Income Statement

Revenue

+20%

+26%

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	27	0	0	19	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Revenue	6 713 N/A	6 803 +1%	7 180 +6%	7 143 -1%	7 609 +7%	7 651 +1%	7 855 +3%	8 494 +8%	9 009 +6%	9 626 +7%	9 468 -2%	9 289 -2%	9 048 -3%	8 410 -7%	9 007 +7%	9 130 +1%	9 260 +1%	8 820 -5%	12 812 +45%	12 735 -1%	13 095 +3%	12 559 -4%	12 925 +3%	13 206 +2%	13 269 +0%	13 881 +5%	13 967 +1%	14 432 +3%	15 277 +6%	15 860 +4%	16 936 +7%	17 731 +5%	17 865 +1%	17 775 -1%	17 418 -2%	17 805 +2%	17 864 +0%	18 182 +2%	18 241 +0%	18 309 +0%	18 565 +1%	18 913 +2%	19 467 +3%	20 799 +7%	21 672 +4%	22 417 +3%	22 991 +3%	24 413 +6%	25 731 +5%	27 099 +5%	28 647 +6%	31 391 +10%	33 801 +8%	35 411 +5%	36 504 +3%	37 571 +3%	38 378 +2%	39 686 +3%	41 174 +4%	40 892 -1%	41 086 +0%	41 953 +2%	41 676 -1%	41 812 +0%	41 615 0%	41 643 +0%	41 950 +1%	41 706 -1%	41 844 +0%	41 460 -1%	40 985 -1%	41 699 +2%	42 089 +1%	43 312 +3%	44 551 +3%	46 563 +5%	48 407 +4%	50 098 +3%
Gross Profit
Cost of Revenue	(1 877)	(2 027)	(1 988)	(2 239)	(2 316)	(2 753)	(2 759)	(3 368)	(3 495)	(3 644)	(3 641)	(3 718)	(3 743)	(3 638)	(3 574)	(3 268)	(2 890)	(2 561)	(3 657)	(3 798)	(3 795)	(3 604)	(3 826)	(3 895)	(3 871)	(4 086)	(4 269)	(4 344)	(4 585)	(4 632)	(4 762)	(5 229)	(5 353)	(5 468)	(5 475)	(5 235)	(5 177)	(5 211)	(5 018)	(4 978)	(5 041)	(5 078)	(5 411)	(6 024)	(6 747)	(7 503)	(7 949)	(8 333)	(8 711)	(8 879)	(9 281)	(9 513)	(9 518)	(9 716)	(9 604)	(9 822)	(10 322)	(10 759)	(11 268)	(11 263)	(10 796)	(10 442)	(9 799)	(9 410)	(9 163)	(8 911)	(8 777)	(8 676)	(8 704)	(8 600)	(8 557)	(8 744)	(8 929)	(9 351)	(9 779)	(9 982)	(10 158)	(10 276)
Gross Profit	4 836 N/A	4 776 -1%	5 192 +9%	4 904 -6%	5 293 +8%	4 897 -7%	5 096 +4%	5 127 +1%	5 514 +8%	5 982 +8%	5 827 -3%	5 571 -4%	5 305 -5%	4 772 -10%	5 434 +14%	5 861 +8%	6 370 +9%	6 258 -2%	9 154 +46%	8 936 -2%	9 301 +4%	8 955 -4%	9 100 +2%	9 311 +2%	9 398 +1%	9 795 +4%	9 698 -1%	10 088 +4%	10 692 +6%	11 229 +5%	12 174 +8%	12 502 +3%	12 512 +0%	12 306 -2%	11 943 -3%	12 570 +5%	12 687 +1%	12 971 +2%	13 224 +2%	13 331 +1%	13 524 +1%	13 835 +2%	14 057 +2%	14 774 +5%	14 925 +1%	14 914 0%	15 042 +1%	16 080 +7%	17 019 +6%	18 221 +7%	19 366 +6%	21 878 +13%	24 283 +11%	25 694 +6%	26 900 +5%	27 749 +3%	28 056 +1%	28 927 +3%	29 906 +3%	29 629 -1%	30 290 +2%	31 511 +4%	31 877 +1%	32 402 +2%	32 452 +0%	32 732 +1%	33 173 +1%	33 030 0%	33 140 +0%	32 860 -1%	32 428 -1%	32 955 +2%	33 160 +1%	33 961 +2%	34 772 +2%	36 581 +5%	38 249 +5%	39 822 +4%
Operating Income
