Envipro Holdings Inc
TSE:5698
Envipro Holdings Inc
TSE:5698
Price:
939
JPY
3.87%
Market Closed
Market Cap:
¥28.5B
Income Statement
Earnings Waterfall
Envipro Holdings Inc
Envipro Holdings Inc
Income Statement
Envipro Holdings Inc
Envipro Holdings Inc
Currency: JPY
| 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 |
36
|
34
|
33
|
32
|
32
|
31
|
29
|
28
|
27
|
26
|
25
|
24
|
24
|
26
|
28
|
30
|
33
|
35
|
35
|
40
|
34
|
30
|
26
|
16
|
17
|
20
|
25
|
31
|
36
|
37
|
34
|
31
|
28
|
27
|
26
|
26
|
26
|
29
|
33
|
36
|
38
|
38
|
40
|
43
|
48
|
0
|
0
|
0
|
|
| Revenue |
36 402
N/A
|
35 786
-2%
|
36 712
+3%
|
34 981
-5%
|
34 060
-3%
|
32 538
-4%
|
32 839
+1%
|
31 642
-4%
|
30 586
-3%
|
29 131
-5%
|
26 636
-9%
|
27 034
+1%
|
28 554
+6%
|
29 123
+2%
|
31 598
+8%
|
34 829
+10%
|
35 907
+3%
|
37 456
+4%
|
37 012
-1%
|
35 855
-3%
|
36 203
+1%
|
36 336
+0%
|
38 217
+5%
|
37 652
-1%
|
36 714
-2%
|
33 879
-8%
|
31 171
-8%
|
31 803
+2%
|
33 459
+5%
|
40 934
+22%
|
47 787
+17%
|
51 561
+8%
|
54 674
+6%
|
57 319
+5%
|
54 201
-5%
|
53 659
-1%
|
52 067
-3%
|
49 190
-6%
|
50 828
+3%
|
51 397
+1%
|
52 590
+2%
|
52 214
-1%
|
51 661
-1%
|
51 209
-1%
|
51 238
+0%
|
49 091
-4%
|
46 823
-5%
|
45 836
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(30 496)
|
(29 993)
|
(30 697)
|
(29 063)
|
(27 983)
|
(26 755)
|
(27 227)
|
(26 160)
|
(25 408)
|
(23 796)
|
(21 617)
|
(21 891)
|
(22 799)
|
(23 420)
|
(25 348)
|
(28 190)
|
(29 440)
|
(30 915)
|
(30 543)
|
(29 570)
|
(29 955)
|
(29 882)
|
(31 322)
|
(30 688)
|
(29 507)
|
(27 018)
|
(24 725)
|
(25 204)
|
(26 577)
|
(32 569)
|
(38 367)
|
(41 590)
|
(44 307)
|
(46 691)
|
(44 048)
|
(43 692)
|
(42 648)
|
(40 691)
|
(42 332)
|
(43 069)
|
(44 175)
|
(43 734)
|
(43 704)
|
(42 787)
|
(42 447)
|
(40 640)
|
(38 004)
|
(37 044)
|
|
| Gross Profit |
5 906
N/A
|
5 794
-2%
|
6 015
+4%
|
5 917
-2%
|
6 076
+3%
|
5 783
-5%
|
5 611
-3%
|
5 482
-2%
|
5 179
-6%
|
5 335
+3%
|
5 020
-6%
|
5 144
+2%
|
5 754
+12%
|
5 703
-1%
|
6 249
+10%
|
6 638
+6%
|
6 467
-3%
|
6 542
+1%
|
6 468
-1%
|
6 283
-3%
|
6 247
-1%
|
6 455
+3%
|
6 896
+7%
|
6 963
+1%
|
7 207
+3%
|
6 862
-5%
|
6 446
-6%
|
6 599
+2%
|
6 883
+4%
|
8 365
+22%
|
9 421
+13%
|
9 971
+6%
|
10 367
+4%
|
10 628
+3%
|
10 153
-4%
|
9 967
-2%
|
9 419
-5%
|
8 499
-10%
|
8 496
0%
|
8 327
-2%
|
8 415
+1%
|
8 480
+1%
|
7 957
-6%
|
8 422
+6%
|
8 791
+4%
|
8 451
-4%
|
8 819
+4%
|
8 791
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 279)
|
(5 289)
|
(5 490)
|
(5 469)
|
(5 476)
|
(5 039)
|
(4 735)
|
(4 589)
|
(4 463)
|
(4 603)
|
(4 629)
|
(4 714)
|
(4 799)
|
(4 910)
|
(5 069)
|
(5 341)
|
(5 463)
|
(5 543)
|
(5 577)
|
(5 482)
|
(5 590)
|
(5 620)
|
(5 802)
|
(5 882)
|
(6 027)
|
(6 076)
|
(5 968)
|
(5 938)
|
(5 736)
|
(6 241)
|
(6 624)
|
(6 878)
|
(7 181)
|
(7 289)
|
(7 216)
|
(7 248)
|
(7 154)
|
(6 979)
|
(6 945)
|
(6 959)
|
(7 109)
|
(7 132)
|
(7 155)
|
(7 414)
|
