Income Statement

Revenue

+18%

+12%

10Y

Currency: JPY

	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	28	0	0	41	0	0	54	111	162	227	225	217	230	241	238	237	227	204	199	196	175	151	129	108	86	74	66	54	55	51	46	42	37	31	28	26	25	23	23	23	22	22	21	20	20	23	24	23	25	22	20	21	21	23	25	28	29	34	44	54	63	70	70	62	61	74	0	0	0
Revenue	42 048 N/A	49 853 +19%	45 191 -9%	42 700 -6%	39 255 -8%	43 023 +10%	45 652 +6%	49 275 +8%	44 668 -9%	45 781 +2%	41 073 -10%	38 616 -6%	56 051 +45%	54 435 -3%	54 352 0%	51 716 -5%	51 101 -1%	50 680 -1%	51 442 +2%	56 884 +11%	58 228 +2%	62 071 +7%	63 907 +3%	66 768 +4%	72 434 +8%	72 818 +1%	75 473 +4%	74 872 -1%	70 718 -6%	70 983 +0%	67 263 -5%	64 714 -4%	64 004 -1%	63 543 -1%	67 411 +6%	66 613 -1%	67 157 +1%	65 747 -2%	63 509 -3%	65 745 +4%	62 805 -4%	65 419 +4%	66 555 +2%	64 347 -3%	67 081 +4%	67 707 +1%	68 560 +1%	71 058 +4%	71 200 +0%	71 630 +1%	68 777 -4%	70 292 +2%	72 308 +3%	72 880 +1%	73 679 +1%	71 666 -3%	66 778 -7%	64 847 -3%	64 398 -1%	67 076 +4%	70 466 +5%	72 348 +3%	73 961 +2%	71 677 -3%	67 947 -5%	64 968 -4%	64 338 -1%	66 958 +4%	69 557 +4%	73 368 +5%	77 041 +5%	78 874 +2%
Gross Profit
Cost of Revenue	(37 078)	(42 293)	(38 301)	(35 613)	(33 271)	(37 102)	(40 723)	(44 556)	(40 472)	(40 834)	(36 083)	(33 944)	(49 014)	(47 746)	(47 878)	(45 784)	(43 977)	(43 537)	(44 456)	(49 051)	(50 616)	(53 158)	(54 573)	(56 533)	(61 345)	(60 942)	(62 772)	(61 443)	(58 642)	(59 564)	(56 379)	(55 236)	(54 159)	(53 336)	(56 716)	(56 076)	(55 483)	(54 200)	(51 932)	(52 453)	(51 682)	(53 970)	(55 033)	(54 570)	(56 273)	(57 078)	(57 272)	(58 978)	(59 242)	(59 227)	(57 283)	(58 329)	(59 800)	(60 502)	(61 228)	(59 971)	(55 816)	(54 166)	(53 743)	(55 664)	(58 849)	(60 550)	(61 633)	(59 987)	(57 133)	(54 940)	(54 540)	(56 097)	(57 548)	(59 739)	(63 214)	(63 991)
Gross Profit	4 970 N/A	7 560 +52%	6 890 -9%	7 087 +3%	5 984 -16%	5 921 -1%	4 929 -17%	4 719 -4%	4 196 -11%	4 947 +18%	4 990 +1%	4 672 -6%	7 037 +51%	6 689 -5%	6 474 -3%	5 932 -8%	7 124 +20%	7 143 +0%	6 986 -2%	7 833 +12%	7 612 -3%	8 913 +17%	9 334 +5%	10 235 +10%	11 089 +8%	11 876 +7%	12 701 +7%	13 429 +6%	12 076 -10%	11 419 -5%	10 884 -5%	9 478 -13%	9 845 +4%	10 207 +4%	10 695 +5%	10 537 -1%	11 674 +11%	11 547 -1%	11 577 +0%	13 292 +15%	11 123 -16%	11 449 +3%	11 522 +1%	9 777 -15%	10 808 +11%	10 629 -2%	11 288 +6%	12 080 +7%	11 958 -1%	12 403 +4%	11 494 -7%	11 963 +4%	12 508 +5%	12 378 -1%	12 451 +1%	11 695 -6%	10 962 -6%	10 681 -3%	10 655 0%	11 412 +7%	11 617 +2%	11 798 +2%	12 328 +4%	11 690 -5%	10 814 -7%	10 028 -7%	9 798 -2%	10 861 +11%	12 009 +11%	13 629 +13%	13 827 +1%	14 883 +8%
Operating Income
Operating Expenses	(10 748)	(13 452)	(11 904)	(12 091)	(11 934)	(11 804)	(9 704)	(7 840)	(5 899)	(5 702)	(5 467)	(5 314)	(6 950)	(6 663)	(6 456)	(6 305)	(6 128)	(6 098)	(6 029)	(5 952)	(6 040)	(5 966)	(5 944)	(5 919)	(6 387)	(6 486)	(6 777)	(6 887)	(7 168)	(7 182)	(7 026)	(7 113)	(6 727)	(6 936)	(6 957)	(6 918)	(7 865)	(7 704)	(7 733)	(8 236)	(7 414)	(7 492)	(7 484)	(7 016)	(7 226)	(7 240)	(7 272)	(7 494)	(7 461)	(7 429)	(7 392)	(7 635)	(7 990)	(8 279)	(8 469)	(8 294)	(7 665)	(7 687)	(7 846)	(7 913)	(8 015)	(8 182)	(8 176)	(8 135)	(8 158)	(8 145)	(8 224)	(8 324)	(8 832)	(8 861)	(8 975)	(9 033)
Selling, General & Administrative	(10 748)	(10 253)	(11 904)	(10 492)	(11 934)	(7 006)	(6 505)	(6 241)	(5 899)	(5 702)	(5 467)	(5 314)	(6 950)	(6 663)	(6 456)	(6 305)	(6 128)	(6 098)	(6 029)	(5 951)	(6 039)	(5 965)	(5 944)	(5 918)	(6 387)	(6 486)	(6 775)	(6 889)	(7 167)	(7 181)	(7 026)	(7 111)	(6 727)	(6 937)	(6 958)	(6 917)	(7 866)	(7 703)	(7 733)	(8 237)	(6 967)	(7 493)	(7 484)	(7 017)	(6 681)	(7 240)	(7 272)	(7 493)	(6 802)	(7 428)	(7 391)	(7 636)	(7 266)	(8 279)	(8 469)	(8 294)	(7 007)	(7 687)	(7 845)	(7 910)	(7 277)	(8 180)	(8 177)	(8 136)	(7 308)	(8 146)	(8 223)	(8 323)	(7 950)	(8 860)	(8 974)	(9 033)
Research & Development	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	(447)	0	0	0	(545)	0	0	0	(659)	0	0	0	(723)	0	0	0	(657)	0	0	0	(738)	0	0	0	(850)	0	0	0	(882)	0	0	0
Depreciation & Amortization	0	0	0	(1 599)	(3 199)	(4 798)	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	0	0	0	0	0	0	0	0
Other Operating Expenses	0	(3 199)	0	0	3 199	0	(3 199)	(1 599)	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	0	(1)	0	0	(2)	2	0	0	0	0	0	1	1	(1)	1	(1)	0	1	0	0	0	1	0	0	0	(1)	0	(1)	(1)	1	(1)	0	0	0	(1)	0	(1)	(3)	0	(2)	1	1	0	0	0	(1)	0	0	0	0
Operating Income	(5 778) N/A	(5 892) -2%	(5 014) +15%	(5 004) +0%	(5 950) -19%	(5 883) +1%	(4 775) +19%	(3 121) +35%	(1 703) +45%	(755) +56%	(477) +37%	(642) -35%	87 N/A	26 -70%	18 -31%	(373) N/A	996 N/A	1 045 +5%	957 -8%	1 881 +97%	1 572 -16%	2 947 +87%	3 390 +15%	4 316 +27%	4 702 +9%	5 390 +15%	5 924 +10%	6 542 +10%	4 908 -25%	4 237 -14%	3 858 -9%	2 365 -39%	3 118 +32%	3 271 +5%	3 738 +14%	3 619 -3%	3 809 +5%	3 843 +1%	3 844 +0%	5 056 +32%	3 709 -27%	3 957 +7%	4 038 +2%	2 761 -32%	3 582 +30%	3 389 -5%	4 016 +19%	4 586 +14%	4 497 -2%	4 974 +11%	4 102 -18%	4 328 +6%	4 518 +4%	4 099 -9%	3 982 -3%	3 401 -15%	3 297 -3%	2 994 -9%	2 809 -6%	3 499 +25%	3 602 +3%	3 616 +0%	4 152 +15%	3 555 -14%	2 656 -25%	1 883 -29%	1 574 -16%	2 537 +61%	3 177 +25%	4 768 +50%	4 852 +2%	5 850 +21%
Pre-Tax Income
Interest Income Expense	0	0	(149)	(393)	(510)	(449)	(730)	(619)	(548)	(327)	(368)	(434)	223	291	300	379	(121)	(383)	(385)	(430)	486	277	232	1 282	562	1 027	1 170	338	204	250	197	28	35	(2)	(17)	(20)	5	(1)	4	7	1	44	82	84	81	74	32	34	37	19	22	11	29	16	22	123	109	184	226	(132)	(128)	(139)	(90)	185	279	451	364	337	294	168	223	392
