Income Statement

Revenue

-3%

+8%

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	6	0	0	7	0	0	13	0	0	11	0	0	8	0	0	5	11	15	19	17	14	12	11	10	9	9	8	8	8	7	6	6	6	5	6	5	6	8	9	10	10	9	7	7	6	5	5	5	4	4	3	3	2	2	1	1	1	1	2	1	1	1	1	1	1	1	1	1	1	1	1	1	2	5	8	0	0	0
Revenue	22 237 N/A	22 246 +0%	22 842 +3%	23 470 +3%	24 034 +2%	24 363 +1%	24 799 +2%	25 235 +2%	25 835 +2%	25 836 +0%	25 735 0%	25 285 -2%	25 676 +2%	26 258 +2%	26 143 0%	25 910 -1%	25 815 0%	25 838 +0%	33 572 +30%	34 695 +3%	35 251 +2%	35 854 +2%	36 238 +1%	36 368 +0%	36 322 0%	36 421 +0%	36 568 +0%	37 171 +2%	37 649 +1%	38 094 +1%	39 575 +4%	39 095 -1%	39 115 +0%	39 456 +1%	39 086 -1%	39 823 +2%	40 356 +1%	40 909 +1%	41 433 +1%	42 749 +3%	43 744 +2%	44 522 +2%	45 122 +1%	45 203 +0%	45 864 +1%	46 386 +1%	46 968 +1%	47 471 +1%	47 673 +0%	47 926 +1%	48 230 +1%	48 638 +1%	50 223 +3%	50 459 +0%	51 830 +3%	53 003 +2%	52 868 0%	54 011 +2%	54 478 +1%	55 186 +1%	55 903 +1%	56 612 +1%	57 781 +2%	58 436 +1%	59 313 +2%	60 090 +1%	60 156 +0%	60 416 +0%	61 025 +1%	61 229 +0%	61 583 +1%	62 709 +2%	63 326 +1%	63 567 +0%	61 824 -3%	60 320 -2%	58 857 -2%	58 338 -1%
Gross Profit
Cost of Revenue	(19 436)	(19 394)	(19 886)	(20 528)	(21 092)	(21 398)	(21 754)	(22 014)	(22 408)	(22 302)	(22 166)	(21 817)	(22 208)	(22 757)	(22 704)	(22 534)	(22 359)	(22 314)	(28 801)	(29 758)	(30 229)	(30 799)	(31 153)	(31 294)	(31 257)	(31 354)	(31 552)	(32 074)	(32 536)	(32 862)	(34 272)	(33 674)	(33 660)	(34 043)	(33 689)	(34 770)	(35 416)	(36 008)	(36 493)	(37 524)	(38 359)	(39 028)	(39 685)	(39 565)	(40 145)	(40 555)	(41 139)	(41 785)	(41 819)	(42 091)	(42 260)	(42 480)	(44 081)	(44 125)	(45 444)	(46 600)	(46 436)	(47 501)	(47 852)	(48 753)	(49 392)	(50 376)	(51 353)	(51 674)	(52 632)	(53 096)	(53 199)	(53 459)	(53 959)	(54 179)	(54 456)	(55 377)	(55 932)	(56 028)	(54 594)	(53 134)	(51 609)	(51 076)
Gross Profit	2 802 N/A	2 853 +2%	2 957 +4%	2 943 0%	2 943 N/A	2 967 +1%	3 047 +3%	3 221 +6%	3 426 +6%	3 533 +3%	3 569 +1%	3 468 -3%	3 468 N/A	3 501 +1%	3 439 -2%	3 376 -2%	3 456 +2%	3 523 +2%	4 771 +35%	4 937 +3%	5 021 +2%	5 055 +1%	5 086 +1%	5 072 0%	5 064 0%	5 065 +0%	5 016 -1%	5 096 +2%	5 112 +0%	5 232 +2%	5 304 +1%	5 421 +2%	5 455 +1%	5 413 -1%	5 397 0%	5 054 -6%	4 941 -2%	4 903 -1%	4 940 +1%	5 227 +6%	5 387 +3%	5 495 +2%	5 437 -1%	5 638 +4%	5 719 +1%	5 830 +2%	5 828 0%	5 685 -2%	5 853 +3%	5 836 0%	5 970 +2%	6 158 +3%	6 142 0%	6 334 +3%	6 386 +1%	6 403 +0%	6 432 +0%	6 511 +1%	6 626 +2%	6 433 -3%	6 511 +1%	6 236 -4%	6 428 +3%	6 761 +5%	6 681 -1%	6 994 +5%	6 957 -1%	6 957 +0%	7 067 +2%	7 049 0%	7 127 +1%	7 332 +3%	7 394 +1%	7 540 +2%	7 230 -4%	7 186 -1%	7 248 +1%	7 262 +0%
