Income Statement

Revenue

+14%

+38%

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	136	0	0	137	0	0	127	0	0	118	0	0	123	0	0	180	0	0	183	366	555	738	746	752	749	745	755	757	765	771	762	760	748	736	710	678	641	604	568	536	516	497	480	464	435	410	380	345	332	312	295	281	258	238	219	204	193	199	204	214	217	216	223	230	239	245	248	246	250	253	253	253	274	290	307	329	354	369	0	0	0
Revenue	61 735 N/A	62 896 +2%	65 947 +5%	68 807 +4%	70 568 +3%	71 750 +2%	73 414 +2%	74 169 +1%	76 179 +3%	75 469 -1%	75 865 +1%	75 223 -1%	74 220 -1%	74 548 +0%	71 139 -5%	63 268 -11%	55 881 -12%	54 044 -3%	60 710 +12%	65 732 +8%	67 128 +2%	87 330 +30%	86 322 -1%	84 336 -2%	82 362 -2%	82 561 +0%	82 264 0%	81 007 -2%	81 771 +1%	88 426 +8%	92 325 +4%	98 277 +6%	101 258 +3%	104 564 +3%	105 556 +1%	104 428 -1%	107 130 +3%	108 255 +1%	108 355 +0%	107 801 -1%	103 165 -4%	98 110 -5%	94 700 -3%	91 850 -3%	91 745 0%	90 415 -1%	90 343 0%	90 761 +0%	93 003 +2%	92 177 -1%	93 207 +1%	94 702 +2%	95 157 +0%	94 703 0%	93 910 -1%	93 539 0%	92 918 -1%	92 965 +0%	89 598 -4%	82 822 -8%	81 202 -2%	80 437 -1%	83 858 +4%	91 031 +9%	91 248 +0%	92 168 +1%	93 235 +1%	94 410 +1%	98 233 +4%	101 007 +3%	101 896 +1%	102 485 +1%	102 836 +0%	102 261 -1%	102 757 +0%	103 222 +0%	103 834 +1%	105 830 +2%	108 064 +2%	109 514 +1%	112 026 +2%
Gross Profit
Cost of Revenue	(52 279)	(52 822)	(53 703)	(55 855)	(57 400)	(58 400)	(60 385)	(61 502)	(62 797)	(62 148)	(63 497)	(64 313)	(64 397)	(63 334)	(61 376)	(56 321)	(48 349)	(44 977)	(47 660)	(51 946)	(52 568)	(69 463)	(68 387)	(67 619)	(67 136)	(67 056)	(68 136)	(68 628)	(68 983)	(74 229)	(75 897)	(77 859)	(78 011)	(81 454)	(82 031)	(82 299)	(85 491)	(87 648)	(88 435)	(88 419)	(85 618)	(85 051)	(82 563)	(81 068)	(80 997)	(73 223)	(71 815)	(70 612)	(71 861)	(72 630)	(73 842)	(75 605)	(76 247)	(75 482)	(76 019)	(76 800)	(77 014)	(78 413)	(76 331)	(71 735)	(70 681)	(69 017)	(70 188)	(73 556)	(73 259)	(73 528)	(74 419)	(77 047)	(79 970)	(83 222)	(85 169)	(85 991)	(87 221)	(87 213)	(88 058)	(88 162)	(88 833)	(91 478)	(92 483)	(93 445)	(95 707)
Gross Profit	9 456 N/A	10 074 +7%	12 244 +22%	12 952 +6%	13 168 +2%	13 350 +1%	13 029 -2%	12 667 -3%	13 382 +6%	13 321 0%	12 368 -7%	10 910 -12%	9 823 -10%	11 214 +14%	9 763 -13%	6 947 -29%	7 532 +8%	9 067 +20%	13 050 +44%	13 786 +6%	14 560 +6%	17 867 +23%	17 935 +0%	16 717 -7%	15 226 -9%	15 505 +2%	14 128 -9%	12 379 -12%	12 788 +3%	14 197 +11%	16 428 +16%	20 418 +24%	23 247 +14%	23 110 -1%	23 525 +2%	22 129 -6%	21 639 -2%	20 607 -5%	19 920 -3%	19 382 -3%	17 547 -9%	13 059 -26%	12 137 -7%	10 782 -11%	10 748 0%	17 192 +60%	18 528 +8%	20 149 +9%	21 142 +5%	19 547 -8%	19 365 -1%	19 097 -1%	18 910 -1%	19 221 +2%	17 891 -7%	16 739 -6%	15 904 -5%	14 552 -9%	13 267 -9%	11 087 -16%	10 521 -5%	11 420 +9%	13 670 +20%	17 475 +28%	17 989 +3%	18 640 +4%	18 816 +1%	17 363 -8%	18 263 +5%	17 785 -3%	16 727 -6%	16 494 -1%	15 615 -5%	15 048 -4%	14 699 -2%	15 060 +2%	15 001 0%	14 352 -4%	15 581 +9%	16 069 +3%	16 319 +2%
Operating Income
Operating Expenses	(7 969)	(8 232)	(8 343)	(8 504)	(8 610)	(8 824)	(8 925)	(8 888)	(9 066)	(9 030)	(9 253)	(9 317)	(9 536)	(9 707)	(10 011)	(9 147)	(8 113)	(7 398)	(7 651)	(8 037)	(8 081)	(10 541)	(10 380)	(10 120)	(10 120)	(10 482)	(10 684)	(10 723)	(10 776)	(10 864)	(10 901)	(11 331)	(11 531)	(11 797)	(12 040)	(12 072)	(12 417)	(13 366)	(13 211)	(13 266)	(12 970)	(12 260)	(12 181)	(11 946)	(12 006)	(12 089)	(12 189)	(12 278)	(12 522)	(12 694)	(13 068)	(13 413)	(13 663)	(13 583)	(13 376)	(13 051)	(12 723)	(12 795)	(12 647)	(12 278)	(12 044)	(12 500)	(12 681)	(13 114)	(13 581)	(13 078)	(13 601)	(13 877)	(14 046)	(14 164)	(14 357)	(14 266)	(14 202)	(13 770)	(13 885)	(13 822)	(13 997)	(14 224)	(15 523)	(15 070)	(13 832)
Selling, General & Administrative	(7 969)	(8 232)	(8 343)	(8 504)	(7 891)	(8 824)	(8 925)	(9 004)	(9 066)	(9 030)	(9 200)	(9 317)	(9 683)	(10 596)	(10 011)	(9 147)	(8 113)	(5 906)	(6 159)	(6 545)	(8 081)	(8 461)	(10 380)	(10 120)	(10 120)	(8 508)	(10 683)	(10 722)	(10 776)	(8 867)	(10 902)	(11 331)	(11 530)	(9 460)	(12 038)	(12 053)	(12 409)	(10 198)	(13 210)	(13 265)	(12 970)	(9 813)	(11 947)	(11 825)	(11 875)	(9 607)	(12 175)	(12 263)	(12 508)	(10 038)	(13 067)	(13 412)	(13 663)	(10 701)	(13 287)	(13 050)	(12 720)	(10 166)	(12 648)	(12 278)	(12 044)	(10 110)	(12 678)	(13 110)	(13 579)	(11 045)	(13 533)	(13 809)	(13 977)	(11 915)	(14 035)	(13 945)	(13 882)	(11 660)	(13 733)	(13 819)	(13 994)	(12 084)	(14 109)	(13 989)	(13 832)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2 080)	0	0	0	(1 974)	0	0	0	(1 997)	0	0	0	(2 336)	0	0	0	(2 735)	0	0	0	0	0	0	0	(2 481)	0	0	0	(2 655)	0	0	0	(2 880)	0	0	0	(2 628)	0	0	0	(2 389)	0	0	0	(2 032)	0	0	0	(2 248)	0	0	0	(2 108)	0	0	0	(2 139)	0	0	0
Other Operating Expenses	0	0	0	0	(719)	0	0	116	0	0	(53)	0	147	889	0	0	0	(1 492)	(1 492)	(1 492)	0	0	0	0	0	0	(1)	0	0	0	0	0	(1)	(1)	(2)	(19)	(8)	(433)	(1)	0	0	(2 447)	(234)	(121)	(131)	(1)	(14)	(15)	(14)	(1)	(1)	0	0	(2)	(89)	(1)	(3)	(1)	1	0	0	(1)	(3)	(4)	(2)	(1)	(68)	(68)	(69)	(1)	(322)	(321)	(320)	(2)	(152)	(3)	(3)	(1)	(1 414)	(1 081)	0
Operating Income	1 487 N/A	1 842 +24%	3 901 +112%	4 448 +14%	4 558 +2%	4 526 -1%	4 104 -9%	3 779 -8%	4 316 +14%	4 291 -1%	3 115 -27%	1 593 -49%	287 -82%	1 507 +425%	(248) N/A	(2 200) -787%	(581) +74%	1 669 N/A	5 399 +223%	5 749 +6%	6 479 +13%	7 326 +13%	7 555 +3%	6 597 -13%	5 106 -23%	5 023 -2%	3 444 -31%	1 656 -52%	2 012 +21%	3 333 +66%	5 527 +66%	9 087 +64%	11 716 +29%	11 313 -3%	11 485 +2%	10 057 -12%	9 222 -8%	7 241 -21%	6 709 -7%	6 116 -9%	4 577 -25%	799 -83%	(44) N/A	(1 164) -2 545%	(1 258) -8%	5 103 N/A	6 339 +24%	7 871 +24%	8 620 +10%	6 853 -20%	6 297 -8%	5 684 -10%	5 247 -8%	5 638 +7%	4 515 -20%	3 688 -18%	3 181 -14%	1 757 -45%	620 -65%	(1 191) N/A	(1 523) -28%	(1 080) +29%	989 N/A	4 361 +341%	4 408 +1%	5 562 +26%	5 215 -6%	3 486 -33%	4 217 +21%	3 621 -14%	2 370 -35%	2 228 -6%	1 413 -37%	1 278 -10%	814 -36%	1 238 +52%	1 004 -19%	128 -87%	58 -55%	999 +1 622%	2 487 +149%
Pre-Tax Income
Interest Income Expense	(313)	343	(14)	133	132	240	177	974	665	674	40	532	1 324	699	(814)	(1 724)	(1 583)	(286)	(287)	(682)	(828)	(577)	(776)	(846)	(675)	(540)	(722)	(748)	(38)	668	1 517	1 923	1 391	71	(541)	(347)	372	810	803	648	(576)	(503)	(1 081)	(1 112)	(455)	(379)	277	554	447	289	357	351	272	380	260	115	125	(44)	(256)	(217)	75	580	1 734	1 740	1 659	1 518	1 157	1 377	1 184	869	357	41	42	594	922	(25)	355	(246)	(745)	490	3 213
Non-Reccuring Items	(370)	(234)	(152)	107	(35)	(117)	(6)	(856)	(1 025)	(1 172)	(402)	0	0	0	(442)	(1 549)	(1 867)	(1 694)	(762)	(446)	(229)	(363)	(203)	(243)	(135)	(1 122)	(1 131)	(1 176)	(306)	1 103	1 116	1 647	709	432	426	0	0	432	(8)	(120)	(111)	(239)	0	0	0	(14)	0	0	0	(65)	(227)	(229)	(229)	(249)	0	(94)	(97)	(472)	(551)	(1 969)	(1 964)	(3 880)	(3 837)	(2 410)	(2 412)	(104)	0	0	0	(320)	0	0	0	(151)	0	(482)	(529)	(1 412)	0	0	(1 033)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	(143)	(136)	(136)	7	0	0	0	0	0	0	0	0	0	0	(86)	0	0	0	29	0	0	0	0	0	0	0	(17)	0	0	0	0	0	0	0	0	0	0	0	223	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(366)	(302)	(302)	(302)	64	0	0	0	0	0	0	0	0	0	0	0	0	354	354	400
Total Other Income	(1 151)	(1 279)	(1 133)	(1 084)	(1 119)	(399)	(515)	(265)	123	366	(30)	(1 401)	(1 639)	(1 152)	(431)	(447)	(309)	(498)	(533)	(682)	(393)	(652)	(688)	(604)	(643)	(785)	(454)	(485)	(604)	(683)	(577)	(584)	(523)	(424)	(578)	(552)	(554)	(622)	(431)	(248)	(96)	109	50	(35)	(58)	(121)	95	138	155	21	(38)	(39)	(41)	(38)	(9)	(20)	(75)	(116)	(171)	(33)	56	(330)	(367)	(469)	(583)	(219)	(186)	(241)	(214)	(97)	(108)	(63)	(68)	(215)	(248)	(231)	(167)	(224)	(126)	(148)	(266)
Pre-Tax Income	(347) N/A	672 N/A	2 602 +287%	3 604 +39%	3 536 -2%	4 250 +20%	3 760 -12%	3 489 -7%	3 943 +13%	4 023 +2%	2 730 -32%	724 -73%	(28) N/A	1 054 N/A	(1 935) N/A	(5 920) -206%	(4 340) +27%	(809) +81%	3 817 N/A	3 939 +3%	5 029 +28%	5 648 +12%	5 888 +4%	4 904 -17%	3 653 -26%	2 605 -29%	1 137 -56%	(753) N/A	1 064 N/A	4 421 +316%	7 583 +72%	12 073 +59%	13 293 +10%	11 375 -14%	10 792 -5%	9 158 -15%	9 040 -1%	7 861 -13%	7 073 -10%	6 396 -10%	3 794 -41%	166 -96%	(1 075) N/A	(2 311) -115%	(1 771) +23%	4 812 N/A	6 711 +39%	8 563 +28%	9 222 +8%	7 098 -23%	6 389 -10%	5 767 -10%	5 249 -9%	5 731 +9%	4 766 -17%	3 689 -23%	3 134 -15%	1 125 -64%	(358) N/A	(3 410) -853%	(3 356) +2%	(5 076) -51%	(1 783) +65%	2 920 N/A	2 770 -5%	6 821 +146%	6 186 -9%	4 622 -25%	5 187 +12%	4 073 -21%	2 619 -36%	2 206 -16%	1 387 -37%	1 506 +9%	1 488 -1%	500 -66%	663 +33%	(1 754) N/A	(459) +74%	1 695 N/A	4 801 +183%
Net Income
Tax Provision	(379)	(707)	(1 331)	(1 595)	(1 273)	(1 742)	(1 409)	(1 219)	(1 129)	(1 463)	(1 504)	(1 447)	(1 156)	(1 167)	(4 113)	(3 544)	(3 875)	(1 035)	(1 529)	(1 314)	(998)	(978)	(845)	(921)	(1 041)	(1 018)	(660)	(401)	(232)	(411)	(1 012)	(1 821)	(2 760)	753	44	622	786	(2 608)	(1 925)	(1 747)	(1 117)	38	459	607	661	(1 423)	(1 620)	(2 098)	(2 429)	(1 804)	(1 889)	(1 702)	(1 360)	(1 854)	(1 504)	(1 230)	(1 178)	(5 281)	(5 257)	(6 647)	(6 514)	(484)	(1 304)	(82)	(96)	(918)	(692)	(582)	(989)	(2 428)	(2 775)	(3 060)	(3 003)	(2 219)	(1 507)	(1 343)	(1 213)	(681)	(749)	(612)	(956)
Income from Continuing Operations	(726)	(35)	1 271	2 009	2 263	2 508	2 351	2 270	2 814	2 560	1 226	(723)	(1 184)	(113)	(6 048)	(9 464)	(8 215)	(1 844)	2 288	2 625	4 031	4 670	5 043	3 983	2 612	1 587	477	(1 154)	832	4 010	6 571	10 252	10 533	12 128	10 836	9 780	9 826	5 253	5 148	4 649	2 677	204	(616)	(1 704)	(1 110)	3 389	5 091	6 465	6 793	5 294	4 500	4 065	3 889	3 877	3 262	2 459	1 956	(4 156)	(5 615)	(10 057)	(9 870)	(5 560)	(3 087)	2 838	2 674	5 903	5 494	4 040	4 198	1 645	(156)	(854)	(1 616)	(713)	(19)	(843)	(550)	(2 435)	(1 208)	1 083	3 845
Income to Minority Interest	(36)	(55)	(49)	(38)	(35)	(38)	(44)	(45)	(41)	(36)	7	78	74	37	(31)	(15)	(11)	(30)	(52)	(68)	(68)	(91)	(90)	(99)	(94)	(84)	0	(34)	(13)	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)	(765) N/A	(91) +88%	1 221 N/A	1 972 +62%	2 235 +13%	2 470 +11%	2 307 -7%	2 220 -4%	2 773 +25%	2 525 -9%	1 231 -51%	(644) N/A	(1 107) -72%	(76) +93%	(6 080) -7 900%	(9 480) -56%	(8 226) +13%	(1 873) +77%	2 190 N/A	2 463 +12%	3 818 +55%	4 400 +15%	4 775 +9%	3 712 -22%	2 351 -37%	1 415 -40%	351 -75%	(1 233) N/A	796 N/A	3 922 +393%	6 504 +66%	10 208 +57%	10 512 +3%	12 129 +15%	10 838 -11%	9 781 -10%	9 826 +0%	5 252 -47%	5 146 -2%	4 648 -10%	2 677 -42%	205 -92%	(615) N/A	(1 702) -177%	(1 109) +35%	3 388 N/A	5 090 +50%	6 463 +27%	6 792 +5%	5 293 -22%	4 499 -15%	4 064 -10%	3 888 -4%	3 876 0%	3 262 -16%	2 459 -25%	1 955 -20%	(4 156) N/A	(5 616) -35%	(10 057) -79%	(9 870) +2%	(5 561) +44%	(3 087) +44%	2 837 N/A	2 673 -6%	5 902 +121%	5 493 -7%	4 038 -26%	4 196 +4%	1 644 -61%	(156) N/A	(854) -447%	(1 615) -89%	(712) +56%	(20) +97%	(843) -4 115%	(549) +35%	(2 436) -344%	(1 209) +50%	1 083 N/A	3 843 +255%
EPS (Diluted)	-95.62 N/A	-10.11 +89%	152.62 N/A	219.11 +44%	248.33 +13%	274.44 +11%	256.33 -7%	246.66 -4%	308.11 +25%	280.55 -9%	136.77 -51%	-71.55 N/A	-123 -72%	-8.44 +93%	-675.55 -7 904%	-1 053.33 -56%	-914 +13%	-187.3 +80%	219 N/A	246.3 +12%	381.8 +55%	440 +15%	477.5 +9%	371.2 -22%	235.1 -37%	141.5 -40%	35.1 -75%	-123.3 N/A	79.59 N/A	392.2 +393%	650.4 +66%	1 020.8 +57%	1 051.2 +3%	1 212.9 +15%	1 083.8 -11%	978.1 -10%	982.6 +0%	509.72 -48%	514.6 +1%	464.8 -10%	267.7 -42%	19.9 -93%	-61.5 N/A	-170.2 -177%	-110.9 +35%	328.9 N/A	509 +55%	646.29 +27%	679.2 +5%	513.88 -24%	449.9 -12%	406.4 -10%	377.53 -7%	376.35 0%	316.73 -16%	238.71 -25%	189.75 -21%	-403.46 N/A	-545.2 -35%	-975.93 -79%	-957.69 +2%	-539.69 +44%	-299.56 +44%	275.25 N/A	259.36 -6%	572.68 +121%	532.93 -7%	391.69 -27%	407.06 +4%	159.49 -61%	-15.13 N/A	-82.82 -447%	-156.62 -89%	-69.05 +56%	-1.93 +97%	-81.7 -4 133%	-53.2 +35%	-236.14 -344%	-117.18 +50%	104.94 N/A	372.33 +255%

Income Statement Balance Sheet Cash Flow Statement

Shindengen Electric Manufacturing Co Ltd
TSE:6844

Income Statement

Earnings Waterfall
Shindengen Electric Manufacturing Co Ltd

Income Statement
Shindengen Electric Manufacturing Co Ltd

See Also

Company

Help

Tools

Stocks

Shindengen Electric Manufacturing Co Ltd TSE:6844

Income Statement

Earnings Waterfall Shindengen Electric Manufacturing Co Ltd

Income Statement Shindengen Electric Manufacturing Co Ltd

See Also

Company

Help

Tools

Stocks

Shindengen Electric Manufacturing Co Ltd
TSE:6844

Earnings Waterfall
Shindengen Electric Manufacturing Co Ltd

Income Statement
Shindengen Electric Manufacturing Co Ltd