Income Statement

Revenue

+10%

+14%

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	1 514	0	0	2 060	0	0	1 885	3 751	5 607	7 415	7 350	7 200	7 064	6 892	6 785	6 755	6 654	6 688	0	0	0	5 614	0	0	0	4 825	0	0	0	3 420	0	0	0	2 733	0	0	0	2 841	0	0	0	1 310	0	0	0	1 134	0	0	0	1 160	0	0	0	1 429	0	0	0	1 658	0	0	0	1 884	0	0	0	2 755	0	0	0
Revenue	383 775 N/A	390 961 +2%	404 427 +3%	417 528 +3%	426 072 +2%	449 910 +6%	468 073 +4%	486 670 +4%	500 788 +3%	522 879 +4%	544 216 +4%	559 553 +3%	579 338 +4%	595 564 +3%	598 695 +1%	597 547 0%	594 849 0%	604 489 +2%	614 281 +2%	621 790 +1%	613 859 -1%	768 914 +25%	731 743 -5%	687 652 -6%	659 855 -4%	647 976 -2%	627 592 -3%	605 415 -4%	574 729 -5%	573 658 0%	579 598 +1%	589 654 +2%	587 242 0%	600 363 +2%	579 471 -3%	564 090 -3%	562 832 0%	548 465 -3%	554 885 +1%	554 912 +0%	566 435 +2%	547 923 -3%	545 603 0%	542 314 -1%	530 697 -2%	539 097 +2%	544 027 +1%	554 276 +2%	569 814 +3%	600 054 +5%	611 499 +2%	625 106 +2%	627 367 +0%	642 834 +2%	643 531 +0%	631 974 -2%	661 646 +5%	695 621 +5%	707 203 +2%	713 400 +1%	707 888 -1%	645 942 -9%	679 253 +5%	691 251 +2%	712 935 +3%	756 226 +6%	741 594 -2%	752 499 +1%	737 099 -2%	744 402 +1%	757 076 +2%	759 329 +0%	749 460 -1%	741 751 -1%	733 845 -1%	753 222 +3%	791 660 +5%	789 400 0%	803 022 +2%	804 390 +0%	808 186 +0%
Gross Profit
Cost of Revenue	(74 769)	(76 769)	(75 728)	(75 582)	(73 611)	(78 657)	(81 452)	(83 199)	(81 977)	(82 725)	(83 403)	(83 627)	(95 371)	(108 152)	(118 810)	(117 754)	(118 454)	(121 487)	(126 775)	(126 757)	(127 304)	(167 779)	(167 163)	(169 246)	(169 696)	(173 353)	(173 587)	(172 697)	(172 276)	(174 111)	(177 150)	(182 472)	(193 442)	(188 158)	(196 557)	(195 164)	(190 270)	(193 595)	(194 871)	(199 274)	(199 793)	(193 949)	(194 869)	(193 158)	(193 040)	(195 529)	(195 488)	(199 870)	(204 231)	(201 168)	(199 900)	(191 127)	(186 800)	(184 245)	(179 336)	(175 651)	(169 940)	(167 548)	(171 085)	(172 220)	(168 669)	(161 257)	(162 277)	(161 469)	(165 242)	(165 603)	(182 985)	(187 496)	(190 009)	(177 776)	(174 352)	(165 647)	(157 792)	(155 333)	(151 170)	(157 255)	(164 310)	(168 525)	(171 650)	(174 662)	(179 811)
Gross Profit	309 006 N/A	314 192 +2%	328 699 +5%	341 946 +4%	352 461 +3%	371 253 +5%	386 621 +4%	403 471 +4%	418 811 +4%	440 154 +5%	460 813 +5%	475 926 +3%	483 967 +2%	487 412 +1%	479 885 -2%	479 793 0%	476 395 -1%	483 002 +1%	487 506 +1%	495 033 +2%	486 555 -2%	601 135 +24%	564 580 -6%	518 406 -8%	490 159 -5%	474 623 -3%	454 005 -4%	432 718 -5%	402 453 -7%	399 547 -1%	402 448 +1%	407 182 +1%	393 800 -3%	412 205 +5%	382 914 -7%	368 926 -4%	372 562 +1%	354 870 -5%	360 014 +1%	355 638 -1%	366 642 +3%	353 974 -3%	350 734 -1%	349 156 0%	337 657 -3%	343 568 +2%	348 539 +1%	354 406 +2%	365 583 +3%	398 886 +9%	411 599 +3%	433 979 +5%	440 567 +2%	458 589 +4%	464 195 +1%	456 323 -2%	491 706 +8%	528 073 +7%	536 118 +2%	541 180 +1%	539 219 0%	484 685 -10%	516 976 +7%	529 782 +2%	547 693 +3%	590 623 +8%	558 609 -5%	565 003 +1%	547 090 -3%	566 626 +4%	582 724 +3%	593 682 +2%	591 668 0%	586 418 -1%	582 675 -1%	595 967 +2%	627 350 +5%	620 875 -1%	631 372 +2%	629 728 0%	628 375 0%
Operating Income
Operating Expenses	(243 593)	(248 158)	(260 412)	(269 842)	(280 114)	(293 033)	(306 742)	(320 819)	(334 972)	(354 240)	(369 556)	(383 385)	(393 469)	(405 229)	(406 225)	(406 130)	(400 320)	(397 941)	(393 818)	(391 901)	(377 117)	(488 018)	(462 019)	(422 032)	(404 264)	(378 873)	(361 326)	(350 078)	(334 793)	(329 085)	(327 212)	(325 197)	(327 935)	(341 099)	(326 618)	(329 388)	(327 459)	(326 271)	(332 529)	(327 244)	(313 485)	(298 704)	(280 597)	(276 707)	(276 732)	(282 761)	(300 155)	(306 199)	(317 456)	(322 702)	(328 941)	(336 130)	(352 943)	(365 274)	(372 793)	(386 521)	(389 325)	(391 843)	(404 324)	(413 617)	(429 364)	(431 668)	(455 532)	(464 917)	(479 524)	(536 759)	(552 968)	(566 926)	(554 070)	(526 185)	(521 956)	(525 328)	(525 739)	(539 935)	(541 887)	(546 149)	(556 077)	(571 065)	(569 657)	(568 769)	(574 947)
Selling, General & Administrative	(191 829)	(192 028)	(203 481)	(211 042)	(215 633)	(225 993)	(235 338)	(246 229)	(256 145)	(269 313)	(277 612)	(283 912)	(288 735)	(296 880)	(289 496)	(285 636)	(280 738)	(281 065)	(280 384)	(281 948)	(270 937)	(342 999)	(352 953)	(350 759)	(365 330)	(253 679)	(361 325)	(350 078)	(334 840)	(208 725)	(295 135)	(264 369)	(231 657)	(210 544)	(199 889)	(196 600)	(194 927)	(189 905)	(197 253)	(196 262)	(197 010)	(188 227)	(186 625)	(183 415)	(179 831)	(175 633)	(180 294)	(182 134)	(182 355)	(179 915)	(190 139)	(199 171)	(216 411)	(223 798)	(237 590)	(243 913)	(248 501)	(248 554)	(261 259)	(269 716)	(279 220)	(273 251)	(291 519)	(302 414)	(326 432)	(356 672)	(384 144)	(392 357)	(383 458)	(348 138)	(352 069)	(356 772)	(356 361)	(364 084)	(387 882)	(392 514)	(404 859)	(396 595)	(408 603)	(415 048)	(422 254)
Research & Development	(51 858)	(54 518)	(57 006)	(58 767)	(63 948)	(67 029)	(71 465)	(74 871)	(78 875)	(85 031)	(90 477)	(99 568)	(104 807)	(113 773)	(116 927)	(120 565)	(119 566)	(116 815)	(113 460)	(109 964)	(106 166)	(145 030)	0	0	0	(125 142)	0	0	0	(120 377)	(37 268)	(67 782)	(103 439)	(130 544)	(128 143)	(130 628)	(130 741)	(122 193)	(135 535)	(132 653)	(125 396)	0	(115 750)	(114 421)	(110 471)	(104 273)	(119 503)	(123 637)	(134 954)	(131 089)	(140 513)	(138 461)	(139 100)	(129 411)	(140 143)	(147 864)	(146 368)	(125 938)	(141 218)	(139 628)	0	(139 431)	(120 942)	(122 062)	(165 423)	(158 222)	(168 315)	(173 212)	(169 737)	(158 058)	(173 512)	(172 117)	(173 895)	(154 316)	(169 399)	(167 803)	(169 699)	(155 358)	(168 689)	(165 398)	(161 033)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	81	162	243	162	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(14 350)	0	0	0	(14 353)	0	0	0	(12 477)	0	0	0	(12 287)	0	0	0	(12 762)	0	0	0	(18 209)	0	0	0	(19 267)	0	0	0	(21 073)	0	0	0	(23 151)	0	0	0	(22 644)	0	0	0	(23 654)	0	0	0
Other Operating Expenses	94	(1 612)	75	(33)	(533)	(11)	61	281	48	104	(1 467)	95	(8)	5 262	(45)	(91)	(16)	(61)	26	11	(14)	11	(109 066)	(71 273)	(38 934)	(52)	(1)	0	47	17	5 191	6 954	7 161	(11)	1 414	(2 160)	(1 791)	177	259	1 671	8 921	(96 124)	21 778	21 129	13 570	9 622	(358)	(428)	(147)	589	1 711	1 502	2 568	697	4 940	5 256	5 544	858	(1 847)	(4 273)	(150 144)	281	(43 071)	(40 441)	12 331	(792)	(509)	(1 357)	(875)	3 162	3 625	3 561	4 517	1 109	15 394	14 168	18 481	4 542	7 635	11 677	8 340
Operating Income	65 413 N/A	66 034 +1%	68 287 +3%	72 104 +6%	72 347 +0%	78 220 +8%	79 879 +2%	82 652 +3%	83 839 +1%	85 914 +2%	91 257 +6%	92 541 +1%	90 498 -2%	82 183 -9%	73 660 -10%	73 663 +0%	76 075 +3%	85 061 +12%	93 688 +10%	103 132 +10%	109 438 +6%	113 117 +3%	102 561 -9%	96 374 -6%	85 895 -11%	95 750 +11%	92 679 -3%	82 640 -11%	67 660 -18%	70 462 +4%	75 236 +7%	81 985 +9%	65 865 -20%	71 106 +8%	56 296 -21%	39 538 -30%	45 103 +14%	28 599 -37%	27 485 -4%	28 394 +3%	53 157 +87%	55 270 +4%	70 137 +27%	72 449 +3%	60 925 -16%	60 807 0%	48 384 -20%	48 207 0%	48 127 0%	76 184 +58%	82 658 +8%	97 849 +18%	87 624 -10%	93 315 +6%	91 402 -2%	69 802 -24%	102 381 +47%	136 230 +33%	131 794 -3%	127 563 -3%	109 855 -14%	53 017 -52%	61 444 +16%	64 865 +6%	68 169 +5%	53 864 -21%	5 641 -90%	(1 923) N/A	(6 980) -263%	40 441 N/A	60 768 +50%	68 354 +12%	65 929 -4%	46 483 -29%	40 788 -12%	49 818 +22%	71 273 +43%	49 810 -30%	61 715 +24%	60 959 -1%	53 428 -12%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	2 071	(184)	(4 287)	(7 088)	(7 722)	(4 562)	(6 436)	(5 981)	(6 678)	(7 869)	(6 374)	(6 054)	(5 641)	(4 962)	(5 592)	(4 829)	(4 672)	(4 344)	(4 274)	(4 057)	(3 909)	(2 408)	(3 924)	(3 747)	(3 301)	(2 744)	(1 901)	(1 512)	(1 431)	(4 855)	(1 305)	(1 201)	(906)	(2 979)	(1 387)	(1 202)	(1 091)	(500)	289	1 166	2 218	2 679	3 748	3 746	3 423	4 840	1 753	1 182	754	(655)	831	872	803	(1 304)	2 621	3 149	3 792	1 237	4 944	6 323	7 359	8 657	8 720	7 883	7 947	7 310	5 787	5 507	5 490
Non-Reccuring Items	2 910	(1 176)	(561)	(603)	(141)	(420)	(618)	(247)	(503)	2 084	(1 304)	787	(2 035)	(247)	(7 404)	(6 764)	(5 521)	28	(932)	(1 275)	(1 053)	(1 893)	(892)	1 810	1 358	464	4 219	3 226	3 010	5 073	0	0	0	(14 575)	0	0	0	20	0	0	0	59	0	0	0	(160)	0	0	0	1 118	0	0	0	(6 539)	0	0	0	(13 007)	0	0	0	(53)	13 286	13 289	0	1 969	0	0	0	1 798	(2 135)	(2 140)	(2 175)	6 461	0	0	0	4 568	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(55)	(132)	(206)	(185)	(176)	(349)	(336)	(474)	(245)	(783)	(789)	(594)	(586)	3 328	(159)	334	321	373	0	0	0	4 198	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	59	0	0	0	(10)	0	0	0	1 598	0	0	0	285	0	0	0	(559)	0	0	0
Total Other Income	175	3 195	1 533	1 642	309	3 197	3 259	3 260	3 963	5 145	6 761	3 734	1 210	(1 674)	(973)	(869)	(372)	(429)	(193)	(111)	(22)	3	10	65	110	68	64	(104)	(142)	(136)	428	42	95	(108)	(1)	(1)	(1)	0	(1)	(1)	(2)	(1)	(2)	(3)	(2)	0	(1)	0	1	1	3	2	1	(1)	0	0	(2)	0	0	0	0	(72)	2	0	0	(61)	0	0	0	(62)	0	(2)	0	(63)	0	0	0	(64)	0	0	(1)
Pre-Tax Income	68 498 N/A	68 053 -1%	69 259 +2%	73 143 +6%	72 515 -1%	80 997 +12%	82 520 +2%	85 665 +4%	87 299 +2%	93 143 +7%	96 714 +4%	97 062 +0%	91 689 -6%	79 946 -13%	60 790 -24%	58 757 -3%	62 284 +6%	79 749 +28%	85 791 +8%	95 291 +11%	101 440 +6%	102 575 +1%	94 516 -8%	91 601 -3%	81 136 -11%	94 648 +17%	91 211 -4%	81 267 -11%	66 177 -19%	71 428 +8%	71 390 0%	77 970 +9%	62 051 -20%	58 213 -6%	52 371 -10%	35 790 -32%	41 801 +17%	25 875 -38%	25 583 -1%	26 881 +5%	51 724 +92%	50 473 -2%	68 830 +36%	71 245 +4%	60 017 -16%	57 668 -4%	46 996 -19%	47 005 +0%	47 037 +0%	76 803 +63%	82 950 +8%	99 017 +19%	89 843 -9%	89 454 0%	95 148 +6%	73 547 -23%	105 802 +44%	128 063 +21%	133 547 +4%	128 745 -4%	110 610 -14%	52 296 -53%	75 563 +44%	79 028 +5%	68 974 -13%	54 458 -21%	8 262 -85%	1 226 -85%	(3 188) N/A	45 012 N/A	63 576 +41%	72 535 +14%	71 111 -2%	61 823 -13%	49 506 -20%	57 700 +17%	79 219 +37%	61 065 -23%	67 501 +11%	66 466 -2%	58 917 -11%
Net Income
Tax Provision	(27 893)	(24 758)	(24 883)	(26 239)	(25 522)	(28 496)	(29 053)	(30 744)	(31 057)	(33 291)	(33 505)	(33 013)	(30 378)	(26 626)	(21 119)	(19 395)	(20 412)	(25 422)	(29 092)	(32 044)	(33 751)	(34 789)	(32 024)	(30 435)	(31 564)	(35 713)	(33 913)	(31 213)	(22 488)	(22 879)	(22 472)	(23 578)	(19 767)	(25 028)	(20 481)	(17 282)	5 575	17 578	17 661	17 198	(6 686)	4 571	1 606	2 240	(2 464)	(15 423)	(15 088)	(13 979)	(15 067)	(22 378)	(23 408)	(28 619)	(22 341)	(22 971)	(22 262)	(16 034)	(9 172)	(5 596)	(8 421)	(7 513)	(16 171)	(9 990)	(15 755)	(16 444)	(13 086)	(8 741)	23 018	29 740	30 243	11 824	(13 808)	(23 331)	(24 401)	(18 040)	(15 114)	(15 022)	(18 783)	(13 007)	(15 616)	(15 603)	(14 597)
Income from Continuing Operations	40 605	43 295	44 376	46 904	46 993	52 501	53 467	54 921	56 242	59 852	63 209	64 049	61 311	53 320	39 671	39 362	41 872	54 327	56 699	63 247	67 689	67 786	62 492	61 166	49 572	58 935	57 298	50 054	43 689	48 549	48 918	54 392	42 284	33 185	31 890	18 508	47 376	43 453	43 244	44 079	45 038	55 044	70 436	73 485	57 553	42 245	31 908	33 026	31 970	54 425	59 542	70 398	67 502	66 483	72 886	57 513	96 630	122 467	125 126	121 232	94 439	42 306	59 808	62 584	55 888	45 717	31 280	30 966	27 055	56 836	49 768	49 204	46 710	43 783	34 392	42 678	60 436	48 058	51 885	50 863	44 320
Income to Minority Interest	(203)	(242)	(311)	(309)	(338)	(343)	(385)	(407)	(393)	(505)	(518)	(533)	(498)	(446)	(497)	(476)	(487)	(406)	(337)	(296)	(308)	(388)	(379)	(395)	(363)	(423)	(422)	(394)	(358)	(273)	(263)	(243)	(260)	(229)	(212)	(196)	(195)	(200)	(224)	(208)	(154)	(111)	(1 210)	(1 675)	(2 523)	(2 887)	(2 483)	(2 757)	(2 921)	(2 579)	(5 194)	(4 717)	(3 788)	(3 098)	(139)	211	28	(700)	(603)	(661)	(755)	(364)	(180)	(394)	1 092	2 237	1 309	1 258	(347)	(1 404)	(892)	(1 108)	(1 290)	(1 377)	(1 745)	(1 708)	(1 644)	(1 626)	(1 559)	(1 495)	(1 564)
Net Income (Common)	40 396 N/A	43 047 +7%	44 062 +2%	46 591 +6%	46 656 +0%	52 156 +12%	53 081 +2%	54 511 +3%	55 846 +2%	59 343 +6%	62 684 +6%	63 514 +1%	60 810 -4%	52 875 -13%	39 171 -26%	38 885 -1%	41 381 +6%	53 919 +30%	56 359 +5%	62 946 +12%	67 370 +7%	67 394 +0%	62 110 -8%	60 771 -2%	49 215 -19%	58 511 +19%	56 878 -3%	49 664 -13%	43 331 -13%	48 275 +11%	48 655 +1%	54 149 +11%	42 025 -22%	32 955 -22%	31 677 -4%	18 311 -42%	47 180 +158%	43 254 -8%	43 022 -1%	43 873 +2%	44 887 +2%	54 933 +22%	69 228 +26%	71 812 +4%	55 031 -23%	39 358 -28%	29 425 -25%	30 269 +3%	29 049 -4%	51 845 +78%	54 348 +5%	65 681 +21%	63 714 -3%	63 386 -1%	72 747 +15%	57 723 -21%	96 658 +67%	121 767 +26%	124 522 +2%	120 571 -3%	93 683 -22%	41 942 -55%	59 628 +42%	62 190 +4%	56 979 -8%	47 954 -16%	32 586 -32%	32 220 -1%	26 705 -17%	55 432 +108%	48 874 -12%	48 096 -2%	45 421 -6%	42 406 -7%	32 648 -23%	40 970 +25%	58 792 +44%	46 432 -21%	50 325 +8%	49 369 -2%	42 756 -13%
EPS (Diluted)	140.26 N/A	147.92 +5%	153.52 +4%	162.9 +6%	161.43 -1%	182.36 +13%	185.59 +2%	188.61 +2%	195.95 +4%	208.95 +7%	217.65 +4%	222.85 +2%	213.36 -4%	183.59 -14%	137.44 -25%	136.45 -1%	143.68 +5%	189.18 +32%	197.75 +5%	220.86 +12%	236.38 +7%	236.47 +0%	217.92 -8%	213.25 -2%	172.69 -19%	205.31 +19%	199.57 -3%	174.24 -13%	152.03 -13%	169.38 +11%	170.71 +1%	189.99 +11%	147.45 -22%	115.63 -22%	110.75 -4%	64.02 -42%	164.96 +158%	151.37 -8%	150.42 -1%	153.4 +2%	156.94 +2%	191.76 +22%	242.05 +26%	251.09 +4%	192.41 -23%	137.41 -29%	102.88 -25%	105.83 +3%	101.21 -4%	180.97 +79%	189.36 +5%	228.85 +21%	222.24 -3%	221.12 -1%	253.94 +15%	201.41 -21%	337.18 +67%	424.8 +26%	434.33 +2%	420.52 -3%	326.74 -22%	146.29 -55%	207.96 +42%	216.92 +4%	198.74 -8%	167.25 -16%	113.65 -32%	112.37 -1%	93.13 -17%	193.3 +108%	170.41 -12%	167.7 -2%	158.37 -6%	147.86 -7%	114.01 -23%	144.49 +27%	208.33 +44%	163.76 -21%	178.52 +9%	175.13 -2%	151.67 -13%

Income Statement Balance Sheet Cash Flow Statement

Eisai Co Ltd
TSE:4523

Income Statement

Earnings Waterfall
Eisai Co Ltd

Income Statement
Eisai Co Ltd

See Also

Company

Help

Tools

Stocks

Eisai Co Ltd TSE:4523

Income Statement

Earnings Waterfall Eisai Co Ltd

Income Statement Eisai Co Ltd

See Also

Company

Help

Tools

Stocks

Eisai Co Ltd
TSE:4523

Earnings Waterfall
Eisai Co Ltd

Income Statement
Eisai Co Ltd