Income Statement

Revenue

+41%

+84%

10Y

Currency: JPY

	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	128	0	0	91	0	0	32	63	93	126	118	98	82	65	57	63	68	73	82	92	115	144	176	206	230	236	232	229	226	235	237	234	227	219	228	251	271	298	330	348	373	402	415	425	449	455	476	504	489	502	478	454	460	446	468	476	471	477	479	492	512	539	592	674	774	905	0	0	0
Revenue	11 598 N/A	12 666 +9%	14 492 +14%	19 536 +35%	18 463 -5%	16 297 -12%	24 409 +50%	27 666 +13%	37 022 +34%	20 947 -43%	20 031 -4%	8 582 -57%	8 561 0%	9 126 +7%	9 213 +1%	7 875 -15%	2 998 -62%	4 290 +43%	5 466 +27%	5 671 +4%	6 037 +6%	6 924 +15%	6 915 0%	7 744 +12%	8 224 +6%	10 581 +29%	10 738 +1%	13 497 +26%	15 027 +11%	17 772 +18%	20 163 +13%	22 556 +12%	27 342 +21%	27 741 +1%	29 141 +5%	28 729 -1%	25 036 -13%	30 626 +22%	34 969 +14%	36 675 +5%	40 438 +10%	40 395 0%	38 900 -4%	45 974 +18%	46 699 +2%	47 464 +2%	56 766 +20%	56 007 -1%	59 187 +6%	53 292 -10%	67 733 +27%	60 898 -10%	62 727 +3%	73 218 +17%	54 237 -26%	64 747 +19%	65 028 +0%	59 632 -8%	77 173 +29%	72 794 -6%	74 808 +3%	71 251 -5%	62 941 -12%	61 258 -3%	84 961 +39%	82 777 -3%	78 326 -5%	96 442 +23%	69 707 -28%	79 868 +15%	77 101 -3%	67 656 -12%	78 111 +15%	103 174 +32%	114 808 +11%	124 620 +9%	119 817 -4%
Gross Profit
Cost of Revenue	(7 887)	(8 215)	(10 003)	(12 938)	(12 316)	(10 375)	(17 045)	(20 149)	(29 210)	(19 161)	(29 715)	(19 473)	(21 938)	(11 410)	(11 321)	(5 822)	(1 294)	(2 023)	(3 096)	(3 263)	(3 736)	(4 305)	(3 971)	(4 399)	(4 346)	(6 181)	(6 421)	(7 714)	(9 025)	(10 543)	(12 050)	(14 083)	(17 858)	(18 758)	(19 719)	(19 066)	(15 856)	(19 666)	(21 543)	(23 679)	(26 515)	(26 694)	(26 658)	(31 647)	(31 972)	(31 199)	(37 480)	(35 643)	(37 446)	(34 100)	(42 864)	(38 783)	(40 917)	(49 190)	(38 232)	(46 592)	(47 712)	(44 549)	(56 658)	(53 733)	(54 626)	(51 907)	(44 385)	(43 104)	(62 653)	(59 971)	(57 733)	(69 078)	(46 765)	(53 462)	(51 807)	(46 086)	(52 879)	(70 949)	(78 642)	(83 838)	(80 857)
Gross Profit	3 711 N/A	4 451 +20%	4 489 +1%	6 598 +47%	6 147 -7%	5 922 -4%	7 364 +24%	7 517 +2%	7 813 +4%	1 787 -77%	(9 683) N/A	(10 891) -12%	(13 377) -23%	(2 284) +83%	(2 108) +8%	2 052 N/A	1 703 -17%	2 267 +33%	2 370 +5%	2 409 +2%	2 301 -4%	2 619 +14%	2 943 +12%	3 344 +14%	3 878 +16%	4 400 +13%	4 318 -2%	5 784 +34%	6 003 +4%	7 230 +20%	8 113 +12%	8 473 +4%	9 484 +12%	8 984 -5%	9 422 +5%	9 663 +3%	9 180 -5%	10 960 +19%	13 426 +23%	12 997 -3%	13 924 +7%	13 700 -2%	12 243 -11%	14 327 +17%	14 727 +3%	16 264 +10%	19 286 +19%	20 363 +6%	21 740 +7%	19 192 -12%	24 868 +30%	22 115 -11%	21 810 -1%	24 029 +10%	16 006 -33%	18 155 +13%	17 317 -5%	15 083 -13%	20 515 +36%	19 061 -7%	20 182 +6%	19 344 -4%	18 556 -4%	18 154 -2%	22 308 +23%	22 806 +2%	20 593 -10%	27 364 +33%	22 942 -16%	26 406 +15%	25 294 -4%	21 570 -15%	25 232 +17%	32 225 +28%	36 166 +12%	40 782 +13%	38 960 -4%
Operating Income
Operating Expenses	(1 693)	(1 840)	(1 763)	(2 351)	(2 478)	(2 395)	(2 110)	(2 215)	(2 582)	(2 527)	(2 598)	(1 981)	(1 690)	(1 374)	(1 346)	(1 295)	(1 212)	(1 604)	(1 637)	(1 658)	(1 663)	(1 758)	(1 848)	(1 967)	(2 093)	(2 243)	(2 316)	(2 386)	(2 499)	(3 035)	(2 834)	(3 006)	(3 104)	(3 164)	(3 174)	(3 263)	(3 394)	(3 572)	(3 891)	(3 994)	(4 153)	(4 320)	(4 334)	(4 588)	(4 745)	(5 025)	(5 309)	(5 618)	(5 846)	(5 887)	(6 536)	(6 659)	(7 107)	(7 457)	(7 206)	(7 108)	(7 273)	(7 171)	(7 358)	(7 416)	(7 151)	(7 217)	(7 101)	(7 383)	(7 636)	(7 901)	(8 150)	(8 481)	(8 570)	(8 806)	(9 066)	(9 289)	(9 825)	(10 946)	(11 700)	(12 076)	(12 486)
Selling, General & Administrative	(1 692)	(1 839)	(1 762)	(1 878)	(2 478)	(2 394)	(2 581)	(2 214)	(2 582)	(2 528)	(2 598)	(1 981)	(1 690)	(1 375)	(1 347)	(1 296)	(1 212)	(1 605)	(1 639)	(1 660)	(1 664)	(1 757)	(1 847)	(1 966)	(2 094)	(2 243)	(2 316)	(2 386)	(2 498)	(2 698)	(2 834)	(3 005)	(3 103)	(3 133)	(3 173)	(3 264)	(3 394)	(3 572)	(3 891)	(3 994)	(4 154)	(4 320)	(4 333)	(4 587)	(4 744)	(5 025)	(5 308)	(5 618)	(5 846)	(5 887)	(6 535)	(6 658)	(7 107)	(7 457)	(7 205)	(7 107)	(7 273)	(7 170)	(7 356)	(7 414)	(7 149)	(7 216)	(7 101)	(7 382)	(7 635)	(7 900)	(8 149)	(8 481)	(8 570)	(8 804)	(9 064)	(9 287)	(9 822)	(10 945)	(11 699)	(12 075)	(12 485)
Depreciation & Amortization	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	(337)	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
Other Operating Expenses	0	0	0	(473)	0	0	471	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	(31)	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)	(1)	(1)	0	(1)	(2)	0	(2)	(1)	0	(1)	(1)	(1)	(1)	0	0	(2)	(2)	(2)	(3)	(1)	(1)	(1)	0
Operating Income	2 018 N/A	2 611 +29%	2 725 +4%	4 246 +56%	3 668 -14%	3 527 -4%	5 254 +49%	5 301 +1%	5 229 -1%	(742) N/A	(12 282) -1 555%	(12 872) -5%	(15 067) -17%	(3 659) +76%	(3 455) +6%	757 N/A	492 -35%	663 +35%	733 +11%	750 +2%	638 -15%	861 +35%	1 096 +27%	1 379 +26%	1 786 +30%	2 157 +21%	2 002 -7%	3 398 +70%	3 504 +3%	4 194 +20%	5 280 +26%	5 468 +4%	6 381 +17%	5 820 -9%	6 249 +7%	6 400 +2%	5 786 -10%	7 387 +28%	9 534 +29%	9 001 -6%	9 769 +9%	9 380 -4%	7 909 -16%	9 741 +23%	9 984 +2%	11 240 +13%	13 978 +24%	14 745 +5%	15 894 +8%	13 305 -16%	18 333 +38%	15 457 -16%	14 703 -5%	16 572 +13%	8 800 -47%	11 047 +26%	10 044 -9%	7 912 -21%	13 157 +66%	11 645 -11%	13 031 +12%	12 127 -7%	11 455 -6%	10 771 -6%	14 672 +36%	14 905 +2%	12 443 -17%	18 883 +52%	14 372 -24%	17 600 +22%	16 228 -8%	12 281 -24%	15 407 +25%	21 279 +38%	24 466 +15%	28 706 +17%	26 474 -8%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	(128)	(279)	(421)	(384)	(332)	(279)	(219)	(150)	(92)	(123)	(116)	(97)	(79)	(63)	(54)	(61)	(67)	(72)	(80)	(90)	(112)	(140)	(171)	(200)	(223)	(227)	(222)	(217)	(214)	(216)	(270)	(281)	(277)	(285)	(229)	(240)	(256)	(366)	(307)	(310)	(348)	(367)	(391)	(400)	(403)	(491)	(499)	(534)	(525)	(481)	(467)	(445)	(449)	(348)	(256)	(192)	(386)	(410)	(434)	(472)	(357)	(331)	(435)	(598)	(609)	(821)	(988)	(1 036)	(1 195)
Non-Reccuring Items	(43)	(43)	(29)	0	0	6	37	41	35	4	(26)	2	21	30	5	(14)	(153)	(149)	(194)	(174)	(18)	(24)	20	(22)	(19)	(22)	(24)	(2)	(5)	(2)	(338)	(338)	(338)	(2)	(43)	(44)	(44)	(12)	0	(1)	(1)	(1)	0	0	0	0	0	0	0	(0)	0	0	0	(44)	(50)	(50)	(53)	(63)	21	(189)	(206)	(80)	(57)	131	146	23	(101)	(81)	(76)	(147)	(56)	(54)	(3)	(6)	(24)	(26)	(181)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	0	0	3	0	298	298	298	298	0	0	0	7	14	14	0	0	0	1 258	0	0	1 260	2	2	0	0	0	0	0	0	0	0	0	4	4	4	0	0	0	1	0	1	1	0	0	0	0	0	0	0	0	0	0	0	0	112	0	0	0
Total Other Income	(275)	(260)	(282)	(273)	(303)	(330)	(294)	(364)	(317)	712	864	953	0	(7)	(4)	(4)	2	3	(1)	6	0	1	0	(8)	(5)	(46)	(44)	(43)	(43)	(50)	(64)	(66)	(68)	(16)	(16)	(129)	(148)	1 110	1 117	(193)	(155)	(201)	(239)	(106)	(174)	(118)	(184)	(276)	(238)	(125)	(117)	54	65	46	24	(44)	(127)	93	160	226	363	436	429	385	347	227	206	220	207	173	136	97	89	(12)	123	152	18
Pre-Tax Income	1 700 N/A	2 309 +36%	2 415 +5%	3 973 +65%	3 365 -15%	3 203 -5%	4 997 +56%	4 978 0%	4 819 -3%	(305) N/A	(11 865) -3 790%	(12 301) -4%	(15 378) -25%	(3 915) +75%	(3 672) +6%	589 N/A	250 -58%	395 +58%	425 +8%	485 +14%	543 +12%	778 +43%	1 062 +37%	1 586 +49%	1 994 +26%	2 316 +16%	2 153 -7%	3 264 +52%	3 345 +2%	4 002 +20%	4 713 +18%	4 877 +3%	5 765 +18%	5 574 -3%	5 968 +7%	6 008 +1%	6 638 +10%	8 270 +25%	10 381 +26%	9 784 -6%	9 337 -5%	8 895 -5%	7 442 -16%	9 394 +26%	9 553 +2%	10 756 +13%	13 486 +25%	14 158 +5%	15 307 +8%	12 814 -16%	17 825 +39%	15 115 -15%	14 368 -5%	16 087 +12%	8 274 -49%	10 419 +26%	9 338 -10%	7 462 -20%	12 872 +73%	11 238 -13%	12 740 +13%	12 135 -5%	11 571 -5%	11 095 -4%	14 779 +33%	14 745 0%	12 114 -18%	18 550 +53%	14 146 -24%	17 295 +22%	15 873 -8%	11 726 -26%	14 884 +27%	20 552 +38%	23 577 +15%	27 796 +18%	25 116 -10%
Net Income
Tax Provision	(813)	(1 062)	(1 183)	(1 839)	(997)	(796)	(1 609)	(2 229)	(2 128)	50	(1 024)	(903)	(1 323)	(9)	(11)	(16)	(19)	(32)	(28)	(27)	(24)	150	144	126	126	168	175	51	83	18	(58)	(67)	(300)	(433)	(531)	(810)	(1 183)	(115)	(886)	(927)	(953)	(2 445)	(2 154)	(2 724)	(2 717)	(3 344)	(4 181)	(4 412)	(4 830)	(4 029)	(5 603)	(4 770)	(4 577)	(5 504)	(3 152)	(3 920)	(3 700)	(3 224)	(5 069)	(4 594)	(5 015)	(4 726)	(4 184)	(4 081)	(4 422)	(3 024)	(2 038)	(3 784)	(3 097)	(5 272)	(5 107)	(3 794)	(4 804)	(6 402)	(7 331)	(8 799)	(8 119)
