Income Statement

Revenue

+30%

+25%

10Y

Currency: JPY

	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	4	0	0	3	0	0	3	6	8	12	12	12	12	12	12	12	13	12	12	13	12	12	10	0	5	2	0	0	0	0	0	0	2	2	0	0	0	1	0	0	3	2	0	0	0	0	0	0	0	0	1	0	2	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Revenue	40 380 N/A	38 719 -4%	41 166 +6%	37 042 -10%	38 833 +5%	37 871 -2%	37 302 -2%	36 897 -1%	38 662 +5%	42 052 +9%	39 960 -5%	39 551 -1%	37 448 -5%	38 206 +2%	35 635 -7%	58 300 +64%	58 102 0%	58 059 0%	60 169 +4%	60 919 +1%	64 558 +6%	67 239 +4%	65 510 -3%	66 322 +1%	64 473 -3%	63 364 -2%	65 806 +4%	69 466 +6%	68 813 -1%	71 327 +4%	71 440 +0%	71 329 0%	71 496 +0%	70 477 -1%	73 600 +4%	79 401 +8%	81 736 +3%	81 735 0%	81 215 -1%	78 387 -3%	78 639 +0%	76 506 -3%	73 926 -3%	66 838 -10%	65 524 -2%	66 053 +1%	67 789 +3%	70 035 +3%	68 063 -3%	71 693 +5%	72 935 +2%	75 890 +4%	80 085 +6%	79 203 -1%	77 817 -2%	73 119 -6%	73 310 +0%	74 519 +2%	76 010 +2%	75 497 -1%	72 450 -4%	70 820 -2%	74 916 +6%	83 978 +12%	87 670 +4%	88 374 +1%	86 808 -2%	83 762 -4%	85 140 +2%	88 412 +4%	86 466 -2%	89 786 +4%	91 324 +2%	92 668 +1%	97 323 +5%
Gross Profit
Cost of Revenue	(36 744)	(35 435)	(37 610)	(33 573)	(35 696)	(35 350)	(34 557)	(33 810)	(34 070)	(36 968)	(34 702)	(34 714)	(32 098)	(32 494)	(30 016)	(48 754)	(49 335)	(49 539)	(51 505)	(52 415)	(55 473)	(58 087)	(56 870)	(57 579)	(56 322)	(55 574)	(57 804)	(60 741)	(60 626)	(62 847)	(62 778)	(62 652)	(62 483)	(61 407)	(63 395)	(67 107)	(67 839)	(67 020)	(66 316)	(64 342)	(64 781)	(63 034)	(61 591)	(55 911)	(55 465)	(56 953)	(58 679)	(60 463)	(58 675)	(61 327)	(62 093)	(63 904)	(67 083)	(65 805)	(64 083)	(60 854)	(60 172)	(59 897)	(60 945)	(60 811)	(59 240)	(58 692)	(61 692)	(68 846)	(71 967)	(73 030)	(72 401)	(68 858)	(69 580)	(71 107)	(69 728)	(72 519)	(73 367)	(74 574)	(76 582)
Gross Profit	3 636 N/A	3 284 -10%	3 556 +8%	3 469 -2%	3 137 -10%	2 521 -20%	2 745 +9%	3 087 +12%	4 592 +49%	5 084 +11%	5 258 +3%	4 837 -8%	5 350 +11%	5 712 +7%	5 619 -2%	9 546 +70%	8 767 -8%	8 520 -3%	8 664 +2%	8 504 -2%	9 085 +7%	9 152 +1%	8 640 -6%	8 743 +1%	8 151 -7%	7 790 -4%	8 002 +3%	8 725 +9%	8 187 -6%	8 480 +4%	8 662 +2%	8 677 +0%	9 013 +4%	9 070 +1%	10 205 +13%	12 294 +20%	13 897 +13%	14 715 +6%	14 899 +1%	14 045 -6%	13 858 -1%	13 472 -3%	12 335 -8%	10 927 -11%	10 059 -8%	9 100 -10%	9 110 +0%	9 572 +5%	9 388 -2%	10 366 +10%	10 842 +5%	11 986 +11%	13 002 +8%	13 398 +3%	13 734 +3%	12 265 -11%	13 138 +7%	14 622 +11%	15 065 +3%	14 686 -3%	13 210 -10%	12 128 -8%	13 224 +9%	15 132 +14%	15 703 +4%	15 344 -2%	14 407 -6%	14 904 +3%	15 560 +4%	17 305 +11%	16 738 -3%	17 267 +3%	17 957 +4%	18 094 +1%	20 741 +15%
Operating Income
