Income Statement

Revenue

+8%

+14%

10Y

Currency: JPY

	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
Revenue
Interest Expense	113	0	0	130	0	0	155	0	0	146	0	0	117	0	0	33	0	0	23	41	58	91	80	75	71	47	48	49	49	58	61	65	68	62	59	55	55	65	68	71	69	63	62	60	62	65	65	66	67	70	72	73	72	68	67	72	65	54	50	38	39	45	43	43	42	36	36	30	26	24	16	14	12	9	8	23	37	50	0	0
Revenue	59 354 N/A	59 470 +0%	60 157 +1%	60 578 +1%	61 265 +1%	61 890 +1%	63 342 +2%	64 451 +2%	64 637 +0%	65 364 +1%	65 571 +0%	66 751 +2%	66 716 0%	65 843 -1%	61 789 -6%	58 684 -5%	56 539 -4%	56 395 0%	56 779 +1%	56 472 -1%	55 481 -2%	76 897 +39%	75 972 -1%	75 387 -1%	74 948 -1%	74 847 0%	74 252 -1%	74 171 0%	74 232 +0%	75 455 +2%	77 309 +2%	79 244 +3%	81 590 +3%	83 938 +3%	84 112 +0%	84 988 +1%	85 838 +1%	85 674 0%	86 346 +1%	86 352 +0%	85 781 -1%	85 454 0%	84 509 -1%	83 259 -1%	82 599 -1%	82 995 +0%	83 617 +1%	84 533 +1%	85 649 +1%	85 507 0%	85 893 +0%	85 471 0%	84 705 -1%	83 900 -1%	82 441 -2%	83 562 +1%	81 450 -3%	78 066 -4%	72 416 -7%	68 503 -5%	67 938 -1%	68 434 +1%	71 634 +5%	70 545 -2%	69 876 -1%	69 313 -1%	69 916 +1%	72 058 +3%	73 335 +2%	74 655 +2%	74 184 -1%	74 445 +0%	74 668 +0%	74 602 0%	77 259 +4%	77 932 +1%	78 734 +1%	78 723 0%	77 561 -1%	78 176 +1%
Gross Profit
Cost of Revenue	(26 168)	(26 667)	(27 611)	(28 049)	(28 924)	(29 242)	(29 933)	(30 979)	(31 147)	(31 972)	(31 466)	(32 203)	(32 449)	(32 683)	(30 942)	(29 473)	(29 246)	(28 825)	(29 007)	(27 988)	(27 311)	(38 273)	(36 963)	(35 995)	(35 285)	(34 259)	(33 579)	(32 845)	(32 781)	(33 286)	(34 194)	(35 154)	(35 883)	(36 181)	(35 821)	(35 841)	(35 998)	(35 734)	(35 752)	(35 876)	(35 511)	(35 640)	(35 120)	(34 906)	(35 379)	(36 341)	(37 482)	(38 016)	(38 236)	(37 918)	(37 437)	(37 198)	(36 433)	(36 288)	(35 585)	(36 061)	(35 588)	(33 770)	(31 815)	(30 280)	(30 181)	(30 560)	(31 922)	(31 321)	(30 791)	(30 248)	(30 586)	(31 794)	(32 185)	(32 589)	(32 120)	(31 962)	(31 770)	(31 643)	(32 747)	(32 360)	(32 468)	(31 693)	(30 514)	(30 902)
Gross Profit	33 186 N/A	32 803 -1%	32 546 -1%	32 529 0%	32 341 -1%	32 648 +1%	33 409 +2%	33 472 +0%	33 490 +0%	33 392 0%	34 105 +2%	34 548 +1%	34 267 -1%	33 160 -3%	30 847 -7%	29 211 -5%	27 293 -7%	27 570 +1%	27 772 +1%	28 484 +3%	28 170 -1%	38 624 +37%	39 009 +1%	39 392 +1%	39 663 +1%	40 588 +2%	40 673 +0%	41 326 +2%	41 451 +0%	42 169 +2%	43 115 +2%	44 090 +2%	45 707 +4%	47 