Income Statement

Revenue

+6%

+53%

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	0	0	0	0	0	0	0	0	0	0	0	0	20	0	0	10	0	0	5	11	20	31	34	34	30	27	23	20	19	18	20	23	25	27	26	25	26	22	21	20	22	34	39	54	78	103	134	169	201	237	264	286	338	410	432	428	378	268	198	144	101	83	89	98	103	114	147	270	521	753	947	1 076	1 069	963	851	746	637	604	0	0	0
Revenue	132 640 N/A	141 744 +7%	140 210 -1%	141 047 +1%	143 814 +2%	153 814 +7%	163 473 +6%	179 254 +10%	201 385 +12%	211 258 +5%	214 478 +2%	207 670 -3%	199 854 -4%	199 050 0%	180 765 -9%	169 920 -6%	150 133 -12%	139 982 -7%	135 021 -4%	132 125 -2%	135 085 +2%	182 670 +35%	176 899 -3%	170 993 -3%	160 999 -6%	144 159 -10%	135 386 -6%	134 235 -1%	145 764 +9%	147 963 +2%	157 302 +6%	175 324 +11%	177 929 +1%	192 240 +8%	196 781 +2%	196 109 0%	203 674 +4%	219 091 +8%	225 034 +3%	222 244 -1%	216 352 -3%	199 075 -8%	191 528 -4%	180 992 -6%	169 339 -6%	167 654 -1%	163 785 -2%	161 252 -2%	163 162 +1%	157 257 -4%	151 452 -4%	150 770 0%	152 944 +1%	147 879 -3%	145 587 -2%	141 873 -3%	129 102 -9%	123 085 -5%	117 748 -4%	110 642 -6%	111 483 +1%	112 791 +1%	115 547 +2%	115 868 +0%	117 253 +1%	123 583 +5%	134 744 +9%	149 530 +11%	160 443 +7%	161 107 +0%	158 431 -2%	152 424 -4%	143 376 -6%	140 197 -2%	142 155 +1%	141 039 -1%	146 874 +4%	157 342 +7%	162 779 +3%	169 970 +4%	170 827 +1%
Gross Profit
Cost of Revenue	(123 189)	(131 459)	(130 354)	(131 025)	(133 890)	(142 724)	(151 872)	(166 786)	(188 490)	(197 735)	(201 220)	(194 846)	(187 925)	(187 073)	(170 073)	(160 234)	(141 589)	(131 191)	(126 093)	(123 294)	(126 356)	(171 103)	(165 699)	(159 967)	(150 388)	(133 717)	(125 180)	(124 049)	(135 313)	(136 905)	(145 827)	(163 396)	(165 794)	(179 850)	(184 324)	(183 196)	(190 150)	(205 375)	(211 181)	(208 630)	(203 432)	(186 845)	(180 237)	(170 364)	(158 545)	(156 968)	(152 542)	(149 813)	(151 927)	(145 809)	(140 161)	(139 408)	(141 498)	(136 472)	(134 029)	(130 091)	(117 671)	(111 861)	(107 007)	(100 281)	(100 942)	(101 740)	(103 967)	(103 983)	(104 772)	(110 053)	(119 455)	(132 600)	(143 013)	(144 231)	(142 498)	(136 984)	(128 281)	(124 643)	(126 186)	(125 784)	(130 653)	(140 795)	(146 336)	(151 907)	(153 046)
Gross Profit	9 451 N/A	10 285 +9%	9 856 -4%	10 022 +2%	9 924 -1%	11 090 +12%	11 601 +5%	12 468 +7%	12 895 +3%	13 523 +5%	13 258 -2%	12 824 -3%	11 929 -7%	11 977 +0%	10 692 -11%	9 686 -9%	8 544 -12%	8 791 +3%	8 928 +2%	8 831 -1%	8 729 -1%	11 567 +33%	11 200 -3%	11 026 -2%	10 611 -4%	10 442 -2%	10 206 -2%	10 186 0%	10 451 +3%	11 058 +6%	11 475 +4%	11 928 +4%	12 135 +2%	12 390 +2%	12 457 +1%	12 913 +4%	13 524 +5%	13 716 +1%	13 853 +1%	13 614 -2%	12 920 -5%	12 230 -5%	11 291 -8%	10 628 -6%	10 794 +2%	10 686 -1%	11 243 +5%	11 439 +2%	11 235 -2%	11 448 +2%	11 291 -1%	11 362 +1%	11 446 +1%	11 407 0%	11 558 +1%	11 782 +2%	11 431 -3%	11 224 -2%	10 741 -4%	10 361 -4%	10 541 +2%	11 051 +5%	11 580 +5%	11 885 +3%	12 481 +5%	13 530 +8%	15 289 +13%	16 930 +11%	17 430 +3%	16 876 -3%	15 933 -6%	15 440 -3%	15 095 -2%	15 554 +3%	15 969 +3%	15 255 -4%	16 221 +6%	16 547 +2%	16 443 -1%	18 063 +10%	17 781 -2%
Operating Income
Operating Expenses	(7 290)	(7 565)	(7 528)	(7 616)	(7 602)	(7 892)	(7 936)	(8 099)	(8 096)	(8 228)	(8 249)	(8 202)	(8 192)	(7 941)	(7 784)	(7 475)	(7 184)	(7 001)	(6 937)	(6 916)	(6 934)	(9 403)	(9 398)	(9 499)	(9 518)	(9 433)	(9 332)	(9 168)	(9 113)	(9 026)	(9 162)	(9 332)	(9 572)	(9 873)	(9 947)	(10 192)	(10 310)	(10 456)	(10 666)	(10 587)	(10 521)	(10 317)	(10 129)	(10 060)	(9 877)	(9 882)	(9 872)	(9 782)	(9 753)	(9 685)	(9 617)	(9 555)	(9 520)	(9 442)	(9 354)	(9 331)	(9 339)	(9 266)	(9 113)	(9 036)	(8 909)	(8 884)	(8 872)	(8 930)	(9 026)	(9 321)	(9 588)	(9 820)	(10 086)	(10 029)	(10 246)	(10 003)	(9 827)	(9 806)	(9 943)	(10 117)	(10 442)	(10 756)	(10 971)	(11 230)	(11 353)
Selling, General & Administrative	(7 290)	(7 574)	(7 528)	(7 616)	(7 585)	(7 892)	(7 936)	(8 107)	(8 096)	(8 228)	(8 244)	(8 202)	(8 192)	(8 055)	(7 784)	(7 475)	(7 184)	(7 001)	(6 937)	(6 916)	(6 934)	(9 403)	(9 398)	(9 499)	(9 518)	(9 433)	(9 332)	(9 167)	(9 112)	(9 025)	(9 160)	(9 330)	(9 572)	(9 871)	(9 945)	(10 191)	(10 307)	(10 455)	(10 665)	(10 586)	(10 520)	(10 316)	(10 129)	(10 060)	(9 876)	(9 882)	(9 871)	(9 781)	(9 753)	(9 684)	(9 616)	(9 553)	(9 520)	(9 441)	(9 353)	(9 330)	(9 338)	(9 265)	(9 109)	(9 035)	(8 907)	(8 883)	(8 871)	(8 930)	(9 026)	(9 320)	(9 588)	(9 819)	(10 084)	(10 028)	(10 060)	(10 001)	(9 826)	(9 804)	(9 941)	(10 116)	(10 440)	(10 755)	(10 971)	(11 230)	(11 353)
Other Operating Expenses	0	9	0	0	(17)	0	0	8	0	0	(5)	0	0	114	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	(2)	(2)	0	(2)	(2)	(1)	(3)	(2)	(1)	0	0	(1)	0	0	(1)	0	(1)	(1)	0	(1)	(1)	(2)	0	(1)	(1)	(1)	(1)	(1)	(4)	(1)	(2)	(1)	(1)	0	0	(1)	0	(1)	(2)	(1)	(186)	(2)	(1)	(2)	(2)	(1)	0	(1)	0	0	0
Operating Income	2 161 N/A	2 720 +26%	2 328 -14%	2 406 +3%	2 322 -3%	3 198 +38%	3 665 +15%	4 369 +19%	4 799 +10%	5 295 +10%	5 009 -5%	4 622 -8%	3 737 -19%	4 036 +8%	2 908 -28%	2 211 -24%	1 360 -38%	1 790 +32%	1 991 +11%	1 915 -4%	1 795 -6%	2 164 +21%	1 802 -17%	1 527 -15%	1 093 -28%	1 009 -8%	874 -13%	1 018 +16%	1 338 +31%	2 032 +52%	2 313 +14%	2 596 +12%	2 563 -1%	2 517 -2%	2 510 0%	2 721 +8%	3 214 +18%	3 260 +1%	3 187 -2%	3 027 -5%	2 399 -21%	1 913 -20%	1 162 -39%	568 -51%	917 +61%	804 -12%	1 371 +71%	1 657 +21%	1 482 -11%	1 763 +19%	1 674 -5%	1 807 +8%	1 926 +7%	1 965 +2%	2 204 +12%	2 451 +11%	2 092 -15%	1 958 -6%	1 628 -17%	1 325 -19%	1 632 +23%	2 167 +33%	2 708 +25%	2 955 +9%	3 455 +17%	4 209 +22%	5 701 +35%	7 110 +25%	7 344 +3%	6 847 -7%	5 687 -17%	5 437 -4%	5 268 -3%	5 748 +9%	6 026 +5%	5 138 -15%	5 779 +12%	5 791 +0%	5 472 -6%	6 833 +25%	6 428 -6%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	51	207	698	640	517	61	215	118	3	(25)	(127)	(71)	(102)	(254)	(197)	50	(29)	(237)	(322)	(491)	(260)	277	298	158	197	(28)	(83)	20	(110)	(362)	(1 399)	(1 903)	(2 115)	(1 788)	(736)	(327)	(103)	8	(99)	(68)	(46)	55	143	142	99	(77)	(15)	(93)	(46)	(170)	(377)	(315)	(543)	(665)	(1 321)	(1 782)	(1 683)	(1 333)	(971)	(1 009)	(1 322)	(1 874)	(1 814)	(1 202)	(1 096)	(916)	(794)	(995)	(889)
Non-Reccuring Items	3	(13)	0	3	7	27	289	95	346	206	270	122	(14)	110	(468)	(478)	(451)	(9)	0	(105)	(107)	(300)	(346)	(270)	(271)	(14)	(118)	(273)	(190)	(96)	9	193	110	(2)	(3)	(5)	(3)	(3)	(4)	(3)	(2)	(8)	(7)	(40)	(43)	(44)	(273)	(239)	(451)	(697)	(468)	(508)	(320)	(761)	(761)	(721)	(697)	(3)	0	(3)	0	0	0	0	0	(54)	(54)	(54)	(54)	(184)	0	(184)	(185)	(37)	(29)	(28)	(27)	(7)	(271)	(274)	(279)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	3	3	118	115	115	3	3	19	2	17	17	1	2	0	0	0	0	1	(84)	(109)	(135)	(161)	(116)	(134)	(146)	(152)	(127)	(103)	0	0	(35)	(16)	0	0	0	0	0	0	0	0	589	589	589	589	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 082	1 082	1 082
Total Other Income	124	74	67	56	179	145	160	243	(154)	(170)	(204)	108	104	(53)	37	38	17	13	(7)	(1)	3	35	39	59	60	45	45	36	34	23	14	13	4	43	22	15	34	33	37	120	102	(50)	86	49	56	47	31	35	32	16	7	(34)	(27)	12	0	47	51	18	44	45	28	22	25	(10)	20	16	12	48	18	27	28	42	55	49	36	21	14	62	97	91	109
Pre-Tax Income	2 288 N/A	2 781 +22%	2 395 -14%	2 465 +3%	2 508 +2%	3 370 +34%	4 114 +22%	4 707 +14%	4 991 +6%	5 331 +7%	5 075 -5%	4 852 -4%	3 878 -20%	4 303 +11%	3 178 -26%	2 529 -20%	1 558 -38%	1 970 +26%	2 202 +12%	1 930 -12%	1 713 -11%	1 876 +10%	1 385 -26%	1 262 -9%	781 -38%	788 +1%	604 -23%	831 +38%	1 153 +39%	1 722 +49%	2 015 +17%	2 227 +11%	2 308 +4%	2 700 +17%	2 666 -1%	2 773 +4%	3 308 +19%	3 116 -6%	2 985 -4%	3 037 +2%	2 286 -25%	1 493 -35%	(158) N/A	(1 361) -761%	(1 201) +12%	(981) +18%	393 N/A	1 126 +187%	960 -15%	1 090 +14%	1 114 +2%	1 197 +7%	1 533 +28%	1 860 +21%	2 175 +17%	2 508 +15%	2 134 -15%	1 896 -11%	1 657 -13%	1 274 -23%	1 614 +27%	2 019 +25%	2 356 +17%	2 630 +12%	2 932 +11%	3 506 +20%	4 338 +24%	5 322 +23%	5 625 +6%	5 357 -5%	4 744 -11%	4 286 -10%	3 816 -11%	3 886 +2%	4 219 +9%	3 929 -7%	4 670 +19%	4 930 +6%	5 586 +13%	6 737 +21%	6 451 -4%
Net Income
Tax Provision	(1 029)	(1 212)	(1 035)	(1 020)	(1 090)	(1 433)	(1 725)	(1 873)	(2 006)	(2 240)	(2 039)	(1 904)	(1 642)	(1 818)	(1 547)	(1 083)	(709)	(759)	(805)	(707)	(272)	(426)	(197)	(167)	(315)	(272)	(249)	(380)	(357)	(590)	(667)	(658)	(790)	(894)	(895)	(949)	(1 113)	(1 112)	(1 076)	(1 027)	(821)	(515)	(6)	(427)	(443)	(593)	(1 049)	(378)	(438)	(110)	(212)	(131)	(176)	(404)	(548)	(634)	(577)	(449)	(321)	(320)	(373)	(361)	(338)	(555)	(527)	(985)	(1 237)	(1 411)	(1 496)	(1 508)	(1 488)	(1 309)	(1 209)	(1 137)	(1 126)	(1 130)	(1 319)	(1 420)	(1 679)	(2 055)	(1 991)
Income from Continuing Operations	1 259	1 569	1 360	1 445	1 418	1 937	2 389	2 834	2 985	3 091	3 036	2 948	2 236	2 485	1 631	1 446	849	1 211	1 397	1 223	1 441	1 450	1 188	1 095	466	516	355	451	796	1 132	1 348	1 569	1 518	1 806	1 771	1 824	2 195	2 004	1 909	2 010	1 465	978	(164)	(1 788)	(1 644)	(1 574)	(656)	748	522	980	902	1 066	1 357	1 456	1 627	1 874	1 557	1 447	1 336	954	1 241	1 658	2 018	2 075	2 405	2 521	3 101	3 911	4 129	3 849	3 256	2 977	2 607	2 749	3 093	2 799	3 351	3 510	3 907	4 682	4 460
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(32)	(32)	(40)	(41)	(7)	(6)	1	3	3	2	3	2	(12)	(9)	(7)	(11)	4	(5)	(14)	(9)	(15)	(6)	(13)	(12)	(8)	(5)	7	1	12	6	10	19
