Kushim Inc
TSE:2345

Watchlist Manager
Kushim Inc Logo
Kushim Inc
TSE:2345
Watchlist
Price: 256 JPY 2.4% Market Closed
Market Cap: ¥4.8B

Income Statement

Earnings Waterfall
Kushim Inc

Income Statement
Kushim Inc

Rotate your device to view
Income Statement
Currency: JPY
Sep-2005 Dec-2005 Mar-2006 Sep-2006 Dec-2006 Mar-2007 Sep-2007 Mar-2008 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 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Jul-2025 Oct-2025 Jan-2026
Revenue
Interest Expense
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
1
1
2
2
3
3
3
3
3
2
3
3
3
3
3
10
15
20
25
0
0
0
0
Revenue
575
N/A
559
-3%
508
-9%
520
+2%
558
+7%
574
+3%
738
+29%
1 100
+49%
1 103
+0%
1 153
+4%
1 625
+41%
1 202
-26%
1 119
-7%
1 000
-11%
960
-4%
938
-2%
850
-9%
1 072
+26%
978
-9%
901
-8%
880
-2%
887
+1%
899
+1%
919
+2%
896
-3%
892
0%
918
+3%
965
+5%
1 020
+6%
1 066
+5%
1 069
+0%
1 036
-3%
988
-5%
963
-2%
953
-1%
956
+0%
608
-36%
502
-17%
380
-24%
254
-33%
395
+55%
529
+34%
575
+9%
678
+18%
756
+12%
876
+16%
1 009
+15%
1 029
+2%
1 101
+7%
1 084
-2%
1 014
-6%
754
-26%
1 629
+116%
1 854
+14%
2 052
+11%
1 860
-9%
1 978
+6%
2 082
+5%
1 941
-7%
1 622
-16%
1 418
-13%
1 353
-5%
1 443
+7%
1 617
+12%
1 457
-10%
1 018
-30%
898
-12%
963
+7%
741
-23%
1 350
+82%
1 562
+16%
1 613
+3%
1 587
-2%
465
-71%
27
-94%
39
+47%
Gross Profit
Cost of Revenue
(336)
(311)
(290)
(303)
(325)
(338)
(441)
(660)
(683)
(697)
(939)
(666)
(637)
(590)
(580)
(581)
(547)
(681)
(610)
(543)
(505)
(485)
(488)
(490)
(495)
(509)
(531)
(561)
(572)
(593)
(597)
(578)
(566)
(553)
(528)
(525)
(352)
(292)
(229)
(163)
(214)
(300)
(334)
(395)
(449)
(524)
(635)
(659)
(690)
(692)
(621)
(470)
(1 079)
(1 215)
(1 387)
(1 324)
(1 430)
(1 585)
(1 484)
(1 243)
(984)
(828)
(851)
(832)
(801)
(667)
(585)
(1 521)
(1 043)
(2 148)
(2 141)
(975)
(839)
565
(2)
(12)
Gross Profit
239
N/A
248
+4%
218
-12%
217
-1%
233
+7%
237
+2%
298
+26%
441
+48%
421
-4%
456
+8%
686
+51%
536
-22%
482
-10%
410
-15%
381
-7%
357
-6%
304
-15%
390
+29%
369
-6%
358
-3%
375
+5%
402
+7%
411
+2%
430
+5%
401
-7%
384
-4%
387
+1%
404
+4%
447
+11%
473
+6%
473
0%
457
-3%
421
-8%
410
-3%
425
+4%
431
+1%
256
-41%
210
-18%
151
-28%
91
-40%
182
+100%
229
+26%
241
+5%
283
+17%
306
+8%
351
+15%
374
