Income Statement

Revenue

+9%

+29%

10Y

Currency: JPY

	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	99	0	0	56	0	0	41	87	122	163	177	187	210	227	225	216	201	189	185	186	181	158	126	125	124	204	229	222	227	182	181	178	177	158	153	157	150	152	147	134	134	123	133	146	0	101	99	97	120	133	136	136	148	117	119	118	116	131	255	245	245	437	0	0	0	0	0	0	0
Revenue	358 010 N/A	349 641 -2%	344 252 -2%	330 296 -4%	285 872 -13%	249 473 -13%	226 833 -9%	252 702 +11%	269 639 +7%	270 194 +0%	357 489 +32%	326 959 -9%	298 610 -9%	295 008 -1%	305 482 +4%	334 484 +9%	360 459 +8%	365 386 +1%	359 331 -2%	376 276 +5%	396 333 +5%	424 492 +7%	457 053 +8%	458 472 +0%	457 149 0%	444 479 -3%	422 317 -5%	430 252 +2%	433 771 +1%	444 872 +3%	458 732 +3%	446 334 -3%	433 212 -3%	427 045 -1%	425 794 0%	430 158 +1%	447 418 +4%	466 180 +4%	479 490 +3%	474 999 -1%	458 137 -4%	436 284 -5%	412 072 -6%	409 102 -1%	401 522 -2%	387 167 -4%	359 682 -7%	313 697 -13%	324 346 +3%	334 415 +3%	346 149 +4%	381 873 +10%	361 223 -5%	346 098 -4%	349 958 +1%	341 537 -2%	375 403 +10%	394 395 +5%	409 200 +4%	420 345 +3%	414 534 -1%	436 223 +5%	441 713 +1%	461 038 +4%	462 105 +0%	451 835 -2%	460 514 +2%	450 696 -2%	444 944 -1%	430 863 -3%
Gross Profit
Cost of Revenue	(318 422)	(310 589)	(306 454)	(296 593)	(260 026)	(227 928)	(206 409)	(225 786)	(238 439)	(237 829)	(315 110)	(289 695)	(267 966)	(266 205)	(273 813)	(296 511)	(315 464)	(316 232)	(309 929)	(321 082)	(335 095)	(358 259)	(385 939)	(387 834)	(387 080)	(375 506)	(352 716)	(356 807)	(359 337)	(368 667)	(381 258)	(372 076)	(361 065)	(356 349)	(355 176)	(359 326)	(373 536)	(388 693)	(399 329)	(393 788)	(378 624)	(357 606)	(338 031)	(335 027)	(329 486)	(318 318)	(300 307)	(268 566)	(274 890)	(282 557)	(288 671)	(314 810)	(301 216)	(293 291)	(295 716)	(292 979)	(323 611)	(340 327)	(355 790)	(365 520)	(359 468)	(375 271)	(381 860)	(397 005)	(399 312)	(393 554)	(397 547)	(389 010)	(386 234)	(375 939)
Gross Profit	39 588 N/A	39 052 -1%	37 798 -3%	33 703 -11%	25 846 -23%	21 545 -17%	20 424 -5%	26 916 +32%	31 200 +16%	32 365 +4%	42 379 +31%	37 264 -12%	30 644 -18%	28 803 -6%	31 669 +10%	37 973 +20%	44 995 +18%	49 154 +9%	49 402 +1%	55 194 +12%	61 238 +11%	66 233 +8%	71 114 +7%	70 638 -1%	70 069 -1%	68 973 -2%	69 601 +1%	73 445 +6%	74 434 +1%	76 205 +2%	77 474 +2%	74 258 -4%	72 147 -3%	70 696 -2%	70 618 0%	70 832 +0%	73 882 +4%	77 487 +5%	80 161 +3%	81 211 +1%	79 513 -2%	78 678 -1%	74 041 -6%	74 075 +0%	72 036 -3%	68 849 -4%	59 375 -14%	45 131 -24%	49 456 +10%	51 858 +5%	57 478 +11%	67 063 +17%	60 007 -11%	52 807 -12%	54 242 +3%	48 558 -10%	51 792 +7%	54 068 +4%	53 410 -1%	54 825 +3%	55 066 +0%	60 952 +11%	59 853 -2%	64 033 +7%	62 793 -2%	58 281 -7%	62 967 +8%	61 686 -2%	58 710 -5%	54 924 -6%
Operating Income
Operating Expenses	(19 826)	(19 719)	(19 510)	(18 623)	(17 030)	(15 927)	(15 082)	(15 811)	(16 074)	(16 360)	(22 212)	(22 042)	(21 642)	(21 985)	(22 268)	(23 064)	(24 100)	(24 278)	(25 183)	(26 261)	(27 528)	(30 087)	(31 981)	(33 118)	(33 854)	(33 926)	(33 020)	(33 948)	(35 013)	(37 675)	(38 899)	(38 756)	(37 888)	(35 653)	(35 307)	(35 248)	(35 532)	(36 572)	(36 820)	(36 978)	(36 887)	(36 070)	(35 524)	(34 948)	(34 542)	(33 751)	(32 997)	(31 683)	(31 640)	(31 670)	(32 405)	(33 801)	(33 677)	(33 614)	(33 138)	(33 603)	(35 429)	(36 799)	(39 604)	(40 662)	(41 927)	(43 528)	(42 278)	(44 130)	(43 686)	(43 482)	(46 607)	(46 236)	(46 256)	(44 194)
Selling, General & Administrative	(19 826)	(19 719)	(20 393)	(18 623)	(17 030)	(15 927)	(15 082)	(15 811)	(16 074)	(16 360)	(20 158)	(22 042)	(21 642)	(21 985)	(20 062)	(23 064)	(24 100)	(24 279)	(23 019)	(26 262)	(27 529)	(30 087)	(29 152)	(33 116)	(33 852)	(33 924)	(33 768)	(34 859)	(35 996)	(38 755)	(39 414)	(39 246)	(38 472)	(36 264)	(35 755)	(35 684)	(35 942)	(36 926)	(37 418)	(37 641)	(37 507)	(36 840)	(36 521)	(35 810)	(35 405)	(34 537)	(33 531)	(32 182)	(31 612)	(31 650)	(32 581)	(33 968)	(34 523)	(34 493)	(33 896)	(34 340)	(36 071)	(37 347)	(38 471)	(40 182)	(41 085)	(42 607)	(44 493)	(45 613)	(45 513)	(46 536)	(47 074)	(46 600)	(46 572)	(44 611)
Research & Development	0	0	0	0	0	0	0	0	0	0	(1 078)	0	0	0	(1 280)	0	0	0	(1 271)	0	0	0	(1 658)	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
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	(976)	0	0	0	(926)	0	0	0	(892)	0	0	0	(1 169)	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	883	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(1)	0	0	0	(2)	(2)	0	(2)	748	911	983	1 080	515	490	584	611	448	436	410	354	598	663	620	770	997	862	863	786	534	499	(28)	(20)	176	167	846	879	758	737	642	548	(1 133)	(480)	(842)	(921)	2 215	1 483	1 827	3 054	467	364	316	417
Operating Income	19 762 N/A	19 333 -2%	18 288 -5%	15 080 -18%	8 816 -42%	5 618 -36%	5 342 -5%	11 105 +108%	15 126 +36%	16 005 +6%	20 167 +26%	15 222 -25%	9 002 -41%	6 818 -24%	9 401 +38%	14 909 +59%	20 895 +40%	24 876 +19%	24 219 -3%	28 933 +19%	33 710 +17%	36 146 +7%	39 133 +8%	37 520 -4%	36 215 -3%	35 047 -3%	36 581 +4%	39 497 +8%	39 421 0%	38 530 -2%	38 575 +0%	35 502 -8%	34 259 -4%	35 043 +2%	35 311 +1%	35 584 +1%	38 350 +8%	40 915 +7%	43 341 +6%	44 233 +2%	42 626 -4%	42 608 0%	38 517 -10%	39 127 +2%	37 494 -4%	35 098 -6%	26 378 -25%	13 448 -49%	17 816 +32%	20 188 +13%	25 073 +24%	33 262 +33%	26 330 -21%	19 193 -27%	21 104 +10%	14 955 -29%	16 363 +9%	17 269 +6%	13 806 -20%	14 163 +3%	13 139 -7%	17 424 +33%	17 575 +1%	19 903 +13%	19 107 -4%	14 799 -23%	16 360 +11%	15 450 -6%	12 454 -19%	10 730 -14%
Pre-Tax Income