Operating Expenses	(6 884)	(7 186)	(7 405)	(7 334)	(7 739)	(8 327)	(9 367)	(9 801)	(9 887)	(9 447)	(8 651)	(7 311)	(6 446)	(5 732)	(5 704)	(5 361)	(5 602)	(5 521)	(7 381)	(7 218)	(6 927)	(6 616)	(6 595)	(6 481)	(6 502)	(6 542)	(6 793)	(6 769)	(6 868)	(7 344)	(8 083)	(8 342)	(8 397)	(8 199)	(7 696)	(7 622)	(7 701)	(7 638)	(8 197)	(8 228)	(8 448)	(8 870)	(9 362)	(9 779)	(9 852)	(9 996)	(10 004)	(10 310)	(10 584)	(10 987)	(11 767)	(12 277)	(12 879)	(13 413)	(13 815)	(14 561)	(14 601)	(14 723)	(14 837)	(14 195)	(14 319)	(14 568)	(14 711)	(14 936)	(14 870)	(14 563)	(14 139)	(14 585)	(14 932)	(15 047)	(15 387)	(15 680)	(15 821)	(16 533)	(16 738)	(17 258)	(17 973)	(18 395)
Selling, General & Administrative	(6 884)	(7 195)	(7 405)	(7 334)	(7 759)	(8 327)	(9 367)	(9 726)	(9 887)	(8 750)	(8 824)	(5 689)	(4 936)	(4 566)	(4 529)	(4 288)	(4 316)	(4 179)	(5 583)	(5 904)	(6 105)	(6 160)	(4 912)	(6 522)	(6 502)	(6 542)	(5 321)	(6 764)	(6 868)	(7 344)	(6 919)	(8 342)	(8 397)	(8 199)	(6 334)	(7 622)	(7 701)	(7 638)	(6 726)	(8 228)	(8 448)	(8 870)	(8 196)	(9 779)	(9 852)	(9 996)	(8 983)	(10 310)	(10 584)	(10 987)	(10 662)	(12 277)	(12 879)	(13 413)	(12 904)	(14 498)	(14 538)	(14 721)	(13 485)	(14 123)	(14 247)	(14 498)	(13 688)	(14 937)	(14 869)	(14 563)	(12 862)	(14 583)	(14 932)	(15 047)	(14 728)	(15 677)	(15 818)	(16 531)	(16 250)	(17 258)	(17 971)	(18 393)
Research & Development	0	0	0	0	0	0	0	0	0	(644)	(1 229)	(1 495)	(1 401)	(1 050)	(1 053)	(949)	(1 174)	(1 227)	(1 626)	0	0	0	(1 508)	0	0	0	(1 337)	0	0	0	(1 062)	0	0	0	(1 282)	0	0	0	0	0	0	0	(1 104)	0	0	0	(952)	0	0	0	(1 003)	0	0	0	(813)	0	0	0	(1 256)	0	0	0	(1 023)	0	0	0	(1 276)	0	0	0	(657)	0	0	0	(487)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(53)	(92)	(127)	(110)	(116)	(122)	(124)	(112)	(115)	(172)	0	0	0	(176)	0	0	0	(134)	0	0	0	(103)	0	0	0	(78)	0	0	0	(59)	0	0	0	(63)	0	0	0	(69)	0	0	0	(102)	0	0	0	(99)	0	0	0	(96)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	10	0	0	20	0	0	(75)	0	0	1 494	0	0	0	0	0	0	0	0	(1 314)	(822)	(456)	0	41	0	0	0	(6)	0	0	0	0	0	0	(3)	0	0	0	(1 412)	0	0	0	0	0	0	0	(0)	0	0	0	(0)	(0)	(0)	(0)	(0)	(64)	(63)	(2)	0	(72)	(72)	(70)	0	0	(1)	0	(1)	(2)	0	0	(2)	(3)	(3)	(2)	(1)	0	(2)	(2)
Operating Income	(2 048) N/A	(2 409) -18%	(2 213) +8%	(2 430) -10%	(2 446) -1%	(3 429) -40%	(4 271) -25%	(4 674) -9%	(4 373) +6%	(3 465) +21%	(2 824) +18%	(1 740) +38%	(1 140) +34%	(960) +16%	(271) +72%	500 N/A	768 +53%	738 -4%	1 774 +141%	1 718 -3%	2 374 +38%	2 339 -1%	2 505 +7%	2 831 +13%	2 896 +2%	3 254 +12%	2 905 -11%	3 318 +14%	3 824 +15%	3 885 +2%	4 091 +5%	4 160 +2%	4 116 -1%	4 107 0%	4 246 +3%	4 948 +17%	4 985 +1%	5 333 +7%	5 026 -6%	5 103 +2%	5 075 -1%	4 965 -2%	4 694 -5%	4 995 +6%	5 073 +2%	4 919 -3%	5 038 +2%	5 770 +15%	6 436 +12%	7 234 +12%	7 599 +5%	9 601 +26%	11 404 +19%	12 282 +8%	13 085 +7%	13 187 +1%	13 455 +2%	14 205 +6%	15 069 +6%	15 434 +2%	15 971 +3%	16 943 +6%	17 166 +1%	17 466 +2%	17 582 +1%	18 169 +3%	19 034 +5%	18 445 -3%	18 