Oizumi Corp banner
O

Oizumi Corp
TSE:6428

Watchlist Manager
Oizumi Corp
TSE:6428
Watchlist
Price: 332 JPY 0.3% Market Closed
Market Cap: ¥7.5B

Income Statement

Earnings Waterfall
Oizumi Corp

Income Statement
Oizumi Corp

Rotate your device to view
Income Statement
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
12
0
0
12
0
0
14
28
44
58
57
54
49
46
44
42
39
36
33
33
32
32
34
35
36
68
87
103
119
113
112
111
109
97
93
91
88
86
84
82
80
78
77
76
75
76
78
78
79
79
77
76
75
72
78
77
79
91
94
102
102
94
90
91
97
111
0
0
0
Revenue
15 765
N/A
15 374
-2%
12 623
-18%
11 438
-9%
10 651
-7%
9 443
-11%
8 746
-7%
8 611
-2%
7 740
-10%
6 922
-11%
6 100
-12%
5 796
-5%
5 904
+2%
5 771
-2%
5 423
-6%
6 384
+18%
7 534
+18%
9 970
+32%
11 532
+16%
10 539
-9%
9 787
-7%
8 375
-14%
8 884
+6%
9 708
+9%
10 307
+6%
13 537
+31%
13 193
-3%
13 414
+2%
13 571
+1%
10 487
-23%
13 519
+29%
13 457
0%
13 017
-3%
17 733
+36%
16 125
-9%
16 890
+5%
20 723
+23%
17 474
-16%
17 037
-3%
16 785
-1%
13 752
-18%
13 137
-4%
12 903
-2%
12 391
-4%
12 322
-1%
11 030
-10%
11 120
+1%
10 526
-5%
10 033
-5%
10 022
0%
9 724
-3%
10 139
+4%
11 319
+12%
11 321
+0%
11 994
+6%
11 849
-1%
10 126
-15%
12 488
+23%
12 807
+3%
13 333
+4%
14 103
+6%
11 974
-15%
10 794
-10%
11 188
+4%
12 343
+10%
13 064
+6%
18 128
+39%
20 272
+12%
22 482
+11%
23 165
+3%
21 393
-8%
21 707
+1%
21 360
-2%
21 412
+0%
20 113
-6%
19 190
-5%
19 133
0%
21 295
+11%
Gross Profit
Cost of Revenue
(10 504)
(10 469)
(8 932)
(8 285)
(7 894)
(7 122)
(6 479)
(6 340)
(5 739)
(5 239)
(4 724)
(4 613)
(4 757)
(4 614)
(4 305)
(4 848)
(5 619)
(7 594)
(8 974)
(8 307)
(7 652)
(6 456)
(6 855)
(7 564)
(8 118)
(10 049)
(9 765)
(9 960)
(9 998)
(8 212)
(10 140)
(10 064)
(9 765)
(12 869)
(12 413)
(13 005)
(15 340)
(13 556)
(12 897)
(12 730)
(11 028)
(10 368)
(10 276)
(9 909)
(10 606)
(9 665)
(9 277)
(8 763)
(7 590)
(7 544)
(7 455)
(7 636)
(8 212)
(8 156)
(8 488)
(8 300)
(7 333)
(8 778)
(8 925)
(9 026)
(9 675)
(8 392)
(7 930)
(8 394)
(9 080)
(9 561)
(12 232)
(14 179)
(15 076)
(15 435)
(14 276)
(14 081)
(14 374)
(14 548)
(13 749)
(13 261)
(12 696)
(13 932)
Gross Profit
5 262
N/A
4 905
-7%
3 691
-25%
3 153
-15%
2 757
-13%
2 321
-16%
2 267
-2%
2 271
+0%
2 001
-12%
1 684
-16%
1 376
-18%
1 183
-14%
1 147
-3%
1 156
+1%
1 118
-3%
1 536
+37%
1 915
+25%
2 376
+24%
2 558
+8%
2 233
-13%
2 136
-4%
1 919
-10%
2 029
+6%
2 144
+6%
2 189
+2%
3 488
+59%
3 429
-2%
3 454
+1%
3 573
+3%
2 275
-36%
3 379
+49%
3 392
+0%
3 252
-4%
4 863
+50%
3 712
-24%
3 884
+5%
5 383
+39%
3 918
-27%
4 140
+6%
4 055
-2%
2 724
-33%
2 768
+2%
2 627
-5%
2 482
-6%
1 716
-31%
1 365
-20%
1 843
+35%
1 763
-4%
2 443
+39%
2 478
+1%
2 268
-8%
2 503
+10%
3 107
+24%
3 165
+2%
3 506
+11%
3 549
+1%
2 792
-21%
3 710
+33%
3 881
+5%
4 306
+11%
4 428
+3%
3 582
-19%
2 863
-20%
2 794
-2%
3 263
+17%
3 502
+7%
5 896
+68%
6 092
+3%
7 405
+22%
7 729
+4%
7 117
-8%
7 626
+7%
6 986
-8%
6 865
-2%
6 364
-7%
5 929
-7%
6 438
+9%
7 364
+14%
Operating Income
Operating Expenses
(1 535)
(1 515)
(1 341)
(1 312)
(1 260)
(1 387)
(1 390)
(1 407)
(1 323)
(1 270)
(1 291)
(1 226)
(1 222)
(1 149)
(1 090)
(1 097)
(1 169)
(1 279)
(1 709)
(1 683)
(1 596)
(1 457)
(1 321)
(1 181)
(1 263)
(1 716)
(1 706)
(1 731)
(1 750)
(1 458)
(1 708)
(1 690)
(1 596)
(2 068)
(2 417)
(2 556)
(3 136)
(2 805)
(2 512)
(2 563)
(2 128)
(2 076)
(1 900)
(1 836)
(1 808)
(1 763)
(1 818)
(1 788)
(1 787)
(1 767)
(1 726)
(1 628)
(1 861)
(1 897)
(1 939)
(2 011)
(1 855)
(2 289)
(2 346)
(2 428)
(2 587)
(2 272)
(2 257)
(2 431)
(2 774)
(3 137)
(4 834)
(5 122)
(5 931)
(6 358)
(6 101)
(6 257)
(6 125)
(6 312)
(6 270)
(6 242)
(6 308)
(6 792)
Selling, General & Administrative
(1 536)
(1 515)
(1 341)
(1 312)
(1 260)
(1 387)
(1 390)
(1 407)
(1 323)
(1 270)
(1 290)
(1 225)
(1 222)
(1 149)
(1 090)
(1 097)
(1 169)
(1 267)
(1 699)
(1 671)
(1 584)
(1 457)
(1 325)
(1 281)
(1 363)
(1 713)
(1 710)
(1 734)
(1 753)
(1 461)
(1 709)
(1 690)
(1 596)
(2 068)
(1 898)
(2 035)
(2 615)
(2 283)
(2 509)
(2 547)
(2 128)
(2 076)
(1 901)
(1 836)
(1 810)
(1 766)
(1 816)
(1 785)
(1 786)
(1 762)
(1 726)
(1 726)
(1 858)
(1 897)
(1 939)
(2 012)
(1 856)
(2 290)
(2 346)
(2 428)
(2 587)
(2 272)
(2 257)
(2 431)
(2 774)
(3 137)
(4 834)
(5 122)
(5 931)
(6 358)
(6 101)
(6 247)
(6 125)
(6 312)
(6 270)
(6 257)
(6 311)
(6 792)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(9)
0
0
0
3
0
0
0
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
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
(12)
0
0
100
100
(4)
0
3
3
3
0
0
0
0
(519)
(521)
(522)
(522)
(3)
(16)
(1)
(0)
1
0
2
3
(2)
(2)
(1)
(5)
0
98
(3)
(0)
0
0
1
0
(0)
(0)
(1)
(0)
(0)
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(10)
0
0
(0)
15
3
(0)
Operating Income
3 726
N/A
3 389
-9%
2 349
-31%
1 841
-22%
1 497
-19%
934
-38%
877
-6%
864
-1%
678
-22%
413
-39%
86
-79%
(42)
N/A
(75)
-77%
8
N/A
29
+276%
439
+1 436%
745
+70%
1 097
+47%
849
-23%
550
-35%
540
-2%
462
-15%
708
+53%
964
+36%
926
-4%
1 772
+91%
1 722
-3%
1 723
+0%
1 824
+6%
817
-55%
1 671
+104%
1 703
+2%
1 656
-3%
2 796
+69%
1 296
-54%
1 329
+3%
2 247
+69%
1 113
-50%
1 628
+46%
1 492
-8%
596
-60%
692
+16%
727
+5%
646
-11%
(92)
N/A
(398)
-334%
24
N/A
(24)
N/A
655
N/A
710
+8%
542
-24%
875
+61%
1 246
+42%
1 268
+2%
1 567
+24%
1 538
-2%
937
-39%
1 421
+52%
1 535
+8%
1 878
+22%
1 841
-2%
1 310
-29%
606
-54%
363
-40%
489
+35%
366
-25%
1 062
+190%
971
-9%
1 474
+52%
1 371
-7%
1 016
-26%
1 368
+35%
861
-37%
553
-36%
94
-83%
(313)
N/A
129
N/A
572
+342%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
12
59
71
108
60
43
(12)
(22)
(26)
94
(39)
(36)
(26)
1
(7)
(8)
(4)
(5)
25
26
23
23
13
20
15
(15)
(63)
(87)
(103)
(99)
(95)
(96)
(98)
(87)
(84)
(82)
(77)
(74)
(73)
(71)
(68)
(66)
(65)
(63)
(62)
(62)
(64)
(64)
(64)
(65)
(63)
(62)
(61)
(58)
(63)
(63)
(64)
97
96
89
89
(75)
(70)
(70)
(73)
(86)
(98)
(85)
(98)
Non-Reccuring Items
(1 422)
(46)
(84)
(85)
6
(2)
(254)
(259)
(250)
45
(36)
(266)
(308)
(230)
(7)
(21)
(18)
(19)
(20)
134
131
236
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(15)
0
(17)
(17)
0
0
0
0
0
0
100
100
97
0
0
0
0
71
71
71
71
0
0
0
0
0
0
0
535
583
583
583
(28)
0
2
5
15
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
27
27
27
0
0
0
0
0
0
0
0
104
0
10
11
11
39
29
29
32
0
0
0
0
(16)
70
58
0
314
229
242
228
39
41
33
(1)
0
(44)
(37)
697
0
64
64
(3)
(3)
(3)
0
2
(0)
0
2
34
36
16
15
46
27
(10)
(10)
(54)
69
689
639
638
896
333
384
Total Other Income
0
(41)
29
27
50
40
70
51
47
17
(0)
(7)
(10)
12
24
23
22
1
1
6
4
16
24
56
59
61
29
48
43
42
46
27
33
34
(204)
(225)
(242)
(242)
69
(2)
(6)
28
(27)
(84)
(126)
(168)
(454)
(501)
(481)
182
(205)
525
522
(101)
23
62
203
241
278
315
241
207
16
(0)
(35)
(68)
68
64
62
75
66
64
65
59
64
61
81
74
Pre-Tax Income
2 304
N/A
3 303
+43%
2 294
-31%
1 782
-22%
1 553
-13%
972
-37%
694
-29%
656
-5%
475
-28%
487
+2%
108
-78%
(218)
N/A
(258)
-19%
(124)
+52%
89
N/A
429
+385%
728
+70%
1 053
+45%
923
-12%
651
-30%
639
-2%
688
+8%
833
+21%
1 012
+21%
988
-2%
1 840
+86%
1 756
-5%
1 834
+4%
1 921
+5%
911
-53%
1 772
+95%
1 742
-2%
1 710
-2%
2 845
+66%
1 077
-62%
1 025
-5%
1 988
+94%
826
-58%
1 583
+92%
1 708
+8%
705
-59%
847
+20%
841
-1%
518
-38%
(259)
N/A
(609)
-135%
(506)
+17%
(598)
-18%
161
N/A
887
+452%
1 065
+20%
1 335
+25%
1 769
+32%
1 168
-34%
1 525
+31%
1 604
+5%
1 143
-29%
1 668
+46%
1 821
+9%
2 130
+17%
2 019
-5%
1 457
-28%
597
-59%
337
-44%
408
+21%
248
-39%
1 808
+628%
1 740
-4%
2 198
+26%
2 107
-4%
926
-56%
1 431
+55%
1 548
+8%
1 183
-24%
725
-39%
546
-25%
458
-16%
932
+103%
Net Income
Tax Provision
(1 100)
(1 453)
(989)
(755)
(683)
(409)
(290)
(303)
(217)
(230)
(123)
34
46
38
(20)
(194)
(286)
(524)
(413)
(264)
(277)
(260)
(380)
(437)
(399)
(819)
(694)
(735)
(775)
(261)
(816)
(771)
(763)
(1 228)
(658)
(640)
(1 060)
(578)
(555)
(654)
(146)
(175)
(278)
(183)
(202)
(77)
(178)
(170)
(179)
(428)
(467)
(493)
(697)
(552)
(611)
(669)
(474)
(623)
(638)
(679)
(691)
(476)
(208)
(155)
(219)
(161)
(294)
(315)
(303)
(384)
(397)
(389)
(576)
(412)
(479)
(512)
(433)
(462)
Income from Continuing Operations
1 204
1 850
1 305
1 028
870
563
403
353
258
256
(14)
(184)
(213)
(86)
68
235
442
529
510
386
362
428
453
575
589
1 021
1 062
1 099
1 145
650
956
971
947
1 617
419
386
928
248
1 028
1 055
560
671
563
335
(461)
(686)
(683)
(768)
(18)
459
598
842
1 071
616
914
935
670
1 045
1 183
1 451
1 328
981
389
182
189
87
1 514
1 425
1 895
1 723
529
1 042
972
771
246
34
25
470
Net Income (Common)
1 204
N/A
1 850
+54%
1 305
-29%
1 028
-21%
870
-15%
563
-35%
403
-28%
353
-12%
258
-27%
256
-1%
(14)
N/A
(184)
-1 195%
(213)
-16%
(86)
+60%
68
N/A
235
+245%
442
+88%
529
+20%
510
-4%
386
-24%
362
-6%
428
+18%
453
+6%
575
+27%
589
+2%
1 021
+73%
1 062
+4%
1 099
+4%
1 145
+4%
650
-43%
956
+47%
971
+2%
947
-2%
1 617
+71%
419
-74%
386
-8%
928
+141%
248
-73%
1 028
+314%
1 055
+3%
560
-47%
671
+20%
563
-16%
335
-41%
(461)
N/A
(686)
-49%
(683)
+0%
(768)
-12%
(18)
+98%
459
N/A
598
+30%
842
+41%
1 071
+27%
616
-42%
914
+48%
935
+2%
670
-28%
1 045
+56%
1 183
+13%
1 451
+23%
1 328
-8%
981
-26%
389
-60%
182
-53%
189
+4%
87
-54%
1 514
+1 635%
1 425
-6%
1 895
+33%
1 723
-9%
529
-69%
1 042
+97%
972
-7%
771
-21%
246
-68%
34
-86%
25
-25%
470
+1 767%
EPS (Diluted)
53.52
N/A
81.5
+52%
57.98
-29%
45.68
-21%
38.34
-16%
25.04
-35%
17.93
-28%
15.56
-13%
11.47
-26%
11.39
-1%
-0.63
N/A
-8.17
-1 197%
-9.46
-16%
-3.77
+60%
3.03
N/A
10.46
+245%
19.64
+88%
23.52
+20%
23.18
-1%
17.17
-26%
16.09
-6%
19
+18%
20.59
+8%
25.54
+24%
26.18
+3%
45.36
+73%
48.27
+6%
48.86
+1%
50.9
+4%
28.87
-43%
43.45
+51%
43.18
-1%
42.12
-2%
71.9
+71%
18.62
-74%
17.15
-8%
41.25
+141%
11.03
-73%
45.71
+314%
46.88
+3%
24.87
-47%
29.84
+20%
25.02
-16%
14.87
-41%
-20.48
N/A
-30.49
-49%
-30.37
+0%
-34.15
-12%
-0.81
+98%
20.4
N/A
26.6
+30%
37.43
+41%
47.63
+27%
27.39
-42%
40.63
+48%
41.55
+2%
29.76
-28%
46.44
+56%
52.58
+13%
64.49
+23%
59.03
-8%
43.61
-26%
17.3
-60%
8.08
-53%
8.41
+4%
3.88
-54%
67.3
+1 635%
63.36
-6%
84.22
+33%
76.6
-9%
23.51
-69%
46.33
+97%
43.21
-7%
34.28
-21%
10.95
-68%
1.5
-86%
1.12
-25%
20.88
+1 764%
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