757 +4%	48 291 +1%	49 147 +2%	49 840 +1%	49 940 +0%	50 594 +1%	50 476 0%	50 270 0%	49 814 -1%	49 389 -1%	48 353 -2%	47 220 -2%	46 654 -1%	46 135 -1%	46 517 +1%	47 413 +2%	47 589 +0%	48 456 +2%	48 273 0%	48 272 0%	47 612 -1%	46 856 -2%	47 501 +1%	45 862 -3%	44 296 -3%	40 601 -8%	38 223 -6%	37 757 -1%	37 874 +0%	39 712 +5%	39 224 -1%	39 085 0%	39 065 0%	39 330 +1%	40 264 +2%	41 150 +2%	42 066 +2%	42 064 0%	42 483 +1%	42 898 +1%	42 959 +0%	44 512 +4%	45 572 +2%	46 266 +2%	47 030 +2%	47 047 +0%	47 274 +0%
Operating Income
Operating Expenses	(28 828)	(28 437)	(28 816)	(29 179)	(29 744)	(29 978)	(30 221)	(30 129)	(30 252)	(30 527)	(30 867)	(30 881)	(30 786)	(31 085)	(30 872)	(29 780)	(28 438)	(27 276)	(26 674)	(25 910)	(25 152)	(34 217)	(35 070)	(35 556)	(36 118)	(36 538)	(36 309)	(36 350)	(36 680)	(37 259)	(38 283)	(39 264)	(40 453)	(41 169)	(41 512)	(41 806)	(42 202)	(43 101)	(43 343)	(43 771)	(43 536)	(43 263)	(43 600)	(42 915)	(42 920)	(42 661)	(42 301)	(42 762)	(43 275)	(43 719)	(44 031)	(44 060)	(44 021)	(43 841)	(43 523)	(43 352)	(42 782)	(41 753)	(39 693)	(38 362)	(37 010)	(36 479)	(36 613)	(35 860)	(35 299)	(34 901)	(34 836)	(35 102)	(35 704)	(36 111)	(36 563)	(37 080)	(37 372)	(37 703)	(38 239)	(39 353)	(39 932)	(40 847)	(41 307)	(41 355)
Selling, General & Administrative	(28 828)	(28 437)	(28 816)	(29 231)	(29 796)	(29 978)	(30 221)	(28 074)	(30 252)	(30 527)	(30 800)	(30 881)	(29 200)	(30 083)	(25 850)	(24 726)	(23 621)	(22 794)	(22 356)	(21 778)	(21 182)	(28 965)	(31 272)	(32 873)	(34 836)	(29 344)	(36 310)	(36 350)	(36 681)	(29 972)	(38 282)	(39 263)	(40 451)	(32 824)	(41 310)	(41 805)	(42 201)	(33 924)	(43 342)	(43 771)	(43 535)	(34 646)	(43 598)	(42 913)	(42 918)	(36 350)	(42 300)	(42 761)	(43 275)	(36 338)	(44 030)	(44 060)	(44 020)	(36 636)	(43 520)	(43 349)	(42 780)	(35 167)	(39 694)	(38 362)	(37 010)	(30 869)	(36 611)	(35 858)	(35 298)	(29 513)	(34 835)	(35 101)	(35 702)	(30 902)	(36 562)	(37 080)	(37 371)	(32 424)	(38 238)	(39 352)	(39 931)	(33 950)	(41 306)	(41 352)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(1 320)	(2 598)	(4 229)	(4 224)	(3 955)	(3 585)	(3 403)	(3 192)	(3 008)	(3 945)	0	0	0	(5 103)	0	0	0	(5 102)	0	0	0	(6 054)	0	0	0	(6 844)	0	0	0	0	0	0	0	(6 299)	0	0	0	(5 612)	0	0	0	(5 556)	0	0	0	(5 519)	0	0	0	(4 664)	0	0	0	(4 519)	0	0	0	(4 443)	0	0	0	(4 538)	0	0	0	(5 606)	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(266)	(526)	(793)	(830)	(862)	(897)	(915)	(940)	(962)	(1 307)	0	0	0	(2 091)	0	0	0	(2 184)	0	0	0	(2 290)	0	0	0	(2 332)	0	0	0	(1 714)	0	0	0	(11)	0	0	0	(1 768)	0	0	0	(1 647)	0	0	0	(1 066)	0	0	0	(945)	0	0	0	(868)	0	0	0	(765)	0	0	0	(740)	0	0	0	(1 290)	0	0
