Income Statement

Revenue

+7%

+56%

10Y

Currency: JPY

	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	0	3	0	0	6	0	0	17	0	0	13	0	0	7	14	20	29	35	49	67	90	105	109	112	112	112	113	111	102	70	54	39	45	33	28	22	19	15	11	8	6	7	7	6	7	7	8	12	13	21	27	33	41	44	48	52	54	55	56	56	83	116	172	226	283	350	418	459	546	572	555	594	510	0	0
Revenue	8 646 N/A	9 144 +6%	9 702 +6%	10 423 +7%	10 969 +5%	11 582 +6%	12 235 +6%	12 613 +3%	12 801 +1%	11 977 -6%	10 591 -12%	10 074 -5%	11 014 +9%	13 062 +19%	14 626 +12%	17 346 +19%	23 882 +38%	27 226 +14%	33 264 +22%	36 111 +9%	39 062 +8%	37 973 -3%	32 816 -14%	28 065 -14%	24 211 -14%	22 957 -5%	22 384 -2%	22 551 +1%	22 510 0%	22 360 -1%	22 802 +2%	23 070 +1%	23 159 +0%	23 299 +1%	23 142 -1%	22 990 -1%	23 296 +1%	23 087 -1%	22 783 -1%	23 333 +2%	23 399 +0%	23 806 +2%	24 149 +1%	24 941 +3%	25 538 +2%	26 654 +4%	27 255 +2%	27 662 +1%	27 484 -1%	27 117 -1%	27 589 +2%	26 795 -3%	26 519 -1%	24 027 -9%	21 687 -10%	21 615 0%	23 466 +9%	26 617 +13%	29 261 +10%	29 658 +1%	29 366 -1%	29 809 +2%	31 501 +6%	34 225 +9%	35 748 +4%	36 135 +1%	36 407 +1%	36 011 -1%	35 220 -2%	35 326 +0%	34 673 -2%	33 558 -3%	33 641 +0%	33 310 -1%	33 777 +1%
Gross Profit
Cost of Revenue	(6 441)	(6 787)	(7 085)	(7 651)	(8 207)	(8 814)	(9 510)	(10 026)	(10 403)	(9 845)	(8 528)	(7 939)	(8 239)	(9 399)	(10 436)	(12 472)	(18 809)	(22 697)	(28 801)	(31 140)	(42 187)	(41 595)	(38 354)	(37 204)	(24 153)	(21 591)	(19 058)	(16 327)	(16 092)	(16 151)	(16 210)	(16 400)	(16 390)	(16 340)	(15 914)	(15 861)	(15 854)	(15 423)	(15 202)	(15 202)	(14 973)	(15 316)	(15 696)	(16 213)	(17 039)	(17 942)	(18 488)	(19 137)	(19 115)	(19 007)	(19 473)	(19 155)	(19 014)	(17 294)	(16 027)	(15 788)	(17 113)	(19 437)	(20 785)	(21 377)	(21 176)	(20 796)	(21 653)	(23 620)	(25 140)	(26 738)	(27 534)	(27 243)	(26 907)	(26 569)	(26 166)	(25 106)	(25 289)	(24 735)	(25 251)
Gross Profit	2 207 N/A	2 358 +7%	2 618 +11%	2 772 +6%	2 762 0%	2 768 +0%	2 725 -2%	2 588 -5%	2 399 -7%	2 133 -11%	2 063 -3%	2 135 +3%	2 776 +30%	3 665 +32%	4 191 +14%	4 874 +16%	5 073 +4%	4 528 -11%	4 462 -1%	4 970 +11%	(3 125) N/A	(3 622) -16%	(5 537) -53%	(9 138) -65%	59 N/A	1 366 +2 215%	3 325 +143%	6 223 +87%	6 418 +3%	6 208 -3%	6 592 +6%	6 670 +1%	6 769 +1%	6 959 +3%	7 229 +4%	7 130 -1%	7 442 +4%	7 664 +3%	7 580 -1%	8 130 +7%	8 427 +4%	8 490 +1%	8 453 0%	8 729 +3%	8 498 -3%	8 711 +3%	8 766 +1%	8 522 -3%	8 369 -2%	8 110 -3%	8 116 +0%	7 640 -6%	7 505 -2%	6 734 -10%	5 660 -16%	5 827 +3%	6 353 +9%	7 180 +13%	8 476 +18%	8 281 -2%	8 189 -1%	9 012 +10%	9 848 +9%	10 606 +8%	10 608 +0%	9 397 -11%	8 873 -6%	8 768 -1%	8 313 -5%	8 757 +5%	8 507 -3%	8 452 -1%	8 352 -1%	8 575 +3%	8 526 -1%
Operating Income
Operating Expenses	(1 458)	(1 472)	(1 577)	(1 684)	(1 699)	(1 618)	(1 624)	(1 658)	(1 695)	(1 675)	(1 575)	(1 588)	(1 682)	(1 783)	(1 738)	(1 661)	(2 269)	(2 270)	(2 268)	(2 245)	(2 239)	(2 192)	(2 089)	(2 049)	(2 037)	(2 077)	(2 189)	(2 313)	(2 436)	(2 555)	(2 643)	(2 690)	(2 771)	(2 900)	(2 997)	(3 087)	(3 118)	(3 132)	(3 189)	(3 238)	(3 357)	(3 328)	(3 535)	(3 787)	(3 866)	(4 014)	(4 089)	(4 073)	(4 151)	(4 252)	(4 336)	(4 331)	(4 394)	(4 384)	(4 296)	(4 324)	(4 337)	(4 298)	(4 424)	(4 344)	(4 421)	(4 576)	(4 733)	(4 951)	(5 217)	(5 290)	(5 485)	(5 808)	(5 891)	(6 014)	(5 967)	(6 061)	(6 070)	(6 526)	(6 702)
Selling, General & Administrative	(1 459)	(1 473)	(1 578)	(1 683)	(1 698)	(1 617)	(1 624)	(1 658)	(1 695)	(1 675)	(1 378)	(1 124)	(982)	(1 110)	(1 191)	(1 192)	(1 606)	(1 618)	(1 573)	(1 514)	(1 424)	(1 537)	(1 617)	(1 770)	(1 159)	(2 075)	(2 188)	(2 313)	(1 390)	(2 555)	(2 644)	(2 691)	(1 964)	(2 902)	(2 998)	(3 088)	(2 217)	(3 132)	(3 188)	(3 237)	(2 548)	(3 404)	(3 534)	(3 786)	(2 804)	(4 012)	(4 087)	(4 071)	(3 217)	(4 251)	(4 336)	(4 331)	(3 442)	(4 384)	(4 296)	(4 324)	(3 443)	(4 298)	(4 424)	(4 344)	(3 491)	(4 576)	(4 733)	(4 951)	(4 145)	(5 289)	(5 484)	(5 807)	(4 717)	(6 013)	(5 966)	(6 061)	(4 848)	(6 524)	(6 702)
Research & Development	0	0	0	0	0	0	0	0	0	0	(175)	(420)	(635)	(609)	(482)	(400)	(569)	(556)	(597)	(634)	(709)	0	0	0	(790)	0	0	0	(990)	0	0	0	(807)	0	0	0	0	0	0	0	(809)	0	0	0	(1 061)	0	0	0	(934)	0	0	0	(952)	0	0	0	(894)	0	0	0	(930)	0	0	0	(1 071)	0	0	0	(1 173)	0	0	0	(1 221)	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	(22)	(44)	(66)	(66)	(66)	(68)	(93)	(94)	(96)	(97)	(106)	0	0	0	(89)	0	0	0	(57)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(655)	(472)	(279)	0	0	0	0	0	0	0	0	(0)	0	0	0	(901)	0	0	0	(0)	76	0	0	(0)	0	0	0	(0)	(0)	(0)	0	(0)	0	0	(0)	(0)	(0)	(0)	(0)	0	0	0	0	(0)	(1)	(1)	0	(1)	(1)	0	0	(1)	(2)	0
Operating Income	747 N/A	885 +18%	1 040 +18%	1 088 +5%	1 064 -2%	1 151 +8%	1 102 -4%	929 -16%	703 -24%	457 -35%	488 +7%	547 +12%	1 093 +100%	1 880 +72%	2 451 +30%	3 213 +31%	2 804 -13%	2 259 -19%	2 196 -3%	2 726 +24%	(5 364) N/A	(5 815) -8%	(7 628) -31%	(11 189) -47%	(1 979) +82%	(711) +64%	1 137 N/A	3 911 +244%	3 982 +2%	3 654 -8%	3 949 +8%	3 980 +1%	3 998 +0%	4 059 +2%	4 231 +4%	4 042 -4%	4 324 +7%	4 532 +5%	4 392 -3%	4 893 +11%	5 070 +4%	5 162 +2%	4 918 -5%	4 941 +0%	4 633 -6%	4 697 +1%	4 678 0%	4 451 -5%	4 218 -5%	3 859 -9%	3 780 -2%	3 309 -12%	3 111 -6%	2 350 -24%	1 363 -42%	1 503 +10%	2 016 +34%	2 882 +43%	4 052 +41%	3 937 -3%	3 769 -4%	4 436 +18%	5 115 +15%	5 655 +11%	5 391 -5%	4 107 -24%	3 388 -18%	2 960 -13%	2 422 -18%	2 743 +13%	2 540 -7%	2 391 -6%	2 282 -5%	2 049 -10%	1 824 -11%
Pre-Tax Income
Interest Income Expense	0	(1)	3	3	14	(3)	(18)	(25)	(34)	(82)	(100)	(147)	(121)	(92)	(98)	(82)	(73)	(107)	(75)	(102)	(103)	(162)	(218)	152	375	565	605	513	199	85	251	271	409	481	295	(62)	(390)	(775)	(945)	(438)	(101)	163	418	38	(365)	(333)	(260)	(316)	(25)	(90)	(255)	(119)	(68)	(146)	5	(243)	10	739	813	1 412	2 257	3 766	4 503	2 097	1 178	655	341	901	1 506	562	(2 518)	808	(1 658)	(3 095)	(525)
Non-Reccuring Items	(32)	(32)	(3)	(2)	1	(5)	(13)	(14)	(6)	1 002	1 011	1 367	418	413	57	11	14	0	(9)	(14)	(16)	(18)	19	22	787	794	770	767	274	274	369	452	152	206	107	120	151	91	90	90	73	0	45	(94)	(79)	(98)	(111)	(101)	105	124	166	191	186	183	182	188	(180)	(192)	(248)	(429)	(2 688)	(2 970)	(3 056)	(2 571)	(347)	(724)	(721)	(929)	(1 009)	(684)	(288)	1	1 016	1 523	1 106
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	0	3	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	0	0	0	32	0	0	0	0	0	0	0	15	0	0
Total Other Income	55	34	30	21	20	22	21	20	22	17	55	81	101	64	34	32	56	71	146	160	151	145	131	97	90	93	36	94	104	59	57	13	47	31	32	30	49	73	92	96	94	87	68	65	89	77	132	149	118	188	160	149	60	46	23	29	106	201	201	191	197	(457)	(632)	(373)	(444)	(69)	26	(83)	(351)	(357)	124	(382)	54	422	(98)
Pre-Tax Income	770 N/A	886 +15%	1 070 +21%	1 111 +4%	1 099 -1%	1 164 +6%	1 091 -6%	911 -16%	686 -25%	1 396 +103%	1 456 +4%	1 848 +27%	1 493 -19%	2 267 +52%	2 446 +8%	3 175 +30%	2 803 -12%	2 227 -21%	2 258 +1%	2 770 +23%	(5 332) N/A	(5 849) -10%	(7 694) -32%	(10 916) -42%	(727) +93%	742 N/A	2 548 +243%	5 285 +107%	4 559 -14%	4 072 -11%	4 626 +14%	4 716 +2%	4 606 -2%	4 778 +4%	4 667 -2%	4 132 -11%	4 133 +0%	3 922 -5%	3 630 -7%	4 641 +28%	5 136 +11%	5 411 +5%	5 447 +1%	4 950 -9%	4 278 -14%	4 345 +2%	4 440 +2%	4 183 -6%	4 416 +6%	4 079 -8%	3 851 -6%	3 530 -8%	3 289 -7%	2 433 -26%	1 573 -35%	1 476 -6%	1 951 +32%	3 630 +86%	4 818 +33%	5 111 +6%	3 535 -31%	4 774 +35%	5 930 +24%	4 808 -19%	5 810 +21%	3 970 -32%	3 034 -24%	2 848 -6%	2 568 -10%	2 264 -12%	(142) N/A	2 818 N/A	1 709 -39%	899 -47%	2 307 +157%
Net Income
Tax Provision	(299)	(347)	(416)	(419)	(409)	(438)	(407)	(338)	(263)	(559)	(586)	(839)	(644)	(908)	(884)	(1 214)	(1 013)	(815)	(835)	(1 025)	1 475	1 774	398	1 137	(1 418)	(1 600)	83	35	436	164	(287)	(660)	(1 400)	(1 454)	(1 381)	(1 326)	(1 436)	(1 363)	(1 307)	(1 563)	(1 502)	(1 573)	(1 499)	(1 336)	(1 299)	(1 320)	(1 326)	(1 211)	(1 321)	(1 193)	(1 196)	(1 122)	(925)	(737)	(431)	(424)	(677)	(919)	(1 255)	(1 244)	(1 650)	(2 347)	(2 784)	(2 470)	(1 750)	(1 254)	(923)	(1 100)	(1 411)	(1 280)	(674)	(1 441)	(900)	(499)	(1 018)
Income from Continuing Operations	471	539	654	692	690	726	685	574	424	836	869	1 008	849	1 360	1 562	1 961	1 791	1 411	1 423	1 746	(3 857)	(4 074)	(7 296)	(9 781)	(2 145)	(861)	2 628	5 318	4 995	4 236	4 340	4 056	3 207	3 324	3 286	2 807	2 697	2 559	2 322	3 077	3 634	3 838	3 949	3 614	2 979	3 024	3 113	2 973	3 095	2 886	2 655	2 407	2 364	1 696	1 142	1 052	1 275	2 710	3 562	3 868	1 886	2 427	3 146	2 338	4 060	2 716	2 111	1 748	1 157	984	(816)	1 377	809	400	1 289
Income to Minority Interest	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	7	23	2	(28)	(13)	(22)	45	85	120	198	174	98	39	(47)	(71)	(7)	(5)	(4)	(2)	(2)	(1)	(3)	(6)	(16)	(27)	(28)	(35)	(39)	(35)	(39)	(42)	(36)	(37)	(40)	(50)	(40)	(32)	(23)	(14)	(17)	(22)	(23)	(12)	(16)	(11)	(6)
Net Income (Common)	471 N/A	539 +14%	654 +21%	692 +6%	690 0%	726 +5%	685 -6%	574 -16%	424 -26%	836 +97%	869 +4%	1 008 +16%	849 -16%	1 360 +60%	1 562 +15%	1 961 +26%	1 791 -9%	1 411 -21%	1 423 +1%	1 746 +23%	(3 857) N/A	(4 074) -6%	(7 296) -79%	(9 781) -34%	(2 145) +78%	(861) +60%	2 628 N/A	5 318 +102%	4 995 -6%	4 243 -15%	4 362 +3%	4 057 -7%	3 178 -22%	3 310 +4%	3 264 -1%	2 852 -13%	2 782 -2%	2 680 -4%	2 521 -6%	3 252 +29%	3 732 +15%	3 876 +4%	3 900 +1%	3 541 -9%	2 972 -16%	3 018 +2%	3 109 +3%	2 970 -4%	3 094 +4%	2 885 -7%	2 652 -8%	2 401 -9%	2 348 -2%	1 669 -29%	1 114 -33%	1 017 -9%	1 235 +21%	2 676 +117%	3 523 +32%	3 826 +9%	1 850 -52%	2 390 +29%	3 107 +30%	2 288 -26%	4 020 +76%	2 685 -33%	2 088 -22%	1 734 -17%	1 140 -34%	961 -16%	(840) N/A	1 366 N/A	792 -42%	388 -51%	1 283 +231%
EPS (Diluted)	19.62 N/A	22.45 +14%	26.16 +17%	28.83 +10%	28.75 0%	29.04 +1%	28.54 -2%	23.91 -16%	16.96 -29%	34.83 +105%	36.2 +4%	42 +16%	35.37 -16%	56.66 +60%	65.08 +15%	81.7 +26%	74.62 -9%	58.79 -21%	59.29 +1%	72.75 +23%	-160.7 N/A	-169.75 -6%	-304 -79%	-407.54 -34%	-89.37 +78%	-35.87 +60%	109.5 N/A	221.58 +102%	208.12 -6%	176.79 -15%	181.75 +3%	169.04 -7%	131.47 -22%	137.91 +5%	136 -1%	118.83 -13%	115.07 -3%	111.66 -3%	105.04 -6%	135.5 +29%	154.37 +14%	161.5 +5%	162.5 +1%	147.54 -9%	122.93 -17%	125.75 +2%	129.54 +3%	122.75 -5%	127.9 +4%	119.14 -7%	109.45 -8%	99.04 -10%	96.9 -2%	68.86 -29%	45.9 -33%	41.89 -9%	50.91 +22%	110.2 +116%	145.06 +32%	157.5 +9%	76.15 -52%	98.41 +29%	127.81 +30%	94.07 -26%	165.4 +76%	110.41 -33%	85.79 -22%	71.2 -17%	46.84 -34%	39.46 -16%	-34.61 N/A	56.37 N/A	32.63 -42%	16.01 -51%	52.91 +230%

Income Statement Balance Sheet Cash Flow Statement

Daiichi Kigenso Kagaku Kogyo Co Ltd
TSE:4082

Income Statement

Earnings Waterfall
Daiichi Kigenso Kagaku Kogyo Co Ltd

Income Statement
Daiichi Kigenso Kagaku Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Daiichi Kigenso Kagaku Kogyo Co Ltd TSE:4082

Income Statement

Earnings Waterfall Daiichi Kigenso Kagaku Kogyo Co Ltd

Income Statement Daiichi Kigenso Kagaku Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Daiichi Kigenso Kagaku Kogyo Co Ltd
TSE:4082

Earnings Waterfall
Daiichi Kigenso Kagaku Kogyo Co Ltd

Income Statement
Daiichi Kigenso Kagaku Kogyo Co Ltd