Income Statement

Revenue

+36%

+104%

10Y

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	155	0	0	181	0	0	249	0	0	180	0	0	171	0	0	152	370	528	754	787	789	822	828	860	863	902	918	917	925	947	952	968	986	1 023	1 061	1 134	1 188	1 240	1 288	1 307	1 322	1 332	1 358	1 368	1 397	1 334	1 152	1 022	896	798	801	770	728	711	691	668	640	637	643	655	669	653	642	673	745	881	1 002	1 091	1 123	1 097	1 090	1 108	1 176	1 255	1 326	0	0	0
Revenue	30 484 N/A	31 938 +5%	33 400 +5%	37 275 +12%	40 795 +9%	44 422 +9%	46 712 +5%	51 870 +11%	55 834 +8%	60 261 +8%	62 912 +4%	68 571 +9%	64 930 -5%	58 586 -10%	51 453 -12%	52 112 +1%	55 334 +6%	56 810 +3%	57 304 +1%	74 724 +30%	71 522 -4%	68 670 -4%	65 706 -4%	62 972 -4%	62 003 -2%	60 125 -3%	59 776 -1%	60 709 +2%	64 824 +7%	68 960 +6%	74 763 +8%	79 231 +6%	81 930 +3%	85 741 +5%	87 563 +2%	90 895 +4%	92 387 +2%	94 012 +2%	95 301 +1%	95 287 0%	95 155 0%	93 677 -2%	94 306 +1%	95 911 +2%	99 121 +3%	103 382 +4%	106 201 +3%	108 542 +2%	113 352 +4%	117 088 +3%	118 912 +2%	118 910 0%	117 791 -1%	116 274 -1%	117 163 +1%	115 479 -1%	110 602 -4%	109 593 -1%	111 352 +2%	119 257 +7%	128 194 +7%	135 491 +6%	143 544 +6%	151 275 +5%	158 007 +4%	163 515 +3%	166 557 +2%	167 276 +0%	168 853 +1%	171 782 +2%	175 554 +2%	179 458 +2%	184 883 +3%	191 399 +4%	197 681 +3%	206 806 +5%	212 865 +3%	220 142 +3%	227 082 +3%
Gross Profit
Cost of Revenue	(23 528)	(24 734)	(25 702)	(28 501)	(31 816)	(35 775)	(38 362)	(42 557)	(46 023)	(49 554)	(52 093)	(57 176)	(55 501)	(51 100)	(44 440)	(44 058)	(45 766)	(47 514)	(48 412)	(63 219)	(61 507)	(59 146)	(56 730)	(54 929)	(53 208)	(52 102)	(52 190)	(53 155)	(57 139)	(60 363)	(64 907)	(69 023)	(72 560)	(76 630)	(79 684)	(83 063)	(84 034)	(84 383)	(83 537)	(82 101)	(80 508)	(78 492)	(78 823)	(79 825)	(82 271)	(85 730)	(88 015)	(90 115)	(93 820)	(96 496)	(97 790)	(98 862)	(98 543)	(98 484)	(100 081)	(98 733)	(95 425)	(95 271)	(96 543)	(101 732)	(108 010)	(112 543)	(117 879)	(123 880)	(129 408)	(135 759)	(138 842)	(141 260)	(143 519)	(144 398)	(147 255)	(148 910)	(152 511)	(155 806)	(159 829)	(167 030)	(169 936)	(176 267)	(181 365)
Gross Profit	6 956 N/A	7 204 +4%	7 698 +7%	8 774 +14%	8 979 +2%	8 647 -4%	8 350 -3%	9 313 +12%	9 811 +5%	10 707 +9%	10 819 +1%	11 395 +5%	9 429 -17%	7 486 -21%	7 013 -6%	8 054 +15%	9 568 +19%	9 296 -3%	8 892 -4%	11 505 +29%	10 015 -13%	9 524 -5%	8 976 -6%	8 043 -10%	8 795 +9%	8 023 -9%	7 586 -5%	7 554 0%	7 685 +2%	8 597 +12%	9 856 +15%	10 208 +4%	9 370 -8%	9 111 -3%	7 879 -14%	7 832 -1%	8 353 +7%	9 629 +15%	11 764 +22%	13 186 +12%	14 647 +11%	15 185 +4%	15 483 +2%	16 086 +4%	16 850 +5%	17 652 +5%	18 186 +3%	18 427 +1%	19 532 +6%	20 592 +5%	21 122 +3%	20 048 -5%	19 248 -4%	17 790 -8%	17 082 -4%	16 746 -2%	15 177 -9%	14 322 -6%	14 809 +3%	17 525 +18%	20 184 +15%	22 948 +14%	25 665 +12%	27 395 +7%	28 599 +4%	27 756 -3%	27 715 0%	26 016 -6%	25 334 -3%	27 384 +8%	28 299 +3%	30 548 +8%	32 372 +6%	35 593 +10%	37 852 +6%	39 776 +5%	42 929 +8%	43 875 +2%	45 717 +4%
Operating Income
Operating Expenses	(3 065)	(3 111)	(3 243)	(3 463)	(3 758)	(3 978)	(4 237)	(4 443)	(4 287)	(4 737)	(5 077)	(5 724)	(5 609)	(5 310)	(5 119)	(5 179)	(5 653)	(5 966)	(6 239)	(8 207)	(7 921)	(7 787)	(7 726)	(7 391)	(7 719)	(7 801)	(8 485)	(9 100)	(9 320)	(9 523)	(9 158)	(9 286)	(9 769)	(10 141)	(10 453)	(10 697)	(10 780)	(10 657)	(10 379)	(9 861)	(9 746)	(9 773)	(10 102)	(10 298)	(10 480)	(10 663)	(10 785)	(10 970)	(11 094)	(11 313)	(11 283)	(11 122)	(11 621)	(11 227)	(11 449)	(11 557)	(11 212)	(10 729)	(10 441)	(10 868)	(11 645)	(12 556)	(13 325)	(14 140)	(14 917)	(15 409)	(16 306)	(16 441)	(17 957)	(18 253)	(18 364)	(18 888)	(18 522)	(19 017)	(19 882)	(20 693)	(21 576)	(22 661)	(23 827)
Selling, General & Administrative	(3 066)	(3 112)	(3 244)	(3 463)	(3 758)	(3 979)	(4 238)	(4 444)	(4 287)	(4 754)	(5 094)	(5 741)	(5 609)	(5 058)	(5 119)	(5 179)	(5 638)	(5 426)	(5 447)	(7 189)	(7 170)	(7 308)	(7 287)	(5 675)	(7 505)	(7 588)	(7 782)	(8 159)	(8 380)	(8 581)	(8 918)	(9 285)	(9 769)	(10 143)	(10 453)	(10 697)	(10 779)	(10 655)	(10 379)	(9 860)	(9 744)	(9 772)	(10 101)	(10 297)	(10 479)	(10 662)	(10 784)	(10 307)	(11 092)	(11 324)	(11 182)	(10 261)	(11 095)	(11 126)	(11 449)	(10 542)	(11 211)	(10 728)	(10 440)	(9 724)	(11 643)	(12 555)	(13 323)	(11 359)	(14 916)	(15 408)	(16 304)	(12 595)	(17 656)	(18 252)	(18 364)	(14 396)	(18 351)	(18 842)	(19 881)	(15 194)	(21 526)	(22 660)	(23 777)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	(252)	0	0	(267)	(540)	(792)	(1 018)	0	0	0	(1 716)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(662)	0	0	0	(860)	0	0	0	(1 014)	0	0	0	(1 142)	0	0	0	(2 780)	0	0	0	(3 845)	0	0	0	(4 491)	0	0	0	(5 498)	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	0	(212)	0	0	0	(703)	(941)	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	17	17	17	0	0	0	0	252	0	0	0	(751)	(479)	(227)	0	(214)	(213)	0	0	(940)	(942)	(240)	(1)	0	0	0	(1)	0	(2)	0	(1)	(2)	(1)	(1)	(1)	(1)	0	(1)	(1)	(2)	11	(101)	(1)	(526)	(101)	0	(1)	(1)	(1)	(1)	(2)	(2)	0	(2)	(1)	(1)	(1)	(2)	(1)	(301)	(1)	0	(1)	(171)	(175)	(1)	(1)	(50)	0	(50)
Operating Income	3 890 N/A	4 091 +5%	4 453 +9%	5 311 +19%	5 222 -2%	4 670 -11%	4 113 -12%	4 871 +18%	5 525 +13%	5 971 +8%	5 742 -4%	5 671 -1%	3 820 -33%	2 176 -43%	1 894 -13%	2 875 +52%	3 915 +36%	3 330 -15%	2 653 -20%	3 298 +24%	2 094 -37%	1 737 -17%	1 250 -28%	652 -48%	1 076 +65%	222 -79%	(899) N/A	(1 546) -72%	(1 635) -6%	(926) +43%	698 N/A	922 +32%	(399) N/A	(1 030) -158%	(2 574) -150%	(2 865) -11%	(2 427) +15%	(1 028) +58%	1 385 N/A	3 325 +140%	4 901 +47%	5 412 +10%	5 381 -1%	5 788 +8%	6 370 +10%	6 989 +10%	7 401 +6%	7 457 +1%	8 438 +13%	9 279 +10%	9 839 +6%	8 926 -9%	7 627 -15%	6 563 -14%	5 633 -14%	5 189 -8%	3 965 -24%	3 593 -9%	4 368 +22%	6 657 +52%	8 539 +28%	10 392 +22%	12 340 +19%	13 255 +7%	13 682 +3%	12 347 -10%	11 409 -8%	9 575 -16%	7 377 -23%	9 131 +24%	9 935 +9%	11 660 +17%	13 850 +19%	16 576 +20%	17 970 +8%	19 083 +6%	21 353 +12%	21 214 -1%	21 890 +3%
Pre-Tax Income
Interest Income Expense	(362)	(510)	(488)	(29)	(118)	(292)	(358)	(184)	(305)	(215)	(16)	(64)	(507)	(916)	(881)	(629)	(666)	(903)	(1 040)	(953)	(1 165)	(1 501)	(830)	(212)	(1 196)	(966)	338	1 480	3 172	3 325	3 414	1 134	(300)	2 136	3 343	4 044	5 072	1 785	(1 318)	(3 056)	(5 760)	(5 129)	(3 085)	(2 009)	(231)	15	(1 993)	(2 618)	(1 750)	(1 000)	(1 511)	(218)	(1 128)	(1 427)	(710)	(647)	(512)	(1 376)	(2 432)	(932)	(798)	78	1 265	927	3 493	4 980	2 349	1 280	950	(82)	1 188	2 488	1 617	(149)	3 337	(110)	(718)	1 064	110
Non-Reccuring Items	(110)	(115)	(4)	(120)	(150)	(133)	(17)	14	(269)	0	0	216	(245)	(108)	(57)	136	(1)	1	0	(5 425)	(5 539)	(5 559)	(5 946)	355	(29)	(279)	457	453	951	1 158	847	136	(24)	31	(40)	(8 956)	(16 993)	(17 327)	(17 542)	(8 667)	(634)	(27)	(1 204)	(1 026)	(753)	(1 054)	363	105	(24)	0	20	(526)	0	(533)	(310)	(138)	(1 477)	(1 530)	(1 839)	(361)	(278)	(781)	(878)	(1 169)	(1 181)	(576)	(352)	(320)	0	(238)	(278)	(168)	0	0	(176)	(50)	0	(49)	0
Gain/Loss on Disposition of Assets	78	51	4	(32)	(13)	(99)	(100)	(94)	0	(4)	(9)	(9)	(67)	(74)	(103)	(65)	(117)	(104)	(91)	(111)	(48)	(19)	111	118	83	(370)	(528)	(513)	(600)	(201)	205	180	287	275	(163)	(479)	(499)	(471)	(468)	0	(379)	(352)	(338)	(162)	(204)	(281)	(291)	(193)	(179)	(208)	(207)	(223)	(244)	(171)	(163)	(1 389)	(119)	(103)	0	(277)	(276)	(265)	(477)	(522)	(532)	(603)	(393)	(217)	(158)	(101)	(82)	(263)	(268)	(228)	(292)	(184)	(360)	(630)	(691)
Total Other Income	(208)	(234)	(107)	(91)	(70)	(143)	(156)	(146)	(38)	(155)	(206)	(350)	(191)	(201)	(197)	(257)	(142)	(53)	(121)	(218)	(289)	(419)	(242)	(380)	256	159	374	(320)	(135)	23	(290)	(125)	(136)	(127)	(73)	(104)	(99)	(21)	(561)	(1 134)	(698)	(605)	(336)	134	(219)	(369)	33	92	117	332	184	(97)	197	55	248	250	187	111	(189)	(28)	(15)	(6)	78	121	104	360	59	354	318	180	496	156	140	(1 063)	(881)	(195)	(1 365)	(48)	(213)
Pre-Tax Income	3 289 N/A	3 284 0%	3 858 +17%	5 038 +31%	4 870 -3%	4 002 -18%	3 482 -13%	4 461 +28%	4 914 +10%	5 599 +14%	5 513 -2%	5 465 -1%	2 810 -49%	877 -69%	656 -25%	2 060 +214%	2 989 +45%	2 271 -24%	1 401 -38%	(3 409) N/A	(4 947) -45%	(5 761) -16%	(5 657) +2%	533 N/A	190 -64%	(1 234) N/A	(258) +79%	(446) -73%	1 753 N/A	3 379 +93%	4 874 +44%	2 247 -54%	(572) N/A	1 285 N/A	493 -62%	(8 360) N/A	(14 946) -79%	(17 062) -14%	(18 504) -8%	(9 532) +48%	(2 570) +73%	(701) +73%	418 N/A	2 725 +552%	4 963 +82%	5 300 +7%	5 513 +4%	4 843 -12%	6 602 +36%	8 403 +27%	8 325 -1%	7 862 -6%	6 452 -18%	4 487 -30%	4 698 +5%	3 265 -31%	2 044 -37%	695 -66%	(92) N/A	5 059 N/A	7 172 +42%	9 418 +31%	12 328 +31%	12 612 +2%	15 566 +23%	16 508 +6%	13 072 -21%	10 672 -18%	8 487 -20%	8 890 +5%	11 259 +27%	13 873 +23%	15 339 +11%	15 136 -1%	19 958 +32%	18 544 -7%	18 910 +2%	21 551 +14%	21 096 -2%
Net Income
Tax Provision	(554)	(604)	(661)	(903)	(1 024)	(1 041)	(1 066)	(1 182)	(963)	(779)	(686)	(763)	(433)	(44)	(95)	(501)	(631)	(620)	(334)	313	845	959	901	624	376	471	(283)	(1 121)	(1 932)	(1 962)	(3 351)	(2 224)	(1 279)	(1 990)	(728)	(1 213)	(2 582)	(2 066)	(1 484)	(1 717)	(809)	(877)	(1 005)	(939)	(1 133)	(1 026)	(800)	(497)	(522)	(838)	(925)	(1 119)	(894)	(709)	(681)	(717)	(692)	(361)	(162)	(422)	(646)	(783)	(1 093)	(1 175)	(1 990)	(2 850)	(2 444)	(1 887)	(1 349)	(1 228)	(1 743)	(2 458)	(3 109)	(2 549)	(3 618)	(3 448)	(3 096)	(4 381)	(4 770)
Income from Continuing Operations	2 735	2 680	3 197	4 136	3 847	2 961	2 414	3 277	3 950	4 820	4 827	4 702	2 377	833	561	1 559	2 358	1 651	1 067	(3 096)	(4 102)	(4 802)	(4 756)	1 157	566	(763)	(541)	(1 567)	(179)	1 417	1 523	23	(1 851)	(705)	(235)	(9 573)	(17 528)	(19 128)	(19 988)	(11 249)	(3 379)	(1 578)	(587)	1 786	3 830	4 274	4 713	4 346	6 080	7 565	7 400	6 743	5 558	3 778	4 017	2 548	1 352	334	(254)	4 637	6 526	8 635	11 235	11 437	13 576	13 658	10 628	8 785	7 138	7 662	9 516	11 415	12 230	12 587	16 340	15 096	15 814	17 170	16 326
Income to Minority Interest	(3)	(3)	(2)	(9)	(10)	(7)	(5)	(6)	(4)	(2)	0	(1)	(1)	(1)	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	2	(7)	(7)	(18)	(3)	17	15	26	0	0	0	0	0	0	(9)	37	58	79	67	4	4	2	12	14	16	22	73	62	20	(10)	(109)	(105)	(128)	(167)	(151)	(171)	(171)	(171)	(171)
Net Income (Common)	2 732 N/A	2 677 -2%	3 195 +19%	4 126 +29%	3 836 -7%	2 954 -23%	2 410 -18%	3 272 +36%	3 946 +21%	4 818 +22%	4 827 +0%	4 699 -3%	2 376 -49%	834 -65%	559 -33%	1 558 +179%	2 354 +51%	1 652 -30%	1 065 -36%	(3 094) N/A	(4 099) -32%	(4 797) -17%	(4 752) +1%	1 158 N/A	569 -51%	(761) N/A	(540) +29%	(1 567) -190%	(181) +88%	1 415 N/A	1 524 +8%	23 -98%	(1 850) N/A	(705) +62%	(235) +67%	(9 573) -3 974%	(17 528) -83%	(19 127) -9%	(19 989) -5%	(11 250) +44%	(3 466) +69%	(1 762) +49%	(858) +51%	1 417 N/A	3 475 +145%	3 939 +13%	4 375 +11%	4 196 -4%	6 002 +43%	7 564 +26%	7 489 -1%	6 743 -10%	5 558 -18%	3 778 -32%	4 008 +6%	2 586 -35%	1 412 -45%	414 -71%	(184) N/A	4 640 N/A	6 528 +41%	8 636 +32%	11 245 +30%	11 451 +2%	13 592 +19%	13 680 +1%	10 633 -22%	8 691 -18%	6 922 -20%	7 337 +6%	9 080 +24%	10 994 +21%	11 788 +7%	12 105 +3%	15 873 +31%	14 609 -8%	15 326 +5%	16 682 +9%	15 840 -5%
EPS (Diluted)	170.75 N/A	167.31 -2%	199.68 +19%	257.87 +29%	225.64 -12%	173.76 -23%	141.76 -18%	192.47 +36%	207.68 +8%	267.66 +29%	268.16 +0%	261.05 -3%	132 -49%	49.05 -63%	31.05 -37%	91.64 +195%	130.77 +43%	91.77 -30%	56.05 -39%	-162.84 N/A	-215.73 -32%	-252.47 -17%	-250.1 +1%	60.94 N/A	29.94 -51%	-40.05 N/A	-28.42 +29%	-82.47 -190%	-9.52 +88%	74.47 N/A	76.2 +2%	1.11 -99%	-71.15 N/A	-27.11 +62%	-9.03 +67%	-365.74 -3 950%	-674.15 -84%	-735.65 -9%	-768.8 -5%	-429.81 +44%	-133.3 +69%	-67.76 +49%	-11.44 +83%	35.33 N/A	86.87 +146%	98.47 +13%	112.17 +14%	104.25 -7%	230.84 +121%	290.92 +26%	286.12 -2%	257.62 -10%	212.35 -18%	144.34 -32%	153.13 +6%	98.8 -35%	53.95 -45%	15.82 -71%	-7.03 N/A	177.29 N/A	251.07 +42%	334.44 +33%	438.45 +31%	444.21 +1%	530.09 +19%	533.5 +1%	414.67 -22%	338.93 -18%	269.93 -20%	286.11 +6%	354.04 +24%	428.69 +21%	459.59 +7%	471.89 +3%	618.63 +31%	569.45 -8%	597.26 +5%	650.09 +9%	617.25 -5%

Income Statement Balance Sheet Cash Flow Statement

Meiko Electronics Co Ltd
TSE:6787

Income Statement

Earnings Waterfall
Meiko Electronics Co Ltd

Income Statement
Meiko Electronics Co Ltd

See Also

Company

Help

Tools

Stocks

Meiko Electronics Co Ltd TSE:6787

Income Statement

Earnings Waterfall Meiko Electronics Co Ltd

Income Statement Meiko Electronics Co Ltd

See Also

Company

Help

Tools

Stocks

Meiko Electronics Co Ltd
TSE:6787

Earnings Waterfall
Meiko Electronics Co Ltd

Income Statement
Meiko Electronics Co Ltd