Income Statement

Revenue

-18%

+11%

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	109	0	0	55	0	0	65	0	0	63	0	0	61	0	0	49	93	133	176	164	158	148	133	0	104	92	78	91	61	57	57	58	54	52	51	48	50	52	55	57	57	56	53	52	51	51	52	52	53	52	48	47	44	44	45	49	59	68	78	83	83	81	80	80	79	78	85	83	81	80	71	72	71	75	83	0	0	0
Revenue	51 693 N/A	51 419 -1%	50 225 -2%	49 577 -1%	49 020 -1%	50 107 +2%	51 615 +3%	52 659 +2%	53 538 +2%	52 447 -2%	51 580 -2%	49 443 -4%	45 094 -9%	41 786 -7%	40 588 -3%	42 800 +5%	44 076 +3%	44 418 +1%	58 601 +32%	57 911 -1%	57 930 +0%	57 785 0%	58 058 +0%	58 090 +0%	57 115 -2%	55 366 -3%	54 740 -1%	55 118 +1%	55 592 +1%	57 448 +3%	60 387 +5%	61 542 +2%	63 641 +3%	64 869 +2%	66 342 +2%	66 815 +1%	67 385 +1%	68 282 +1%	69 258 +1%	69 524 +0%	68 822 -1%	67 725 -2%	66 548 -2%	66 907 +1%	68 217 +2%	69 810 +2%	70 795 +1%	72 129 +2%	72 358 +0%	72 513 +0%	72 376 0%	72 730 +0%	73 447 +1%	72 470 -1%	71 302 -2%	65 316 -8%	62 953 -4%	64 767 +3%	67 520 +4%	76 250 +13%	80 858 +6%	83 108 +3%	85 703 +3%	85 922 +0%	86 308 +0%	87 761 +2%	87 771 +0%	86 411 -2%	86 152 0%	83 013 -4%	80 192 -3%	78 388 -2%	75 943 -3%	74 713 -2%	72 918 -2%	73 108 +0%	71 954 -2%	71 773 0%
Gross Profit
Cost of Revenue	(37 798)	(37 900)	(36 875)	(36 306)	(35 538)	(36 377)	(37 736)	(38 847)	(39 668)	(38 855)	(38 375)	(36 645)	(33 383)	(30 684)	(29 924)	(31 635)	(32 453)	(32 867)	(43 658)	(43 066)	(43 177)	(43 088)	(43 287)	(43 289)	(42 604)	(41 343)	(41 224)	(41 859)	(42 192)	(43 598)	(45 686)	(46 425)	(48 062)	(49 115)	(50 470)	(50 657)	(50 586)	(51 033)	(51 409)	(51 434)	(50 999)	(50 056)	(49 216)	(49 531)	(51 018)	(52 186)	(52 923)	(53 774)	(53 559)	(53 502)	(53 131)	(53 486)	(53 958)	(53 350)	(52 766)	(48 509)	(46 984)	(48 080)	(49 416)	(55 375)	(58 487)	(60 345)	(62 220)	(62 567)	(62 943)	(64 374)	(64 956)	(63 918)	(64 163)	(61 468)	(59 481)	(58 861)	(56 859)	(56 279)	(54 621)	(54 726)	(53 813)	(53 254)
Gross Profit	13 895 N/A	13 519 -3%	13 350 -1%	13 271 -1%	13 482 +2%	13 730 +2%	13 879 +1%	13 812 0%	13 870 +0%	13 592 -2%	13 205 -3%	12 798 -3%	11 711 -8%	11 102 -5%	10 664 -4%	11 165 +5%	11 623 +4%	11 551 -1%	14 943 +29%	14 845 -1%	14 753 -1%	14 697 0%	14 771 +1%	14 801 +0%	14 511 -2%	14 023 -3%	13 516 -4%	13 259 -2%	13 400 +1%	13 850 +3%	14 701 +6%	15 117 +3%	15 579 +3%	15 754 +1%	15 872 +1%	16 158 +2%	16 799 +4%	17 249 +3%	17 849 +3%	18 090 +1%	17 823 -1%	17 669 -1%	17 332 -2%	17 376 +0%	17 199 -1%	17 624 +2%	17 872 +1%	18 355 +3%	18 799 +2%	19 011 +1%	19 245 +1%	19 244 0%	19 489 +1%	19 120 -2%	18 536 -3%	16 807 -9%	15 969 -5%	16 687 +4%	18 104 +8%	20 875 +15%	22 371 +7%	22 763 +2%	23 483 +3%	23 355 -1%	23 365 +0%	23 387 +0%	22 815 -2%	22 493 -1%	21 989 -2%	21 545 -2%	20 711 -4%	19 527 -6%	19 084 -2%	18 434 -3%	18 297 -1%	18 382 +0%	18 141 -1%	18 519 +2%
Operating Income
Operating Expenses	(11 656)	(11 544)	(11 262)	(11 273)	(11 194)	(11 601)	(11 729)	(11 684)	(11 834)	(9 745)	(11 679)	(5 427)	(4 964)	(4 591)	(4 260)	(4 372)	(4 419)	(4 431)	(7 284)	(5 971)	(5 999)	(7 662)	(12 243)	(10 662)	(12 226)	(12 260)	(12 345)	(12 405)	(12 461)	(12 584)	(12 790)	(13 218)	(13 526)	(13 905)	(14 316)	(14 599)	(14 878)	(15 085)	(15 188)	(15 190)	(15 138)	(15 038)	(15 013)	(15 050)	(15 034)	(15 065)	(15 123)	(15 238)	(15 398)	(15 555)	(15 576)	(15 550)	(15 574)	(15 543)	(15 576)	(15 081)	(14 839)	(14 653)	(14 612)	(15 134)	(15 676)	(16 248)	(16 787)	(17 177)	(17 571)	(17 793)	(17 770)	(17 817)	(17 568)	(17 467)	(17 456)	(17 605)	(17 863)	(18 108)	(17 981)	(18 011)	(18 018)	(18 042)
Selling, General & Administrative	(11 656)	(11 542)	(11 262)	(11 273)	(11 195)	(11 601)	(11 729)	(11 684)	(11 834)	(9 745)	(11 679)	(5 427)	(4 964)	(4 591)	(4 260)	(4 372)	(4 419)	(4 431)	(7 284)	(5 971)	(5 999)	(7 662)	(12 242)	(10 660)	(12 225)	(12 259)	(12 344)	(12 406)	(12 460)	(12 583)	(12 789)	(13 217)	(13 526)	(13 904)	(14 315)	(14 597)	(14 875)	(15 085)	(15 186)	(15 188)	(15 137)	(15 035)	(15 012)	(15 049)	(15 032)	(15 064)	(15 122)	(15 236)	(15 399)	(15 554)	(15 575)	(15 550)	(15 571)	(15 542)	(15 575)	(15 080)	(14 840)	(14 652)	(14 610)	(15 132)	(15 673)	(16 245)	(16 786)	(17 176)	(17 569)	(17 792)	(17 769)	(17 816)	(17 568)	(17 467)	(17 456)	(17 606)	(17 864)	(18 109)	(17 980)	(18 010)	(18 017)	(18 040)
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	(1)	(2)	(1)	(1)	(1)	0	(1)	0	(1)	0	0	(1)	(1)	(2)	(3)	0	(2)	(2)	(1)	(3)	(1)	(1)	(2)	(1)	(1)	(2)	1	0	(1)	1	(2)	(1)	(1)	(1)	1	(1)	(2)	(2)	(3)	(3)	(1)	(1)	(2)	0	(1)	(1)	0	0	0	0	1	1	(1)	0	(1)	(2)
