SiriusVision Co Ltd
TSE:6276

Watchlist Manager
SiriusVision Co Ltd Logo
SiriusVision Co Ltd
TSE:6276
Watchlist
Price: 243 JPY
Market Cap: ¥1.1B

Income Statement

Earnings Waterfall
SiriusVision Co Ltd

Income Statement
SiriusVision Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
2
2
2
1
1
1
1
1
1
1
0
2
2
3
3
2
1
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
0
0
0
Revenue
2 474
N/A
2 559
+3%
2 623
+2%
2 702
+3%
2 578
-5%
2 398
-7%
2 251
-6%
2 560
+14%
3 127
+22%
3 386
+8%
3 786
+12%
3 587
-5%
3 538
-1%
2 976
-16%
2 956
-1%
3 114
+5%
3 060
-2%
2 802
-8%
2 481
-11%
3 252
+31%
3 247
0%
3 290
+1%
3 333
+1%
3 405
+2%
3 453
+1%
3 520
+2%
3 569
+1%
3 624
+2%
3 646
+1%
3 533
-3%
3 596
+2%
3 650
+2%
3 818
+5%
3 858
+1%
3 913
+1%
4 069
+4%
3 943
-3%
3 987
+1%
3 914
-2%
3 792
-3%
3 866
+2%
3 831
-1%
3 993
+4%
4 032
+1%
4 181
+4%
4 274
+2%
4 362
+2%
4 401
+1%
4 511
+2%
4 744
+5%
4 710
-1%
4 931
+5%
4 785
-3%
4 646
-3%
4 654
+0%
4 704
+1%
4 394
-7%
3 987
-9%
2 692
-32%
3 645
+35%
4 002
+10%
4 248
+6%
4 138
-3%
3 573
-14%
2 906
-19%
2 273
-22%
1 729
-24%
1 779
+3%
1 935
+9%
2 052
+6%
2 287
+11%
2 332
+2%
2 518
+8%
2 503
-1%
2 315
-8%
2 253
-3%
2 009
-11%
1 995
-1%
2 065
+4%
Gross Profit
Cost of Revenue
(1 788)
(1 829)
(1 837)
(1 902)
(1 819)
(1 757)
(1 629)
(1 926)
(2 301)
(2 504)
(2 744)
(2 625)
(2 618)
(2 263)
(2 354)
(2 550)
(2 518)
(2 229)
(1 914)
(2 480)
(2 406)
(2 438)
(2 415)
(2 544)
(2 586)
(2 573)
(2 659)
(2 616)
(2 613)
(2 550)
(2 548)
(2 555)
(2 643)
(2 695)
(2 734)
(2 840)
(2 770)
(2 781)
(2 724)
(2 643)
(2 674)
(2 615)
(2 700)
(2 717)
(2 837)
(2 922)
(2 969)
(2 997)
(3 071)
(3 155)
(3 135)
(3 250)
(3 095)
(3 075)
(3 088)
(3 152)
(2 975)
(2 648)
(1 677)
(2 248)
(2 437)
(2 481)
(2 411)
(2 037)
(1 605)
(1 272)
(986)
(993)
(1 003)
(1 087)
(1 099)
(1 141)
(1 282)
(1 240)
(1 181)
(1 098)
(979)
(996)
(1 057)
Gross Profit
685
N/A
730
+7%
786
+8%
801
+2%
759
-5%
641
-16%
622
-3%
633
+2%
826
+30%
882
+7%
1 042
+18%
962
-8%
921
-4%
714
-22%
602
-16%
564
-6%
543
-4%
573
+6%
567
-1%
772
+36%
842
+9%
852
+1%
919
+8%
861
-6%
867
+1%
947
+9%
910
-4%
1 008
+11%
1 033
+3%
983
-5%
1 048
+7%
1 096
+5%
1 175
+7%
1 163
-1%
1 178
+1%
1 229
+4%
1 172
-5%
1 206
+3%
1 190
-1%
1 149
-3%
1 193
+4%
1 216
+2%
1 294
+6%
1 314
+2%
1 344
+2%
1 351
+1%
1 393
+3%
1 404
+1%
1 440
+3%
1 589
+10%
1 575
-1%
1 681
+7%
1 690
+1%
1 571