208 -1%	17 813 -2%	17 041 -4%	17 275 +1%	17 339 +0%	17 428 +1%	18 034 +3%	19 323 +7%	20 276 +5%	21 427 +6%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(19)	(72)	(234)	(167)	(108)	95	(106)	(197)	(261)	(181)	(84)	(168)	(104)	(46)	(100)	76	260	292	445	467	316	108	92	131	161	137	175	48	(46)	3	(103)	(45)	46	69	153	211	120	53	40	29	(9)	48	27	(19)	36	(13)	(2)	(1)	(22)	84	78	78	98	104	194	250	189	150	216	253	209	331	301	94	456	110	117	403	285
Non-Reccuring Items	41	(821)	(789)	(791)	58	(28)	(27)	(2)	58	(58)	(612)	(487)	(376)	60	(113)	97	189	207	205	(4)	(4)	37	(1)	0	41	(32)	(31)	0	(41)	(10)	(37)	(40)	(4)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(256)	(256)	(259)	(260)	(4)	(9)	(64)	0	0	(58)	(72)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(4)	10	(8)	(5)	(18)	13	10	10	(2)	21	21	21	21	42	0	0	0	26	29	29	29	29	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	0
Total Other Income	(45)	289	218	209	(78)	(15)	91	(2)	(7)	(77)	(31)	(5)	(23)	(11)	4	24	35	34	42	43	49	41	46	57	66	76	83	108	112	122	138	125	134	129	121	126	116	115	102	109	111	112	116	106	115	117	104	86	59	40	47	53	45	49	43	38	54	48	49	49	46	50	49	46	42	37	34	36	34	28	27	22	(86)	(85)	15	(100)	4	12
Pre-Tax Income	(2 052) N/A	(2 941) -43%	(2 784) +5%	(3 011) -8%	(2 465) +18%	(3 472) -41%	(4 207) -21%	(4 677) -11%	(4 322) +8%	(3 621) +16%	(3 529) +3%	(2 474) +30%	(1 712) +31%	(1 037) +39%	(272) +74%	526 N/A	806 +53%	715 -11%	1 861 +160%	1 694 -9%	2 272 +34%	2 334 +3%	2 545 +9%	2 788 +10%	3 079 +10%	3 557 +16%	3 274 -8%	3 899 +19%	4 391 +13%	4 341 -1%	4 329 0%	4 337 +0%	4 377 +1%	4 395 +0%	4 505 +2%	5 249 +17%	5 149 -2%	5 402 +5%	5 132 -5%	5 109 0%	5 142 +1%	5 124 0%	4 879 -5%	5 254 +8%	5 398 +3%	5 157 -4%	5 194 +1%	5 895 +13%	6 268 +6%	7 009 +12%	7 436 +6%	9 421 +27%	11 426 +21%	12 358 +8%	13 051 +6%	13 223 +1%	13 508 +2%	14 173 +5%	15 130 +7%	15 561 +3%	16 095 +3%	17 091 +6%	17 319 +1%	17 706 +2%	17 874 +1%	18 395 +3%	19 218 +4%	18 697 -3%	18 495 -1%	18 050 -2%	17 399 -4%	17 598 +1%	17 347 -1%	17 799 +3%	18 159 +2%	19 340 +7%	20 683 +7%	21 724 +5%
Net Income
Tax Provision	791	1 222	1 136	1 200	785	1 072	494	205	(401)	(421)	(44)	(58)	(48)	(42)	(33)	(32)	(31)	(27)	(33)	(34)	(33)	133	(225)	(227)	(609)	(905)	(1 039)	(1 059)	(1 600)	(1 491)	(1 509)	(1 549)	(1 450)	(1 459)	(1 593)	(1 733)	(1 558)	(1 650)	(1 387)	(1 433)	(1 558)	(1 507)	(1 514)	(1 602)	(1 592)	(1 701)	(1 676)	(1 948)	(2 000)	(2 132)	(1 225)	(2 053)	(2 627)	(2 894)	(3 763)	(3 603)	(3 544)	(3 853)	(4 172)	(4 336)	(4 534)	(4 868)	(5 153)	(5 253)	(5 453)	(5 599)	(5 817)	(5 831)	(5 773)	(5 758)	(5 762)	(5 726)	(5 643)	(5 721)	(5 831)	(6 283)	(6 677)	(7 025)