Net Income (Common)	1 273 N/A	1 581 +24%	1 357 -14%	1 441 +6%	1 412 -2%	1 937 +37%	2 389 +23%	2 840 +19%	2 985 +5%	3 092 +4%	3 036 -2%	2 946 -3%	2 230 -24%	2 482 +11%	1 629 -34%	1 446 -11%	847 -41%	1 209 +43%	1 397 +16%	1 217 -13%	1 436 +18%	1 447 +1%	1 183 -18%	1 094 -8%	467 -57%	516 +10%	356 -31%	454 +28%	796 +75%	1 131 +42%	1 347 +19%	1 567 +16%	1 517 -3%	1 806 +19%	1 770 -2%	1 825 +3%	2 195 +20%	2 003 -9%	1 909 -5%	2 009 +5%	1 464 -27%	977 -33%	(164) N/A	(1 789) -991%	(1 645) +8%	(1 575) +4%	(659) +58%	747 N/A	521 -30%	947 +82%	868 -8%	1 024 +18%	1 314 +28%	1 449 +10%	1 624 +12%	1 875 +15%	1 561 -17%	1 451 -7%	1 339 -8%	959 -28%	1 242 +30%	1 646 +33%	2 008 +22%	2 068 +3%	2 396 +16%	2 524 +5%	3 094 +23%	3 895 +26%	4 118 +6%	3 832 -7%	3 248 -15%	2 963 -9%	2 592 -13%	2 740 +6%	3 088 +13%	2 806 -9%	3 352 +19%	3 522 +5%	3 912 +11%	4 691 +20%	4 479 -5%
EPS (Diluted)	38.57 N/A	47.9 +24%	41.12 -14%	43.66 +6%	42.78 -2%	58.69 +37%	72.39 +23%	86.06 +19%	93.28 +8%	96.62 +4%	94.87 -2%	92.06 -3%	71.93 -22%	77.56 +8%	52.54 -32%	48.2 -8%	27.32 -43%	40.29 +47%	46.56 +16%	40.56 -13%	47.86 +18%	48.23 +1%	39.43 -18%	36.46 -8%	15.56 -57%	17.2 +11%	12.27 -29%	15.65 +28%	27.44 +75%	39 +42%	46.44 +19%	55.96 +20%	54.17 -3%	64.5 +19%	63.21 -2%	65.17 +3%	78.39 +20%	71.08 -9%	68.17 -4%	71.75 +5%	52.28 -27%	34.67 -34%	-5.85 N/A	-63.89 -992%	-58.75 +8%	-55.89 +5%	-23.53 +58%	26.67 N/A	18.6 -30%	33.61 +81%	31 -8%	53.89 +74%	68.57 +27%	67.49 -2%	84.68 +25%	97.76 +15%	81.38 -17%	75.66 -7%	69.82 -8%	50 -28%	64.75 +30%	85.81 +33%	104.68 +22%	133.98 +28%	196.97 +47%	171.08 -13%	253.96 +48%	319.6 +26%	337.79 +6%	314.41 -7%	266.4 -15%	242.94 -9%	212.4 -13%	224.61 +6%	253.04 +13%	229.7 -9%	274.06 +19%	288.2 +5%	319.85 +11%	383.37 +20%	365.85 -5%

Income Statement Balance Sheet Cash Flow Statement

Sanshin Electronics Co Ltd
TSE:8150

Income Statement

Earnings Waterfall
Sanshin Electronics Co Ltd

Income Statement
Sanshin Electronics Co Ltd

See Also

Company

Help

Tools

Stocks

Sanshin Electronics Co Ltd TSE:8150

Income Statement

Earnings Waterfall Sanshin Electronics Co Ltd

Income Statement Sanshin Electronics Co Ltd

See Also

Company

Help

Tools

Stocks

Sanshin Electronics Co Ltd
TSE:8150

Earnings Waterfall
Sanshin Electronics Co Ltd

Income Statement
Sanshin Electronics Co Ltd