Income Statement

Revenue

-3%

10Y

+3%

Currency: JPY

	Dec-2003	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	36	0	0	32	0	0	17	0	0	14	0	0	2	0	0	4	0	0	0	0	0	1	0	0	0	2	6	12	17	19	17	14	10	7	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	1	0	0	0	0	0	0	0	0
Revenue	45 845 N/A	46 288 +1%	46 917 +1%	47 374 +1%	47 730 +1%	47 905 +0%	48 105 +0%	49 254 +2%	49 416 +0%	49 684 +1%	48 737 -2%	48 684 0%	48 684 N/A	48 945 +1%	49 732 +2%	49 983 +1%	49 744 0%	49 211 -1%	48 930 -1%	48 991 +0%	49 013 +0%	49 246 +0%	65 930 +34%	66 028 +0%	65 974 0%	65 875 0%	66 583 +1%	67 420 +1%	68 997 +2%	69 895 +1%	70 542 +1%	70 694 +0%	70 378 0%	70 481 +0%	70 274 0%	70 284 +0%	70 646 +1%	71 504 +1%	72 631 +2%	73 531 +1%	74 475 +1%	75 000 +1%	75 296 +0%	76 769 +2%	77 354 +1%	77 714 +0%	78 253 +1%	78 371 +0%	79 217 +1%	80 429 +2%	81 574 +1%	81 764 +0%	82 054 +0%	82 317 +0%	82 623 +0%	82 844 +0%	83 009 +0%	82 885 0%	82 450 -1%	81 813 -1%	80 756 -1%	79 997 -1%	79 165 -1%	79 493 +0%	79 974 +1%	79 599 0%	79 657 +0%	79 026 -1%	77 935 -1%	77 669 0%	77 101 -1%	76 078 -1%	75 252 -1%	74 802 -1%	74 869 +0%	75 346 +1%	75 616 +0%	75 979 +0%	76 757 +1%	76 660 0%	76 962 +0%	77 439 +1%
Gross Profit
Cost of Revenue	(27 422)	(29 701)	(28 676)	(28 254)	(26 391)	(26 961)	(27 832)	(29 145)	(28 729)	(28 077)	(26 008)	(25 518)	(25 286)	(27 337)	(27 488)	(27 073)	(24 373)	(24 046)	(24 486)	(24 488)	(23 966)	(23 386)	(33 277)	(33 255)	(33 534)	(35 123)	(35 653)	(38 021)	(38 962)	(38 739)	(37 923)	(36 685)	(36 996)	(36 540)	(37 012)	(36 693)	(36 537)	(36 359)	(36 953)	(37 831)	(39 019)	(40 544)	(40 811)	(42 832)	(42 646)	(41 697)	(42 491)	(41 239)	(42 513)	(43 538)	(45 224)	(46 432)	(47 335)	(49 142)	(49 616)	(49 746)	(49 878)	(48 393)	(46 803)	(44 492)	(41 837)	(42 225)	(44 803)	(49 859)	(52 208)	(51 607)	(48 909)	(47 294)	(48 025)	(49 159)	(51 201)	(51 006)	(50 498)	(50 566)	(50 453)	(50 095)	(51 140)	(52 332)	(52 066)	(52 443)	(52 210)	(51 323)
Gross Profit	18 423 N/A	16 587 -10%	18 241 +10%	19 120 +5%	21 339 +12%	20 944 -2%	20 273 -3%	20 109 -1%	20 687 +3%	21 607 +4%	22 729 +5%	23 166 +2%	23 398 +1%	21 608 -8%	22 244 +3%	22 910 +3%	25 371 +11%	25 165 -1%	24 444 -3%	24 503 +0%	25 047 +2%	25 860 +3%	32 653 +26%	32 773 +0%	32 440 -1%	30 752 -5%	30 930 +1%	29 399 -5%	30 035 +2%	31 156 +4%	32 619 +5%	34 009 +4%	33 382 -2%	33 941 +2%	33 262 -2%	33 591 +1%	34 109 +2%	35 145 +3%	35 678 +2%	35 700 +0%	35 456 -1%	34 456 -3%	34 485 +0%	33 937 -2%	34 708 +2%	36 017 +4%	35 762 -1%	37 132 +4%	36 704 -1%	36 891 +1%	36 350 -1%	35 332 -3%	34 719 -2%	33 175 -4%	33 007 -1%	33 098 +0%	33 131 +0%	34 492 +4%	35 647 +3%	37 321 +5%	38 919 +4%	37 772 -3%	34 362 -9%	29 634 -14%	27 766 -6%	27 992 +1%	30 748 +10%	31 732 +3%	29 910 -6%	28 510 -5%	25 900 -9%	25 072 -3%	24 754 -1%	24 236 -2%	24 416 +1%	25 251 +3%	24 476 -3%	23 647 -3%	24 691 +4%	24 217 -2%	24 752 +2%	26 116 +6%
Operating Income
Operating Expenses	(18 735)	(19 159)	(18 795)	(17 229)	(16 996)	(17 382)	(17 603)	(17 430)	(17 691)	(18 773)	(18 916)	(18 598)	(18 105)	(18 521)	(18 722)	(18 896)	(18 335)	(18 655)	(19 086)	(19 170)	(19 585)	(19 821)	(27 020)	(26 641)	(26 283)	(26 068)	(26 100)	(26 653)	(26 251)	(26 687)	(26 199)	(25 874)	(26 091)	(25 855)	(26 076)	(26 504)	(26 360)	(26 071)	(25 920)	(26 082)	(26 177)	(25 865)	(25 405)	(25 533)	(25 492)	(25 195)	(25 621)	(25 517)	(25 912)	(26 212)	(26 475)	(26 630)	(26 513)	(25 932)	(26 228)	(26 015)	(25 918)	(26 722)	(27 158)	(27 155)	(27 284)	(26 818)	(27 573)	(27 525)	(27 175)	(26 733)	(25 480)	(24 749)	(24 048)	(23 801)	(22 675)	(22 613)	(22 621)	(22 718)	(22 966)	(22 934)	(22 853)	(23 124)	(22 655)	(22 403)	(22 297)	(21 605)
Selling, General & Administrative	(18 701)	(18 445)	(18 084)	(17 198)	(16 965)	(17 382)	(17 603)	(17 430)	(17 691)	(18 773)	(18 916)	(18 598)	(18 105)	(18 521)	(18 722)	(18 896)	(18 335)	(18 655)	(19 086)	(19 170)	(19 585)	(19 821)	(27 020)	(26 641)	(26 283)	(26 068)	(26 099)	(26 650)	(26 250)	(26 685)	(26 199)	(25 875)	(26 091)	(25 855)	(26 076)	(26 504)	(26 359)	(26 071)	(25 920)	(26 083)	(26 177)	(25 865)	(25 404)	(25 531)	(25 492)	(25 194)	(25 620)	(25 516)	(25 910)	(26 210)	(26 474)	(26 629)	(26 512)	(25 932)	(26 227)	(26 015)	(25 916)	(26 720)	(27 158)	(27 154)	(27 286)	(26 820)	(27 572)	(27 525)	(27 173)	(26 731)	(25 479)	(24 747)	(24 047)	(23 801)	(22 674)	(22 611)	(22 620)	(22 717)	(22 965)	(22 934)	(22 852)	(23 123)	(22 654)	(22 402)	(22 295)	(21 603)
Other Operating Expenses	(34)	(714)	(711)	(31)	(31)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(3)	(1)	(2)	0	1	0	0	0	0	0	0	0	0	0	0	(1)	(2)	0	(1)	(1)	(1)	(2)	(2)	(1)	(1)	0	0	(1)	0	(2)	0	0	(1)	2	0	(1)	0	(2)	(2)	(1)	(2)	0	0	(1)	(2)	(1)	(1)	(1)	0	0	(1)	(1)	(1)	(2)	(2)
Operating Income	(312) N/A	(2 572) -724%	(554) +78%	1 891 N/A	4 343 +130%	3 562 -18%	2 670 -25%	2 679 +0%	2 996 +12%	2 834 -5%	3 813 +35%	4 568 +20%	5 293 +16%	3 087 -42%	3 522 +14%	4 014 +14%	7 036 +75%	6 510 -7%	5 358 -18%	5 333 0%	5 462 +2%	6 039 +11%	5 633 -7%	6 132 +9%	6 157 +0%	4 684 -24%	4 830 +3%	2 746 -43%	3 784 +38%	4 469 +18%	6 420 +44%	8 135 +27%	7 291 -10%	8 086 +11%	7 186 -11%	7 087 -1%	7 749 +9%	9 074 +17%	9 758 +8%	9 618 -1%	9 279 -4%	8 591 -7%	9 080 +6%	8 404 -7%	9 216 +10%	10 822 +17%	10 141 -6%	11 615 +15%	10 792 -7%	10 679 -1%	9 875 -8%	8 702 -12%	8 206 -6%	7 243 -12%	6 779 -6%	7 083 +4%	7 213 +2%	7 770 +8%	8 489 +9%	10 166 +20%	11 635 +14%	10 954 -6%	6 789 -38%	2 109 -69%	591 -72%	1 259 +113%	5 268 +318%	6 983 +33%	5 862 -16%	4 709 -20%	3 225 -32%	2 459 -24%	2 133 -13%	1 518 -29%	1 450 -4%	2 317 +60%	1 623 -30%	523 -68%	2 036 +289%	1 814 -11%	2 455 +35%	4 511 +84%
Pre-Tax Income
Interest Income Expense	(403)	(476)	(825)	(315)	(88)	(858)	(597)	(371)	672	674	556	562	549	401	433	337	369	118	207	421	599	565	440	245	193	18	93	175	179	192	360	269	238	349	289	359	464	469	553	548	473	373	359	308	481	(49)	58	225	84	708	761	658	661	779	668	738	741	578	651	626	622	523	337	330	267	312	114	(184)	(158)	(80)	321	679	783	815	593	691	616	1 173	1 398	1 393	1 501	997
Non-Reccuring Items	(680)	0	0	0	(184)	(311)	(332)	(147)	(836)	(1 273)	(1 605)	(1 091)	(650)	(365)	(96)	(116)	(16)	(40)	0	(79)	(203)	(217)	(431)	(409)	(233)	(293)	(119)	(110)	(123)	(53)	(19)	(36)	(20)	(22)	186	193	189	184	(59)	(66)	(70)	(68)	(46)	(45)	(54)	(48)	(521)	(546)	(527)	(528)	(71)	(44)	(67)	(94)	(64)	(62)	(40)	(18)	(1 229)	(1 228)	(1 241)	(1 431)	(2 381)	(2 381)	(2 367)	(2 172)	(13)	(13)	(14)	(20)	(75)	(138)	(253)	(247)	(206)	(140)	(1 830)	(1 907)	(2 676)	(2 673)	(974)	(904)
Gain/Loss on Disposition of Assets	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	(10)	0	0	0	1	1	1	1	0	0	0	0	0	0	0	0	0	2	2	2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	0	5	5	0	0	0	0
Total Other Income	(4)	(101)	(5)	(3)	84	(18)	(40)	(23)	7	14	31	24	33	16	16	15	18	24	33	41	40	42	36	91	103	101	108	63	58	63	70	68	60	70	70	73	74	64	60	63	58	70	77	49	55	53	83	63	88	79	63	77	75	80	84	79	78	85	85	85	116	(69)	(192)	(236)	(247)	(89)	23	40	(15)	9	8	29	34	17	14	(24)	(3)	75	61	98	76	(2)