Operating Income	2 239 N/A	1 975 -12%	2 088 +6%	1 998 -4%	2 288 +15%	2 129 -7%	2 150 +1%	2 128 -1%	2 036 -4%	3 847 +89%	1 526 -60%	7 371 +383%	6 747 -8%	6 511 -3%	6 404 -2%	6 793 +6%	7 204 +6%	7 120 -1%	7 659 +8%	8 874 +16%	8 754 -1%	7 035 -20%	2 528 -64%	4 139 +64%	2 285 -45%	1 763 -23%	1 171 -34%	854 -27%	939 +10%	1 266 +35%	1 911 +51%	1 899 -1%	2 053 +8%	1 849 -10%	1 556 -16%	1 559 +0%	1 921 +23%	2 164 +13%	2 661 +23%	2 900 +9%	2 685 -7%	2 631 -2%	2 319 -12%	2 326 +0%	2 165 -7%	2 559 +18%	2 749 +7%	3 117 +13%	3 401 +9%	3 456 +2%	3 669 +6%	3 694 +1%	3 915 +6%	3 577 -9%	2 960 -17%	1 726 -42%	1 130 -35%	2 034 +80%	3 492 +72%	5 741 +64%	6 695 +17%	6 515 -3%	6 696 +3%	6 178 -8%	5 794 -6%	5 594 -3%	5 045 -10%	4 676 -7%	4 421 -5%	4 078 -8%	3 255 -20%	1 922 -41%	1 221 -36%	326 -73%	316 -3%	371 +17%	123 -67%	477 +288%
Pre-Tax Income
Interest Income Expense	529	(24)	320	166	80	(6)	258	(19)	(108)	(86)	(123)	(785)	(942)	(886)	(105)	(337)	(308)	(377)	(257)	(135)	(204)	(157)	33	(155)	22	293	580	807	833	887	619	330	558	542	474	570	256	(70)	83	(393)	(323)	18	246	397	507	223	306	141	(338)	(437)	(274)	(347)	2	202	143	164	298	239	483	589	535	557	574	860	819	628	553	566	738	782	891	807	320	681	280	207	733	782
Non-Reccuring Items	(480)	(245)	(436)	(135)	(401)	(86)	(121)	(245)	(207)	(2 212)	(97)	(6 114)	(5 544)	(4 969)	(4 594)	(5 287)	(5 301)	(5 286)	(5 190)	(6 025)	(6 046)	(4 459)	(81)	(1 539)	(1)	3	(10)	(13)	(16)	15	(220)	(196)	(194)	(235)	10	(11)	(17)	(13)	103	(60)	(49)	(48)	6	8	1	17	(104)	(116)	(123)	(135)	(8)	(16)	4	3	0	(829)	(834)	(834)	(836)	16	9	13	9	(29)	(28)	(32)	(27)	16	26	23	15	(28)	(35)	(36)	(131)	(131)	(139)	(122)
Gain/Loss on Disposition of Assets	1 088	1 759	1 703	1 162	656	165	165	(3)	0	0	0	0	0	0	0	0	0	0	(61)	4	4	4	(36)	(3)	(3)	(3)	(37)	0	0	0	(50)	0	0	0	(49)	(49)	108	109	0	157	15	14	(26)	14	(1)	(1)	(2)	0	0	0	(5)	0	0	(5)	(157)	0	(157)	0	(19)	0	0	0	(23)	(23)	(23)	(23)	(21)	(20)	(20)	(17)	(12)	0	(11)	(11)	(9)	(14)	(16)	(18)
Total Other Income	(55)	(75)	(148)	(169)	(106)	(58)	(89)	(20)	(19)	23	(66)	(62)	(39)	(31)	(44)	(71)	(36)	(16)	(27)	1	0	4	(24)	58	60	67	(21)	25	30	45	37	61	42	(19)	(41)	8	7	88	(120)	(15)	3	36	35	135	146	151	12	178	185	162	48	59	28	(4)	30	(93)	82	(92)	46	31	20	31	58	36	37	47	62	60	59	60	72	41	32	(49)	(107)	(107)	(110)	(53)