Other Operating Expenses	0	0	0	52	52	0	0	(2 055)	0	0	(67)	0	0	2 122	0	0	0	0	0	0	0	0	(3 798)	(2 683)	(1 282)	0	0	0	1	(1)	0	(1)	0	(1)	(202)	(1)	(1)	(1)	0	0	(1)	(6 903)	(2)	(2)	(2)	(1)	(1)	(1)	0	(1)	(1)	0	(1)	(2)	(3)	(3)	(2)	(1)	0	0	0	(1)	(2)	0	(1)	(1)	(1)	(1)	0	(1)	(1)	0	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(3)
Operating Income	4 358 N/A	4 366 +0%	3 730 -15%	3 350 -10%	2 597 -22%	2 670 +3%	3 188 +19%	3 343 +5%	3 238 -3%	2 865 -12%	3 238 +13%	3 667 +13%	3 481 -5%	2 075 -40%	(25) N/A	(569) -2 176%	(1 145) -101%	294 N/A	1 098 +273%	2 574 +134%	3 018 +17%	4 407 +46%	3 939 -11%	3 836 -3%	3 545 -8%	4 050 +14%	4 364 +8%	4 976 +14%	4 771 -4%	4 910 +3%	4 832 -2%	4 826 0%	5 254 +9%	6 588 +25%	6 779 +3%	7 341 +8%	7 638 +4%	6 839 -10%	7 251 +6%	6 705 -8%	6 734 +0%	6 551 -3%	5 789 -12%	5 438 -6%	4 300 -21%	3 993 -7%	3 834 -4%	3 755 -2%	4 138 +10%	3 870 -6%	4 425 +14%	4 213 -5%	4 251 +1%	3 771 -11%	3 333 -12%	4 149 +24%	3 080 -26%	2 543 -17%	908 -64%	(139) N/A	747 N/A	1 395 +87%	3 099 +122%	3 364 +9%	3 786 +13%	4 164 +10%	4 494 +8%	5 162 +15%	5 446 +6%	5 955 +9%	5 501 -8%	5 403 -2%	5 526 +2%	5 256 -5%	6 273 +19%	6 219 -1%	6 334 +2%	6 183 -2%	5 740 -7%	5 919 +3%
Pre-Tax Income
Interest Income Expense	(1 226)	(253)	(242)	(233)	(396)	(119)	(122)	(140)	(200)	159	(176)	(66)	(66)	57	(238)	(332)	(47)	313	(101)	120	55	339	452	31	75	(5)	(124)	140	345	307	601	685	700	506	392	364	200	100	304	34	34	(49)	(73)	131	152	(17)	3	58	(132)	(87)	(225)	(301)	(249)	(168)	(122)	(211)	(148)	(193)	(116)	26	2	359	406	373	407	330	486	379	169	92	142	384	439	699	924	42	538	33	(497)	441
Non-Reccuring Items	0	(52)	0	(79)	(34)	(62)	(57)	(71)	(75)	(74)	(70)	(72)	(66)	(67)	(51)	(58)	(6 028)	(6 042)	(6 025)	(54)	(40)	1 063	1 123	1 313	1 342	(170)	(197)	(371)	(514)	(545)	(523)	(561)	(451)	(157)	0	(209)	(217)	(33)	200	235	33	(214)	(455)	(451)	(374)	(163)	(159)	(270)	(140)	(52)	162	275	287	214	2	(435)	(432)	(464)	(184)	644	(555)	(394)	(685)	(1 074)	129	34	49	120	124	132	562	491	484	473	39	39	(455)	(663)	(760)	(757)
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	110	110	110	110	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	86	85	0	85	0	0	0	0	0	0	0	44	0	0	0	0	0	0	0	0	0	0