(7 611)
|
(7 526)
|
(7 333)
|
(7 000)
|
|
| Selling, General & Administrative |
(5 280)
|
(5 075)
|
(5 491)
|
(5 470)
|
(5 476)
|
(4 839)
|
(4 736)
|
(4 590)
|
(4 464)
|
(4 405)
|
(4 630)
|
(4 715)
|
(4 800)
|
(4 727)
|
(5 071)
|
(5 343)
|
(5 465)
|
(5 342)
|
(5 573)
|
(5 478)
|
(5 586)
|
(5 450)
|
(5 802)
|
(5 882)
|
(6 027)
|
(5 921)
|
(5 968)
|
(5 938)
|
(5 736)
|
(6 054)
|
(6 624)
|
(6 878)
|
(7 181)
|
(7 073)
|
(7 216)
|
(7 248)
|
(7 154)
|
(6 687)
|
(6 930)
|
(6 928)
|
(7 062)
|
(6 835)
|
(7 094)
|
(7 358)
|
(7 562)
|
(7 120)
|
(7 291)
|
(6 954)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(111)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(214)
|
0
|
0
|
0
|
(200)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(183)
|
0
|
0
|
0
|
(201)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(176)
|
0
|
0
|
0
|
(178)
|
0
|
0
|
0
|
(218)
|
(15)
|
(31)
|
(47)
|
(298)
|
(61)
|
(56)
|
(48)
|
(294)
|
(42)
|
(46)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(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
|
|
| Operating Income |
626
N/A
|
505
-19%
|
525
+4%
|
449
-14%
|
601
+34%
|
744
+24%
|
876
+18%
|
893
+2%
|
715
-20%
|
731
+2%
|
390
-47%
|
430
+10%
|
957
+123%
|
793
-17%
|
1 182
+49%
|
1 298
+10%
|
1 004
-23%
|
998
-1%
|
892
-11%
|
802
-10%
|
658
-18%
|
835
+27%
|
1 094
+31%
|
1 082
-1%
|
1 180
+9%
|
786
-33%
|
477
-39%
|
661
+39%
|
1 147
+73%
|
2 124
+85%
|
2 797
+32%
|
3 093
+11%
|
3 186
+3%
|
3 339
+5%
|
2 936
-12%
|
2 719
-7%
|
2 265
-17%
|
1 520
-33%
|
1 552
+2%
|
1 368
-12%
|
1 307
-4%
|
1 348
+3%
|
802
-40%
|
1 008
+26%
|
1 180
+17%
|
925
-22%
|
1 486
+61%
|
1 791
+21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
220
|
209
|
256
|
265
|
219
|
196
|
106
|
51
|
34
|
16
|
39
|
55
|
51
|
124
|
194
|
259
|
254
|
260
|
247
|
209
|
256
|
248
|
203
|
191
|
183
|
85
|
126
|
164
|
157
|
688
|
716
|
776
|
929
|
818
|
895
|
680
|
631
|
317
|
241
|
465
|
431
|
332
|
451
|
120
|
161
|
223
|
86
|
378
|
|
| Non-Reccuring Items |
43
|
51
|
6
|
(8)
|
(44)
|
(47)
|
(30)
|
47
|
68
|
70
|
78
|
26
|
34
|
34
|
26
|
18
|
9
|
(111)
|
(103)
|
(160)
|
(134)
|
(26)
|
(45)
|
72
|
60
|
(10)
|
(12)
|
(69)
|
(510)
|
(798)
|
(783)
|
(785)
|
(363)
|
(8)
|
(12)
|
(16)
|
(84)
|
(177)
|
(178)
|
(177)
|
(113)
|
(989)
|
(989)
|
(990)
|
(665)
|
276
|
277
|
271
|
|
| Gain/Loss on Disposition of Assets |
9
|
13
|
24
|
20
|
47
|
78
|
66
|
67
|
37
|
9
|
11
|
8
|
8
|
12
|
15
|
17
|
19
|
13
|
10
|
8
|
22
|
22
|
26
|
26
|
11
|
(6)
|
(2)
|
0
|
(5)
|
19
|
9
|
12
|
16
|
17
|
29
|
36
|
39
|
34
|
30
|
26
|
22
|
22
|
13
|
8
|
16
|
14
|
16
|
18
|
|
| Total Other Income |
17
|
13
|
47
|
34
|
50
|
60
|
84
|
100
|
106
|
105
|
85
|
87
|
87
|
84
|
85
|
77
|
73
|
62
|
56
|
49
|
42
|
59
|
55
|
47
|
53
|
64
|
59
|
74
|
74
|
70
|
75
|
58
|
65
|
10
|
(17)
|
23
|
13
|
65
|
63
|
59
|
(12)
|
103
|
58
|
20
|
109
|
79
|
43
|
64
|
|
