Income Statement

Revenue

+29%

+64%

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	108	0	0	156	0	0	168	0	0	174	0	0	123	0	0	114	224	320	415	395	365	343	320	299	311	319	310	340	332	341	368	362	372	365	405	408	409	419	363	357	342	324	331	308	309	304	290	284	284	273	314	308	286	258	218	205	191	207	168	160	0	99	84	64	66	86	156	269	363	315	255	169	116	165	121	0	0	0
Revenue	107 202 N/A	108 497 +1%	111 641 +3%	115 627 +4%	116 998 +1%	118 808 +2%	122 089 +3%	125 216 +3%	130 110 +4%	128 369 -1%	127 956 0%	123 179 -4%	118 996 -3%	114 627 -4%	110 837 -3%	110 994 +0%	110 993 0%	111 342 +0%	150 032 +35%	150 417 +0%	151 726 +1%	153 578 +1%	154 982 +1%	156 052 +1%	158 243 +1%	161 031 +2%	163 650 +2%	166 243 +2%	170 601 +3%	174 908 +3%	183 204 +5%	184 066 +0%	184 899 +0%	184 707 0%	187 076 +1%	189 043 +1%	194 062 +3%	197 034 +2%	196 072 0%	196 461 +0%	192 271 -2%	188 818 -2%	188 718 0%	186 233 -1%	187 341 +1%	186 596 0%	185 399 -1%	182 212 -2%	180 581 -1%	178 769 -1%	178 108 0%	177 513 0%	176 619 -1%	173 159 -2%	169 742 -2%	156 244 -8%	150 526 -4%	153 776 +2%	150 419 -2%	164 632 +9%	169 227 +3%	168 535 0%	172 744 +2%	176 068 +2%	186 897 +6%	195 295 +4%	212 044 +9%	223 026 +5%	227 346 +2%	232 688 +2%	229 711 -1%	233 318 +2%	234 818 +1%	237 029 +1%	240 335 +1%	243 080 +1%	247 230 +2%	252 316 +2%
Gross Profit
Cost of Revenue	(61 659)	(62 686)	(64 583)	(66 879)	(67 581)	(68 358)	(70 628)	(72 653)	(75 958)	(74 964)	(74 679)	(72 032)	(70 556)	(67 959)	(65 536)	(64 478)	(63 848)	(64 185)	(87 080)	(87 261)	(88 183)	(89 447)	(90 164)	(91 346)	(92 843)	(94 797)	(96 557)	(98 348)	(102 504)	(104 179)	(110 803)	(111 135)	(111 017)	(111 152)	(112 810)	(114 759)	(118 199)	(120 658)	(120 435)	(121 578)	(119 357)	(118 011)	(118 041)	(115 203)	(114 499)	(112 768)	(110 096)	(107 406)	(106 312)	(105 192)	(104 546)	(104 149)	(103 999)	(101 930)	(100 707)	(93 883)	(90 813)	(92 532)	(89 821)	(96 763)	(99 228)	(98 177)	(101 172)	(103 501)	(110 755)	(117 738)	(131 024)	(138 645)	(141 178)	(143 337)	(138 765)	(140 042)	(139 887)	(140 255)	(141 777)	(142 952)	(145 298)	(147 974)
