Income Statement

Revenue

+18%

+26%

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	Dec-2025
Revenue
Interest Expense	179	0	0	162	0	0	131	0	0	166	0	0	248	0	0	287	0	0	214	430	660	900	911	920	902	880	856	831	813	803	782	758	755	759	751	754	723	648	616	575	541	582	582	567	536	465	450	429	427	478	498	540	611	624	700	697	694	621	528	494	467	484	498	526	531	564	662	741	751	823	805	821	881	908	944	940	1 019	0	0	0	0
Revenue	110 920 N/A	109 353 -1%	113 049 +3%	112 874 0%	107 882 -4%	107 202 -1%	103 440 -4%	109 102 +5%	108 435 -1%	110 753 +2%	109 832 -1%	105 171 -4%	105 075 0%	109 989 +5%	109 644 0%	105 181 -4%	93 990 -11%	89 469 -5%	86 282 -4%	80 089 -7%	84 847 +6%	167 729 +98%	171 683 +2%	178 216 +4%	176 585 -1%	181 106 +3%	185 740 +3%	186 716 +1%	189 542 +2%	197 733 +4%	195 794 -1%	201 364 +3%	208 163 +3%	216 176 +4%	220 304 +2%	221 891 +1%	226 067 +2%	230 299 +2%	233 449 +1%	235 388 +1%	241 207 +2%	237 404 -2%	240 276 +1%	236 112 -2%	230 362 -2%	220 141 -4%	224 521 +2%	228 003 +2%	231 522 +2%	241 832 +4%	239 378 -1%	240 867 +1%	243 410 +1%	245 033 +1%	244 348 0%	249 170 +2%	249 475 +0%	255 748 +3%	253 762 -1%	250 805 -1%	249 234 -1%	231 254 -7%	240 202 +4%	241 237 +0%	252 482 +5%	255 046 +1%	257 458 +1%	267 838 +4%	266 614 0%	272 578 +2%	278 585 +2%	279 883 +0%	286 487 +2%	287 880 +0%	289 323 +1%	288 932 0%	295 045 +2%	301 101 +2%	304 516 +1%	312 144 +3%	313 873 +1%
Gross Profit
Cost of Revenue	(90 279)	(87 602)	(89 296)	(88 517)	(84 970)	(84 560)	(81 783)	(87 853)	(88 551)	(91 552)	(90 369)	(86 064)	(86 032)	(90 762)	(91 247)	(87 659)	(78 399)	(73 820)	(70 342)	(64 607)	(68 706)	(128 910)	(131 753)	(137 476)	(135 307)	(138 890)	(142 290)	(142 547)	(144 326)	(150 255)	(148 524)	(152 855)	(159 093)	(164 792)	(167 567)	(168 825)	(170 729)	(174 407)	(176 634)	(178 422)	(182 029)	(181 040)	(183 654)	(179 527)	(176 011)	(164 685)	(167 857)	(171 350)	(173 528)	(181 429)	(179 579)	(180 084)	(182 074)	(185 027)	(184 476)	(188 122)	(188 841)	(192 641)	(190 533)	(187 922)	(185 993)	(173 352)	(180 678)	(181 746)	(190 574)	(193 923)	(197 504)	(206 480)	(206 297)	(209 599)	(214 540)	(214 353)	(218 230)	(218 887)	(216 877)	(214 254)	(217 245)	(219 509)	(221 073)	(226 911)	(227 254)
Gross Profit	20 641 N/A	21 751 +5%	23 753 +9%	24 357 +3%	22 912 -6%	22 642 -1%	21 657 -4%	21 249 -2%	19 884 -6%	19 201 -3%	19 463 +1%	19 107 -2%	19 043 0%	19 227 +1%	18 397 -4%	17 522 -5%	15 591 -11%	15 649 +0%	15 940 +2%	15 482 -3%	16 141 +4%	38 819 +140%	39 930 +3%	40 740 +2%	41 278 +1%	42 216 +2%	43 450 +3%	44 169 +2%	45 216 +2%	47 478 +5%	47 270 0%	48 509 +3%	49 070 +1%	51 384 +5%	52 737 +3%	53 066 +1%	