Income Statement

Revenue

+114%

+136%

10Y

Currency: JPY

	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-2009	Mar-2010	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
Revenue	25 614 N/A	24 897 -3%	24 814 0%	24 243 -2%	23 825 -2%	22 458 -6%	22 137 -1%	21 646 -2%	21 819 +1%	28 175 +29%	27 611 -2%	27 409 -1%	27 419 +0%	27 163 -1%	27 273 +0%	27 443 +1%	27 577 +0%	28 048 +2%	28 110 +0%	28 413 +1%	28 935 +2%	29 540 +2%	30 953 +5%	31 478 +2%	31 912 +1%	32 031 +0%	32 398 +1%	33 736 +4%	34 734 +3%	35 956 +4%	36 437 +1%	36 685 +1%	37 042 +1%	37 419 +1%	37 523 +0%	37 674 +0%	37 888 +1%	37 936 +0%	38 217 +1%	38 580 +1%	39 185 +2%	39 882 +2%	40 100 +1%	40 545 +1%	40 778 +1%	40 150 -2%	40 112 0%	38 093 -5%	38 499 +1%	39 818 +3%	40 707 +2%	43 484 +7%	43 467 0%	43 979 +1%	44 070 +0%	44 065 0%	43 892 0%	43 943 +0%	45 028 +2%	45 509 +1%	46 325 +2%	45 969 -1%	45 723 -1%	46 116 +1%	46 547 +1%	47 939 +3%	47 892 0%	47 738 0%	47 541 0%	93 839 +97%
Gross Profit
Cost of Revenue	(10 794)	(10 178)	(10 268)	(9 918)	(9 808)	(8 959)	(9 248)	(8 952)	(9 026)	(12 004)	(11 450)	(11 392)	(11 439)	(11 177)	(11 178)	(11 299)	(11 287)	(11 522)	(11 578)	(11 451)	(11 542)	(11 744)	(12 291)	(12 574)	(12 798)	(12 742)	(12 918)	(13 481)	(13 888)	(14 775)	(14 997)	(15 039)	(15 120)	(15 115)	(15 071)	(15 186)	(15 446)	(15 561)	(15 736)	(15 949)	(16 034)	(16 090)	(16 097)	(16 250)	(16 385)	(16 049)	(16 107)	(15 498)	(15 946)	(16 873)	(17 397)	(18 492)	(18 595)	(19 136)	(19 319)	(19 715)	(19 756)	(19 492)	(20 204)	(20 166)	(20 209)	(19 835)	(19 398)	(19 612)	(20 003)	(20 909)	(20 948)	(20 979)	(20 980)	(20 587)
Gross Profit	14 821 N/A	14 719 -1%	14 546 -1%	14 325 -2%	14 017 -2%	13 499 -4%	12 889 -5%	12 694 -2%	12 793 +1%	16 171 +26%	16 161 0%	16 017 -1%	15 980 0%	15 986 +0%	16 095 +1%	16 144 +0%	16 290 +1%	16 527 +1%	16 532 +0%	16 962 +3%	17 394 +3%	17 796 +2%	18 662 +5%	18 904 +1%	19 113 +1%	19 290 +1%	19 480 +1%	20 255 +4%	20 846 +3%	21 181 +2%	21 440 +1%	21 646 +1%	21 921 +1%	22 304 +2%	22 451 +1%	22 487 +0%	22 442 0%	22 375 0%	22 482 +0%	22 631 +1%	23 151 +2%	23 792 +3%	24 001 +1%	24 295 +1%	24 393 +0%	24 101 -1%	24 005 0%	22 595 -6%	22 553 0%	22 945 +2%	23 310 +2%	24 992 +7%	24 872 0%	24 843 0%	24 751 0%	24 350 -2%	24 136 -1%	24 451 +1%	24 824 +2%	25 343 +2%	26 115 +3%	26 134 +0%	26 325 +1%	26 504 +1%	26 544 +0%	27 030 +2%	26 944 0%	26 759 -1%	26 560 -1%	73 252 +176%
Operating Income