Total Other Income	(34)	47	43	32	63	229	316	279	255	218	337	295	366	281	277	163	177	127	150	130	136	265	260	265	299	295	290	315	376	346	302	254	207	182	201	270	253	115	(13)	(56)	(56)	1 367	1 382	1 315	1 323	213	160	278	274	237	205	139	121	118	136	121	109	140	120	153	292	194	214	214	177	190	202	191	204	132	179	174	176	267	257	250	230	170	180	199
Pre-Tax Income	3 098 N/A	4 108 +33%	3 531 -14%	3 070 -13%	2 230 -27%	2 718 +22%	3 325 +22%	3 411 +3%	3 218 -6%	3 168 -2%	3 329 +5%	3 824 +15%	3 715 -3%	2 346 -37%	(37) N/A	(796) -2 051%	(7 043) -785%	(5 308) +25%	(4 878) +8%	2 770 N/A	3 169 +14%	6 074 +92%	5 884 -3%	5 555 -6%	5 371 -3%	4 280 -20%	4 333 +1%	5 060 +17%	4 978 -2%	5 018 +1%	5 212 +4%	5 204 0%	5 710 +10%	7 119 +25%	7 372 +4%	7 766 +5%	7 874 +1%	7 021 -11%	7 742 +10%	6 918 -11%	6 745 -3%	7 655 +13%	6 643 -13%	6 433 -3%	5 401 -16%	4 026 -25%	3 838 -5%	3 821 0%	4 140 +8%	3 968 -4%	4 567 +15%	4 326 -5%	4 410 +2%	3 935 -11%	3 349 -15%	3 624 +8%	2 609 -28%	2 026 -22%	814 -60%	769 -6%	486 -37%	1 639 +237%	3 033 +85%	2 877 -5%	4 499 +56%	4 718 +5%	5 231 +11%	5 852 +12%	5 943 +2%	6 355 +7%	6 384 +0%	6 452 +1%	6 625 +3%	6 695 +1%	7 493 +12%	6 550 -13%	6 647 +1%	5 723 -14%	4 663 -19%	5 802 +24%
Net Income
Tax Provision	(1 936)	(2 054)	(1 488)	(1 066)	(1 006)	(1 342)	(1 633)	(1 537)	(1 490)	(1 514)	(1 562)	(1 964)	(1 863)	(1 612)	(544)	(370)	(3 223)	(3 480)	(3 065)	(273)	(314)	214	(46)	(65)	(89)	(1 393)	(1 278)	(1 539)	(1 917)	(191)	(557)	(479)	(577)	(2 540)	(2 688)	(2 515)	(2 511)	(1 397)	(1 549)	(1 658)	(1 524)	(2 388)	(2 066)	(1 890)	(1 433)	(1 302)	(1 092)	(1 002)	(1 356)	(935)	(1 193)	(1 149)	(1 044)	(1 164)	(1 016)	(1 149)	(902)	(1 342)	(689)	(684)	(754)	12	(411)	(389)	(570)	(1 140)	(1 492)	(1 579)	(1 593)	(1 730)	(1 889)	(1 959)	(1 993)	(1 863)	(1 968)	(1 806)	(1 957)	(1 634)	(1 426)	(1 704)
Income from Continuing Operations	1 162	2 054	2 043	2 004	1 224	1 376	1 692	1 874	1 728	1 654	1 767	1 860	1 852	734	(581)	(1 166)	(10 266)	(8 788)	(7 943)	2 497	2 855	6 288	5 838	5 490	5 282	2 887	3 055	3 521	3 061	4 827	4 655	4 725	5 133	4 579	4 684	5 251	5 363	5 624	6 193	5 260	5 221	5 267	4 577	4 543	3 968	2 724	2 746	2 819	2 784	3 033	3 374	3 177	3 366	2 771	2 333	2 475	1 707	684	125	85	(268)	1 651	2 622	2 488	3 929	3 578	3 739	4 273	4 350	4 625	4 495	4 493	4 632	4 832	5 525	4 744	4 690	4 089	3 237	4 098
Income to Minority Interest	(6)	(14)	(12)	(16)	(12)	(6)	(7)	(5)	(5)	(9)	(12)	(7)	(9)	(13)	(15)	(4)	3	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
Net Income (Common)	1 152 N/A	2 036 +77%	2 030 0%	1 986 -2%	1 212 -39%	1 370 +13%	1 682 +23%	1 870 +11%	1 722 -8%	1 647 -4%	1 751 +6%	1 854 +6%	1 845 0%	725 -61%	(598) N/A	(1 172) -96%	(10 266) -776%	(8 788) +14%	(7 942) +10%	2 500 N/A	2 854 +14%	6 288 +120%	5 835 -7%	5 486 -6%	5 281 -4%	2 886 -45%	3 053 +6%	3 520 +15%	3 059 -13%	4 827 +58%	4 656 -4%	4 725 +1%	5 134 +9%	4 578 -11%	4 683 +2%	5 250 +12%	5 361 +2%	5 624 +5%	6 192 +10%	5 259 -15%	5 221 -1%	5 267 +1%	4 577 -13%	4 543 -1%	3 969 -13%	2 724 -31%	2 747 +1%	2 820 +3%	2 784 -1%	3 033 +9%	3 373 +11%	3 177 -6%	3 365 +6%	2 771 -18%	2 334 -16%	2 474 +6%	1 708 -31%	683 -60%	124 -82%	84 -32%	(270) N/A	1 651 N/A	2 621 +59%	2 489 -5%	3 929 +58%	3 578 -9%	3 739 +4%	4 272 +14%	4 351 +2%	4 624 +6%	4 495 -3%	4 493 0%	4 630 +3%	4 831 +4%	5 523 +14%	4 743 -14%	4 688 -1%	4 088 -13%	3 236 -21%	4 097 +27%
EPS (Diluted)	10.12 N/A	31.81 +214%	71.62 +125%	17.79 -75%	19.23 +8%	30.44 +58%	14.88 -51%	30.16 +103%	35.87 +19%	14.79 -59%	29.18 +97%	37.83 +30%	16.24 -57%	15.1 -7%	-11.5 N/A	-11.4 +1%	-197.42 -1 632%	-172.31 +13%	-77.26 +55%	24.53 N/A	28.27 +15%	61.85 +119%	57.8 -7%	55.29 -4%	54.66 -1%	29.34 -46%	32 +9%	37.66 +18%	32.73 -13%	51.45 +57%	51.1 -1%	54.04 +6%	60.09 +11%	52.52 -13%	55.98 +7%	63.27 +13%	66.14 +5%	68.49 +4%	76.99 +12%	65.94 -14%	66.19 +0%	66.43 +0%	59.02 -11%	59.19 +0%	52.45 -11%	35.72 -32%	36.85 +3%	38.07 +3%	37.69 -1%	40.98 +9%	46.13 +13%	43.94 -5%	46.88 +7%	38.37 -18%	32.68 -15%	34.93 +7%	24.32 -30%	9.68 -60%	1.78 -82%	1.21 -32%	-3.88 N/A	23.78 N/A	37.92 +59%	36.54 -4%	58.23 +59%	52.59 -10%	55.45 +5%	63.56 +15%	64.89 +2%	68.85 +6%	67.28 -2%	67.33 +0%	69.84 +4%	72.73 +4%	84.18 +16%	72.62 -14%	72.16 -1%	62.8 -13%	50.46 -20%	64 +27%

Income Statement Balance Sheet Cash Flow Statement

Riso Kagaku Corp
TSE:6413

Income Statement

Earnings Waterfall
Riso Kagaku Corp

Income Statement
Riso Kagaku Corp

See Also

Company

Help

Tools

Stocks

Riso Kagaku Corp TSE:6413

Income Statement

Earnings Waterfall Riso Kagaku Corp

Income Statement Riso Kagaku Corp

See Also

Company

Help

Tools

Stocks

Riso Kagaku Corp
TSE:6413

Earnings Waterfall
Riso Kagaku Corp

Income Statement
Riso Kagaku Corp