55 338 +4%	55 892 +1%	56 815 +2%	56 966 +0%	59 178 +4%	56 364 -5%	56 622 +0%	56 585 0%	54 351 -4%	55 456 +2%	56 664 +2%	56 653 0%	57 994 +2%	60 403 +4%	59 799 -1%	60 783 +2%	61 336 +1%	60 006 -2%	59 872 0%	61 048 +2%	60 634 -1%	63 107 +4%	63 229 +0%	62 883 -1%	63 241 +1%	57 902 -8%	59 524 +3%	59 491 0%	61 908 +4%	61 123 -1%	59 954 -2%	61 358 +2%	60 317 -2%	62 979 +4%	64 045 +2%	65 530 +2%	68 257 +4%	68 993 +1%	72 446 +5%	74 678 +3%	77 800 +4%	81 592 +5%	83 443 +2%	85 233 +2%	86 619 +2%
Operating Income
Operating Expenses	(25 672)	(25 478)	(25 531)	(25 581)	(25 330)	(25 647)	(25 735)	(25 498)	(25 538)	(25 596)	(26 365)	(27 002)	(27 254)	(27 664)	(27 683)	(27 061)	(26 465)	(25 835)	(25 255)	(24 670)	(24 504)	(33 491)	(34 416)	(35 191)	(35 783)	(35 937)	(37 084)	(37 850)	(38 850)	(39 945)	(39 794)	(40 396)	(40 649)	(41 838)	(43 118)	(44 092)	(44 970)	(44 729)	(44 764)	(45 291)	(45 222)	(45 847)	(46 631)	(46 537)	(46 998)	(46 607)	(47 186)	(47 735)	(48 178)	(49 022)	(48 924)	(49 311)	(49 719)	(49 670)	(49 710)	(50 078)	(50 292)	(50 382)	(49 883)	(49 576)	(49 105)	(49 518)	(50 146)	(50 307)	(51 169)	(51 655)	(52 936)	(54 032)	(54 420)	(54 440)	(54 403)	(54 465)	(55 105)	(56 262)	(57 237)	(57 672)	(59 000)	(60 080)	(60 687)	(62 838)	(64 015)
Selling, General & Administrative	(25 672)	(25 270)	(25 531)	(25 581)	(25 222)	(25 647)	(25 735)	(25 491)	(25 538)	(25 596)	(25 988)	(27 002)	(27 054)	(29 345)	(27 127)	(26 588)	(26 090)	(25 479)	(24 906)	(24 325)	(24 160)	(28 672)	(33 977)	(34 773)	(35 390)	(31 060)	(36 715)	(37 488)	(38 493)	(33 956)	(39 436)	(40 031)	(40 271)	(35 692)	(42 922)	(43 990)	(44 969)	(38 093)	(45 043)	(45 289)	(45 221)	(39 691)	(46 630)	(46 536)	(46 996)	(40 174)	(47 185)	(47 734)	(48 177)	(41 571)	(48 923)	(49 310)	(49 720)	(42 506)	(49 710)	(50 077)	(50 290)	(42 805)	(49 882)	(49 576)	(49 104)	(42 169)	(50 145)	(50 307)	(51 168)	(44 126)	(52 935)	(54 031)	(54 419)	(47 219)	(54 401)	(54 463)	(55 105)	(48 980)	(57 238)	(57 672)	(58 998)	(51 933)	(60 686)	(62 837)	(64 016)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 150)	0	0	0	(2 875)	0	0	0	(3 563)	0	0	0	(3 908)	0	0	0	(4 111)	0	0	0	0	0	0	0	(3 511)	0	0	0	(4 439)	0	0	0	(4 270)	0	0	0	(4 462)	0	0	0	(4 101)	0	0	0	(4 289)	0	0	0	(4 057)	0	0	0	(4 108)	0	0	0	(5 063)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(200)	(418)	(556)	(473)	(375)	(356)	(349)	(345)	(344)	(2 669)	(439)	(418)	(393)	(2 002)	(369)	(362)	(356)	(2 426)	(357)	(365)	(379)	(2 237)	0	0	0	(2 524)	0	0	0	(2 734)	0	0	0	(2 921)	0	0	0	(3 012)	0	0	0	(2 893)	0	0	0	(3 114)	0	0	0	(3 247)	0	0	0	(3 239)	0	0	0	(3 163)	0	0	0	(3 174)	0	0	0	(3 084)	0	0	0
Other Operating Expenses	0	(208)	0	0	(108)	0	0	(7)	0	0	(377)	0	0	2 099	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	0	1	(1)	(196)	(102)	(1)	(1)	279	0	(1)	(3 422)	0	(1)	(2)	(1)	(1)	(1)	0	0	(1)	0	1	(1)	0	(1)	(2)	(1)	0	0	0	(1)	(1)	0	(1)	(1)	0	(1)	(1)	(1)	(2)	(2)	0	0	0	0	(2)	0	(1)	(1)	1
Operating Income	(5 031) N/A	(3 727) +26%	(1 778) +52%	(1 224) +31%	(2 418) -98%	(3 005) -24%	(4 078) -36%	(4 249) -4%	(5 654) -33%	(6 395) -13%	(6 902) -8%	(7 895) -14%	(8 211) -4%	(8 437) -3%	(9 286) -10%	(9 539) -3%	(10 874) -14%	(10 186) +6%	(9 315) +9%	(9 188) +1%	(8 363) +9%	5 328 N/A	5 514 +3%	5 549 +1%	5 495 -1%	6 279 +14%	6 366 +1%	6 319 -1%	6 366 +1%	7 533 +18%	7 476 -1%	8 113 +9%	8 421 +4%	9 546 +13%	9 619 +1%	8 974 -7%	10 368 +16%	11 163 +8%	12 051 +8%	11 675 -3%	13 956 +20%	10 517 -25%	9 991 -5%	10 048 +1%	7 353 -27%	8 849 +20%	9 478 +7%	8 918 -6%	9 816 +10%	11 381 +16%	10 875 -4%	11 472 +5%	11 617 +1%	10 336 -11%	10 162 -2%	10 970 +8%	10 342 -6%	12 725 +23%	13 346 +5%	13 307 0%	14 136 +6%	8 384 -41%	9 378 +12%	9 184 -2%	10 739 +17%	9 468 -12%	7 018 -26%	7 326 +4%	5 897 -20%	8 539 +45%	9 642 +13%	11 065 +15%	13 152 +19%	12 731 -3%	15 209 +19%	17 006 +12%	18 800 +11%	21 512 +14%	22 756 +6%	22 395 -2%	22 604 +1%
Pre-Tax Income
Interest Income Expense	(42)	(930)	(164)	(165)	152	(134)	(149)	109	(273)	(201)	400	(194)	(271)	(801)	(351)	(390)	(290)	0	112	247	(28)	(438)	(736)	(1 015)	(928)	(194)	(192)	(212)	(208)	(489)	(348)	(187)	(129)	(319)	(239)	218	251	415	426	(198)	(578)	(9)	(272)	(119)	417	(175)	(665)	(990)	(1 294)	(452)	(74)	352	549	346	(7)	(201)	(87)	(600)	(495)	(407)	(589)	423	620	682	701	897	1 689	1 910	1 406	1 284	840	707	995	754	2 350	1 755	2 829	1 187	804	1 457	1 405
Non-Reccuring Items	653	647	(829)	(948)	(1 055)	(496)	(320)	(191)	(287)	(240)	(803)	(635)	(901)	(715)	(928)	(933)	(447)	(59)	(29)	(333)	(543)	(2 516)	(2 519)	(2 296)	(2 533)	(2 092)	(1 832)	(1 551)	(1 085)	(73)	(46)	(272)	(545)	1 895	2 076	2 055	2 086	137	0	270	289	(627)	(633)	(628)	(759)	(336)	29	38	(22)	(600)	(308)	(453)	(412)	(771)	(230)	(334)	(358)	(697)	(934)	(1 344)	(1 081)	(880)	(928)	(305)	(410)	(654)	(404)	(295)	(464)	(137)	(354)	(708)	(1 052)	(928)	(974)	(792)	(289)	730	789	670	807
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(480)	0	0	(15)	0	(15)	0	0	0	0	0	(93)	0	0	0	0	0	0	0	535	0	0	0	253	0	25	25	0	0	0	0	160	0	0	0	209	0	0	0	463	0	0	0	233	0	0	0	3 497	0	0	0	234	(45)	(45)	533	807	0	0	3 240	3 620	0	0	1 059	1 100	0	0	5 816
Total Other Income	(1 071)	(1 165)	(1 324)	(1 351)	(1 199)	(984)	(1 071)	(1 394)	(1 079)	(875)	(1 325)	(1 220)	(1 063)	(809)	(906)	(1 439)	(1 435)	(643)	(378)	(281)	(244)	(265)	(564)	(540)	(508)	(815)	(484)	(562)	(611)	(1 097)	(1 146)	(1 245)	(1 574)	(1 646)	(1 102)	(971)	(642)	(1 043)	(509)	(323)	(202)	477	424	235	277	(267)	(93)	(3)	(214)	(266)	(401)	(379)	259	(102)	373	224	(118)	(220)	(48)	38	(10)	(121)	3 392	3 473	3 467	39	331	350	412	(96)	787	741	106	(421)	3 260	2 562	(993)	(693)	(1 368)	(574)	(1 699)
Pre-Tax Income	(5 491) N/A	(5 175) +6%	(4 095) +21%	(3 688) +10%	(4 520) -23%	(4 619) -2%	(5 618) -22%	(5 725) -2%	(7 293) -27%	(7 711) -6%	(8 630) -12%	(9 944) -15%	(10 446) -5%	(10 762) -3%	(11 951) -11%	(12 301) -3%	(13 046) -6%	(10 903) +16%	(9 610) +12%	(9 570) +0%	(9 178) +4%	2 109 N/A	1 695 -20%	1 698 +0%	1 526 -10%	3 085 +102%	3 858 +25%	3 994 +4%	4 462 +12%	5 874 +32%	5 936 +1%	6 409 +8%	6 173 -4%	10 011 +62%	10 354 +3%	10 276 -1%	12 063 +17%	10 925 -9%	11 968 +10%	11 449 -4%	13 490 +18%	10 358 -23%	9 510 -8%	9 536 +0%	7 288 -24%	8 231 +13%	8 749 +6%	7 963 -9%	8 286 +4%	10 272 +24%	10 092 -2%	10 992 +9%	12 013 +9%	10 272 -14%	10 298 +0%	10 659 +4%	9 779 -8%	11 441 +17%	11 869 +4%	11 594 -2%	12 456 +7%	11 303 -9%	12 462 +10%	13 034 +5%	14 497 +11%	9 984 -31%	8 589 -14%	9 246 +8%	7 784 -16%	10 397 +34%	10 915 +5%	11 805 +8%	16 441 +39%	15 756 -4%	19 845 +26%	20 531 +3%	21 406 +4%	23 836 +11%	22 981 -4%	23 948 +4%	28 933 +21%
Net Income
Tax Provision	2 089	943	530	401	1 929	2 011	2 516	1 947	2 286	2 583	3 255	3 617	3 689	3 794	4 654	5 153	5 377	4 526	3 723	3 680	3 511	(698)	(558)	(665)	(1 567)	(1 191)	(1 632)	(1 579)	(807)	(1 665)	(1 577)	(1 879)	(1 836)	(3 377)	(3 614)	(3 442)	(4 052)	(3 865)	(4 250)	(4 281)	(5 196)	(3 371)	(3 320)	(3 208)	(2 539)	(2 551)	(2 701)	(2 717)	(2 887)	(3 208)	(3 158)	(3 328)	(3 461)	(2 824)	(2 547)	(2 658)	(2 609)	(3 062)	(3 425)	(3 422)	(3 531)	(3 747)	(4 163)	(4 326)	(4 685)	(3 030)	(2 711)	(2 853)	(2 334)	(3 136)	(3 275)	(3 472)	(4 894)	(4 411)	(5 330)	(5 434)	(5 534)	(4 961)	(4 677)	(5 079)	(6 421)
Income from Continuing Operations	(3 402)	(4 232)	(3 565)	(3 287)	(2 591)	(2 608)	(3 102)	(3 778)	(5 007)	(5 128)	(5 375)	(6 327)	(6 757)	(6 968)	(7 297)	(7 148)	(7 669)	(6 377)	(5 887)	(5 890)	(5 667)	1 411	1 137	1 033	(41)	1 894	2 226	2 415	3 655	4 209	4 359	4 530	4 337	6 634	6 740	6 834	8 011	7 060	7 718	7 168	8 294	6 987	6 190	6 328	4 749	5 680	6 048	5 246	5 399	7 064	6 934	7 664	8 552	7 448	7 751	8 001	7 170	8 379	8 444	8 172	8 925	7 556	8 299	8 708	9 812	6 954	5 878	6 393	5 450	7 261	7 640	8 333	11 547	11 345	14 515	15 097	15 872	18 875	18 304	18 869	22 512
Income to Minority Interest	(90)	(402)	(494)	(384)	(177)	(72)	(58)	(92)	(30)	(23)	(5)	(64)	(119)	(146)	(166)	(114)	(75)	(41)	(62)	(44)	(76)	(207)	(208)	(204)	(215)	(215)	(273)	(311)	(247)	(184)	(98)	(35)	(23)	(53)	(84)	(123)	(166)	(192)	(161)	(142)	(180)	(25)	45	41	167	62	(3)	(2)	(67)	(7)	126	182	174	205	71	4	22	(170)	(195)	(187)	(197)	(252)	(271)	(268)	(307)	(220)	(208)	(225)	(97)	(132)	(117)	(75)	(193)	(138)	(186)	(178)	(375)	(387)	(368)	(449)	(318)
Net Income (Common)	(3 489) N/A	(4 635) -33%	(4 060) +12%	(3 674) +10%	(2 767) +25%	(2 682) +3%	(3 161) -18%	(3 872) -22%	(5 038) -30%	(5 152) -2%	(5 380) -4%	(6 391) -19%	(6 879) -8%	(7 109) -3%	(7 465) -5%	(7 261) +3%	(7 747) -7%	(6 421) +17%	(5 953) +7%	(5 934) +0%	(5 744) +3%	1 196 N/A	927 -22%	824 -11%	(262) N/A	1 679 N/A	1 949 +16%	2 101 +8%	3 408 +62%	4 024 +18%	4 262 +6%	4 495 +5%	4 314 -4%	6 580 +53%	6 654 +1%	6 709 +1%	7 844 +17%	6 868 -12%	7 557 +10%	7 026 -7%	8 113 +15%	6 962 -14%	6 236 -10%	6 371 +2%	4 917 -23%	5 743 +17%	6 045 +5%	5 245 -13%	5 332 +2%	7 056 +32%	7 058 +0%	7 845 +11%	8 726 +11%	7 653 -12%	7 823 +2%	8 004 +2%	7 192 -10%	8 208 +14%	8 248 +0%	7 983 -3%	8 727 +9%	7 303 -16%	8 026 +10%	8 439 +5%	9 502 +13%	6 733 -29%	5 670 -16%	6 167 +9%	5 354 -13%	7 128 +33%	7 522 +6%	8 258 +10%	11 351 +37%	11 205 -1%	14 324 +28%	14 915 +4%	15 495 +4%	18 487 +19%	17 935 -3%	18 419 +3%	22 193 +20%
EPS (Diluted)	-77.53 N/A	-100.76 -30%	-88.26 +12%	-81.64 +8%	-60.15 +26%	-59.6 +1%	-70.24 -18%	-84.17 -20%	-111.95 -33%	-114.48 -2%	-116.95 -2%	-142.02 -21%	-152.86 -8%	-154.54 -1%	-165.88 -7%	-161.35 +3%	-168.41 -4%	-142.68 +15%	-132.28 +7%	-131.86 +0%	-127.64 +3%	26.57 N/A	20.6 -22%	18.31 -11%	-5.82 N/A	37.31 N/A	43.31 +16%	46.68 +8%	75.73 +62%	89.42 +18%	94.71 +6%	99.88 +5%	95.86 -4%	146.22 +53%	147.86 +1%	149.08 +1%	174.31 +17%	151.34 -13%	167.93 +11%	156.13 -7%	180.28 +15%	153.42 -15%	138.57 -10%	141.57 +2%	109.26 -23%	126.56 +16%	134.33 +6%	116.55 -13%	118.48 +2%	155.5 +31%	156.84 +1%	174.33 +11%	192.31 +10%	168.67 -12%	172.44 +2%	176.42 +2%	158.53 -10%	180.91 +14%	181.79 +0%	175.95 -3%	192.35 +9%	160.97 -16%	176.9 +10%	186.01 +5%	209.44 +13%	148.41 -29%	124.97 -16%	135.93 +9%	118.01 -13%	157.12 +33%	165.8 +6%	182.02 +10%	250.2 +37%	246.99 -1%	315.74 +28%	328.76 +4%	341.55 +4%	407.51 +19%	395.34 -3%	406.01 +3%	489.21 +20%

Income Statement Balance Sheet Cash Flow Statement

Meidensha Corp
TSE:6508

Income Statement

Earnings Waterfall
Meidensha Corp

Income Statement
Meidensha Corp

See Also

Company

Help

Tools

Stocks

Meidensha Corp TSE:6508

Income Statement

Earnings Waterfall Meidensha Corp

Income Statement Meidensha Corp

See Also

Company

Help

Tools

Stocks

Meidensha Corp
TSE:6508

Earnings Waterfall
Meidensha Corp

Income Statement
Meidensha Corp