+6%
370
-1%
411
+11%
391
-5%
394
+1%
284
-28%
550
+94%
639
+16%
665
+4%
536
-19%
548
+2%
497
-9%
457
-8%
379
-17%
434
+14%
525
+21%
592
+13%
785
+33%
656
-16%
351
-46%
313
-11%
(558)
N/A
(302)
+46%
(798)
-164%
(579)
+28%
638
N/A
748
+17%
1 031
+38%
25
-98%
27
+8%
Operating Income
Operating Expenses
(232)
(239)
(249)
(242)
(244)
(239)
(287)
(386)
(394)
(402)
(532)
(392)
(393)
(389)
(378)
(369)
(363)
(475)
(471)
(453)
(442)
(431)
(428)
(416)
(404)
(408)
(882)
(416)
(425)
(427)
(424)
(429)
(432)
(440)
(444)
(441)
(309)
(236)
(220)
(186)
(194)
(256)
(249)
(250)
(259)
(283)
(287)
(283)
(290)
(443)
(452)
(289)
(560)
(584)
(668)
(501)
(433)
(555)
(518)
(514)
(473)
(511)
(542)
(585)
(628)
(645)
(668)
(707)
(1 544)
(1 823)
(2 074)
(1 772)
(1 443)
(646)
(514)
(308)
Selling, General & Administrative
(232)
(239)
(249)
(242)
(244)
(239)
(274)
(345)
(354)
(363)
(481)
(353)
(353)
(348)
(338)
(330)
(324)
(424)
(419)
(401)
(391)
(383)
(377)
(368)
(362)
(364)
(373)
(387)
(403)
(415)
(412)
(418)
(423)
(431)
(436)
(433)
(274)
(230)
(190)
(157)
(191)
(252)
(246)
(246)
(256)
(280)
(284)
(280)
(282)
(281)
(290)
(285)
(538)
(549)
(616)
(435)
(487)
(486)
(450)
(446)
(406)
(423)
(388)
(364)
(341)
(313)
(336)
(375)
(1 000)
(1 316)
(1 604)
(1 573)
(1 289)
(584)
(514)
(308)
Depreciation & Amortization
0
0
0
0
0
0
(13)
(40)
(39)
(39)
(51)
(39)
(40)
(41)
(40)
(39)
(39)
(52)
(52)
(52)
(51)
(48)
(46)
(44)
(42)
(44)
(36)
(29)
(22)
(13)
(12)
(11)
(10)
(9)
(9)
(8)
(7)
(6)
(6)
(5)
(3)
(4)
(3)
(4)
(3)
(3)
(2)
(3)
(7)
(10)
(10)
(4)
(22)
(36)
(53)
(66)
(68)
(69)
(68)
(68)
(67)
(88)
(154)
(221)
(287)
(332)
(332)
(332)
(544)
(507)
(470)
(200)
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(5)
0
0
(473)
0
0
0
0
0
0
0
0
0
(27)
0
(24)
(24)
0
0
0
0
(0)
0
0
(0)
(0)
(152)
(152)
0
0
0
(0)
(0)
123
0
0
0
(0)
(0)
0
(0)
0
0
0
0
0
0
0
0
(154)
(62)
0
0
Operating Income
7
N/A
9
+37%
(30)
N/A
(25)
+18%
(11)
+55%
(3)
+72%
11
N/A
55
+412%
27
-50%
54
+96%
154
+187%
144
-7%
89
-38%
21
-77%
3
-86%
(12)
N/A
(59)
-393%
(85)
-44%
(102)
-20%
(95)
+7%
(67)
+30%
(29)
+57%
(17)
+43%
14
N/A
(4)
N/A
(24)
-594%
(495)
-1 938%
(12)
+98%
22
N/A
45
+102%
49
+8%
29
-41%
(11)
N/A
(30)
-165%
(20)
+35%
(10)
+48%
(53)
-424%
(26)
+50%
(69)
-160%
(95)
-38%
(12)
