Income Statement

Revenue

+24%

+78%

10Y

Currency: JPY

	Sep-2005	Mar-2006	Jun-2006	Sep-2006	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-2009	Mar-2010	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	90	0	0	60	0	0	44	0	0	32	0	59	115	79	103	98	93	90	85	83	80	78	75	70	67	63	61	59	58	60	71	97	121	143	152	143	133	121	109	100	95	95	105	114	119	138	155	165	173	159	144	132	122	112	102	95	90	85	86	101	143	200	260	302	320	293	250	206	145	129	0	0	0
Revenue	26 545 N/A	27 048 +2%	28 948 +7%	30 829 +6%	30 853 +0%	30 415 -1%	29 724 -2%	28 704 -3%	27 855 -3%	28 052 +1%	25 427 -9%	22 361 -12%	19 432 -13%	20 087 +3%	22 318 +11%	23 908 +7%	32 355 +35%	33 303 +3%	32 208 -3%	31 808 -1%	31 475 -1%	31 529 +0%	32 622 +3%	33 223 +2%	33 160 0%	33 340 +1%	33 784 +1%	34 480 +2%	35 921 +4%	37 167 +3%	37 890 +2%	38 854 +3%	40 048 +3%	41 200 +3%	42 214 +2%	44 303 +5%	45 643 +3%	47 142 +3%	47 653 +1%	46 066 -3%	44 829 -3%	44 510 -1%	45 458 +2%	46 974 +3%	48 943 +4%	49 534 +1%	50 436 +2%	51 708 +3%	52 006 +1%	53 624 +3%	55 371 +3%	55 601 +0%	55 131 -1%	54 294 -2%	50 895 -6%	49 757 -2%	49 953 +0%	50 551 +1%	54 176 +7%	56 813 +5%	59 549 +5%	62 148 +4%	65 111 +5%	69 270 +6%	71 476 +3%	72 767 +2%	73 232 +1%	72 881 0%	71 673 -2%	73 248 +2%	75 301 +3%	75 402 +0%	77 895 +3%	78 525 +1%	80 854 +3%	85 058 +5%	88 686 +4%
Gross Profit
Cost of Revenue	(21 103)	(21 136)	(22 565)	(24 350)	(24 190)	(23 711)	(22 809)	(21 951)	(21 195)	(21 401)	(19 403)	(17 101)	(14 634)	(15 020)	(16 644)	(17 912)	(24 378)	(25 002)	(24 075)	(23 771)	(23 536)	(23 564)	(24 455)	(24 839)	(24 657)	(24 742)	(24 971)	(25 436)	(26 471)	(27 406)	(27 978)	(28 684)	(29 503)	(30 377)	(30 963)	(32 182)	(33 087)	(34 025)	(34 434)	(33 630)	(32 750)	(32 451)	(33 510)	(34 518)	(35 978)	(36 610)	(36 878)	(37 795)	(38 145)	(39 265)	(40 553)	(40 718)	(39 943)	(39 144)	(36 608)	(35 503)	(35 585)	(35 886)	(38 352)	(40 136)	(42 294)	(44 101)	(46 119)	(49 702)	(50 882)	(51 770)	(52 218)	(51 233)	(50 472)	(51 171)	(51 994)	(51 929)	(53 447)	(53 685)	(55 770)	(59 016)	(61 881)
Gross Profit	5 442 N/A	5 912 +9%	6 383 +8%	6 479 +2%	6 662 +3%	6 702 +1%	6 913 +3%	6 752 -2%	6 660 -1%	6 651 0%	6 023 -9%	5 259 -13%	4 798 -9%	5 069 +6%	5 676 +12%	5 997 +6%	7 976 +33%	8 301 +4%	8 133 -2%	8 036 -1%	7 939 -1%	7 964 +0%	8 166 +3%	8 383 +3%	8 503 +1%	8 596 +1%	8 811 +3%	9 044 +3%	9 451 +5%	9 761 +3%	9 912 +2%	10 169 +3%	10 544 +4%	10 823 +3%	11 251 +4%	12 121 +8%	12 555 +4%	13 116 +4%	13 218 +1%	12 434 -6%	12 079 -3%	12 058 0%	11 947 -1%	12 456 +4%	12 965 +4%	12 924 0%	13 559 +5%	13 913 +3%	13 862 0%	14 360 +4%	14 817 +3%	14 883 +0%	15 187 +2%	15 150 0%	14 287 -6%	14 255 0%	14 368 +1%	14 665 +2%	15 824 +8%	16 677 +5%	17 256 +3%	18 047 +5%	18 992 +5%	19 568 +3%	20 594 +5%	20 997 +2%	21 014 +0%	21 648 +3%	21 201 -2%	22 077 +4%	23 307 +6%	23 474 +1%	24 448 +4%	24 840 +2%	25 084 +1%	26 042 +4%	26 805 +3%