Operating Income
Operating Expenses	(2 385)	(2 353)	(2 393)	(2 425)	(2 489)	(2 534)	(2 528)	(2 597)	(2 666)	(2 715)	(2 654)	(2 582)	(2 554)	(2 539)	(2 534)	(2 570)	(2 626)	(2 649)	(3 506)	(3 570)	(3 585)	(3 631)	(3 686)	(3 654)	(3 745)	(3 777)	(3 749)	(3 795)	(3 828)	(3 871)	(4 021)	(4 070)	(4 169)	(4 281)	(4 392)	(4 213)	(3 983)	(3 839)	(3 643)	(3 678)	(3 717)	(3 731)	(3 737)	(3 766)	(3 777)	(3 906)	(4 027)	(4 129)	(4 229)	(4 340)	(4 361)	(4 388)	(4 518)	(4 579)	(4 794)	(4 865)	(4 942)	(5 041)	(5 068)	(5 067)	(5 020)	(4 954)	(4 772)	(4 870)	(4 924)	(5 002)	(5 179)	(5 202)	(5 304)	(5 286)	(5 303)	(5 395)	(5 395)	(5 429)	(5 318)	(5 284)	(5 296)	(5 588)
Selling, General & Administrative	(2 385)	(2 354)	(2 394)	(2 426)	(2 498)	(2 535)	(2 530)	(2 600)	(2 666)	(2 713)	(2 709)	(2 581)	(2 554)	(2 539)	(2 534)	(2 569)	(2 625)	(2 649)	(3 387)	(3 571)	(3 586)	(3 631)	(3 577)	(3 720)	(3 746)	(3 778)	(3 652)	(3 794)	(3 828)	(3 871)	(3 915)	(4 073)	(4 170)	(4 282)	(4 161)	(4 147)	(3 984)	(3 773)	(3 415)	(3 679)	(3 718)	(3 731)	(3 480)	(3 766)	(3 777)	(3 906)	(3 701)	(4 129)	(4 229)	(4 340)	(3 984)	(4 405)	(4 535)	(4 596)	(4 444)	(4 865)	(4 942)	(5 041)	(4 723)	(5 067)	(5 020)	(4 954)	(4 466)	(4 870)	(4 924)	(5 002)	(4 880)	(5 202)	(5 304)	(5 286)	(5 021)	(5 395)	(5 395)	(5 429)	(5 040)	(5 283)	(5 296)	(5 588)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(118)	0	0	0	(110)	0	0	0	(98)	0	0	0	(106)	0	0	0	(162)	0	0	0	(228)	0	0	0	(257)	0	0	0	(326)	0	0	0	(378)	0	0	0	(351)	0	0	0	(345)	0	0	0	(306)	0	0	0	(299)	0	0	0	(282)	0	0	0	(278)	0	0	0
Other Operating Expenses	0	0	0	0	9	0	0	3	0	0	55	0	0	0	0	0	0	0	0	0	0	0	0	66	0	0	0	0	0	0	0	3	0	0	(69)	(66)	0	(66)	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	17	17	17	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	416 N/A	500 +20%	564 +13%	518 -8%	453 -13%	431 -5%	516 +20%	622 +21%	759 +22%	818 +8%	915 +12%	886 -3%	914 +3%	962 +5%	905 -6%	807 -11%	831 +3%	875 +5%	1 265 +45%	1 368 +8%	1 437 +5%	1 425 -1%	1 399 -2%	1 419 +1%	1 320 -7%	1 289 -2%	1 267 -2%	1 300 +3%	1 283 -1%	1 360 +6%	1 282 -6%	1 351 +5%	1 286 -5%	1 131 -12%	1 005 -11%	839 -17%	956 +14%	1 062 +11%	1 296 +22%	1 548 +19%	1 669 +8%	1 764 +6%	1 701 -4%	1 873 +10%	1 943 +4%	1 925 -1%	1 802 -6%	1 555 -14%	1 623 +4%	1 494 -8%	1 609 +8%	1 769 +10%	1 623 -8%	1 755 +8%	1 592 -9%	1 538 -3%	1 490 -3%	1 470 -1%	1 558 +6%	1 366 -12%	1 491 +9%	1 282 -14%	1 656 +29%	1 891 +14%	1 757 -7%	1 992 +13%	1 777 -11%	1 755 -1%	1 763 +0%	1 763 0%	1 824 +3%	1 937 +6%	1 999 +3%	2 111 +6%	1 912 -9%	1 902 -1%	1 952 +3%	1 674 -14%
Pre-Tax Income
Interest Income Expense	(15)	(15)	(13)	(13)	(12)	(15)	(20)	(25)	(26)	(23)	(22)	(20)	(17)	(14)	(12)	(7)	(4)	2	0	4	6	8	9	8	9	13	16	18	19	21	25	23	23	25	27	30	33	32	29	31	24	20	22	27	37	47	48	43	34	34	36	37	42	50	55	61	85	70	43	43	25	35	47	89	121	100	92	91	69	71	95	90	12	52	(4)	(44)	22	7
Non-Reccuring Items	(277)	(284)	(286)	(7)	1	0	(15)	(42)	(36)	(21)	4	(36)	(36)	(34)	(1)	(1)	(1)	0	(29)	(60)	(60)	(60)	63	0	64	64	(1)	0	3	3	0	0	0	0	0	0	(68)	0	2	0	0	0	131	0	0	0	0	0	0	0	16	0	0	0	0	0	0	0	0	(61)	(61)	(61)	(61)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	(1)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	0	0	(31)	0	0	0	1	0	0	0	0	0	0	0	0	(5)	(5)	(5)	0	0	2	0	0	0	129	131	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	1	1	7	8	11	10	5	4	0	0	0	0	0	0	0	0	4	0	4	4
Total Other Income	253	240	258	259	278	295	307	303	262	290	306	319	289	284	284	286	297	293	379	382	383	383	378	387	390	410	405	393	392	375	393	432	428	434	419	304	218	142	104	101	102	89	52	186	61	80	91	92	95	96	93	91	106	103	110	111	125	127	125	109	97	100	120	119	134	146	145	148	145	138	133	130	121	21	22	30	273	365
Pre-Tax Income	376 N/A	440 +17%	521 +18%	756 +45%	720 -5%	712 -1%	789 +11%	858 +9%	958 +12%	1 064 +11%	1 203 +13%	1 150 -4%	1 150 N/A	1 199 +4%	1 177 -2%	1 085 -8%	1 122 +3%	1 169 +4%	1 584 +36%	1 694 +7%	1 766 +4%	1 755 -1%	1 851 +5%	1 812 -2%	1 781 -2%	1 776 0%	1 686 -5%	1 713 +2%	1 699 -1%	1 760 +4%	1 700 -3%	1 802 +6%	1 733 -4%	1 587 -8%	1 451 -9%	1 174 -19%	1 143 -3%	1 237 +8%	1 430 +16%	1 681 +18%	1 924 +14%	2 004 +4%	1 906 -5%	2 086 +9%	2 040 -2%	2 052 +1%	1 941 -5%	1 692 -13%	1 754 +4%	1 626 -7%	1 754 +8%	1 898 +8%	1 771 -7%	1 908 +8%	1 757 -8%	1 710 -3%	1 700 -1%	1 667 -2%	1 727 +4%	1 459 -16%	1 559 +7%	1 364 -13%	1 774 +30%	2 110 +19%	2 016 -4%	2 242 +11%	2 014 -10%	1 994 -1%	1 978 -1%	1 973 0%	2 051 +4%	2 157 +5%	2 132 -1%	2 184 +2%	1 933 -11%	1 888 -2%	2 252 +19%	2 050 -9%
Net Income
Tax Provision	(391)	(439)	(458)	(375)	(335)	(299)	(330)	(355)	(386)	(465)	(495)	(498)	(495)	(536)	(521)	(494)	(518)	(547)	(720)	(753)	(778)	(815)	(861)	(854)	(828)	(768)	(693)	(665)	(679)	(715)	(694)	(722)	(676)	(611)	(612)	(489)	(428)	(428)	(455)	(547)	(666)	(701)	(720)	(805)	(792)	(809)	(595)	(493)	(482)	(420)	(553)	(596)	(556)	(596)	(556)	(541)	(530)	(524)	(557)	(487)	(520)	(458)	(567)	(660)	(631)	(698)	(619)	(614)	(614)	(618)	(645)	(677)	(674)	(695)	(643)	(678)	(739)	(670)
Income from Continuing Operations	(15)	1	63	381	385	413	459	503	573	600	709	652	655	663	657	593	606	623	864	941	988	940	991	958	953	1 008	993	1 048	1 020	1 045	1 006	1 080	1 057	975	839	684	714	809	975	1 134	1 258	1 302	1 187	1 280	1 248	1 243	1 345	1 200	1 272	1 207	1 202	1 302	1 215	1 312	1 201	1 169	1 170	1 143	1 170	972	1 039	906	1 207	1 450	1 385	1 544	1 395	1 380	1 363	1 355	1 407	1 480	1 458	1 489	1 290	1 210	1 513	1 379
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(3)	(4)	(4)	(6)	(7)	(8)	(8)	(8)	(6)	(5)	(5)	(6)	(5)	(5)	(5)	(6)	(3)	(2)	3	8	8	9	6	5	4	3	3	(0)	0	0	0	0	(1)	(2)	(3)	(3)	(3)	(3)	(5)	(5)	(7)	(8)	(6)	(8)	(6)	(5)	(6)	(5)	(5)	(5)	(5)	(4)	(4)	(4)	(1)	0	2	2	(0)	(1)	(1)	(1)	(1)
Net Income (Common)	(15) N/A	1 N/A	63 +6 200%	381 +505%	385 +1%	413 +7%	459 +11%	503 +10%	573 +14%	600 +5%	709 +18%	652 -8%	655 +0%	663 +1%	655 -1%	590 -10%	602 +2%	619 +3%	858 +39%	934 +9%	980 +5%	931 -5%	983 +6%	951 -3%	947 0%	1 002 +6%	987 -1%	1 041 +5%	1 012 -3%	1 038 +3%	1 000 -4%	1 075 +8%	1 054 -2%	977 -7%	847 -13%	692 -18%	723 +4%	814 +13%	980 +20%	1 137 +16%	1 260 +11%	1 305 +4%	1 186 -9%	1 280 +8%	1 248 -3%	1 243 0%	1 346 +8%	1 199 -11%	1 270 +6%	1 204 -5%	1 199 0%	1 299 +8%	1 212 -7%	1 307 +8%	1 197 -8%	1 163 -3%	1 162 0%	1 137 -2%	1 163 +2%	966 -17%	1 034 +7%	901 -13%	1 202 +33%	1 445 +20%	1 380 -4%	1 539 +12%	1 391 -10%	1 376 -1%	1 360 -1%	1 354 0%	1 407 +4%	1 481 +5%	1 460 -1%	1 489 +2%	1 289 -13%	1 209 -6%	1 512 +25%	1 379 -9%
EPS (Diluted)	-3 N/A	0.2 N/A	12.6 +6 200%	76.2 +505%	77 +1%	82.6 +7%	91.8 +11%	100.6 +10%	114.6 +14%	120 +5%	141.8 +18%	130.4 -8%	131 +0%	132.6 +1%	131 -1%	118 -10%	120.4 +2%	123.8 +3%	171.6 +39%	186.8 +9%	196 +5%	186.2 -5%	196.6 +6%	190.2 -3%	189.4 0%	200.4 +6%	197.4 -1%	208.2 +5%	202.4 -3%	207.6 +3%	200 -4%	215 +8%	210.8 -2%	195.4 -7%	161.38 -17%	138.4 -14%	144.6 +4%	162.8 +13%	182.47 +12%	227.4 +25%	252 +11%	261 +4%	220.84 -15%	256 +16%	249.6 -3%	248.6 0%	250.54 +1%	239.8 -4%	254 +6%	224.01 -12%	223.12 0%	241.72 +8%	225.47 -7%	243.21 +8%	222.67 -8%	216.36 -3%	216.29 0%	211.6 -2%	216.34 +2%	179.68 -17%	192.49 +7%	167.59 -13%	223.69 +33%	268.79 +20%	256.76 -4%	286.45 +12%	258.89 -10%	255.97 -1%	253.03 -1%	251.92 0%	261.74 +4%	275.61 +5%	271.39 -2%	276.53 +2%	239.59 -13%	224.61 -6%	280.83 +25%	256.08 -9%

Income Statement Balance Sheet Cash Flow Statement

Harima-Kyowa Co Ltd
TSE:7444

Income Statement

Earnings Waterfall
Harima-Kyowa Co Ltd

Income Statement
Harima-Kyowa Co Ltd

See Also

Company

Help

Tools

Stocks

Harima-Kyowa Co Ltd TSE:7444

Income Statement

Earnings Waterfall Harima-Kyowa Co Ltd

Income Statement Harima-Kyowa Co Ltd

See Also

Company

Help

Tools

Stocks

Harima-Kyowa Co Ltd
TSE:7444

Earnings Waterfall
Harima-Kyowa Co Ltd

Income Statement
Harima-Kyowa Co Ltd