4 487)	(4 583)	0	0	(1 852)	(3 211)	(4 730)	(5 057)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(70)	0	(469)	(460)	(479)	0	0	0	717	0	(14)	(39)	(209)	0	(180)	(155)	0	0	0	0	0	0	0	0	0	0	0	0	204	0	0	141	141	0	0	0	0	(562)	(555)	(556)	(554)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	751	0	0	0	0	0	0	334
Total Other Income	(359)	(393)	165	120	15	222	267	362	41	(7)	(33)	40	518	212	(35)	(505)	(413)	(79)	(48)	358	260	266	(253)	16	86	(3)	(62)	(23)	(74)	(92)	(280)	(38)	(102)	47	121	157	(66)	(721)	(771)	(923)	(677)	61	144	210	193	(192)	(178)	(303)	(534)	(306)	(103)	0	(78)	(720)	(732)	(845)	(657)	(874)	(1 206)	(1 115)	(1 266)	(174)	(26)	(190)	(45)	(101)	(65)	120	93	(119)	(305)	(205)	(1 186)	(707)	(686)	(1 175)	(981)	(706)	(452)	(249)
Pre-Tax Income	3 725 N/A	4 199 +13%	4 322 +3%	4 887 +13%	5 466 +12%	7 190 +32%	7 427 +3%	9 925 +34%	9 309 -6%	9 608 +3%	8 474 -12%	7 790 -8%	6 897 -11%	4 101 -41%	(852) N/A	(5 118) -501%	(6 227) -22%	(4 174) +33%	(4 417) -6%	(2 730) +38%	(3 862) -41%	(9) +100%	1 058 N/A	(118) N/A	(3 380) -2 764%	(4 608) -36%	(5 094) -11%	(3 952) +22%	1 689 N/A	2 027 +20%	4 231 +109%	6 144 +45%	8 347 +36%	10 552 +26%	11 455 +9%	12 750 +11%	12 542 -2%	13 014 +4%	12 242 -6%	11 456 -6%	8 565 -25%	7 307 -15%	6 038 -17%	5 154 -15%	7 124 +38%	7 651 +7%	9 326 +22%	9 453 +1%	10 010 +6%	9 205 -8%	9 476 +3%	9 392 -1%	8 892 -5%	6 478 -27%	5 031 -22%	4 671 -7%	2 953 -37%	2 912 -1%	(166) N/A	(1 253) -655%	1 397 N/A	4 919 +252%	11 201 +128%	13 660 +22%	14 617 +7%	14 645 +0%	15 430 +5%	16 866 +9%	17 210 +2%	16 038 -7%	12 510 -22%	9 024 -28%	5 178 -43%	4 446 -14%	3 598 -19%	2 839 -21%	635 -78%	2 007 +216%	59 -97%	(1 119) N/A
Net Income
Tax Provision	(1 198)	(1 546)	(1 658)	(2 029)	(2 439)	(3 152)	(3 244)	(4 054)	(3 955)	(3 919)	(2 951)	(2 537)	(2 427)	(1 531)	(1 404)	(199)	(183)	164	692	12	25	(1 109)	(1 777)	(1 739)	226	927	1 038	1 013	(1 078)	(1 531)	(2 099)	(2 643)	(3 836)	(4 374)	(4 325)	(4 792)	(4 307)	(4 159)	(4 257)	(3 790)	(2 935)	(2 893)	(2 650)	(2 499)	(3 019)	(3 118)	(3 666)	(3 923)	(3 683)	(3 579)	(3 684)	(3 245)	(3 437)	(827)	(347)	(387)	287	(2 041)	(1 016)	(764)	(2 063)	(2 430)	(4 390)	(5 189)	(4 993)	(3 698)	(3 540)	(3 768)	(4 141)	(4 075)	(3 510)	(2 431)	(644)	764	806	1 692	1 245	(1 348)	(430)	(8 171)
Income from Continuing Operations	2 527	2 653	2 664	2 858	3 027	4 038	4 183	5 871	5 354	5 689	5 523	5 253	4 470	2 570	(2 256)	(5 317)	(6 410)	(4 010)	(3 725)	(2 718)	(3 837)	(1 118)	(719)	(1 857)	(3 154)	(3 681)	(4 056)	(2 939)	611	496	2 132	3 501	4 511	6 178	7 130	7 958	8 235	8 855	7 985	7 666	5 630	4 414	3 388	2 655	4 105	4 533	5 660	5 530	6 327	5 626	5 792	6 147	5 455	5 651	4 684	4 284	3 240	871	(1 182)	(2 017)	(666)	2 489	6 811	8 471	9 624	10 947	11 890	13 098	13 069	11 963	9 000	6 593	4 534	5 210	4 404	4 531	1 880	659	(371)	(9 290)
