Nihon Kagaku Sangyo Co Ltd
TSE:4094

Watchlist Manager
Nihon Kagaku Sangyo Co Ltd Logo
Nihon Kagaku Sangyo Co Ltd
TSE:4094
Watchlist
Price: 2 458 JPY 0.99% Market Closed
Market Cap: ¥49.8B

Income Statement

Earnings Waterfall
Nihon Kagaku Sangyo Co Ltd

Income Statement
Nihon Kagaku Sangyo Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
4
0
0
0
0
0
0
0
0
5
0
0
3
0
0
3
7
10
12
11
12
11
11
12
12
13
14
15
14
14
14
14
15
14
14
14
13
12
11
12
12
12
12
11
10
9
9
9
9
9
9
9
9
9
9
9
8
8
8
8
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
0
0
0
Revenue
12 823
N/A
12 896
+1%
13 427
+4%
14 329
+7%
15 262
+7%
16 537
+8%
19 000
+15%
21 478
+13%
23 663
+10%
24 153
+2%
23 834
-1%
21 113
-11%
17 091
-19%
14 984
-12%
15 403
+3%
17 703
+15%
18 688
+6%
19 280
+3%
25 540
+32%
24 996
-2%
23 758
-5%
22 264
-6%
20 761
-7%
19 542
-6%
18 770
-4%
18 169
-3%
17 668
-3%
17 643
0%
18 163
+3%
18 591
+2%
19 090
+3%
19 203
+1%
19 248
+0%
19 359
+1%
19 672
+2%
19 588
0%
19 118
-2%
18 982
-1%
18 521
-2%
18 512
0%
18 719
+1%
19 196
+3%
19 845
+3%
20 329
+2%
20 860
+3%
21 530
+3%
22 151
+3%
23 140
+4%
23 985
+4%
24 448
+2%
23 956
-2%
23 392
-2%
22 792
-3%
21 972
-4%
21 521
-2%
20 619
-4%
19 291
-6%
18 969
-2%
19 642
+4%
20 478
+4%
22 086
+8%
22 943
+4%
23 716
+3%
24 994
+5%
25 427
+2%
25 008
-2%
24 063
-4%
22 746
-5%
21 993
-3%
22 055
+0%
22 444
+2%
23 026
+3%
24 154
+5%
25 115
+4%
25 441
+1%
25 776
+1%
26 217
+2%
26 761
+2%
Gross Profit
Cost of Revenue
(9 910)
(9 944)
(10 335)
(10 959)
(11 599)
(12 477)
(14 375)
(16 740)
(19 023)
(19 705)
(19 546)
(17 462)
(14 410)
(12 357)
(12 112)
(13 613)
(14 410)
(14 819)
(19 691)
(19 236)
(18 358)
(17 529)
(16 621)
(15 728)
(15 090)
(14 392)
(13 785)
(13 706)
(14 064)
(14 408)
(14 838)
(15 005)
(15 045)
(15 145)
(15 429)
(15 480)
(15 162)
(15 011)
(14 429)
(14 158)
(14 082)
(14 325)
(14 736)
(15 110)
(15 602)
(16 218)
(16 771)
(17 580)
(18 353)
(18 775)
(18 477)
(18 073)
(17 592)
(16 800)
(16 379)
(15 570)
(14 518)
(14 264)
(14 607)
(14 814)
(15 672)
(16 055)
(16 522)
(17 673)
(18 499)
(18 565)
(18 188)
(17 505)
(16 903)
(16 967)
(17 185)
(17 414)
(18 193)
(18 896)
(19 296)
(19 602)
(19 995)
(20 348)
Gross Profit
2 914
N/A
2 952
+1%
3 092
+5%
3 370
+9%
3 663
+9%
4 061
+11%
4 626
+14%
4 739
+2%
4 640
-2%
4 448
-4%
4 289
-4%
3 651
-15%
2 681
-27%
2 627
-2%
3 291
+25%
4 090
+24%
4 279
+5%
4 462
+4%
5 849
+31%
5 761
-2%
5 400
-6%
4 735
-12%
4 140
-13%
3 813
-8%
3 679
-4%
3 778
+3%
3 883
+3%
3 937
+1%
4 099
+4%
4 183
+2%
4 252
+2%
4 197
-1%
4 203
+0%
4 215
+0%
4 242
+1%
4 108
-3%
3 956
-4%
3 971
+0%
4 092
+3%
4 354
+6%
4 637
+7%
4 871
+5%
5 109
+5%
5 219
+2%
5 258
+1%
5 311
+1%
5 380
+1%
5 560
+3%
5 632
+1%
5 672
+1%
5 479
-3%
5 320
-3%
5 200
-2%
5 171
-1%
5 142
-1%
5 049
-2%
4 773
-5%
4 705
-1%
5 035
+7%
5 664
+13%
6 414
+13%
6 888
+7%
7 195
+4%
7 321
+2%
6 928
-5%
6 443
-7%
5 875
-9%
5 241
-11%
5 089
-3%
5 087
0%
5 259
+3%
5 612
+7%
5 961
+6%
6 219
+4%
6 145
-1%
6 175
+0%
6 222
+1%
6 414
+3%
Operating Income
Operating Expenses
(1 554)
(1 582)
(1 584)
(1 680)
(1 714)
(1 745)
(1 733)
(1 766)
(1 776)
(1 786)
(1 763)
(1 742)
(1 614)
(1 602)
(1 636)
(1 738)
(1 709)
(1 692)
(2 274)
(2 241)
(2 258)
(2 195)
(2 167)
(2 168)
(2 180)
(2 239)
(2 263)
(2 282)
(2 302)
(2 310)
(2 329)
(2 338)
(2 380)
(2 427)
(2 481)
(2 498)
(2 495)
(2 454)
(2 450)
(2 471)
(2 475)
(2 532)
(2 553)
(2 603)
(2 644)
(2 690)
(2 701)
(2 720)
(2 759)
(2 732)
(2 720)
(2 705)
(2 691)
(2 731)
(2 767)
(2 738)
(2 680)
(2 643)
(2 647)
(2 752)
(2 860)
(2 933)
(2 971)
(2 972)
(2 990)
(2 984)
(2 975)
(2 972)
(2 950)
(3 006)
(3 081)
(3 143)
(3 207)
(3 243)
(3 284)
(3 329)
(3 370)
(3 424)
Selling, General & Administrative
(1 554)
(1 582)
(1 584)
(1 680)
(1 478)
(1 745)
(1 733)
(1 772)
(1 776)
(1 693)
(1 792)
(1 446)
(1 331)
(1 337)
(1 358)
(1 430)
(1 419)
(1 410)
(1 891)
(1 968)
(2 056)
(2 094)
(1 798)
(2 168)
(2 180)
(2 239)
(1 896)
(2 282)
(2 302)
(2 310)
(1 942)
(2 338)
(2 380)
(2 427)
(2 096)
(2 498)
(2 495)
(2 454)
(2 052)
(2 471)
(2 475)
(2 532)
(2 129)
(2 603)
(2 644)
(2 690)
(2 275)
(2 720)
(2 759)
(2 732)
(2 298)
(2 705)
(2 691)
(2 731)
(2 301)
(2 738)
(2 680)
(2 643)
(2 170)
(2 752)
(2 860)
(2 933)
(2 369)
(2 972)
(2 990)
(2 984)
(2 444)
(2 972)
(2 950)
(3 006)
(2 628)
(3 143)
(3 207)
(3 243)
(2 773)
(3 329)
(3 370)
(3 424)
Research & Development
0
0
0
0
0
0
0
0
0
(93)
(201)
(296)
(283)
(264)
(278)
(308)
(290)
(281)
(383)
0
0
0
(369)
0
0
0
(368)
0
0
0
(386)
0
0
0
(385)
0
0
0
0
0
0
0
(424)
0
0
0
(426)
0
0
0
(422)
0
0
0
(467)
0
0
0
(477)
0
0
0
(602)
0
0
0
(531)
0
0
0
(454)
0
0
0
(511)
0
0
0
Other Operating Expenses
0
0
0
0
(236)
0
0
6
0
0
230
0
0
0
0
0
0
0
0
(273)
(202)
(101)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(398)
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
1 360
N/A
1 370
+1%
1 507
+10%
1 690
+12%
1 949
+15%
2 316
+19%
2 892
+25%
2 973
+3%
2 864
-4%
2 662
-7%
2 526
-5%
1 910
-24%
1 067
-44%
1 026
-4%
1 655
+61%
2 352
+42%
2 570
+9%
2 770
+8%
3 575
+29%
3 520
-2%
3 143
-11%
2 539
-19%
1 974
-22%
1 645
-17%
1 499
-9%
1 539
+3%
1 620
+5%
1 655
+2%
1 797
+9%
1 873
+4%
1 924
+3%
1 860
-3%
1 824
-2%
1 788
-2%
1 761
-1%
1 610
-9%
1 461
-9%
1 517
+4%
1 642
+8%
1 883
+15%
2 163
+15%
2 339
+8%
2 556
+9%
2 616
+2%
2 614
0%
2 621
+0%
2 678
+2%
2 840
+6%
2 873
+1%
2 940
+2%
2 759
-6%
2 615
-5%
2 509
-4%
2 440
-3%
2 374
-3%
2 312
-3%
2 093
-9%
2 062
-1%
2 388
+16%
2 912
+22%
3 555
+22%
3 955
+11%
4 224
+7%
4 349
+3%
3 938
-9%
3 460
-12%
2 900
-16%
2 269
-22%
2 139
-6%
2 081
-3%
2 178
+5%
2 469
+13%
2 754
+12%
2 977
+8%
2 861
-4%
2 846
-1%
2 852
+0%
2 990
+5%
Pre-Tax Income
Interest Income Expense
81
132
150
0
0
0
0
0
0
19
20
34
31
30
27
28
35
37
52
48
47
48
60
41
35
40
59
66
66
67
71
50
52
61
126
72
72
146
154
141
137
88
77
85
84
71
60
79
112
111
125
127
92
111
110
138
133
134
132
145
167
212
232
270
302
320
275
246
224
202
204
315
306
218
330
286
274
391
Non-Reccuring Items
(370)
(22)
(11)
(13)
(7)
(35)
(27)
(68)
(34)
(48)
(109)
(239)
(341)
(232)
(25)
(18)
(25)
(111)
(493)
(492)
(501)
(510)
146
481
498
724
542
291
449
233
243
241
76
79
(287)
(266)
(181)
(188)
659
632
523
499
(135)
(128)
(109)
(81)
(29)
(45)
(41)
(35)
(26)
(9)
203
241
186
179
(38)
(76)
(9)
(13)
(5)
(7)
(70)
(82)
(156)
(163)
(158)
(139)
(90)
(83)
(58)
(54)
(36)
(47)
(62)
(63)
(74)
(73)
Gain/Loss on Disposition of Assets
0
0
1
0
0
0
0
0
0
0
0
0
(1)
(1)
(1)
0
(0)
(3)
(3)
(2)
(2)
0
0
14
15
15
1
1
1
0
1
2
2
2
1
0
0
0
0
0
0
0
4
13
15
15
13
4
267
267
274
0
9
9
1
0
0
0
0
0
1
1
1
0
0
2
1
2
3
1
8
7
6
7
36
36
36
35
Total Other Income
45
47
45
170
72
(1)
19
52
68
49
51
65
55
59
49
45
50
59
78
97
100
94
96
127
125
120
100
83
74
88
67
78
112
137
69
145
122
87
78
71
82
86
80
85
58
71
77
72
73
60
74
349
82
102
94
99
114
84
82
83
62
66
66
83
90
93
95
80
112
120
180
165
150
164
128
151
142
134
Pre-Tax Income
1 115
N/A
1 527
+37%
1 692
+11%
1 847
+9%
2 014
+9%
2 280
+13%
2 884
+27%
2 957
+3%
2 898
-2%
2 682
-7%
2 488
-7%
1 769
-29%
812
-54%
883
+9%
1 705
+93%
2 408
+41%
2 629
+9%
2 752
+5%
3 209
+17%
3 171
-1%
2 787
-12%
2 172
-22%
2 276
+5%
2 307
+1%
2 172
-6%
2 437
+12%
2 322
-5%
2 096
-10%
2 386
+14%
2 261
-5%
2 305
+2%
2 230
-3%
2 066
-7%
2 066
0%
1 670
-19%
1 561
-7%
1 474
-6%
1 561
+6%
2 533
+62%
2 726
+8%
2 905
+7%
3 012
+4%
2 582
-14%
2 670
+3%
2 662
0%
2 697
+1%
2 799
+4%
2 951
+5%
3 284
+11%
3 343
+2%
3 206
-4%
3 082
-4%
2 896
-6%
2 905
+0%
2 765
-5%
2 728
-1%
2 301
-16%
2 204
-4%
2 593
+18%
3 127
+21%
3 780
+21%
4 227
+12%
4 453
+5%
4 621
+4%
4 175
-10%
3 713
-11%
3 114
-16%
2 458
-21%
2 387
-3%
2 322
-3%
2 511
+8%
2 902
+16%
3 181
+10%
3 318
+4%
3 293
-1%
3 255
-1%
3 229
-1%
3 477
+8%
Net Income
Tax Provision
(363)
(493)
(543)
(629)
(734)
(899)
(1 196)
(1 279)
(1 274)
(1 131)
(1 004)
(643)
(279)
(318)
(638)
(915)
(999)
(1 083)
(1 283)
(1 244)
(1 116)
(895)
(907)
(955)
(852)
(908)
(828)
(737)
(874)
(840)
(871)
(819)
(741)
(734)
(693)
(637)
(653)
(648)
(847)
(890)
(870)
(875)
(763)
(784)
(790)
(812)
(836)
(879)
(920)
(928)
(860)
(819)
(811)
(814)
(788)
(767)
(680)
(658)
(750)
(933)
(1 058)
(1 142)
(1 217)
(1 267)
(1 178)
(1 091)
(879)
(690)
(671)
(664)
(768)
(874)
(965)
(980)
(935)
(887)
(861)
(949)
Income from Continuing Operations
751
1 034
1 149
1 218
1 280
1 381
1 689
1 677
1 624
1 551
1 484
1 126
533
565
1 067
1 493
1 629
1 669
1 926
1 926
1 671
1 277
1 368
1 352
1 319
1 528
1 494
1 359
1 513
1 421
1 434
1 411
1 326
1 332
978
923
822
913
1 686
1 836
2 035
2 137
1 819
1 886
1 872
1 885
1 963
2 072
2 364
2 415
2 346
2 264
2 084
2 090
1 977
1 961
1 621
1 546
1 843
2 195
2 722
3 085
3 236
3 355
2 996
2 622
2 234
1 769
1 716
1 658
1 743
2 028
2 216
2 338
2 357
2 368
2 368
2 528
Net Income (Common)
751
N/A
1 034
+38%
1 149
+11%
1 218
+6%
1 280
+5%
1 381
+8%
1 689
+22%
1 677
-1%
1 624
-3%
1 551
-5%
1 484
-4%
1 126
-24%
533
-53%
565
+6%
1 067
+89%
1 493
+40%
1 629
+9%
1 669
+2%
1 926
+15%
1 926
+0%
1 671
-13%
1 277
-24%
1 368
+7%
1 352
-1%
1 319
-2%
1 528
+16%
1 494
-2%
1 359
-9%
1 513
+11%
1 421
-6%
1 434
+1%
1 411
-2%
1 326
-6%
1 332
+1%
978
-27%
923
-6%
822
-11%
913
+11%
1 686
+85%
1 836
+9%
2 035
+11%
2 137
+5%
1 819
-15%
1 886
+4%
1 872
-1%
1 885
+1%
1 963
+4%
2 072
+6%
2 364
+14%
2 415
+2%
2 346
-3%
2 264
-4%
2 084
-8%
2 090
+0%
1 977
-5%
1 961
-1%
1 621
-17%
1 546
-5%
1 843
+19%
2 195
+19%
2 722
+24%
3 085
+13%
3 236
+5%
3 355
+4%
2 996
-11%
2 622
-12%
2 234
-15%
1 769
-21%
1 716
-3%
1 658
-3%
1 743
+5%
2 028
+16%
2 216
+9%
2 338
+5%
2 357
+1%
2 368
+0%
2 368
0%
2 528
+7%
EPS (Diluted)
38.92
N/A
53.04
+36%
59.85
+13%
63.08
+5%
65.62
+4%
71.19
+8%
86.58
+22%
84.71
-2%
82.45
-3%
78.73
-5%
74.55
-5%
57.15
-23%
27.06
-53%
28.39
+5%
54.18
+91%
75.79
+40%
82.71
+9%
84.75
+2%
96.3
+14%
97.78
+2%
84.82
-13%
64.84
-24%
68.4
+5%
68.27
0%
66.63
-2%
77.19
+16%
74.7
-3%
68.29
-9%
76
+11%
71.38
-6%
71.7
+0%
70.92
-1%
66.6
-6%
66.94
+1%
49.03
-27%
46.16
-6%
41.08
-11%
46.09
+12%
84.84
+84%
92.74
+9%
102.78
+11%
107.93
+5%
92.08
-15%
95.27
+3%
94.07
-1%
94.24
+0%
98.52
+5%
103.6
+5%
118.2
+14%
120.49
+2%
117.04
-3%
112.92
-4%
103.98
-8%
104.27
+0%
98.61
-5%
97.81
-1%
80.87
-17%
77.11
-5%
91.94
+19%
109.96
+20%
137.26
+25%
155.58
+13%
163.02
+5%
170.02
+4%
151.85
-11%
132.9
-12%
113.25
-15%
89.66
-21%
87.15
-3%
84.61
-3%
88.81
+5%
104.29
+17%
113.93
+9%
120.13
+5%
121.17
+1%
121.68
+0%
121.66
0%
129.89
+7%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett