Ten Allied Co Ltd
TSE:8207

Watchlist Manager
Ten Allied Co Ltd Logo
Ten Allied Co Ltd
TSE:8207
Watchlist
Price: 286 JPY 0.35% Market Closed
Market Cap: ¥11.6B

Income Statement

Earnings Waterfall
Ten Allied Co Ltd

Income Statement
Ten Allied Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
9
0
0
10
0
0
7
14
20
27
25
24
25
25
25
25
23
21
20
19
17
17
17
17
18
19
20
22
23
25
29
32
35
36
34
32
30
28
27
26
24
22
21
20
18
17
21
26
32
39
40
40
39
38
37
36
35
44
42
41
40
40
41
41
42
42
0
0
0
Revenue
10 825
N/A
16 275
+50%
16 173
-1%
16 226
+0%
16 391
+1%
16 530
+1%
16 576
+0%
16 645
+0%
16 132
-3%
15 548
-4%
14 910
-4%
14 834
-1%
14 913
+1%
14 842
0%
14 543
-2%
13 972
-4%
13 439
-4%
13 097
-3%
13 099
+0%
13 247
+1%
17 268
+30%
16 986
-2%
16 508
-3%
15 970
-3%
15 728
-2%
15 545
-1%
15 422
-1%
15 318
-1%
15 308
0%
15 247
0%
15 162
-1%
15 088
0%
15 062
0%
15 207
+1%
15 309
+1%
15 348
+0%
15 498
+1%
15 506
+0%
15 543
+0%
15 586
+0%
15 522
0%
15 532
+0%
15 499
0%
15 501
+0%
15 559
+0%
15 524
0%
15 529
+0%
15 506
0%
15 434
0%
15 426
0%
15 324
-1%
15 318
0%
15 272
0%
15 249
0%
15 274
+0%
15 153
-1%
14 567
-4%
11 715
-20%
9 703
-17%
7 899
-19%
5 951
-25%
5 773
-3%
4 706
-18%
4 534
-4%
4 823
+6%
6 240
+29%
7 719
+24%
8 453
+10%
9 490
+12%
9 944
+5%
10 581
+6%
10 878
+3%
11 147
+2%
11 365
+2%
11 553
+2%
11 730
+2%
11 887
+1%
11 977
+1%
12 037
+1%
12 069
+0%
Gross Profit
Cost of Revenue
(3 209)
(4 883)
(4 849)
(4 951)
(5 020)
(5 013)
(4 993)
(4 978)
(4 872)
(4 637)
(4 414)
(4 335)
(4 348)
(4 255)
(4 144)
(3 983)
(3 842)
(3 821)
(3 864)
(3 938)
(5 116)
(4 913)
(4 662)
(4 435)
(4 307)
(4 249)
(4 213)
(4 180)
(4 165)
(4 148)
(4 139)
(4 120)
(4 121)
(4 170)
(4 199)
(4 225)
(4 269)
(4 270)
(4 271)
(4 260)
(4 240)
(4 298)
(4 328)
(4 359)
(4 369)
(4 289)
(4 235)
(4 190)
(4 160)
(4 157)
(4 128)
(4 121)
(4 101)
(4 102)
(4 135)
(4 121)
(4 011)
(3 344)
(2 895)
(2 467)
(1 971)
(1 895)
(1 586)
(1 543)
(1 627)
(2 007)
(2 420)
(2 634)
(2 895)
(3 011)
(3 133)
(3 157)
(3 191)
(3 209)
(3 256)
(3 300)
(3 379)
(3 435)
(3 498)
(3 546)
Gross Profit
7 616
N/A
11 392
+50%
11 324
-1%
11 274
0%
11 371
+1%
11 517
+1%
11 583
+1%
11 667
+1%
11 260
-3%
10 911
-3%
10 496
-4%
10 499
+0%
10 565
+1%
10 587
+0%
10 400
-2%
9 988
-4%
9 597
-4%
9 276
-3%
9 236
0%
9 309
+1%
12 153
+31%
12 073
-1%
11 846
-2%
11 536
-3%
11 422
-1%
11 296
-1%
11 209
-1%
11 138
-1%
11 144
+0%
11 099
0%
11 023
-1%
10 969
0%
10 941
0%
11 037
+1%
11 110
+1%
11 123
+0%
11 229
+1%
11 237
+0%
11 272
+0%
11 326
+0%
11 282
0%
11 234
0%
11 172
-1%
11 143
0%
11 191
+0%
11 235
+0%
11 295
+1%
11 316
+0%
11 275
0%
11 268
0%
11 196
-1%
11 197
+0%
11 171
0%
11 147
0%
11 139
0%
11 032
-1%
10 556
-4%
8 371
-21%
6 808
-19%
5 432
-20%
3 981
-27%
3 878