Pre-Tax Income	3 321 N/A	3 390 +2%	3 527 +4%	3 022 -14%	2 517 -17%	2 144 -15%	2 363 +10%	1 841 -22%	1 702 -8%	1 572 -8%	1 240 -21%	410 -67%	222 -46%	625 +182%	1 661 +166%	1 098 -34%	1 559 +42%	1 441 -8%	2 124 +47%	2 719 +28%	2 508 -8%	2 427 -3%	2 420 0%	2 500 +3%	2 363 -5%	2 123 -10%	1 683 -21%	1 673 -1%	1 786 +7%	2 213 +24%	2 297 +4%	2 094 -9%	2 459 +17%	2 137 -13%	1 950 -9%	2 077 +7%	2 275 +10%	2 278 +0%	2 727 +20%	2 589 -5%	2 331 -10%	2 651 +14%	2 580 -3%	2 880 +12%	2 818 -2%	2 949 +5%	2 961 +0%	3 320 +12%	3 125 -6%	3 046 -3%	3 430 +13%	3 390 -1%	3 949 +16%	3 773 -4%	2 976 -21%	968 -67%	519 -46%	1 347 +160%	3 166 +135%	6 377 +101%	7 259 +14%	7 116 -2%	7 314 +3%	7 022 -4%	6 599 -6%	6 214 -6%	5 612 -10%	5 298 -6%	5 224 -1%	4 926 -6%	4 221 -14%	2 742 -35%	1 527 -44%	911 -40%	349 -62%	326 -7%	591 +81%	1 066 +80%
Net Income
Tax Provision	(809)	(539)	(349)	(262)	(285)	(246)	(323)	(429)	(445)	(377)	(291)	(294)	(315)	(396)	(409)	(361)	(310)	(348)	(260)	(282)	(319)	(375)	(811)	(867)	(907)	(783)	(743)	(641)	(784)	(1 130)	(769)	(884)	(715)	(584)	(892)	(836)	(1 055)	(953)	(910)	(928)	(757)	(852)	(933)	(986)	(1 029)	(1 063)	(992)	(1 123)	(1 020)	(1 189)	(1 415)	(1 359)	(1 408)	(1 307)	(1 418)	(1 248)	(1 279)	(1 125)	(572)	(1 085)	(1 424)	(1 706)	(2 228)	(2 224)	(2 108)	(2 102)	(1 923)	(1 759)	(1 764)	(1 625)	(1 434)	(1 009)	(680)	(411)	59	195	207	(35)
Income from Continuing Operations	2 512	2 851	3 178	2 760	2 232	1 898	2 040	1 412	1 257	1 195	949	116	(93)	229	1 252	737	1 249	1 093	1 864	2 437	2 189	2 052	1 609	1 633	1 456	1 340	940	1 032	1 002	1 083	1 528	1 210	1 744	1 553	1 058	1 241	1 220	1 325	1 817	1 661	1 574	1 799	1 647	1 894	1 789	1 886	1 969	2 197	2 105	1 857	2 015	2 031	2 541	2 466	1 558	(280)	(760)	222	2 594	5 292	5 835	5 410	5 086	4 798	4 491	4 112	3 689	3 539	3 460	3 301	2 787	1 733	847	500	408	521	798	1 031
Income to Minority Interest	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	3	1	10	11	19	20	10	8	(3)	(4)	(7)	(12)	(20)	(21)	(21)	(18)	(15)	(15)	(18)	(17)	(17)	(10)	(9)	(11)	(4)	(11)	(10)	(9)	(13)	(11)	(9)	(15)	(14)	(26)	(30)	(29)	(39)	(31)	(21)	(24)	(16)	(9)	(17)	(9)	(4)	(9)	(7)	(4)	(3)	0	0	0
