Income Statement

Revenue

+9%

+38%

10Y

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	0	0	0	0	0	0	0	0	0	3	0	0	14	0	0	12	23	34	48	46	45	43	40	38	36	35	32	29	26	22	21	19	18	17	17	23	29	35	36	35	33	32	31	30	29	27	27	25	24	24	22	22	20	19	18	17	17	16	16	15	14	13	11	9	8	6	5	0	4	4	4	5	4	4	4	0	0	0
Revenue	16 644 N/A	17 619 +6%	17 925 +2%	18 023 +1%	18 811 +4%	19 078 +1%	20 540 +8%	20 687 +1%	21 235 +3%	20 612 -3%	20 459 -1%	20 298 -1%	20 871 +3%	20 915 +0%	21 388 +2%	21 383 0%	21 305 0%	21 105 -1%	27 117 +28%	26 843 -1%	27 030 +1%	27 032 +0%	27 082 +0%	26 912 -1%	26 526 -1%	26 717 +1%	26 639 0%	27 559 +3%	28 805 +5%	29 106 +1%	29 614 +2%	29 544 0%	28 456 -4%	28 567 +0%	29 522 +3%	29 707 +1%	31 229 +5%	30 884 -1%	30 962 +0%	31 475 +2%	30 093 -4%	29 653 -1%	29 589 0%	28 822 -3%	29 999 +4%	30 862 +3%	30 175 -2%	29 893 -1%	28 936 -3%	28 360 -2%	28 384 +0%	28 807 +1%	29 683 +3%	30 038 +1%	28 642 -5%	27 858 -3%	26 364 -5%	25 952 -2%	27 734 +7%	32 653 +18%	34 987 +7%	35 329 +1%	34 851 -1%	31 374 -10%	31 579 +1%	32 868 +4%	33 456 +2%	34 810 +4%	34 259 -2%	34 678 +1%	36 213 +4%	36 574 +1%	38 362 +5%	39 274 +2%	39 374 +0%	38 083 -3%	37 074 -3%	35 863 -3%
Gross Profit
Cost of Revenue	(5 145)	(5 444)	(5 520)	(5 725)	(5 810)	(5 918)	(6 205)	(6 523)	(6 813)	(6 748)	(6 712)	(7 101)	(7 563)	(7 798)	(7 934)	(8 159)	(8 220)	(8 077)	(10 480)	(10 141)	(10 004)	(9 905)	(9 748)	(9 711)	(9 650)	(9 755)	(9 867)	(10 024)	(10 503)	(10 842)	(11 223)	(11 665)	(11 638)	(11 770)	(12 130)	(12 417)	(12 788)	(12 737)	(12 871)	(13 298)	(12 897)	(13 343)	(13 247)	(12 841)	(13 194)	(12 899)	(13 008)	(13 012)	(13 009)	(13 216)	(13 114)	(13 384)	(13 376)	(13 203)	(12 513)	(12 402)	(11 853)	(11 645)	(12 112)	(12 343)	(13 349)	(13 919)	(14 323)	(14 229)	(14 393)	(14 877)	(15 432)	(16 287)	(16 874)	(17 159)	(19 336)	(19 217)	(19 955)	(20 793)	(20 221)	(20 900)	(21 439)	(21 187)
Gross Profit	11 499 N/A	12 175 +6%	12 405 +2%	12 298 -1%	13 001 +6%	13 160 +1%	14 335 +9%	14 164 -1%	14 422 +2%	13 864 -4%	13 747 -1%	13 197 -4%	13 308 +1%	13 117 -1%	13 454 +3%	13 224 -2%	13 085 -1%	13 028 0%	16 637 +28%	16 702 +0%	17 026 +2%	17 127 +1%	17 334 +1%	17 201 -1%	16 876 -2%	16 962 +1%	16 772 -1%	17 535 +5%	18 302 +4%	