+87%
(27)
-119%
(8)
+71%
34
N/A
47
+40%
69
+45%
87
+27%
87
0%
121
+39%
(52)
N/A
(58)
-12%
(5)
+92%
(10)
-126%
55
N/A
(3)
N/A
35
N/A
116
+232%
(58)
N/A
(62)
-6%
(135)
-119%
(39)
+71%
14
N/A
50
+267%
200
+299%
29
-86%
(294)
N/A
(355)
-21%
(1 266)
-256%
(1 846)
-46%
(2 621)
-42%
(2 652)
-1%
(1 134)
+57%
(695)
+39%
384
N/A
(490)
N/A
(281)
+43%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
1
1
1
1
1
1
0
0
1
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
1
2
2
2
2
2
2
2
1
0
(0)
(1)
(2)
(2)
(0)
2
3
5
0
(6)
(2)
(3)
(2)
1
(1)
395
354
232
646
213
250
12
73
116
31
40
Non-Reccuring Items
(28)
1
(8)
(9)
(9)
0
0
(1)
(1)
(2)
(3)
(1)
0
1
1
3
3
7
7
4
4
(5)
0
0
(4)
(473)
0
(472)
(472)
1
1
0
1
0
0
1
0
(24)
0
0
0
0
0
1
(1)
0
0
(1)
(152)
0
0
0
0
(12)
123
123
0
91
(42)
(237)
(237)
190
120
252
240
(144)
(83)
(1 660)
(1 055)
(1 079)
(1 054)
(777)
(1 980)
(1 974)
(911)
(226)
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
161
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(2)
(2)
(7)
0
(5)
(5)
0
0
0
163
165
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
3
3
(2)
(3)
(3)
(2)
(3)
4
6
7
6
(3)
(2)
(2)
(3)
(3)
(2)
(3)
(3)
(4)
(5)
(5)
(5)
(6)
(6)
(6)
(5)
(5)
(5)
(4)
(6)
(6)
(6)
(6)
(7)
(7)
154
(8)
154
154
(6)
(6)
(2)
(11)
(10)
(10)
(10)
(2)
(1)
(2)
(2)
0
1
4
4
4
8
16
21
27
16
12
(3)
(8)
160
160
7
25
30
26
26
4
(8)
9
4
17
Pre-Tax Income
(19)
N/A
13
N/A
(40)
N/A
(36)
+10%
(23)
+35%
(4)
+82%
9
N/A
58
+525%
32
-44%
59
+83%
159
+169%
141
-11%
88
-38%
20
-77%
1
-95%
(11)
N/A
(57)
-441%
(79)
-38%
(96)
-22%
(93)
+3%
(65)
+30%
(36)
+44%
(20)
+46%
10
N/A
(12)
N/A
(501)
-4 219%
(498)
+1%
(487)
+2%
(452)
+7%
44
N/A
46
+6%
25
-46%
(15)
N/A
(34)
-125%
(24)
+28%
(14)
+42%
103
N/A
105
+2%
87
-17%
61
-30%
(17)
N/A
(31)
-86%
(8)
+73%
25
N/A
38
+56%
61
+59%
79
+30%
85
+8%
(31)
N/A
(53)
-71%
(60)
-13%
(6)
+91%
(14)
-155%
42
N/A
121
+187%
156
+29%
127
-19%
49
-61%
(87)
N/A
(351)
-304%
(262)
+25%
213
N/A
328
+54%
609
+86%
428
-30%
118
-72%
(76)
N/A
(2 667)
-3 400%
(2 226)
+17%
(3 461)
-55%
(3 430)
+1%
(1 895)
+45%
(2 611)
-38%
(1 464)
+44%
(1 365)
+7%
(450)
+67%
Net Income
Tax Provision
(10)
(3)
0
0
0
0
(5)
(19)
(9)
(9)
(36)
(32)
(25)
(8)
(5)
0
13
(3)
(5)
(9)
(18)
1
(6)
(10)
(6)
(6)
1
(3)
(5)
(8)
(14)
(12)
(11)
