Income Statement

Revenue

+15%

+20%

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	0	0	0	0	0	0	0	0	0	9	0	0	10	0	0	9	0	11	16	12	18	20	19	19	14	14	22	24	33	42	48	51	50	49	46	52	56	57	58	63	69	63	56	42	35	0	27	22	13	16	9	12	0	7	10	7	8	9	8	7	8	7	11	11	12	12	10	12	13	13	24	29	33	67	144	0	0	0
Revenue	56 689 N/A	57 246 +1%	58 951 +3%	61 197 +4%	64 338 +5%	67 555 +5%	69 579 +3%	70 930 +2%	73 196 +3%	74 499 +2%	77 957 +5%	77 624 0%	78 308 +1%	73 733 -6%	74 300 +1%	74 961 +1%	76 358 +2%	77 639 +2%	79 274 +2%	113 380 +43%	114 778 +1%	116 152 +1%	116 952 +1%	120 718 +3%	123 541 +2%	126 002 +2%	128 774 +2%	132 538 +3%	135 178 +2%	139 105 +3%	143 080 +3%	153 194 +7%	153 761 +0%	158 069 +3%	160 027 +1%	160 803 +0%	162 508 +1%	162 278 0%	164 180 +1%	165 522 +1%	164 237 -1%	166 487 +1%	164 487 -1%	166 285 +1%	168 236 +1%	168 470 +0%	173 122 +3%	174 249 +1%	175 479 +1%	176 651 +1%	177 020 +0%	178 799 +1%	182 767 +2%	189 484 +4%	188 097 -1%	185 007 -2%	184 917 0%	182 512 -1%	192 528 +5%	199 727 +4%	208 448 +4%	214 830 +3%	210 759 -2%	205 129 -3%	202 310 -1%	197 135 -3%	201 608 +2%	206 603 +2%	210 968 +2%	215 790 +2%	218 215 +1%	221 986 +2%	219 485 -1%	221 234 +1%	224 293 +1%	225 424 +1%	229 217 +2%	230 760 +1%	230 961 +0%
Gross Profit
Cost of Revenue	(29 631)	(29 409)	(30 445)	(31 230)	(32 809)	(34 707)	(35 497)	(36 088)	(35 971)	(36 666)	(38 392)	(39 136)	(39 279)	(36 346)	(36 194)	(36 211)	(36 882)	(37 976)	(39 386)	(56 193)	(57 257)	(57 796)	(57 525)	(60 038)	(60 973)	(62 373)	(64 080)	(66 218)	(68 137)	(70 237)	(71 986)	(76 577)	(76 620)	(79 368)	(81 011)	(82 908)	(84 776)	(84 146)	(85 096)	(84 811)	(83 780)	(85 455)	(84 621)	(87 058)	(88 109)	(88 546)	(91 023)	(91 489)	(91 816)	(91 741)	(92 164)	(92 811)	(95 350)	(98 792)	(97 696)	(95 682)	(94 688)	(92 184)	(97 130)	(97 493)	(101 076)	(102 465)	(98 449)	(96 043)	(95 979)	(94 940)	(98 215)	(100 677)	(102 501)	(105 456)	(107 502)	(110 639)	(110 633)	(109 985)	(108 797)	(108 266)	(107 599)	(108 711)	(111 148)
Gross Profit	27 058 N/A	27 837 +3%	28 506 +2%	29 967 +5%	31 529 +5%	32 848 +4%	34 082 +4%	34 842 +2%	37 225 +7%	37 833 +2%	39 565 +5%	38 488 -3%	39 029 +1%	37 387 -4%	38 106 +2%	38 750 +2%	39 476 +2%	39 663 +0%	39 888 +1%	57 187 +43%	57 521 +1%	58 356 +1%	59 427 +2%	60 680 +2%	62 568 +3%	63 629 +2%	64 694 +2%	66 320 +3%	67 041 +1%	68 868 +3%	71 094 +3%	76 617 +8%	77 141 +1%	78 701 +2%	79 016 +0%	77 895 -1%	77 732 0%	78 132 +1%	79 084 +1%	80 711 +2%	80 457 0%	81 032 +1%	79 866 -1%	79 227 -1%	80 127 +1%	79 924 0%	82 099 +3%	82 760 +1%	83 663 +1%	84 910 +1%	84 856 0%	85 988 +1%	87 417 +2%	90 692 +4%	90 401 0%	89 325 -1%	90 229 +1%	90 328 +0%	95 398 +6%	102 234 +7%	107 372 +5%	112 365 +5%	112 310 0%	109 086 -3%	106 331 -3%	102 195 -4%	103 393 +1%	105 926 +2%	108 467 +2%	110 334 +2%	110 713 +0%	111 347 +1%	108 852 -2%	111 249 +2%	115 496 +4%	117 158 +1%	121 618 +4%	122 049 +0%	119 813 -2%
Operating Income
Operating Expenses	(23 446)	(24 350)	(24 859)	(25 954)	(26 792)	(28 026)	(29 140)	(29 711)	(30 715)	(31 402)	(32 500)	(33 039)	(34 125)	(33 630)	(33 286)	(32 929)	(33 302)	(33 540)	(33 867)	(46 585)	(47 017)	(47 709)	(48 162)	(48 649)	(49 426)	(50 339)	(51 428)	(52 836)	(54 172)	(55 495)	(57 153)	(59 070)	(60 095)	(60 951)	(61 507)	(61 974)	(62 730)	(63 494)	(64 258)	(64 273)	(64 567)	(64 979)	(65 373)	(65 642)	(66 345)	(67 045)	(67 775)	(68 243)	(68 874)	(69 261)	(70 015)	(70 944)	(71 884)	(72 899)	(73 326)	(73 822)	(73 437)	(73 076)	(73 898)	(76 325)	(76 871)	(77 800)	(77 478)	(78 094)	(79 945)	(81 400)	(84 340)	(84 806)	(86 959)	(88 940)	(90 455)	(91 756)	(92 714)	(94 035)	(95 485)	(96 445)	(98 257)	(99 709)	(100 901)
Selling, General & Administrative	(23 448)	(24 352)	(24 824)	(25 954)	(26 792)	(27 946)	(29 140)	(29 711)	(30 576)	(31 402)	(31 064)	(32 823)	(29 662)	(29 302)	(29 170)	(28 927)	(29 096)	(28 981)	(28 889)	(39 467)	(39 714)	(40 221)	(40 410)	(40 996)	(41 775)	(42 432)	(43 273)	(44 262)	(45 320)	(46 388)	(47 859)	(49 538)	(50 617)	(51 765)	(52 657)	(53 582)	(54 448)	(55 398)	(56 233)	(56 024)	(56 365)	(56 446)	(56 744)	(56 840)	(57 081)	(57 316)	(57 736)	(58 585)	(59 024)	(59 693)	(60 581)	(61 369)	(62 682)	(63 872)	(64 425)	(64 718)	(64 397)	(64 187)	(64 076)	(66 595)	(67 269)	(68 444)	(69 229)	(70 024)	(71 689)	(72 885)	(75 676)	(75 944)	(77 940)	(79 656)	(80 926)	(81 980)	(85 124)	(88 852)	(92 709)	(86 758)	(98 254)	(99 709)	(100 900)
Research & Development	0	0	0	0	0	0	0	0	0	0	(1 118)	(2 355)	(3 409)	(3 267)	(3 060)	(2 975)	(3 039)	(3 248)	(3 508)	(5 105)	(5 288)	(5 454)	(5 708)	(5 583)	(5 573)	(5 821)	(6 042)	(6 424)	(6 641)	(6 825)	(6 941)	(7 108)	(6 987)	(6 639)	(6 259)	(5 745)	(5 690)	(5 563)	(5 565)	0	(5 898)	(6 252)	(6 326)	(6 466)	(6 857)	(7 280)	(7 590)	(7 226)	(7 449)	(7 195)	(7 087)	(7 243)	(6 884)	(6 664)	(6 542)	(6 731)	(6 698)	(6 638)	0	(6 357)	(4 856)	(4 585)	(5 967)	(5 711)	(5 799)	(5 964)	(6 066)	(6 200)	(6 347)	(6 616)	(6 816)	(6 996)	0	0	0	(6 826)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	(318)	(665)	(1 054)	(1 061)	(1 056)	(1 027)	(1 167)	(1 311)	(1 470)	(2 013)	(2 015)	(2 034)	(2 044)	(2 070)	(2 076)	(2 084)	(2 110)	(2 149)	(2 210)	(2 281)	(2 353)	(2 423)	(2 490)	(2 545)	(2 590)	(2 646)	(2 591)	(2 533)	(2 460)	(2 338)	(2 305)	(2 280)	(2 301)	(2 335)	(2 405)	(2 448)	(2 448)	(2 430)	(2 399)	(2 370)	(2 346)	(2 331)	(2 317)	(2 363)	(2 357)	(2 372)	(2 341)	(2 251)	(3 418)	(3 371)	(3 381)	(3 407)	(2 280)	(2 358)	(2 457)	(2 550)	(2 597)	(2 661)	(2 671)	(2 668)	(2 712)	(2 779)	0	0	0	(2 860)	0	0	0
Other Operating Expenses	0	0	(35)	0	0	(80)	0	0	(139)	0	0	2 804	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	(3)	(1)	(1)	(1)	0	(1)	(1)	(2)	(1)	(1)	(1)	0	0	(5 911)	1	(1)	0	(1)	(2)	(1)	(1)	(2)	0	(3)	(3)	(1)	0	(2)	(2)	(1)	0	0	(6 404)	(2)	(1 365)	(1 364)	0	(1)	0	(1)	(1)	(1)	(1)	0	(1)	(1)	(7 590)	(5 183)	(2 776)	(1)	(3)	0	(1)
Operating Income	3 612 N/A	3 487 -3%	3 647 +5%	4 013 +10%	4 737 +18%	4 822 +2%	4 942 +2%	5 131 +4%	6 510 +27%	6 431 -1%	7 065 +10%	5 449 -23%	4 904 -10%	3 757 -23%	4 820 +28%	5 821 +21%	6 174 +6%	6 123 -1%	6 021 -2%	10 602 +76%	10 504 -1%	10 647 +1%	11 265 +6%	12 031 +7%	13 142 +9%	13 290 +1%	13 266 0%	13 484 +2%	12 869 -5%	13 373 +4%	13 941 +4%	17 547 +26%	17 046 -3%	17 750 +4%	17 509 -1%	15 921 -9%	15 002 -6%	14 638 -2%	14 826 +1%	16 438 +11%	15 890 -3%	16 053 +1%	14 493 -10%	13 585 -6%	13 782 +1%	12 879 -7%	14 324 +11%	14 517 +1%	14 789 +2%	15 649 +6%	14 841 -5%	15 044 +1%	15 533 +3%	17 793 +15%	17 075 -4%	15 503 -9%	16 792 +8%	17 252 +3%	21 500 +25%	25 909 +21%	30 501 +18%	34 565 +13%	34 832 +1%	30 992 -11%	26 386 -15%	20 795 -21%	19 053 -8%	21 120 +11%	21 508 +2%	21 394 -1%	20 258 -5%	19 591 -3%	16 138 -18%	17 214 +7%	20 011 +16%	20 713 +4%	23 361 +13%	22 340 -4%	18 912 -15%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	267	(77)	(429)	(598)	(217)	181	(288)	(271)	(489)	(223)	129	(290)	(169)	(34)	(462)	(82)	758	746	1 535	1 568	1 552	911	418	979	1 267	917	1 472	430	(663)	(832)	(2 492)	(2 285)	(443)	245	1 905	2 322	771	(585)	(337)	(117)	(838)	277	(698)	(1 298)	(434)	(771)	(567)	(756)	(1 091)	1 126	1 747	2 264	2 949	3 409	6 805	8 692	4 565	2 692	2 692	2 063	3 034	5 776	4 993	(2 366)	5 521	1 504	(2 368)	4 505	2 107
Non-Reccuring Items	9	22	(13)	166	47	42	(159)	(53)	50	44	50	26	44	(333)	(318)	(310)	50	14	8	(288)	(269)	(290)	(294)	(13)	(12)	(22)	(25)	(140)	(140)	(132)	(128)	(12)	(13)	(10)	(9)	(44)	(181)	(185)	(186)	(188)	16	(18)	(54)	(559)	(521)	(533)	(487)	(506)	(516)	(468)	(542)	(321)	(918)	(1 078)	(1 265)	(930)	(443)	(320)	(480)	(485)	(475)	(472)	(67)	(403)	(325)	(356)	(287)	(76)	(182)	(115)	(184)	3 662	3 738	3 503	3 486	(895)	(964)	(738)	(3 143)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	(8)	(13)	(19)	(15)	(14)	(11)	(7)	0	0	10	0	0	0	0	1	1	1	7	6	0	5	0	1	200	201	200	194	(4)	(3)	0	(7)	(8)	(9)	0	0	(1)	0	1	1	2	3	2	2	2	0	0	0	0	0	0	0	0	0	18	20	20	20	699	698	700	700	4	3	(4)	(3)	(1)	0	8	9
Total Other Income	302	274	284	528	503	482	427	684	221	193	(82)	217	90	38	70	106	154	138	145	199	135	182	135	200	333	338	386	428	410	358	438	575	531	576	476	431	434	506	658	521	560	562	399	580	303	234	257	527	509	510	687	517	459	477	307	178	290	296	291	616	581	597	581	247	117	142	174	281	311	244	273	336	372	385	373	249	344	279	293
Pre-Tax Income	3 923 N/A	3 783 -4%	3 918 +4%	4 707 +20%	5 287 +12%	5 346 +1%	5 210 -3%	5 762 +11%	6 781 +18%	6 668 -2%	7 292 +9%	5 602 -23%	4 590 -18%	2 849 -38%	4 341 +52%	5 787 +33%	6 083 +5%	6 004 -1%	5 685 -5%	10 300 +81%	10 499 +2%	10 249 -2%	10 937 +7%	12 184 +11%	13 002 +7%	13 525 +4%	14 386 +6%	14 525 +1%	14 680 +1%	15 167 +3%	15 808 +4%	19 021 +20%	17 983 -5%	19 495 +8%	19 444 0%	17 425 -10%	16 921 -3%	15 385 -9%	14 632 -5%	15 939 +9%	13 967 -12%	14 304 +2%	14 386 +1%	13 851 -4%	15 469 +12%	14 901 -4%	14 865 0%	13 954 -6%	14 446 +4%	15 576 +8%	14 151 -9%	15 519 +10%	14 378 -7%	15 896 +11%	15 683 -1%	13 980 -11%	16 072 +15%	16 472 +2%	20 220 +23%	27 166 +34%	32 354 +19%	36 954 +14%	38 295 +4%	34 263 -11%	33 003 -4%	29 293 -11%	23 525 -20%	24 716 +5%	25 027 +1%	24 286 -3%	24 081 -1%	29 369 +22%	25 244 -14%	18 732 -26%	29 388 +57%	21 570 -27%	20 373 -6%	26 394 +30%	18 178 -31%
Net Income
Tax Provision	(418)	(236)	(846)	(1 520)	(1 930)	(2 275)	(2 118)	(2 422)	(2 807)	(2 776)	(2 944)	(2 446)	(1 845)	(1 225)	(1 557)	(1 933)	(1 873)	(1 793)	(1 845)	(3 710)	(3 725)	(3 962)	(4 599)	(4 546)	(4 947)	(5 070)	(5 177)	(5 368)	(5 266)	(5 677)	(5 707)	(6 653)	(6 394)	(6 469)	(6 467)	(6 277)	(6 058)	(5 833)	(5 517)	(5 393)	(4 761)	(4 605)	(4 694)	(4 702)	(5 216)	(4 895)	(5 278)	(4 799)	(4 769)	(5 046)	(4 273)	(4 327)	(4 224)	(4 677)	(4 645)	(4 126)	(4 658)	(4 734)	(6 316)	(8 922)	(10 634)	(12 242)	(12 021)	(10 827)	(10 424)	(9 611)	(8 141)	(7 606)	(7 809)	(7 720)	(7 905)	(12 342)	(11 238)	(9 239)	(12 149)	(7 471)	(6 847)	(8 177)	(5 751)
Income from Continuing Operations	3 505	3 547	3 072	3 187	3 357	3 071	3 092	3 340	3 974	3 892	4 348	3 156	2 745	1 624	2 784	3 854	4 210	4 211	3 840	6 590	6 774	6 287	6 338	7 638	8 055	8 455	9 209	9 157	9 414	9 490	10 101	12 368	11 589	13 026	12 977	11 148	10 863	9 552	9 115	10 546	9 206	9 699	9 692	9 149	10 253	10 006	9 587	9 155	9 677	10 530	9 878	11 192	10 154	11 219	11 038	9 854	11 414	11 738	13 904	18 244	21 720	24 712	26 274	23 436	22 579	19 682	15 384	17 110	17 218	16 566	16 176	17 027	14 006	9 493	17 239	14 099	13 526	18 217	12 427
Income to Minority Interest	(47)	(50)	(43)	(29)	(33)	(36)	(37)	(33)	(29)	(33)	(34)	(28)	(28)	(14)	(18)	(12)	(13)	(13)	(13)	(8)	(9)	(9)	(5)	(13)	(10)	(6)	(4)	(5)	(5)	(8)	(11)	(22)	(21)	(22)	(17)	0	(19)	(15)	(31)	(28)	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	(56)	(56)	(56)
Net Income (Common)	3 456 N/A	3 497 +1%	3 025 -13%	3 156 +4%	3 319 +5%	3 031 -9%	3 054 +1%	3 309 +8%	3 943 +19%	3 858 -2%	4 306 +12%	3 126 -27%	2 710 -13%	1 605 -41%	2 757 +72%	3 835 +39%	4 188 +9%	4 190 +0%	3 815 -9%	6 573 +72%	6 760 +3%	6 273 -7%	6 333 +1%	7 621 +20%	8 044 +6%	8 447 +5%	9 203 +9%	9 151 -1%	9 407 +3%	9 481 +1%	10 089 +6%	12 346 +22%	11 569 -6%	13 005 +12%	12 961 0%	11 142 -14%	10 842 -3%	9 535 -12%	9 082 -5%	10 516 +16%	9 191 -13%	9 683 +5%	9 691 +0%	9 149 -6%	10 251 +12%	10 007 -2%	9 586 -4%	9 154 -5%	9 676 +6%	10 529 +9%	9 878 -6%	11 191 +13%	10 154 -9%	11 218 +10%	11 037 -2%	9 854 -11%	11 413 +16%	11 737 +3%	13 904 +18%	18 243 +31%	21 720 +19%	24 711 +14%	26 272 +6%	23 435 -11%	22 577 -4%	19 682 -13%	15 384 -22%	17 110 +11%	17 218 +1%	16 566 -4%	16 176 -2%	17 026 +5%	14 005 -18%	9 492 -32%	17 237 +82%	14 098 -18%	13 469 -4%	18 159 +35%	12 369 -32%
EPS (Diluted)	36.76 N/A	39.29 +7%	33.61 -14%	35.46 +6%	37.29 +5%	33.67 -10%	34.31 +2%	37.6 +10%	44.3 +18%	43.83 -1%	48.95 +12%	35.12 -28%	30.79 -12%	18.23 -41%	30.97 +70%	43.57 +41%	47.59 +9%	47.61 +0%	43.35 -9%	74.69 +72%	76.81 +3%	71.28 -7%	71.96 +1%	86.6 +20%	91.4 +6%	95.98 +5%	104.57 +9%	103.98 -1%	106.89 +3%	107.73 +1%	114.64 +6%	140.29 +22%	131.46 -6%	147.78 +12%	147.28 0%	126.82 -14%	124.62 -2%	108.35 -13%	103.2 -5%	120.11 +16%	106.87 -11%	112.59 +5%	112.68 +0%	106.81 -5%	119.19 +12%	116.36 -2%	111.46 -4%	106.92 -4%	113.83 +6%	123.87 +9%	115.99 -6%	131.42 +13%	119.24 -9%	131.74 +10%	129.61 -2%	115.72 -11%	134.03 +16%	137.82 +3%	163.26 +18%	214.21 +31%	255.51 +19%	291.56 +14%	310.06 +6%	138.25 -55%	267.88 +94%	233.91 -13%	182.85 -22%	101.64 -44%	204.66 +101%	196.87 -4%	96.12 -51%	101.47 +6%	83.46 -18%	56.74 -32%	104.12 +84%	84.87 -18%	82.59 -3%	111.33 +35%	75.93 -32%

Income Statement Balance Sheet Cash Flow Statement

Nihon Kohden Corp
TSE:6849

Income Statement

Earnings Waterfall
Nihon Kohden Corp

Income Statement
Nihon Kohden Corp

See Also

Company

Help

Tools

Stocks

Nihon Kohden Corp TSE:6849

Income Statement

Earnings Waterfall Nihon Kohden Corp

Income Statement Nihon Kohden Corp

See Also

Company

Help

Tools

Stocks

Nihon Kohden Corp
TSE:6849

Earnings Waterfall
Nihon Kohden Corp

Income Statement
Nihon Kohden Corp