Operating Expenses	(4 052)	(4 083)	(4 172)	(4 230)	(4 168)	(4 070)	(4 089)	(4 182)	(4 319)	(4 577)	(4 662)	(4 914)	(4 878)	(4 974)	(5 076)	(6 990)	(6 938)	(7 017)	(6 861)	(6 791)	(6 834)	(6 805)	(6 787)	(6 727)	(6 851)	(6 840)	(6 905)	(6 925)	(6 744)	(6 737)	(6 713)	(6 694)	(6 725)	(6 651)	(6 612)	(7 618)	(7 590)	(7 957)	(8 315)	(8 437)	(8 742)	(8 699)	(8 650)	(7 756)	(7 770)	(7 798)	(7 831)	(7 524)	(7 506)	(7 510)	(7 655)	(8 296)	(8 808)	(8 673)	(8 100)	(8 268)	(8 246)	(8 387)	(8 661)	(9 024)	(8 872)	(9 090)	(8 964)	(9 179)	(9 216)	(9 168)	(9 440)	(9 167)	(9 220)	(9 280)	(9 452)	(9 811)	(9 852)	(10 261)	(10 275)
Selling, General & Administrative	(4 052)	(4 061)	(4 172)	(4 230)	(4 168)	(4 070)	(4 089)	(4 143)	(4 260)	(4 518)	(4 533)	(4 745)	(4 709)	(4 852)	(4 950)	(6 589)	(6 685)	(6 826)	(6 734)	(6 405)	(6 833)	(6 803)	(6 787)	(6 371)	(6 850)	(6 841)	(6 904)	(6 562)	(6 702)	(6 693)	(6 670)	(6 481)	(6 724)	(6 650)	(6 611)	(7 403)	(7 589)	(7 958)	(8 309)	(8 164)	(8 749)	(8 697)	(8 649)	(7 482)	(7 770)	(7 798)	(7 832)	(7 283)	(7 478)	(7 481)	(7 624)	(8 069)	(8 360)	(8 227)	(8 100)	(8 084)	(8 246)	(8 387)	(8 660)	(8 877)	(8 989)	(9 102)	(8 978)	(8 991)	(9 217)	(9 169)	(9 439)	(8 981)	(9 253)	(9 303)	(9 452)	(9 574)	(9 850)	(10 258)	(10 272)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(148)	0	0	0	(164)	0	0	0	(139)	0	0	0	(109)	0	0	0	(104)	0	0	0	0	0	0	0	(147)	0	0	0	(112)	0	0	0	(115)	0	0	0	(99)	0	0	0	(61)	0	0	0	(51)	0	0	0	(63)	0	0	0	(50)	0	0	0	(70)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	(20)	0	0	(60)	0	(122)	(126)	(253)	0	0	0	(221)	0	0	0	(216)	0	0	0	(253)	0	0	0	(108)	0	0	0	(74)	0	0	0	(125)	0	0	0	(161)	0	0	0	(124)	0	0	0	(127)	0	0	0	(122)	0	0	0	(95)	0	0	0	(125)	0	0	0	(134)	0	0	0	(165)	0	0	0
Other Operating Expenses	0	(22)	0	0	0	0	0	(39)	(39)	(59)	(129)	(109)	(169)	0	0	0	(253)	(191)	(127)	(1)	(1)	(2)	0	(1)	(1)	1	(1)	(1)	(42)	(44)	(43)	(1)	(1)	(1)	(1)	(141)	(1)	1	(6)	(1)	7	(2)	(1)	(1)	0	0	1	(2)	(28)	(29)	(31)	(1)	(448)	(446)	0	(1)	0	0	(1)	(1)	117	12	14	0	0	0	(1)	(2)	33	23	0	(2)	(2)	(3)	(3)
Operating Income	(416) N/A	(799) -92%	(616) +23%	(761) -24%	(1 031) -35%	(1 549) -50%	(1 344) +13%	(1 095) +19%	273 N/A	507 +86%	596 +18%	(77) N/A	472 N/A	738 +56%	543 -26%	2 556 +371%	1 829 -28%	1 503 -18%	1 803 +20%	1 713 -5%	2 251 +31%	2 347 +4%	1 853 -21%	2 016 +9%	1 300 -36%	950 -27%	1 097 +15%	1 800 +64%	1 443 -20%	1 743 +21%	1 949 +12%	1 983 +2%	2 288 +15%	2 419 +6%	3 593 +49%	4 676 +30%	6 307 +35%	6 758 +7%	6 584 -3%	5 608 -15%	5 116 -9%	4 773 -7%	3 685 -23%	3 171 -14%	2 289 -28%	1 302 -43%	1 279 -2%	2 048 +60%	1 882 -8%	2 856 +52%	3 187 +12%	3 690 +16%	4 194 +14%	4 725 +13%	5 634 +19%	3 997 -29%	4 892 +22%	6 235 +27%	6 404 +3%	5 662 -12%	4 338 -23%	3 038 -30%	4 260 +40%	5 953 +40%	6 487 +9%	6 176 -5%	4 967 -20%	5 737 +16%	6 340 +11%	8 025 +27%	7 286 -9%	7 456 +2%	8 105 +9%	7 833 -3%	10 466 +34%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	186	271	633	653	753	870	896	902	808	1 679	1 572	1 531	1 398	1 163	831	699	456	579	847	1 267	1 496	1 489	1 088	728	703	1 973	1 935	1 949	3 166	2 709	2 581	2 497	1 289	1 236	5 961	5 986	5 876	5 345	733	697	1 571	1 594	1 548	1 701	1 200	1 772	1 956	1 853	1 482	519	413	542	553	575	578	443	464	469	668	672	721	1 000	864	1 069	1 411	1 149	1 277	1 213	1 058
Non-Reccuring Items	38	52	74	59	(56)	(407)	(447)	(678)	(645)	(578)	(246)	(188)	(260)	(300)	(43)	(61)	124	(56)	65	(14)	173	503	373	129	142	15	4	0	0	0	0	0	0	0	(762)	(766)	(774)	(766)	0	0	0	0	0	0	0	0	0	(27)	0	0	0	(445)	0	0	(460)	0	(16)	88	103	103	0	0	0	0	0	10	36	36	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	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	254	254	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
Total Other Income	1 103	1 101	1 070	979	805	817	643	619	237	184	104	164	176	160	163	206	106	130	135	202	255	211	234	240	261	268	230	113	117	165	207	171	226	188	197	216	194	152	160	133	408	438	101	101	94	106	142	144	151	155	271	73	210	198	65	84	95	91	110	65	143	149	168	195	85	50	(4)	63	65	80	81	129	119	121	163
Pre-Tax Income	725 N/A	354 -51%	528 +49%	277 -48%	(282) N/A	(1 139) -304%	(962) +16%	(883) +8%	498 N/A	766 +54%	1 207 +58%	769 -36%	1 284 +67%	1 500 +17%	1 471 -2%	4 380 +198%	3 631 -17%	3 108 -14%	3 401 +9%	3 064 -10%	3 510 +15%	3 760 +7%	2 916 -22%	2 964 +2%	2 550 -14%	2 500 -2%	2 827 +13%	3 402 +20%	2 648 -22%	2 636 0%	2 859 +8%	4 127 +44%	4 449 +8%	4 556 +2%	6 194 +36%	6 835 +10%	8 308 +22%	8 641 +4%	8 287 -4%	7 231 -13%	11 485 +59%	11 197 -3%	9 662 -14%	8 617 -11%	3 116 -64%	2 105 -32%	2 992 +42%	3 759 +26%	3 581 -5%	4 712 +32%	4 658 -1%	5 090 +9%	6 360 +25%	6 776 +7%	6 721 -1%	4 600 -32%	5 384 +17%	6 956 +29%	7 170 +3%	6 405 -11%	5 059 -21%	3 630 -28%	4 892 +35%	6 617 +35%	7 240 +9%	6 908 -5%	5 720 -17%	6 836 +20%	7 269 +6%	9 174 +26%	8 778 -4%	8 734 -1%	9 501 +9%	9 167 -4%	11 687 +27%
Net Income
Tax Provision	(144)	(57)	(135)	(30)	152	389	286	219	(184)	(238)	(319)	(245)	(471)	(543)	(422)	(1 214)	(899)	(790)	(1 140)	(1 287)	(1 518)	(1 538)	(1 112)	(1 027)	(768)	(763)	(816)	(1 148)	(992)	(954)	(1 063)	(1 381)	(1 519)	(1 570)	(2 075)	(2 007)	(2 502)	(2 641)	(2 477)	(1 834)	(1 764)	(1 672)	(1 269)	(1 250)	(934)	(640)	(817)	(999)	(940)	(1 228)	(1 230)	(1 496)	(1 825)	(1 987)	(2 028)	(1 477)	(1 700)	(2 141)	(2 210)	(1 978)	(1 587)	(1 191)	(1 575)	(1 899)	(2 092)	(1 982)	(1 534)	(1 963)	(2 102)	(2 677)	(2 674)	(2 762)	(2 998)	(2 943)	(3 677)
Income from Continuing Operations	581	297	393	247	(130)	(750)	(676)	(664)	314	528	888	524	813	957	1 049	3 166	2 732	2 318	2 261	1 777	1 992	2 222	1 804	1 937	1 782	1 737	2 011	2 254	1 656	1 682	1 796	2 746	2 930	2 986	4 119	4 828	5 806	6 000	5 810	5 397	9 721	9 525	8 393	7 367	2 182	1 465	2 175	2 760	2 641	3 484	3 428	3 594	4 535	4 789	4 693	3 123	3 684	4 815	4 960	4 427	3 472	2 439	3 317	4 718	5 148	4 926	4 186	4 873	5 167	6 497	6 104	5 972	6 503	6 224	8 010
Income to Minority Interest	(45)	(30)	(26)	(26)	(28)	(16)	(7)	0	(2)	48	46	74	12	(18)	(51)	(147)	(153)	(137)	(170)	(120)	(114)	(130)	(91)	(130)	(70)	(48)	(52)	(37)	(68)	(77)	(90)	(115)	(129)	(129)	(145)	(186)	(197)	(186)	(222)	(189)	(213)	(213)	(164)	(93)	(67)	(56)	(32)	(47)	(47)	(53)	(61)	(55)	(54)	(54)	(60)	(47)	(51)	(52)	(54)	(55)	(58)	(55)	(68)	(73)	(71)	(79)	(67)	(71)	(77)	(77)	(70)	(64)	(67)	(56)	(64)
Net Income (Common)	532 N/A	264 -50%	363 +38%	214 -41%	(159) N/A	(766) -382%	(679) +11%	(666) +2%	311 N/A	576 +85%	931 +62%	598 -36%	823 +38%	939 +14%	999 +6%	3 014 +202%	2 574 -15%	2 177 -15%	2 084 -4%	1 657 -20%	1 877 +13%	2 090 +11%	1 713 -18%	1 806 +5%	1 712 -5%	1 690 -1%	1 960 +16%	2 215 +13%	1 588 -28%	1 603 +1%	1 703 +6%	2 630 +54%	2 799 +6%	2 854 +2%	3 972 +39%	4 641 +17%	5 608 +21%	5 813 +4%	5 586 -4%	5 207 -7%	9 505 +83%	9 311 -2%	8 230 -12%	7 273 -12%	2 117 -71%	1 411 -33%	2 140 +52%	2 711 +27%	2 591 -4%	3 427 +32%	3 366 -2%	3 537 +5%	4 478 +27%	4 733 +6%	4 632 -2%	3 075 -34%	3 632 +18%	4 762 +31%	4 905 +3%	4 372 -11%	3 413 -22%	2 383 -30%	3 248 +36%	4 644 +43%	5 076 +9%	4 846 -5%	4 118 -15%	4 800 +17%	5 088 +6%	6 418 +26%	6 032 -6%	5 906 -2%	6 434 +9%	6 165 -4%	7 944 +29%
EPS (Diluted)	14.77 N/A	6.94 -53%	10.08 +45%	5.94 -41%	-4.29 N/A	-20.7 -383%	-18.86 +9%	-18.5 +2%	8.88 N/A	17.45 +97%	27.38 +57%	18.12 -34%	24.93 +38%	28.45 +14%	31.21 +10%	91.33 +193%	80.43 -12%	68.03 -15%	65.12 -4%	51.78 -20%	58.65 +13%	67.41 +15%	55.25 -18%	58.25 +5%	55.22 -5%	54.51 -1%	63.22 +16%	71.45 +13%	52.93 -26%	53.43 +1%	56.76 +6%	87.15 +54%	93.3 +7%	95.13 +2%	132.4 +39%	155.99 +18%	186.93 +20%	200.44 +7%	192.62 -4%	177.48 -8%	327.75 +85%	321.06 -2%	283.79 -12%	260.68 -8%	88.2 -66%	58.79 -33%	87.73 +49%	111.31 +27%	107.68 -3%	142.66 +32%	137.86 -3%	146.57 +6%	186.99 +28%	197.28 +6%	193 -2%	128.21 -34%	151.31 +18%	198.73 +31%	205.86 +4%	183.24 -11%	144.75 -21%	102.19 -29%	140.69 +38%	199.62 +42%	221 +11%	211.41 -4%	180.58 -15%	210.2 +16%	225.21 +7%	285.16 +27%	270.89 -5%	263.9 -3%	293.27 +11%	283.17 -3%	366.12 +29%

Income Statement Balance Sheet Cash Flow Statement

Hibiya Engineering Ltd
TSE:1982

Income Statement

Earnings Waterfall
Hibiya Engineering Ltd

Income Statement
Hibiya Engineering Ltd

See Also

Company

Help

Tools

Stocks

Hibiya Engineering Ltd TSE:1982

Income Statement

Earnings Waterfall Hibiya Engineering Ltd

Income Statement Hibiya Engineering Ltd

See Also

Company

Help

Tools

Stocks

Hibiya Engineering Ltd
TSE:1982

Earnings Waterfall
Hibiya Engineering Ltd

Income Statement
Hibiya Engineering Ltd