Income Statement

Revenue

+16%

+30%

10Y

Currency: JPY

	Dec-2004	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	0	66	0	0	66	0	0	73	0	0	99	0	0	166	0	0	126	253	379	499	485	466	439	411	401	381	370	347	340	335	329	326	322	316	307	297	287	274	262	249	233	216	197	179	164	151	139	129	121	116	116	114	111	107	100	95	92	89	86	82	76	70	68	69	75	95	117	137	154	157	157	158	161	169	181	198	0	0	0
Revenue	96 903 N/A	98 551 +2%	98 961 +0%	99 301 +0%	97 960 -1%	98 131 +0%	97 621 -1%	97 830 +0%	97 610 0%	98 398 +1%	98 174 0%	100 078 +2%	100 732 +1%	100 878 +0%	99 285 -2%	97 481 -2%	98 932 +1%	100 630 +2%	107 290 +7%	140 720 +31%	145 871 +4%	151 451 +4%	153 906 +2%	155 681 +1%	156 693 +1%	157 886 +1%	158 869 +1%	158 192 0%	158 884 +0%	159 619 +0%	159 940 +0%	161 121 +1%	160 647 0%	161 004 +0%	163 072 +1%	164 918 +1%	167 615 +2%	168 826 +1%	169 024 +0%	170 292 +1%	170 810 +0%	171 529 +0%	172 553 +1%	172 858 +0%	174 162 +1%	173 871 0%	173 753 0%	173 580 0%	174 503 +1%	176 602 +1%	179 827 +2%	181 171 +1%	182 456 +1%	184 495 +1%	184 677 +0%	186 349 +1%	186 129 0%	187 584 +1%	184 377 -2%	187 509 +2%	187 931 +0%	188 481 +0%	193 723 +3%	195 700 +1%	197 490 +1%	200 895 +2%	207 632 +3%	211 285 +2%	215 081 +2%	217 449 +1%	219 234 +1%	222 100 +1%	223 998 +1%	228 266 +2%	232 946 +2%	235 628 +1%	238 310 +1%	240 196 +1%	240 461 +0%
Gross Profit
Cost of Revenue	(73 596)	(74 937)	(74 363)	(73 919)	(72 237)	(71 745)	(70 857)	(71 507)	(72 065)	(73 224)	(73 043)	(73 948)	(73 438)	(71 801)	(69 081)	(66 731)	(67 879)	(69 162)	(73 885)	(97 992)	(102 103)	(106 108)	(107 789)	(108 687)	(108 888)	(109 502)	(110 131)	(109 510)	(111 083)	(112 266)	(113 757)	(115 243)	(115 070)	(116 078)	(117 677)	(118 336)	(119 293)	(118 536)	(117 120)	(117 420)	(116 514)	(115 957)	(115 661)	(115 635)	(116 989)	(117 479)	(118 198)	(117 909)	(118 845)	(120 234)	(121 834)	(122 190)	(122 338)	(123 172)	(122 628)	(123 235)	(123 227)	(123 363)	(121 996)	(123 588)	(124 184)	(125 875)	(130 011)	(133 028)	(135 801)	(139 440)	(143 218)	(145 821)	(149 117)	(150 872)	(153 120)	(155 014)	(156 164)	(159 024)	(161 095)	(162 556)	(162 790)	(163 075)	(162 802)
Gross Profit	23 307 N/A	23 614 +1%	24 598 +4%	25 382 +3%	25 723 +1%	26 386 +3%	26 764 +1%	26 323 -2%	25 545 -3%	25 174 -1%	25 131 0%	26 130 +4%	27 294 +4%	29 077 +7%	30 204 +4%	30 750 +2%	31 053 +1%	31 468 +1%	33 405 +6%	42 728 +28%	43 768 +2%	45 343 +4%	46 117 +2%	46 994 +2%	47 805 +2%	48 384 +1%	48 738 +1%	48 682 0%	47 801 -2%	47 353 -1%	46 183 -2%	45 878 -1%	45 577 -1%	44 926 -1%	45 395 +1%	46 582 +3%	48 322 +4%	50 290 +4%	51 904 +3%	52 872 +2%	54 296 +3%	55 572 +2%	56 892 +2%	57 223 +1%	57 173 0%	56 392 -1%	55 555 -1%	55 671 +0%	55 658 0%	56 368 +1%	57 993 +3%	58 981 +2%	60 118 +2%	61 323 +2%	62 049 +1%	63 114 +2%	62 902 0%	64 221 +2%	62 381 -3%	63 921 +2%	63 747 0%	62 606 -2%	63 712 +2%	62 672 -2%	61 689 -2%	61 455 0%	64 414 +5%	65 464 +2%	65 964 +1%	66 577 +1%	66 114 -1%	67 086 +1%	67 834 +1%	69 242 +2%	71 851 +4%	73 072 +2%	75 520 +3%	77 121 +2%	77 659 +1%
Operating Income
Operating Expenses	(20 437)	(20 003)	(19 682)	(19 527)	(19 385)	(19 384)	(19 328)	(19 210)	(19 247)	(19 378)	(19 483)	(19 572)	(19 462)	(19 821)	(20 251)	(20 258)	(20 448)	(20 251)	(21 797)	(29 669)	(31 022)	(32 302)	(32 520)	(32 773)	(32 940)	(33 337)	(33 607)	(34 118)	(34 614)	(35 273)	(35 898)	(36 118)	(36 103)	(36 073)	(36 804)	(37 393)	(38 311)	(39 101)	(39 137)	(39 624)	(40 160)	(40 690)	(41 459)	(42 047)	(42 358)	(42 584)	(42 571)	(42 787)	(43 224)	(43 615)	(44 635)	(45 032)	(45 659)	(46 440)	(46 925)	(47 607)	(46 678)	(47 497)	(44 217)	(45 177)	(44 574)	(43 606)	(46 451)	(46 807)	(47 105)	(48 049)	(48 322)	(48 780)	(49 046)	(48 965)	(50 059)	(50 676)	(51 972)	(53 307)	(54 020)	(54 601)	(55 346)	(55 863)	(56 342)
Selling, General & Administrative	(19 167)	(18 751)	(17 669)	(18 327)	(18 204)	(18 233)	(18 216)	(18 130)	(18 167)	(18 293)	(18 767)	(19 184)	(19 540)	(19 899)	(20 329)	(20 336)	(20 517)	(20 294)	(21 814)	(27 754)	(31 022)	(32 302)	(32 520)	(31 189)	(32 939)	(33 335)	(33 604)	(32 015)	(34 612)	(35 271)	(35 898)	(33 896)	(36 100)	(36 071)	(36 802)	(34 661)	(38 314)	(39 104)	(39 138)	(37 057)	(40 141)	(40 690)	(41 460)	(39 207)	(42 357)	(42 583)	(42 569)	(39 758)	(43 213)	(43 610)	(44 635)	(41 812)	(45 658)	(46 439)	(46 924)	(44 236)	(46 676)	(47 496)	(44 215)	(41 651)	(44 572)	(43 604)	(46 450)	(43 072)	(47 091)	(48 045)	(48 321)	(44 780)	(49 044)	(48 965)	(50 058)	(46 239)	(52 194)	(53 321)	(54 034)	(50 258)	(55 309)	(55 825)	(56 305)
Depreciation & Amortization	(1 270)	(1 252)	(2 013)	(1 200)	(1 181)	(1 151)	(1 112)	(1 080)	(1 080)	(1 085)	(716)	(388)	78	78	78	78	69	43	17	(1 915)	0	0	0	(1 583)	0	0	0	(2 102)	0	0	0	(2 221)	0	0	0	(2 732)	0	0	0	(2 567)	0	0	0	(2 839)	0	0	0	(3 028)	0	0	0	(3 219)	0	0	0	(3 370)	0	0	0	(3 525)	0	0	0	(3 734)	0	0	0	(3 999)	0	0	0	(4 436)	0	0	0	(4 342)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(2)	(3)	(1)	0	(2)	0	(1)	(3)	0	(2)	0	1	3	(1)	0	(19)	0	0	(1)	(1)	(1)	(2)	(1)	(11)	(5)	0	(1)	0	(1)	(1)	(1)	(2)	0	(2)	(1)	(2)	0	0	(1)	(14)	(2)	(1)	(1)	(2)	0	(1)	(1)	222	14	14	(1)	(37)	(38)	(37)
Operating Income	2 870 N/A	3 611 +26%	4 916 +36%	5 855 +19%	6 338 +8%	7 002 +10%	7 436 +6%	7 113 -4%	6 298 -11%	5 796 -8%	5 648 -3%	6 558 +16%	7 832 +19%	9 256 +18%	9 953 +8%	10 492 +5%	10 605 +1%	11 217 +6%	11 608 +3%	13 059 +13%	12 746 -2%	13 041 +2%	13 597 +4%	14 221 +5%	14 865 +5%	15 047 +1%	15 131 +1%	14 564 -4%	13 187 -9%	12 080 -8%	10 285 -15%	9 760 -5%	9 474 -3%	8 853 -7%	8 591 -3%	9 189 +7%	10 011 +9%	11 189 +12%	12 767 +14%	13 248 +4%	14 136 +7%	14 882 +5%	15 433 +4%	15 176 -2%	14 815 -2%	13 808 -7%	12 984 -6%	12 884 -1%	12 434 -3%	12 753 +3%	13 358 +5%	13 949 +4%	14 459 +4%	14 883 +3%	15 124 +2%	15 507 +3%	16 224 +5%	16 724 +3%	18 164 +9%	18 744 +3%	19 173 +2%	19 000 -1%	17 261 -9%	15 865 -8%	14 584 -8%	13 406 -8%	16 092 +20%	16 684 +4%	16 918 +1%	17 612 +4%	16 055 -9%	16 410 +2%	15 862 -3%	15 935 +0%	17 831 +12%	18 471 +4%	20 174 +9%	21 258 +5%	21 317 +0%
Pre-Tax Income
Interest Income Expense	(10)	(2)	(31)	(16)	(17)	(28)	(64)	(71)	(81)	(87)	(122)	(156)	(189)	(262)	(324)	(363)	(327)	(303)	(290)	(392)	(404)	(388)	(362)	(336)	(334)	(313)	(310)	(256)	(276)	(270)	(256)	(226)	(218)	(214)	(201)	(218)	(206)	(194)	(177)	(164)	(142)	(125)	(99)	(83)	(67)	(54)	(43)	(31)	(17)	(12)	(8)	10	32	46	62	56	54	58	51	65	79	92	98	98	85	76	420	390	327	210	(228)	(273)	(322)	(328)	(370)	(84)	(87)	(52)	27
Non-Reccuring Items	(139)	(253)	15	(44)	67	(277)	(277)	(197)	61	75	45	(39)	(45)	(14)	3	(37)	(3)	54	311	165	(147)	(212)	(448)	(351)	(110)	(171)	(144)	(61)	(41)	90	69	(6)	(55)	(56)	(56)	(41)	0	0	0	(19)	0	(130)	(130)	(113)	(176)	(72)	(76)	(155)	0	0	(100)	(924)	(1 012)	(1 016)	(915)	(92)	(12)	0	11	(326)	(467)	(487)	(501)	(184)	0	0	0	0	0	208	208	223	0	0	0	(37)	0	0	0
Gain/Loss on Disposition of Assets	(52)	(87)	(272)	(297)	(264)	(244)	(274)	(280)	(37)	(56)	(76)	(173)	(66)	(48)	(114)	(112)	(112)	(155)	(174)	(196)	(186)	(58)	(40)	(29)	(89)	(83)	(78)	(298)	(228)	(220)	(230)	(165)	(169)	(210)	(222)	(134)	(158)	(134)	(129)	(254)	(224)	(271)	(277)	(38)	(122)	(69)	(78)	(159)	(235)	(257)	455	464	510	483	(285)	(209)	(294)	(327)	(320)	(995)	(935)	(970)	(907)	(83)	(41)	(163)	(513)	(559)	(617)	(408)	(66)	131	(135)	(133)	(176)	(312)	(288)	(264)	(279)
Total Other Income	384	383	289	448	455	402	439	456	452	484	431	590	399	475	504	540	539	557	570	809	831	913	967	1 064	986	829	758	845	827	896	840	520	515	1 044	1 079	1 135	1 127	1 001	965	942	946	547	488	649	636	709	789	695	725	658	635	902	865	893	900	710	756	610	651	572	589	632	760	762	710	722	597	415	700	680	684	493	465	473	442	248	266	156	92
Pre-Tax Income	3 052 N/A	3 651 +20%	4 918 +35%	5 946 +21%	6 579 +11%	6 855 +4%	7 260 +6%	7 021 -3%	6 693 -5%	6 212 -7%	5 926 -5%	6 780 +14%	7 931 +17%	9 407 +19%	10 022 +7%	10 520 +5%	10 702 +2%	11 370 +6%	12 025 +6%	13 445 +12%	12 840 -4%	13 296 +4%	13 714 +3%	14 569 +6%	15 318 +5%	15 309 0%	15 357 +0%	14 794 -4%	13 469 -9%	12 576 -7%	10 708 -15%	9 883 -8%	9 547 -3%	9 417 -1%	9 191 -2%	9 931 +8%	10 774 +8%	11 862 +10%	13 426 +13%	13 753 +2%	14 716 +7%	14 903 +1%	15 415 +3%	15 591 +1%	15 086 -3%	14 322 -5%	13 576 -5%	13 234 -3%	12 907 -2%	13 142 +2%	14 340 +9%	14 401 +0%	14 854 +3%	15 289 +3%	14 886 -3%	15 972 +7%	16 728 +5%	17 065 +2%	18 557 +9%	18 060 -3%	18 439 +2%	18 267 -1%	16 711 -9%	16 458 -2%	15 338 -7%	14 041 -8%	16 596 +18%	16 930 +2%	17 328 +2%	18 302 +6%	16 653 -9%	16 984 +2%	15 870 -7%	15 947 +0%	17 727 +11%	18 286 +3%	20 065 +10%	21 098 +5%	21 157 +0%
Net Income
Tax Provision	(1 001)	(1 375)	(1 796)	(2 359)	(2 591)	(2 767)	(2 878)	(2 746)	(2 469)	(2 304)	(2 187)	(2 616)	(3 089)	(3 610)	(4 023)	(4 265)	(4 458)	(4 601)	(4 877)	(5 487)	(5 281)	(5 552)	(6 020)	(6 473)	(6 664)	(6 604)	(6 257)	(5 946)	(5 466)	(5 010)	(4 273)	(3 742)	(3 610)	(3 393)	(3 119)	(3 591)	(3 739)	(4 058)	(4 488)	(4 438)	(4 684)	(4 624)	(4 675)	(4 620)	(4 528)	(4 331)	(4 126)	(4 035)	(3 958)	(4 023)	(4 289)	(4 430)	(4 583)	(4 756)	(4 777)	(5 061)	(5 272)	(5 372)	(5 847)	(5 752)	(5 881)	(5 815)	(5 335)	(5 153)	(4 799)	(4 405)	(5 158)	(5 324)	(5 484)	(5 772)	(5 301)	(5 252)	(4 894)	(4 945)	(5 482)	(5 793)	(6 246)	(6 559)	(6 529)
Income from Continuing Operations	2 051	2 276	3 121	3 587	3 988	4 088	4 382	4 275	4 224	3 908	3 739	4 164	4 842	5 797	5 999	6 255	6 244	6 769	7 148	7 958	7 559	7 744	7 694	8 096	8 654	8 705	9 100	8 848	8 003	7 566	6 435	6 141	5 937	6 024	6 072	6 340	7 035	7 804	8 938	9 315	10 032	10 279	10 740	10 971	10 558	9 991	9 450	9 199	8 949	9 119	10 051	9 971	10 271	10 533	10 109	10 911	11 456	11 693	12 710	12 308	12 558	12 452	11 376	11 305	10 539	9 636	11 438	11 606	11 844	12 530	11 352	11 732	10 976	11 002	12 245	12 493	13 819	14 539	14 628
Income to Minority Interest	(88)	(83)	(30)	(10)	(8)	(8)	(8)	(10)	(9)	(8)	(6)	(6)	(9)	(10)	(12)	(13)	(11)	(7)	0	(3)	(4)	(5)	(5)	(2)	0	0	0	(1)	(2)	(2)	(3)	(3)	(3)	(4)	(4)	(11)	(2)	(7)	(9)	(20)	(29)	(37)	(39)	(17)	(25)	(22)	(25)	(21)	(9)	(16)	(34)	(69)	(96)	(135)	(136)	(133)	(147)	(104)	(110)	(96)	(76)	(90)	(112)	(98)	(118)	(102)	(81)	(76)	(18)	(9)	13	(7)	(43)	(60)	(66)	(6)	19	33	18
Net Income (Common)	1 957 N/A	2 183 +12%	3 085 +41%	3 571 +16%	3 972 +11%	4 075 +3%	4 369 +7%	4 263 -2%	4 211 -1%	3 896 -7%	3 731 -4%	4 150 +11%	4 829 +16%	5 783 +20%	5 984 +3%	6 239 +4%	6 230 0%	6 762 +9%	7 150 +6%	7 959 +11%	7 555 -5%	7 737 +2%	7 687 -1%	8 093 +5%	8 656 +7%	8 705 +1%	9 099 +5%	8 846 -3%	7 998 -10%	7 561 -5%	6 431 -15%	6 137 -5%	5 933 -3%	6 020 +1%	6 067 +1%	6 329 +4%	7 035 +11%	7 798 +11%	8 929 +15%	9 294 +4%	10 001 +8%	10 240 +2%	10 699 +4%	10 953 +2%	10 531 -4%	9 968 -5%	9 424 -5%	9 178 -3%	8 941 -3%	9 102 +2%	10 018 +10%	9 901 -1%	10 174 +3%	10 398 +2%	9 972 -4%	10 777 +8%	11 307 +5%	11 588 +2%	12 599 +9%	12 211 -3%	12 481 +2%	12 361 -1%	11 262 -9%	11 206 0%	10 419 -7%	9 534 -8%	11 357 +19%	11 529 +2%	11 826 +3%	12 520 +6%	11 365 -9%	11 724 +3%	10 932 -7%	10 939 +0%	12 177 +11%	12 486 +3%	13 838 +11%	14 574 +5%	14 645 +0%
EPS (Diluted)	44.47 N/A	49.61 +12%	70.11 +41%	81.15 +16%	90.27 +11%	92.61 +3%	99.29 +7%	96.88 -2%	95.7 -1%	90.6 -5%	88.83 -2%	98.8 +11%	114.97 +16%	137.69 +20%	142.47 +3%	148.54 +4%	148.33 0%	161 +9%	170.23 +6%	189.5 +11%	184.26 -3%	188.7 +2%	187.48 -1%	197.39 +5%	211.12 +7%	212.31 +1%	221.92 +5%	215.75 -3%	195.07 -10%	184.41 -5%	156.85 -15%	149.68 -5%	144.7 -3%	146.82 +1%	147.97 +1%	152.89 +3%	171.58 +12%	190.19 +11%	217.78 +15%	112.26 -48%	243.92 +117%	249.75 +2%	260.95 +4%	132.42 -49%	256.85 +94%	243.12 -5%	229.85 -5%	111.01 -52%	218.07 +96%	222 +2%	242.34 +9%	119.75 -51%	123.05 +3%	125.76 +2%	120.61 -4%	130.35 +8%	136.76 +5%	140.12 +2%	152.36 +9%	147.79 -3%	152.57 +3%	151.05 -1%	137.62 -9%	136.95 0%	127.32 -7%	116.5 -8%	138.77 +19%	140.87 +2%	144.49 +3%	152.93 +6%	138.83 -9%	143.5 +3%	135.26 -6%	135.3 +0%	150.61 +11%	154.45 +3%	171.16 +11%	180.2 +5%	181.08 +0%

Income Statement Balance Sheet Cash Flow Statement

FP Corp
TSE:7947

Income Statement

Earnings Waterfall
FP Corp

Income Statement
FP Corp

See Also

Company

Help

Tools

Stocks

FP Corp TSE:7947

Income Statement

Earnings Waterfall FP Corp

Income Statement FP Corp

See Also

Company

Help

Tools

Stocks

FP Corp
TSE:7947

Earnings Waterfall
FP Corp

Income Statement
FP Corp