Gross Profit	45 543 N/A	45 811 +1%	47 058 +3%	48 748 +4%	49 417 +1%	50 450 +2%	51 461 +2%	52 563 +2%	54 152 +3%	53 405 -1%	53 277 0%	51 147 -4%	48 440 -5%	46 668 -4%	45 301 -3%	46 516 +3%	47 145 +1%	47 157 +0%	62 952 +33%	63 156 +0%	63 543 +1%	64 131 +1%	64 818 +1%	64 706 0%	65 400 +1%	66 234 +1%	67 093 +1%	67 895 +1%	68 097 +0%	70 729 +4%	72 401 +2%	72 931 +1%	73 882 +1%	73 555 0%	74 266 +1%	74 284 +0%	75 863 +2%	76 376 +1%	75 637 -1%	74 883 -1%	72 914 -3%	70 807 -3%	70 677 0%	71 030 +0%	72 842 +3%	73 828 +1%	75 303 +2%	74 806 -1%	74 269 -1%	73 577 -1%	73 562 0%	73 364 0%	72 620 -1%	71 229 -2%	69 035 -3%	62 361 -10%	59 713 -4%	61 244 +3%	60 598 -1%	67 869 +12%	69 999 +3%	70 358 +1%	71 572 +2%	72 567 +1%	76 142 +5%	77 557 +2%	81 020 +4%	84 381 +4%	86 168 +2%	89 351 +4%	90 946 +2%	93 276 +3%	94 931 +2%	96 774 +2%	98 558 +2%	100 128 +2%	101 932 +2%	104 342 +2%
Operating Income
Operating Expenses	(42 051)	(42 351)	(42 957)	(44 216)	(45 042)	(45 833)	(46 425)	(47 588)	(48 502)	(48 107)	(48 297)	(47 618)	(46 226)	(44 313)	(43 127)	(43 223)	(43 126)	(43 364)	(58 348)	(58 367)	(58 704)	(58 766)	(59 320)	(59 703)	(61 277)	(62 933)	(63 489)	(64 514)	(64 905)	(65 889)	(66 709)	(67 737)	(68 089)	(68 283)	(69 215)	(70 454)	(72 057)	(72 045)	(72 666)	(72 264)	(70 872)	(70 576)	(69 233)	(68 419)	(68 017)	(66 972)	(67 260)	(66 947)	(66 592)	(66 305)	(65 939)	(65 170)	(64 306)	(63 564)	(62 772)	(59 903)	(58 557)	(57 928)	(56 792)	(58 972)	(59 719)	(59 933)	(61 698)	(62 146)	(63 699)	(65 596)	(68 075)	(69 888)	(72 069)	(72 822)	(73 667)	(74 843)	(75 795)	(77 230)	(77 781)	(79 568)	(80 295)	(81 627)
Selling, General & Administrative	(40 522)	(40 618)	(41 062)	(42 347)	(43 302)	(44 013)	(44 676)	(45 888)	(46 804)	(46 267)	(46 290)	(45 581)	(44 249)	(42 456)	(41 465)	(41 611)	(41 502)	(41 766)	(56 233)	(56 789)	(57 670)	(58 249)	(57 466)	(59 702)	(61 275)	(62 932)	(61 439)	(64 515)	(64 906)	(65 888)	(64 396)	(67 736)	(68 089)	(68 284)	(66 884)	(70 452)	(72 055)	(72 044)	(70 172)	(72 263)	(70 871)	(70 575)	(66 794)	(68 419)	(68 017)	(66 971)	(64 862)	(66 946)	(66 592)	(66 304)	(63 712)	(65 169)	(64 306)	(63 565)	(60 813)	(59 904)	(58 556)	(57 927)	(54 822)	(58 971)	(59 717)	(59 930)	(59 577)	(62 144)	(63 700)	(65 596)	(65 567)	(69 889)	(72 069)	(72 823)	(70 930)	(74 841)	(75 793)	(77 229)	(74 792)	(79 567)	(80 294)	(81 626)
Depreciation & Amortization	(1 529)	(1 733)	(1 895)	(1 869)	(1 740)	(1 820)	(1 749)	(1 700)	(1 698)	(1 840)	(2 007)	(2 037)	(1 977)	(1 857)	(1 662)	(1 612)	(1 624)	(1 598)	(2 115)	0	0	0	(1 853)	0	0	0	(2 050)	0	0	0	(2 313)	0	0	0	(2 329)	0	0	0	(2 493)	0	0	0	(2 439)	0	0	0	(2 397)	0	0	0	(2 227)	0	0	0	(1 958)	0	0	0	(1 969)	0	0	0	(2 121)	0	0	0	(2 508)	0	0	0	(2 736)	0	0	0	(2 988)	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	(1 578)	(1 034)	(517)	(1)	(1)	(2)	(1)	0	0	1	(1)	0	(1)	0	0	0	(2)	(2)	(1)	(1)	(1)	(1)	(1)	0	0	0	(1)	(1)	(1)	0	0	0	0	1	0	(1)	1	(1)	0	(1)	0	(2)	(3)	0	(2)	1	0	0	1	0	1	(1)	(2)	(2)	0	(1)	(1)	(1)	(1)