Operating Expenses	(8 236)	(8 411)	(8 525)	(8 447)	(8 221)	(8 053)	(7 921)	(8 011)	(8 063)	(10 889)	(10 953)	(11 027)	(11 205)	(11 240)	(11 355)	(11 496)	(11 519)	(11 826)	(11 967)	(12 185)	(12 482)	(12 619)	(12 925)	(13 245)	(13 658)	(13 767)	(14 176)	(14 462)	(14 603)	(15 009)	(15 328)	(15 395)	(15 865)	(16 157)	(16 356)	(16 750)	(16 857)	(16 977)	(17 082)	(17 258)	(17 532)	(17 836)	(17 945)	(18 093)	(18 163)	(18 135)	(18 235)	(17 657)	(17 776)	(17 905)	(18 000)	(18 741)	(18 615)	(18 577)	(18 371)	(17 929)	(17 747)	(17 465)	(17 469)	(17 626)	(17 796)	(17 996)	(18 299)	(18 520)	(18 815)	(18 953)	(18 898)	(18 902)	(18 917)	(18 855)
Selling, General & Administrative	(8 239)	(8 413)	(8 527)	(8 445)	(8 218)	(8 047)	(7 917)	(8 007)	(8 060)	(10 882)	(10 942)	(11 006)	(11 169)	(11 154)	(11 277)	(11 430)	(11 469)	(11 826)	(11 969)	(12 186)	(12 484)	(12 389)	(12 926)	(13 246)	(13 658)	(13 551)	(14 176)	(14 462)	(14 603)	(14 813)	(15 328)	(15 395)	(15 865)	(15 923)	(16 356)	(16 750)	(16 856)	(16 743)	(17 081)	(17 257)	(17 531)	(17 571)	(17 944)	(18 092)	(18 163)	(17 854)	(18 235)	(17 657)	(17 776)	(17 562)	(18 000)	(18 741)	(18 615)	(18 317)	(18 371)	(17 929)	(17 747)	(17 220)	(17 469)	(17 626)	(17 796)	(17 753)	(18 299)	(18 520)	(18 815)	(18 594)	(18 898)	(18 902)	(18 917)	(18 465)
Research & Development	0	0	0	(2)	(4)	(6)	(5)	(5)	(5)	(7)	(13)	(22)	(36)	(86)	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
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(230)	0	0	0	(216)	0	0	0	(197)	0	0	0	(235)	0	0	0	(234)	0	0	0	(265)	0	0	0	(280)	0	0	0	(343)	0	0	0	(260)	0	0	0	(246)	0	0	0	(243)	0	0	0	(359)	0	0	0	(390)
Other Operating Expenses	3	0	0	0	0	0	0	0	0	0	0	0	0	0	(78)	(66)	(50)	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)
Operating Income	6 584 N/A	6 308 -4%	6 021 -5%	5 878 -2%	5 796 -1%	5 446 -6%	4 968 -9%	4 683 -6%	4 730 +1%	5 282 +12%	5 208 -1%	4 990 -4%	4 775 -4%	4 746 -1%	4 740 0%	4 648 -2%	4 771 +3%	4 700 -1%	4 565 -3%	4 777 +5%	4 911 +3%	5 177 +5%	5 738 +11%	5 660 -1%	5 456 -4%	5 523 +1%	5 303 -4%	5 792 +9%	6 243 +8%	6 172 -1%	6 112 -1%	6 251 +2%	6 056 -3%	6 147 +2%	6 095 -1%	5 736 -6%	5 584 -3%	5 398 -3%	5 398 0%	5 373 0%	5 620 +5%	5 956 +6%	6 058 +2%	6 202 +2%	6 230 +0%	5 967 -4%	5 770 -3%	4 937 -14%	4 777 -3%	5 040 +5%	5 311 +5%	6 252 +18%	6 258 +0%	6 266 +0%	6 380 +2%	6 421 +1%	6 389 0%	6 985 +9%	7 354 +5%	7 717 +5%	8 320 +8%	8 138 -2%	8 026 -1%	7 984 -1%	7 729 -3%	8 077 +4%	8 046 0%	7 858 -2%	7 643 -3%	54 397 +612%
Pre-Tax Income