-3%
3 120
-20%
2 990
-4%
3 196
+7%
4 234
+32%
5 299
+25%
5 819
+10%
6 595
+13%
6 933
+5%
7 448
+7%
7 721
+4%
7 955
+3%
8 157
+3%
8 298
+2%
8 430
+2%
8 509
+1%
8 541
+0%
8 539
0%
8 524
0%
Operating Income
Operating Expenses
(7 482)
(11 218)
(11 069)
(11 118)
(11 185)
(11 407)
(11 552)
(11 724)
(11 355)
(10 866)
(10 370)
(10 410)
(10 518)
(10 500)
(10 299)
(10 141)
(9 932)
(9 868)
(9 863)
(9 990)
(13 165)
(12 796)
(12 287)
(11 730)
(11 274)
(11 098)
(10 997)
(10 935)
(10 890)
(10 881)
(10 930)
(11 006)
(11 070)
(11 126)
(11 196)
(11 203)
(11 339)
(11 459)
(11 451)
(11 350)
(11 240)
(11 191)
(11 113)
(11 166)
(11 107)
(10 993)
(10 949)
(10 906)
(10 930)
(10 996)
(11 018)
(11 033)
(10 944)
(10 934)
(10 885)
(10 859)
(10 863)
(10 231)
(9 797)
(9 308)
(8 631)
(8 074)
(7 197)
(6 580)
(6 328)
(6 691)
(7 284)
(7 666)
(7 923)
(7 944)
(7 869)
(7 768)
(7 786)
(7 868)
(8 020)
(8 169)
(8 276)
(8 382)
(8 432)
(8 499)
Selling, General & Administrative
(7 482)
(11 218)
(11 072)
(10 654)
(11 185)
(11 407)
(11 518)
(11 724)
(11 355)
(10 910)
(10 370)
(10 184)
(10 505)
(9 787)
(9 584)
(9 425)
(9 212)
(9 171)
(9 192)
(9 330)
(12 250)
(11 906)
(11 439)
(10 945)
(10 553)
(10 572)
(10 645)
(10 758)
(10 234)
(10 881)
(10 930)
(11 006)
(10 391)
(11 126)
(11 196)
(11 203)
(10 749)
(11 459)
(11 450)
(11 350)
(10 814)
(11 191)
(11 112)
(11 166)
(10 710)
(10 993)
(10 949)
(10 906)
(10 544)
(10 996)
(11 018)
(11 033)
(10 533)
(10 934)
(10 885)
(10 859)
(10 450)
(10 231)
(9 797)
(9 308)
(8 226)
(8 074)
(7 197)
(6 580)
(6 049)
(6 691)
(7 284)
(7 666)
(7 639)
(7 944)
(7 869)
(7 768)
(7 606)
(7 868)
(8 020)
(8 169)
(8 091)
(8 355)
(8 432)
(8 499)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
(8)
(15)
(20)
(15)
(12)
(11)
(13)
(13)
(13)
(18)
0
0
0
(20)
0
0
0
(18)
0
0
0
(22)
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
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
(218)
(452)
(693)
(700)
(705)
(709)
(685)
(658)
(647)
(897)
(877)
(839)
(780)
(700)
0
0
0
(639)
0
0
0
(657)
0
0
0
(573)
0
0
0
(426)
0
0
0
(398)
0
0
0
(386)
0
0
0
(411)
0
0
0
(413)
0
0
0
(405)
0
0
0
(279)
0
0
0
(284)
0
0
0
(181)
0
0
0
(185)
0
0
0
Other Operating Expenses
0
0
3
(464)
0
0
(34)
0
0
44
0
0
454
0
0
0
0
0
0
0
0
(13)
(9)
(5)
0
(526)
(352)
(176)
0
0
0
0
0
0
0
0
(16)
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
(27)
0
(0)
Operating Income
133
N/A
174
+31%
255
+47%
157
-39%
186
+19%
110
-41%
31
-72%
(57)
N/A
(95)
-67%
45
N/A
126
+180%
89
-29%
47
-47%
87
+85%
101
+16%
(153)
N/A
(335)
-119%
(593)
-77%
(627)
-6%
(681)
-9%
(1 012)
-49%
(723)
+29%
(441)
+39%
(194)
+56%
148
N/A
199
+34%
213
+7%
203
-4%
253
+24%
218
-14%
92
-58%
(38)
N/A
(130)
-247%
(89)
+31%
(86)
+4%
(80)
+7%
(110)
-37%
(222)
-103%
(179)
+20%
(24)
+87%
42
N/A
44
+4%
59
+36%
(23)
N/A
83
N/A
242
+190%
345
+43%
410
+19%
345
-16%
273
-21%
178
-35%
165
-8%
227
+38%
214
-6%
254
+19%
172
-32%
(308)
N/A
(1 860)
-505%
(2 989)
-61%
(3 875)
-30%
(4 650)
-20%
(4 196)
+10%
(4 077)
+3%
(3 590)
+12%
(3 133)
+13%
(2 457)
+22%
(1 984)
+19%
(1 846)
+7%
(1 329)
+28%
(1 010)
+24%
(421)
+58%
(46)
+89%
169
N/A
289
+71%
277
-4%
261
-6%
232
-11%
159
-31%
107
-33%
25
-77%
Pre-Tax Income
Interest Income Expense
0
0
0
1
0
0
324
327
327
(17)
0
(7)
6
(18)
(19)
(21)
(22)
(20)
(17)
(15)
(21)
(19)
(19)
(20)
(20)
(20)
(20)
(18)
(16)
(15)
(14)
(12)
(12)
(12)
(12)
(12)
(14)
(15)
(16)
(18)
(19)
(23)
(27)
(30)
(31)
(29)
(27)
(25)
(23)
(21)
(20)
(18)
(17)
(15)
(13)
(12)
(11)
(14)
(19)
(25)
(32)
(33)
(33)
(32)
(31)
(30)
(29)
(27)
(35)
(34)
(33)
(31)
(30)
(30)
(31)
(30)
(30)
(25)
(24)
(23)
Non-Reccuring Items
(144)
(144)
(134)
(167)
(243)
(238)
(354)
(361)
(352)
(186)
83
60
232
30
37
(42)
(83)
(153)
(165)
(149)
(690)
(622)
(620)
(373)
251
244
258
40
(46)
(44)
(56)
(62)
(161)
(143)
(199)
(194)
(1 379)
(1 390)
(1 355)
(1 343)
(290)
(284)
(271)
(309)
(226)
(224)
(191)
(160)
(115)
5
(9)
(8)
(169)
(313)
(307)
(301)
(487)
(470)
(766)
(948)
(541)
(529)
(224)
(42)
9
(1)
(18)
(79)
(225)
(227)
(210)
(150)
(91)
(92)
(94)
(93)
(30)
0
(24)
(34)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(13)
0
(9)
(9)
0
(13)
(7)
0
(8)
(9)
(15)
(20)
(14)
(15)
(10)
(17)
(22)
(22)
(27)
(21)
(18)
(17)
(17)
(18)
(20)
0
(4)
(5)
(11)
(22)
(20)
(23)
(14)
(15)
(16)
(12)
(12)
(13)
(14)
(16)
(17)
(25)
(22)
(16)
0
(4)
(5)
(4)
(5)
(4)
(4)
(9)
(11)
(14)
(15)
(11)
(13)
(10)
(9)
(10)
(8)
(9)
(10)
(7)
(6)
Total Other Income
18
20
17
24
23
17
19
153
142
170
(2)
14
(15)
31
28
16
14
27
27
20
31
31
34
8
26
32
30
46
31
20
20
17
(13)
(19)
(22)
(14)
18
17
12
3
(2)
19
25
13
9
8
12
25
27
33
33
36
32
29
28
27
33
35
80
59
85
538
892
2 568
2 873
2 662
2 488
824
500
262
38
32
32
29
29
29
26
24
20
17
Pre-Tax Income
8
N/A
50
+495%
138
+176%
14
-90%
(34)
N/A
(111)
-226%
20
N/A
62
+205%
22
-65%
12
-45%
207
+1 611%
156
-24%
270
+73%
129
-52%
141
+10%
(214)
N/A
(425)
-99%
(748)
-76%
(791)
-6%
(825)
-4%
(1 705)
-107%
(1 341)
+21%
(1 046)
+22%
(587)
+44%
395
N/A
440
+11%
460
+5%
258
-44%
207
-20%
169
-18%
26
-84%
(116)
N/A
(337)
-192%
(290)
+14%
(339)
-17%
(317)
+7%
(1 501)
-373%
(1 627)
-8%
(1 556)
+4%
(1 401)
+10%
(269)
+81%
(249)
+8%
(219)
+12%
(360)
-65%
(186)
+48%
(25)
+87%
117
N/A
235
+102%
218
-7%
273
+25%
171
-37%
162
-5%
61
-63%
(100)
N/A
(55)
+45%
(130)
-136%
(797)
-514%
(2 331)
-193%
(3 710)
-59%
(4 790)
-29%
(5 142)
-7%
(4 225)
+18%
(3 447)
+18%
(1 101)
+68%
(286)
+74%
171
N/A
448
+162%
(1 139)
N/A
(1 102)
+3%
(1 024)
+7%
(637)
+38%
(209)
+67%
69
N/A
187
+173%
172
-8%
159
-7%
191
+20%