Pre-Tax Income	(1 399) N/A	(3 149) -125%	(1 384) +56%	1 573 N/A	4 155 +164%	2 375 -43%	1 701 -28%	2 138 +26%	2 839 +33%	2 249 -21%	2 795 +24%	4 063 +45%	5 225 +29%	3 139 -40%	3 875 +23%	4 250 +10%	7 407 +74%	6 612 -11%	5 598 -15%	5 716 +2%	5 898 +3%	6 429 +9%	5 678 -12%	6 059 +7%	6 220 +3%	4 510 -27%	4 912 +9%	2 874 -41%	3 898 +36%	4 671 +20%	6 821 +46%	8 436 +24%	7 569 -10%	8 483 +12%	7 732 -9%	7 713 0%	8 477 +10%	9 792 +16%	10 312 +5%	10 163 -1%	9 740 -4%	8 966 -8%	9 469 +6%	8 716 -8%	9 698 +11%	10 778 +11%	9 761 -9%	11 359 +16%	10 439 -8%	10 940 +5%	10 630 -3%	9 393 -12%	8 875 -6%	8 008 -10%	7 467 -7%	7 838 +5%	7 992 +2%	8 415 +5%	7 996 -5%	9 649 +21%	11 132 +15%	9 977 -10%	4 553 -54%	(178) N/A	(1 756) -887%	(690) +61%	5 392 N/A	6 826 +27%	5 675 -17%	4 618 -19%	3 479 -25%	3 029 -13%	2 697 -11%	2 103 -22%	1 856 -12%	2 844 +53%	411 -86%	(131) N/A	819 N/A	632 -23%	3 058 +384%	4 602 +50%
Net Income
Tax Provision	(140)	(158)	(177)	(199)	(81)	(72)	(68)	(220)	(274)	(421)	(385)	(408)	(382)	(444)	(1 093)	(1 267)	(1 736)	(1 641)	(1 607)	(2 177)	(2 213)	(2 518)	(2 483)	(2 596)	(2 524)	(1 826)	(1 495)	(699)	(1 177)	(1 508)	(2 513)	(3 141)	(2 805)	(3 150)	(2 958)	(2 853)	(3 084)	(3 523)	(3 692)	(3 599)	(3 392)	(3 056)	(2 761)	(2 457)	(2 688)	(2 976)	(2 961)	(3 489)	(3 182)	(3 319)	(3 270)	(2 881)	(2 735)	(2 512)	(2 284)	(2 387)	(2 414)	(2 519)	(2 924)	(3 401)	(3 856)	(3 625)	(1 610)	(130)	335	154	(1 152)	(1 627)	(1 402)	(1 090)	(1 081)	(952)	(911)	(755)	(764)	(1 097)	(219)	154	(181)	(104)	(794)	(1 447)
Income from Continuing Operations	(1 539)	(3 307)	(1 561)	1 374	4 074	2 303	1 633	1 918	2 565	1 828	2 410	3 655	4 843	2 695	2 782	2 983	5 671	4 971	3 991	3 539	3 685	3 911	3 195	3 463	3 696	2 684	3 417	2 175	2 721	3 163	4 308	5 295	4 764	5 333	4 774	4 860	5 393	6 269	6 620	6 564	6 348	5 910	6 708	6 259	7 010	7 802	6 800	7 870	7 257	7 621	7 360	6 512	6 140	5 496	5 183	5 451	5 578	5 896	5 072	6 248	7 276	6 352	2 943	(308)	(1 421)	(536)	4 240	5 199	4 273	3 528	2 398	2 077	1 786	1 348	1 092	1 747	192	23	638	528	2 264	3 155
