Vision Inc
TSE:9416

Watchlist Manager
Vision Inc Logo
Vision Inc
TSE:9416
Watchlist
Price: 1 280 JPY -1.23% Market Closed
Market Cap: 65.2B JPY

Income Statement

Earnings Waterfall
Vision Inc

Revenue
37.2B JPY
Cost of Revenue
-16.1B JPY
Gross Profit
21.1B JPY
Operating Expenses
-15.6B JPY
Operating Income
5.5B JPY
Other Expenses
-2B JPY
Net Income
3.5B JPY

Income Statement
Vision Inc

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Interest Expense
1
1
1
1
1
1
1
0
0
0
0
0
10
13
15
17
8
5
0
0
0
0
3
6
8
12
12
11
12
12
12
12
12
11
10
0
Revenue
14 313
N/A
14 844
+4%
15 683
+6%
16 242
+4%
16 986
+5%
17 555
+3%
18 151
+3%
19 060
+5%
20 194
+6%
21 504
+6%
23 051
+7%
24 585
+7%
26 234
+7%
27 318
+4%
26 837
-2%
24 011
-11%
19 879
-17%
16 654
-16%
14 604
-12%
15 669
+7%
16 938
+8%
18 101
+7%
19 771
+9%
21 085
+7%
23 187
+10%
25 488
+10%
28 226
+11%
29 479
+4%
30 964
+5%
31 808
+3%
32 042
+1%
33 209
+4%
33 965
+2%
35 529
+5%
36 185
+2%
37 194
+3%
Gross Profit
Cost of Revenue
(6 133)
(6 221)
(6 541)
(6 766)
(7 127)
(7 394)
(7 580)
(7 931)
(8 276)
(8 854)
(9 534)
(10 258)
(11 012)
(11 628)
(11 692)
(10 995)
(9 335)
(7 861)
(6 887)
(7 193)
(8 151)
(9 093)
(10 395)
(11 127)
(12 017)
(13 157)
(14 187)
(14 127)
(14 269)
(14 005)
(13 544)
(14 093)
(14 325)
(14 959)
(15 392)
(16 056)
Gross Profit
8 181
N/A
8 622
+5%
9 142
+6%
9 476
+4%
9 858
+4%
10 161
+3%
10 571
+4%
11 129
+5%
11 918
+7%
12 650
+6%
13 517
+7%
14 327
+6%
15 222
+6%
15 690
+3%
15 145
-3%
13 016
-14%
10 544
-19%
8 794
-17%
7 718
-12%
8 476
+10%
8 788
+4%
9 008
+3%
9 376
+4%
9 958
+6%
11 170
+12%
12 331
+10%
14 039
+14%
15 353
+9%
16 695
+9%
17 803
+7%
18 498
+4%
19 116
+3%
19 641
+3%
20 570
+5%
20 793
+1%
21 138
+2%
Operating Income
Operating Expenses
(6 977)
(7 332)
(7 651)
(7 894)
(8 105)
(8 372)
(8 600)
(8 954)
(9 533)
(10 166)
(11 100)
(11 689)
(12 204)
(12 365)
(12 312)
(11 397)
(10 131)
(8 690)
(7 816)
(7 703)
(7 729)
(7 903)
(8 181)
(8 585)
(9 128)
(9 916)
(10 646)
(11 432)
(12 512)
(13 522)
(14 076)
(14 542)
(14 760)
(15 205)
(15 450)
(15 591)
Selling, General & Administrative
(6 977)
(7 332)
(7 651)
(7 894)
(8 105)
(8 372)
(8 559)
(8 954)
(9 533)
(10 166)
(10 789)
(11 389)
(11 904)
(12 365)
(12 312)
(11 397)
(10 131)
(8 690)
(7 816)
(7 703)
(7 729)
(7 903)
(8 153)
(8 585)
(9 128)
(9 916)
(10 646)
(11 432)
(12 512)
(13 522)
(14 076)
(14 542)
(14 760)
(15 205)
(15 450)
(15 591)
Other Operating Expenses
0
(0)
0
0
0
(0)
(41)
0
0
0
(310)
(300)
(300)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(28)
0
0
(0)
(0)
(0)
0
(0)
0
(0)
0
0
0
0
Operating Income
1 204
N/A
1 290
+7%
1 490
+16%
1 582
+6%
1 754
+11%
1 789
+2%
1 971
+10%
2 174
+10%
2 386
+10%
2 484
+4%
