Income Statement

Revenue

+19%

+23%

10Y

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	Jun-2005	Sep-2005	Dec-2005	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	163	0	0	136	0	0	115	0	0	110	0	0	98	0	0	80	0	0	66	124	180	235	222	219	214	209	205	199	196	192	167	141	116	93	90	90	90	90	90	81	78	69	54	46	30	20	17	14	13	12	11	10	11	14	17	18	17	15	13	14	15	14	14	13	11	11	10	11	13	14	17	20	22	24	25	25	22	20	0	0	0
Revenue	35 938 N/A	36 163 +1%	36 370 +1%	35 674 -2%	35 089 -2%	35 055 0%	36 163 +3%	37 035 +2%	37 968 +3%	37 615 -1%	36 582 -3%	35 317 -3%	34 081 -3%	33 584 -1%	30 827 -8%	27 727 -10%	25 374 -8%	24 970 -2%	26 324 +5%	26 984 +3%	26 945 0%	35 958 +33%	36 878 +3%	37 103 +1%	36 978 0%	36 282 -2%	36 111 0%	37 293 +3%	40 531 +9%	40 988 +1%	40 923 0%	39 962 -2%	38 614 -3%	39 313 +2%	39 631 +1%	41 093 +4%	41 033 0%	41 173 +0%	40 678 -1%	39 234 -4%	37 891 -3%	38 117 +1%	39 386 +3%	40 701 +3%	41 807 +3%	40 878 -2%	39 185 -4%	36 951 -6%	35 857 -3%	35 891 +0%	35 246 -2%	36 052 +2%	36 979 +3%	37 097 +0%	38 330 +3%	39 013 +2%	38 582 -1%	38 701 +0%	37 824 -2%	36 849 -3%	36 602 -1%	36 932 +1%	37 017 +0%	36 727 -1%	36 432 -1%	35 916 -1%	36 842 +3%	37 916 +3%	37 984 +0%	37 669 -1%	36 545 -3%	35 158 -4%	35 387 +1%	36 108 +2%	37 978 +5%	40 070 +6%	41 593 +4%	42 912 +3%	43 784 +2%	44 380 +1%	45 053 +2%
Gross Profit
Cost of Revenue	(27 662)	(27 655)	(27 653)	(26 996)	(26 571)	(26 626)	(27 389)	(28 008)	(28 638)	(28 611)	(27 553)	(26 416)	(25 267)	(24 718)	(22 531)	(20 000)	(17 775)	(16 820)	(17 535)	(17 964)	(18 000)	(24 094)	(24 491)	(24 635)	(24 700)	(24 481)	(24 439)	(24 590)	(25 738)	(26 061)	(26 185)	(26 340)	(26 647)	(27 184)	(27 254)	(27 971)	(27 527)	(27 549)	(27 160)	(26 272)	(25 466)	(25 546)	(25 591)	(25 725)	(26 429)	(25 591)	(25 067)	(24 277)	(23 378)	(23 453)	(23 033)	(23 720)	(24 580)	(24 685)	(25 651)	(26 129)	(25 830)	(25 962)	(25 127)	(24 362)	(24 315)	(24 728)	(24 723)	(24 256)	(23 828)	(23 242)	(24 000)	(24 773)	(25 182)	(25 523)	(25 472)	(25 279)	(25 364)	(25 495)	(26 162)	(27 041)	(27 525)	(28 028)	(28 415)	(28 578)	(28 861)
