Income Statement

Revenue

+9%

+46%

10Y

Currency: JPY

	Jun-2004	Sep-2004	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	103	0	0	106	0	0	108	0	0	206	0	0	222	0	0	241	0	0	217	439	641	853	830	812	802	773	754	723	703	699	673	657	644	627	628	621	609	589	546	511	473	412	418	419	422	449	440	436	439	447	442	430	421	412	423	435	444	459	457	442	425	406	394	397	400	407	414	426	450	465	485	497	505	518	533	547	586	625	0	0	0
Revenue	353 276 N/A	356 098 +1%	369 115 +4%	376 476 +2%	387 341 +3%	400 551 +3%	417 406 +4%	421 826 +1%	420 569 0%	409 864 -3%	404 150 -1%	411 745 +2%	418 406 +2%	430 390 +3%	399 563 -7%	360 767 -10%	320 019 -11%	317 403 -1%	332 773 +5%	347 301 +4%	352 904 +2%	479 428 +36%	476 918 -1%	479 257 +0%	484 549 +1%	498 680 +3%	502 467 +1%	500 682 0%	511 111 +2%	516 271 +1%	526 875 +2%	541 710 +3%	550 566 +2%	568 569 +3%	565 004 -1%	565 650 +0%	560 324 -1%	531 707 -5%	519 351 -2%	488 520 -6%	449 794 -8%	420 875 -6%	411 489 -2%	405 171 -2%	405 403 +0%	423 469 +4%	427 371 +1%	432 704 +1%	441 432 +2%	447 774 +1%	456 834 +2%	467 001 +2%	476 167 +2%	472 995 -1%	470 501 -1%	468 062 -1%	460 103 -2%	453 844 -1%	431 744 -5%	414 961 -4%	404 185 -3%	405 332 +0%	421 350 +4%	435 645 +3%	457 272 +5%	483 421 +6%	509 439 +5%	526 007 +3%	541 825 +3%	552 241 +2%	560 671 +2%	568 873 +1%	571 539 +0%	573 505 +0%	571 275 0%	568 509 0%	570 754 +0%	575 787 +1%	586 653 +2%	587 156 +0%	588 663 +0%
Gross Profit
Cost of Revenue	(305 749)	(308 412)	(320 263)	(326 555)	(336 445)	(349 902)	(367 745)	(373 676)	(372 369)	(361 547)	(355 541)	(363 389)	(369 893)	(379 846)	(346 692)	(307 746)	(267 766)	(266 688)	(281 668)	(296 731)	(302 247)	(411 903)	(408 755)	(409 725)	(414 215)	(425 458)	(428 308)	(427 146)	(437 030)	(441 580)	(451 347)	(464 414)	(472 631)	(490 256)	(486 921)	(486 628)	(479 724)	(449 526)	(439 766)	(413 837)	(380 769)	(355 872)	(346 318)	(340 353)	(341 142)	(358 570)	(362 101)	(366 527)	(374 238)	(379 435)	(387 690)	(397 660)	(405 605)	(402 607)	(399 619)	(396 243)	(388 629)	(382 444)	(361 508)	(345 452)	(333 983)	(334 628)	(349 387)	(362 990)	(384 339)	(409 502)	(432 985)	(446 282)	(459 992)	(467 813)	(474 580)	(481 891)	(483 226)	(485 394)	(482 418)	(478 958)	(480 086)	(482 750)	(491 617)	(490 962)	(490 987)
Gross Profit	47 527 N/A	47 686 +0%	48 852 +2%	49 921 +2%	50 896 +2%	50 649 0%	49 661 -2%	48 150 -3%	48 200 +0%	48 317 +0%	48 609 +1%	48 356 -1%	48 513 +0%	50 544 +4%	52 871 +5%	53 021 +0%	52 253 -1%	50 715 -3%	51 105 +1%	50 570 -1%	50 657 +0%	67 525 +33%	68 163 +1%	69 532 +2%	70 334 +1%	73 222 +4%	74 159 +1%	73 536 -1%	74 081 +1%	74 691 +1%	75 528 +1%	77 296 +2%	77 935 +1%	78 313 +0%	78 083 0%	79 022 +1%	80 600 +2%	82 181 +2%	79 585 -3%	74 683 -6%	69 025 -8%	65 003 -6%	65 171 +0%	64 818 -1%	64 261 -1%	64 899 +1%	65 270 +1%	66 177 +1%	67 194 +2%	68 339 +2%	69 144 +1%	69 341 +0%	70 562 +2%	70 388 0%	70 882 +1%	71 819 +1%	71 474 0%	71 400 0%	70 236 -2%	69 509 -1%	70 202 +1%	70 704 +1%	71 963 +2%	72 655 +1%	72 933 +0%	73 919 +1%	76 454 +3%	79 725 +4%	81 833 +3%	84 428 +3%	86 091 +2%	86 982 +1%	88 313 +2%	88 111 0%	88 857 +1%	89 551 +1%	90 668 +1%	93 037 +3%	95 036 +2%	96 194 +1%	97 676 +2%
Operating Income
Operating Expenses	(45 077)	(43 885)	(44 419)	(44 876)	(46 245)	(46 456)	(46 260)	(45 176)	(45 420)	(45 967)	(46 223)	(46 379)	(46 390)	(47 027)	(47 939)	(48 213)	(48 446)	(47 610)	(47 204)	(46 332)	(45 891)	(61 634)	(61 139)	(60 864)	(60 679)	(61 215)	(62 454)	(63 525)	(64 316)	(65 849)	(66 975)	(68 255)	(69 754)	(70 199)	(70 494)	(71 301)	(71 713)	(71 921)	(67 913)	(62 849)	(57 836)	(53 550)	(53 777)	(53 954)	(54 254)	(54 425)	(54 996)	(56 027)	(57 344)	(58 537)	(59 567)	(59 960)	(60 311)	(60 443)	(60 778)	(60 971)	(60 979)	(61 001)	(60 207)	(59 480)	(59 369)	(59 200)	(59 539)	(59 881)	(60 171)	(61 271)	(62 931)	(65 081)	(67 280)	(68 809)	(69 914)	(70 911)	(71 777)	(72 440)	(73 801)	(74 714)	(75 504)	(77 125)	(78 364)	(79 560)	(81 192)
Selling, General & Administrative	(45 198)	(43 968)	(44 434)	(44 948)	(46 323)	(46 561)	(46 328)	(43 814)	(45 393)	(45 890)	(46 187)	(46 313)	(46 363)	(48 326)	(47 902)	(48 261)	(48 556)	(47 759)	(47 299)	(46 411)	(45 999)	(57 240)	(61 318)	(61 005)	(60 765)	(56 250)	(62 194)	(63 214)	(63 981)	(60 064)	(66 724)	(68 023)	(69 517)	(63 836)	(70 265)	(71 071)	(71 459)	(64 813)	(67 556)	(62 491)	(57 492)	(53 298)	(53 564)	(53 770)	(54 064)	(54 173)	(54 777)	(55 775)	(57 073)	(58 281)	(59 263)	(59 644)	(59 942)	(55 306)	(60 325)	(60 482)	(60 550)	(56 052)	(59 942)	(59 201)	(58 957)	(54 469)	(59 050)	(59 498)	(59 990)	(56 903)	(62 932)	(65 080)	(67 279)	(62 367)	(69 912)	(70 910)	(71 777)	(65 739)	(73 799)	(74 713)	(75 503)	(70 090)	(78 365)	(79 559)	(81 192)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4 532)	0	0	0	(4 856)	0	0	0	(5 478)	0	0	0	(6 102)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4 734)	0	0	0	(4 571)	0	0	0	(4 262)	0	0	0	(4 368)	0	0	0	(6 441)	0	0	0	(6 700)	0	0	0	(7 035)	0	0	0
Other Operating Expenses	121	83	15	72	78	105	68	(1 362)	(27)	(77)	(36)	(66)	(27)	1 299	(37)	48	110	149	95	79	108	138	179	141	86	(109)	(260)	(311)	(335)	(307)	(251)	(232)	(237)	(261)	(229)	(230)	(254)	(7 108)	(357)	(358)	(344)	(252)	(213)	(184)	(190)	(252)	(219)	(252)	(271)	(256)	(304)	(316)	(369)	(403)	(453)	(489)	(429)	(378)	(265)	(279)	(412)	(469)	(489)	(383)	(181)	0	1	(1)	(1)	(1)	(2)	(1)	0	(1)	(2)	(1)	0	0	0	(1)	0
Operating Income	2 450 N/A	3 801 +55%	4 433 +17%	5 045 +14%	4 651 -8%	4 193 -10%	3 401 -19%	2 974 -13%	2 780 -7%	2 350 -15%	2 386 +2%	1 977 -17%	2 123 +7%	3 517 +66%	4 932 +40%	4 808 -3%	3 807 -21%	3 105 -18%	3 901 +26%	4 238 +9%	4 766 +12%	5 891 +24%	7 024 +19%	8 668 +23%	9 655 +11%	12 007 +24%	11 705 -3%	10 011 -14%	9 765 -2%	8 842 -9%	8 553 -3%	9 041 +6%	8 181 -10%	8 114 -1%	7 589 -6%	7 721 +2%	8 887 +15%	10 260 +15%	11 672 +14%	11 834 +1%	11 189 -5%	11 453 +2%	11 394 -1%	10 864 -5%	10 007 -8%	10 474 +5%	10 274 -2%	10 150 -1%	9 850 -3%	9 802 0%	9 577 -2%	9 381 -2%	10 251 +9%	9 945 -3%	10 104 +2%	10 848 +7%	10 495 -3%	10 399 -1%	10 029 -4%	10 029 N/A	10 833 +8%	11 504 +6%	12 424 +8%	12 774 +3%	12 762 0%	12 648 -1%	13 523 +7%	14 644 +8%	14 553 -1%	15 619 +7%	16 177 +4%	16 071 -1%	16 536 +3%	15 671 -5%	15 056 -4%	14 837 -1%	15 164 +2%	15 912 +5%	16 672 +5%	16 634 0%	16 484 -1%
Pre-Tax Income
Interest Income Expense	(45)	71	77	46	14	(45)	(64)	(164)	684	638	534	(391)	(422)	(427)	(436)	(459)	(453)	(479)	(413)	(386)	(302)	(732)	(870)	(785)	(776)	(524)	(315)	(269)	(229)	(87)	(43)	(49)	(43)	(44)	(22)	(14)	26	(1 049)	(325)	(250)	(216)	405	207	235	439	549	557	477	343	270	269	288	285	49	308	288	315	170	40	(13)	(73)	(69)	188	194	207	675	609	642	612	134	128	123	145	191	253	352	411	680	758	659	733
Non-Reccuring Items	(2 630)	(2 974)	(269)	(279)	(3 457)	(3 517)	(3 528)	(1 041)	(903)	(932)	(1 114)	(1 016)	(1 018)	(421)	(867)	(788)	(1 037)	(632)	(1 914)	(1 797)	(1 900)	(8 154)	(6 253)	(5 949)	(5 477)	124	(506)	(844)	(1 127)	(159)	(171)	276	561	134	306	279	124	53	(250)	(239)	(369)	(179)	515	633	596	(21)	(287)	(3)	(129)	(19)	83	(157)	(59)	(715)	(815)	(965)	(1 043)	(993)	(569)	(501)	(495)	(57)	(530)	(719)	(1 434)	(1 115)	(963)	(828)	(62)	(2 466)	(2 570)	(2 546)	(2 939)	(822)	(813)	(822)	(379)	(465)	(461)	(439)	(440)
Gain/Loss on Disposition of Assets	125	120	(13)	5	(392)	(390)	(406)	12	7	16	12	14	6	83	197	189	128	(27)	(7)	(22)	26	29	18	20	192	207	246	242	89	119	91	64	201	163	163	228	121	224	123	293	236	0	213	54	159	177	440	475	378	378	116	44	47	79	67	63	81	85	92	90	0	33	23	25	34	32	32	36	33	40	36	36	36	29	24	26	33	48	51	64	193
