Income Statement

Revenue

+16%

+84%

10Y

Currency: JPY

	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-2009	Mar-2010	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
Revenue	3 003 N/A	3 370 +12%	3 206 -5%	2 986 -7%	2 684 -10%	2 643 -2%	2 463 -7%	2 370 -4%	2 451 +3%	2 544 +4%	2 592 +2%	2 521 -3%	3 523 +40%	3 516 0%	3 510 0%	3 607 +3%	3 706 +3%	3 866 +4%	4 088 +6%	4 154 +2%	4 278 +3%	4 343 +2%	4 367 +1%	4 401 +1%	4 371 -1%	4 254 -3%	4 087 -4%	4 140 +1%	4 164 +1%	4 224 +1%	4 205 0%	4 096 -3%	4 091 0%	4 034 -1%	4 045 +0%	4 054 +0%	4 011 -1%	4 115 +3%	4 200 +2%	4 278 +2%	4 350 +2%	4 395 +1%	4 456 +1%	4 561 +2%	4 708 +3%	4 704 0%	4 838 +3%	4 932 +2%	4 902 -1%	4 924 +0%	4 455 -10%	4 270 -4%	4 435 +4%	4 638 +5%	5 216 +12%	5 389 +3%	5 593 +4%	5 662 +1%	6 014 +6%	6 629 +10%	7 023 +6%	7 669 +9%	7 954 +4%	8 175 +3%	8 342 +2%	8 508 +2%	8 644 +2%	8 590 -1%	8 582 0%	8 300 -3%	8 073 -3%	7 953 -1%	8 143 +2%
Gross Profit
Cost of Revenue	(1 930)	(2 199)	(2 220)	(2 156)	(2 008)	(1 953)	(1 819)	(1 718)	(1 727)	(1 780)	(1 784)	(1 724)	(2 359)	(2 319)	(2 282)	(2 278)	(2 343)	(2 456)	(2 592)	(2 694)	(2 792)	(2 827)	(2 847)	(2 854)	(2 873)	(2 829)	(2 769)	(2 820)	(2 792)	(2 823)	(2 839)	(2 806)	(2 821)	(2 787)	(2 750)	(2 698)	(2 579)	(2 581)	(2 625)	(2 706)	(2 795)	(2 859)	(2 913)	(2 944)	(3 035)	(2 964)	(2 924)	(2 889)	(2 769)	(2 819)	(2 743)	(2 747)	(2 771)	(2 789)	(2 894)	(2 863)	(2 924)	(2 943)	(3 067)	(3 269)	(3 436)	(3 619)	(3 733)	(3 756)	(3 795)	(3 825)	(3 848)	(3 911)	(3 837)	(3 818)	(3 810)	(3 775)	(3 962)
Gross Profit	1 072 N/A	1 171 +9%	986 -16%	830 -16%	677 -18%	690 +2%	643 -7%	652 +1%	725 +11%	764 +5%	808 +6%	797 -1%	1 164 +46%	1 197 +3%	1 228 +3%	1 329 +8%	1 363 +3%	1 410 +3%	1 497 +6%	1 460 -2%	1 486 +2%	1 515 +2%	1 520 +0%	1 546 +2%	1 497 -3%	1 425 -5%	1 319 -7%	1 320 +0%	1 371 +4%	1 401 +2%	1 366 -3%	1 290 -6%	1 270 -2%	1 248 -2%	1 295 +4%	1 356 +5%	1 432 +6%	1 534 +7%	1 575 +3%	1 572 0%	1 555 -1%	1 535 -1%	1 543 +1%	1 618 +5%	1 674 +3%	1 739 +4%	1 913 +10%	2 043 +7%	2 133 +4%	2 105 -1%	1 713 -19%	1 524 -11%	1 664 +9%	1 848 +11%	2 322 +26%	2 526 +9%	2 668 +6%	2 719 +2%	2 947 +8%	3 360 +14%	3 587 +7%	4 050 +13%	4 222 +4%	4 418 +5%	4 547 +3%	4 683 +3%	4 796 +2%	4 679 -2%	4 745 +1%	4 482 -6%	4 263 -5%	4 178 -2%	4 181 +0%
Operating Income
Operating Expenses	(748)	(821)	(756)	(714)	(629)	(615)	(607)	(613)	(619)	(618)	(649)	(634)	(866)	(844)	(809)	(842)	(968)	(1 056)	(1 143)	(1 152)	(1 073)	(1 037)	(1 009)	(991)	(1 028)	(1 079)	(1 058)	(1 114)	(1 102)	(1 066)	(1 083)	(1 037)	(1 053)	(1 048)	(1 077)	(1 086)	(1 086)	(1 096)	(1 119)	(1 206)	(1 200)	(1 261)	(1 168)	(1 126)	(1 169)	(1 262)	(1 405)	(1 515)	(1 558)	(1 604)	(1 462)	(1 462)	(1 495)	(1 566)	(1 692)	(1 705)	(1 853)	(1 843)	(1 877)	(1 958)	(2 001)	(2 080)	(2 159)	(2 238)	(2 274)	(2 364)	(2 430)	(2 434)	(2 406)	(2 370)	(2 352)	(2 377)	(2 424)
Selling, General & Administrative	(751)	(894)	(896)	(909)	(783)	(765)	(687)	(657)	(618)	(607)	(596)	(599)	(814)	(815)	(815)	(848)	(983)	(1 025)	(1 100)	(1 109)	(1 046)	(1 046)	(1 022)	(1 021)	(1 008)	(1 077)	(1 071)	(1 099)	(1 055)	(1 059)	(1 079)	(1 057)	(1 045)	(1 039)	(1 031)	(1 012)	(993)	(1 028)	(1 087)	(1 189)	(1 183)	(1 170)	(1 140)	(1 103)	(1 099)	(1 236)	(1 378)	(1 482)	(1 586)	(1 618)	(1 495)	(1 468)	(1 471)	(1 495)	(1 620)	(1 663)	(1 754)	(1 798)	(1 830)	(1 904)	(1 978)	(2 081)	(2 159)	(2 238)	(2 253)	(2 363)	(2 429)	(2 433)	(2 389)	(2 370)	(2 352)	(2 377)	(2 410)
Depreciation & Amortization	0	0	0	0	0	0	(2)	(4)	(6)	(5)	(5)	(5)	(7)	(7)	(7)	(7)	(7)	0	0	0	(8)	0	0	0	(24)	0	0	0	(21)	0	0	0	(20)	0	0	0	(16)	0	0	0	(13)	0	0	0	(8)	0	0	0	(7)	0	0	0	(8)	0	0	0	(23)	0	0	0	(22)	0	0	0	(21)	0	0	0	(17)	0	0	0	(15)
Other Operating Expenses	2	73	140	194	155	150	82	48	5	(7)	(49)	(30)	(46)	(22)	13	13	21	(32)	(43)	(41)	(19)	9	14	31	4	(2)	13	(15)	(26)	(7)	(5)	19	11	(8)	(45)	(74)	(77)	(68)	(32)	(18)	(4)	(90)	(28)	(23)	(61)	(26)	(26)	(32)	34	14	33	6	(16)	(71)	(72)	(42)	(77)	(45)	(47)	(54)	(0)	(0)	0	(0)	(0)	(0)	(0)	0	(0)	(0)	(0)	(0)	(0)
Operating Income	324 N/A	349 +8%	229 -34%	116 -49%	48 -59%	76 +58%	37 -52%	40 +9%	106 +166%	145 +37%	159 +9%	163 +2%	298 +83%	354 +19%	419 +19%	486 +16%	395 -19%	354 -10%	353 0%	308 -13%	412 +34%	478 +16%	511 +7%	556 +9%	470 -16%	346 -26%	261 -25%	206 -21%	269 +31%	335 +24%	283 -16%	253 -11%	216 -14%	200 -8%	218 +9%	269 +23%	346 +29%	438 +27%	455 +4%	366 -20%	355 -3%	275 -23%	375 +36%	492 +31%	505 +3%	477 -5%	508 +6%	528 +4%	575 +9%	501 -13%	251 -50%	62 -75%	169 +174%	282 +67%	630 +123%	822 +30%	815 -1%	876 +7%	1 070 +22%	1 402 +31%	1 587 +13%	1 970 +24%	2 063 +5%	2 181 +6%	2 273 +4%	2 320 +2%	2 366 +2%	2 245 -5%	2 338 +4%	2 112 -10%	1 911 -10%	1 801 -6%	1 757 -2%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	1	15	20	24	20	18	20	18	18	16	14	12	1	1	9	1	3	5	16	8	8	8	21	12	45	44	43	43	47	47	47	47	66	66	68	68	69	70	70	70	14	14	90	15	87	87	86	86	95	96	96	96	14	14	104	16	87	87	87	89	182	182	184	187	145	152	167
Non-Reccuring Items	(6)	(2)	(2)	4	0	0	2	0	(4)	0	5	19	0	14	73	66	60	86	24	20	45	(1)	(1)	(2)	(5)	0	0	(2)	(0)	0	0	0	(3)	0	(7)	(7)	(30)	0	(58)	(58)	(38)	0	(17)	(17)	(12)	0	0	0	(4)	0	0	0	0	0	(1)	(1)	(8)	(17)	(16)	(16)	(8)	0	0	0	(1)	0	0	0	0	0	(0)	(0)	(0)
Total Other Income	10	11	12	13	19	16	16	4	8	6	3	3	4	4	5	5	3	2	10	11	6	16	18	21	13	22	20	19	11	19	9	10	10	10	11	9	7	9	9	9	13	13	13	14	13	12	87	91	15	92	15	9	7	8	9	10	14	13	99	99	9	93	5	6	7	6	7	8	8	8	7	7	10
Pre-Tax Income	328 N/A	359 +10%	239 -33%	132 -45%	67 -49%	91 +37%	55 -39%	59 +7%	130 +119%	175 +35%	187 +7%	203 +9%	322 +58%	389 +21%	515 +32%	573 +11%	471 -18%	454 -4%	387 -15%	339 -12%	472 +39%	494 +5%	532 +8%	580 +9%	493 -15%	376 -24%	289 -23%	231 -20%	301 +30%	366 +21%	337 -8%	306 -9%	266 -13%	253 -5%	268 +6%	318 +19%	371 +17%	495 +33%	473 -4%	384 -19%	398 +4%	356 -10%	440 +24%	559 +27%	577 +3%	559 -3%	609 +9%	633 +4%	676 +7%	608 -10%	353 -42%	158 -55%	262 +65%	376 +43%	734 +95%	927 +26%	917 -1%	968 +6%	1 167 +21%	1 499 +28%	1 691 +13%	2 079 +23%	2 156 +4%	2 274 +5%	2 367 +4%	2 415 +2%	2 556 +6%	2 436 -5%	2 530 +4%	2 306 -9%	2 064 -11%	1 961 -5%	1 933 -1%
Net Income
Tax Provision	(138)	(167)	(124)	(85)	(45)	(52)	(28)	(30)	(54)	(73)	(77)	(83)	(136)	(162)	(214)	(241)	(205)	(183)	(161)	(152)	(211)	(220)	(235)	(251)	(213)	(174)	(131)	(99)	(118)	(152)	(139)	(133)	(106)	(100)	(100)	(110)	(145)	(172)	(164)	(130)	(126)	(118)	(147)	(200)	(199)	(213)	(210)	(208)	(261)	(239)	(209)	(130)	(89)	(149)	(223)	(309)	(351)	(342)	(431)	(561)	(524)	(535)	(530)	(526)	(589)	(671)	(713)	(678)	(703)	(613)	(544)	(512)	(556)
Income from Continuing Operations	190	192	115	47	22	39	27	29	76	101	110	120	186	227	301	331	266	272	226	188	261	274	297	328	280	202	159	132	183	213	198	173	160	153	168	208	226	323	309	254	272	238	293	359	377	346	399	425	415	368	145	28	173	228	510	617	566	626	736	939	1 168	1 544	1 625	1 748	1 778	1 744	1 842	1 758	1 827	1 694	1 520	1 449	1 377
Net Income (Common)	190 N/A	192 +1%	115 -40%	47 -59%	22 -53%	39 +76%	27 -30%	29 +5%	76 +163%	101 +34%	110 +8%	120 +9%	186 +55%	227 +22%	301 +32%	331 +10%	266 -20%	272 +2%	226 -17%	188 -17%	261 +39%	274 +5%	297 +9%	328 +10%	280 -15%	202 -28%	159 -22%	132 -17%	183 +39%	213 +16%	198 -7%	173 -13%	160 -7%	153 -4%	168 +10%	208 +24%	226 +9%	323 +43%	309 -4%	254 -18%	272 +7%	238 -12%	293 +23%	359 +22%	377 +5%	346 -8%	399 +15%	425 +6%	415 -2%	368 -11%	145 -61%	28 -80%	173 +511%	228 +31%	510 +124%	617 +21%	566 -8%	626 +10%	736 +18%	939 +27%	1 168 +24%	1 544 +32%	1 625 +5%	1 748 +8%	1 778 +2%	1 744 -2%	1 842 +6%	1 758 -5%	1 827 +4%	1 694 -7%	1 520 -10%	1 449 -5%	1 377 -5%
EPS (Diluted)	99.89 N/A	101.21 +1%	60.42 -40%	24.84 -59%	11.63 -53%	20.42 +76%	14.36 -30%	15.1 +5%	39.73 +163%	53.26 +34%	57.78 +8%	63.15 +9%	97.84 +55%	119.68 +22%	158.57 +32%	174.36 +10%	139.84 -20%	142.89 +2%	119.15 -17%	98.73 -17%	137.47 +39%	144 +5%	156.47 +9%	172.78 +10%	147.42 -15%	106.42 -28%	83.52 -22%	69.47 -17%	95.54 +38%	112.31 +18%	103.94 -7%	90.94 -13%	83.34 -8%	80.63 -3%	88.36 +10%	109.47 +24%	58.91 -46%	169.94 +188%	162.52 -4%	133.78 -18%	70.74 -47%	125.21 +77%	154.36 +23%	189.05 +22%	98.23 -48%	180.33 +84%	207.96 +15%	221.24 +6%	108.09 -51%	191.89 +78%	75.49 -61%	14.8 -80%	45.17 +205%	118.5 +162%	265.86 +124%	160.73 -40%	147.53 -8%	163 +10%	191.71 +18%	244.43 +27%	304.07 +24%	402.18 +32%	423.33 +5%	455.34 +8%	463.05 +2%	454.13 -2%	479.77 +6%	457.82 -5%	475.72 +4%	441.08 -7%	395.81 -10%	377.37 -5%	358.7 -5%

Income Statement Balance Sheet Cash Flow Statement

Starts Publishing Corp
TSE:7849

Income Statement

Earnings Waterfall
Starts Publishing Corp

Income Statement
Starts Publishing Corp

See Also

Company

Help

Tools

Stocks

Starts Publishing Corp TSE:7849

Income Statement

Earnings Waterfall Starts Publishing Corp

Income Statement Starts Publishing Corp

See Also

Company

Help

Tools

Stocks

Starts Publishing Corp
TSE:7849

Earnings Waterfall
Starts Publishing Corp

Income Statement
Starts Publishing Corp