Income from Continuing Operations	(1 262)	(1 718)	(1 648)	(1 812)	(1 680)	(2 400)	(3 713)	(4 473)	(4 724)	(4 043)	(3 573)	(2 532)	(1 759)	(1 079)	(305)	495	775	688	1 828	1 660	2 239	2 467	2 320	2 560	2 469	2 652	2 235	2 841	2 791	2 851	2 820	2 788	2 927	2 937	2 912	3 516	3 590	3 752	3 744	3 676	3 584	3 616	3 365	3 652	3 807	3 456	3 519	3 947	4 268	4 877	6 210	7 368	8 799	9 463	9 287	9 620	9 964	10 319	10 958	11 225	11 561	12 223	12 166	12 453	12 421	12 796	13 401	12 866	12 722	12 292	11 637	11 872	11 704	12 078	12 328	13 057	14 006	14 699
Income to Minority Interest	(0)	(1)	1	1	1	1	1	3	0	(1)	(2)	(0)	3	(1)	4	1	4	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	(1 262) N/A	(1 719) -36%	(1 647) +4%	(1 811) -10%	(1 679) +7%	(2 400) -43%	(3 713) -55%	(4 469) -20%	(4 723) -6%	(4 044) +14%	(3 575) +12%	(2 533) +29%	(1 756) +31%	(1 079) +39%	(301) +72%	496 N/A	779 +57%	688 -12%	1 828 +166%	1 660 -9%	2 239 +35%	2 467 +10%	2 320 -6%	2 560 +10%	2 469 -4%	2 652 +7%	2 235 -16%	2 841 +27%	2 791 -2%	2 851 +2%	2 820 -1%	2 788 -1%	2 927 +5%	2 937 +0%	2 912 -1%	3 516 +21%	3 590 +2%	3 752 +4%	3 744 0%	3 676 -2%	3 584 -2%	3 616 +1%	3 365 -7%	3 652 +9%	3 807 +4%	3 456 -9%	3 519 +2%	3 947 +12%	4 268 +8%	4 877 +14%	6 210 +27%	7 368 +19%	8 799 +19%	9 463 +8%	9 287 -2%	9 620 +4%	9 963 +4%	10 319 +4%	10 957 +6%	11 223 +2%	11 560 +3%	12 221 +6%	12 165 0%	12 452 +2%	12 421 0%	12 795 +3%	13 401 +5%	12 866 -4%	12 722 -1%	12 292 -3%	11 636 -5%	11 872 +2%	11 703 -1%	12 078 +3%	12 327 +2%	13 055 +6%	14 004 +7%	14 697 +5%
EPS (Diluted)	-40.82 N/A	-56.73 -39%	-54.36 +4%	-59.76 -10%	-54.87 +8%	-79.19 -44%	-111.82 -41%	-136.26 -22%	-131.56 +3%	-113.9 +13%	-98.47 +14%	-70.34 +29%	-30.11 +57%	-16.63 +45%	-4.69 +72%	7.72 N/A	12.13 +57%	10.72 -12%	28.56 +166%	25.84 -10%	34.88 +35%	38.42 +10%	36.25 -6%	39.87 +10%	38.46 -4%	41.31 +7%	34.92 -15%	44.23 +27%	43.45 -2%	44.4 +2%	44.06 -1%	43.42 -1%	45.58 +5%	45.74 +0%	45.34 -1%	54.76 +21%	55.92 +2%	58.43 +4%	58.3 0%	57.26 -2%	55.83 -2%	56.32 +1%	52.39 -7%	56.88 +9%	59.29 +4%	53.81 -9%	54.79 +2%	61.48 +12%	66.45 +8%	75.93 +14%	96.7 +27%	114.72 +19%	137.01 +19%	147.35 +8%	144.61 -2%	149.79 +4%	155.13 +4%	160.68 +4%	170.61 +6%	174.75 +2%	180 +3%	190.29 +6%	189.42 0%	193.88 +2%	193.4 0%	199.22 +3%	208.66 +5%	200.33 -4%	198.09 -1%	191.39 -3%	181.18 -5%	184.85 +2%	182.22 -1%	188.06 +3%	191.94 +2%	203.27 +6%	218.05 +7%	228.84 +5%

Income Statement Balance Sheet Cash Flow Statement

Justsystems Corp
TSE:4686

Income Statement

Earnings Waterfall
Justsystems Corp

Income Statement
Justsystems Corp

See Also

Company

Help

Tools

Stocks

Justsystems Corp TSE:4686

Income Statement

Earnings Waterfall Justsystems Corp

Income Statement Justsystems Corp

See Also

Company

Help

Tools

Stocks

Justsystems Corp
TSE:4686

Earnings Waterfall
Justsystems Corp

Income Statement
Justsystems Corp