Hikari Business Form Co Ltd
TSE:3948
Income Statement
Earnings Waterfall
Hikari Business Form Co Ltd
Income Statement
Hikari Business Form Co Ltd
| 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
|
0
|
0
|
0
|
3
|
0
|
0
|
5
|
0
|
10
|
21
|
15
|
20
|
19
|
17
|
16
|
14
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
12
|
12
|
13
|
13
|
14
|
14
|
14
|
14
|
15
|
16
|
17
|
18
|
18
|
18
|
18
|
18
|
19
|
19
|
20
|
20
|
20
|
19
|
18
|
17
|
15
|
15
|
15
|
15
|
15
|
14
|
12
|
11
|
10
|
9
|
8
|
7
|
6
|
5
|
5
|
4
|
4
|
0
|
0
|
0
|
|
| Revenue |
5 081
N/A
|
5 154
+1%
|
5 170
+0%
|
5 247
+1%
|
5 287
+1%
|
5 540
+5%
|
5 845
+6%
|
5 835
0%
|
5 861
+0%
|
5 436
-7%
|
5 292
-3%
|
5 143
-3%
|
5 204
+1%
|
6 833
+31%
|
6 780
-1%
|
6 707
-1%
|
6 710
+0%
|
6 749
+1%
|
6 774
+0%
|
6 666
-2%
|
6 509
-2%
|
6 525
+0%
|
6 607
+1%
|
6 880
+4%
|
7 158
+4%
|
7 241
+1%
|
7 355
+2%
|
7 299
-1%
|
7 138
-2%
|
7 005
-2%
|
6 841
-2%
|
6 842
+0%
|
6 850
+0%
|
6 983
+2%
|
7 001
+0%
|
7 138
+2%
|
7 082
-1%
|
6 993
-1%
|
7 056
+1%
|
6 960
-1%
|
7 009
+1%
|
7 101
+1%
|
7 036
-1%
|
7 055
+0%
|
6 936
-2%
|
6 881
-1%
|
6 793
-1%
|
6 913
+2%
|
7 446
+8%
|
7 411
0%
|
7 455
+1%
|
7 441
0%
|
7 127
-4%
|
7 257
+2%
|
7 490
+3%
|
8 081
+8%
|
9 128
+13%
|
9 565
+5%
|
11 139
+16%
|
11 492
+3%
|
11 296
-2%
|
11 995
+6%
|
11 289
-6%
|
11 014
-2%
|
10 682
-3%
|
9 876
-8%
|
9 061
-8%
|
8 167
-10%
|
8 004
-2%
|
7 915
-1%
|
7 635
-4%
|
7 919
+4%
|
7 779
-2%
|
7 744
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 488)
|
(3 562)
|
(3 585)
|
(3 682)
|
(3 734)
|
(3 897)
|
(3 970)
|
(3 969)
|
(3 973)
|
(3 880)
|
(3 862)
|
(3 907)
|
(3 945)
|
(5 248)
|
(5 321)
|
(5 317)
|
(5 364)
|
(5 436)
|
(5 316)
|
(5 261)
|
(5 164)
|
(5 116)
|
(5 163)
|
(5 415)
|
(5 579)
|
(5 665)
|
(5 859)
|
(5 777)
|
(5 740)
|
(5 702)
|
(5 585)
|
(5 593)
|
(5 590)
|
(5 704)
|
(5 715)
|
(5 797)
|
(5 756)
|
(5 689)
|
(5 723)
|
(5 641)
|
(5 659)
|
(5 706)
|
(5 665)
|
(5 667)
|
(5 569)
|
(5 531)
|
(5 450)
|
(5 506)
|
(5 865)
|
(5 709)
|
(5 686)
|
(5 679)
|
(5 389)
|
(5 540)
|
(5 676)
|
(6 187)
|
(6 836)
|
(7 035)
|
(8 041)
|
(8 128)
|
(8 028)
|
(8 549)
|
(7 911)
|
(7 701)
|
(7 612)
|
(7 152)
|
(6 882)
|
(6 447)
|
(6 396)
|
(6 301)
|
(6 137)
|
(6 328)
|
(6 139)
|
(6 093)
|
|
| Gross Profit |
1 593
N/A
|
1 592
0%
|
1 585
0%
|
1 565
-1%
|
1 553
-1%
|
1 642
+6%
|
1 875
+14%
|
1 866
0%
|
1 888
+1%
|
1 556
-18%
|
1 430
-8%
|
1 236
-14%
|
1 259
+2%
|
1 585
+26%
|
1 459
-8%
|
1 391
-5%
|
1 346
-3%
|
1 313
-2%
|
1 458
+11%
|
1 405
-4%
|
1 345
-4%
|
1 409
+5%
|
1 444
+2%
|
1 465
+1%
|
1 579
+8%
|
1 576
0%
|
1 496
-5%
|
1 522
+2%
|
1 398
-8%
|
1 303
-7%
|
1 256
-4%
|
1 249
-1%
|
1 261
+1%
|
1 279
+1%
|
1 286
+1%
|
1 341
+4%
|
1 326
-1%
|
1 304
-2%
|
1 333
+2%
|
1 320
-1%
|
1 350
+2%
|
1 395
+3%
|
1 371
-2%
|
1 388
+1%
|
1 367
-2%
|
1 351
-1%
|
1 342
-1%
|
1 407
+5%
|
1 581
+12%
|
1 702
+8%
|
1 770
+4%
|
1 762
0%
|
1 738
-1%
|
1 716
-1%
|
1 814
+6%
|
1 894
+4%
|
2 292
+21%
|
2 530
+10%
|
3 098
+22%
|
3 364
+9%
|
3 268
-3%
|
3 446
+5%
|
3 379
-2%
|
3 314
-2%
|
3 070
-7%
|
2 724
-11%
|
2 180
-20%
|
1 720
-21%
|
1 608
-7%
|
1 614
+0%
|
1 498
-7%
|
1 591
+6%
|
1 640
+3%
|
1 651
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(951)
|
(942)
|
(930)
|
(912)
|
(902)
|
(901)
|
(889)
|
(894)
|
(915)
|
(932)
|
(947)
|
(917)
|
(911)
|
(1 204)
|
(1 187)
|
(1 170)
|
(1 148)
|
(1 139)
|
(1 127)
|
(1 119)
|
(1 108)
|
(1 103)
|
(1 110)
|
(1 134)
|
(1 142)
|
(1 138)
|
(1 123)
|
(1 096)
|
(1 081)
|
(1 067)
|
(1 056)
|
(1 055)
|
(1 057)
|
(1 063)
|
(1 069)
|
(1 078)
|
(1 085)
|
(1 087)
|
(1 117)
|
(1 150)
|
(1 181)
|
(1 199)
|
(1 198)
|
(1 187)
|
(1 175)
|
(1 182)
|
(1 203)
|
(1 231)
|
(1 270)
|
(1 285)
|
(1 295)
|
(1 298)
|
(1 274)
|
(1 271)
|
(1 258)
|
(1 283)
|
(1 321)
|
(1 331)
|
(1 396)
|
(1 404)
|
(1 401)
|
(1 478)
|
(1 476)
|
(1 470)
|
(1 493)
|
(1 454)
|
(1 442)
|
(1 445)
|
(1 450)
|
(1 436)
|
(1 442)
|
(1 442)
|
(1 433)
|
(1 449)
|
|
| Selling, General & Administrative |
(951)
|
(942)
|
(931)
|
(912)
|
(902)
|
(901)
|
(889)
|
(894)
|
(915)
|
(932)
|
(947)
|
(917)
|
(911)
|
(1 175)
|
(1 187)
|
(1 171)
|
(1 148)
|
(1 113)
|
(1 127)
|
(1 119)
|
(1 108)
|
(1 078)
|
(1 111)
|
(1 134)
|
(1 142)
|
(1 117)
|
(1 123)
|
(1 096)
|
(1 081)
|
(1 050)
|
(1 054)
|
(1 055)
|
(1 057)
|
(1 044)
|
(1 069)
|
(1 078)
|
(1 085)
|
(1 068)
|
(1 117)
|
(1 150)
|
(1 181)
|
(1 180)
|
(1 198)
|
(1 187)
|
(1 175)
|
(1 160)
|
(1 203)
|
(1 231)
|
(1 270)
|
(1 263)
|
(1 295)
|
(1 298)
|
(1 274)
|
(1 249)
|
(1 258)
|
(1 283)
|
(1 321)
|
(1 314)
|
(1 396)
|
(1 404)
|
(1 401)
|
(1 463)
|
(1 476)
|
(1 470)
|
(1 493)
|
(1 440)
|
(1 442)
|
(1 445)
|
(1 450)
|
(1 429)
|
(1 442)
|
(1 442)
|
(1 433)
|
(1 441)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
642
N/A
|
650
+1%
|
655
+1%
|
653
0%
|
651
0%
|
741
+14%
|
986
+33%
|
972
-1%
|
972
+0%
|
624
-36%
|
483
-23%
|
319
-34%
|
349
+9%
|
381
+9%
|
271
-29%
|
221
-19%
|
198
-10%
|
175
-12%
|
331
+90%
|
286
-14%
|
237
-17%
|
306
+29%
|
334
+9%
|
331
-1%
|
437
+32%
|
438
+0%
|
373
-15%
|
426
+14%
|
317
-26%
|
236
-25%
|
200
-16%
|
195
-3%
|
204
+5%
|
216
+6%
|
217
+1%
|
262
+21%
|
241
-8%
|
216
-10%
|
216
0%
|
170
-21%
|
169
0%
|
196
+16%
|
173
-12%
|
201
+16%
|
193
-4%
|
168
-13%
|
139
-17%
|
176
+26%
|
311
+77%
|
416
+34%
|
474
+14%
|
464
-2%
|
464
0%
|
446
-4%
|
556
+25%
|
611
+10%
|
971
+59%
|
1 200
+24%
|
1 702
+42%
|
1 960
+15%
|
1 867
-5%
|
1 969
+5%
|
1 902
-3%
|
1 843
-3%
|
1 577
-14%
|
1 270
-19%
|
738
-42%
|
275
-63%
|
158
-42%
|
179
+13%
|
56
-69%
|
149
+168%
|
208
+39%
|
202
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(5)
|
(8)
|
(11)
|
(4)
|
(2)
|
3
|
3
|
(3)
|
(2)
|
1
|
9
|
24
|
29
|
52
|
37
|
30
|
38
|
29
|
26
|
47
|
36
|
42
|
37
|
19
|
19
|
26
|
24
|
19
|
17
|
29
|
25
|
34
|
75
|
57
|
72
|
65
|
24
|
36
|
18
|
26
|
21
|
15
|
30
|
16
|
21
|
29
|
15
|
17
|
18
|
10
|
11
|
33
|
33
|
44
|
32
|
18
|
20
|
66
|
67
|
58
|
59
|
21
|
|
| Non-Reccuring Items |
(37)
|
(39)
|
(3)
|
2
|
4
|
(62)
|
(66)
|
(73)
|
(1)
|
(1)
|
13
|
(12)
|
32
|
31
|
(9)
|
9
|
(22)
|
(51)
|
(39)
|
(54)
|
(53)
|
(14)
|
4
|
17
|
2
|
(43)
|
(42)
|
(42)
|
(43)
|
(2)
|
0
|
(2)
|
(25)
|
(17)
|
(31)
|
(54)
|
(14)
|
(10)
|
(5)
|
(290)
|
(305)
|
(309)
|
(311)
|
(3)
|
(5)
|
(9)
|
(23)
|
(24)
|
(23)
|
(3)
|
(5)
|
(1)
|
9
|
(3)
|
13
|
9
|
(59)
|
(57)
|
(170)
|
(178)
|
(123)
|
(117)
|
(221)
|
(223)
|
(221)
|
(228)
|
(12)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(33)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(3)
|
(3)
|
2
|
0
|
5
|
5
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
(1)
|
(6)
|
(6)
|
(6)
|
(6)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
1
|
45
|
0
|
44
|
44
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
10
|
10
|
10
|
|
| Total Other Income |
16
|
16
|
18
|
14
|
12
|
8
|
10
|
11
|
8
|
11
|
11
|
10
|
7
|
9
|
8
|
4
|
(1)
|
18
|
24
|
19
|
24
|
(2)
|
(1)
|
4
|
5
|
8
|
12
|
15
|
24
|
13
|
21
|
19
|
11
|
6
|
12
|
15
|
17
|
12
|
25
|
25
|
22
|
9
|
57
|
18
|
18
|
14
|
13
|
11
|
11
|
11
|
11
|
8
|
5
|
4
|
25
|
24
|
28
|
25
|
19
|
2
|
0
|
1
|
15
|
19
|
20
|
16
|
22
|
19
|
28
|
22
|
68
|
70
|
62
|
59
|
|
| Pre-Tax Income |
621
N/A
|
627
+1%
|
670
+7%
|
669
0%
|
667
0%
|
688
+3%
|
930
+35%
|
907
-2%
|
981
+8%
|
635
-35%
|
509
-20%
|
317
-38%
|
380
+20%
|
410
+8%
|
261
-36%
|
231
-12%
|
179
-23%
|
149
-16%
|
321
+115%
|
249
-22%
|
206
-17%
|
292
+42%
|
344
+18%
|
375
+9%
|
473
+26%
|
455
-4%
|
380
-17%
|
429
+13%
|
330
-23%
|
271
-18%
|
240
-11%
|
253
+5%
|
225
-11%
|
243
+8%
|
232
-5%
|
241
+4%
|
262
+9%
|
245
-7%
|
260
+6%
|
(76)
N/A
|
(95)
-26%
|
(30)
+68%
|
(56)
-84%
|
294
N/A
|
324
+10%
|
230
-29%
|
202
-12%
|
227
+12%
|
323
+42%
|
461
+43%
|
499
+8%
|
497
0%
|
499
+0%
|
461
-8%
|
623
+35%
|
672
+8%
|
971
+45%
|
1 208
+24%
|
1 566
+30%
|
1 801
+15%
|
1 762
-2%
|
1 862
+6%
|
1 707
-8%
|
1 673
-2%
|
1 408
-16%
|
1 101
-22%
|
780
-29%
|
314
-60%
|
208
-34%
|
266
+28%
|
188
-29%
|
285
+52%
|
334
+17%
|
259
-23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(262)
|
(264)
|
(276)
|
(273)
|
(273)
|
(289)
|
(398)
|
(394)
|
(421)
|
(280)
|
(229)
|
(148)
|
(294)
|
(310)
|
(271)
|
(257)
|
(114)
|
(93)
|
(142)
|
(122)
|
(105)
|
(152)
|
(173)
|
(175)
|
(214)
|
(191)
|
(159)
|
(175)
|
(123)
|
(111)
|
(84)
|
(68)
|
(78)
|
(82)
|
(86)
|
(105)
|
(102)
|
(87)
|
(87)
|
(72)
|
(68)
|
(19)
|
(17)
|
(31)
|
(40)
|
(95)
|
(88)
|
(95)
|
(125)
|
(166)
|
(175)
|
(178)
|
(175)
|
(106)
|
(155)
|
(163)
|
(274)
|
(389)
|
(498)
|
(573)
|
(543)
|
(590)
|
(542)
|
(531)
|
(451)
|
(353)
|
(254)
|
(116)
|
(83)
|
(104)
|
(86)
|
(110)
|
(139)
|
(107)
|
|
| Income from Continuing Operations |
359
|
363
|
394
|
396
|
394
|
399
|
532
|
514
|
560
|
355
|
280
|
169
|
86
|
100
|
(10)
|
(26)
|
65
|
57
|
178
|
126
|
101
|
140
|
171
|
199
|
260
|
265
|
220
|
254
|
207
|
160
|
156
|
185
|
147
|
161
|
146
|
136
|
160
|
158
|
173
|
(148)
|
(163)
|
(49)
|
(73)
|
264
|
284
|
135
|
115
|
133
|
198
|
295
|
324
|
319
|
324
|
355
|
467
|
508
|
698
|
819
|
1 068
|
1 228
|
1 219
|
1 272
|
1 164
|
1 141
|
957
|
748
|
526
|
197
|
125
|
161
|
102
|
176
|
195
|
152
|
|
| Net Income (Common) |
358
N/A
|
360
+1%
|
393
+9%
|
397
+1%
|
398
+0%
|
400
+0%
|
529
+32%
|
511
-3%
|
557
+9%
|
355
-36%
|
280
-21%
|
169
-40%
|
86
-49%
|
100
+16%
|
(10)
N/A
|
(26)
-167%
|
65
N/A
|
57
-13%
|
178
+215%
|
126
-29%
|
101
-20%
|
140
+39%
|
171
+22%
|
199
+16%
|
260
+30%
|
265
+2%
|
220
-17%
|
254
+15%
|
207
-19%
|
160
-22%
|
156
-3%
|
185
+19%
|
147
-21%
|
161
+10%
|
146
-9%
|
136
-7%
|
160
+18%
|
158
-1%
|
173
+10%
|
(148)
N/A
|
(163)
-10%
|
(49)
+70%
|
(73)
-48%
|
264
N/A
|
284
+8%
|
135
-52%
|
115
-15%
|
133
+16%
|
198
+50%
|
295
+49%
|
324
+10%
|
319
-2%
|
324
+2%
|
355
+9%
|
467
+32%
|
508
+9%
|
698
+37%
|
819
+17%
|
1 068
+30%
|
1 228
+15%
|
1 219
-1%
|
1 272
+4%
|
1 164
-8%
|
1 141
-2%
|
957
-16%
|
748
-22%
|
526
-30%
|
197
-62%
|
125
-37%
|
161
+29%
|
102
-37%
|
176
+72%
|
195
+11%
|
152
-22%
|
|
| EPS (Diluted) |
61.72
N/A
|
62.06
+1%
|
66.66
+7%
|
68.44
+3%
|
68.62
+0%
|
67.77
-1%
|
91.2
+35%
|
88.01
-3%
|
94.37
+7%
|
61.2
-35%
|
48.34
-21%
|
28.57
-41%
|
14.86
-48%
|
17.29
+16%
|
-1.65
N/A
|
-4.41
-167%
|
11.15
N/A
|
9.75
-13%
|
30.72
+215%
|
21.79
-29%
|
17.32
-21%
|
24.1
+39%
|
29.51
+22%
|
34.36
+16%
|
44.75
+30%
|
45.6
+2%
|
37.98
-17%
|
43.75
+15%
|
35.6
-19%
|
27.71
-22%
|
26.84
-3%
|
31.94
+19%
|
25.36
-21%
|
27.88
+10%
|
25.18
-10%
|
23.43
-7%
|
27.58
+18%
|
27.3
-1%
|
29.84
+9%
|
-25.46
N/A
|
-28.03
-10%
|
-8.53
+70%
|
-12.58
-47%
|
45.6
N/A
|
49.13
+8%
|
23.36
-52%
|
19.82
-15%
|
22.92
+16%
|
34.33
+50%
|
51.07
+49%
|
56.09
+10%
|
55.2
-2%
|
56.08
+2%
|
61.32
+9%
|
80.98
+32%
|
88.51
+9%
|
121.32
+37%
|
142.4
+17%
|
185.75
+30%
|
213.22
+15%
|
211.54
-1%
|
221.01
+4%
|
203.63
-8%
|
202.6
-1%
|
170.54
-16%
|
132.72
-22%
|
94.3
-29%
|
35.33
-63%
|
22.32
-37%
|
28.87
+29%
|
18.46
-36%
|
31.77
+72%
|
35.88
+13%
|
27.73
-23%
|
|