Income to Minority Interest	0	7	7	(4)	(32)	(55)	(70)	(87)	(107)	(109)	(112)	(90)	(172)	(197)	(265)	(146)	37	64	17	(153)	(103)	(166)	(142)	(91)	(66)	(5)	2	(7)	23	15	(39)	(96)	(196)	(214)	(206)	(179)	(142)	(184)	(190)	(212)	(234)	(216)	(206)	(190)	(222)	(138)	(148)	97	134	402	394	163	146	897	995	1 011	1 044	64	12	20	26	(113)	(131)	(174)	(174)	(247)	(221)	(250)	(262)	(156)	(185)	(209)	(232)	(271)	(216)	(138)	(159)	(241)	(313)	(351)
Net Income (Common)	2 526 N/A	2 660 +5%	2 669 +0%	2 852 +7%	2 993 +5%	3 980 +33%	4 107 +3%	5 782 +41%	5 243 -9%	5 579 +6%	5 405 -3%	5 161 -5%	4 295 -17%	2 370 -45%	(2 525) N/A	(5 464) -116%	(6 376) -17%	(3 947) +38%	(3 709) +6%	(2 873) +23%	(3 940) -37%	(1 288) +67%	(865) +33%	(1 953) -126%	(3 225) -65%	(3 686) -14%	(4 057) -10%	(2 947) +27%	633 N/A	511 -19%	2 092 +309%	3 405 +63%	4 314 +27%	5 963 +38%	6 923 +16%	7 779 +12%	8 093 +4%	8 670 +7%	7 794 -10%	7 453 -4%	5 393 -28%	4 197 -22%	3 181 -24%	2 465 -23%	3 883 +58%	4 395 +13%	5 512 +25%	5 628 +2%	6 463 +15%	6 028 -7%	6 186 +3%	6 307 +2%	5 600 -11%	6 548 +17%	5 681 -13%	5 297 -7%	4 284 -19%	935 -78%	(1 172) N/A	(1 997) -70%	(641) +68%	2 376 N/A	6 681 +181%	8 296 +24%	9 450 +14%	10 699 +13%	11 666 +9%	12 848 +10%	12 806 0%	11 806 -8%	8 817 -25%	6 383 -28%	4 300 -33%	4 940 +15%	4 189 -15%	4 392 +5%	1 723 -61%	417 -76%	(686) N/A	(9 641) -1 305%
EPS (Diluted)	28.38 N/A	29.55 +4%	29.99 +1%	30.66 +2%	31.84 +4%	42.79 +34%	44.16 +3%	61.51 +39%	56.37 -8%	59.98 +6%	57.5 -4%	55.49 -3%	46.18 -17%	25.21 -45%	-27.15 N/A	-58.75 -116%	-67.82 -15%	-42.44 +37%	-39.88 +6%	-30.89 +23%	-42.36 -37%	-13.84 +67%	-9.3 +33%	-21 -126%	-34.67 -65%	-39.63 -14%	-43.62 -10%	-31.68 +27%	6.8 N/A	5.49 -19%	19.37 +253%	31.52 +63%	39.94 +27%	55.21 +38%	64.1 +16%	72.02 +12%	74.92 +4%	80.27 +7%	72.15 -10%	69 -4%	49.93 -28%	38.97 -22%	30 -23%	23.25 -23%	36.63 +58%	41.46 +13%	52 +25%	53.09 +2%	60.97 +15%	56.86 -7%	58.35 +3%	59.49 +2%	52.82 -11%	61.75 +17%	53.56 -13%	50.18 -6%	40.71 -19%	8.86 -78%	-11.14 N/A	-18.99 -70%	-6.1 +68%	22.59 N/A	63.52 +181%	78.87 +24%	89.83 +14%	101.68 +13%	110.86 +9%	122.04 +10%	121.62 0%	112.15 -8%	83.74 -25%	60.56 -28%	40.83 -33%	46.89 +15%	39.75 -15%	41.67 +5%	16.35 -61%	3.96 -76%	-6.5 N/A	-91.41 -1 306%

Income Statement Balance Sheet Cash Flow Statement

Topcon Corp
OTC:TOPCF

Income Statement

Earnings Waterfall
Topcon Corp

Income Statement
Topcon Corp

See Also

Company

Help

Tools

Stocks

Topcon Corp OTC:TOPCF

Income Statement

Earnings Waterfall Topcon Corp

Income Statement Topcon Corp

See Also

Company

Help

Tools

Stocks

Topcon Corp
OTC:TOPCF

Earnings Waterfall
Topcon Corp

Income Statement
Topcon Corp