Interest Income Expense	0	0	0	11	20	30	24	27	35	41	48	45	34	37	34	41	45	43	38	34	28	29	29	29	29	31	33	33	34	36	34	35	34	33	30	28	27	27	30	40	49	61	54	54	65	76	76	72	61	61	58	48	97	88	83	86	28	28	27	27	28	29	31	31	34	41	65	82	155	187
Non-Reccuring Items	2	2	0	0	(2)	0	(3)	(55)	(77)	(91)	(92)	(39)	(17)	(8)	(6)	(13)	(17)	(12)	120	127	130	129	(3)	(7)	(55)	(62)	(62)	(71)	(27)	(39)	(47)	(99)	(94)	(75)	(66)	(1)	(1)	(2)	(1)	(49)	(17)	(238)	40	79	51	146	(714)	(369)	(328)	(176)	582	245	201	(940)	(940)	(940)	(940)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(0)	(0)
Gain/Loss on Disposition of Assets	0	0	0	(5)	(14)	(22)	(17)	(8)	16	18	19	194	180	182	182	9	8	6	10	10	10	10	8	13	13	14	10	4	1	(1)	(2)	(4)	(4)	(5)	(4)	(3)	15	17	16	13	(8)	(42)	(84)	(155)	(252)	(192)	0	(230)	(229)	(338)	(318)	(245)	(221)	(253)	(236)	(194)	(173)	(189)	(195)	(216)	(227)	(218)	(240)	(245)	(246)	(223)	(226)	(219)	(216)	(232)
Total Other Income	51	88	97	105	60	35	31	4	7	27	50	72	77	78	58	74	75	73	69	51	43	35	46	47	44	44	42	42	31	208	218	216	233	50	48	52	47	41	33	33	37	49	(97)	(71)	(72)	53	(185)	25	41	113	150	70	56	84	44	27	23	43	45	52	63	40	65	76	87	68	69	63	45	49
Pre-Tax Income	6 637 N/A	6 398 -4%	6 117 -4%	5 988 -2%	5 860 -2%	5 489 -6%	5 003 -9%	4 650 -7%	4 710 +1%	5 278 +12%	5 232 -1%	5 263 +1%	5 050 -4%	5 036 0%	5 008 -1%	4 758 -5%	4 880 +3%	4 810 -1%	4 800 0%	4 999 +4%	5 120 +2%	5 380 +5%	5 817 +8%	5 742 -1%	5 487 -4%	5 550 +1%	5 327 -4%	5 801 +9%	6 284 +8%	6 376 +1%	6 315 -1%	6 399 +1%	6 225 -3%	6 150 -1%	6 104 -1%	5 814 -5%	5 673 -2%	5 482 -3%	5 478 0%	5 411 -1%	5 682 +5%	5 787 +2%	5 972 +3%	6 109 +2%	6 021 -1%	6 050 +0%	4 947 -18%	4 435 -10%	4 323 -3%	4 699 +9%	5 782 +23%	6 370 +10%	6 390 +0%	5 245 -18%	5 332 +2%	5 400 +1%	5 328 -1%	6 867 +29%	7 231 +5%	7 581 +5%	8 184 +8%	7 989 -2%	7 881 -1%	7 845 0%	7 602 -3%	7 961 +5%	7 952 0%	7 783 -2%	7 626 -2%	54 401 +613%
Net Income
Tax Provision	(1 969)	(1 897)	(1 805)	(1 690)	(1 624)	(1 495)	(1 511)	(1 416)	(1 542)	(1 759)	(1 733)	(1 856)	(1 795)	(1 854)	(1 932)	(1 872)	(1 989)	(1 933)	(1 290)	(1 362)	(1 402)	(1 491)	(2 312)	(2 301)	(2 203)	(2 110)	(2 052)	(2 166)	(2 298)	(2 298)	(2 164)	(2 155)	(2 032)	(1 985)	(1 978)	(1 842)	(1 759)	(1 688)	(1 682)	(1 665)	(1 750)	(1 913)	(1 978)	(2 018)	(1 978)	(1 979)	(1 633)	(1 482)	(1 447)	(1 565)	(1 895)	(2 074)	(2 077)	(1 634)	(1 848)	(1 911)	(1 864)	(2 421)	(2 349)	(2 419)	(2 616)	(2 452)	(2 430)	(2 401)	(2 334)	(2 519)	(2 525)	(2 466)	(2 419)	(2 405)
Income from Continuing Operations	4 667	4 502	4 313	4 299	4 236	3 993	3 491	3 233	3 168	3 519	3 498	3 406	3 254	3 181	3 076	2 886	2 892	2 877	3 511	3 639	3 719	3 889	3 506	3 441	3 284	3 440	3 276	3 636	3 986	4 078	4 151	4 244	4 194	4 165	4 125	3 971	3 913	3 794	3 795	3 746	3 932	3 874	3 994	4 091	4 043	4 072	3 314	2 953	2 876	3 134	3 888	4 296	4 313	3 611	3 485	3 488	3 464	4 446	4 882	5 162	5 568	5 537	5 450	5 444	5 268	5 442	5 427	5 317	5 207	51 996
Income to Minority Interest	(103)	(132)	(168)	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	0	0	0	0
Net Income (Common)	4 564 N/A	4 369 -4%	4 144 -5%	4 210 +2%	4 177 -1%	3 993 -4%	3 491 -13%	3 233 -7%	3 168 -2%	3 519 +11%	3 498 -1%	3 406 -3%	3 254 -4%	3 181 -2%	3 076 -3%	2 886 -6%	2 892 +0%	2 877 -1%	3 511 +22%	3 638 +4%	3 718 +2%	3 889 +5%	3 505 -10%	3 441 -2%	3 284 -5%	3 440 +5%	3 276 -5%	3 636 +11%	3 986 +10%	4 078 +2%	4 151 +2%	4 244 +2%	4 194 -1%	4 165 -1%	4 125 -1%	3 971 -4%	3 913 -1%	3 794 -3%	3 795 +0%	3 746 -1%	3 932 +5%	3 874 -1%	3 994 +3%	4 091 +2%	4 043 -1%	4 072 +1%	3 314 -19%	2 953 -11%	2 876 -3%	3 134 +9%	3 888 +24%	4 296 +11%	4 313 +0%	3 611 -16%	3 485 -3%	3 488 +0%	3 464 -1%	4 446 +28%	4 882 +10%	5 162 +6%	5 568 +8%	5 537 -1%	5 450 -2%	5 444 0%	5 268 -3%	5 442 +3%	5 427 0%	5 317 -2%	5 207 -2%	51 996 +899%
EPS (Diluted)	89.49 N/A	84.01 -6%	81.25 -3%	82.54 +2%	80.32 -3%	78.29 -3%	68.45 -13%	62.17 -9%	62.11 0%	69 +11%	68.58 -1%	66.78 -3%	63.8 -4%	62.37 -2%	60.31 -3%	56.58 -6%	56.7 +0%	56.41 -1%	68.84 +22%	71.33 +4%	72.9 +2%	76.25 +5%	68.72 -10%	67.47 -2%	64.39 -5%	66.98 +4%	64.23 -4%	71.29 +11%	78.15 +10%	79.41 +2%	81.39 +2%	83.21 +2%	82.23 -1%	81.1 -1%	80.88 0%	77.86 -4%	76.72 -1%	73.89 -4%	74.41 +1%	73.45 -1%	77.09 +5%	75.44 -2%	77.94 +3%	79.98 +3%	79.03 -1%	79.56 +1%	64.79 -19%	57.74 -11%	56.22 -3%	61.27 +9%	76 +24%	84 +11%	84.32 +0%	70.63 -16%	68.26 -3%	68.33 +0%	68.07 0%	87.9 +29%	98.89 +13%	104.56 +6%	112.8 +8%	112.17 -1%	110.41 -2%	110.27 0%	106.73 -3%	110.24 +3%	109.94 0%	107.71 -2%	105.49 -2%	1 053.33 +899%

Income Statement Balance Sheet Cash Flow Statement

Daiwa Industries Ltd
TSE:6459

Income Statement

Earnings Waterfall
Daiwa Industries Ltd

Income Statement
Daiwa Industries Ltd

See Also

Company

Help

Tools

Stocks

Daiwa Industries Ltd TSE:6459

Income Statement

Earnings Waterfall Daiwa Industries Ltd

Income Statement Daiwa Industries Ltd

See Also

Company

Help

Tools

Stocks

Daiwa Industries Ltd
TSE:6459

Earnings Waterfall
Daiwa Industries Ltd

Income Statement
Daiwa Industries Ltd