Income Statement

Revenue

+20%

+74%

10Y

Currency: JPY

	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	218	0	0	552	0	0	467	0	0	254	0	0	196	0	0	113	224	319	410	415	336	317	353	357	478	557	629	691	789	832	895	979	1 019	1 102	1 138	1 144	1 086	1 027	996	969	976	1 067	1 098	1 134	1 168	1 150	1 109	1 045	975	894	854	839	822	780	743	694	672	670	543	510	484	497	648	736	899	1 145	1 377	1 847	2 242	2 529	2 808	2 787	2 696	2 575	2 363	0	0	0
Revenue	83 673 N/A	88 206 +5%	92 471 +5%	97 114 +5%	100 515 +4%	106 667 +6%	112 041 +5%	117 863 +5%	121 586 +3%	122 722 +1%	124 065 +1%	122 334 -1%	102 727 -16%	87 537 -15%	77 102 -12%	88 750 +15%	94 718 +7%	96 946 +2%	127 026 +31%	124 150 -2%	121 995 -2%	123 076 +1%	125 205 +2%	129 367 +3%	131 530 +2%	129 217 -2%	125 993 -2%	127 457 +1%	132 743 +4%	139 138 +5%	148 820 +7%	151 821 +2%	153 349 +1%	155 283 +1%	158 209 +2%	160 460 +1%	162 267 +1%	164 267 +1%	164 397 +0%	161 236 -2%	157 929 -2%	166 963 +6%	180 522 +8%	199 656 +11%	219 145 +10%	229 592 +5%	237 910 +4%	245 828 +3%	253 301 +3%	256 381 +1%	255 934 0%	253 910 -1%	250 801 -1%	245 023 -2%	236 355 -4%	201 713 -15%	194 790 -3%	197 225 +1%	204 714 +4%	235 097 +15%	235 931 +0%	234 366 -1%	241 896 +3%	247 635 +2%	270 202 +9%	287 172 +6%	301 500 +5%	320 012 +6%	329 210 +3%	341 241 +4%	349 917 +3%	356 421 +2%	353 758 -1%	349 134 -1%	347 196 -1%	341 331 -2%	342 339 +0%	343 560 +0%
Gross Profit
Cost of Revenue	(67 919)	(73 197)	(76 603)	(81 505)	(84 326)	(89 911)	(92 555)	(96 944)	(98 592)	(99 810)	(101 414)	(101 394)	(87 719)	(75 873)	(66 697)	(73 524)	(77 221)	(78 833)	(103 961)	(102 639)	(101 282)	(102 301)	(103 913)	(109 546)	(113 650)	(114 686)	(113 765)	(113 369)	(116 541)	(120 038)	(126 960)	(129 498)	(130 680)	(132 273)	(134 340)	(135 755)	(136 773)	(137 003)	(136 601)	(133 983)	(130 621)	(140 587)	(151 915)	(168 356)	(186 542)	(193 953)	(200 134)	(206 552)	(211 806)	(214 692)	(216 240)	(215 889)	(214 717)	(210 446)	(203 665)	(178 708)	(171 219)	(171 334)	(175 035)	(196 539)	(199 496)	(202 446)	(209 861)	(217 421)	(236 452)	(251 140)	(266 049)	(280 731)	(287 670)	(295 507)	(299 204)	(302 879)	(300 149)	(295 921)	(294 535)	(289 192)	(288 845)	(289 339)
Gross Profit	15 754 N/A	15 009 -5%	15 868 +6%	15 609 -2%	16 189 +4%	16 756 +4%	19 486 +16%	20 919 +7%	22 994 +10%	22 912 0%	22 651 -1%	20 940 -8%	15 008 -28%	11 664 -22%	10 405 -11%	15 226 +46%	17 497 +15%	18 113 +4%	23 065 +27%	21 511 -7%	20 713 -4%	20 775 +0%	21 292 +2%	19 821 -7%	17 880 -10%	14 531 -19%	12 228 -16%	14 088 +15%	16 202 +15%	19 100 +18%	21 860 +14%	22 323 +2%	22 669 +2%	23 010 +2%	23 869 +4%	24 705 +4%	25 494 +3%	27 264 +7%	27 796 +2%	27 253 -2%	27 308 +0%	26 376 -3%	28 607 +8%	31 300 +9%	32 603 +4%	35 639 +9%	37 776 +6%	39 276 +4%	41 495 +6%	41 689 +0%	39 694 -5%	38 021 -4%	36 084 -5%	34 577 -4%	32 690 -5%	23 005 -30%	23 571 +2%	25 891 +10%	29 679 +15%	38 558 +30%	36 435 -6%	31 920 -12%	32 035 +0%	30 214 -6%	33 750 +12%	36 032 +7%	35 451 -2%	39 281 +11%	41 540 +6%	45 734 +10%	50 713 +11%	53 542 +6%	53 609 +0%	53 213 -1%	52 661 -1%	52 139 -1%	53 494 +3%	54 221 +1%
Operating Income
Operating Expenses	(6 298)	(6 699)	(7 316)	(7 636)	(7 810)	(7 903)	(8 180)	(9 011)	(9 642)	(10 017)	(9 714)	(9 633)	(8 629)	(7 693)	(6 925)	(7 231)	(7 440)	(7 543)	(10 297)	(10 260)	(10 519)	(10 749)	(10 915)	(11 314)	(11 418)	(11 294)	(11 290)	(11 440)	(11 911)	(12 622)	(13 293)	(13 442)	(12 883)	(12 606)	(12 281)	(12 568)	(13 420)	(14 017)	(14 398)	(14 735)	(14 686)	(16 155)	(17 441)	(18 784)	(20 576)	(20 923)	(22 009)	(23 195)	(23 813)	(24 586)	(25 587)	(25 539)	(25 723)	(25 401)	(25 405)	(23 880)	(23 242)	(22 800)	(22 172)	(23 579)	(23 677)	(23 574)	(23 622)	(24 663)	(26 213)	(27 717)	(27 774)	(28 115)	(28 612)	(29 580)	(32 339)	(33 486)	(34 103)	(34 308)	(32 941)	(32 596)	(33 116)	(33 884)
Selling, General & Administrative	(6 297)	(6 700)	(7 323)	(7 643)	(7 581)	(7 909)	(8 183)	(8 900)	(9 642)	(9 816)	(9 661)	(9 005)	(8 041)	(7 130)	(6 925)	(7 218)	(7 420)	(7 011)	(9 587)	(9 724)	(10 165)	(10 571)	(10 254)	(11 312)	(11 415)	(11 292)	(10 746)	(11 440)	(11 912)	(12 622)	(12 758)	(13 440)	(12 880)	(12 604)	(11 757)	(12 565)	(13 419)	(14 015)	(13 660)	(14 735)	(14 685)	(16 154)	(15 506)	(18 783)	(20 575)	(20 922)	(19 413)	(23 194)	(23 812)	(24 585)	(22 738)	(25 538)	(25 723)	(25 401)	(22 519)	(23 881)	(23 242)	(22 799)	(20 133)	(23 577)	(23 675)	(23 573)	(21 565)	(24 662)	(26 212)	(27 717)	(25 606)	(28 114)	(28 611)	(29 578)	(29 854)	(33 487)	(34 103)	(34 308)	(30 476)	(32 592)	(33 114)	(33 882)
Depreciation & Amortization	(3)	(1)	6	5	(231)	5	0	0	0	(201)	(401)	(628)	(588)	(563)	0	(349)	(356)	(532)	(710)	0	0	0	(660)	0	0	0	(543)	0	0	0	(534)	0	0	0	(522)	0	0	0	(737)	0	0	0	(1 934)	0	0	0	(2 595)	0	0	0	(2 848)	0	0	0	(2 886)	0	0	0	(2 038)	0	0	0	(2 056)	0	0	0	(2 167)	0	0	0	(2 485)	0	0	0	(2 463)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	3	(111)	0	0	348	0	0	0	0	336	336	0	0	(536)	(354)	(178)	(1)	(2)	(3)	(2)	(1)	0	0	0	(1)	(2)	(3)	(2)	(2)	(3)	(1)	(2)	(1)	0	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	(1)	(1)	(1)	0	0	0	1	0	(1)	(1)	(2)	(2)	(1)	(1)	(1)	0	0	(1)	(1)	0	(2)	0	0	0	0	(2)	(4)	(2)	(2)
Operating Income	9 456 N/A	8 310 -12%	8 553 +3%	7 974 -7%	8 380 +5%	8 853 +6%	11 306 +28%	11 908 +5%	13 352 +12%	12 895 -3%	12 937 +0%	11 307 -13%	6 379 -44%	3 971 -38%	3 480 -12%	7 995 +130%	10 057 +26%	10 570 +5%	12 768 +21%	11 251 -12%	10 194 -9%	10 026 -2%	10 377 +4%	8 507 -18%	6 462 -24%	3 237 -50%	938 -71%	2 648 +182%	4 291 +62%	6 478 +51%	8 567 +32%	8 881 +4%	9 786 +10%	10 404 +6%	11 588 +11%	12 137 +5%	12 074 -1%	13 247 +10%	13 398 +1%	12 518 -7%	12 622 +1%	10 221 -19%	11 166 +9%	12 516 +12%	12 027 -4%	14 716 +22%	15 767 +7%	16 081 +2%	17 682 +10%	17 103 -3%	14 107 -18%	12 482 -12%	10 361 -17%	9 176 -11%	7 285 -21%	(875) N/A	329 N/A	3 091 +840%	7 507 +143%	14 979 +100%	12 758 -15%	8 346 -35%	8 413 +1%	5 551 -34%	7 537 +36%	8 315 +10%	7 677 -8%	11 166 +45%	12 928 +16%	16 154 +25%	18 374 +14%	20 056 +9%	19 506 -3%	18 905 -3%	19 720 +4%	19 543 -1%	20 378 +4%	20 337 0%
Pre-Tax Income
Interest Income Expense	(450)	167	88	523	(314)	(670)	(1 123)	(818)	(1 008)	(1 149)	(501)	(1 094)	(729)	(1 017)	(162)	(344)	(417)	(496)	(284)	(385)	(468)	(201)	76	598	(97)	162	1 563	2 911	3 189	2 961	1 141	(868)	128	298	274	146	(674)	(1 182)	(1 872)	(3 417)	(3 740)	(1 739)	(1 278)	829	1 513	(263)	(458)	(85)	121	(63)	238	(191)	(433)	(54)	(351)	(337)	(899)	(666)	335	222	526	770	916	1 904	2 239	809	(587)	(1 274)	(1 548)	(1 143)	(2 042)	(2 093)	(3 503)	(2 479)	(2 190)	(2 116)	(256)	(203)
Non-Reccuring Items	(99)	(124)	(213)	(347)	(295)	(455)	(399)	(313)	(122)	(65)	(34)	(3 471)	(3 597)	(3 596)	(207)	(136)	(102)	(728)	(1 299)	(1 609)	(1 653)	(1 019)	(3 058)	(1 995)	(1 755)	83	2 777	2 056	3 285	1 563	1 550	1 580	116	(44)	(978)	(967)	(956)	(902)	(1 517)	(1 518)	(1 498)	(1 625)	(251)	(292)	(304)	(206)	(171)	(340)	(345)	(361)	(115)	61	74	99	(17 035)	(15 593)	(15 691)	(15 645)	1 264	(68)	(101)	(341)	(860)	(562)	(311)	(549)	88	(381)	(427)	109	(2 258)	(2 130)	(2 157)	(2 924)	(2 681)	(2 815)	(2 869)	(10 339)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(21)	(31)	6	37	47	39	(44)	(43)	(61)	(71)	4	28	(148)	(138)	(106)	(127)	42	38	11	28	20	18	11	(15)	(3)	21	34	89	104	0	119	77	64	(17)	(44)	(69)	(73)	(35)	(33)	(19)	(2)	(6)	37	49	21	60	28	25	0	123	124	130	138	30	33	23	(6)	3	24	83	80	72	53	(9)	40	46	40	50	45
Total Other Income	30	182	169	139	32	185	181	236	118	146	230	127	318	533	657	516	267	247	251	193	189	268	259	280	223	155	227	85	168	175	71	155	42	13	110	136	28	(9)	83	232	320	391	448	302	433	552	620	489	434	297	445	405	364	412	180	323	600	567	515	351	66	79	213	506	553	727	(187)	(376)	(547)	(739)	(432)	(367)	(477)	(528)	453	(423)	(400)	(575)
Pre-Tax Income	8 937 N/A	8 535 -4%	8 596 +1%	8 287 -4%	7 803 -6%	7 912 +1%	9 965 +26%	11 013 +11%	12 340 +12%	11 806 -4%	12 601 +7%	6 875 -45%	2 408 -65%	(62) N/A	3 807 N/A	7 987 +110%	9 762 +22%	9 532 -2%	11 365 +19%	9 454 -17%	8 290 -12%	8 926 +8%	7 516 -16%	7 284 -3%	4 706 -35%	3 679 -22%	5 543 +51%	7 711 +39%	10 961 +42%	11 197 +2%	11 347 +1%	9 759 -14%	10 057 +3%	10 668 +6%	11 015 +3%	11 486 +4%	10 561 -8%	11 258 +7%	10 092 -10%	7 934 -21%	7 781 -2%	7 312 -6%	10 068 +38%	13 311 +32%	13 600 +2%	14 726 +8%	15 723 +7%	16 112 +2%	17 873 +11%	16 974 -5%	14 669 -14%	12 794 -13%	10 415 -19%	9 654 -7%	(9 861) N/A	(16 454) -67%	(15 636) +5%	(12 653) +19%	9 744 N/A	15 608 +60%	13 379 -14%	8 992 -33%	8 712 -3%	7 432 -15%	10 041 +35%	9 296 -7%	6 994 -25%	9 159 +31%	10 489 +15%	14 461 +38%	13 714 -5%	15 519 +13%	13 360 -14%	13 014 -3%	15 348 +18%	14 229 -7%	16 903 +19%	9 265 -45%
Net Income
Tax Provision	(2 738)	(2 952)	(2 944)	(3 035)	(3 039)	(3 153)	(3 512)	(3 760)	(4 105)	(3 692)	(4 582)	(4 597)	(3 582)	(1 676)	(542)	(1 738)	(2 918)	(578)	(636)	466	782	(2 639)	(2 964)	(3 718)	(3 256)	(2 335)	(3 078)	(3 079)	(3 770)	(3 606)	(2 549)	(2 232)	(2 101)	(2 261)	(3 615)	(3 737)	(2 891)	(2 766)	(2 169)	(1 311)	(1 975)	(2 365)	(2 848)	(4 417)	(4 583)	(4 924)	(4 763)	(3 917)	(4 726)	(4 282)	(4 130)	(3 845)	(3 041)	(3 165)	(818)	(13)	(2)	(403)	(2 433)	(2 824)	(2 633)	(2 105)	(3 136)	(3 765)	(5 105)	(5 211)	(4 582)	(4 671)	(4 841)	(5 452)	(5 402)	(5 881)	(5 447)	(5 465)	(6 382)	(6 521)	(6 491)	(6 174)
Income from Continuing Operations	6 199	5 583	5 651	5 253	4 765	4 759	6 452	7 252	8 235	8 114	8 019	2 278	(1 174)	(1 738)	3 265	6 249	6 844	8 954	10 729	9 920	9 072	6 287	4 552	3 566	1 450	1 344	2 465	4 632	7 191	7 591	8 798	7 527	7 956	8 407	7 400	7 749	7 670	8 492	7 923	6 623	5 806	4 947	7 220	8 894	9 017	9 802	10 960	12 195	13 147	12 692	10 539	8 949	7 374	6 489	(10 679)	(16 467)	(15 638)	(13 056)	7 311	12 784	10 746	6 887	5 576	3 667	4 936	4 085	2 412	4 488	5 648	9 009	8 312	9 638	7 913	7 549	8 966	7 708	10 412	3 091
Income to Minority Interest	(1 311)	(872)	(1 131)	(1 042)	(1 221)	(1 172)	(1 325)	(1 274)	(1 423)	(1 504)	(1 807)	(1 591)	(1 097)	(672)	(621)	(999)	(1 230)	(1 228)	(1 540)	(1 506)	(1 345)	(1 302)	(119)	690	1 644	1 265	64	(1 189)	(2 699)	(2 082)	(1 970)	(1 295)	(736)	(890)	(1 021)	(1 308)	(1 248)	(1 255)	(1 113)	(738)	(742)	(578)	(904)	(970)	(844)	(839)	(608)	(608)	(773)	(815)	(653)	(494)	(287)	(202)	3 776	4 490	4 553	4 342	67	(708)	(636)	(346)	(147)	(2)	(348)	(265)	23	(74)	(31)	(290)	(390)	(554)	(607)	(840)	(1 183)	(1 198)	(1 269)	(1 172)
Net Income (Common)	4 888 N/A	4 711 -4%	4 520 -4%	4 210 -7%	3 543 -16%	3 586 +1%	5 126 +43%	5 977 +17%	6 809 +14%	6 605 -3%	6 209 -6%	682 -89%	(2 274) N/A	(2 413) -6%	2 643 N/A	5 247 +99%	5 608 +7%	7 718 +38%	9 185 +19%	8 409 -8%	7 723 -8%	4 984 -35%	4 432 -11%	4 256 -4%	3 094 -27%	2 610 -16%	2 529 -3%	3 442 +36%	4 490 +30%	5 508 +23%	6 827 +24%	6 231 -9%	7 220 +16%	7 516 +4%	6 379 -15%	6 440 +1%	6 423 0%	7 237 +13%	6 809 -6%	5 885 -14%	5 062 -14%	4 368 -14%	6 315 +45%	7 923 +25%	8 172 +3%	8 963 +10%	10 351 +15%	11 586 +12%	12 373 +7%	11 876 -4%	9 885 -17%	8 454 -14%	7 086 -16%	6 285 -11%	(6 902) N/A	(11 974) -73%	(11 083) +7%	(8 711) +21%	7 378 N/A	12 075 +64%	10 110 -16%	6 540 -35%	5 429 -17%	3 667 -32%	4 587 +25%	3 819 -17%	2 436 -36%	4 413 +81%	5 618 +27%	8 719 +55%	7 921 -9%	9 083 +15%	7 305 -20%	6 710 -8%	7 782 +16%	6 509 -16%	9 142 +40%	1 918 -79%
EPS (Diluted)	78.83 N/A	74.77 -5%	72.9 -3%	67.9 -7%	47.87 -29%	53.52 +12%	75.38 +41%	87.89 +17%	100.13 +14%	97.13 -3%	91.3 -6%	10.02 -89%	-36.67 N/A	-38.3 -4%	42.62 N/A	84.62 +99%	90.45 +7%	124.48 +38%	148.14 +19%	135.62 -8%	124.56 -8%	80.38 -35%	71.48 -11%	68.64 -4%	49.9 -27%	42.09 -16%	40.79 -3%	55.51 +36%	72.41 +30%	86.06 +19%	106.67 +24%	91.63 -14%	106.17 +16%	110.52 +4%	93.53 -15%	94.7 +1%	94.45 0%	106.42 +13%	99.83 -6%	86.54 -13%	74.44 -14%	64.23 -14%	92.59 +44%	116.51 +26%	120.17 +3%	131.8 +10%	151.7 +15%	170.38 +12%	181.95 +7%	185.39 +2%	155.54 -16%	129.82 -17%	108.76 -16%	96.44 -11%	-105.94 N/A	-183.74 -73%	-169.93 +8%	-133.51 +21%	113.13 N/A	185.09 +64%	154.92 -16%	100.2 -35%	83.2 -17%	56.19 -32%	70.24 +25%	58.48 -17%	37.31 -36%	67.58 +81%	85.99 +27%	133.44 +55%	121.24 -9%	138.7 +14%	111.49 -20%	102.4 -8%	118.79 +16%	99.34 -16%	139.49 +40%	29.26 -79%

Income Statement Balance Sheet Cash Flow Statement

Musashi Seimitsu Industry Co Ltd
TSE:7220

Income Statement

Earnings Waterfall
Musashi Seimitsu Industry Co Ltd

Income Statement
Musashi Seimitsu Industry Co Ltd

See Also

Company

Help

Tools

Stocks

Musashi Seimitsu Industry Co Ltd TSE:7220

Income Statement

Earnings Waterfall Musashi Seimitsu Industry Co Ltd

Income Statement Musashi Seimitsu Industry Co Ltd

See Also

Company

Help

Tools

Stocks

Musashi Seimitsu Industry Co Ltd
TSE:7220

Earnings Waterfall
Musashi Seimitsu Industry Co Ltd

Income Statement
Musashi Seimitsu Industry Co Ltd