Operating Income
Operating Expenses	(5 233)	(5 399)	(5 492)	(5 302)	(5 282)	(5 285)	(5 377)	(5 314)	(5 254)	(5 266)	(5 036)	(4 686)	(4 423)	(4 507)	(4 586)	(4 580)	(6 219)	(6 228)	(6 293)	(6 395)	(6 364)	(6 418)	(6 487)	(6 535)	(6 661)	(6 828)	(7 059)	(7 233)	(7 429)	(7 623)	(7 779)	(8 009)	(8 317)	(8 514)	(8 764)	(9 123)	(9 590)	(9 956)	(10 132)	(10 125)	(10 090)	(10 058)	(10 396)	(10 621)	(10 961)	(11 185)	(11 396)	(11 730)	(11 733)	(11 879)	(11 898)	(11 958)	(12 073)	(12 168)	(11 826)	(11 643)	(11 470)	(11 432)	(11 964)	(12 367)	(12 954)	(13 718)	(14 542)	(15 461)	(16 034)	(16 333)	(16 711)	(16 982)	(17 230)	(18 067)	(18 818)	(19 093)	(19 909)	(20 215)	(20 729)	(21 674)	(22 702)
Selling, General & Administrative	(5 234)	(5 400)	(5 455)	(5 329)	(5 317)	(5 313)	(5 402)	(5 338)	(5 299)	(5 288)	(5 057)	(4 917)	(4 442)	(4 524)	(4 600)	(4 592)	(6 231)	(6 236)	(6 298)	(6 395)	(6 363)	(6 417)	(6 485)	(6 533)	(6 660)	(6 826)	(7 057)	(7 232)	(7 429)	(7 623)	(7 779)	(8 008)	(8 317)	(8 513)	(8 763)	(9 118)	(9 590)	(9 979)	(10 155)	(10 123)	(10 090)	(10 058)	(10 396)	(10 621)	(10 961)	(11 186)	(11 397)	(11 731)	(11 733)	(11 879)	(11 898)	(11 958)	(12 073)	(12 168)	(11 826)	(11 643)	(11 470)	(11 432)	(11 964)	(12 367)	(12 954)	(13 718)	(14 542)	(15 461)	(16 034)	(16 409)	(16 711)	(16 982)	(17 230)	(18 067)	(18 818)	(19 093)	(19 909)	(20 215)	(20 729)	(21 674)	(22 702)
Depreciation & Amortization	0	0	0	168	177	25	27	26	32	22	20	172	18	16	14	12	12	8	4	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	(37)	(141)	(142)	3	0	0	13	0	0	59	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	(5)	(0)	23	23	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)	76	0	(0)	0	0	0	0	0	(0)	0	0	(0)
Operating Income	209 N/A	513 +145%	891 +74%	1 177 +32%	1 381 +17%	1 419 +3%	1 537 +8%	1 439 -6%	1 406 -2%	1 385 -1%	987 -29%	573 -42%	375 -35%	561 +50%	1 089 +94%	1 417 +30%	1 758 +24%	2 073 +18%	1 840 -11%	1 642 -11%	1 575 -4%	1 547 -2%	1 680 +9%	1 849 +10%	1 842 0%	1 770 -4%	1 753 -1%	1 811 +3%	2 021 +12%	2 137 +6%	2 133 0%	2 161 +1%	2 228 +3%	2 310 +4%	2 488 +8%	2 998 +20%	2 965 -1%	3 160 +7%	3 086 -2%	2 309 -25%	1 989 -14%	1 999 +1%	1 550 -22%	1 834 +18%	2 004 +9%	1 738 -13%	2 162 +24%	2 182 +1%	2 129 -2%	2 481 +17%	2 919 +18%	2 924 +0%	3 115 +6%	2 982 -4%	2 461 -17%	2 612 +6%	2 898 +11%	3 233 +12%	3 861 +19%	4 310 +12%	4 302 0%	4 329 +1%	4 450 +3%	4 107 -8%	4 560 +11%	4 664 +2%	4 303 -8%	4 666 +8%	3 971 -15%	4 010 +1%	4 489 +12%	4 381 -2%	4 540 +4%	4 625 +2%	4 355 -6%	4 368 +0%	4 103 -6%
Pre-Tax Income
Interest Income Expense	0	0	0	(32)	(18)	(91)	(27)	(6)	123	130	131	94	53	27	91	122	110	132	83	153	174	175	207	83	153	195	248	292	329	369	286	384	458	344	394	376	348	251	178	142	239	394	397	273	115	57	213	395	490	376	264	189	32	247	197	197	261	190	326	371	372	365	319	371	381	459	501	522	592	600	679	596	796	786	775	975	855
Non-Reccuring Items	(714)	(610)	(44)	(66)	(65)	(185)	(153)	(166)	(60)	(27)	(6)	(64)	(100)	(127)	(56)	(89)	(192)	(197)	(247)	(183)	(100)	(76)	(32)	(59)	(42)	(46)	(35)	(8)	(7)	(1)	(6)	0	(6)	(5)	(5)	0	25	0	0	24	(3)	(3)	(3)	(6)	(207)	(253)	(273)	(364)	(255)	(299)	(271)	(177)	(61)	(1)	(27)	(27)	(810)	(810)	(802)	(293)	480	481	486	(22)	75	0	77	77	(38)	(43)	(45)	(548)	(410)	(406)	234	738	555
Gain/Loss on Disposition of Assets	0	0	0	(4)	(4)	(10)	0	0	(4)	0	0	10	0	8	8	9	4	1	1	0	(1)	(2)	(2)	(4)	(11)	(1)	(1)	2	(9)	1	0	(1)	(11)	0	7	13	(2)	13	5	0	(11)	0	1 797	1 807	1 761	1 823	26	15	(0)	0	1	1	(14)	0	0	0	(269)	0	0	0	(13)	0	0	(22)	(35)	0	0	(11)	1 401	1 403	1 386	1 383	(22)	0	0	0	(8)
Total Other Income	16	56	89	48	37	85	63	83	(21)	(13)	(34)	13	22	17	17	22	33	48	146	139	138	117	23	28	42	25	34	32	44	39	42	89	50	113	150	113	150	126	95	76	70	49	207	209	334	317	258	291	146	126	5	(46)	45	80	133	167	175	(90)	(146)	(155)	117	60	65	67	55	10	2	5	(31)	(53)	(81)	(68)	(72)	(72)	(27)	(9)	32
Pre-Tax Income	(488) N/A	(41) +92%	936 N/A	1 123 +20%	1 331 +19%	1 217 -9%	1 420 +17%	1 349 -5%	1 443 +7%	1 474 +2%	1 078 -27%	626 -42%	349 -44%	484 +39%	1 148 +137%	1 480 +29%	1 713 +16%	2 059 +20%	1 825 -11%	1 752 -4%	1 786 +2%	1 759 -2%	1 876 +7%	1 897 +1%	1 984 +5%	1 941 -2%	1 997 +3%	2 127 +7%	2 378 +12%	2 543 +7%	2 454 -3%	2 633 +7%	2 718 +3%	2 760 +2%	3 032 +10%	3 500 +15%	3 485 0%	3 549 +2%	3 364 -5%	2 552 -24%	2 285 -10%	2 439 +7%	3 948 +62%	4 118 +4%	4 008 -3%	3 682 -8%	2 386 -35%	2 518 +6%	2 510 0%	2 683 +7%	2 918 +9%	2 891 -1%	3 116 +8%	3 307 +6%	2 763 -16%	2 948 +7%	2 256 -23%	2 524 +12%	3 239 +28%	4 232 +31%	5 259 +24%	5 235 0%	5 321 +2%	4 501 -15%	5 036 +12%	5 133 +2%	4 883 -5%	5 259 +8%	5 895 +12%	5 916 +0%	6 428 +9%	5 744 -11%	4 831 -16%	4 933 +2%	5 338 +8%	6 071 +14%	5 538 -9%
Net Income
Tax Provision	43	(86)	(296)	(373)	(512)	(535)	(618)	(590)	(805)	(712)	(500)	(113)	(139)	(231)	(411)	(495)	(570)	(721)	(455)	(431)	(435)	(387)	(585)	(622)	(695)	(675)	(725)	(746)	(815)	(853)	(847)	(891)	(962)	(958)	(1 045)	(1 189)	(1 032)	(1 058)	(963)	(692)	(713)	(744)	(1 378)	(1 477)	(1 461)	(1 408)	(865)	(897)	(768)	(830)	(827)	(847)	(1 086)	(1 081)	(966)	(1 010)	(810)	(914)	(1 086)	(1 236)	(1 446)	(1 380)	(1 465)	(1 240)	(1 398)	(1 463)	(1 378)	(1 578)	(2 099)	(2 197)	(2 319)	(1 908)	(1 286)	(1 217)	(1 265)	(1 672)	(1 593)
Income from Continuing Operations	(445)	(127)	640	750	819	683	802	759	638	764	580	515	210	253	736	985	1 142	1 338	1 370	1 321	1 351	1 371	1 291	1 275	1 288	1 267	1 273	1 382	1 564	1 691	1 607	1 742	1 756	1 804	1 990	2 315	2 454	2 493	2 402	1 860	1 572	1 695	2 569	2 640	2 547	2 274	1 522	1 622	1 742	1 853	2 092	2 044	2 031	2 226	1 798	1 939	1 446	1 610	2 153	2 997	3 812	3 856	3 856	3 260	3 638	3 670	3 505	3 681	3 795	3 720	4 108	3 835	3 545	3 716	4 073	4 398	3 945
Income to Minority Interest	(2)	(2)	(3)	0	(1)	(2)	(2)	(19)	(18)	(18)	0	0	0	0	0	0	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(3)	(0)	(1)	0	(0)	(0)	(0)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	0	0	0	(0)	(1)	(0)
Net Income (Common)	(447) N/A	(130) +71%	637 N/A	751 +18%	820 +9%	682 -17%	800 +17%	740 -8%	619 -16%	744 +20%	578 -22%	513 -11%	209 -59%	253 +21%	737 +191%	986 +34%	1 143 +16%	1 338 +17%	1 370 +2%	1 320 -4%	1 352 +2%	1 371 +1%	1 290 -6%	1 275 -1%	1 288 +1%	1 265 -2%	1 272 +1%	1 380 +8%	1 563 +13%	1 689 +8%	1 605 -5%	1 741 +8%	1 754 +1%	1 802 +3%	1 987 +10%	2 311 +16%	2 450 +6%	2 489 +2%	2 398 -4%	1 856 -23%	1 567 -16%	1 689 +8%	2 565 +52%	2 637 +3%	2 543 -4%	2 272 -11%	1 520 -33%	1 620 +7%	1 739 +7%	1 852 +6%	2 089 +13%	2 042 -2%	2 030 -1%	2 225 +10%	1 797 -19%	1 938 +8%	1 445 -25%	1 608 +11%	2 151 +34%	2 994 +39%	3 810 +27%	3 854 +1%	3 854 0%	3 259 -15%	3 637 +12%	3 668 +1%	3 504 -4%	3 680 +5%	3 793 +3%	3 719 -2%	4 107 +10%	3 835 -7%	3 545 -8%	3 716 +5%	4 073 +10%	4 398 +8%	3 944 -10%
EPS (Diluted)	-20.31 N/A	-5.9 +71%	27.69 N/A	34.13 +23%	37.27 +9%	29.65 -20%	36.36 +23%	33.63 -8%	28.13 -16%	33.81 +20%	27.52 -19%	23.31 -15%	9.95 -57%	12.04 +21%	33.5 +178%	46.95 +40%	54.42 +16%	63.71 +17%	65.23 +2%	62.85 -4%	64.38 +2%	65.28 +1%	61.42 -6%	60.71 -1%	61.33 +1%	60.23 -2%	60.57 +1%	65.71 +8%	74.42 +13%	80.42 +8%	76.42 -5%	82.9 +8%	81.67 -1%	85.8 +5%	94.61 +10%	110.04 +16%	114.03 +4%	118.52 +4%	114.19 -4%	88.38 -23%	72.94 -17%	80.42 +10%	128.25 +59%	131.85 +3%	126.87 -4%	119.57 -6%	76 -36%	85.26 +12%	89.2 +5%	94.97 +6%	107.16 +13%	104.58 -2%	104.15 0%	114.13 +10%	92.19 -19%	99.37 +8%	74.11 -25%	82.5 +11%	110.28 +34%	153.47 +39%	195.32 +27%	197.53 +1%	197.52 0%	166.95 -15%	186.23 +12%	187.3 +1%	178.89 -4%	187.8 +5%	193.62 +3%	189.77 -2%	209.6 +10%	195.69 -7%	180.78 -8%	189.08 +5%	207.3 +10%	223.83 +8%	200.56 -10%

Income Statement Balance Sheet Cash Flow Statement

Kuriyama Holdings Corp
TSE:3355

Income Statement

Earnings Waterfall
Kuriyama Holdings Corp

Income Statement
Kuriyama Holdings Corp

See Also

Company

Help

Tools

Stocks

Kuriyama Holdings Corp TSE:3355

Income Statement

Earnings Waterfall Kuriyama Holdings Corp

Income Statement Kuriyama Holdings Corp

See Also

Company

Help

Tools

Stocks

Kuriyama Holdings Corp
TSE:3355

Earnings Waterfall
Kuriyama Holdings Corp

Income Statement
Kuriyama Holdings Corp