Income Statement

Revenue

+9%

10Y

+29%

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	60	0	0	61	0	0	65	0	0	66	0	0	59	117	188	257	264	274	269	267	265	263	261	259	256	251	245	235	226	220	214	212	211	213	222	226	228	240	235	227	228	210	209	234	225	237	248	282	288	292	292	275	271	266	259	239	227	219	210	206	203	201	204	211	220	234	254	269	291	319	345	390	0	0	0
Revenue	10 472 N/A	10 656 +2%	10 818 +2%	10 946 +1%	10 999 +0%	11 207 +2%	11 375 +1%	11 826 +4%	11 576 -2%	11 272 -3%	11 016 -2%	10 745 -2%	10 653 -1%	10 677 +0%	12 313 +15%	17 491 +42%	19 241 +10%	21 318 +11%	22 285 +5%	23 201 +4%	24 334 +5%	25 115 +3%	26 354 +5%	28 113 +7%	28 969 +3%	29 906 +3%	31 583 +6%	32 443 +3%	33 491 +3%	34 199 +2%	34 149 0%	34 261 +0%	34 128 0%	34 703 +2%	34 395 -1%	34 350 0%	34 702 +1%	35 068 +1%	35 764 +2%	36 763 +3%	37 381 +2%	37 118 -1%	36 707 -1%	36 115 -2%	37 079 +3%	38 974 +5%	41 061 +5%	42 182 +3%	42 619 +1%	43 546 +2%	44 604 +2%	46 065 +3%	45 565 -1%	43 508 -5%	40 531 -7%	38 812 -4%	38 393 -1%	39 295 +2%	39 879 +1%	39 800 0%	39 575 -1%	39 576 +0%	40 662 +3%	41 894 +3%	42 773 +2%	42 887 +0%	43 391 +1%	44 127 +2%	43 976 0%	44 571 +1%	44 279 -1%	43 827 -1%	43 986 +0%	43 874 0%	44 285 +1%
Gross Profit
Cost of Revenue	(6 147)	(6 016)	(5 873)	(5 838)	(5 892)	(6 103)	(6 196)	(6 533)	(6 353)	(6 346)	(6 255)	(6 390)	(6 438)	(6 519)	(7 963)	(11 509)	(12 925)	(14 731)	(15 322)	(15 998)	(16 924)	(17 518)	(18 450)	(19 917)	(20 403)	(20 983)	(22 311)	(22 610)	(23 351)	(23 422)	(23 278)	(23 405)	(23 255)	(23 957)	(23 480)	(23 059)	(23 380)	(23 886)	(24 528)	(25 772)	(26 315)	(26 194)	(25 979)	(25 683)	(26 598)	(28 028)	(29 547)	(30 050)	(29 999)	(30 230)	(30 965)	(32 051)	(31 740)	(30 539)	(28 421)	(27 815)	(27 831)	(28 679)	(29 343)	(28 619)	(28 115)	(27 929)	(28 299)	(29 307)	(29 791)	(29 571)	(29 541)	(29 699)	(29 528)	(29 928)	(29 984)	(29 704)	(29 669)	(29 317)	(29 200)
Gross Profit	4 325 N/A	4 640 +7%	4 945 +7%	5 108 +3%	5 107 0%	5 104 0%	5 179 +1%	5 293 +2%	5 223 -1%	4 926 -6%	4 761 -3%	4 356 -9%	4 215 -3%	4 158 -1%	4 349 +5%	5 982 +38%	6 316 +6%	6 587 +4%	6 963 +6%	7 203 +3%	7 410 +3%	7 598 +3%	7 905 +4%	8 196 +4%	8 567 +5%	8 924 +4%	9 273 +4%	9 833 +6%	10 141 +3%	10 777 +6%	10 872 +1%	10 856 0%	10 873 +0%	10 746 -1%	10 914 +2%	11 291 +3%	11 321 +0%	11 181 -1%	11 235 +0%	10 992 -2%	11 067 +1%	10 925 -1%	10 729 -2%	10 431 -3%	10 481 +0%	10 946 +4%	11 513 +5%	12 132 +5%	12 620 +4%	13 315 +6%	13 640 +2%	14 014 +3%	13 825 -1%	12 969 -6%	12 110 -7%	10 997 -9%	10 563 -4%	10 617 +1%	10 536 -1%	11 181 +6%	11 460 +2%	11 647 +2%	12 363 +6%	12 587 +2%	12 982 +3%	13 316 +3%	13 850 +4%	14 428 +4%	14 448 +0%	14 643 +1%	14 295 -2%	14 123 -1%	14 317 +1%	14 557 +2%	15 085 +4%
Operating Income
Operating Expenses	(3 254)	(3 226)	(3 342)	(3 447)	(3 521)	(3 601)	(3 658)	(3 691)	(3 819)	(3 752)	(3 820)	(3 715)	(3 782)	(3 725)	(3 888)	(5 259)	(5 492)	(5 859)	(5 954)	(6 166)	(6 297)	(6 371)	(6 536)	(6 591)	(6 594)	(6 627)	(6 634)	(6 781)	(7 049)	(7 334)	(7 565)	(7 758)	(7 956)	(8 077)	(8 189)	(8 308)	(8 319)	(8 358)	(8 478)	(8 562)	(8 650)	(8 657)	(8 670)	(8 740)	(8 793)	(8 972)	(9 255)	(9 466)	(9 660)	(9 823)	(10 160)	(10 311)	(10 196)	(10 082)	(9 606)	(9 410)	(9 375)	(9 368)	(9 537)	(9 499)	(9 674)	(9 961)	(10 061)	(10 334)	(10 811)	(10 924)	(10 798)	(11 024)	(11 191)	(11 642)	(11 980)	(12 062)	(12 314)	(12 189)	(12 260)
Selling, General & Administrative	(3 255)	(3 226)	(3 341)	(3 446)	(3 520)	(3 601)	(3 659)	(3 692)	(3 820)	(3 752)	(3 820)	(3 716)	(3 784)	(3 728)	(3 890)	(5 259)	(5 495)	(5 860)	(5 955)	(6 165)	(6 298)	(6 373)	(6 538)	(6 591)	(6 594)	(6 628)	(6 635)	(6 781)	(7 050)	(7 334)	(7 565)	(7 758)	(7 956)	(8 078)	(8 190)	(8 308)	(8 319)	(8 357)	(8 477)	(8 562)	(8 650)	(8 658)	(8 671)	(8 740)	(8 795)	(8 972)	(9 207)	(9 418)	(9 611)	(9 775)	(10 159)	(10 311)	(10 196)	(10 082)	(9 606)	(9 410)	(9 374)	(9 367)	(9 536)	(9 499)	(9 674)	(9 962)	(10 061)	(10 334)	(10 502)	(10 620)	(10 798)	(11 023)	(11 189)	(11 641)	(11 978)	(12 061)	(12 313)	(12 189)	(12 260)
Depreciation & Amortization	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	(48)	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	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	3	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	(48)	(0)	(49)	(48)	(0)	(0)	(0)	0	(0)	(0)	(1)	0	(1)	0	0	1	0	0	(309)	(304)	0	(1)	(2)	(1)	(2)	(1)	(1)	0	0
Operating Income	1 071 N/A	1 414 +32%	1 603 +13%	1 661 +4%	1 587 -4%	1 504 -5%	1 522 +1%	1 603 +5%	1 404 -12%	1 174 -16%	940 -20%	640 -32%	432 -33%	432 N/A	461 +7%	723 +57%	822 +14%	727 -12%	1 008 +39%	1 037 +3%	1 113 +7%	1 225 +10%	1 367 +12%	1 605 +17%	1 972 +23%	2 296 +16%	2 638 +15%	3 052 +16%	3 091 +1%	3 443 +11%	3 307 -4%	3 098 -6%	2 916 -6%	2 668 -9%	2 724 +2%	2 983 +10%	3 003 +1%	2 824 -6%	2 758 -2%	2 430 -12%	2 417 -1%	2 268 -6%	2 059 -9%	1 691 -18%	1 687 0%	1 973 +17%	2 257 +14%	2 666 +18%	2 960 +11%	3 492 +18%	3 480 0%	3 703 +6%	3 629 -2%	2 887 -20%	2 503 -13%	1 586 -37%	1 188 -25%	1 248 +5%	999 -20%	1 682 +68%	1 786 +6%	1 686 -6%	2 302 +37%	2 253 -2%	2 171 -4%	2 392 +10%	3 052 +28%	3 404 +12%	3 257 -4%	3 001 -8%	2 315 -23%	2 061 -11%	2 003 -3%	2 368 +18%	2 825 +19%
Pre-Tax Income
Interest Income Expense	(220)	(196)	(193)	(193)	(184)	(182)	(186)	(185)	(187)	(188)	(183)	(181)	(189)	(199)	(205)	(252)	(181)	(180)	(77)	(92)	(104)	(97)	(194)	(252)	(229)	(217)	(200)	(186)	(155)	(115)	40	32	39	13	(209)	145	(39)	(92)	290	(196)	(3)	84	(249)	(197)	(160)	(209)	(281)	(225)	(361)	(347)	(271)	(224)	(224)	(237)	(251)	(170)	(43)	38	54	72	252	272	17	(67)	(103)	(102)	25	44	(60)	(412)	(171)	(354)	(507)	(305)	(456)
Non-Reccuring Items	(116)	(121)	(346)	(252)	(214)	(4)	(15)	(146)	(735)	(723)	(684)	(80)	(110)	(24)	4	(44)	161	108	78	159	(14)	42	65	0	(32)	(14)	(57)	4	6	(7)	24	25	21	17	(26)	(39)	(49)	(59)	(31)	(18)	(14)	(8)	162	143	145	146	(52)	(44)	(46)	(47)	(64)	(59)	(60)	(63)	(11)	(123)	(188)	(425)	(440)	(377)	(306)	(73)	(72)	(310)	0	0	(288)	(449)	(487)	(456)	(456)	(97)	(58)	(95)	(105)
Gain/Loss on Disposition of Assets	0	(4)	(4)	22	45	64	76	88	74	41	12	35	60	73	55	79	61	55	60	54	47	49	43	49	71	73	93	130	114	118	103	65	61	55	55	0	44	45	45	56	63	68	78	83	97	97	101	102	214	220	238	236	106	102	0	97	101	119	170	36	201	213	220	45	228	181	134	55	48	47	42	14	15	31	25
Total Other Income	17	27	42	40	15	(17)	(25)	9	(1)	3	9	37	23	15	18	78	77	(40)	72	101	44	190	89	87	149	106	70	3	(11)	19	69	102	138	95	84	122	38	81	73	52	35	21	30	62	63	56	58	82	76	40	30	(16)	(14)	45	107	68	101	126	101	253	94	60	72	215	27	29	40	132	111	146	130	160	135	146	179
Pre-Tax Income	753 N/A	1 121 +49%	1 102 -2%	1 277 +16%	1 248 -2%	1 365 +9%	1 372 +1%	1 369 0%	555 -59%	309 -44%	96 -69%	452 +371%	217 -52%	298 +37%	334 +12%	583 +75%	941 +61%	670 -29%	1 141 +70%	1 259 +10%	1 086 -14%	1 411 +30%	1 372 -3%	1 490 +9%	1 932 +30%	2 244 +16%	2 543 +13%	3 003 +18%	3 045 +1%	3 458 +14%	3 544 +2%	3 323 -6%	3 175 -4%	2 847 -10%	2 628 -8%	3 212 +22%	2 998 -7%	2 799 -7%	3 137 +12%	2 324 -26%	2 499 +8%	2 432 -3%	2 078 -15%	1 782 -14%	1 832 +3%	2 065 +13%	2 083 +1%	2 581 +24%	2 844 +10%	3 358 +18%	3 413 +2%	3 641 +7%	3 436 -6%	2 733 -20%	2 348 -14%	1 459 -38%	1 159 -21%	1 107 -4%	884 -20%	1 666 +89%	2 027 +22%	2 158 +6%	2 539 +18%	2 136 -16%	2 323 +9%	2 500 +8%	2 963 +19%	3 186 +8%	2 869 -10%	2 326 -19%	1 860 -20%	1 784 -4%	1 588 -11%	2 145 +35%	2 468 +15%
Net Income
Tax Provision	(358)	(551)	(502)	(578)	(534)	(607)	(606)	(654)	(322)	(223)	(23)	(179)	(121)	(201)	(199)	(275)	(280)	(270)	(488)	(505)	(553)	(583)	(549)	(670)	(842)	(984)	(1 060)	(1 217)	(1 220)	(1 341)	(1 363)	(1 243)	(1 205)	(1 107)	(956)	(1 085)	(1 047)	(895)	(1 086)	(806)	(740)	(718)	(580)	(526)	(592)	(718)	(732)	(929)	(1 008)	(1 174)	(1 178)	(1 241)	(1 160)	(959)	(848)	(580)	(504)	(558)	(513)	(678)	(762)	(702)	(734)	(661)	(722)	(757)	(935)	(1 287)	(1 194)	(980)	(863)	(574)	(568)	(809)	(961)
Income from Continuing Operations	395	570	601	700	715	758	765	714	232	87	74	274	95	95	133	308	660	400	653	754	531	826	821	819	1 090	1 260	1 483	1 786	1 824	2 117	2 181	2 079	1 971	1 740	1 671	2 126	1 949	1 902	2 049	1 518	1 758	1 713	1 498	1 256	1 239	1 346	1 350	1 652	1 836	2 184	2 235	2 400	2 276	1 774	1 500	878	655	549	371	988	1 265	1 456	1 805	1 475	1 601	1 743	2 028	1 899	1 675	1 346	997	1 210	1 020	1 336	1 507
Income to Minority Interest	(17)	(18)	(12)	(4)	(2)	(12)	(12)	(13)	(18)	(8)	3	22	19	21	10	(6)	(9)	(8)	(3)	1	(3)	(17)	(22)	(12)	(13)	(8)	(13)	(18)	(14)	(6)	(4)	(8)	22	28	31	27	(9)	(14)	(14)	(2)	(3)	(10)	(12)	(4)	(6)	(3)	(7)	(15)	(20)	(28)	(29)	(29)	(29)	(27)	(23)	(21)	(12)	(15)	(13)	(22)	(9)	(14)	(19)	(14)	(36)	(22)	(16)	(10)	(7)	34	30	20	20	(26)	(25)
Net Income (Common)	378 N/A	551 +46%	587 +7%	693 +18%	711 +3%	744 +5%	752 +1%	699 -7%	213 -70%	78 -63%	77 -1%	296 +284%	114 -61%	116 +2%	143 +23%	302 +111%	651 +116%	392 -40%	650 +66%	755 +16%	528 -30%	809 +53%	799 -1%	807 +1%	1 078 +34%	1 253 +16%	1 471 +17%	1 768 +20%	1 811 +2%	2 112 +17%	2 178 +3%	2 071 -5%	1 993 -4%	1 768 -11%	1 702 -4%	2 153 +27%	1 941 -10%	1 890 -3%	2 037 +8%	1 516 -26%	1 757 +16%	1 705 -3%	1 487 -13%	1 252 -16%	1 234 -1%	1 343 +9%	1 344 +0%	1 638 +22%	1 816 +11%	2 156 +19%	2 206 +2%	2 371 +7%	2 247 -5%	1 747 -22%	1 477 -15%	858 -42%	642 -25%	534 -17%	358 -33%	965 +169%	1 256 +30%	1 441 +15%	1 784 +24%	1 460 -18%	1 564 +7%	1 720 +10%	2 011 +17%	1 887 -6%	1 665 -12%	1 379 -17%	1 027 -26%	1 230 +20%	1 039 -16%	1 309 +26%	1 480 +13%
EPS (Diluted)	8.59 N/A	18.36 +114%	15.86 -14%	15.4 -3%	15.8 +3%	16.53 +5%	17.09 +3%	15.53 -9%	4.84 -69%	1.81 -63%	1.71 -6%	6.88 +302%	2.64 -62%	2.69 +2%	3.32 +23%	7.02 +111%	15.13 +116%	9.11 -40%	14.77 +62%	17.15 +16%	12.27 -28%	18.38 +50%	18.14 -1%	18.34 +1%	24.5 +34%	27.84 +14%	31.97 +15%	38.43 +20%	39.36 +2%	45.91 +17%	47.34 +3%	44.63 -6%	43.32 -3%	37.61 -13%	37 -2%	46.66 +26%	44.11 -5%	41.08 -7%	46.29 +13%	34.08 -26%	39.93 +17%	38.75 -3%	33.79 -13%	28.38 -16%	28.04 -1%	30.52 +9%	30.41 0%	37.06 +22%	41.08 +11%	49.23 +20%	46.1 -6%	51.28 +11%	46.96 -8%	36.44 -22%	30.79 -16%	17.89 -42%	13.77 -23%	10.79 -22%	7.45 -31%	20.09 +170%	26.13 +30%	29.85 +14%	36.93 +24%	30.27 -18%	32.39 +7%	35.52 +10%	41.51 +17%	38.99 -6%	34.4 -12%	28.48 -17%	22.37 -21%	25.61 +14%	22.7 -11%	26.46 +17%	31.03 +17%

Income Statement Balance Sheet Cash Flow Statement

Takamiya Co Ltd
TSE:2445

Income Statement

Earnings Waterfall
Takamiya Co Ltd

Income Statement
Takamiya Co Ltd

See Also

Company

Help

Tools

Stocks

Takamiya Co Ltd TSE:2445

Income Statement

Earnings Waterfall Takamiya Co Ltd

Income Statement Takamiya Co Ltd

See Also

Company

Help

Tools

Stocks

Takamiya Co Ltd
TSE:2445

Earnings Waterfall
Takamiya Co Ltd

Income Statement
Takamiya Co Ltd