Income from Continuing Operations	887	1 247	1 232	2 134	2 368	2 407	3 388	2 749	2 692	(254)	(12 888)	(13 204)	(16 702)	(3 925)	(3 684)	573	230	363	395	456	519	928	1 207	1 713	2 119	2 484	2 327	3 314	3 427	4 020	4 655	4 810	5 465	5 141	5 437	5 198	5 456	8 154	9 496	8 858	8 386	6 450	5 289	6 671	6 837	7 411	9 306	9 747	10 477	8 784	12 222	10 345	9 791	10 583	5 122	6 499	5 638	4 238	7 803	6 644	7 725	7 409	7 387	7 014	10 357	11 721	10 076	14 766	11 049	12 023	10 766	7 932	10 080	14 150	16 246	18 997	16 997
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	(88)	(88)	0	(87)	2	3	3	2	2	3	7	12	9	9	5	0	1	(1)	0	4	4	83	85	84	110	36	34	33	10	6	(82)	(92)	(106)	(108)	(20)	(58)	(47)	(106)	(106)	(57)	(52)	13	18	(262)	(253)
Net Income (Common)	875 N/A	1 235 +41%	1 232 0%	2 134 +73%	2 368 +11%	2 407 +2%	3 388 +41%	2 749 -19%	2 692 -2%	(254) N/A	(12 888) -4 974%	(13 204) -2%	(16 702) -26%	(3 925) +76%	(3 684) +6%	573 N/A	230 -60%	363 +58%	395 +9%	456 +15%	519 +14%	928 +79%	1 207 +30%	1 713 +42%	2 119 +24%	2 484 +17%	2 327 -6%	3 314 +42%	3 427 +3%	4 020 +17%	4 655 +16%	4 810 +3%	5 377 +12%	5 053 -6%	5 349 +6%	5 110 -4%	5 458 +7%	8 157 +49%	9 499 +16%	8 861 -7%	8 388 -5%	6 453 -23%	5 296 -18%	6 682 +26%	6 845 +2%	7 420 +8%	9 310 +25%	9 747 +5%	10 478 +8%	8 783 -16%	12 222 +39%	10 349 -15%	9 796 -5%	10 667 +9%	5 207 -51%	6 583 +26%	5 749 -13%	4 274 -26%	7 838 +83%	6 677 -15%	7 734 +16%	7 415 -4%	7 303 -2%	6 921 -5%	10 250 +48%	11 612 +13%	10 056 -13%	14 707 +46%	11 002 -25%	11 917 +8%	10 661 -11%	7 876 -26%	10 028 +27%	14 163 +41%	16 263 +15%	18 734 +15%	16 742 -11%
EPS (Diluted)	33.65 N/A	42.58 +27%	42.48 0%	64.66 +52%	71.75 +11%	72.93 +2%	99.64 +37%	83.3 -16%	81.57 -2%	-7.47 N/A	-390.54 -5 128%	-400.12 -2%	-491.23 -23%	-112.14 +77%	-99.56 +11%	15.48 N/A	6.2 -60%	9.81 +58%	10.67 +9%	12.31 +15%	14.02 +14%	25.08 +79%	32.62 +30%	46.29 +42%	57.27 +24%	67.13 +17%	54.11 -19%	77.06 +42%	79.69 +3%	93.48 +17%	108.25 +16%	111.86 +3%	125.04 +12%	118.19 -5%	124.39 +5%	118.83 -4%	126.93 +7%	190.78 +50%	220.9 +16%	206.06 -7%	195.06 -5%	150.92 -23%	123.16 -18%	155.39 +26%	159.18 +2%	167.62 +5%	190 +13%	198.91 +5%	215.13 +8%	180.34 -16%	250.94 +39%	212.41 -15%	201.09 -5%	218.97 +9%	106.89 -51%	135.09 +26%	118 -13%	87.73 -26%	160.86 +83%	136.92 -15%	158.66 +16%	152.12 -4%	150.03 -1%	142.32 -5%	210.75 +48%	238.75 +13%	207.07 -13%	302.68 +46%	226.38 -25%	230.74 +2%	193.74 -16%	143.05 -26%	182.1 +27%	257.26 +41%	295.66 +15%	340.61 +15%	304.39 -11%

Income Statement Balance Sheet Cash Flow Statement

Sun Frontier Fudousan Co Ltd
TSE:8934

Income Statement

Earnings Waterfall
Sun Frontier Fudousan Co Ltd

Income Statement
Sun Frontier Fudousan Co Ltd

See Also

Company

Help

Tools

Stocks

Sun Frontier Fudousan Co Ltd TSE:8934

Income Statement

Earnings Waterfall Sun Frontier Fudousan Co Ltd

Income Statement Sun Frontier Fudousan Co Ltd

See Also

Company

Help

Tools

Stocks

Sun Frontier Fudousan Co Ltd
TSE:8934

Earnings Waterfall
Sun Frontier Fudousan Co Ltd

Income Statement
Sun Frontier Fudousan Co Ltd