Total Other Income	675	717	700	729	743	785	754	712	678	734	719	754	728	807	463	419	244	585	553	613	699	1 252	1 225	1 220	1 128	792	888	1 004	1 201	1 627	1 656	1 695	1 681	1 552	1 519	1 617	763	1 000	479	165	833	864	462	517	792	1 135	1 142	1 198	930	794	786	1 099	483	1 091	822	515	1 465	1 178	1 241	1 383	1 178	1 557	1 555	1 403	1 534	1 427	1 502	1 508	1 345	914	721	752	831	1 194	1 352	1 423	1 384	1 529	1 350	1 177	1 233
Pre-Tax Income	575 N/A	1 735 +202%	4 928 +184%	5 546 +13%	1 559 -72%	1 026 -34%	157 -85%	2 493 +1 488%	3 246 +30%	2 806 -14%	2 537 -10%	1 338 -47%	1 417 +6%	3 559 +151%	4 289 +21%	4 169 -3%	2 689 -36%	2 552 -5%	2 120 -17%	2 646 +25%	3 289 +24%	(1 714) N/A	1 144 N/A	3 174 +177%	4 722 +49%	12 606 +167%	12 018 -5%	10 144 -16%	9 699 -4%	10 342 +7%	10 086 -2%	11 027 +9%	10 581 -4%	9 919 -6%	9 555 -4%	9 831 +3%	9 921 +1%	10 488 +6%	11 699 +12%	11 803 +1%	11 673 -1%	12 543 +7%	12 791 +2%	12 303 -4%	11 993 -3%	12 314 +3%	12 126 -2%	12 297 +1%	11 372 -8%	11 225 -1%	10 831 -4%	10 655 -2%	11 007 +3%	10 449 -5%	10 486 +0%	10 749 +3%	11 313 +5%	10 839 -4%	10 833 0%	10 988 +1%	11 443 +4%	12 968 +13%	13 660 +5%	13 677 +0%	13 103 -4%	13 667 +4%	14 703 +8%	16 002 +9%	16 481 +3%	14 241 -14%	14 492 +2%	14 436 0%	14 609 +1%	16 263 +11%	15 872 -2%	15 816 0%	16 613 +5%	17 704 +7%	18 370 +4%	18 095 -1%	18 203 +1%
Net Income
Tax Provision	1 230	(892)	(2 153)	(2 513)	(1 333)	(1 120)	(973)	(1 231)	(1 316)	(1 114)	(1 334)	(635)	(581)	(1 500)	(2 477)	(2 314)	(1 630)	(1 493)	(2 000)	(2 265)	(2 401)	(2 625)	(3 035)	(3 757)	(4 067)	(4 819)	(4 853)	(4 247)	(4 384)	(4 591)	(4 463)	(4 575)	(4 298)	(4 898)	(4 586)	(4 599)	(6 908)	(6 264)	(6 571)	(6 674)	(4 228)	(2 975)	(2 959)	(2 743)	(2 519)	(4 224)	(4 139)	(4 184)	(3 996)	(4 446)	(4 397)	(4 363)	(4 429)	(3 589)	(3 678)	(3 798)	(3 907)	(3 785)	(3 637)	(3 666)	(3 760)	(4 708)	(5 079)	(4 900)	(5 057)	(4 807)	(4 997)	(5 538)	(5 408)	(5 239)	(5 296)	(5 409)	(5 577)	(5 518)	(5 586)	(5 455)	(5 579)	(6 355)	(6 282)	(6 375)	(6 582)
Income from Continuing Operations	1 805	843	2 775	3 033	226	(94)	(816)	1 262	1 930	1 692	1 203	703	836	2 059	1 812	1 855	1 059	1 059	120	381	888	(4 339)	(1 891)	(583)	655	7 787	7 165	5 897	5 315	5 751	5 623	6 452	6 283	5 021	4 969	5 232	3 013	4 224	5 128	5 129	7 445	9 568	9 832	9 560	9 474	8 090	7 987	8 113	7 376	6 779	6 434	6 292	6 578	6 860	6 808	6 951	7 406	7 054	7 196	7 322	7 683	8 260	8 581	8 777	8 046	8 860	9 706	10 464	11 073	9 002	9 196	9 027	9 032	10 745	10 286	10 361	11 034	11 349	12 088	11 720	11 621
Income to Minority Interest	(122)	(213)	(201)	(133)	(31)	6	34	(2)	(129)	(143)	(276)	(280)	(326)	(273)	(238)	(177)	(160)	(120)	(77)	(143)	(236)	994	702	637	410	(1 209)	(1 051)	(967)	(812)	(486)	(452)	(425)	(330)	(251)	(265)	(320)	(315)	(334)	(516)	(419)	(225)	(285)	(246)	(253)	(233)	(253)	(267)	(250)	(213)	(201)	(198)	(223)	(283)	(262)	(274)	(301)	(300)	(299)	(368)	(339)	(344)	(411)	(368)	(361)	(388)	(345)	(339)	(369)	(361)	(439)	(510)	(568)	(626)	(633)	(636)	(641)	(684)	(658)	(697)	(658)	(706)
Net Income (Common)	1 683 N/A	629 -63%	2 572 +309%	2 898 +13%	193 -93%	(88) N/A	(782) -789%	1 262 N/A	1 799 +43%	1 547 -14%	923 -40%	421 -54%	508 +21%	1 784 +251%	1 570 -12%	1 674 +7%	899 -46%	939 +4%	42 -96%	232 +452%	647 +179%	(3 348) N/A	(1 193) +64%	52 N/A	1 066 +1 950%	6 577 +517%	6 115 -7%	4 929 -19%	4 502 -9%	5 265 +17%	5 171 -2%	6 028 +17%	5 953 -1%	4 768 -20%	4 702 -1%	4 910 +4%	2 696 -45%	3 889 +44%	4 611 +19%	4 709 +2%	7 219 +53%	9 282 +29%	9 584 +3%	9 306 -3%	9 240 -1%	7 836 -15%	7 719 -1%	7 862 +2%	7 161 -9%	6 577 -8%	6 235 -5%	6 069 -3%	6 295 +4%	6 598 +5%	6 534 -1%	6 649 +2%	7 106 +7%	6 755 -5%	6 828 +1%	6 984 +2%	7 339 +5%	7 848 +7%	8 212 +5%	8 414 +2%	7 658 -9%	8 514 +11%	9 365 +10%	10 094 +8%	10 710 +6%	8 562 -20%	8 685 +1%	8 457 -3%	8 406 -1%	10 111 +20%	9 650 -5%	9 720 +1%	10 349 +6%	10 690 +3%	11 390 +7%	11 062 -3%	10 913 -1%
EPS (Diluted)	44.28 N/A	18.5 -58%	61.23 +231%	78.32 +28%	5.21 -93%	-2.51 N/A	-23 -816%	37.11 N/A	52.91 +43%	45.5 -14%	27.14 -40%	12.39 -54%	14.96 +21%	52.47 +251%	46.17 -12%	49.23 +7%	26.44 -46%	27.61 +4%	1.23 -96%	6.83 +455%	19.02 +178%	-98.47 N/A	-35.08 +64%	1.54 N/A	31.35 +1 936%	193.44 +517%	179.85 -7%	144.97 -19%	132.41 -9%	154.85 +17%	152.08 -2%	177.29 +17%	175.08 -1%	140.23 -20%	138.29 -1%	144.41 +4%	79.29 -45%	115.36 +45%	135.61 +18%	138.5 +2%	212.32 +53%	276.24 +30%	281.88 +2%	273.7 -3%	271.76 -1%	233.21 -14%	227.02 -3%	231.23 +2%	210.61 -9%	195.74 -7%	183.38 -6%	178.5 -3%	187.36 +5%	196.37 +5%	194.47 -1%	197.89 +2%	211.49 +7%	201.04 -5%	203.21 +1%	207.86 +2%	218.42 +5%	233.57 +7%	244.4 +5%	250.42 +2%	227.92 -9%	253.39 +11%	278.72 +10%	300.42 +8%	318.75 +6%	254.82 -20%	258.48 +1%	251.7 -3%	250.18 -1%	300.92 +20%	287.2 -5%	296.38 +3%	315.16 +6%	326.36 +4%	372.22 +14%	361.5 -3%	356.64 -1%

Income Statement Balance Sheet Cash Flow Statement

Kamei Corp
TSE:8037

Income Statement

Earnings Waterfall
Kamei Corp

Income Statement
Kamei Corp

See Also

Company

Help

Tools

Stocks

Kamei Corp TSE:8037

Income Statement

Earnings Waterfall Kamei Corp

Income Statement Kamei Corp

See Also

Company

Help

Tools

Stocks

Kamei Corp
TSE:8037

Earnings Waterfall
Kamei Corp

Income Statement
Kamei Corp