Operating Income	3 492 N/A	3 460 -1%	4 101 +19%	4 532 +11%	4 375 -3%	4 617 +6%	5 036 +9%	4 975 -1%	5 650 +14%	5 298 -6%	4 980 -6%	3 529 -29%	2 214 -37%	2 355 +6%	2 174 -8%	3 293 +51%	4 019 +22%	3 793 -6%	4 604 +21%	4 789 +4%	4 839 +1%	5 365 +11%	5 498 +2%	5 003 -9%	4 123 -18%	3 301 -20%	3 604 +9%	3 381 -6%	3 192 -6%	4 840 +52%	5 692 +18%	5 194 -9%	5 793 +12%	5 272 -9%	5 051 -4%	3 830 -24%	3 806 -1%	4 331 +14%	2 971 -31%	2 619 -12%	2 042 -22%	231 -89%	1 444 +525%	2 611 +81%	4 825 +85%	6 856 +42%	8 043 +17%	7 859 -2%	7 677 -2%	7 272 -5%	7 623 +5%	8 194 +7%	8 314 +1%	7 665 -8%	6 263 -18%	2 458 -61%	1 156 -53%	3 316 +187%	3 806 +15%	8 897 +134%	10 280 +16%	10 425 +1%	9 874 -5%	10 421 +6%	12 443 +19%	11 961 -4%	12 945 +8%	14 493 +12%	14 099 -3%	16 529 +17%	17 279 +5%	18 433 +7%	19 136 +4%	19 544 +2%	20 777 +6%	20 560 -1%	21 637 +5%	22 715 +5%
Pre-Tax Income
Interest Income Expense	178	252	217	324	95	288	484	272	74	(129)	(418)	(1 511)	(1 056)	(774)	226	(604)	(238)	(251)	26	234	(65)	101	348	(266)	23	647	581	774	553	638	364	502	959	698	284	1 418	1 610	1 552	631	(72)	(778)	(528)	20	816	1 042	352	216	85	36	(203)	(59)	(156)	(392)	96	(220)	3	396	182	897	884	714	567	775	1 289	919	1 022	829	1 202	1 741	1 796	1 835	1 680	711	1 627	520	(67)	1 114	1 093
Non-Reccuring Items	(736)	(612)	(493)	(481)	(145)	(153)	(200)	(525)	(804)	(782)	(622)	(1 575)	(1 588)	(1 472)	101	(180)	4	(339)	(673)	(332)	(466)	(458)	(459)	(613)	(398)	(455)	(405)	(431)	(633)	(547)	(385)	(384)	(263)	(259)	(21)	(32)	(27)	(26)	(328)	(336)	1 582	1 420	1 320	1 247	(676)	(513)	(323)	(263)	(268)	(297)	(1 075)	(915)	(928)	(962)	(222)	(628)	(636)	(656)	(775)	(530)	(543)	(471)	(567)	(564)	(540)	(528)	(521)	(548)	(535)	(549)	(496)	(466)	(470)	(466)	(74)	(71)	(65)	(298)
Gain/Loss on Disposition of Assets	2	1 981	1 981	4 348	2 341	2 340	(27)	2	(1)	(4)	(10)	(9)	(6)	(3)	(2)	1	6	7	(40)	(42)	(45)	(44)	16	(1)	208	206	71	205	(14)	(13)	(1)	(2)	(11)	(13)	(17)	(16)	4	8	0	17	17	151	149	185	184	53	41	0	2	(1)	10	11	11	12	5	576	569	0	567	176	180	182	180	5	15	18	8	472	613	966	991	538	414	66	59	47	676	673
