Income Statement

Revenue

+13%

+30%

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
Revenue	167 375 N/A	175 209 +5%	182 494 +4%	186 692 +2%	187 478 +0%	186 632 0%	187 860 +1%	187 975 +0%	188 153 +0%	186 694 -1%	188 062 +1%	188 075 +0%	189 965 +1%	188 583 -1%	188 608 +0%	182 212 -3%	176 005 -3%	172 937 -2%	173 492 +0%	176 093 +1%	177 524 +1%	235 398 +33%	234 330 0%	235 260 +0%	238 570 +1%	239 845 +1%	246 421 +3%	248 426 +1%	249 350 +0%	253 774 +2%	258 052 +2%	260 917 +1%	264 660 +1%	267 928 +1%	270 452 +1%	275 220 +2%	277 189 +1%	276 473 0%	276 157 0%	277 366 +0%	277 485 +0%	280 779 +1%	281 252 +0%	285 338 +1%	291 472 +2%	295 879 +2%	299 751 +1%	301 912 +1%	302 153 +0%	302 511 +0%	299 709 -1%	300 337 +0%	300 788 +0%	301 744 +0%	301 445 0%	299 278 -1%	296 679 -1%	293 638 -1%	279 484 -5%	266 248 -5%	262 726 -1%	264 557 +1%	278 738 +5%	290 149 +4%	296 153 +2%	298 276 +1%	298 752 +0%	299 433 +0%	302 220 +1%	304 566 +1%	304 003 0%	306 620 +1%	306 029 0%	307 898 +1%	313 895 +2%	314 904 +0%	318 313 +1%	324 056 +2%	326 948 +1%	335 784 +3%	340 403 +1%
Gross Profit
Cost of Revenue	(120 355)	(123 912)	(126 278)	(128 814)	(128 320)	(126 815)	(128 176)	(130 068)	(133 243)	(134 060)	(136 401)	(137 073)	(139 905)	(140 085)	(141 357)	(138 361)	(132 969)	(127 299)	(127 269)	(126 394)	(127 347)	(170 291)	(169 404)	(170 343)	(171 913)	(172 812)	(175 214)	(179 003)	(179 693)	(182 200)	(184 192)	(183 001)	(185 962)	(187 440)	(190 894)	(194 523)	(195 432)	(196 729)	(196 187)	(198 284)	(197 743)	(199 663)	(197 238)	(201 768)	(206 934)	(211 996)	(217 911)	(219 024)	(219 189)	(217 789)	(218 869)	(219 312)	(218 960)	(220 469)	(220 497)	(219 153)	(220 317)	(218 779)	(208 067)	(199 917)	(195 986)	(193 270)	(199 224)	(206 547)	(209 578)	(211 293)	(213 729)	(213 463)	(218 539)	(225 000)	(226 334)	(230 399)	(231 024)	(231 190)	(235 913)	(236 071)	(236 404)	(237 290)	(236 015)	(234 541)	(235 355)
Gross Profit	47 020 N/A	51 297 +9%	56 216 +10%	57 878 +3%	59 158 +2%	59 817 +1%	59 684 0%	57 907 -3%	54 910 -5%	52 634 -4%	51 661 -2%	51 002 -1%	50 060 -2%	48 498 -3%	47 251 -3%	43 851 -7%	43 036 -2%	45 638 +6%	46 223 +1%	49 699 +8%	50 177 +1%	65 107 +30%	64 926 0%	64 917 0%	66 657 +3%	67 033 +1%	71 207 +6%	69 423 -3%	69 657 +0%	71 574 +3%	73 860 +3%	77 916 +5%	78 698 +1%	80 488 +2%	79 558 -1%	80 697 +1%	81 757 +1%	79 744 -2%	79 970 +0%	79 082 -1%	79 742 +1%	81 116 +2%	84 014 +4%	83 570 -1%	84 538 +1%	83 883 -1%	81 840 -2%	82 888 +1%	82 964 +0%	84 722 +2%	80 840 -5%	81 025 +0%	81 828 +1%	81 275 -1%	80 948 0%	80 125 -1%	76 362 -5%	74 859 -2%	71 417 -5%	66 331 -7%	66 740 +1%	71 287 +7%	79 514 +12%	83 602 +5%	86 575 +4%	86 983 +0%	85 023 -2%	85 970 +1%	83 681 -3%	79 566 -5%	77 669 -2%	76 221 -2%	75 005 -2%	76 708 +2%	77 982 +2%	78 833 +1%	81 909 +4%	86 766 +6%	90 933 +5%	101 243 +11%	105 048 +4%
Operating Income
Operating Expenses	(39 978)	(41 935)	(44 859)	(45 826)	(45 633)	(45 196)	(45 347)	(44 835)	(45 077)	(44 483)	(45 063)	(44 163)	(43 666)	(42 989)	(42 890)	(41 058)	(39 656)	(38 783)	(39 416)	(40 836)	(41 063)	(55 254)	(54 593)	(54 664)	(56 220)	(56 571)	(58 437)	(58 158)	(57 639)	(58 159)	(58 891)	(59 837)	(61 368)	(62 740)	(63 802)	(65 260)	(65 396)	(64 606)	(63 811)	(63 190)	(63 136)	(64 546)	(64 942)	(65 444)	(66 422)	(66 605)	(66 955)	(66 784)	(66 356)	(66 088)	(65 712)	(65 201)	(65 355)	(65 111)	(64 777)	(64 365)	(63 358)	(62 294)	(59 097)	(56 723)	(55 922)	(56 874)	(60 236)	(63 103)	(64 865)	(65 552)	(65 491)	(65 602)	(65 380)	(65 063)	(64 772)	(64 722)	(64 476)	(64 371)	(64 589)	(64 785)	(65 703)	(67 062)	(69 452)	(73 017)	(75 273)
Selling, General & Administrative	(39 978)	(41 935)	(44 859)	(45 826)	(45 633)	(45 196)	(45 347)	(44 835)	(45 077)	(44 483)	(45 063)	(44 163)	(43 666)	(42 989)	(42 890)	(41 058)	(39 656)	(38 783)	(39 416)	(40 836)	(41 063)	(55 254)	(54 593)	(54 664)	(56 220)	(56 571)	(58 436)	(58 157)	(57 638)	(58 158)	(58 892)	(59 838)	(61 370)	(62 739)	(63 801)	(65 260)	(65 394)	(64 605)	(63 811)	(63 188)	(63 135)	(64 546)	(64 942)	(65 445)	(66 421)	(66 604)	(66 953)	(66 782)	(66 356)	(66 088)	(65 468)	(65 200)	(65 354)	(65 110)	(64 776)	(64 365)	(63 358)	(62 294)	(59 096)	(56 723)	(55 922)	(56 873)	(60 234)	(63 102)	(64 864)	(65 550)	(65 489)	(65 600)	(65 378)	(65 062)	(64 772)	(64 721)	(64 474)	(64 370)	(64 587)	(64 784)	(65 703)	(67 061)	(68 696)	(73 016)	(75 271)
Other Operating Expenses	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	(1)	(1)	(1)	(1)	0	1	2	(1)	(1)	0	(2)	0	0	(2)	(1)	0	0	0	(1)	(1)	(2)	(2)	0	0	(244)	(1)	(1)	(1)	0	0	0	0	(1)	0	0	(1)	(2)	(1)	0	(2)	(2)	(2)	0	(1)	0	(1)	(2)	(1)	(2)	(1)	0	(1)	(756)	(1)	(2)
Operating Income	7 042 N/A	9 362 +33%	11 357 +21%	12 052 +6%	13 525 +12%	14 621 +8%	14 337 -2%	13 072 -9%	9 833 -25%	8 151 -17%	6 598 -19%	6 839 +4%	6 394 -7%	5 509 -14%	4 361 -21%	2 793 -36%	3 380 +21%	6 855 +103%	6 807 -1%	8 863 +30%	9 114 +3%	9 853 +8%	10 333 +5%	10 253 -1%	10 437 +2%	10 462 +0%	12 770 +22%	11 265 -12%	12 018 +7%	13 415 +12%	14 969 +12%	18 079 +21%	17 330 -4%	17 748 +2%	15 756 -11%	15 437 -2%	16 361 +6%	15 138 -7%	16 159 +7%	15 892 -2%	16 606 +4%	16 570 0%	19 072 +15%	18 126 -5%	18 116 0%	17 278 -5%	14 885 -14%	16 104 +8%	16 608 +3%	18 634 +12%	15 128 -19%	15 824 +5%	16 473 +4%	16 164 -2%	16 171 +0%	15 760 -3%	13 004 -17%	12 565 -3%	12 320 -2%	9 608 -22%	10 818 +13%	14 413 +33%	19 278 +34%	20 499 +6%	21 710 +6%	21 431 -1%	19 532 -9%	20 368 +4%	18 301 -10%	14 503 -21%	12 897 -11%	11 499 -11%	10 529 -8%	12 337 +17%	13 393 +9%	14 048 +5%	16 206 +15%	19 704 +22%	21 481 +9%	28 226 +31%	29 775 +5%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	819	1 093	1 505	1 343	1 245	1 391	1 461	1 543	1 782	2 099	2 237	2 466	2 286	2 600	2 434	2 238	2 215	1 985	2 225	2 002	1 907	1 821	1 511	1 370	1 151	1 289	1 390	1 930	2 150	2 193	2 101	1 728	2 148	5 325	2 044	2 017	2 739	3 530	3 899	4 495	3 676	3 159	3 416	3 157	19 214	4 085	19 747	19 946	4 436	5 591	5 462	6 435	6 338	9 283	10 228	11 405	12 592	11 603	11 966	11 169	15 335	12 280	12 156	12 180	15 369	16 296	16 340	17 423	16 696
Non-Reccuring Items	(754)	(1 126)	(661)	(436)	(48)	(77)	(77)	(44)	(13)	(13)	(806)	(765)	(796)	(1 217)	(1 984)	(2 026)	(821)	(194)	(637)	(776)	(576)	(693)	(252)	(202)	(690)	(361)	(613)	(588)	(189)	(1 727)	(2 656)	(2 526)	(2 558)	(2 135)	(179)	(589)	(572)	63	(716)	(438)	(460)	64	60	136	627	638	1 582	1 539	917	684	0	(237)	(90)	(211)	(399)	(364)	(395)	14 568	(846)	(902)	(1 581)	(1 517)	(1 460)	(1 407)	(732)	(780)	(615)	(604)	(581)	(2 982)	(2 972)	(2 989)	(3 019)	(778)	(794)	(815)	(757)	(778)	0	(588)	(622)
Gain/Loss on Disposition of Assets	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	1 304	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
Total Other Income	(149)	(123)	(4)	104	162	229	429	637	747	1 082	1 350	1 726	1 001	638	254	364	513	366	372	196	243	555	539	554	699	518	535	501	410	392	413	382	424	379	1 936	2 331	2 451	1 022	977	463	421	523	432	552	335	205	3 747	3 809	3 759	433	250	220	416	440	472	472	445	540	526	512	506	346	489	491	515	533	514	553	523	495	359	412	412	544	774	602	742	998	868	1 076	1 049
Pre-Tax Income	6 139 N/A	8 113 +32%	10 692 +32%	11 720 +10%	13 639 +16%	14 773 +8%	14 689 -1%	13 665 -7%	10 567 -23%	9 220 -13%	7 142 -23%	7 800 +9%	7 418 -5%	6 023 -19%	4 136 -31%	2 474 -40%	4 317 +74%	8 418 +95%	8 003 -5%	9 826 +23%	10 563 +8%	11 814 +12%	12 857 +9%	13 071 +2%	12 732 -3%	13 219 +4%	15 126 +14%	13 416 -11%	14 454 +8%	14 065 -3%	14 951 +6%	17 937 +20%	17 103 -5%	19 117 +12%	19 024 0%	18 549 -2%	19 391 +5%	17 512 -10%	17 810 +2%	17 847 +0%	18 717 +5%	19 350 +3%	21 665 +12%	20 542 -5%	21 226 +3%	23 446 +10%	22 258 -5%	23 469 +5%	24 023 +2%	23 281 -3%	19 277 -17%	20 302 +5%	20 475 +1%	19 552 -5%	19 660 +1%	19 025 -3%	32 268 +70%	31 758 -2%	31 747 0%	29 164 -8%	14 179 -51%	18 833 +33%	23 769 +26%	26 018 +9%	27 831 +7%	30 467 +9%	29 659 -3%	31 722 +7%	30 835 -3%	23 619 -23%	22 250 -6%	20 091 -10%	23 257 +16%	24 383 +5%	25 529 +5%	26 015 +2%	31 560 +21%	36 220 +15%	38 689 +7%	46 137 +19%	46 898 +2%
Net Income
Tax Provision	(2 869)	(3 803)	(4 513)	(5 045)	(5 803)	(6 463)	(6 531)	(6 035)	(4 647)	(3 990)	(2 913)	(3 088)	(2 411)	(2 544)	(1 751)	(1 565)	(1 905)	(3 416)	(3 221)	(3 912)	(3 876)	(4 662)	(4 940)	(4 957)	(5 626)	(5 592)	(6 330)	(5 848)	(4 810)	(4 720)	(5 183)	(6 203)	(6 639)	(7 146)	(6 379)	(6 138)	(6 520)	(6 203)	(6 786)	(6 707)	(7 069)	(6 882)	(7 805)	(7 556)	(7 301)	(7 120)	(6 634)	(6 974)	(6 876)	(7 192)	(5 584)	(5 920)	(6 440)	(6 436)	(6 529)	(6 324)	(5 522)	(5 199)	(4 843)	(3 811)	(4 136)	(6 147)	(7 937)	(8 466)	(8 742)	(9 333)	(8 726)	(8 962)	(8 484)	(6 777)	(6 328)	(5 896)	(6 868)	(6 955)	(7 118)	(7 445)	(9 565)	(10 034)	(11 066)	(13 045)	(12 665)
Income from Continuing Operations	3 270	4 310	6 179	6 675	7 836	8 310	8 158	7 630	5 920	5 230	4 229	4 712	5 007	3 479	2 385	909	2 412	5 002	4 782	5 914	6 687	7 152	7 917	8 114	7 106	7 627	8 796	7 568	9 644	9 345	9 768	11 734	10 464	11 971	12 645	12 411	12 871	11 309	11 024	11 140	11 648	12 468	13 860	12 986	13 925	16 326	15 624	16 495	17 147	16 089	13 693	14 382	14 035	13 116	13 131	12 701	26 746	26 559	26 904	25 353	10 043	12 686	15 832	17 552	19 089	21 134	20 933	22 760	22 351	16 842	15 922	14 195	16 389	17 428	18 411	18 570	21 995	26 186	27 623	33 092	34 233
Income to Minority Interest	(96)	31	(67)	(35)	(172)	(177)	(201)	(217)	(195)	(181)	(175)	(208)	(244)	(297)	(304)	(611)	(551)	(542)	(223)	(225)	(267)	(135)	(129)	(118)	(9)	(130)	(149)	(168)	(268)	(314)	(290)	(318)	(304)	(292)	(286)	(240)	(243)	(314)	(308)	(300)	(355)	(298)	(378)	(497)	(504)	(377)	(329)	(213)	(129)	(240)	(194)	(202)	(193)	(237)	(217)	(198)	(175)	(160)	(143)	(99)	(79)	(85)	(112)	(115)	(139)	(134)	(126)	(127)	(161)	(237)	(277)	(283)	(341)	(290)	(344)	(346)	(348)	(368)	(340)	(316)	(278)
Net Income (Common)	3 174 N/A	4 338 +37%	6 112 +41%	6 642 +9%	7 666 +15%	8 132 +6%	7 954 -2%	7 413 -7%	5 725 -23%	5 048 -12%	4 056 -20%	4 504 +11%	4 762 +6%	3 180 -33%	2 079 -35%	296 -86%	1 858 +528%	4 460 +140%	4 559 +2%	5 686 +25%	6 414 +13%	7 013 +9%	7 785 +11%	7 995 +3%	7 097 -11%	7 496 +6%	8 646 +15%	7 401 -14%	9 377 +27%	9 030 -4%	9 476 +5%	11 415 +20%	10 157 -11%	11 678 +15%	12 359 +6%	12 169 -2%	12 628 +4%	10 994 -13%	10 715 -3%	10 839 +1%	11 292 +4%	12 169 +8%	13 480 +11%	12 489 -7%	13 420 +7%	15 949 +19%	15 297 -4%	16 282 +6%	17 018 +5%	15 848 -7%	13 497 -15%	14 179 +5%	13 841 -2%	12 879 -7%	12 914 +0%	12 503 -3%	26 571 +113%	26 398 -1%	26 762 +1%	25 253 -6%	9 962 -61%	12 600 +26%	15 717 +25%	17 436 +11%	18 950 +9%	20 999 +11%	20 805 -1%	22 632 +9%	22 189 -2%	16 603 -25%	15 645 -6%	13 910 -11%	16 046 +15%	17 138 +7%	18 066 +5%	18 224 +1%	21 648 +19%	25 816 +19%	27 282 +6%	32 774 +20%	33 952 +4%
EPS (Diluted)	31.42 N/A	42.52 +35%	60.51 +42%	65.76 +9%	75.15 +14%	80.51 +7%	78.75 -2%	72.67 -8%	56.68 -22%	50.48 -11%	40.15 -20%	44.59 +11%	47.62 +7%	31.48 -34%	20.79 -34%	2.95 -86%	18.21 +517%	44.6 +145%	45.59 +2%	56.86 +25%	64.14 +13%	70.13 +9%	77.84 +11%	79.95 +3%	70.97 -11%	74.95 +6%	86.46 +15%	74.01 -14%	93.77 +27%	90.3 -4%	94.76 +5%	114.15 +20%	101.57 -11%	116.78 +15%	114.43 -2%	112.67 -2%	116.92 +4%	101.46 -13%	99.21 -2%	100.36 +1%	104.55 +4%	112.38 +7%	125.98 +12%	116.71 -7%	125.42 +7%	148.65 +19%	142.96 -4%	152.16 +6%	159.04 +5%	147.84 -7%	126.14 -15%	132.51 +5%	129.16 -3%	120.18 -7%	120.51 +0%	116.67 -3%	250.13 +114%	248.58 -1%	257.39 +4%	242.86 -6%	96.75 -60%	122.08 +26%	154.83 +27%	171.74 +11%	186.58 +9%	206.79 +11%	204.77 -1%	222.73 +9%	218.39 -2%	163.41 -25%	153.98 -6%	136.91 -11%	157.92 +15%	168.66 +7%	177.79 +5%	179.34 +1%	213.02 +19%	254.04 +19%	269.48 +6%	325.65 +21%	337.56 +4%

Income Statement Balance Sheet Cash Flow Statement

TV Asahi Holdings Corp
TSE:9409

Income Statement

Earnings Waterfall
TV Asahi Holdings Corp

Income Statement
TV Asahi Holdings Corp

See Also

Company

Help

Tools

Stocks

TV Asahi Holdings Corp TSE:9409

Income Statement

Earnings Waterfall TV Asahi Holdings Corp

Income Statement TV Asahi Holdings Corp

See Also

Company

Help

Tools

Stocks

TV Asahi Holdings Corp
TSE:9409

Earnings Waterfall
TV Asahi Holdings Corp

Income Statement
TV Asahi Holdings Corp