-7%
1 567
0%
1 552
-1%
1 419
-9%
1 339
-6%
1 014
-24%
1 397
+38%
1 565
+12%
1 768
+13%
1 727
-2%
1 536
-11%
1 301
-15%
1 001
-23%
743
-26%
786
+6%
932
+19%
965
+4%
1 188
+23%
1 191
+0%
1 236
+4%
1 264
+2%
1 133
-10%
1 155
+2%
1 030
-11%
999
-3%
1 007
+1%
Operating Income
Operating Expenses
(556)
(530)
(555)
(574)
(589)
(577)
(607)
(672)
(675)
(693)
(685)
(712)
(756)
(761)
(718)
(638)
(589)
(583)
(566)
(751)
(741)
(756)
(764)
(785)
(803)
(805)
(811)
(823)
(822)
(839)
(876)
(946)
(982)
(1 008)
(1 033)
(1 086)
(1 090)
(1 100)
(1 091)
(1 046)
(1 051)
(1 082)
(1 115)
(1 215)
(1 245)
(1 289)
(1 309)
(1 320)
(1 374)
(1 419)
(1 456)
(1 448)
(1 476)
(1 466)
(1 468)
(1 531)
(1 577)
(1 535)
(1 216)
(1 717)
(1 770)
(1 788)
(1 724)
(1 826)
(1 555)
(1 419)
(1 262)
(1 174)
(1 111)
(1 095)
(1 132)
(1 166)
(1 207)
(1 230)
(1 246)
(1 308)
(1 207)
(1 180)
(1 148)
Selling, General & Administrative
(556)
(530)
(555)
(574)
(589)
(577)
(607)
(672)
(675)
(693)
(685)
(712)
(756)
(761)
(718)
(638)
(589)
(583)
(566)
(737)
(741)
(756)
(764)
(743)
(803)
(805)
(811)
(737)
(822)
(839)
(876)
(840)
(982)
(1 008)
(1 033)
(991)
(1 090)
(1 100)
(1 091)
(970)
(1 051)
(1 082)
(1 115)
(1 137)
(1 245)
(1 289)
(1 309)
(1 320)
(1 374)
(1 419)
(1 456)
(1 448)
(1 475)
(1 465)
(1 468)
(1 531)
(1 535)
(1 535)
(1 060)
(1 664)
(1 717)
(1 788)
(1 609)
(1 634)
(1 555)
(1 419)
(1 119)
(1 174)
(1 111)
(1 095)
(1 013)
(1 166)
(1 207)
(1 230)
(1 125)
(1 236)
(1 207)
(1 180)
(1 148)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14)
0
0
0
(42)
0
0
0
(86)
0
0
0
(106)
0
0
0
(94)
0
0
0
(76)
0
0
0
(78)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(156)
0
0
0
(115)
0
0
0
(144)
0
0
0
(119)
0
0
0
(121)
0
0
0
0
Other Operating Expenses
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)
(42)
(0)
(0)
(53)
(53)
0
(0)
(192)
(0)
(0)
0
0
(0)
0
(0)
(0)
0
(0)
0
(72)
0
0
0
Operating Income
129
N/A
200
+55%
231
+15%
227
-2%
170
-25%
64
-62%
16
-76%
(39)
N/A
151
N/A
189
+25%
358
+89%
250
-30%
165
-34%
(48)
N/A
(115)
-143%
(74)
+36%
(46)
+37%
(10)
+79%
1
N/A
22
+2 986%
100
+365%
97
-4%
155
+60%
76
-51%
65
-15%
141
+119%
99
-30%
186
+88%
211
+14%
143
-32%
172
+20%
150
-13%
193
+29%
155
-20%
146
-6%
143
-2%
82
-43%
106
+30%
99
-7%
103
+5%
142
+37%
134
-5%
179
+34%
99
-44%
99
0%
62
-37%
84
+35%
84
+0%
67
-21%
170
+155%
119
-30%
233
+97%
214
-8%
105
-51%
99
-6%
22
-78%
(158)
N/A
(196)
-24%
(201)
-3%
(320)
-59%
(205)
+36%
(20)
+90%
4
N/A
(289)
N/A
(254)
+12%
(418)
-65%
(520)
-24%
(388)
+25%
(179)
+54%
(130)
+27%
57
N/A
25
-56%
29
+16%
34
+17%
(112)
N/A
(154)
-37%
(178)
-16%
(182)
-2%
(141)
+23%
Pre-Tax Income
Interest Income Expense
(5)
(3)
3
(0)
0
(2)
2
4
6
7
21
3
(26)
(45)
(78)
(18)
(18)
22
(3)
3
9
8
9
7
3
11
8
4
12
13
20
25
24
25
27
31
28
25
22
16
13
7
6
3
4
7
7
1
0
1
(4)
(0)
(1)
(6)
5
6
9
15
3
6
5
4
12
6
30
34
24
29
10
9
14
19
26
19
24
12
4
21
36
Non-Reccuring Items
(29)
(88)
(99)
(76)
(18)
0
1
13
(4)
(3)
(15)
(0)
(5)
(5)
(3)
(0)
(0)
36
35
35
35
(2)
(2)
(21)
(23)
(22)
(21)
(1)
1
2
1
(1)
0
(0)
(0)
(0)
(1)
(5)
(0)
(1)
0
4
(447)
(930)
(930)
(930)
(483)
(24)
(24)
(24)
(24)
(1)
0
0
0
(42)
0
(69)
(53)
0
0
(168)
(192)
0
(238)
(97)
(293)
(300)
(304)
(304)
(50)
(5)
45
47
(25)
0
(516)
(516)
(612)
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
1
1
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
(0)
(0)
0
115
114
173
174
78
79
20
20
65
56
94
0
0
0
275
0
0
556
279
279
341
61
53
0
0
(1)
(0)
0
0
0
(6)
Total Other Income
11
8
39
23
25
22
3
16
11
17
5
11
8
8
10
14
14
12
12
24
23
23
22
14
14
14
14
14
16
19
20
19
23
20
20
20
16
15
15
15
14
15
20
19
19
24
19
20
21
17
23
20
15
14
9
11
17
27
44
155
90
80
30
302
340
123
128
130
117
70
58
103
14
9
4
3
1
(1)
3
Pre-Tax Income
107
N/A
117
+9%
174
+49%
172
-1%
177
+3%
85
-52%
21
-75%
(7)
N/A
162
N/A
211
+30%
368
+75%
264
-28%
141
-46%
(90)
N/A
(187)
-108%
(78)
+58%
(50)
+36%
59
N/A
45
-25%
84
+88%
167
+99%
125
-25%
183
+47%
76
-58%
59
-23%
144
+145%
100
-30%
203
+102%
240
+19%
178
-26%
213
+20%
195
-8%
241
+23%
201
-16%
192
-5%
194
+1%
125
-35%
140
+12%
136
-3%
133
-2%
168
+26%
160
-5%
(242)
N/A
(809)
-234%
(808)
+0%
(836)
-4%
(375)
+55%
82
N/A
179
+120%
278
+55%
286
+3%
427
+49%
307
-28%
193
-37%
132
-31%
18
-87%
(68)
N/A
(167)
-146%
(112)
+33%
(159)
-42%
(110)
+31%
(104)
+6%
128
N/A
19
-85%
(123)
N/A
197
N/A
(381)
N/A
(249)
+35%
(15)
+94%
(295)
-1 932%
131
N/A
142
+9%
113
-21%
109
-4%
(110)
N/A
(138)
-26%
(690)
-398%
(679)
+2%
(720)
-6%
Net Income
Tax Provision
(9)
(13)
34
(12)
(8)
(64)
(9)
(4)
(76)
(105)
(171)
(117)
(61)
27
68
(40)
(73)
(91)
(16)
(27)
(33)
(46)
(96)
(162)
(163)
(173)
(139)
(90)
(93)
(80)
(101)
(82)
(101)
(105)
(95)
(114)
(102)
(95)
(85)
(66)
(67)
(69)
(97)
(110)
(102)
(103)
(92)
(62)
(82)
(110)
(115)
(71)
(48)
(5)
22
(79)
(57)
(61)
34
(43)
(65)
(65)
(108)
(32)
(19)
(35)
(24)
(32)
(39)
(19)
(28)
(38)
(35)
(47)
(31)
(36)
(32)
(11)
(8)
Income from Continuing Operations
98
104
208
161
170
21
13
(10)
86
106
197
146
80
(63)
(118)
(118)
(123)
(32)
29
57
134
79
87
(85)
(105)
(29)
(38)
113
147
98
112
113
140
96
97
79
23
46
51
67
102
91
(339)
(919)
(909)
(939)
(467)
20
97
168
171
355
258
188
154
(62)
(125)
(227)
(78)
(202)
(175)
(169)
20
(13)
(142)
162
(405)
(281)
(54)
(315)
102
104
78
62
(141)
(175)
(722)
(689)
(728)
Income to Minority Interest
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)
(13)
(22)
(27)
(27)
(21)
(16)
(16)
(15)
(12)
(17)
(14)
(20)
(21)
(26)
(24)
(14)
(3)
Net Income (Common)
98
N/A
104
+6%
208
+100%
161
-23%
170
+6%
21
-88%
13
-40%
(10)
N/A
86
N/A
106
+24%
197
+87%
146
-26%
80
-45%
(63)
N/A
(118)
-88%
(118)
+1%
(123)
-4%
(32)
+74%
29
N/A
57
+94%
134
+136%
79
-41%
87
+11%
(85)
N/A
(105)
-23%
(29)
+72%
(38)
-30%
113
N/A
147
+30%
98
-34%
112
+15%
113
+1%
140
+24%
96
-31%
97
+1%
79
-18%
23
-70%
46
+95%
51
+11%
67
+32%
102
+52%
91
-11%
(339)
N/A
(919)
-171%
(909)
+1%
(939)
-3%
(467)
+50%
20
N/A
97
+386%
168
+73%
171
+2%
355
+108%
258
-27%
188
-27%
154
-18%
(62)
N/A
(125)
-102%
(227)
-82%
(78)
+66%
(202)
-160%
(175)
+13%
(169)
+3%
7
N/A
(34)
N/A
(169)
-389%
135
N/A
(425)
N/A
(297)
+30%
(70)
+77%
(330)
-375%
90
N/A
87
-3%
63
-28%
42
-34%
(163)
N/A
(201)
-23%
(747)
-272%
(703)
+6%
(731)
-4%
EPS (Diluted)
18.16
N/A
19.25
+6%
38.53
+100%
29.74
-23%
31.44
+6%
3.92
-88%
2.36
-40%
-1.93
N/A
15.54
N/A
19.59
+26%
36.55
+87%
27.11
-26%
15.09
-44%
-12.11
N/A
-22.76
-88%
-22.65
+0%
-24.13
-7%
-6.21
+74%
5.7
N/A
11.07
+94%
26.17
+136%
15.72
-40%
18.14
+15%
-17.38
N/A
-23.24
-34%
-6.83
+71%
-8.9
-30%
26.32
N/A
34.25
+30%
22.74
-34%
26.06
+15%
26.25
+1%
32.51
+24%
22.32
-31%
22.53
+1%
18.4
-18%
5.43
-70%
10.62
+96%
11.77
+11%
15.51
+32%
23.65
+52%
21.09
-11%
-78.79
N/A
-213.35
-171%
-211.46
+1%
-218.46
-3%
-108.53
+50%
4.66
N/A
22.84
+390%
39.56
+73%
40.23
+2%
83.66
+108%
60.82
-27%
44.07
-28%
35.97
-18%
-14.51
N/A
-29.29
-102%
-53.15
-81%
-18.03
+66%
-46.58
-158%
-40.39
+13%
-38.97
+4%
1.65
N/A
-7.52
N/A
-36.81
-389%
29.41
N/A
-92.66
N/A
-64.67
+30%
-15.12
+77%
-71.52
-373%
19.61
N/A
18.91
-4%
13.66
-28%
8.96
-34%
-35.13
N/A
-43.21
-23%
-160.77
-272%
-151.38
+6%
-157.46
-4%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett