Musashi Co Ltd
TSE:7521

Watchlist Manager
Musashi Co Ltd Logo
Musashi Co Ltd
TSE:7521
Watchlist
Price: 2 446 JPY -2.32% Market Closed
Market Cap: ¥16.7B

Income Statement

Earnings Waterfall
Musashi Co Ltd

Income Statement
Musashi Co Ltd

Rotate your device to view
Income Statement
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
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
11
0
0
12
0
0
10
21
31
42
41
41
40
40
40
39
40
39
39
38
38
38
37
38
37
37
37
36
36
37
37
36
35
34
33
34
33
34
34
34
35
34
34
34
34
34
34
34
34
34
34
36
38
40
42
42
41
41
41
40
40
39
39
41
43
46
0
0
Revenue
32 448
N/A
31 950
-2%
31 359
-2%
30 205
-4%
30 173
0%
30 503
+1%
32 016
+5%
33 383
+4%
34 444
+3%
32 649
-5%
32 469
-1%
31 486
-3%
30 593
-3%
29 197
-5%
29 546
+1%
30 991
+5%
31 523
+2%
30 736
-2%
43 604
+42%
42 664
-2%
41 319
-3%
40 763
-1%
38 126
-6%
36 872
-3%
36 007
-2%
37 301
+4%
37 856
+1%
38 549
+2%
39 280
+2%
37 243
-5%
36 412
-2%
35 271
-3%
34 723
-2%
35 849
+3%
37 252
+4%
37 968
+2%
37 777
-1%
37 443
-1%
35 709
-5%
36 134
+1%
36 899
+2%
36 265
-2%
35 268
-3%
33 744
-4%
33 093
-2%
35 545
+7%
37 298
+5%
38 831
+4%
38 785
0%
37 156
-4%
37 135
0%
37 834
+2%
39 375
+4%
38 720
-2%
37 589
-3%
34 759
-8%
31 918
-8%
30 999
-3%
30 261
-2%
31 061
+3%
32 952
+6%
34 827
+6%
36 213
+4%
37 885
+5%
37 731
0%
37 096
-2%
37 072
0%
36 716
-1%
35 462
-3%
34 525
-3%
33 140
-4%
32 239
-3%
32 942
+2%
36 698
+11%
37 391
+2%
39 563
+6%
40 742
+3%
Gross Profit
Cost of Revenue
(24 929)
(24 864)
(24 635)
(24 128)
(24 209)
(24 520)
(25 494)
(26 219)
(27 031)
(25 815)
(26 175)
(25 592)
(24 843)
(23 024)
(22 896)
(23 975)
(24 645)
(24 317)
(34 858)
(34 085)
(33 332)
(32 887)
(30 675)
(29 921)
(29 188)
(29 855)
(29 736)
(30 054)
(30 234)
(28 925)
(28 892)
(28 095)
(28 001)
(28 790)
(29 474)
(29 859)
(29 721)
(29 632)
(28 562)
(28 843)
(29 193)
(28 607)
(27 867)
(26 857)
(26 737)
(27 924)
(29 132)
(30 343)
(30 111)
(29 470)
(29 309)
(29 531)
(30 167)
(29 628)
(28 920)
(26 894)
(25 076)
(24 342)
(23 492)
(24 075)
(25 409)
(26 371)
(27 449)
(28 568)
(28 029)
(27 825)
(27 628)
(27 184)
(26 719)
(26 093)
(25 052)
(24 496)
(24 987)
(26 326)
(26 713)
(28 023)
(28 261)
Gross Profit
7 519
N/A
7 087
-6%
6 724
-5%
6 077
-10%
5 964
-2%
5 983
+0%
6 522
+9%
7 164
+10%
7 413
+3%
6 834
-8%
6 294
-8%
5 894
-6%
5 750
-2%
6 173
+7%
6 650
+8%
7 016
+6%
6 878
-2%
6 419
-7%
8 746
+36%
8 579
-2%
7 987
-7%
7 876
-1%
7 451
-5%
6 951
-7%
6 819
-2%
7 446
+9%
8 120
+9%
8 495
+5%
9 046
+6%
8 318
-8%
7 520