18 264 0%	18 391 +1%	17 879 -3%	16 818 -6%	16 797 0%	17 392 +4%	17 290 -1%	18 441 +7%	18 147 -2%	18 091 0%	18 177 +0%	17 196 -5%	16 310 -5%	16 342 +0%	15 981 -2%	16 805 +5%	17 963 +7%	17 167 -4%	16 881 -2%	15 927 -6%	15 144 -5%	15 270 +1%	15 423 +1%	16 307 +6%	16 835 +3%	16 129 -4%	15 456 -4%	14 511 -6%	14 307 -1%	15 622 +9%	20 310 +30%	21 638 +7%	21 410 -1%	20 528 -4%	17 145 -16%	17 186 +0%	17 991 +5%	18 024 +0%	18 523 +3%	17 385 -6%	17 519 +1%	16 877 -4%	17 357 +3%	18 407 +6%	18 481 +0%	19 153 +4%	17 183 -10%	15 635 -9%	14 676 -6%
Operating Income
Operating Expenses	(6 449)	(6 575)	(6 655)	(6 805)	(7 795)	(8 207)	(8 427)	(7 748)	(7 829)	(8 002)	(8 650)	(8 881)	(9 207)	(8 971)	(8 896)	(9 051)	(9 589)	(9 953)	(13 100)	(12 747)	(12 076)	(12 544)	(12 716)	(13 352)	(14 149)	(13 494)	(13 646)	(13 152)	(13 012)	(13 132)	(13 454)	(13 890)	(13 805)	(14 562)	(15 009)	(15 211)	(15 572)	(15 294)	(15 947)	(16 570)	(16 330)	(16 039)	(15 060)	(14 204)	(14 088)	(14 431)	(15 746)	(15 821)	(15 778)	(15 529)	(14 293)	(14 039)	(14 169)	(13 944)	(14 169)	(27 588)	(15 132)	(15 071)	(13 374)	(14 012)	(14 141)	(14 552)	(16 033)	(16 021)	(16 170)	(16 374)	(15 910)	(16 237)	(16 399)	(16 484)	(16 444)	(16 582)	(16 919)	(17 320)	(17 820)	(17 855)	(17 396)	(17 036)
Selling, General & Administrative	(6 530)	(8 304)	(6 655)	(6 805)	(5 458)	(8 207)	(8 427)	(8 003)	(7 829)	(6 858)	(8 196)	(4 979)	(5 003)	(4 902)	(4 889)	(4 995)	(4 801)	(4 754)	(6 377)	(6 313)	(6 415)	(6 644)	(6 746)	(7 055)	(7 187)	(6 988)	(6 807)	(6 552)	(6 517)	(6 643)	(6 864)	(6 979)	(6 888)	(6 834)	(6 862)	(6 900)	(7 071)	(7 212)	(7 297)	(7 372)	(7 310)	(7 246)	(7 225)	(7 104)	(7 157)	(7 212)	(7 337)	(7 390)	(7 270)	(7 252)	(7 144)	(7 138)	(7 274)	(7 329)	(7 292)	(6 860)	(6 507)	(6 188)	(6 163)	(6 480)	(6 663)	(6 868)	(7 028)	(7 214)	(7 509)	(7 818)	(7 959)	(8 235)	(8 445)	(8 789)	(8 960)	(9 280)	(9 602)	(9 746)	(10 176)	(10 077)	(9 969)	(9 911)
Research & Development	0	0	0	0	0	0	0	0	0	(1 144)	(2 536)	(3 902)	(4 204)	(4 069)	(4 007)	(4 056)	(4 788)	(5 199)	(6 723)	(6 434)	(5 661)	(5 900)	(5 970)	(6 296)	(6 960)	(6 505)	(6 838)	(6 600)	(6 494)	(6 488)	(6 588)	(6 909)	(6 917)	(7 725)	(8 146)	(8 309)	(8 498)	(8 082)	0	(9 163)	(9 009)	(8 781)	(7 834)	(7 100)	(6 930)	(7 218)	(8 408)	(8 413)	(8 490)	(8 250)	(7 148)	(6 873)	(6 868)	(6 613)	(6 877)	(7 204)	(7 405)	0	(7 209)	(5 685)	(5 631)	(7 684)	(9 005)	(8 756)	(8 610)	(8 505)	(7 951)	(8 002)	(7 954)	(7 694)	(7 484)	(7 303)	(7 317)	(7 573)	(7 643)	(7 777)	(7 427)	(7 125)
Other Operating Expenses	81	1 729	0	0	(2 337)	0	0	255	0	0	2 082	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(1)	(1)	0	(1)	(1)	(2)	0	0	(3)	(1)	(2)	(3)	0	(8 650)	(35)	(11)	(12)	(1)	0	(1)	(1)	(1)	(18)	(18)	(27)	(1)	(28)	(27)	(2)	0	(13 524)	(1 220)	(8 883)	(2)	(1 847)	(1 847)	0	0	(51)	(51)	(51)	0	0	0	0	0	0	0	0	(1)	0	0	0
Operating Income	5 050 N/A	5 600 +11%	5 750 +3%	5 493 -4%	5 206 -5%	4 953 -5%	5 908 +19%	6 416 +9%	6 593 +3%	5 862 -11%	5 097 -13%	4 316 -15%	4 101 -5%	4 146 +1%	4 558 +10%	4 173 -8%	3 496 -16%	3 075 -12%	3 537 +15%	3 955 +12%	4 950 +25%	4 583 -7%	4 618 +1%	3 849 -17%	2 727 -29%	3 468 +27%	3 126 -10%	4 383 +40%	5 290 +21%	5 132 -3%	4 937 -4%	3 989 -19%	3 013 -24%	2 235 -26%	2 383 +7%	2 079 -13%	2 869 +38%	2 853 -1%	2 144 -25%	1 607 -25%	866 -46%	271 -69%	1 282 +373%	1 777 +39%	2 717 +53%	3 532 +30%	1 421 -60%	1 060 -25%	149 -86%	(385) N/A	977 N/A	1 384 +42%	2 138 +54%	2 891 +35%	1 960 -32%	(12 132) N/A	(621) +95%	(764) -23%	2 248 N/A	6 298 +180%	7 497 +19%	6 858 -9%	4 495 -34%	1 124 -75%	1 016 -10%	1 617 +59%	2 114 +31%	2 286 +8%	986 -57%	1 035 +5%	433 -58%	775 +79%	1 488 +92%	1 161 -22%	1 333 +15%	(672) N/A	(1 761) -162%	(2 360) -34%
Pre-Tax Income
Interest Income Expense	89	153	564	430	492	367	622	419	376	363	342	58	(220)	(339)	(65)	(137)	(39)	(55)	(10)	117	110	131	75	222	291	470	479	1 205	1 289	1 425	1 304	904	1 021	1 303	1 229	1 359	1 166	739	723	280	255	413	319	696	792	547	534	1 077	1 064	998	1 117	487	434	601	129	521	505	362	637	588	731	897	893	1 317	1 556	1 050	881	949	762	844	1 244	1 138	200	1 163	574	261	1 760	2 029
Non-Reccuring Items	(45)	(49)	(48)	(3)	(32)	(50)	(50)	(48)	(37)	(38)	(99)	(294)	(293)	(202)	(2)	(55)	(56)	(59)	(997)	(1 073)	(1 072)	(1 074)	(82)	(24)	(23)	(123)	(96)	(399)	(641)	(542)	(582)	(255)	(79)	(75)	(78)	(78)	(34)	(31)	(40)	0	0	0	0	0	0	(12)	(17)	0	0	(5)	(27)	0	(12 305)	(12 442)	(13 524)	0	0	0	0	0	0	0	(51)	0	0	0	0	0	(29)	(29)	(30)	(37)	(1)	0	0	6	(171)	(173)
Total Other Income	15	44	57	57	34	32	33	58	45	45	44	79	103	117	82	62	50	16	651	621	637	632	76	108	360	689	793	685	416	234	290	260	270	445	474	476	473	666	673	646	1 180	826	876	850	2 386	2 283	3 389	3 488	1 795	1 783	792	685	284	283	1 892	1 427	1 484	1 515	139	141	111	91	58	55	30	41	74	79	77	50	44	42	31	29	26	20	112	126
Pre-Tax Income	5 109 N/A	5 748 +13%	6 323 +10%	5 977 -5%	5 700 -5%	5 302 -7%	6 513 +23%	6 845 +5%	6 977 +2%	6 232 -11%	5 384 -14%	4 159 -23%	3 691 -11%	3 722 +1%	4 573 +23%	4 043 -12%	3 451 -15%	2 977 -14%	3 181 +7%	3 620 +14%	4 625 +28%	4 272 -8%	4 687 +10%	4 155 -11%	3 355 -19%	4 504 +34%	4 302 -4%	5 874 +37%	6 354 +8%	6 249 -2%	5 949 -5%	4 898 -18%	4 225 -14%	3 908 -8%	4 008 +3%	3 836 -4%	4 474 +17%	4 227 -6%	3 500 -17%	2 533 -28%	2 301 -9%	1 510 -34%	2 477 +64%	3 323 +34%	5 895 +77%	6 350 +8%	5 327 -16%	5 625 +6%	3 008 -47%	2 391 -21%	2 859 +20%	2 556 -11%	(9 449) N/A	(8 667) +8%	(9 543) -10%	(10 184) -7%	1 368 N/A	1 113 -19%	3 024 +172%	7 027 +132%	8 339 +19%	7 846 -6%	5 395 -31%	2 496 -54%	2 602 +4%	2 708 +4%	3 069 +13%	3 314 +8%	1 796 -46%	1 900 +6%	1 691 -11%	1 918 +13%	1 718 -10%	2 353 +37%	1 933 -18%	(385) N/A	(60) +84%	(378) -530%
Net Income
Tax Provision	(1 957)	(2 243)	(2 413)	(2 273)	(2 176)	(2 055)	(2 493)	(2 672)	(2 698)	(2 401)	(1 937)	(1 428)	(1 269)	(1 201)	(1 381)	(1 151)	(972)	(819)	(722)	(854)	(1 238)	(1 239)	(1 416)	(1 257)	(927)	(995)	(1 045)	(1 150)	(1 245)	(1 306)	(1 203)	(1 038)	(911)	(771)	(357)	(404)	(568)	(602)	(922)	(700)	(651)	(468)	(689)	(898)	(1 570)	(1 692)	(1 404)	(1 421)	(723)	(565)	(614)	(535)	(985)	(1 123)	(1 296)	(1 106)	(480)	(312)	1 237	357	(20)	(80)	(1 661)	(922)	(745)	(709)	(832)	(682)	(598)	(591)	495	281	297	221	(718)	(500)	(427)	(376)
Income from Continuing Operations	3 152	3 505	3 910	3 704	3 524	3 247	4 020	4 173	4 279	3 831	3 447	2 731	2 422	2 521	3 192	2 892	2 479	2 158	2 459	2 766	3 387	3 033	3 271	2 898	2 428	3 509	3 257	4 724	5 109	4 943	4 746	3 860	3 314	3 137	3 651	3 432	3 906	3 625	2 578	1 833	1 650	1 042	1 788	2 425	4 325	4 658	3 923	4 204	2 285	1 826	2 245	2 021	(10 434)	(9 790)	(10 839)	(11 290)	888	801	4 261	7 384	8 319	7 766	3 734	1 574	1 857	1 999	2 237	2 632	1 198	1 309	2 186	2 199	2 015	2 574	1 215	(885)	(487)	(754)
Net Income (Common)	3 149 N/A	3 501 +11%	3 910 +12%	3 703 -5%	3 527 -5%	3 246 -8%	4 013 +24%	4 170 +4%	4 277 +3%	3 833 -10%	3 441 -10%	2 724 -21%	2 414 -11%	2 514 +4%	3 186 +27%	2 887 -9%	2 469 -14%	2 145 -13%	2 451 +14%	2 756 +12%	3 383 +23%	3 034 -10%	3 270 +8%	2 898 -11%	2 427 -16%	3 507 +44%	3 256 -7%	4 724 +45%	5 108 +8%	4 943 -3%	4 745 -4%	3 859 -19%	3 314 -14%	3 135 -5%	3 650 +16%	3 431 -6%	3 904 +14%	3 625 -7%	2 578 -29%	1 833 -29%	1 650 -10%	1 042 -37%	1 787 +71%	2 423 +36%	4 324 +78%	4 656 +8%	3 922 -16%	4 203 +7%	2 284 -46%	1 825 -20%	2 244 +23%	2 020 -10%	(10 434) N/A	(9 790) +6%	(10 839) -11%	(11 290) -4%	888 N/A	800 -10%	4 262 +433%	7 385 +73%	8 320 +13%	7 768 -7%	3 733 -52%	1 574 -58%	1 855 +18%	1 997 +8%	2 236 +12%	2 630 +18%	1 197 -54%	1 309 +9%	2 186 +67%	2 200 +1%	2 015 -8%	2 573 +28%	1 214 -53%	(887) N/A	(488) +45%	(755) -55%
EPS (Diluted)	53.92 N/A	59.33 +10%	67.29 +13%	63.84 -5%	60.08 -6%	55.96 -7%	69.67 +24%	71.4 +2%	74.38 +4%	66.77 -10%	59.73 -11%	47.87 -20%	42.48 -11%	43.79 +3%	56.08 +28%	50.82 -9%	43.46 -14%	37.76 -13%	43 +14%	48.52 +13%	59.56 +23%	53.42 -10%	57.36 +7%	51.02 -11%	42.73 -16%	61.74 +44%	57.12 -7%	83.16 +46%	89.92 +8%	87.01 -3%	83.24 -4%	67.93 -18%	58.34 -14%	55.19 -5%	64.25 +16%	60.4 -6%	68.72 +14%	63.81 -7%	45.38 -29%	32.26 -29%	29.15 -10%	18.41 -37%	31.54 +71%	42.81 +36%	76.4 +78%	82.26 +8%	69.29 -16%	74.26 +7%	40.49 -45%	32.35 -20%	39.75 +23%	35.81 -10%	-184.94 N/A	-173.53 +6%	-192.14 -11%	-200.12 -4%	15.74 N/A	14.17 -10%	75.53 +433%	130.87 +73%	147.84 +13%	138.11 -7%	66.31 -52%	28.04 -58%	33.46 +19%	36.41 +9%	40.48 +11%	48.22 +19%	21.94 -55%	24 +9%	40.07 +67%	40.32 +1%	36.93 -8%	47.15 +28%	22.25 -53%	-16.25 N/A	-8.94 +45%	-13.84 -55%

Income Statement Balance Sheet Cash Flow Statement

Seikagaku Corp
TSE:4548

Income Statement

Earnings Waterfall
Seikagaku Corp

Income Statement
Seikagaku Corp

See Also

Company

Help

Tools

Stocks

Seikagaku Corp TSE:4548

Income Statement

Earnings Waterfall Seikagaku Corp

Income Statement Seikagaku Corp

See Also

Company

Help

Tools

Stocks

Seikagaku Corp
TSE:4548

Earnings Waterfall
Seikagaku Corp

Income Statement
Seikagaku Corp