Ibiden Co Ltd
TSE:4062

Watchlist Manager
Ibiden Co Ltd Logo
Ibiden Co Ltd
TSE:4062
Watchlist
Price: 12 705 JPY 6.85% Market Closed
Market Cap: 1.8T JPY

Income Statement

Earnings Waterfall
Ibiden Co Ltd

Revenue
383.3B JPY
Cost of Revenue
-260.5B JPY
Gross Profit
122.9B JPY
Operating Expenses
-74.9B JPY
Operating Income
48B JPY
Other Expenses
-12.8B JPY
Net Income
35.2B JPY

Income Statement
Ibiden Co Ltd

Rotate your device to view
Income Statement
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
Revenue
Interest Expense
306
0
0
151
0
0
132
0
0
172
0
0
78
0
0
186
0
0
77
137
205
273
257
270
290
485
365
373
433
359
344
350
286
373
480
492
488
369
357
337
335
319
296
263
228
187
167
160
155
146
147
147
147
158
148
131
167
194
230
273
262
258
269
271
260
280
270
266
349
370
450
546
615
710
780
860
1 001
1 155
0
0
Revenue
162 974
N/A
168 665
+3%
176 613
+5%
188 335
+7%
203 522
+8%
223 844
+10%
246 368
+10%
264 265
+7%
284 314
+8%
301 472
+6%
312 238
+4%
316 431
+1%
304 047
-4%
290 264
-5%
249 303
-14%
219 558
-12%
195 366
-11%
197 977
+1%
205 419
+4%
212 202
+3%
222 287
+5%
304 968
+37%
304 056
0%
299 556
-1%
297 418
-1%
300 863
+1%
302 154
+0%
301 784
0%
294 912
-2%
285 946
-3%
288 090
+1%
296 533
+3%
307 909
+4%
310 268
+1%
310 361
+0%
309 278
0%
314 173
+2%
318 072
+1%
320 570
+1%
325 711
+2%
322 691
-1%
314 119
-3%
305 348
-3%
284 892
-7%
266 953
-6%
266 459
0%
268 567
+1%
279 462
+4%
288 342
+3%
300 403
+4%
304 658
+1%
302 674
-1%
300 916
-1%
291 125
-3%
292 558
+0%
291 232
0%
293 527
+1%
295 999
+1%
287 525
-3%
295 636
+3%
308 871
+4%
323 461
+5%
350 969
+9%
375 302
+7%
392 918
+5%
401 138
+2%
407 121
+1%
418 885
+3%
418 585
0%
417 549
0%
413 832
-1%
391 610
-5%
381 035
-3%
370 511
-3%
364 130
-2%
364 456
+0%
360 681
-1%
369 436
+2%
378 680
+3%
383 336
+1%
Gross Profit
Cost of Revenue
(130 212)
(134 194)
(139 830)
(146 133)
(153 863)
(164 475)
(178 783)
(187 816)
(200 791)
(210 112)
(216 196)
(219 791)
(217 015)
(215 361)
(192 387)
(172 070)
(153 290)
(150 933)
(152 074)
(154 510)
(161 090)
(222 359)
(224 625)
(226 773)
(228 840)
(235 867)
(238 314)
(237 875)
(237 370)
(234 203)
(236 856)
(239 119)
(237 813)
(236 926)
(234 776)
(233 936)
(238 006)
(237 241)
(239 636)
(242 724)
(243 624)
(238 346)
(233 482)
(222 023)
(210 467)
(210 640)
(211 322)
(218 874)
(224 924)
(234 516)
(238 934)
(238 335)
(239 343)
(232 805)
(232 758)
(231 331)
(228 988)
(227 845)
(217 843)
(220 350)
(227 861)
(238 011)
(256 025)
(269 642)
(279 144)
(281 059)
(283 301)
(289 049)
(286 425)
(290 033)
(296 159)
(281 565)
(278 274)
(268 040)
(257 491)
(254 821)
(254 088)
(256 108)
(255 894)
(260 464)
Gross Profit
32 762
N/A
34 471
+5%
36 783
+7%
42 202
+15%
49 659
+18%
59 369
+20%
67 585
+14%
76 449
+13%
83 523
+9%
91 360
+9%
96 042
+5%
96 640
+1%
87 032
-10%
74 903
-14%
56 916
-24%
47 488
-17%
42 076
-11%
47 044
+12%
53 345
+13%
57 692
+8%
61 197
+6%
82 609
+35%
79 431
-4%
72 783
-8%
68 578
-6%
64 996
-5%
63 840
-2%
63 909
+0%
57 542
-10%
51 743
-10%
51 234
-1%
57 414
+12%
70 096
+22%
73 342
+5%
75 585
+3%
75 342
0%
76 167
+1%
80 831
+6%
80 934
+0%
82 987
+3%
79 067
-5%
75 773
-4%
71 866
-5%
62 869
-13%
56 486
-10%
55 819
-1%
57 245
+3%
60 588
+6%
63 418
+5%
65 887
+4%
65 724
0%
64 339
-2%
61 573
-4%
58 320
-5%
59 800
+3%
59 901
+0%
64 539
+8%
68 154
+6%
69 682
+2%
75 286
+8%
81 010
+8%
85 450
+5%
94 944
+11%
105 660
+11%
113 774
+8%
120 079
+6%
123 820
+3%
129 836
+5%
132 160
+2%
127 516
-4%
117 673
-8%
110 045
-6%
102 761
-7%
102 471
0%
106 639
+4%
109 635
+3%
106 593
-3%
113 328
+6%
122 786
+8%
122 872
+0%
Operating Income
Operating Expenses
(21 606)
(22 249)
(23 715)
(25 109)
(26 516)
(28 883)
(30 625)
(33 332)
(32 929)
(35 611)
(36 402)
(39 296)
(39 260)
(39 416)
(38 207)
(36 715)
(35 753)
(35 716)
(35 906)
(35 974)
(36 057)
(49 616)
(50 518)
(50 086)
(51 027)
(49 477)
(48 582)
(48 760)
(47 600)
(48 010)
(48 441)
(49 586)
(51 482)
(51 094)
(52 984)
(54 299)
(53 787)
(56 033)
(56 590)
(55 980)
(55 407)
(57 268)
(57 083)
(57 758)
(56 947)
(53 210)
(50 749)
(48 898)
(49 029)
(49 185)
(49 089)
(48 674)
(48 613)
(48 183)
(48 096)
(47 989)
(48 304)
(48 469)
(47 978)
(48 066)
(47 126)
(46 816)
(47 124)
(47 190)
(48 076)
(49 258)
(50 632)
(52 629)
(54 593)
(55 154)
(55 219)
(55 015)
(54 627)
(54 903)
(55 957)
(57 627)
(61 805)
(67 450)
(71 534)
(74 868)
Selling, General & Administrative
(21 671)
(22 317)
(23 782)
(25 154)
(26 539)
(28 883)
(30 625)
(28 355)
(33 002)
(35 708)
(35 251)
(39 370)
(35 624)
(38 543)
(26 947)
(24 542)
(22 324)
(21 527)
(21 883)
(22 457)
(23 199)
(34 244)
(38 011)
(41 792)
(46 947)
(33 357)
(48 583)
(48 761)
(47 229)
(31 199)
(46 301)
(47 207)
(49 225)
(34 868)
(52 061)
(53 438)
(53 076)
(39 279)
(54 624)
(54 013)
(53 450)
(37 999)
(51 801)
(50 606)
(49 787)
(34 565)
(48 338)
(48 535)
(48 763)
(33 816)
(49 088)
(48 673)
(48 611)
(33 428)
(48 094)
(47 985)
(48 302)
(32 267)
(47 975)
(48 066)
(47 124)
(29 974)
(47 124)
(47 188)
(48 075)
(33 525)
(50 632)
(52 628)
(54 594)
(35 470)
(55 217)
(55 013)
(54 624)
(34 673)
(55 957)
(57 628)
(61 114)
(38 255)
(68 822)
(71 189)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(3 063)
(5 889)
(8 721)
(8 531)
(8 884)
(9 354)
(10 043)
(10 232)
(10 542)
(14 553)
0
0
0
(16 123)
0
0
0
(15 125)
0
0
0
(15 031)
0
0
0
(15 512)
0
0
0
(15 203)
0
0
0
(14 111)
0
0
0
(15 368)
0
0
0
(14 753)
0
0
0
(16 200)
0
0
0
(16 841)
0
0
0
(15 733)
0
0
0
(19 682)
0
0
0
(20 229)
0
0
0
(27 451)
0
0
Depreciation & Amortization
65
68
67
45
23
0
0
(1 127)
73
97
(32)
74
(573)
47
(2 539)
(3 642)
(4 545)
(4 835)
(3 980)
(3 285)
(2 316)
(819)
(1 516)
(671)
(69)
3
3
2
(370)
(1 686)
(2 141)
(2 380)
(2 257)
(1 194)
(922)
(859)
(710)
0
(1 964)
(1 966)
(1 956)
(4 065)
(5 283)
(7 151)
(7 159)
(4 532)
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
(690)
(1 743)
(2 710)
(3 678)
Other Operating Expenses
0
0
0
0
0
0
0
(3 850)
0
0
(1 119)
0
0
4 969
0
0
0
0
0
0
0
0
(10 991)
(7 623)
(4 011)
0
(2)
(1)
(1)
0
1
1
0
(1)
(1)
(2)
(1)
(1 242)
(2)
(1)
0
(1)
0
(1)
0
(2)
(2 411)
(363)
(266)
(1)
(1)
(1)
(2)
(2)
(2)
(4)
(2)
(2)
(3)
0
(2)
(1)
0
(2)
(1)
0
0
(1)
1
(2)
(2)
(2)
(3)
(1)
0
0
(1)
(1)
(2)
(1)
Operating Income
11 156
N/A
12 222
+10%
13 068
+7%
17 093
+31%
23 143
+35%
30 486
+32%
36 960
+21%
43 117
+17%
50 594
+17%
55 749
+10%
59 640
+7%
57 344
-4%
47 772
-17%
35 487
-26%
18 709
-47%
10 773
-42%
6 323
-41%
11 328
+79%
17 439
+54%
21 718
+25%
25 140
+16%
32 993
+31%
28 913
-12%
22 697
-21%
17 551
-23%
15 519
-12%
15 258
-2%
15 149
-1%
9 942
-34%
3 733
-62%
2 793
-25%
7 828
+180%
18 614
+138%
22 248
+20%
22 601
+2%
21 043
-7%
22 380
+6%
24 798
+11%
24 344
-2%
27 007
+11%
23 660
-12%
18 505
-22%
14 783
-20%
5 111
-65%
(461)
N/A
2 609
N/A
6 496
+149%
11 690
+80%
14 389
+23%
16 702
+16%
16 635
0%
15 665
-6%
12 960
-17%
10 137
-22%
11 704
+15%
11 912
+2%
16 235
+36%
19 685
+21%
21 704
+10%
27 220
+25%
33 884
+24%
38 634
+14%
47 820
+24%
58 470
+22%
65 698
+12%
70 821
+8%
73 188
+3%
77 207
+5%
77 567
+0%
72 362
-7%
62 454
-14%
55 030
-12%
48 134
-13%
47 568
-1%
50 682
+7%
52 008
+3%
44 788
-14%
45 878
+2%
51 252
+12%
48 004
-6%
Pre-Tax Income
Interest Income Expense
(141)
293
1 701
1 493
309
(546)
110
2 031
4 165
6 532
3 463
2 443
2 490
2 952
(2 984)
(5 462)
(4 683)
1 059
185
38
(947)
492
(45)
(2 475)
(1 226)
254
(304)
1 939
5 603
6 068
9 892
11 063
9 937
5 997
3 351
5 524
4 966
6 588
9 604
7 051
4 978
4 157
236
622
(1 084)
(343)
1 134
967
1 910
824
817
1 622
1 593
6 269
5 866
5 116
5 640
1 690
1 814
1 482
1 178
1 705
2 057
2 533
3 214
3 273
4 289
5 742
4 167
3 836
3 576
2 159
3 205
3 363
3 006
2 036
1 972
26 314
25 636
27 048
Non-Reccuring Items
(456)
(787)
(597)
(554)
(149)
(213)
(364)
(602)
(799)
(960)
(1 033)
(744)
(298)
(2 198)
(7 118)
(6 970)
(5 501)
(1 431)
(1 313)
(1 743)
(1 191)
(3 228)
(4 045)
(2 100)
(2 569)
(1 091)
(3 561)
(3 914)
(3 129)
(3 615)
(846)
(1 132)
(3 006)
(3 173)
(3 021)
(3 554)
(2 771)
(1 902)
(2 509)
(3 210)
(2 692)
(10 926)
(10 399)
(51 833)
(65 331)
(63 269)
(63 479)
(18 983)
(5 338)
803
816
(1 306)
(7 556)
(7 990)
(8 654)
(9 499)
(3 758)
(4 050)
(4 569)
(3 930)
(4 412)
(8 690)
(9 184)
(11 401)
(11 076)
(8 271)
(14 714)
(13 195)
(12 778)
(4 850)
(1 414)
(1 024)
(1 439)
(3 799)
(6 892)
(7 582)
(6 889)
(20 961)
(20 738)
(19 234)
Gain/Loss on Disposition of Assets
19
16
17
18
19
25
25
48
53
55
29
39
40
47
18
7
4
8
10
7
4
20
20
39
85
86
105
85
93
78
97
111
61
68
32
25
117
193
191
194
98
63
218
209
248
196
108
112
86
89
24
21
18
50
51
139
163
236
256
183
173
75
60
123
111
(6 961)
188
121
111
81
21
10
16
25
30
59
73
71
431
400
Total Other Income
(48)
0
(64)
(61)
(129)
(73)
226
79
(113)
(414)
216
398
356
(152)
(133)
(449)
(546)
(39)
375
189
(233)
92
224
268
173
490
1 159
1 403
1 698
1 091
110
122
(93)
344
486
1 083
1 379
(73)
525
267
82
330
451
39
(223)
36
(170)
115
247
132
344
909
824
860
855
(79)
100
(36)
69
367
374
441
(416)
(509)
473
390
1 205
1 218
183
273
381
550
561
278
193
(128)
(51)
149
(9)
62
Pre-Tax Income
10 530
N/A
11 744
+12%
14 125
+20%
17 989
+27%
23 193
+29%
29 679
+28%
36 957
+25%
44 673
+21%
53 900
+21%
60 962
+13%
62 315
+2%
59 480
-5%
50 360
-15%
36 136
-28%
8 492
-76%
(2 101)
N/A
(4 403)
-110%
10 925
N/A
16 696
+53%
20 209
+21%
22 773
+13%
30 369
+33%
25 067
-17%
18 429
-26%
14 014
-24%
15 258
+9%
12 657
-17%
14 662
+16%
14 207
-3%
7 355
-48%
12 046
+64%
17 992
+49%
25 513
+42%
25 484
0%
23 449
-8%
24 121
+3%
26 071
+8%
29 604
+14%
32 155
+9%
31 309
-3%
26 126
-17%
12 129
-54%
5 289
-56%
(45 852)
N/A
(66 851)
-46%
(60 771)
+9%
(55 911)
+8%
(6 099)
+89%
11 294
N/A
18 550
+64%
18 636
+0%
16 911
-9%
7 839
-54%
9 326
+19%
9 822
+5%
7 589
-23%
18 380
+142%
17 525
-5%
19 274
+10%
25 322
+31%
31 197
+23%
32 165
+3%
40 337
+25%
49 216
+22%
58 420
+19%
59 252
+1%
64 156
+8%
71 093
+11%
69 250
-3%
71 702
+4%
65 018
-9%
56 725
-13%
50 477
-11%
47 435
-6%
47 019
-1%
46 393
-1%
39 893
-14%
51 451
+29%
56 572
+10%
56 280
-1%
Net Income
Tax Provision
(4 654)
(4 048)
(4 706)
(5 744)
(7 442)
(9 259)
(11 766)
(15 211)
(19 349)
(21 421)
(20 894)
(18 193)
(15 250)
(11 258)
(3 839)
254
1 819
(1 873)
(6 887)
(8 981)
(10 157)
(10 433)
(6 789)
(4 739)
(4 779)
(4 338)
(3 237)
(3 738)
(2 845)
(5 007)
(6 201)
(7 744)
(8 864)
(7 838)
(7 033)
(7 758)
(9 196)
(10 339)
(12 247)
(7 868)
(4 913)
(4 360)
(1 882)
(3 306)
(2 357)
(1 846)
(3 284)
(4 582)
(6 263)
(6 696)
(5 925)
(6 001)
(5 021)
(5 753)
(6 048)
(5 696)
(5 956)
(5 987)
(6 048)
(6 017)
(6 442)
(6 246)
(9 412)
(12 606)
(16 337)
(17 688)
(18 463)
(20 010)
(21 145)
(19 288)
(19 055)
(18 228)
(14 676)
(15 685)
(13 709)
(11 990)
(10 701)
(17 400)
(18 538)
(20 605)
Income from Continuing Operations
5 876
7 696
9 419
12 245
15 751
20 420
25 191
29 462
34 551
39 541
41 421
41 287
35 110
24 878
4 653
(1 847)
(2 584)
9 052
9 809
11 228
12 616
19 936
18 278
13 690
9 235
10 920
9 420
10 924
11 362
2 348
5 845
10 248
16 649
17 646
16 416
16 363
16 875
19 265
19 908
23 441
21 213
7 769
3 407
(49 158)
(69 208)
(62 617)
(59 195)
(10 681)
5 031
11 854
12 711
10 910
2 818
3 573
3 774
1 893
12 424
11 538
13 226
19 305
24 755
25 919
30 925
36 610
42 083
41 564
45 693
51 083
48 105
52 414
45 963
38 497
35 801
31 750
33 310
34 403
29 192
34 051
38 034
35 675
Income to Minority Interest
(206)
(251)
(318)
(481)
(246)
(785)
(995)
(859)
(204)
22
(149)
(164)
(160)
(141)
(63)
(23)
(8)
(112)
(163)
(198)
(190)
(198)
(176)
(175)
(163)
(272)
(277)
(257)
(205)
(115)
(120)
(125)
(147)
(166)
(167)
(163)
(144)
(158)
(159)
(174)
(224)
(237)
(256)
(259)
(249)
(230)
(219)
(213)
(245)
(270)
(287)
(297)
(283)
(267)
(254)
(199)
(199)
(207)
(201)
(186)
(207)
(220)
(258)
(341)
(342)
(331)
(312)
(292)
(260)
(226)
(200)
(229)
(271)
(259)
(291)
(277)
(295)
(346)
(416)
(429)
Net Income (Common)
5 670
N/A
7 444
+31%
9 101
+22%
11 764
+29%
15 507
+32%
19 633
+27%
24 192
+23%
28 601
+18%
34 345
+20%
39 565
+15%
41 270
+4%
41 119
0%
34 944
-15%
24 734
-29%
4 588
-81%
(1 872)
N/A
(2 596)
-39%
8 935
N/A
9 637
+8%
11 019
+14%
12 418
+13%
19 740
+59%
18 105
-8%
13 521
-25%
9 080
-33%
10 647
+17%
9 143
-14%
10 667
+17%
11 156
+5%
2 232
-80%
5 724
+156%
10 122
+77%
16 502
+63%
17 479
+6%
16 248
-7%
16 200
0%
16 729
+3%
19 107
+14%
19 749
+3%
23 266
+18%
20 989
-10%
7 530
-64%
3 149
-58%
(49 419)
N/A
(69 460)
-41%
(62 848)
+10%
(59 415)
+5%
(10 895)
+82%
4 786
N/A
11 583
+142%
12 423
+7%
10 612
-15%
2 535
-76%
3 306
+30%
3 520
+6%
1 694
-52%
12 223
+622%
11 329
-7%
13 022
+15%
19 117
+47%
24 546
+28%
25 698
+5%
30 667
+19%
36 268
+18%
41 741
+15%
41 232
-1%
45 380
+10%
50 790
+12%
47 845
-6%
52 187
+9%
45 762
-12%
38 267
-16%
35 527
-7%
31 490
-11%
33 018
+5%
34 125
+3%
28 896
-15%
33 704
+17%
37 616
+12%
35 246
-6%
EPS (Diluted)
42.31
N/A
65.29
+54%
45.5
-30%
90.49
+99%
109.97
+22%
135.4
+23%
161.28
+19%
188.16
+17%
230.5
+23%
265.53
+15%
273.31
+3%
274.12
+0%
237.71
-13%
167.12
-30%
31.22
-81%
-12.82
N/A
-17.42
-36%
60.78
N/A
65.55
+8%
75.47
+15%
85.64
+13%
135.2
+58%
124.86
-8%
94.55
-24%
62.19
-34%
73.93
+19%
63.93
-14%
75.11
+17%
80.25
+7%
15.82
-80%
41.17
+160%
73.34
+78%
119.57
+63%
125.74
+5%
116.89
-7%
117.39
+0%
121.22
+3%
138.37
+14%
143.1
+3%
168.59
+18%
154.33
-8%
55.28
-64%
23.67
-57%
-371.57
N/A
-522.25
-41%
-472.25
+10%
-430.54
+9%
-77.82
+82%
34.18
N/A
83.2
+143%
88.73
+7%
75.8
-15%
18.15
-76%
23.66
+30%
25.2
+7%
12.12
-52%
87.48
+622%
81.07
-7%
93.19
+15%
136.8
+47%
175.66
+28%
183.94
+5%
219.66
+19%
259.78
+18%
298.98
+15%
295.34
-1%
325.05
+10%
363.72
+12%
342.61
-6%
373.73
+9%
327.67
-12%
273.95
-16%
254.32
-7%
224.74
-12%
221.64
-1%
233.63
+5%
193.15
-17%
226.19
+17%
253.45
+12%
236.92
-7%