Income Statement

Revenue

-19%

+6%

10Y

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	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	55	0	0	76	0	0	85	169	249	324	312	303	295	296	328	357	384	403	388	376	369	360	344	333	317	312	316	310	308	291	282	265	248	247	244	248	253	260	244	233	219	201	203	209	214	214	216	213	216	214	206	202	201	206	219	232	255	265	268	271	285	321	368	422	438	449	0	0	0
Revenue	18 815 N/A	18 347 -2%	17 056 -7%	17 146 +1%	17 841 +4%	18 306 +3%	18 710 +2%	18 698 0%	21 696 +16%	24 246 +12%	30 027 +24%	32 426 +8%	35 124 +8%	36 011 +3%	34 296 -5%	30 082 -12%	24 941 -17%	23 120 -7%	23 861 +3%	25 251 +6%	25 884 +3%	34 847 +35%	35 856 +3%	37 458 +4%	37 674 +1%	37 230 -1%	36 246 -3%	34 017 -6%	33 440 -2%	31 680 -5%	30 944 -2%	30 501 -1%	30 381 0%	31 645 +4%	32 531 +3%	32 894 +1%	34 010 +3%	34 045 +0%	32 652 -4%	31 524 -3%	29 490 -6%	28 510 -3%	28 568 +0%	28 161 -1%	27 662 -2%	27 889 +1%	28 351 +2%	30 366 +7%	32 390 +7%	32 781 +1%	33 325 +2%	33 745 +1%	33 653 0%	34 354 +2%	33 575 -2%	32 479 -3%	32 619 +0%	33 147 +2%	32 298 -3%	30 871 -4%	29 297 -5%	29 024 -1%	30 559 +5%	31 629 +4%	33 328 +5%	35 332 +6%	36 868 +4%	38 106 +3%	38 147 +0%	34 934 -8%	31 409 -10%	28 848 -8%	27 056 -6%	26 234 -3%	27 358 +4%	28 068 +3%	28 378 +1%	31 667 +12%	31 655 0%	31 468 -1%	31 068 -1%
Gross Profit
Cost of Revenue	(14 714)	(14 568)	(13 555)	(13 633)	(14 661)	(15 339)	(15 684)	(15 604)	(17 863)	(19 570)	(24 520)	(27 262)	(30 510)	(31 737)	(30 217)	(26 690)	(22 097)	(20 353)	(20 264)	(20 803)	(20 657)	(27 589)	(28 583)	(29 459)	(29 598)	(30 154)	(29 451)	(28 479)	(28 862)	(27 309)	(27 020)	(26 514)	(26 372)	(27 732)	(28 092)	(28 165)	(28 633)	(28 452)	(27 197)	(26 127)	(24 344)	(23 005)	(23 077)	(22 940)	(22 714)	(22 824)	(23 096)	(24 344)	(25 899)	(26 591)	(27 447)	(28 500)	(28 822)	(29 656)	(29 226)	(28 308)	(28 444)	(28 602)	(27 728)	(26 446)	(24 742)	(24 246)	(24 854)	(24 957)	(26 123)	(27 328)	(28 375)	(29 551)	(29 902)	(27 477)	(25 041)	(22 879)	(20 915)	(20 368)	(21 275)	(22 047)	(22 508)	(26 032)	(25 748)	(25 251)	(24 807)
Gross Profit	4 101 N/A	3 779 -8%	3 501 -7%	3 513 +0%	3 180 -9%	2 967 -7%	3 026 +2%	3 094 +2%	3 833 +24%	4 676 +22%	5 507 +18%	5 164 -6%	4 614 -11%	4 274 -7%	4 079 -5%	3 392 -17%	2 844 -16%	2 767 -3%	3 597 +30%	4 448 +24%	5 227 +18%	7 258 +39%	7 273 +0%	7 999 +10%	8 076 +1%	7 076 -12%	6 795 -4%	5 538 -18%	4 578 -17%	4 371 -5%	3 924 -10%	3 987 +2%	4 009 +1%	3 913 -2%	4 439 +13%	4 729 +7%	5 377 +14%	5 593 +4%	5 455 -2%	5 397 -1%	5 146 -5%	5 505 +7%	5 491 0%	5 221 -5%	4 948 -5%	5 065 +2%	5 255 +4%	6 022 +15%	6 491 +8%	6 190 -5%	5 878 -5%	5 245 -11%	4 831 -8%	4 698 -3%	4 349 -7%	4 171 -4%	4 175 +0%	4 545 +9%	4 570 +1%	4 425 -3%	4 555 +3%	4 778 +5%	5 705 +19%	6 672 +17%	7 205 +8%	8 004 +11%	8 493 +6%	8 555 +1%	8 245 -4%	7 457 -10%	6 368 -15%	5 969 -6%	6 141 +3%	5 866 -4%	6 083 +4%	6 021 -1%	5 870 -3%	5 635 -4%	5 907 +5%	6 217 +5%	6 261 +1%
Operating Income
Operating Expenses	(3 178)	(3 102)	(3 214)	(3 016)	(2 887)	(2 597)	(2 635)	(2 589)	(3 130)	(3 586)	(4 082)	(4 178)	(4 321)	(4 353)	(4 290)	(4 053)	(3 788)	(3 515)	(3 320)	(3 304)	(3 276)	(4 513)	(4 594)	(4 670)	(4 736)	(4 545)	(4 657)	(4 872)	(4 967)	(5 025)	(4 943)	(4 719)	(4 657)	(4 714)	(4 759)	(4 711)	(4 691)	(4 681)	(6 256)	(6 217)	(4 507)	(4 454)	(8 632)	(4 745)	(4 886)	(6 596)	(6 610)	(6 583)	(6 483)	(4 820)	(5 095)	(5 044)	(4 970)	(4 399)	(4 610)	(4 746)	(4 944)	(5 156)	(8 697)	(8 607)	(8 505)	(4 767)	(4 858)	(4 929)	(5 191)	(5 485)	(5 761)	(6 131)	(6 172)	(6 090)	(5 931)	(5 777)	(5 746)	(5 749)	(5 920)	(6 160)	(6 189)	(6 283)	(7 984)	(5 999)	(5 914)
Selling, General & Administrative	(3 178)	(3 081)	(3 214)	(3 016)	(2 914)	(2 597)	(2 635)	(2 587)	(3 130)	(3 586)	(4 118)	(4 178)	(4 321)	(4 540)	(4 290)	(3 950)	(3 685)	(3 412)	(3 320)	(3 304)	(3 276)	(3 927)	(4 594)	(4 670)	(4 736)	(3 950)	(4 656)	(4 872)	(4 967)	(4 006)	(4 944)	(4 719)	(4 657)	(3 634)	(4 758)	(4 711)	(4 531)	(3 889)	(4 197)	(3 998)	(3 994)	(3 846)	(4 070)	(4 267)	(4 392)	(4 626)	(4 666)	(4 619)	(4 525)	(4 242)	(4 273)	(4 241)	(4 222)	(3 785)	(3 877)	(3 782)	(3 739)	(3 769)	(3 808)	(3 729)	(3 603)	(3 332)	(3 620)	(3 722)	(3 971)	(4 049)	(4 462)	(4 753)	(4 819)	(4 625)	(4 553)	(4 355)	(4 266)	(4 122)	(4 409)	(4 646)	(4 686)	(4 726)	(4 741)	(4 572)	(4 508)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(354)	0	0	0	(386)	0	0	0	(884)	0	0	0	(960)	0	0	(159)	(650)	(423)	(548)	(511)	0	(495)	(477)	(494)	(486)	(468)	(457)	(451)	(444)	(420)	(401)	(346)	(509)	(733)	(963)	(1 205)	(1 240)	(1 246)	(1 237)	0	(1 274)	(893)	(862)	(1 218)	(1 258)	(1 298)	(1 376)	(1 351)	(1 315)	(1 379)	(1 423)	(1 481)	(1 514)	(1 510)	(1 513)	(1 504)	(1 502)	(1 500)	(1 427)	(1 404)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(103)	(103)	(103)	0	0	0	(232)	0	0	0	(209)	0	0	0	(135)	0	0	0	(120)	0	0	0	(140)	0	0	0	(116)	0	0	0	(1 484)	0	0	0	(133)	0	0	0	(104)	0	0	0	(147)	0	0	0	(160)	0	0	0	(177)	0	0	0	(150)	0	0	0	(112)	0	0	0	(55)	0	0	0
Other Operating Expenses	0	(21)	0	0	27	0	0	0	0	0	36	0	0	187	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	(1)	0	(1)	(2)	(1 636)	(1 671)	(2)	(492)	(4 067)	(1)	0	0	(1 476)	(1 507)	(1 507)	(1)	(402)	(402)	(402)	(1)	0	(1)	0	0	(3 643)	(3 641)	(4 902)	(1)	(345)	(345)	(2)	(1)	(1)	(2)	0	0	1	1	0	(1)	0	(1)	1	0	(1 743)	0	(2)
Operating Income	924 N/A	677 -27%	287 -58%	497 +73%	293 -41%	370 +26%	391 +6%	505 +29%	703 +39%	1 090 +55%	1 425 +31%	986 -31%	293 -70%	(79) N/A	(211) -167%	(661) -213%	(944) -43%	(748) +21%	277 N/A	1 144 +313%	1 951 +71%	2 745 +41%	2 679 -2%	3 329 +24%	3 340 +0%	2 531 -24%	2 138 -16%	666 -69%	(389) N/A	(654) -68%	(1 019) -56%	(732) +28%	(648) +11%	(801) -24%	(320) +60%	18 N/A	686 +3 711%	912 +33%	(801) N/A	(820) -2%	639 N/A	1 051 +64%	(3 141) N/A	476 N/A	62 -87%	(1 531) N/A	(1 355) +11%	(561) +59%	8 N/A	1 370 +17 025%	783 -43%	201 -74%	(139) N/A	299 N/A	(261) N/A	(575) -120%	(769) -34%	(611) +21%	(4 127) -575%	(4 182) -1%	(3 950) +6%	11 N/A	847 +7 600%	1 743 +106%	2 014 +16%	2 519 +25%	2 732 +8%	2 424 -11%	2 073 -14%	1 367 -34%	437 -68%	192 -56%	395 +106%	117 -70%	163 +39%	(139) N/A	(319) -129%	(648) -103%	(2 077) -221%	218 N/A	347 +59%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	37	(295)	(989)	(1 252)	(1 002)	(270)	(488)	(530)	(730)	(1 066)	(851)	(1 184)	(1 162)	(811)	(1 060)	(891)	(474)	(275)	297	606	731	243	(75)	221	208	268	371	(820)	(1 153)	(2 597)	(2 885)	(2 206)	(2 057)	(962)	(583)	(417)	(547)	(335)	(355)	(273)	(444)	(3)	(197)	(248)	(40)	(807)	(762)	(948)	(1 169)	(920)	(501)	(120)	453	1 583	1 422	1 968	2 833	2 699	3 284	2 712	1 449	1 009	374	(36)	(139)	(920)	(1 494)	(1 535)	(1 795)
Non-Reccuring Items	(524)	(709)	(619)	(317)	(229)	(92)	(222)	(65)	(87)	(172)	(301)	(329)	(216)	(554)	(810)	(783)	(337)	12	(65)	(80)	(67)	(110)	(129)	(465)	(170)	(37)	372	1 931	2 035	1 607	1 356	164	(1 450)	(1 914)	(1 982)	(1 949)	(735)	(1 544)	0	0	(1 640)	(4 066)	0	(4 036)	(4 095)	(97)	0	0	0	(401)	0	0	0	21	21	21	21	(3 642)	0	0	0	(3 040)	(3 035)	(3 036)	(3 036)	(130)	(127)	(133)	(59)	156	157	252	720	(4 183)	(4 191)	(4 556)	(5 040)	(1 741)	0	(1 467)	(1 524)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(135)	(173)	(212)	(89)	(51)	(23)	(1)	28	12	(24)	70	2	(118)	(224)	(220)	(185)	(40)	360	410	591	580	670	580	400	364	1 882	1 925	1 926	2 388	0	422	422	(29)	(51)	(44)	(49)	(45)	791	779	781	753	(85)	(109)	(105)	46	45	75	69	0	(55)	(60)	(55)	(86)	(59)	(53)	(74)	(68)	(91)	(88)	(98)	(81)	(47)	(47)	(15)	18	190	190	187	162
Total Other Income	(154)	257	(18)	(19)	(218)	152	88	173	185	235	146	50	2	(36)	64	48	115	62	81	91	72	23	31	(10)	44	131	162	196	119	75	45	79	117	149	179	(212)	(197)	(217)	(360)	(6)	(52)	530	230	221	211	(2)	61	95	82	160	96	55	272	116	259	256	91	111	117	193	285	310	332	248	143	118	149	209	195	216	178	139	123	119	98	106	123	157	185	192	159
Pre-Tax Income	245 N/A	225 -8%	(350) N/A	161 N/A	(154) N/A	430 N/A	257 -40%	613 +139%	801 +31%	1 153 +44%	1 270 +10%	707 -44%	(19) N/A	(1 137) -5 884%	(2 158) -90%	(2 737) -27%	(2 219) +19%	(967) +56%	(196) +80%	653 N/A	1 238 +90%	1 568 +27%	1 800 +15%	1 672 -7%	1 934 +16%	1 590 -18%	1 392 -12%	1 717 +23%	1 251 -27%	1 113 -11%	1 089 -2%	708 -35%	(670) N/A	(1 653) -147%	(1 618) +2%	(1 522) +6%	326 N/A	1 301 +299%	1 135 -13%	280 -75%	182 -35%	(5 082) N/A	(5 374) -6%	(5 123) +5%	(5 908) -15%	(2 643) +55%	(1 921) +27%	(932) +51%	(502) +46%	1 585 N/A	1 303 -18%	764 -41%	442 -42%	348 -21%	(287) N/A	(651) -127%	(651) N/A	(4 904) -653%	(4 697) +4%	(4 868) -4%	(4 834) +1%	(3 694) +24%	(2 417) +35%	(1 220) +50%	(512) +58%	4 031 N/A	4 123 +2%	4 394 +7%	4 974 +13%	4 347 -13%	3 968 -9%	3 197 -19%	2 606 -18%	(2 985) N/A	(3 603) -21%	(4 640) -29%	(5 357) -15%	(2 962) +45%	(3 196) -8%	(2 405) +25%	(2 651) -10%
Net Income
Tax Provision	(151)	(216)	(85)	(253)	(120)	(246)	(176)	(254)	(288)	(565)	(579)	(443)	(107)	(53)	242	343	402	(15)	(118)	(376)	(659)	(309)	(437)	(400)	(467)	(935)	(856)	(1 103)	(819)	(869)	(842)	(632)	(248)	39	65	99	(505)	(608)	(643)	(516)	(167)	(1 593)	(1 527)	(1 562)	(1 563)	(219)	(280)	(418)	(445)	(439)	(359)	(248)	(227)	(211)	(192)	(187)	(180)	(247)	(246)	(261)	(280)	(283)	(364)	(440)	(508)	(538)	(618)	(673)	(726)	(582)	(487)	(422)	(350)	(479)	(524)	(566)	(507)	(578)	(493)	(383)	(399)
Income from Continuing Operations	94	9	(435)	(92)	(274)	184	81	359	513	588	691	264	(126)	(1 190)	(1 916)	(2 394)	(1 817)	(982)	(314)	277	579	1 259	1 363	1 272	1 467	655	536	614	432	244	247	76	(918)	(1 614)	(1 553)	(1 423)	(179)	693	492	(236)	15	(6 675)	(6 901)	(6 685)	(7 471)	(2 862)	(2 201)	(1 350)	(947)	1 146	944	516	215	137	(479)	(838)	(831)	(5 151)	(4 943)	(5 129)	(5 114)	(3 977)	(2 781)	(1 660)	(1 020)	3 493	3 505	3 721	4 248	3 765	3 481	2 775	2 256	(3 464)	(4 127)	(5 206)	(5 864)	(3 540)	(3 689)	(2 788)	(3 050)
Income to Minority Interest	15	(20)	(19)	(22)	(12)	0	10	13	(13)	35	24	38	(14)	(6)	(9)	(10)	(19)	(13)	(11)	(6)	1	(9)	(12)	(23)	(45)	(37)	(29)	(13)	(1)	12	5	(75)	(83)	(124)	(132)	(91)	(120)	(133)	(158)	(176)	(202)	(190)	(184)	(178)	(146)	(63)	(51)	(49)	(74)	(164)	(190)	(185)	(162)	(138)	(97)	(100)	(109)	(133)	(136)	(145)	(151)	(165)	(189)	(205)	(312)	(376)	(482)	(602)	(559)	(496)	(398)	(259)	(151)	(116)	(90)	(53)	(28)	(22)	(12)	(4)	(23)
Net Income (Common)	106 N/A	(14) N/A	(454) -3 143%	(114) +75%	(286) -151%	181 N/A	91 -50%	365 +301%	501 +37%	624 +25%	718 +15%	302 -58%	(140) N/A	(1 197) -755%	(1 929) -61%	(2 411) -25%	(1 836) +24%	(996) +46%	(329) +67%	262 N/A	569 +117%	1 245 +119%	1 347 +8%	1 249 -7%	1 425 +14%	616 -57%	502 -19%	595 +19%	424 -29%	255 -40%	250 -2%	(2) N/A	(1 002) -50 000%	(1 739) -74%	(1 686) +3%	(1 514) +10%	(301) +80%	559 N/A	333 -40%	(414) N/A	(186) +55%	(6 865) -3 591%	(7 085) -3%	(6 863) +3%	(7 618) -11%	(2 926) +62%	(2 253) +23%	(1 401) +38%	(1 022) +27%	981 N/A	753 -23%	330 -56%	52 -84%	0 N/A	(575) N/A	(936) -63%	(939) 0%	(5 285) -463%	(5 080) +4%	(5 274) -4%	(5 266) +0%	(4 142) +21%	(2 970) +28%	(1 867) +37%	(1 332) +29%	3 116 N/A	3 023 -3%	3 120 +3%	3 688 +18%	3 268 -11%	3 082 -6%	2 515 -18%	2 104 -16%	(3 581) N/A	(4 219) -18%	(5 261) -25%	(5 893) -12%	(3 563) +40%	(3 703) -4%	(2 792) +25%	(3 074) -10%
EPS (Diluted)	26.5 N/A	-2.8 N/A	-90.8 -3 143%	-22.8 +75%	-57.2 -151%	36.2 N/A	18.2 -50%	73 +301%	100.2 +37%	124.8 +25%	143.6 +15%	60.4 -58%	-28 N/A	-239.4 -755%	-385.8 -61%	-482.2 -25%	-367.2 +24%	-199.2 +46%	-65.8 +67%	52.4 N/A	113.8 +117%	249 +119%	269.39 +8%	249.8 -7%	285 +14%	123.2 -57%	100.4 -19%	119 +19%	84.8 -29%	51 -40%	41.66 -18%	-0.33 N/A	-167 -50 506%	-289.83 -74%	-281 +3%	-252.33 +10%	-50.16 +80%	97.05 N/A	55.5 -43%	-69 N/A	-31 +55%	-1 192.05 -3 745%	-1 180.83 +1%	-1 143.83 +3%	-1 269.66 -11%	-508.09 +60%	-375.5 +26%	-233.5 +38%	-170.33 +27%	169.93 N/A	130.45 -23%	57.17 -56%	8.99 -84%	0 N/A	-99.82 N/A	-162.41 -63%	-162.96 0%	-917.06 -463%	-881.48 +4%	-915.14 -4%	-913.76 +0%	-718.72 +21%	-515.36 +28%	-320.29 +38%	-229.41 +28%	537.06 N/A	520.84 -3%	537 +3%	634.44 +18%	562.38 -11%	530.37 -6%	432.65 -18%	361.74 -16%	-620.09 N/A	-730.29 -18%	-910.07 -25%	-1 019.34 -12%	-616.43 +40%	-640.53 -4%	-482.95 +25%	-531.17 -10%

Income Statement Balance Sheet Cash Flow Statement

Toda Kogyo Corp
TSE:4100

Income Statement

Earnings Waterfall
Toda Kogyo Corp

Income Statement
Toda Kogyo Corp

See Also

Company

Help

Tools

Stocks

Toda Kogyo Corp TSE:4100

Income Statement

Earnings Waterfall Toda Kogyo Corp

Income Statement Toda Kogyo Corp

See Also

Company

Help

Tools

Stocks

Toda Kogyo Corp
TSE:4100

Earnings Waterfall
Toda Kogyo Corp

Income Statement
Toda Kogyo Corp