Interest Income Expense	749	(41)	(356)	(1 484)	(1 280)	(751)	775	311	148	192	829	1 259	1 164	1 072	1 127	821	1 236	1 998	2 605	3 153	3 307	3 555	3 234	3 212	4 052	4 121	4 221	4 552	3 435	2 689	1 455	(408)	(291)	602	1 157	2 897	3 236	2 282	2 397	2 263	2 459	2 596	2 614	2 608	2 562	2 549	2 429	2 511	2 366	9 215	9 506	9 480	9 753	3 104	2 840	3 432	3 192	3 405	3 436	3 700	3 854	4 052	4 240	4 150	3 349	3 664	3 557	3 158	4 415	4 926
Non-Reccuring Items	(8)	(148)	(106)	(210)	17	93	118	(200)	(224)	(5)	(282)	(151)	(182)	(404)	(496)	(820)	(854)	(879)	(776)	(603)	(585)	(821)	(829)	(608)	(583)	(304)	(534)	(548)	(446)	(38)	704	637	165	(235)	(754)	3 472	3 800	3 682	4 005	35	147	396	276	69	489	(82)	(52)	711	722	1 224	1 669	1 275	1 132	1 816	1 894	1 811	1 554	919	1 451	1 421	1 569	1 573	(68)	0	0	0	68	0	0	0
Gain/Loss on Disposition of Assets	0	25	115	117	94	176	176	235	61	56	46	(23)	(12)	122	134	143	131	6	14	26	66	39	148	59	0	32	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
Total Other Income	256	320	410	396	410	403	444	414	370	367	515	484	484	523	397	418	456	444	385	407	395	401	569	532	579	497	0	(97)	(268)	(361)	32	1	2	3	78	0	0	0	(62)	3	2	2	0	1	(78)	(83)	(4)	(83)	(6)	0	(1)	0	3	0	1	1	0	1	(1)	(2)	(3)	(3)	(1)	2	2	0	73	0	2	1
Pre-Tax Income	20 759 N/A	19 489 -6%	18 351 -6%	13 899 -24%	8 057 -42%	5 539 -31%	6 855 +24%	11 865 +73%	15 481 +30%	16 615 +7%	21 275 +28%	16 791 -21%	10 456 -38%	8 131 -22%	10 563 +30%	15 471 +46%	21 864 +41%	26 445 +21%	26 447 +0%	31 916 +21%	36 893 +16%	39 320 +7%	42 255 +7%	40 715 -4%	40 263 -1%	39 393 -2%	40 268 +2%	43 404 +8%	42 142 -3%	40 820 -3%	40 766 0%	35 732 -12%	34 135 -4%	35 413 +4%	35 792 +1%	41 953 +17%	45 386 +8%	46 879 +3%	49 681 +6%	46 534 -6%	45 234 -3%	45 602 +1%	41 407 -9%	41 806 +1%	40 468 -3%	37 482 -7%	28 751 -23%	16 587 -42%	20 898 +26%	30 627 +47%	36 247 +18%	44 017 +21%	37 218 -15%	24 115 -35%	25 839 +7%	20 199 -22%	21 109 +5%	21 594 +2%	18 692 -13%	19 282 +3%	18 559 -4%	23 046 +24%	21 746 -6%	24 055 +11%	22 458 -7%	18 464 -18%	20 058 +9%	18 608 -7%	16 871 -9%	15 657 -7%
Net Income
Tax Provision	(5 884)	(5 068)	(6 511)	(4 643)	(1 547)	(74)	(1 181)	(3 814)	(4 583)	(4 069)	(4 844)	(3 632)	(2 013)	(2 014)	(3 689)	(5 094)	(7 013)	(7 465)	(7 562)	(9 409)	(10 442)	(11 228)	(12 134)	(11 458)	(11 442)	(11 377)	(12 570)	(12 782)	(13 102)	(12 301)	(11 352)	(10 509)	(10 038)	(10 110)	(10 705)	(12 312)	(12 745)	(13 609)	(11 288)	(10 760)	(10 240)	(9 338)	(10 343)	(9 988)	(9 724)	(9 957)	(8 548)	(6 373)	(6 870)	(7 467)	(8 164)	(9 509)	(8 505)	(6 664)	(7 035)	(6 103)	(6 483)	(8 077)	(7 856)	(7 720)	(8 122)	(7 662)	(8 258)	(8 044)	(7 442)	(7 229)	(8 755)	(9 118)	(8 652)	(7 517)
Income from Continuing Operations	14 875	14 421	11 840	9 256	6 510	5 465	5 674	8 051	10 898	12 546	16 431	13 159	8 443	6 117	6 874	10 377	14 851	18 980	18 885	22 507	26 451	28 092	30 121	29 257	28 821	28 016	27 698	30 622	29 040	28 519	29 414	25 223	24 097	25 303	25 087	29 641	32 641	33 270	38 393	35 774	34 994	36 264	31 064	31 818	30 744	27 525	20 203	10 214	14 028	23 160	28 083	34 508	28 713	17 451	18 804	14 096	14 626	13 517	10 836	11 562	10 437	15 384	13 488	16 011	15 016	11 235	11 303	9 490	8 219	8 140
Income to Minority Interest	(2 939)	(3 139)	(3 012)	(3 121)	(2 718)	(2 795)	(2 804)	(3 454)	(3 500)	(3 581)	(4 672)	(4 284)	(3 283)	(2 591)	(2 160)	(1 673)	(2 239)	(2 800)	(3 142)	(4 196)	(4 989)	(5 719)	(6 220)	(5 935)	(6 306)	(5 538)	(5 112)	(5 867)	(5 202)	(5 882)	(5 885)	(5 279)	(5 112)	(4 619)	(5 463)	(6 915)	(8 030)	(8 019)	(8 277)	(7 140)	(6 364)	(6 311)	(5 313)	(5 267)	(5 450)	(6 162)	(5 137)	(5 288)	(5 901)	(6 039)	(7 341)	(6 966)	(6 474)	(6 322)	(6 386)	(5 921)	(6 500)	(5 751)	(5 492)	(4 886)	(3 432)	(4 141)	(3 273)	(3 448)	(3 291)	(2 271)	(2 672)	(2 744)	(2 840)	(2 965)
Net Income (Common)	11 936 N/A	11 282 -5%	8 827 -22%	6 134 -31%	3 792 -38%	2 671 -30%	2 869 +7%	4 593 +60%	7 395 +61%	8 960 +21%	11 755 +31%	8 874 -25%	5 161 -42%	3 522 -32%	4 712 +34%	8 698 +85%	12 605 +45%	16 178 +28%	15 741 -3%	18 308 +16%	21 460 +17%	22 373 +4%	23 900 +7%	23 322 -2%	22 513 -3%	22 476 0%	22 585 +0%	24 754 +10%	23 837 -4%	22 634 -5%	23 528 +4%	19 940 -15%	18 981 -5%	20 680 +9%	19 622 -5%	22 722 +16%	24 607 +8%	25 248 +3%	30 115 +19%	28 632 -5%	28 628 0%	29 950 +5%	25 750 -14%	26 548 +3%	25 291 -5%	21 361 -16%	15 064 -29%	4 924 -67%	8 126 +65%	17 118 +111%	20 741 +21%	27 538 +33%	22 234 -19%	11 126 -50%	12 416 +12%	8 173 -34%	8 124 -1%	7 764 -4%	5 343 -31%	6 673 +25%	7 004 +5%	11 242 +61%	10 214 -9%	12 563 +23%	11 724 -7%	8 963 -24%	8 630 -4%	6 744 -22%	5 378 -20%	5 174 -4%
EPS (Diluted)	175.54 N/A	165.92 -5%	127.92 -23%	90.21 -29%	55.77 -38%	38.71 -31%	42.19 +9%	67.54 +60%	108.75 +61%	131.77 +21%	172.87 +31%	130.5 -25%	75.89 -42%	51.78 -32%	69.3 +34%	127.9 +85%	185.36 +45%	237.91 +28%	231.49 -3%	269.24 +16%	315.59 +17%	329.02 +4%	351.48 +7%	342.97 -2%	331.08 -3%	330.53 0%	332.14 +0%	364.04 +10%	350.55 -4%	332.86 -5%	173.01 -48%	293.25 +69%	279.15 -5%	304.11 +9%	144.28 -53%	334.16 +132%	361.88 +8%	371.31 +3%	221.44 -40%	421.05 +90%	421 0%	440.46 +5%	189.35 -57%	390.43 +106%	371.94 -5%	157.07 -58%	110.77 -29%	36.2 -67%	59.75 +65%	125.87 +111%	152.88 +21%	205.12 +34%	165.57 -19%	82.84 -50%	92.55 +12%	62.15 -33%	62.64 +1%	60.57 -3%	41.35 -32%	52.33 +27%	54.91 +5%	88.14 +61%	80.09 -9%	98.5 +23%	96.29 -2%	74.81 -22%	70.68 -6%	56.56 -20%	45.33 -20%	43.91 -3%

Income Statement Balance Sheet Cash Flow Statement

TS Tech Co Ltd
TSE:7313

Income Statement

Earnings Waterfall
TS Tech Co Ltd

Income Statement
TS Tech Co Ltd

See Also

Company

Help

Tools

Stocks

TS Tech Co Ltd TSE:7313

Income Statement

Earnings Waterfall TS Tech Co Ltd

Income Statement TS Tech Co Ltd

See Also

Company

Help

Tools

Stocks

TS Tech Co Ltd
TSE:7313

Earnings Waterfall
TS Tech Co Ltd

Income Statement
TS Tech Co Ltd