| Pre-Tax Income |
915
N/A
|
790
-14%
|
857
+8%
|
759
-11%
|
873
+15%
|
1 032
+18%
|
1 103
+7%
|
1 160
+5%
|
961
-17%
|
933
-3%
|
603
-35%
|
604
+0%
|
1 136
+88%
|
1 047
-8%
|
1 501
+43%
|
1 669
+11%
|
1 360
-19%
|
1 222
-10%
|
1 102
-10%
|
908
-18%
|
842
-7%
|
1 139
+35%
|
1 333
+17%
|
1 419
+6%
|
1 486
+5%
|
919
-38%
|
649
-29%
|
831
+28%
|
863
+4%
|
2 102
+144%
|
2 813
+34%
|
3 154
+12%
|
3 834
+22%
|
4 176
+9%
|
3 832
-8%
|
3 442
-10%
|
2 865
-17%
|
1 759
-39%
|
1 709
-3%
|
1 742
+2%
|
1 635
-6%
|
816
-50%
|
336
-59%
|
166
-50%
|
801
+382%
|
1 517
+89%
|
1 908
+26%
|
2 522
+32%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(242)
|
(238)
|
(245)
|
(208)
|
(247)
|
(346)
|
(364)
|
(388)
|
(331)
|
(305)
|
(164)
|
(154)
|
(308)
|
(274)
|
(456)
|
(480)
|
(390)
|
(381)
|
(350)
|
(350)
|
(310)
|
(361)
|
(420)
|
(407)
|
(456)
|
(323)
|
(228)
|
(287)
|
(310)
|
(595)
|
(775)
|
(849)
|
(1 016)
|
(1 029)
|
(974)
|
(863)
|
(685)
|
(497)
|
(458)
|
(493)
|
(421)
|
(260)
|
(124)
|
4
|
(226)
|
(350)
|
(476)
|
(749)
|
|
| Income from Continuing Operations |
673
|
552
|
612
|
551
|
626
|
685
|
740
|
773
|
632
|
628
|
441
|
452
|
829
|
773
|
1 046
|
1 190
|
971
|
841
|
751
|
557
|
531
|
778
|
913
|
1 012
|
1 029
|
595
|
421
|
544
|
553
|
1 507
|
2 039
|
2 305
|
2 818
|
3 148
|
2 858
|
2 579
|
2 180
|
1 262
|
1 251
|
1 249
|
1 214
|
556
|
212
|
170
|
576
|
1 167
|
1 433
|
1 774
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
(2)
|
3
|
4
|
9
|
13
|
11
|
17
|
7
|
(1)
|
(2)
|
(15)
|
(16)
|
(20)
|
(32)
|
(39)
|
(37)
|
(40)
|
(28)
|
(26)
|
(26)
|
(29)
|
(29)
|
(18)
|
(19)
|
0
|
1
|
7
|
9
|
10
|
10
|
|
| Net Income (Common) |
673
N/A
|
552
-18%
|
612
+11%
|
551
-10%
|
626
+14%
|
685
+9%
|
740
+8%
|
773
+4%
|
632
-18%
|
629
0%
|
440
-30%
|
450
+2%
|
826
+84%
|
769
-7%
|
1 040
+35%
|
1 184
+14%
|
965
-18%
|
841
-13%
|
749
-11%
|
560
-25%
|
535
-5%
|
787
+47%
|
926
+18%
|
1 023
+10%
|
1 046
+2%
|
602
-42%
|
420
-30%
|
541
+29%
|
538
-1%
|
1 492
+177%
|
2 018
+35%
|
2 273
+13%
|
2 779
+22%
|
3 111
+12%
|
2 818
-9%
|
2 550
-10%
|
2 155
-16%
|
1 236
-43%
|
1 222
-1%
|
1 219
0%
|
1 196
-2%
|
537
-55%
|
212
-61%
|
171
-19%
|
583
+241%
|
1 176
+102%
|
1 443
+23%
|
1 783
+24%
|
|
| EPS (Diluted) |
51.76
N/A
|
46
-11%
|
47.08
+2%
|
42.38
-10%
|
48.15
+14%
|
52.06
+8%
|
56.92
+9%
|
59.46
+4%
|
48.61
-18%
|
23.62
-51%
|
33.84
+43%
|
34.61
+2%
|
63.53
+84%
|
28.68
-55%
|
74.28
+159%
|
84.57
+14%
|
68.92
-19%
|
30.64
-56%
|
46.81
+53%
|
35.71
-24%
|
34.31
-4%
|
25.28
-26%
|
60.49
+139%
|
66.68
+10%
|
68.22
+2%
|
19.63
-71%
|
27.34
+39%
|
17.59
-36%
|
17.43
-1%
|
48.42
+178%
|
65.35
+35%
|
73.5
+12%
|
89.86
+22%
|
100.72
+12%
|
91.14
-10%
|
82.4
-10%
|
69.58
-16%
|
39.94
-43%
|
39.42
-1%
|
38.8
-2%
|
38.03
-2%
|
17.16
-55%
|
6.74
-61%
|
5.42
-20%
|
18.52
+242%
|
37.64
+103%
|
48.74
+29%
|
60.39
+24%
|
|
Switch to:
Switch to:
See Also
Discover More