(7)
(6)
(5)
(11)
(15)
(11)
(9)
(0)
(0)
(0)
(2)
4
1
(7)
(11)
(38)
(42)
(29)
(13)
(20)
(18)
(14)
(1)
8
20
17
(12)
(35)
(55)
(100)
10
14
22
56
(76)
(82)
(81)
(141)
(65)
(68)
(1)
(2)
(9)
Income from Continuing Operations
(29)
10
(40)
(36)
(23)
(4)
4
39
23
51
123
109
63
12
(4)
(11)
(44)
(81)
(100)
(102)
(83)
(35)
(26)
1
(18)
(507)
(497)
(490)
(457)
36
33
13
(26)
(41)
(30)
(19)
93
90
76
52
(17)
(31)
(9)
23
43
62
73
75
(69)
(96)
(89)
(19)
(34)
24
107
155
135
69
(70)
(363)
(297)
158
228
619
441
140
(20)
(2 743)
(2 308)
(3 542)
(3 571)
(1 960)
(2 679)
(1 465)
(1 367)
(459)
Net Income (Common)
(29)
N/A
10
N/A
(40)
N/A
(36)
+10%
(23)
+35%
(4)
+82%
4
N/A
39
+854%
23
-40%
51
+117%
123
+143%
109
-11%
63
-42%
12
-81%
(4)
N/A
(11)
-149%
(44)
-309%
(81)
-86%
(100)
-23%
(102)
-2%
(83)
+18%
(35)
+58%
(26)
+26%
1
N/A
(18)
N/A
(507)
-2 750%
(497)
+2%
(490)
+2%
(457)
+7%
36
N/A
33
-10%
13
-60%
(26)
N/A
(41)
-58%
(30)
+27%
(19)
+36%
93
N/A
90
-3%
76
-16%
52
-32%
(17)
N/A
(31)
-86%
(9)
+72%
23
N/A
43
+87%
62
+46%
73
+17%
75
+3%
(69)
N/A
(96)
-38%
(89)
+7%
(19)
+79%
(34)
-81%
24
N/A
107
+351%
155
+45%
135
-13%
69
-49%
(70)
N/A
(363)
-419%
(297)
+18%
158
N/A
228
+44%
619
+171%
441
-29%
140
-68%
(20)
N/A
(2 743)
-13 348%
(2 308)
+16%
(3 542)
-53%
(3 571)
-1%
(1 960)
+45%
(2 679)
-37%
(1 465)
+45%
(1 367)
+7%
(459)
+66%
EPS (Diluted)
-20.78
N/A
7.35
N/A
-28.28
N/A
-25.57
+10%
-16.64
+35%
-2.99
+82%
1.51
N/A
14.48
+859%
8.62
-40%
18.7
+117%
45.48
+143%
40.33
-11%
23.22
-42%
4.29
-82%
-1.58
N/A
-3.96
-151%
-16.22
-310%
-30.11
-86%
-37.03
-23%
-37.74
-2%
-30.88
+18%
-12.96
+58%
-9.55
+26%
0.25
N/A
-6.59
N/A
-187.88
-2 751%
-184.14
+2%
-181.29
+2%
-169.37
+7%
13.4
N/A
12.11
-10%
4.87
-60%
-9.59
N/A
-15.18
-58%
-11.03
+27%
-7.11
+36%
34.25
N/A
25.74
-25%
28.18
+9%
19.14
-32%
-4.8
N/A
-11.55
-141%
-3.25
+72%
7.12
N/A
10.36
+46%
15.52
+50%
18.2
+17%
18.8
+3%
-13.24
N/A
-24.06
-82%
-17
+29%
-3.63
+79%
-6.57
-81%
4.49
N/A
20.32
+353%
29.7
+46%
20.45
-31%
9.24
-55%
-9.35
N/A
-49.72
-432%
-34.45
+31%
12.28
N/A
15.45
+26%
48.54
+214%
29.98
-38%
9.53
-68%
-1.4
N/A
-186.36
-13 211%
-148.56
+20%
-203.36
-37%
-201.47
+1%
-114.63
+43%
-151.22
-32%
-82.67
+45%
-77.12
+7%
-24.72
+68%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett