Income Statement

Revenue

+28%

+62%

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	28	0	0	33	0	0	34	0	0	55	0	0	21	0	0	90	0	0	53	97	134	178	160	192	225	250	282	313	370	437	479	480	472	432	422	417	426	461	472	467	434	374	336	294	262	236	209	192	165	141	121	104	88	83	73	63	61	63	67	69	72	74	71	73	68	65	68	67	67	63	58	52	46	40	35	34	34	36	0	0	0
Revenue	31 435 N/A	32 601 +4%	32 484 0%	32 457 0%	32 661 +1%	34 765 +6%	35 552 +2%	36 405 +2%	36 713 +1%	37 118 +1%	35 833 -3%	35 806 0%	34 280 -4%	34 207 0%	30 430 -11%	25 851 -15%	23 049 -11%	23 580 +2%	27 202 +15%	28 802 +6%	28 871 +0%	38 175 +32%	35 433 -7%	34 044 -4%	34 714 +2%	36 373 +5%	40 225 +11%	42 424 +5%	44 487 +5%	47 180 +6%	49 330 +5%	51 628 +5%	52 875 +2%	51 649 -2%	49 772 -4%	48 807 -2%	48 084 -1%	48 013 0%	48 219 +0%	47 025 -2%	43 712 -7%	40 655 -7%	39 073 -4%	37 506 -4%	39 141 +4%	39 753 +2%	40 938 +3%	40 910 0%	39 267 -4%	38 403 -2%	37 742 -2%	37 981 +1%	37 494 -1%	38 116 +2%	36 410 -4%	35 663 -2%	34 234 -4%	32 005 -7%	27 765 -13%	25 829 -7%	25 657 -1%	26 041 +1%	28 505 +9%	28 665 +1%	28 902 +1%	29 671 +3%	29 832 +1%	31 899 +7%	32 513 +2%	34 228 +5%	36 376 +6%	38 100 +5%	40 470 +6%	42 545 +5%	43 532 +2%	42 604 -2%	43 003 +1%	40 474 -6%	40 115 -1%	41 225 +3%	41 498 +1%
Gross Profit
Cost of Revenue	(26 838)	(27 538)	(27 187)	(27 194)	(27 705)	(29 763)	(30 740)	(31 355)	(31 273)	(31 428)	(30 227)	(30 103)	(29 555)	(29 923)	(27 468)	(23 861)	(21 692)	(21 711)	(23 634)	(24 396)	(24 265)	(32 313)	(30 517)	(29 720)	(30 247)	(31 371)	(34 281)	(35 879)	(37 879)	(40 261)	(42 189)	(44 426)	(45 422)	(44 443)	(42 859)	(42 081)	(41 494)	(41 316)	(41 363)	(39 739)	(36 731)	(33 746)	(31 955)	(30 649)	(31 599)	(32 658)	(33 703)	(33 802)	(32 995)	(31 902)	(31 498)	(31 703)	(31 171)	(31 967)	(30 613)	(30 067)	(29 169)	(27 879)	(25 083)	(23 591)	(22 937)	(22 828)	(24 036)	(24 012)	(24 624)	(25 310)	(25 928)	(27 574)	(27 852)	(28 499)	(30 182)	(31 357)	(32 918)	(34 864)	(35 151)	(34 487)	(34 880)	(33 038)	(32 778)	(33 700)	(34 205)
Gross Profit	4 597 N/A	5 062 +10%	5 296 +5%	5 262 -1%	4 956 -6%	5 001 +1%	4 811 -4%	5 049 +5%	5 440 +8%	5 689 +5%	5 605 -1%	5 702 +2%	4 726 -17%	4 285 -9%	2 963 -31%	1 989 -33%	1 356 -32%	1 868 +38%	3 569 +91%	4 407 +23%	4 607 +5%	5 862 +27%	4 916 -16%	4 324 -12%	4 467 +3%	5 002 +12%	5 944 +19%	6 545 +10%	6 607 +1%	6 919 +5%	7 140 +3%	7 200 +1%	7 452 +4%	7 206 -3%	6 912 -4%	6 726 -3%	6 590 -2%	6 696 +2%	6 856 +2%	7 286 +6%	6 981 -4%	6 909 -1%	7 118 +3%	6 856 -4%	7 540 +10%	7 095 -6%	7 234 +2%	7 108 -2%	6 273 -12%	6 501 +4%	6 245 -4%	6 278 +1%	6 322 +1%	6 149 -3%	5 795 -6%	5 597 -3%	5 065 -9%	4 125 -19%	2 682 -35%	2 237 -17%	2 719 +22%	3 213 +18%	4 469 +39%	4 653 +4%	4 278 -8%	4 361 +2%	3 904 -10%	4 325 +11%	4 661 +8%	5 729 +23%	6 195 +8%	6 743 +9%	7 552 +12%	7 681 +2%	8 380 +9%	8 117 -3%	8 124 +0%	7 436 -8%	7 338 -1%	7 525 +3%	7 293 -3%
Operating Income
Operating Expenses	(2 456)	(2 580)	(2 674)	(2 853)	(2 832)	(2 834)	(2 834)	(2 878)	(3 030)	(3 021)	(3 176)	(3 221)	(3 201)	(3 143)	(3 058)	(2 949)	(2 757)	(2 670)	(2 674)	(2 657)	(2 657)	(3 692)	(3 828)	(4 039)	(4 215)	(4 319)	(4 482)	(4 557)	(4 778)	(5 044)	(5 200)	(5 323)	(5 420)	(5 473)	(5 498)	(5 632)	(5 644)	(5 654)	(5 664)	(5 612)	(5 487)	(5 237)	(5 043)	(4 824)	(4 777)	(4 878)	(4 823)	(4 864)	(4 781)	(4 616)	(4 827)	(4 770)	(4 742)	(4 708)	(4 471)	(4 474)	(4 564)	(4 446)	(4 228)	(3 997)	(3 558)	(3 452)	(3 383)	(3 297)	(3 323)	(3 064)	(3 080)	(3 184)	(3 261)	(3 542)	(3 640)	(3 680)	(3 811)	(4 017)	(4 192)	(4 334)	(4 526)	(4 732)	(4 809)	(4 941)	(4 946)
Selling, General & Administrative	(2 456)	(2 579)	(2 673)	(2 853)	(2 833)	(2 835)	(2 834)	(2 429)	(3 031)	(3 022)	(3 133)	(3 220)	(3 200)	(3 635)	(3 058)	(2 949)	(2 758)	(2 671)	(2 676)	(2 659)	(2 660)	(3 201)	(3 830)	(4 039)	(4 214)	(3 499)	(4 481)	(4 557)	(4 778)	(3 968)	(5 200)	(5 322)	(5 418)	(4 504)	(5 496)	(5 631)	(5 644)	(4 730)	(5 664)	(5 612)	(5 487)	(4 439)	(5 043)	(4 823)	(4 776)	(4 086)	(4 823)	(4 865)	(4 782)	(3 906)	(4 827)	(4 769)	(4 741)	(4 006)	(4 470)	(4 474)	(4 564)	(3 731)	(4 228)	(3 997)	(3 558)	(3 005)	(3 383)	(3 297)	(3 323)	(2 708)	(3 080)	(3 184)	(3 261)	(3 222)	(3 640)	(3 680)	(3 811)	(3 635)	(4 192)	(4 334)	(4 526)	(4 232)	(4 809)	(4 941)	(4 946)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(491)	0	0	0	(821)	0	0	0	(1 077)	0	0	0	(970)	0	0	0	(924)	0	0	0	0	0	0	0	(792)	0	0	0	(710)	0	0	0	(702)	0	0	0	(715)	0	0	0	(447)	0	0	0	(356)	0	0	0	(320)	0	0	0	(382)	0	0	0	(500)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	(449)	0	0	(43)	0	0	492	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(798)	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	2 141 N/A	2 483 +16%	2 623 +6%	2 410 -8%	2 124 -12%	2 168 +2%	1 978 -9%	2 172 +10%	2 409 +11%	2 667 +11%	2 428 -9%	2 482 +2%	1 526 -39%	1 143 -25%	(95) N/A	(960) -911%	(1 401) -46%	(802) +43%	894 N/A	1 749 +96%	1 949 +11%	2 170 +11%	1 088 -50%	286 -74%	253 -12%	683 +170%	1 463 +114%	1 987 +36%	1 828 -8%	1 874 +3%	1 940 +4%	1 879 -3%	2 034 +8%	1 732 -15%	1 415 -18%	1 094 -23%	946 -14%	1 042 +10%	1 192 +14%	1 674 +40%	1 494 -11%	1 672 +12%	2 075 +24%	2 033 -2%	2 765 +36%	2 217 -20%	2 412 +9%	2 244 -7%	1 491 -34%	1 885 +26%	1 417 -25%	1 508 +6%	1 581 +5%	1 441 -9%	1 326 -8%	1 122 -15%	501 -55%	(321) N/A	(1 546) -382%	(1 759) -14%	(839) +52%	(239) +71%	1 086 N/A	1 356 +25%	955 -30%	1 298 +36%	824 -36%	1 140 +38%	1 400 +23%	2 187 +56%	2 555 +17%	3 063 +20%	3 742 +22%	3 664 -2%	4 189 +14%	3 783 -10%	3 598 -5%	2 705 -25%	2 528 -7%	2 584 +2%	2 348 -9%
Pre-Tax Income
Interest Income Expense	(61)	(48)	(32)	(51)	(42)	(40)	(37)	(40)	(49)	(71)	(68)	(84)	(50)	(104)	(132)	(207)	(206)	(208)	(169)	(138)	(104)	(152)	(116)	(145)	(175)	(226)	(228)	(256)	(312)	(441)	(436)	(435)	(425)	(389)	(388)	(356)	(372)	(401)	(378)	(394)	(337)	(285)	(296)	(270)	(245)	(171)	(111)	(90)	(67)	(33)	(10)	23	52	63	61	105	101	106	94	27	284	243	234	238	(26)	(65)	(91)	(110)	(41)	74	119	186	255	276	363	396	351	372	297	415	399
Non-Reccuring Items	(40)	(97)	(102)	(95)	(63)	(64)	(59)	(26)	(16)	(10)	(23)	(27)	(26)	(24)	(22)	(23)	(1 300)	(1 396)	(1 482)	(198)	(112)	(378)	(290)	(284)	(286)	(82)	(89)	(94)	(98)	(578)	(572)	(568)	(554)	(20)	(15)	(97)	(103)	(1 892)	(1 897)	(1 877)	(352)	521	338	392	(1 152)	(877)	(107)	(112)	(85)	(130)	(133)	(123)	(123)	(93)	(86)	(141)	(163)	(213)	(220)	(192)	(205)	(789)	(785)	(1 393)	(1 368)	(708)	(716)	(81)	(76)	(75)	(83)	(92)	(84)	(167)	(172)	(174)	(280)	(255)	(251)	(263)	(255)
Gain/Loss on Disposition of Assets	(97)	(96)	(97)	0	1	0	(1)	0	(1)	(3)	(7)	(4)	(1)	2	4	7	19	17	19	11	12	15	8	4	4	2	3	7	4	3	6	2	18	37	34	(171)	(201)	(288)	(293)	(85)	(21)	0	60	87	38	494	(56)	(86)	(77)	9	12	14	7	5	5	4	14	19	21	20	0	(32)	(35)	19	38	93	103	55	38	21	14	7	65	66	68	82	33	30	27	25	19
Total Other Income	85	60	66	82	73	81	79	110	137	154	145	147	165	192	170	123	87	84	114	125	129	189	158	151	160	175	170	176	157	202	150	142	177	206	216	243	236	201	139	100	85	156	111	109	94	104	110	120	130	127	140	142	152	149	126	139	118	87	111	84	86	78	114	118	101	57	16	(3)	549	581	581	584	36	34	31	29	31	59	71	80	71
Pre-Tax Income	2 029 N/A	2 303 +14%	2 458 +7%	2 347 -5%	2 094 -11%	2 146 +2%	1 960 -9%	2 215 +13%	2 479 +12%	2 736 +10%	2 475 -10%	2 514 +2%	1 614 -36%	1 209 -25%	(75) N/A	(1 061) -1 315%	(2 803) -164%	(2 305) +18%	(624) +73%	1 547 N/A	1 873 +21%	1 843 -2%	848 -54%	11 -99%	(45) N/A	552 N/A	1 317 +139%	1 819 +38%	1 579 -13%	1 061 -33%	1 088 +3%	1 020 -6%	1 250 +23%	1 566 +25%	1 261 -19%	712 -44%	504 -29%	(1 337) N/A	(1 238) +7%	(582) +53%	869 N/A	2 064 +138%	2 290 +11%	2 352 +3%	1 501 -36%	1 767 +18%	2 248 +27%	2 076 -8%	1 392 -33%	1 859 +34%	1 427 -23%	1 565 +10%	1 670 +7%	1 566 -6%	1 431 -9%	1 230 -14%	571 -54%	(322) N/A	(1 541) -378%	(1 821) -18%	(674) +63%	(740) -10%	615 N/A	339 -45%	(300) N/A	675 N/A	137 -80%	1 001 +631%	1 871 +87%	2 788 +49%	3 185 +14%	3 749 +18%	4 013 +7%	3 873 -3%	4 479 +16%	4 116 -8%	3 732 -9%	2 911 -22%	2 674 -8%	2 840 +6%	2 581 -9%
Net Income
Tax Provision	(916)	(804)	(852)	(752)	(618)	(620)	(563)	(787)	(975)	(1 102)	(1 058)	(969)	(558)	(387)	193	520	674	363	(255)	(497)	(594)	(951)	(581)	(330)	(448)	(141)	(427)	(655)	(383)	(647)	(689)	(673)	(984)	(777)	(795)	(746)	(814)	(1 546)	(1 508)	(1 702)	(1 592)	(1 005)	(1 009)	(892)	(785)	(276)	(434)	(326)	198	(27)	122	100	(236)	(794)	(746)	(693)	(621)	(167)	161	85	(63)	171	(169)	(15)	32	(211)	(218)	(460)	(1 005)	(1 144)	(1 082)	(1 165)	(875)	(860)	(980)	(843)	(814)	(567)	(483)	(587)	(486)
Income from Continuing Operations	1 113	1 499	1 606	1 595	1 476	1 526	1 397	1 428	1 504	1 634	1 417	1 545	1 056	822	118	(540)	(2 128)	(1 942)	(880)	1 049	1 279	891	267	(318)	(492)	411	891	1 163	1 195	414	398	347	266	789	466	(34)	(310)	(2 884)	(2 745)	(2 283)	(722)	1 059	1 281	1 460	716	1 491	1 815	1 751	1 591	1 832	1 549	1 665	1 435	772	685	537	(50)	(489)	(1 380)	(1 736)	(737)	(569)	446	323	(267)	464	(81)	541	866	1 645	2 103	2 584	3 138	3 013	3 499	3 273	2 918	2 344	2 191	2 254	2 094
Income to Minority Interest	(256)	(322)	(325)	(285)	(299)	(309)	(315)	(267)	(258)	(254)	(275)	(279)	(251)	(218)	(159)	(104)	(60)	(155)	(269)	(374)	(373)	(461)	(399)	(260)	(187)	(175)	(178)	(230)	(294)	(426)	(503)	(543)	(635)	(577)	(588)	(488)	(463)	(639)	(650)	(678)	(585)	(378)	(348)	(427)	(559)	(487)	(569)	(524)	(451)	(515)	(398)	(410)	(336)	(288)	(277)	(279)	(243)	(181)	25	64	(4)	(3)	(135)	(80)	21	(91)	(123)	(270)	(484)	(622)	(672)	(707)	(733)	(794)	(905)	(853)	(803)	(556)	(490)	(459)	(398)
Net Income (Common)	857 N/A	1 177 +37%	1 281 +9%	1 310 +2%	1 177 -10%	1 217 +3%	1 082 -11%	1 161 +7%	1 246 +7%	1 380 +11%	1 142 -17%	1 265 +11%	804 -36%	603 -25%	(41) N/A	(644) -1 471%	(2 188) -240%	(2 097) +4%	(1 148) +45%	676 N/A	907 +34%	430 -53%	(132) N/A	(578) -338%	(678) -17%	235 N/A	714 +204%	934 +31%	901 -4%	(12) N/A	(105) -775%	(197) -88%	(370) -88%	212 N/A	(123) N/A	(522) -324%	(772) -48%	(3 522) -356%	(3 394) +4%	(2 960) +13%	(1 307) +56%	682 N/A	934 +37%	1 034 +11%	158 -85%	1 003 +535%	1 246 +24%	1 227 -2%	1 140 -7%	1 317 +16%	1 151 -13%	1 255 +9%	1 099 -12%	484 -56%	407 -16%	258 -37%	(293) N/A	(671) -129%	(1 355) -102%	(1 672) -23%	(741) +56%	(572) +23%	311 N/A	243 -22%	(246) N/A	374 N/A	(203) N/A	271 N/A	381 +41%	1 023 +168%	1 431 +40%	1 877 +31%	2 405 +28%	2 219 -8%	2 595 +17%	2 420 -7%	2 115 -13%	1 789 -15%	1 701 -5%	1 794 +5%	1 696 -5%
EPS (Diluted)	85.7 N/A	117.7 +37%	128.1 +9%	131 +2%	117.7 -10%	121.7 +3%	108.2 -11%	116.1 +7%	124.6 +7%	138 +11%	114.2 -17%	126.5 +11%	80.4 -36%	60.3 -25%	-4.09 N/A	-64.4 -1 475%	-218.8 -240%	-209.7 +4%	-114.8 +45%	67.59 N/A	90.7 +34%	43 -53%	-13.2 N/A	-57.8 -338%	-67.8 -17%	23.5 N/A	71.4 +204%	93.4 +31%	90.1 -4%	-1.2 N/A	-10.5 -775%	-19.7 -88%	-37 -88%	21.2 N/A	-12.3 N/A	-52.2 -324%	-77.2 -48%	-360.88 -367%	-339.4 +6%	-296 +13%	-130.69 +56%	69.85 N/A	93.4 +34%	103.4 +11%	15.8 -85%	102.8 +551%	124.6 +21%	122.7 -2%	114 -7%	134.91 +18%	115.1 -15%	125.5 +9%	112.59 -10%	49.62 -56%	41.73 -16%	26.45 -37%	-30.01 N/A	-68.71 -129%	-138.83 -102%	-171.25 -23%	-75.93 +56%	-58.6 +23%	31.9 N/A	24.92 -22%	-25.25 N/A	38.28 N/A	-20.84 N/A	27.76 N/A	39.07 +41%	104.76 +168%	146.6 +40%	192.35 +31%	248.92 +29%	228.75 -8%	265.74 +16%	254.03 -4%	219.06 -14%	185.33 -15%	175.62 -5%	184.77 +5%	174.56 -6%

Income Statement Balance Sheet Cash Flow Statement

Tanaka Seimitsu Kogyo Co Ltd
TSE:7218

Income Statement

Earnings Waterfall
Tanaka Seimitsu Kogyo Co Ltd

Income Statement
Tanaka Seimitsu Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Tanaka Seimitsu Kogyo Co Ltd TSE:7218

Income Statement

Earnings Waterfall Tanaka Seimitsu Kogyo Co Ltd

Income Statement Tanaka Seimitsu Kogyo Co Ltd

See Also

Company

Help

Tools

Stocks

Tanaka Seimitsu Kogyo Co Ltd
TSE:7218

Earnings Waterfall
Tanaka Seimitsu Kogyo Co Ltd

Income Statement
Tanaka Seimitsu Kogyo Co Ltd