-10%
7 176
-5%
6 722
-6%
7 059
+5%
7 778
+10%
8 109
+4%
8 056
-1%
7 811
-3%
7 147
-9%
7 291
+2%
7 706
+6%
7 658
-1%
7 401
-3%
6 887
-7%
6 356
-8%
7 621
+20%
8 166
+7%
8 488
+4%
8 674
+2%
7 686
-11%
7 826
+2%
8 303
+6%
9 208
+11%
9 092
-1%
8 669
-5%
7 865
-9%
6 842
-13%
6 657
-3%
6 769
+2%
6 986
+3%
7 543
+8%
8 456
+12%
8 764
+4%
9 317
+6%
9 702
+4%
9 271
-4%
9 444
+2%
9 532
+1%
8 743
-8%
8 432
-4%
8 088
-4%
7 743
-4%
7 955
+3%
10 372
+30%
10 678
+3%
11 540
+8%
12 481
+8%
Operating Income
Operating Expenses
(5 553)
(5 533)
(5 501)
(5 504)
(5 465)
(5 523)
(5 557)
(5 527)
(5 398)
(5 358)
(5 358)
(5 297)
(5 227)
(5 364)
(5 389)
(5 376)
(5 217)
(5 146)
(6 875)
(6 788)
(6 718)
(6 694)
(6 656)
(6 618)
(6 623)
(6 557)
(6 517)
(6 486)
(6 445)
(6 355)
(6 316)
(6 290)
(6 280)
(6 336)
(6 358)
(6 387)
(6 334)
(6 272)
(6 222)
(6 246)
(6 308)
(6 368)
(6 294)
(6 268)
(6 340)
(6 747)
(7 206)
(7 525)
(7 691)
(7 583)
(7 520)
(7 540)
(7 722)
(7 594)
(7 644)
(7 500)
(7 201)
(7 160)
(6 866)
(6 906)
(6 897)
(6 879)
(7 018)
(7 011)
(6 982)
(6 899)
(6 825)
(6 846)
(6 949)
(6 918)
(7 011)
(7 079)
(7 001)
(7 354)
(7 324)
(7 296)
(7 375)
Selling, General & Administrative
(5 553)
(5 550)
(5 501)
(5 504)
(5 474)
(5 523)
(5 557)
(5 524)
(5 398)
(5 358)
(5 483)
(5 297)
(5 227)
(5 364)
(5 389)
(5 376)
(5 217)
(5 146)
(6 661)
(6 788)
(6 718)
(6 694)
(6 444)
(6 617)
(6 622)
(6 556)
(6 343)
(6 473)
(6 444)
(6 354)
(6 167)
(6 278)
(6 279)
(6 334)
(6 209)
(6 371)
(6 318)
(6 261)
(6 060)
(6 239)
(6 306)
(6 365)
(6 162)
(6 261)
(6 341)
(6 748)
(7 078)
(7 524)
(7 688)
(7 582)
(7 390)
(7 522)
(7 704)
(7 590)
(7 519)
(7 429)
(7 131)
(7 089)
(6 702)
(6 904)
(6 894)
(6 877)
(6 863)
(6 984)
(6 960)
(6 898)
(6 672)
(6 844)
(6 947)
(6 916)
(6 872)
(7 080)
(6 999)
(7 354)
(7 206)
(7 294)
(7 376)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(214)
0
0
0
(211)
0
0
0
(173)
0
0
0
(148)
0
0
0
(148)
0
0
0
(160)
0
0
0
(131)
0
0
0
(127)
0
0
0
(129)
0
0
0
(125)
0
0
0
(163)
0
0
0
(154)
0
0
0
(152)
0
0
0
(138)
0
0
0
(117)
0
0
Other Operating Expenses
0
17
0
0
9
0
0
(3)
0
0
125
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(1)
(13)
(1)
0
(1)
(12)
0
(2)
(1)
(16)
(16)
(11)
(2)
(7)
(2)
(3)
(1)
(7)
1
1
(1)
(1)
(3)
(1)
(1)
(18)
(18)
(2)
0
(71)
(70)
(71)
(1)
(2)
(3)
(2)
(1)
(27)
(22)
(1)
(1)
(2)
(2)
(2)
(1)
0
(2)
0
(1)
(2)
1
Operating Income
1 966
N/A
1 554
-21%
1 223
-21%
573
-53%
499
-13%
460
-8%
965
+110%
1 638
+70%
2 015
+23%
1 476
-27%
935
-37%
597
-36%
523
-12%
809
+55%
1 261
+56%
1 640
+30%
1 661
+1%
1 273
-23%
1 871
+47%
1 791
-4%
1 269
-29%
1 182
-7%
795
-33%
333
-58%
196
-41%
889
+354%
1 603
+80%
2 009
+25%
2 601
+29%
1 963
-25%
1 204
-39%
886
-26%
442
-50%
723
+64%
1 420
+96%
1 722
+21%
1 722
N/A
1 539
-11%
925
-40%
1 045
+13%
1 398
+34%
1 290
-8%
1 107
-14%
619
-44%
16
-97%
874
+5 363%
960
+10%
963
+0%
983
+2%
103
-90%
306
+197%
763
+149%
1 486
+95%
1 498
+1%
1 025
-32%
365
-64%
(359)
N/A
(503)
-40%
(97)
+81%
80
N/A
646
+708%
1 577
+144%
1 746
+11%
2 306
+32%
2 720
+18%
2 372
-13%
2 619
+10%
2 686
+3%
1 794
-33%
1 514
-16%
1 077
-29%
664
-38%
954
+44%
3 018
+216%
3 354
+11%
4 244
+27%
5 106
+20%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
57
71
111
88
79
56
59
63
65
75
67
64
47
33
15
5
16
15
22
29
37
55
61
62
68
61
58
58
56
58
60
60
62
52
53
232
235
242
231
153
131
129
122
25
61
83
77
64
44
32
18
7
0
41
62
61
64
28
26
31
14
38
7
1 323
1 334
1 322
1 286
4
Non-Reccuring Items
(646)
(641)
(658)
(10)
(18)
14
(33)
(12)
(41)
(18)
(39)
(130)
(173)
(154)
(55)
(19)
(197)
(187)
(702)
(703)
(531)
(535)
(22)
(299)
(298)
(298)
(299)
0
(17)
(13)
(12)
0
0
(4)
(14)
0
0
0
(5)
0
(12)
(12)
(7)
0
0
0
0
0
0
(14)
(16)
0
0
0
(73)
0
0
0
38
36
33
33
(28)
0
0
(26)
(3)
(18)
(18)
(15)
(15)
0
0
0
0
0
(220)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
(6)
(8)
(8)
(2)
0
4
0
0
1
1
0
0
0
0
0
1
1
1
0
0
0
0
121
121
121
121
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
104
77
87
64
70
75
85
96
126
105
83
59
87
107
116
85
62
43
70
72
66
70
61
65
85
146
178
180
143
77
62
63
178
197
182
181
93
66
206
207
199
208
72
71
55
52
38
35
56
60
63
44
42
19
144
162
192
219
49
60
25
24
62
60
59
49
46
48
52
51
50
55
88
97
62
87
57
Pre-Tax Income
1 424
N/A
990
-30%
652
-34%
627
-4%
551
-12%
549
0%
1 017
+85%
1 722
+69%
2 100
+22%
1 614
-23%
1 042
-35%
629
-40%
523
-17%
841
+61%
1 382
+64%
1 765
+28%
1 589
-10%
1 195
-25%
1 315
+10%
1 228
-7%
869
-29%
764
-12%
867
+13%
114
-87%
(11)
N/A
754
N/A
1 498
+99%
2 212
+48%
2 756
+25%
2 064
-25%
1 309
-37%
1 131
-14%
803
-29%
1 105
+38%
1 770
+60%
1 961
+11%
1 873
-4%
1 661
-11%
1 184
-29%
1 312
+11%
1 645
+25%
1 548
-6%
1 224
-21%
743
-39%
303
-59%
1 161
+283%
1 240
+7%
1 229
-1%
1 192
-3%
280
-77%
482
+72%
929
+93%
1 553
+67%
1 578
+2%
1 179
-25%
604
-49%
(103)
N/A
(240)
-133%
22
N/A
194
+782%
711
+266%
1 634
+130%
1 821
+11%
2 428
+33%
2 840
+17%
2 459
-13%
2 690
+9%
2 742
+2%
1 859
-32%
1 564
-16%
1 150
-26%
726
-37%
2 365
+226%
4 449
+88%
4 738
+6%
5 617
+19%
4 947
-12%
Net Income
Tax Provision
(851)
(701)
(688)
(464)
(399)
(302)
(534)
(775)
(944)
(778)
(568)
(520)
(401)
(497)
(531)
(736)
(733)
(649)
(636)
(567)
(419)
(332)
(478)
(298)
(216)
(451)
(696)
(834)
(1 068)
(871)
(547)
(508)
(357)
(443)
(674)
(679)
(651)
(574)
(431)
(472)
(573)
(568)
(442)
(301)
(146)
(465)
(498)
(512)
(513)
(186)
(299)
(407)
(476)
(453)
(313)
(147)
(36)
55
(50)
(121)
(295)
(584)
(839)
(1 012)
(1 136)
(1 092)
(927)
(910)
(657)
(561)
(382)
(288)
(589)
(1 165)
(1 305)
(1 578)
(1 747)
Income from Continuing Operations
573
290
(36)
163
151
247
483
948
1 156
836
473
109
122
344
851
1 029
856
546
679
661
450
432
389
(184)
(227)
303
802
1 378
1 688
1 193
762
623
446
662
1 096
1 282
1 222
1 087
753
840
1 072
980
782
442
157
696
742
717
679
94
183
522
1 077
1 125
866
457
(139)
(185)
(28)
73
416
1 050
982
1 416
1 704
1 367
1 763
1 832
1 202
1 003
768
438
1 776
3 284
3 433
4 039
3 200
Net Income (Common)
571
N/A
289
-49%
(38)
N/A
162
N/A
149
-8%
246
+65%
484
+97%
947
+96%
1 155
+22%
833
-28%
467
-44%
105
-78%
117
+11%
343
+193%
850
+148%
1 029
+21%
857
-17%
546
-36%
675
+24%
657
-3%
444
-32%
424
-5%
388
-8%
(188)
N/A
(229)
-22%
303
N/A
801
+164%
1 378
+72%
1 687
+22%
1 191
-29%
761
-36%
621
-18%
444
-29%
662
+49%
1 096
+66%
1 283
+17%
1 223
-5%
1 086
-11%
753
-31%
839
+11%
1 071
+28%
980
-8%
781
-20%
442
-43%
157
-64%
696
+343%
742
+7%
718
-3%
679
-5%
95
-86%
183
+93%
521
+185%
1 077
+107%
1 124
+4%
865
-23%
456
-47%
(140)
N/A
(185)
-32%
(28)
+85%
73
N/A
416
+470%
1 049
+152%
981
-6%
1 414
+44%
1 703
+20%
1 365
-20%
1 762
+29%
1 831
+4%
1 200
-34%
1 002
-17%
767
-23%
437
-43%
1 775
+306%
3 283
+85%
3 432
+5%
4 038
+18%
3 199
-21%
EPS (Diluted)
71.37
N/A
36.12
-49%
-4.75
N/A
20.25
N/A
18.62
-8%
30.75
+65%
60.5
+97%
118.37
+96%
144.37
+22%
104.12
-28%
58.37
-44%
13.12
-78%
14.62
+11%
42.87
+193%
106.25
+148%
128.62
+21%
107.12
-17%
68.25
-36%
84.37
+24%
82.12
-3%
55.5
-32%
53
-5%
48.5
-8%
-23.5
N/A
-28.62
-22%
37.87
N/A
100.12
+164%
172.25
+72%
241
+40%
170.14
-29%
95.12
-44%
88.71
-7%
63.42
-29%
94.57
+49%
147.25
+56%
183.28
+24%
174.71
-5%
155.14
-11%
101.17
-35%
119.85
+18%
153
+28%
140
-8%
104.93
-25%
63.14
-40%
22.42
-64%
99.42
+343%
99.69
+0%
96.46
-3%
91.23
-5%
12.76
-86%
24.59
+93%
70
+185%
144.7
+107%
151.01
+4%
116.37
-23%
61.76
-47%
-18.97
N/A
-25.52
-35%
-3.84
+85%
10.16
N/A
59.96
+490%
153.94
+157%
141.42
-8%
207.51
+47%
249.93
+20%
200.32
-20%
258.59
+29%
268.71
+4%
176.11
-34%
147.05
-17%
112.56
-23%
64.13
-43%
260.5
+306%
481.77
+85%
503.64
+5%
592.59
+18%
469.45
-21%