Net Income (Common)	2 508 N/A	2 848 +14%	3 178 +12%	2 761 -13%	2 236 -19%	1 897 -15%	2 039 +7%	1 409 -31%	1 254 -11%	1 193 -5%	952 -20%	115 -88%	(93) N/A	223 N/A	1 251 +461%	734 -41%	1 242 +69%	1 082 -13%	1 859 +72%	2 432 +31%	2 188 -10%	2 054 -6%	1 608 -22%	1 630 +1%	1 455 -11%	1 338 -8%	943 -30%	1 037 +10%	1 015 -2%	1 099 +8%	1 547 +41%	1 231 -20%	1 754 +42%	1 560 -11%	1 054 -32%	1 235 +17%	1 210 -2%	1 311 +8%	1 797 +37%	1 641 -9%	1 555 -5%	1 781 +15%	1 631 -8%	1 875 +15%	1 769 -6%	1 869 +6%	1 951 +4%	2 189 +12%	2 096 -4%	1 844 -12%	2 010 +9%	2 017 +0%	2 529 +25%	2 457 -3%	1 545 -37%	(291) N/A	(769) -164%	206 N/A	2 579 +1 152%	5 265 +104%	5 804 +10%	5 380 -7%	5 046 -6%	4 766 -6%	4 471 -6%	4 087 -9%	3 672 -10%	3 530 -4%	3 440 -3%	3 291 -4%	2 782 -15%	1 722 -38%	839 -51%	496 -41%	405 -18%	519 +28%	798 +54%	1 031 +29%
EPS (Diluted)	313.5 N/A	316.44 +1%	353.11 +12%	276.1 -22%	223.6 -19%	210.77 -6%	226.55 +7%	156.55 -31%	139.33 -11%	132.55 -5%	105.77 -20%	12.77 -88%	-10.33 N/A	24.77 N/A	139 +461%	81.55 -41%	138 +69%	120.22 -13%	206.55 +72%	270.22 +31%	243.11 -10%	228.22 -6%	178.66 -22%	181.11 +1%	161.66 -11%	148.66 -8%	104.77 -30%	129.62 +24%	126.87 -2%	137.37 +8%	193.37 +41%	153.87 -20%	219.25 +42%	195 -11%	125.54 -36%	154.37 +23%	151.25 -2%	145.66 -4%	211.81 +45%	182.33 -14%	172.77 -5%	197.88 +15%	185.4 -6%	208.33 +12%	196.55 -6%	207.66 +6%	224.12 +8%	243.22 +9%	232.88 -4%	215.72 -7%	235.23 +9%	235.71 +0%	295.13 +25%	286.33 -3%	180.17 -37%	-33.85 N/A	-89.47 -164%	23.96 N/A	300.06 +1 152%	612.63 +104%	675.35 +10%	626.16 -7%	587.15 -6%	554.57 -6%	520.24 -6%	475.56 -9%	427.27 -10%	410.75 -4%	400.18 -3%	382.91 -4%	323.64 -15%	200.24 -38%	97.56 -51%	57.68 -41%	47.1 -18%	60.35 +28%	92.79 +54%	119.87 +29%

Income Statement Balance Sheet Cash Flow Statement

Kawai Musical Instruments Manufacturing Co Ltd
TSE:7952

Income Statement

Earnings Waterfall
Kawai Musical Instruments Manufacturing Co Ltd

Income Statement
Kawai Musical Instruments Manufacturing Co Ltd

See Also

Company

Help

Tools

Stocks

Kawai Musical Instruments Manufacturing Co Ltd TSE:7952

Income Statement

Earnings Waterfall Kawai Musical Instruments Manufacturing Co Ltd

Income Statement Kawai Musical Instruments Manufacturing Co Ltd

See Also

Company

Help

Tools

Stocks

Kawai Musical Instruments Manufacturing Co Ltd
TSE:7952

Earnings Waterfall
Kawai Musical Instruments Manufacturing Co Ltd

Income Statement
Kawai Musical Instruments Manufacturing Co Ltd