148
-23%
71
-52%
(21)
N/A
Net Income
Tax Provision
(88)
(108)
(90)
(78)
(78)
(78)
(194)
(193)
(191)
(62)
(61)
(63)
(53)
(51)
(47)
(50)
(47)
(47)
(47)
(59)
(75)
(71)
(68)
(57)
(54)
(58)
(61)
(71)
(81)
(84)
(70)
(65)
(56)
(61)
(65)
(63)
(68)
(59)
(64)
(63)
(86)
(84)
(86)
(87)
(84)
(70)
(71)
(67)
(77)
(113)
(86)
(92)
(40)
(15)
(40)
(44)
(49)
(47)
(45)
(32)
(27)
(41)
(40)
(42)
(54)
(43)
(46)
(44)
(45)
(45)
(42)
(43)
(41)
(40)
(42)
(46)
(46)
(63)
(62)
(61)
Income from Continuing Operations
(79)
(58)
48
(64)
(112)
(189)
(174)
(131)
(169)
(50)
146
93
217
78
95
(263)
(472)
(795)
(838)
(884)
(1 780)
(1 412)
(1 114)
(643)
341
381
399
187
126
85
(44)
(181)
(393)
(351)
(404)
(380)
(1 569)
(1 686)
(1 620)
(1 464)
(355)
(332)
(305)
(447)
(271)
(94)
46
169
141
160
85
70
21
(115)
(95)
(173)
(846)
(2 377)
(3 755)
(4 822)
(5 168)
(4 266)
(3 487)
(1 143)
(340)
128
402
(1 184)
(1 147)
(1 069)
(679)
(251)
28
147
130
113
145
85
9
(81)
Net Income (Common)
(79)
N/A
(60)
+24%
44
N/A
(66)
N/A
(112)
-69%
(188)
-68%
(174)
+8%
(133)
+23%
(170)
-28%
(52)
+70%
145
N/A
93
-36%
216
+131%
78
-64%
95
+22%
(263)
N/A
(472)
-79%
(795)
-68%
(838)
-5%
(884)
-6%
(1 780)
-101%
(1 412)
+21%
(1 114)
+21%
(643)
+42%
341
N/A
381
+12%
399
+5%
187
-53%
126
-33%
85
-33%
(44)
N/A
(181)
-314%
(393)
-118%
(351)
+11%
(404)
-15%
(380)
+6%
(1 569)
-313%
(1 686)
-7%
(1 620)
+4%
(1 464)
+10%
(355)
+76%
(332)
+6%
(305)
+8%
(447)
-47%
(271)
+39%
(94)
+65%
46
N/A
169
+268%
141
-16%
160
+13%
85
-47%
70
-18%
21
-71%
(115)
N/A
(95)
+17%
(173)
-82%
(846)
-388%
(2 377)
-181%
(3 755)
-58%
(4 822)
-28%
(5 168)
-7%
(4 266)
+17%
(3 487)
+18%
(1 143)
+67%
(340)
+70%
128
N/A
402
+215%
(1 184)
N/A
(1 147)
+3%
(1 069)
+7%
(679)
+36%
(251)
+63%
28
N/A
147
+433%
130
-12%
113
-13%
145
+28%
85
-41%
9
-90%
(81)
N/A
EPS (Diluted)
-2.97
N/A
-2.31
+22%
1.69
N/A
-2.49
N/A
-4.37
-76%
-7.25
-66%
-6.53
+10%
-5.19
+21%
-6.51
-25%
-1.95
+70%
5.56
N/A
3.58
-36%
8.17
+128%
2.98
-64%
3.63
+22%
-9.97
N/A
-18.1
-82%
-30.45
-68%
-32.09
-5%
-33.86
-6%
-68.46
-102%
-54.08
+21%
-42.67
+21%
-24.66
+42%
13.11
N/A
14.66
+12%
15.34
+5%
7.19
-53%
4.86
-32%
3.26
-33%
-1.68
N/A
-6.95
-314%
-15.11
-117%
-13.51
+11%
-15.54
-15%
-14.61
+6%
-60.42
-314%
-64.85
-7%
-62.31
+4%
-56.29
+10%
-13.69
+76%
-12.8
+7%
-11.71
+9%
-17.17
-47%
-10.42
+39%
-3.64
+65%
1.76
N/A
6.48
+268%
5.43
-16%
6.11
+13%
3.25
-47%
2.66
-18%
0.79
-70%
-4.39
N/A
-3.65
+17%
-6.63
-82%
-32.34
-388%
-90.9
-181%
-143.56
-58%
-184.37
-28%
-196.75
-7%
-154.92
+21%
-126.62
+18%
-41.51
+67%
-12.34
+70%
4.58
N/A
13.93
+204%
-37.88
N/A
-39.14
-3%
-32.91
+16%
-20.62
+37%
-7.37
+64%
0.82
N/A
4.07
+396%
3.54
-13%
2.99
-16%
3.87
+29%
2.16
-44%
0.22
-90%
-2.03
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett