Income Statement

Revenue

+24%

+29%

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	98	0	0	38	0	0	41	141	182	282	285	282	286	294	300	298	296	290	288	290	289	289	295	302	282	293	289	286	276	261	255	250	247	252	248	245	256	244	239	231	240	236	235	239	244	244	244	269	239	184	185	119	147	158	154	173	154	162	173	154	173	135	134	123	198	234	0	0	0
Revenue	290 736 N/A	306 662 +5%	319 807 +4%	326 828 +2%	301 757 -8%	307 045 +2%	308 578 +0%	329 808 +7%	327 046 -1%	331 278 +1%	319 245 -4%	314 078 -2%	478 516 +52%	480 045 +0%	469 119 -2%	470 424 +0%	455 563 -3%	451 580 -1%	462 261 +2%	477 089 +3%	491 140 +3%	493 855 +1%	500 765 +1%	506 519 +1%	514 357 +2%	510 748 -1%	493 898 -3%	485 992 -2%	467 972 -4%	470 594 +1%	473 687 +1%	472 503 0%	475 345 +1%	470 883 -1%	471 188 +0%	465 282 -1%	472 591 +2%	477 485 +1%	482 760 +1%	493 337 +2%	500 700 +1%	494 042 -1%	497 037 +1%	502 291 +1%	521 283 +4%	543 205 +4%	564 960 +4%	573 503 +2%	585 905 +2%	581 904 -1%	576 423 -1%	573 018 -1%	556 273 -3%	557 472 +0%	558 474 +0%	560 807 +0%	566 794 +1%	574 888 +1%	580 758 +1%	594 269 +2%	609 132 +3%	606 479 0%	621 694 +3%	633 571 +2%	654 516 +3%	674 962 +3%	681 886 +1%	691 989 +1%	705 058 +2%	713 226 +1%	728 396 +2%	739 740 +2%
Gross Profit
Cost of Revenue	(253 633)	(268 192)	(276 427)	(282 053)	(256 076)	(261 668)	(263 438)	(279 960)	(280 494)	(285 137)	(276 593)	(270 270)	(414 461)	(415 714)	(406 366)	(408 960)	(396 974)	(396 426)	(406 999)	(420 604)	(433 013)	(435 478)	(441 649)	(446 489)	(449 745)	(443 674)	(426 343)	(416 649)	(396 594)	(397 533)	(398 943)	(396 318)	(396 367)	(392 605)	(391 193)	(383 754)	(389 295)	(392 681)	(398 048)	(407 402)	(412 576)	(406 497)	(407 826)	(412 592)	(429 099)	(448 966)	(468 983)	(474 219)	(484 586)	(479 350)	(473 595)	(470 256)	(457 042)	(458 671)	(460 247)	(464 709)	(469 646)	(479 265)	(487 095)	(501 573)	(510 106)	(506 657)	(519 123)	(525 802)	(546 935)	(564 805)	(567 991)	(570 785)	(572 255)	(571 931)	(571 065)	(575 996)
Gross Profit	37 103 N/A	38 470 +4%	43 380 +13%	44 775 +3%	45 681 +2%	45 377 -1%	45 140 -1%	49 848 +10%	46 552 -7%	46 141 -1%	42 652 -8%	43 808 +3%	64 055 +46%	64 331 +0%	62 753 -2%	61 464 -2%	58 589 -5%	55 154 -6%	55 262 +0%	56 485 +2%	58 127 +3%	58 377 +0%	59 116 +1%	60 030 +2%	64 612 +8%	67 074 +4%	67 555 +1%	69 343 +3%	71 378 +3%	73 061 +2%	74 744 +2%	76 185 +2%	78 978 +4%	78 278 -1%	79 995 +2%	81 528 +2%	83 296 +2%	84 804 +2%	84 712 0%	85 935 +1%	88 124 +3%	87 545 -1%	89 211 +2%	89 699 +1%	92 184 +3%	94 239 +2%	95 977 +2%	99 284 +3%	101 319 +2%	102 554 +1%	102 828 +0%	102 762 0%	99 231 -3%	98 801 0%	98 227 -1%	96 098 -2%	97 148 +1%	95 623 -2%	93 663 -2%	92 696 -1%	99 026 +7%	99 822 +1%	102 571 +3%	107 769 +5%	107 581 0%	110 157 +2%	113 895 +3%	121 204 +6%	132 803 +10%	141 295 +6%	157 331 +11%	163 744 +4%
Operating Income
Operating Expenses	(27 636)	(28 749)	(29 347)	(29 475)	(29 613)	(30 389)	(30 820)	(31 133)	(31 840)	(31 483)	(31 034)	(29 954)	(40 641)	(39 476)	(39 048)	(39 199)	(39 337)	(38 880)	(39 125)	(38 645)	(38 360)	(37 699)	(37 646)	(37 964)	(38 921)	(41 118)	(41 442)	(41 995)	(42 053)	(43 005)	(43 677)	(44 017)	(45 528)	(46 003)	(46 556)	(47 343)	(47 234)	(48 348)	(48 889)	(49 419)	(49 506)	(49 221)	(49 757)	(50 231)	(51 830)	(52 567)	(53 424)	(54 224)	(56 293)	(57 294)	(57 469)	(57 860)	(56 283)	(56 654)	(57 275)	(58 118)	(60 061)	(61 083)	(61 591)	(61 901)	(61 596)	(61 877)	(62 605)	(63 286)	(64 904)	(66 386)	(67 477)	(68 440)	(71 824)	(75 036)	(77 341)	(81 515)
Selling, General & Administrative	(27 636)	(28 749)	(29 347)	(29 475)	(29 613)	(30 389)	(30 820)	(31 133)	(31 840)	(31 483)	(31 034)	(29 954)	(40 192)	(39 476)	(39 048)	(39 199)	(38 921)	(38 879)	(39 124)	(38 643)	(37 964)	(37 698)	(37 645)	(37 963)	(38 534)	(41 116)	(41 441)	(41 995)	(41 659)	(43 005)	(43 677)	(44 017)	(45 077)	(46 004)	(46 556)	(47 342)	(46 769)	(48 347)	(48 888)	(49 418)	(48 958)	(49 220)	(49 756)	(50 232)	(51 330)	(52 565)	(53 423)	(54 221)	(55 720)	(57 293)	(57 467)	(57 858)	(55 708)	(56 653)	(57 274)	(58 118)	(59 408)	(61 083)	(61 590)	(61 900)	(60 924)	(61 876)	(62 604)	(63 285)	(64 254)	(66 384)	(67 476)	(68 439)	(71 118)	(75 034)	(77 340)	(81 514)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(449)	0	0	0	(416)	0	0	0	(395)	0	0	0	(386)	0	0	0	(394)	0	0	0	(450)	0	0	0	(464)	0	0	0	(548)	0	0	0	(498)	0	0	0	(571)	0	0	0	(575)	0	0	0	(651)	0	0	0	(671)	0	0	0	(649)	0	0	0	(705)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(2)	(1)	(1)	0	(1)	(1)	(2)	(1)	0	0	0	0	0	(1)	0	0	(1)	(1)	0	0	(1)	0	(1)	0	1	(2)	(2)	(1)	(3)	(2)	0	0	(2)	0	(1)	0	0	(2)	0	(1)	0	(1)	0	(1)	0	(1)	(2)	0	0	(1)	(2)	(1)	0
Operating Income	9 467 N/A	9 721 +3%	14 033 +44%	15 300 +9%	16 068 +5%	14 988 -7%	14 320 -4%	18 715 +31%	14 712 -21%	14 658 0%	11 618 -21%	13 854 +19%	23 414 +69%	24 855 +6%	23 705 -5%	22 265 -6%	19 252 -14%	16 274 -15%	16 137 -1%	17 840 +11%	19 767 +11%	20 678 +5%	21 470 +4%	22 066 +3%	25 691 +16%	25 956 +1%	26 113 +1%	27 348 +5%	29 325 +7%	30 056 +2%	31 067 +3%	32 168 +4%	33 450 +4%	32 275 -4%	33 439 +4%	34 185 +2%	36 062 +5%	36 456 +1%	35 823 -2%	36 516 +2%	38 618 +6%	38 324 -1%	39 454 +3%	39 468 +0%	40 354 +2%	41 672 +3%	42 553 +2%	45 060 +6%	45 026 0%	45 260 +1%	45 359 +0%	44 902 -1%	42 948 -4%	42 147 -2%	40 952 -3%	37 980 -7%	37 087 -2%	34 540 -7%	32 072 -7%	30 795 -4%	37 430 +22%	37 945 +1%	39 966 +5%	44 483 +11%	42 677 -4%	43 771 +3%	46 418 +6%	52 764 +14%	60 979 +16%	66 259 +9%	79 990 +21%	82 229 +3%
Pre-Tax Income
Interest Income Expense	0	0	0	498	656	365	345	132	743	659	880	1 125	1 314	1 366	1 074	884	1 017	1 004	1 005	1 214	1 780	1 487	1 690	1 987	2 177	1 905	2 351	2 464	2 344	2 743	2 154	2 006	3 379	2 483	2 561	3 043	1 683	2 354	2 395	1 767	1 661	1 870	1 996	2 032	2 187	1 934	1 784	1 935	1 624	2 237	2 295	3 973	4 601	4 653	4 694	2 898	3 457	3 593	4 256	4 497	5 396	5 376	5 617	7 523	6 609	6 651	6 119	6 115	5 504	5 709	6 263	5 913
Non-Reccuring Items	906	262	389	(64)	(482)	(3 821)	(3 723)	(2 297)	(334)	236	(367)	(45)	(735)	(1 496)	(2 008)	(1 402)	309	(819)	(754)	(30)	(270)	804	1 545	45	(704)	(606)	(613)	(191)	(165)	(360)	(349)	(364)	(1 166)	(1 252)	(1 107)	(1 000)	(364)	(83)	(210)	(305)	(129)	(309)	(413)	(394)	(699)	1 266	1 614	1 632	780	(514)	(767)	(819)	(209)	(101)	(81)	(85)	(1 753)	(1 856)	(1 934)	(1 955)	(349)	(336)	(146)	(122)	(269)	(340)	(458)	25	(628)	(1 313)	(1 364)	(1 724)
Gain/Loss on Disposition of Assets	0	0	0	5	5	32	13	13	(20)	50	49	190	242	189	381	249	197	209	38	84	155	141	158	131	(92)	(92)	(116)	(139)	280	280	267	269	(13)	(14)	(16)	(13)	20	21	28	69	53	57	76	31	44	0	0	0	283	0	0	0	105	0	0	0	0	0	0	0	0	10	0	0	0	463	481	0	496	0	0	0
Total Other Income	989	1 077	810	434	158	404	123	480	363	625	764	783	822	647	466	590	551	641	553	789	420	1 035	1 017	725	525	583	706	666	427	572	554	560	311	260	232	258	381	374	319	260	105	149	119	10	180	41	32	80	77	(67)	(124)	(335)	(18)	(39)	84	396	653	731	731	1 025	232	137	(59)	(36)	45	406	91	(162)	220	(90)	468	1 125
Pre-Tax Income	11 362 N/A	11 060 -3%	15 232 +38%	16 173 +6%	16 405 +1%	11 968 -27%	11 078 -7%	17 043 +54%	15 464 -9%	16 228 +5%	12 944 -20%	15 907 +23%	25 057 +58%	25 561 +2%	23 618 -8%	22 586 -4%	21 326 -6%	17 309 -19%	16 979 -2%	19 897 +17%	21 852 +10%	24 145 +10%	25 880 +7%	24 954 -4%	27 597 +11%	27 746 +1%	28 441 +3%	30 148 +6%	32 211 +7%	33 291 +3%	33 693 +1%	34 639 +3%	35 961 +4%	33 752 -6%	35 109 +4%	36 473 +4%	37 782 +4%	39 122 +4%	38 355 -2%	38 307 0%	40 308 +5%	40 091 -1%	41 232 +3%	41 147 0%	42 066 +2%	44 913 +7%	45 983 +2%	48 707 +6%	47 790 -2%	46 916 -2%	46 763 0%	47 721 +2%	47 427 -1%	46 660 -2%	45 649 -2%	41 189 -10%	39 444 -4%	37 008 -6%	35 125 -5%	34 362 -2%	42 709 +24%	43 132 +1%	45 378 +5%	51 848 +14%	49 062 -5%	50 951 +4%	52 651 +3%	58 742 +12%	66 571 +13%	70 565 +6%	85 357 +21%	87 543 +3%
Net Income
Tax Provision	(5 375)	(5 726)	(7 421)	(8 019)	(8 014)	(6 367)	(6 274)	(8 238)	(7 446)	(7 211)	(5 752)	(6 791)	(11 186)	(11 416)	(10 817)	(11 882)	(10 924)	(9 353)	(10 080)	(9 293)	(11 572)	(12 583)	(12 118)	(11 859)	(10 618)	(10 627)	(10 540)	(10 954)	(11 367)	(11 550)	(11 562)	(11 857)	(12 533)	(11 812)	(12 262)	(12 603)	(11 593)	(12 006)	(11 745)	(11 722)	(10 931)	(10 890)	(11 327)	(11 122)	(13 164)	(14 469)	(14 665)	(15 490)	(15 249)	(14 911)	(14 790)	(14 826)	(15 156)	(14 900)	(14 635)	(13 747)	(13 379)	(12 679)	(12 082)	(11 830)	(14 108)	(14 034)	(14 767)	(16 729)	(15 631)	(16 400)	(16 897)	(18 470)	(19 445)	(21 278)	(25 427)	(24 645)
Income from Continuing Operations	5 987	5 334	7 811	8 154	8 391	5 601	4 804	8 805	8 018	9 017	7 192	9 116	13 871	14 145	12 801	10 704	10 402	7 956	6 899	10 604	10 280	11 562	13 762	13 095	16 979	17 119	17 901	19 194	20 844	21 741	22 131	22 782	23 428	21 940	22 847	23 870	26 189	27 116	26 610	26 585	29 377	29 201	29 905	30 025	28 902	30 444	31 318	33 217	32 541	32 005	31 973	32 895	32 271	31 760	31 014	27 442	26 065	24 329	23 043	22 532	28 601	29 098	30 611	35 119	33 431	34 551	35 754	40 272	47 126	49 287	59 930	62 898
Income to Minority Interest	16	77	87	126	130	148	77	9	(9)	(4)	3	(3)	(17)	(10)	25	54	125	21	(160)	(316)	(488)	(663)	(668)	(632)	(585)	(414)	(304)	(265)	(292)	(188)	(111)	32	240	284	289	254	186	167	141	109	101	63	47	5	(57)	(47)	(2)	34	(40)	(31)	(35)	(34)	85	163	195	247	301	261	242	144	121	141	121	152	122	113	116	125	125	93	110	182
Net Income (Common)	6 003 N/A	5 410 -10%	7 897 +46%	8 279 +5%	8 522 +3%	5 747 -33%	4 877 -15%	8 810 +81%	8 008 -9%	9 012 +13%	7 189 -20%	9 104 +27%	13 853 +52%	14 137 +2%	12 832 -9%	10 766 -16%	10 527 -2%	7 975 -24%	6 739 -15%	10 286 +53%	9 791 -5%	10 899 +11%	13 092 +20%	12 464 -5%	16 393 +32%	16 704 +2%	17 595 +5%	18 927 +8%	20 552 +9%	21 555 +5%	22 022 +2%	22 815 +4%	23 669 +4%	22 223 -6%	23 137 +4%	24 125 +4%	26 375 +9%	27 283 +3%	26 751 -2%	26 695 0%	29 478 +10%	29 264 -1%	29 951 +2%	30 028 +0%	28 844 -4%	30 396 +5%	31 316 +3%	33 251 +6%	32 500 -2%	31 973 -2%	31 937 0%	32 860 +3%	32 356 -2%	31 924 -1%	31 210 -2%	27 689 -11%	26 366 -5%	24 590 -7%	23 284 -5%	22 675 -3%	28 722 +27%	29 239 +2%	30 732 +5%	35 272 +15%	33 553 -5%	34 665 +3%	35 871 +3%	40 398 +13%	47 250 +17%	49 378 +5%	60 038 +22%	63 077 +5%
EPS (Diluted)	24.3 N/A	21.64 -11%	31.97 +48%	33.51 +5%	34.08 +2%	23.26 -32%	19.74 -15%	35.24 +79%	32.42 -8%	36.48 +13%	29.1 -20%	36.85 +27%	56.08 +52%	57.23 +2%	51.95 -9%	43.58 -16%	42.61 -2%	32.28 -24%	27.28 -15%	41.64 +53%	39.63 -5%	46.97 +19%	59.78 +27%	57.17 -4%	73.84 +29%	76.97 +4%	81.08 +5%	87.22 +8%	94.67 +9%	99.33 +5%	101.47 +2%	105.14 +4%	109.09 +4%	102.43 -6%	106.64 +4%	111.17 +4%	121.57 +9%	125.72 +3%	123.27 -2%	123.01 0%	135.87 +10%	134.85 -1%	138.02 +2%	138.41 +0%	132.95 -4%	140.1 +5%	144.35 +3%	153.27 +6%	150.19 -2%	152.75 +2%	154.14 +1%	159.84 +4%	156.46 -2%	155.76 0%	152.28 -2%	135.1 -11%	128.65 -5%	119.98 -7%	113.61 -5%	110.63 -3%	140.15 +27%	143.22 +2%	151.16 +6%	174.15 +15%	165.34 -5%	172.57 +4%	179.02 +4%	202.35 +13%	236.26 +17%	248.95 +5%	303.21 +22%	318.35 +5%

Income Statement Balance Sheet Cash Flow Statement

Kinden Corp
TSE:1944

Income Statement

Earnings Waterfall
Kinden Corp

Income Statement
Kinden Corp

See Also

Company

Help

Tools

Stocks

Kinden Corp TSE:1944

Income Statement

Earnings Waterfall Kinden Corp

Income Statement Kinden Corp

See Also

Company

Help

Tools

Stocks

Kinden Corp
TSE:1944

Earnings Waterfall
Kinden Corp

Income Statement
Kinden Corp