Total Other Income	(235)	(185)	(276)	(266)	(78)	(70)	(136)	(248)	(218)	(214)	(90)	(94)	(122)	(169)	(95)	(110)	(141)	(205)	(156)	(149)	(177)	(147)	(187)	171	211	207	(90)	(48)	(19)	(23)	(241)	(323)	(400)	(339)	(126)	(499)	(646)	(835)	172	(546)	(250)	(80)	71	172	72	51	(152)	(175)	(100)	(67)	157	168	370	304	57	130	589	1 328	1 325	1 431	847	831	624	619	580	452	323	240	300	272	227	246	198	312	521	688	479	429
Pre-Tax Income	2 701 N/A	4 896 +81%	5 530 +13%	8 457 +53%	6 588 -22%	7 022 +7%	5 157 -27%	4 476 -13%	4 701 +5%	4 169 -11%	3 840 -8%	340 -91%	(558) N/A	(63) +89%	2 404 N/A	2 400 0%	3 650 +52%	3 005 -18%	3 761 +25%	4 500 +20%	4 086 -9%	4 817 +18%	5 216 +8%	4 294 -18%	4 167 -3%	3 906 -6%	3 761 -4%	3 881 +3%	3 079 -21%	4 895 +59%	5 429 +11%	4 987 -8%	6 078 +22%	5 359 -12%	5 171 -4%	4 701 -9%	4 747 +1%	5 030 +6%	3 446 -31%	1 682 -51%	2 613 +55%	1 194 -54%	3 004 +152%	5 031 +67%	5 447 +8%	6 799 +25%	7 825 +15%	7 506 -4%	7 347 -2%	6 704 -9%	6 656 -1%	7 302 +10%	7 375 +1%	7 115 -4%	5 883 -17%	2 539 -57%	2 074 -18%	4 170 +101%	5 820 +40%	10 858 +87%	11 478 +6%	11 534 +0%	10 886 -6%	11 770 +8%	13 417 +14%	12 925 -4%	13 584 +5%	15 859 +17%	16 218 +2%	19 014 +17%	19 836 +4%	20 431 +3%	19 989 -2%	21 083 +5%	21 803 +3%	21 157 -3%	23 841 +13%	24 612 +3%
Net Income
Tax Provision	(1 050)	1 482	1 293	745	(2 794)	(3 295)	(3 236)	(2 024)	(1 782)	(1 676)	(1 626)	(439)	(418)	(474)	(1 273)	(1 025)	(1 655)	(1 367)	(857)	(893)	(732)	(1 151)	(2 008)	(1 760)	(1 496)	(1 679)	(1 762)	(1 722)	(1 448)	(2 166)	(2 724)	(2 661)	(2 942)	(2 311)	(1 736)	(1 520)	(1 596)	(1 719)	(1 260)	(926)	(1 195)	(1 180)	(2 211)	(2 646)	(2 885)	(2 827)	(2 867)	(2 724)	(2 491)	(2 177)	(568)	(703)	(775)	(703)	(1 187)	(247)	(160)	(757)	(2 001)	(3 181)	(3 477)	(3 535)	(3 079)	(3 214)	(3 465)	(3 358)	(3 565)	(4 657)	(4 825)	(5 488)	(5 412)	(5 500)	(5 196)	(5 307)	(6 377)	(5 989)	(6 628)	(6 888)
Income from Continuing Operations	1 651	6 378	6 823	9 202	3 794	3 727	1 921	2 452	2 919	2 493	2 214	(99)	(976)	(537)	1 131	1 375	1 995	1 638	2 904	3 607	3 354	3 666	3 208	2 534	2 671	2 227	1 999	2 159	1 631	2 729	2 705	2 326	3 136	3 048	3 435	3 181	3 151	3 311	2 186	756	1 418	14	793	2 385	2 562	3 972	4 958	4 782	4 856	4 527	6 088	6 599	6 600	6 412	4 696	2 292	1 914	3 413	3 819	7 677	8 001	7 999	7 807	8 556	9 952	9 567	10 019	11 202	11 393	13 526	14 424	14 931	14 793	15 776	15 426	15 168	17 213	17 724
Income to Minority Interest	(46)	(40)	(30)	(29)	(26)	(38)	(40)	(38)	(39)	(40)	(46)	(47)	(44)	(43)	(38)	(47)	(47)	(58)	(57)	(61)	(64)	(64)	(63)	(59)	(55)	(46)	(51)	(54)	(59)	(67)	(64)	(81)	(79)	(92)	(92)	(99)	(95)	(105)	(101)	(84)	(81)	(69)	(82)	(75)	(79)	(63)	(79)	(66)	(70)	(82)	(82)	(81)	(77)	(81)	(70)	(72)	(64)	(60)	(69)	(81)	(92)	(88)	(89)	(81)	(91)	(124)	(108)	(126)	(128)	(116)	(112)	(154)	(166)	(177)	(182)	(178)	(190)	(208)
Net Income (Common)	1 603 N/A	6 341 +296%	6 788 +7%	9 165 +35%	3 755 -59%	3 681 -2%	1 872 -49%	2 408 +29%	2 872 +19%	2 452 -15%	2 163 -12%	(152) N/A	(1 028) -576%	(586) +43%	1 090 N/A	1 322 +21%	1 940 +47%	1 568 -19%	2 838 +81%	3 539 +25%	3 287 -7%	3 602 +10%	3 143 -13%	2 474 -21%	2 614 +6%	2 181 -17%	1 946 -11%	2 104 +8%	1 570 -25%	2 659 +69%	2 640 -1%	2 244 -15%	3 056 +36%	2 956 -3%	3 342 +13%	3 080 -8%	3 056 -1%	3 204 +5%	2 085 -35%	673 -68%	1 335 +98%	(55) N/A	710 N/A	2 310 +225%	2 483 +7%	3 907 +57%	4 878 +25%	4 714 -3%	4 784 +1%	4 445 -7%	6 005 +35%	6 517 +9%	6 523 +0%	6 330 -3%	4 625 -27%	2 220 -52%	1 848 -17%	3 352 +81%	3 748 +12%	7 593 +103%	7 907 +4%	7 909 +0%	7 717 -2%	8 474 +10%	9 862 +16%	9 441 -4%	9 910 +5%	11 075 +12%	11 263 +2%	13 410 +19%	14 311 +7%	14 776 +3%	14 626 -1%	15 598 +7%	15 243 -2%	14 988 -2%	17 022 +14%	17 516 +3%
EPS (Diluted)	21.39 N/A	253.64 +1 086%	271.52 +7%	122.4 -55%	150.19 +23%	147.24 -2%	25.01 -83%	96.32 +285%	114.88 +19%	32.77 -71%	86.52 +164%	-6.08 N/A	-13.74 -126%	-23.44 -71%	43.6 N/A	17.68 -59%	25.94 +47%	20.97 -19%	37.96 +81%	47.34 +25%	43.97 -7%	48.19 +10%	42.05 -13%	33.1 -21%	34.93 +6%	29.12 -17%	25.99 -11%	28.06 +8%	20.9 -26%	35.29 +69%	35.1 -1%	29.74 -15%	40.48 +36%	39.14 -3%	44.26 +13%	40.75 -8%	40.4 -1%	42.34 +5%	27.56 -35%	8.88 -68%	17.61 +98%	-0.72 N/A	9.36 N/A	30.46 +225%	32.74 +7%	51.52 +57%	64.32 +25%	62.15 -3%	62.96 +1%	58.45 -7%	79.01 +35%	85.56 +8%	85.54 0%	82.95 -3%	60.63 -27%	29.05 -52%	24.14 -17%	43.76 +81%	48.96 +12%	99.07 +102%	103.14 +4%	103.16 +0%	100.67 -2%	110.53 +10%	128.59 +16%	123.1 -4%	129.23 +5%	144.41 +12%	146.81 +2%	174.8 +19%	186.56 +7%	192.61 +3%	190.59 -1%	203.25 +7%	198.65 -2%	195.31 -2%	221.71 +14%	228.12 +3%

Income Statement Balance Sheet Cash Flow Statement

Mizuno Corp
TSE:8022

Income Statement

Earnings Waterfall
Mizuno Corp

Income Statement
Mizuno Corp

See Also

Company

Help

Tools

Stocks

Mizuno Corp TSE:8022

Income Statement

Earnings Waterfall Mizuno Corp

Income Statement Mizuno Corp

See Also

Company

Help

Tools

Stocks

Mizuno Corp
TSE:8022

Earnings Waterfall
Mizuno Corp

Income Statement
Mizuno Corp