Non-Reccuring Items	(1 061)	(1 122)	(85)	210	(390)	(383)	(631)	12	64	(169)	(126)	(166)	(277)	(205)	(225)	(225)	(70)	(98)	(103)	(130)	(232)	(186)	(184)	(160)	(115)	(372)	(465)	(486)	(130)	(131)	(29)	(4)	(23)	(31)	(35)	(35)	(79)	(78)	(100)	(107)	(134)	(133)	(97)	(99)	(16)	(17)	(28)	(20)	(85)	(118)	(120)	(119)	(114)	(95)	(97)	(516)	(445)	(433)	(430)	(44)	(48)	(45)	(39)	(51)	(53)	(53)	(53)	(6)	(116)	(116)	(402)	(426)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	5	0	21	0	0	0	32	0	62	65	47	0	14	11	19	0	23	37	18	59	75	115	0	0	54	3	9	14	64	53	50	39	(8)	13	46	59	62	63	4	(3)	(6)	0	25	14	16	25	28	31	29	46	42	36	59	49	76	91	91	88	59	41	19	39
Total Other Income	(267)	(229)	(157)	(102)	(78)	(147)	(119)	(82)	(3)	25	32	38	14	6	(2)	(10)	(7)	372	308	531	(110)	169	159	(93)	(158)	(134)	(158)	(133)	(21)	(19)	(21)	(16)	(5)	(54)	(146)	(122)	36	67	102	62	1	10	(22)	1	18	(18)	(27)	(32)	(125)	(116)	(104)	25	171	191	212	69	(25)	(17)	(32)	(28)	(16)	(13)	7	1	12	(17)	(49)	(55)	(104)	(86)	(102)	(94)
Pre-Tax Income	(7 106) N/A	(7 243) -2%	(5 405) +25%	(5 289) +2%	(6 928) -31%	(6 862) +1%	(6 255) +9%	(3 810) +39%	(2 190) +43%	(1 226) +44%	(934) +24%	(1 204) -29%	68 N/A	118 +74%	91 -23%	(229) N/A	830 N/A	936 +13%	839 -10%	1 917 +128%	1 763 -8%	3 207 +82%	3 611 +13%	5 356 +48%	5 010 -6%	5 911 +18%	6 494 +10%	6 298 -3%	4 979 -21%	4 396 -12%	4 080 -7%	2 488 -39%	3 125 +26%	3 184 +2%	3 594 +13%	3 445 -4%	3 780 +10%	3 845 +2%	3 914 +2%	5 071 +30%	3 627 -28%	3 917 +8%	3 993 +2%	2 760 -31%	3 711 +34%	3 487 -6%	4 055 +16%	4 631 +14%	4 328 -7%	4 756 +10%	3 894 -18%	4 245 +9%	4 629 +9%	4 225 -9%	4 135 -2%	3 102 -25%	2 964 -4%	2 759 -7%	2 602 -6%	3 341 +28%	3 452 +3%	3 455 +0%	4 089 +18%	3 739 -9%	2 970 -21%	2 355 -21%	1 927 -18%	2 901 +51%	3 310 +14%	4 775 +44%	4 590 -4%	5 761 +26%
Net Income
Tax Provision	33	800	(94)	266	35	(246)	229	608	295	(51)	(135)	28	(103)	(178)	(189)	(238)	(648)	(678)	(637)	(566)	(470)	(1 058)	(1 172)	(1 246)	(1 159)	(666)	(958)	(1 494)	(1 053)	(1 431)	(1 240)	(658)	(1 092)	(1 047)	(1 127)	(985)	(1 157)	(1 253)	(1 293)	(1 640)	(1 144)	(1 253)	(1 285)	(903)	(1 242)	(1 168)	(1 320)	(1 502)	(1 522)	(1 656)	(1 447)	(1 696)	(1 617)	(1 513)	(1 427)	(963)	(883)	(874)	(738)	(1 102)	(1 251)	(1 206)	(1 460)	(1 323)	(944)	(742)	(623)	(835)	(1 100)	(1 579)	(1 563)	(1 906)
Income from Continuing Operations	(7 073)	(6 443)	(5 499)	(5 023)	(6 893)	(7 108)	(6 026)	(3 202)	(1 895)	(1 277)	(1 069)	(1 176)	(35)	(60)	(98)	(467)	182	258	202	1 351	1 293	2 149	2 439	4 110	3 851	5 245	5 536	4 804	3 926	2 965	2 840	1 830	2 033	2 137	2 467	2 460	2 623	2 592	2 621	3 431	2 483	2 664	2 708	1 857	2 469	2 319	2 735	3 129	2 806	3 100	2 447	2 549	3 012	2 712	2 708	2 139	2 081	1 885	1 864	2 239	2 201	2 249	2 629	2 416	2 026	1 613	1 304	2 066	2 210	3 196	3 027	3 855
Income to Minority Interest	1 227	1 230	5	6	7	(2)	(7)	(17)	(10)	(13)	(12)	(13)	(9)	0	(6)	(5)	(6)	(9)	(7)	(9)	(12)	(21)	(16)	(21)	(30)	(17)	(25)	(31)	(26)	(36)	(33)	(20)	(25)	(24)	(29)	(35)	(55)	(60)	(64)	(64)	(38)	(34)	(23)	(26)	(31)	(31)	(31)	(30)	(28)	(30)	(27)	(27)	(22)	(21)	(19)	(16)	(18)	(13)	(18)	(21)	(35)	(43)	(42)	(38)	(17)	2	5	0	(8)	(13)	(8)	(16)
Net Income (Common)	(5 848) N/A	(5 215) +11%	(5 493) -5%	(5 019) +9%	(6 882) -37%	(7 111) -3%	(6 032) +15%	(3 223) +47%	(1 906) +41%	(1 288) +32%	(1 076) +16%	(1 186) -10%	(44) +96%	(63) -43%	(107) -70%	(475) -344%	176 N/A	251 +43%	196 -22%	1 343 +585%	1 281 -5%	2 128 +66%	2 422 +14%	4 089 +69%	3 821 -7%	5 228 +37%	5 510 +5%	4 773 -13%	3 900 -18%	2 929 -25%	2 808 -4%	1 810 -36%	2 008 +11%	2 114 +5%	2 439 +15%	2 426 -1%	2 568 +6%	2 531 -1%	2 556 +1%	3 366 +32%	2 445 -27%	2 630 +8%	2 685 +2%	1 831 -32%	2 438 +33%	2 288 -6%	2 705 +18%	3 100 +15%	2 777 -10%	3 069 +11%	2 417 -21%	2 520 +4%	2 990 +19%	2 691 -10%	2 690 0%	2 123 -21%	2 063 -3%	1 872 -9%	1 846 -1%	2 218 +20%	2 166 -2%	2 207 +2%	2 587 +17%	2 379 -8%	2 009 -16%	1 615 -20%	1 308 -19%	2 065 +58%	2 202 +7%	3 183 +45%	3 021 -5%	3 839 +27%
EPS (Diluted)	-365.5 N/A	-306.76 +16%	-343.31 -12%	-313.68 +9%	-404.82 -29%	-444.43 -10%	-377 +15%	-189.58 +50%	-119.12 +37%	-80.5 +32%	-67.25 +16%	-74.12 -10%	-2.75 +96%	-3.93 -43%	-6.68 -70%	-29.68 -344%	11 N/A	15.68 +43%	12.25 -22%	83.93 +585%	80.06 -5%	133 +66%	151.37 +14%	255.56 +69%	238.81 -7%	326.75 +37%	344.37 +5%	298.31 -13%	237.11 -21%	183.06 -23%	175.5 -4%	113.12 -36%	122.08 +8%	132.12 +8%	152.43 +15%	151.62 -1%	156.42 +3%	158.18 +1%	159.75 +1%	210.37 +32%	149.1 -29%	164.37 +10%	167.81 +2%	113.07 -33%	150.14 +33%	142.28 -5%	170.71 +20%	195.81 +15%	174.68 -11%	194.72 +11%	155.9 -20%	162.73 +4%	192.17 +18%	174.45 -9%	176.72 +1%	139.53 -21%	135.11 -3%	123.02 -9%	121.29 -1%	145.72 +20%	142.32 -2%	145 +2%	169.96 +17%	156.28 -8%	131.98 -16%	106.09 -20%	86.21 -19%	136.56 +58%	145.26 +6%	210.46 +45%	199.43 -5%	253.4 +27%

Income Statement Balance Sheet Cash Flow Statement

Fudo Tetra Corp
TSE:1813

Income Statement

Earnings Waterfall
Fudo Tetra Corp

Income Statement
Fudo Tetra Corp

See Also

Company

Help

Tools

Stocks

Fudo Tetra Corp TSE:1813

Income Statement

Earnings Waterfall Fudo Tetra Corp

Income Statement Fudo Tetra Corp

See Also

Company

Help

Tools

Stocks

Fudo Tetra Corp
TSE:1813

Earnings Waterfall
Fudo Tetra Corp

Income Statement
Fudo Tetra Corp