2 418
-3%
2 638
+9%
3 018
+14%
3 325
+10%
2 833
-15%
1 620
-43%
413
-75%
104
-75%
(98)
N/A
773
N/A
1 059
+37%
1 105
+4%
1 195
+8%
1 373
+15%
2 041
+49%
2 415
+18%
3 393
+41%
3 921
+16%
4 182
+7%
4 281
+2%
4 422
+3%
4 574
+3%
4 881
+7%
5 365
+10%
5 343
0%
5 548
+4%
Pre-Tax Income
Interest Income Expense
9
(9)
(14)
(3)
(3)
1
19
12
10
10
2
4
(5)
(16)
(10)
(21)
(8)
73
84
101
99
32
12
5
(2)
(2)
(1)
(12)
82
85
87
101
32
73
88
92
Non-Reccuring Items
(59)
(53)
(94)
(61)
(56)
(41)
0
(46)
(46)
(310)
0
(86)
(86)
(160)
(376)
(1 665)
(1 671)
(1 806)
(1 575)
(219)
(213)
(13)
0
(12)
(23)
(67)
(74)
(78)
(68)
(35)
(53)
(62)
(64)
(176)
(155)
(144)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(0)
(0)
3
0
0
0
0
0
0
68
78
0
68
1
1
0
1
0
0
0
0
0
0
0
0
(1)
(1)
(6)
(6)
Total Other Income
(15)
17
41
44
43
6
6
4
4
5
8
(12)
55
50
52
153
114
127
214
55
27
7
1
9
18
11
48
54
53
57
45
43
46
44
11
(4)
Pre-Tax Income
1 139
N/A
1 245
+9%
1 425
+14%
1 562
+10%
1 738
+11%
1 754
+1%
1 996
+14%
2 145
+7%
2 355
+10%
2 192
-7%
2 427
+11%
2 544
+5%
2 982
+17%
3 199
+7%
2 499
-22%
87
-97%
(1 085)
N/A
(1 424)
-31%
(1 375)
+3%
778
N/A
973
+25%
1 131
+16%
1 209
+7%
1 375
+14%
2 035
+48%
2 357
+16%
3 367
+43%
3 885
+15%
4 250
+9%
4 387
+3%
4 501
+3%
4 656
+3%
4 894
+5%
5 306
+8%
5 282
0%
5 485
+4%
Net Income
Tax Provision
(396)
(432)
(481)
(519)
(569)
(546)
(615)
(702)
(757)
(667)
(747)
(749)
(898)
(973)
(826)
(288)
97
239
307
(154)
(227)
(401)
(463)
(532)
(733)
(805)
(1 120)
(1 286)
(1 457)
(1 361)
(1 396)
(1 458)
(1 513)
(1 930)
(1 878)
(1 951)
Income from Continuing Operations
743
814
943
1 044
1 169
1 209
1 381
1 443
1 598
1 525
1 681
1 795
2 084
2 226
1 673
(202)
(988)
(1 185)
(1 069)
624
746
731
746
843
1 301
1 552
2 246
2 599
2 793
3 026
3 105
3 198
3 381
3 376
3 403
3 534
Income to Minority Interest
0
0
0
0
0
0
0
4
4
4
0
0
0
0
1
1
2
1
0
(0)
(2)
(2)
(3)
(3)
(4)
(4)
(3)
(2)
(1)
(0)
0
0
0
0
0
0
Net Income (Common)
743
N/A
814
+10%
943
+16%
1 044
+11%
1 169
+12%
1 209
+3%
1 381
+14%
1 447
+5%
1 602
+11%
1 529
-5%
1 685
+10%
1 795
+7%
2 084
+16%
2 226
+7%
1 673
-25%
(201)
N/A
(987)
-391%
(1 184)
-20%
(1 068)
+10%
624
N/A
744
+19%
729
-2%
743
+2%
839
+13%
1 298
+55%
1 549
+19%
2 243
+45%
2 596
+16%
2 792
+8%
3 026
+8%
3 105
+3%
3 198
+3%
3 381
+6%
3 376
0%
3 403
+1%
3 534
+4%
EPS (Diluted)
15.06
N/A
16.48
+9%
18.9
+15%
20.91
+11%
23.38
+12%
24.21
+4%
27.62
+14%
29.05
+5%
32.15
+11%
30.67
-5%
33.82
+10%
36.03
+7%
41.01
+14%
44.49
+8%
34.06
-23%
-4.27
N/A
-20.96
-391%
-25.07
-20%
-22.08
+12%
12.9
N/A
15.34
+19%
15.03
-2%
15.19
+1%
17.07
+12%
26.36
+54%
31.51
+20%
45.42
+44%
52.49
+16%
56.46
+8%
61.21
+8%
63.89
+4%
65.8
+3%
69.34
+5%
69.33
0%
69.56
+0%
71.83
+3%