Gross Profit	8 276 N/A	8 508 +3%	8 717 +2%	8 678 0%	8 518 -2%	8 429 -1%	8 774 +4%	9 027 +3%	9 330 +3%	9 004 -3%	9 029 +0%	8 901 -1%	8 814 -1%	8 866 +1%	8 296 -6%	7 727 -7%	7 599 -2%	8 150 +7%	8 789 +8%	9 020 +3%	8 945 -1%	11 864 +33%	12 387 +4%	12 468 +1%	12 278 -2%	11 801 -4%	11 672 -1%	12 703 +9%	14 793 +16%	14 927 +1%	14 738 -1%	13 622 -8%	11 967 -12%	12 129 +1%	12 377 +2%	13 122 +6%	13 506 +3%	13 624 +1%	13 518 -1%	12 962 -4%	12 425 -4%	12 571 +1%	13 795 +10%	14 976 +9%	15 378 +3%	15 287 -1%	14 118 -8%	12 674 -10%	12 479 -2%	12 438 0%	12 213 -2%	12 332 +1%	12 399 +1%	12 412 +0%	12 679 +2%	12 884 +2%	12 752 -1%	12 739 0%	12 697 0%	12 487 -2%	12 287 -2%	12 204 -1%	12 294 +1%	12 471 +1%	12 604 +1%	12 674 +1%	12 842 +1%	13 143 +2%	12 802 -3%	12 146 -5%	11 073 -9%	9 879 -11%	10 023 +1%	10 613 +6%	11 816 +11%	13 029 +10%	14 068 +8%	14 884 +6%	15 369 +3%	15 802 +3%	16 192 +2%
Operating Income
Operating Expenses	(5 911)	(6 000)	(6 246)	(6 371)	(6 435)	(6 322)	(6 358)	(6 392)	(6 503)	(6 456)	(6 404)	(6 276)	(6 039)	(5 891)	(5 731)	(5 644)	(5 513)	(5 493)	(5 599)	(5 853)	(6 053)	(8 092)	(8 231)	(8 278)	(8 291)	(8 301)	(8 225)	(8 436)	(8 740)	(9 060)	(9 382)	(9 366)	(9 248)	(9 148)	(9 127)	(9 136)	(9 210)	(9 258)	(9 319)	(9 269)	(9 105)	(8 947)	(8 697)	(8 499)	(8 436)	(8 471)	(8 506)	(8 536)	(8 549)	(8 449)	(8 452)	(8 561)	(8 575)	(8 633)	(8 722)	(8 704)	(8 658)	(8 660)	(8 100)	(7 671)	(7 329)	(6 919)	(6 971)	(6 924)	(6 863)	(6 797)	(6 863)	(7 068)	(7 178)	(7 274)	(7 413)	(7 433)	(7 595)	(7 795)	(7 901)	(8 136)	(8 264)	(8 408)	(8 504)	(8 547)	(8 684)
Selling, General & Administrative	(5 918)	(6 007)	(6 253)	(6 376)	(6 437)	(6 322)	(6 358)	(6 392)	(6 503)	(6 456)	(6 404)	(6 276)	(6 039)	(5 891)	(5 731)	(5 644)	(5 513)	(5 493)	(5 599)	(5 853)	(6 053)	(7 363)	(8 231)	(8 278)	(8 291)	(8 301)	(8 225)	(8 437)	(8 741)	(9 059)	(9 383)	(9 366)	(9 249)	(9 146)	(9 126)	(9 134)	(9 206)	(8 356)	(9 318)	(9 267)	(9 104)	(8 060)	(8 695)	(8 500)	(8 437)	(7 656)	(8 506)	(8 534)	(8 547)	(7 484)	(8 451)	(8 559)	(8 575)	(7 639)	(8 720)	(8 703)	(8 657)	(7 439)	(8 100)	(7 671)	(7 327)	(5 838)	(6 969)	(6 922)	(6 862)	(5 736)	(6 862)	(7 068)	(7 179)	(6 112)	(7 413)	(7 433)	(7 593)	(6 288)	(7 900)	(8 134)	(8 263)	(6 660)	(7 659)	(7 257)	(6 961)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(729)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(901)	0	0	0	0	0	0	0	(814)	0	0	0	(964)	0	0	0	(993)	0	0	0	(1 220)	0	0	0	(1 080)	0	0	0	(1 061)	0	0	0	(1 161)	0	0	0	(1 506)	0	0	0	(1 747)	(844)	(1 290)	(1 721)
Depreciation & Amortization	7	7	7	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	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	(1)	0	0	1	(2)	0	(2)	(4)	(1)	0	(2)	0	(887)	(2)	1	0	(1)	0	(2)	(2)	(1)	0	(2)	0	(1)	(2)	(1)	(1)	(1)	0	0	0	(1)	(2)	(2)	(1)	0	(1)	0	1	(1)	0	0	0	(1)	(1)	(2)	(1)	(1)	(1)	0	(2)
Operating Income	2 365 N/A	2 508 +6%	2 471 -1%	2 307 -7%	2 083 -10%	2 107 +1%	2 416 +15%	2 635 +9%	2 827 +7%	2 548 -10%	2 625 +3%	2 625 N/A	2 775 +6%	2 975 +7%	2 565 -14%	2 083 -19%	2 086 +0%	2 657 +27%	3 190 +20%	3 167 -1%	2 892 -9%	3 772 +30%	4 156 +10%	4 190 +1%	3 987 -5%	3 500 -12%	3 447 -2%	4 267 +24%	6 053 +42%	5 867 -3%	5 356 -9%	4 256 -21%	2 719 -36%	2 981 +10%	3 250 +9%	3 986 +23%	4 296 +8%	4 366 +2%	4 199 -4%	3 693 -12%	3 320 -10%	3 624 +9%	5 098 +41%	6 477 +27%	6 942 +7%	6 816 -2%	5 612 -18%	4 138 -26%	3 930 -5%	3 989 +2%	3 761 -6%	3 771 +0%	3 824 +1%	3 779 -1%	3 957 +5%	4 180 +6%	4 094 -2%	4 079 0%	4 597 +13%	4 816 +5%	4 958 +3%	5 285 +7%	5 323 +1%	5 547 +4%	5 741 +3%	5 877 +2%	5 979 +2%	6 075 +2%	5 624 -7%	4 872 -13%	3 660 -25%	2 446 -33%	2 428 -1%	2 818 +16%	3 915 +39%	4 893 +25%	5 804 +19%	6 476 +12%	6 865 +6%	7 255 +6%	7 508 +3%
Pre-Tax Income
Interest Income Expense	(318)	(335)	(402)	(404)	(346)	(370)	(294)	(327)	(261)	(285)	(297)	(291)	(290)	(291)	(407)	(401)	(381)	(214)	(195)	(177)	(155)	(206)	(191)	(188)	(178)	(175)	(141)	(156)	(156)	(79)	(50)	16	61	14	(8)	(26)	(43)	(49)	(48)	(38)	(35)	(25)	(8)	1	18	27	35	36	224	204	201	202	21	38	26	35	36	39	51	52	49	24	11	(10)	14	(7)	(14)	(47)	(76)	(19)	119	175	189	157	29	(12)	247	239	276	315	71
Non-Reccuring Items	(64)	(20)	58	(104)	(2 134)	(2 212)	(2 093)	(84)	(85)	(4)	(368)	(946)	(953)	(974)	(169)	(216)	(158)	(387)	(450)	(218)	(699)	(971)	(872)	(1 027)	(640)	(963)	(999)	(956)	(889)	(520)	(596)	(355)	(319)	(107)	(37)	(123)	(129)	(555)	(540)	(478)	(478)	(296)	(282)	(538)	(557)	(610)	(638)	(382)	(402)	(105)	(61)	(63)	(24)	(28)	(122)	(124)	(131)	(605)	(521)	(525)	(532)	639	651	648	664	(24)	(17)	(6)	(8)	(19)	(26)	(25)	(26)	(89)	(82)	(82)	(81)	(141)	(152)	(142)	(309)
Gain/Loss on Disposition of Assets	(256)	(93)	(75)	(80)	(30)	(440)	(444)	(589)	(404)	(451)	(422)	(449)	(427)	(607)	(357)	(332)	(189)	(206)	(217)	(370)	(463)	(523)	(517)	(207)	(102)	(56)	(41)	(123)	(160)	(279)	(290)	(209)	(170)	(100)	(145)	(171)	(174)	(116)	(70)	(23)	311	0	328	268	(72)	(104)	(123)	(80)	(109)	(121)	(106)	(105)	(78)	(96)	(119)	(140)	(162)	(174)	(158)	(132)	0	(271)	(249)	(248)	(280)	(105)	(107)	(100)	(80)	(65)	(55)	(47)	(55)	(65)	(69)	(83)	(109)	(104)	(130)	(145)	(107)
Total Other Income	(38)	(46)	(29)	(94)	(125)	(89)	(49)	31	9	67	(19)	(126)	(146)	(42)	(2)	59	(1)	16	(58)	(45)	(63)	(72)	(67)	(106)	(144)	(134)	(165)	(143)	(88)	(130)	(90)	(46)	(13)	42	33	19	60	154	209	257	213	457	137	131	135	233	336	318	331	262	130	142	155	166	169	170	179	212	208	189	63	157	138	156	156	176	183	192	205	188	430	405	410	430	181	221	226	168	199	130	132
Pre-Tax Income	1 689 N/A	2 014 +19%	2 023 +0%	1 625 -20%	(552) N/A	(1 004) -82%	(464) +54%	1 666 N/A	2 086 +25%	1 875 -10%	1 519 -19%	813 -46%	959 +18%	1 061 +11%	1 630 +54%	1 193 -27%	1 357 +14%	1 866 +38%	2 270 +22%	2 357 +4%	1 512 -36%	2 000 +32%	2 509 +25%	2 662 +6%	2 923 +10%	2 172 -26%	2 101 -3%	2 889 +38%	4 760 +65%	4 859 +2%	4 330 -11%	3 662 -15%	2 278 -38%	2 830 +24%	3 093 +9%	3 685 +19%	4 010 +9%	3 800 -5%	3 750 -1%	3 411 -9%	3 331 -2%	3 760 +13%	5 273 +40%	6 339 +20%	6 466 +2%	6 362 -2%	5 222 -18%	4 030 -23%	3 974 -1%	4 229 +6%	3 925 -7%	3 947 +1%	3 898 -1%	3 859 -1%	3 911 +1%	4 121 +5%	4 016 -3%	3 551 -12%	4 177 +18%	4 400 +5%	4 538 +3%	5 834 +29%	5 874 +1%	6 093 +4%	6 295 +3%	5 917 -6%	6 024 +2%	6 114 +1%	5 665 -7%	4 957 -12%	4 128 -17%	2 954 -28%	2 946 0%	3 251 +10%	3 974 +22%	4 937 +24%	6 087 +23%	6 638 +9%	7 058 +6%	7 413 +5%	7 295 -2%
Net Income
Tax Provision	133	(110)	(298)	(410)	256	335	178	(658)	(931)	(917)	(656)	(389)	(397)	(869)	(980)	(796)	(544)	(766)	(991)	(1 060)	(909)	(1 071)	(1 193)	(1 207)	(955)	(866)	(839)	(923)	(1 730)	(1 706)	(1 487)	(1 440)	(944)	(1 034)	(1 122)	(1 283)	(1 432)	(1 418)	(1 378)	(1 253)	(951)	(745)	(1 163)	(1 473)	(1 745)	(2 017)	(1 696)	(1 304)	(1 234)	(1 321)	(1 244)	(1 285)	(1 313)	(1 320)	(1 377)	(1 439)	(1 422)	(1 281)	(1 379)	(1 431)	(1 365)	(1 518)	(1 536)	(1 559)	(1 666)	(1 461)	(1 517)	(1 605)	(1 509)	(1 557)	(1 329)	(965)	(971)	(1 133)	(1 353)	(1 620)	(1 977)	(2 161)	(2 175)	(2 302)	(2 210)
Income from Continuing Operations	1 822	1 904	1 725	1 215	(296)	(669)	(286)	1 008	1 155	958	863	424	562	192	650	397	813	1 100	1 279	1 297	603	929	1 316	1 455	1 968	1 306	1 262	1 966	3 030	3 153	2 843	2 222	1 334	1 796	1 971	2 402	2 578	2 382	2 372	2 158	2 380	3 015	4 110	4 866	4 721	4 345	3 526	2 726	2 740	2 908	2 681	2 662	2 585	2 539	2 534	2 682	2 594	2 270	2 798	2 969	3 173	4 316	4 338	4 534	4 629	4 456	4 507	4 509	4 156	3 400	2 799	1 989	1 975	2 118	2 621	3 317	4 110	4 477	4 883	5 111	5 085
Income to Minority Interest	(10)	(1)	(4)	2	(2)	(6)	(4)	(5)	(1)	(5)	(21)	(23)	(21)	(12)	(15)	(12)	(14)	(8)	(9)	(5)	(6)	(5)	(5)	(4)	(7)	0	1	(2)	(1)	(10)	(17)	(22)	(25)	(24)	(16)	(8)	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
Net Income (Common)	1 811 N/A	1 902 +5%	1 720 -10%	1 216 -29%	(299) N/A	(675) -126%	(290) +57%	1 004 N/A	1 150 +15%	950 -17%	838 -12%	399 -52%	539 +35%	178 -67%	633 +256%	383 -39%	798 +108%	1 088 +36%	1 266 +16%	1 283 +1%	592 -54%	918 +55%	1 306 +42%	1 450 +11%	1 961 +35%	1 306 -33%	1 265 -3%	1 964 +55%	3 029 +54%	3 142 +4%	2 825 -10%	2 200 -22%	1 308 -41%	1 770 +35%	1 952 +10%	2 392 +23%	2 576 +8%	2 382 -8%	2 372 0%	2 157 -9%	2 381 +10%	3 015 +27%	4 110 +36%	4 867 +18%	4 721 -3%	4 344 -8%	3 525 -19%	2 725 -23%	2 738 +0%	2 908 +6%	2 682 -8%	2 661 -1%	2 585 -3%	2 538 -2%	2 533 0%	2 682 +6%	2 594 -3%	2 269 -13%	2 796 +23%	2 967 +6%	3 172 +7%	4 315 +36%	4 338 +1%	4 534 +5%	4 627 +2%	4 455 -4%	4 505 +1%	4 507 +0%	4 155 -8%	3 399 -18%	2 799 -18%	1 988 -29%	1 975 -1%	2 117 +7%	2 620 +24%	3 316 +27%	4 108 +24%	4 477 +9%	4 882 +9%	5 112 +5%	5 086 -1%
EPS (Diluted)	164.63 N/A	172.9 +5%	156.36 -10%	110.54 -29%	-27.18 N/A	-61.36 -126%	-26.36 +57%	91.27 N/A	104.54 +15%	86.36 -17%	76.18 -12%	36.27 -52%	49 +35%	16.18 -67%	57.54 +256%	34.81 -40%	72.54 +108%	98.9 +36%	115.09 +16%	116.63 +1%	59.2 -49%	91.8 +55%	130.6 +42%	145 +11%	196.1 +35%	130.6 -33%	126.5 -3%	196.4 +55%	275.36 +40%	285.63 +4%	235.41 -18%	183.33 -22%	109 -41%	147.5 +35%	162.66 +10%	199.33 +23%	214.66 +8%	204.19 -5%	197.66 -3%	179.75 -9%	198.41 +10%	260.18 +31%	373.63 +44%	442.45 +18%	429.18 -3%	379.72 -12%	320.45 -16%	247.72 -23%	248.9 +0%	254.22 +2%	243.81 -4%	241.9 -1%	225.99 -7%	221.89 -2%	221.46 0%	234.35 +6%	226.6 -3%	198.27 -13%	244.27 +23%	259.05 +6%	276.95 +7%	376.82 +36%	378.78 +1%	395.67 +4%	403.78 +2%	388.85 -4%	393.16 +1%	393.04 0%	362.37 -8%	296.47 -18%	244.1 -18%	173.27 -29%	172.59 0%	185.17 +7%	231.06 +25%	292.34 +27%	362.17 +24%	405.81 +12%	430.91 +6%	453.9 +5%	451.86 0%

Income Statement Balance Sheet Cash Flow Statement

Fujibo Holdings Inc
TSE:3104

Income Statement

Earnings Waterfall
Fujibo Holdings Inc

Income Statement
Fujibo Holdings Inc

See Also

Company

Help

Tools

Stocks

Fujibo Holdings Inc TSE:3104

Income Statement

Earnings Waterfall Fujibo Holdings Inc

Income Statement Fujibo Holdings Inc

See Also

Company

Help

Tools

Stocks

Fujibo Holdings Inc
TSE:3104

Earnings Waterfall
Fujibo Holdings Inc

Income Statement
Fujibo Holdings Inc