Income to Minority Interest	(45)	(56)	(68)	(64)	(15)	(16)	(16)	(79)	(91)	(148)	(126)	(138)	(127)	(115)	(81)	(32)	(28)	(24)	(19)	(19)	(22)	(26)	(39)	(41)	(38)	(30)	(20)	(16)	(12)	(14)	(13)	(9)	(6)	(5)	(7)	(8)	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)	(1 586) N/A	(3 364) -112%	(1 633) +51%	1 304 N/A	4 058 +211%	2 281 -44%	1 614 -29%	1 832 +14%	2 471 +35%	1 678 -32%	2 281 +36%	3 515 +54%	4 713 +34%	2 578 -45%	2 699 +5%	2 949 +9%	5 641 +91%	4 942 -12%	3 970 -20%	3 515 -11%	3 661 +4%	3 879 +6%	3 151 -19%	3 418 +8%	3 657 +7%	2 652 -27%	3 397 +28%	2 161 -36%	2 708 +25%	3 150 +16%	4 294 +36%	5 285 +23%	4 758 -10%	5 327 +12%	4 766 -11%	4 850 +2%	5 384 +11%	6 265 +16%	6 619 +6%	6 563 -1%	6 346 -3%	5 909 -7%	6 707 +14%	6 259 -7%	7 009 +12%	7 800 +11%	6 800 -13%	7 870 +16%	7 258 -8%	7 622 +5%	7 360 -3%	6 512 -12%	6 139 -6%	5 496 -10%	5 182 -6%	5 449 +5%	5 578 +2%	5 895 +6%	5 072 -14%	6 249 +23%	7 275 +16%	6 352 -13%	2 942 -54%	(308) N/A	(1 422) -362%	(537) +62%	4 239 N/A	5 197 +23%	4 273 -18%	3 526 -17%	2 398 -32%	2 076 -13%	1 785 -14%	1 348 -24%	1 092 -19%	1 748 +60%	193 -89%	24 -88%	637 +2 554%	527 -17%	2 263 +329%	3 153 +39%
EPS (Diluted)	-79.3 N/A	-160.19 -102%	-56.31 +65%	44.96 N/A	139.93 +211%	78.65 -44%	55.65 -29%	63.17 +14%	85.2 +35%	57.86 -32%	78.65 +36%	121.2 +54%	162.51 +34%	88.89 -45%	93.06 +5%	101.68 +9%	194.51 +91%	170.41 -12%	136.89 -20%	121.2 -11%	126.24 +4%	133.75 +6%	108.65 -19%	117.86 +8%	126.1 +7%	91.44 -27%	117.13 +28%	74.51 -36%	93.37 +25%	108.62 +16%	148.06 +36%	182.24 +23%	164.06 -10%	183.68 +12%	170.21 -7%	179.62 +6%	199.4 +11%	232.03 +16%	245.23 +6%	243.07 -1%	235.03 -3%	218.85 -7%	248.49 +14%	231.81 -7%	259.59 +12%	288.88 +11%	251.93 -13%	291.48 +16%	268.81 -8%	282.29 +5%	272.68 -3%	241.18 -12%	227.37 -6%	203.62 -10%	191.99 -6%	201.88 +5%	206.66 +2%	218.41 +6%	187.91 -14%	231.52 +23%	269.16 +16%	234.92 -13%	108.87 -54%	-11.39 N/A	-52.51 -361%	-19.61 +63%	153.96 N/A	181.35 +18%	148.9 -18%	122.83 -18%	83.74 -32%	73.86 -12%	63.4 -14%	47.82 -25%	38.78 -19%	62.03 +60%	6.83 -89%	0.84 -88%	22.56 +2 586%	18.64 -17%	79.89 +329%	111.26 +39%

Income Statement Balance Sheet Cash Flow Statement

Wowow Inc
TSE:4839

Income Statement

Earnings Waterfall
Wowow Inc

Income Statement
Wowow Inc

See Also

Company

Help

Tools

Stocks

Wowow Inc TSE:4839

Income Statement

Earnings Waterfall Wowow Inc

Income Statement Wowow Inc

See Also

Company

Help

Tools

Stocks

Wowow Inc
TSE:4839

Earnings Waterfall
Wowow Inc

Income Statement
Wowow Inc