Income Statement

Revenue

+28%

+46%

10Y

Currency: JPY

	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	1	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	1	1	1	1	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
Revenue	7 709 N/A	7 655 -1%	7 916 +3%	8 000 +1%	8 674 +8%	8 921 +3%	9 228 +3%	9 349 +1%	9 607 +3%	9 923 +3%	10 068 +1%	10 191 +1%	9 978 -2%	9 432 -5%	8 936 -5%	8 956 +0%	9 019 +1%	9 205 +2%	12 509 +36%	12 351 -1%	12 257 -1%	12 246 0%	12 320 +1%	12 378 +0%	12 464 +1%	12 495 +0%	12 526 +0%	12 568 +0%	12 570 +0%	12 699 +1%	13 045 +3%	13 133 +1%	13 236 +1%	13 367 +1%	13 373 +0%	13 501 +1%	13 677 +1%	13 729 +0%	13 859 +1%	13 932 +1%	14 064 +1%	14 351 +2%	14 540 +1%	14 869 +2%	15 028 +1%	15 231 +1%	15 351 +1%	15 438 +1%	15 683 +2%	15 997 +2%	16 421 +3%	16 742 +2%	17 020 +2%	17 187 +1%	17 274 +1%	17 363 +1%	17 253 -1%	17 355 +1%	17 547 +1%	17 895 +2%	18 187 +2%	18 528 +2%	18 623 +1%	19 047 +2%	19 544 +3%	19 875 +2%	20 358 +2%	20 652 +1%	21 117 +2%	21 527 +2%	21 778 +1%	22 203 +2%	22 564 +2%	23 009 +2%	23 608 +3%	24 160 +2%	24 800 +3%	25 392 +2%
Gross Profit
Cost of Revenue	(6 211)	(6 182)	(6 240)	(6 353)	(6 848)	(7 076)	(7 172)	(7 195)	(7 286)	(7 584)	(7 695)	(7 956)	(7 937)	(7 600)	(7 315)	(7 312)	(7 442)	(7 604)	(10 328)	(10 242)	(10 133)	(10 073)	(9 988)	(9 929)	(9 973)	(10 003)	(10 139)	(10 217)	(10 211)	(10 306)	(10 595)	(10 722)	(10 860)	(10 961)	(10 882)	(10 853)	(10 933)	(10 952)	(11 007)	(11 092)	(11 171)	(11 357)	(11 434)	(11 684)	(11 820)	(11 935)	(12 067)	(12 152)	(12 360)	(12 580)	(13 028)	(13 280)	(13 479)	(13 624)	(13 496)	(13 521)	(13 609)	(13 632)	(13 845)	(14 054)	(14 106)	(14 310)	(14 306)	(14 596)	(14 955)	(15 270)	(15 688)	(15 943)	(16 115)	(16 394)	(16 444)	(16 958)	(17 241)	(17 448)	(17 917)	(17 884)	(18 264)	(19 329)
Gross Profit	1 498 N/A	1 474 -2%	1 676 +14%	1 647 -2%	1 827 +11%	1 845 +1%	2 056 +11%	2 154 +5%	2 321 +8%	2 339 +1%	2 373 +1%	2 235 -6%	2 042 -9%	1 831 -10%	1 621 -11%	1 645 +1%	1 576 -4%	1 601 +2%	2 181 +36%	2 108 -3%	2 124 +1%	2 173 +2%	2 333 +7%	2 449 +5%	2 490 +2%	2 492 +0%	2 387 -4%	2 351 -2%	2 359 +0%	2 393 +1%	2 450 +2%	2 411 -2%	2 376 -1%	2 406 +1%	2 491 +4%	2 648 +6%	2 744 +4%	2 777 +1%	2 852 +3%	2 840 0%	2 893 +2%	2 994 +3%	3 106 +4%	3 185 +3%	3 208 +1%	3 296 +3%	3 284 0%	3 286 +0%	3 323 +1%	3 417 +3%	3 393 -1%	3 462 +2%	3 541 +2%	3 563 +1%	3 778 +6%	3 842 +2%	3 644 -5%	3 723 +2%	3 702 -1%	3 841 +4%	4 081 +6%	4 218 +3%	4 317 +2%	4 451 +3%	4 589 +3%	4 605 +0%	4 670 +1%	4 709 +1%	5 002 +6%	5 133 +3%	5 334 +4%	5 245 -2%	5 323 +1%	5 561 +4%	5 691 +2%	6 276 +10%	6 536 +4%	6 063 -7%
Operating Income
Operating Expenses	(1 080)	(1 022)	(1 093)	(1 118)	(1 133)	(1 173)	(1 306)	(1 381)	(1 444)	(1 466)	(1 470)	(1 467)	(1 380)	(1 303)	(1 228)	(1 135)	(1 101)	(1 059)	(1 490)	(1 501)	(1 528)	(1 541)	(1 522)	(1 507)	(1 523)	(1 554)	(1 546)	(1 585)	(1 592)	(1 588)	(1 641)	(1 652)	(1 670)	(1 686)	(1 579)	(1 571)	(1 599)	(1 635)	(1 727)	(1 771)	(1 815)	(1 827)	(1 858)	(1 909)	(1 915)	(1 938)	(1 929)	(1 932)	(1 944)	(1 957)	(2 025)	(2 126)	(2 196)	(2 208)	(2 165)	(2 059)	(1 959)	(1 920)	(1 895)	(1 985)	(2 070)	(2 127)	(2 248)	(2 273)	(2 327)	(2 371)	(2 445)	(2 619)	(2 773)	(2 853)	(3 028)	(3 119)	(3 150)	(3 254)	(3 272)	(3 196)	(3 103)	(3 122)
Selling, General & Administrative	(1 079)	(1 024)	(1 093)	(1 118)	(1 136)	(1 173)	(1 306)	(1 379)	(1 444)	(1 451)	(1 470)	(1 421)	(1 334)	(1 258)	(1 181)	(1 085)	(1 048)	(1 006)	(1 413)	(1 433)	(1 458)	(1 473)	(1 455)	(1 443)	(1 465)	(1 499)	(1 493)	(1 531)	(1 535)	(1 529)	(1 576)	(1 601)	(1 633)	(1 666)	(1 524)	(1 570)	(1 598)	(1 634)	(1 660)	(1 770)	(1 813)	(1 826)	(1 789)	(1 907)	(1 915)	(1 937)	(1 856)	(1 930)	(1 943)	(1 956)	(1 961)	(2 126)	(2 196)	(2 207)	(2 092)	(2 058)	(1 958)	(1 920)	(1 825)	(1 985)	(2 069)	(2 127)	(2 177)	(2 271)	(2 325)	(2 370)	(2 340)	(2 619)	(2 773)	(2 851)	(2 879)	(3 116)	(3 149)	(3 253)	(3 167)	(3 195)	(3 101)	(3 121)
Research & Development	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(33)	0	0	0	(45)	0	0	0	(17)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(15)	(32)	(46)	(46)	(44)	(47)	(50)	(53)	(53)	(78)	(68)	(70)	(68)	(67)	(65)	(57)	(55)	(53)	(55)	(57)	(60)	(63)	0	0	0	(54)	0	0	0	(66)	0	0	0	(68)	0	0	0	(72)	0	0	0	(64)	0	0	0	(72)	0	0	0	(69)	0	0	0	(70)	0	0	0	(71)	0	0	0	(103)	0	0	0	(86)	0	0	0
Other Operating Expenses	0	0	0	0	3	0	0	0	0	0	32	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(51)	(37)	(20)	(2)	(1)	(1)	0	(1)	(1)	(2)	(1)	(1)	0	0	0	(1)	(2)	0	(1)	0	0	0	(1)	(1)	(1)	(1)	0	(1)	0	(1)	0	(1)	(2)	(2)	(1)	(1)	0	0	0	(1)	(3)	(1)	(1)	(2)	(1)	0	(1)
Operating Income	418 N/A	452 +8%	583 +29%	529 -9%	694 +31%	672 -3%	749 +11%	773 +3%	877 +13%	873 0%	904 +3%	768 -15%	662 -14%	529 -20%	393 -26%	510 +30%	476 -7%	542 +14%	691 +27%	608 -12%	596 -2%	632 +6%	811 +28%	942 +16%	968 +3%	938 -3%	842 -10%	765 -9%	767 +0%	805 +5%	809 +1%	759 -6%	706 -7%	720 +2%	912 +27%	1 077 +18%	1 145 +6%	1 142 0%	1 125 -1%	1 069 -5%	1 078 +1%	1 167 +8%	1 248 +7%	1 276 +2%	1 293 +1%	1 358 +5%	1 355 0%	1 354 0%	1 379 +2%	1 460 +6%	1 368 -6%	1 336 -2%	1 345 +1%	1 355 +1%	1 613 +19%	1 783 +11%	1 685 -5%	1 803 +7%	1 807 +0%	1 856 +3%	2 011 +8%	2 091 +4%	2 069 -1%	2 178 +5%	2 262 +4%	2 234 -1%	2 225 0%	2 090 -6%	2 229 +7%	2 280 +2%	2 306 +1%	2 126 -8%	2 173 +2%	2 307 +6%	2 419 +5%	3 080 +27%	3 433 +11%	2 941 -14%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	9	21	26	25	19	26	27	56	53	64	64	35	33	24	27	28	31	33	33	30	29	31	30	33	33	30	35	31	33	36	33	87	100	94	95	43	29	27	30	28	27	30	27	30	30	30	32	32	36	38	39	39	41	41	44	46	52	62	65	70	70	68	71	71	74	81	92	103	122
Non-Reccuring Items	4	2	(5)	(8)	(11)	(9)	(8)	(34)	(8)	(6)	25	82	85	4	(128)	(156)	(70)	(36)	(42)	(30)	(36)	(25)	(129)	(136)	(135)	(129)	(8)	(3)	(3)	0	2	2	2	(2)	(3)	(1)	(7)	(8)	(15)	(18)	(12)	(11)	(5)	0	2	3	6	6	3	3	1	1	0	1	(14)	(14)	236	339	423	423	246	178	108	108	35	(136)	(142)	(142)	(142)	(7)	(2)	(3)	(4)	(4)	(2)	(1)	0	1
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	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	0	0	0	0	0	0	0
Total Other Income	4	11	22	25	24	28	43	78	55	37	(2)	(7)	27	117	208	205	137	72	79	61	49	42	38	26	17	13	15	17	16	15	12	8	8	9	8	7	8	6	5	6	5	5	4	4	4	5	7	4	3	4	5	6	8	8	8	8	5	6	6	5	7	10	10	10	13	8	11	10	8	7	7	1	0	1	6	5	7	5
Pre-Tax Income	426 N/A	465 +9%	600 +29%	546 -9%	707 +30%	691 -2%	785 +13%	817 +4%	924 +13%	914 -1%	948 +4%	870 -8%	799 -8%	669 -16%	498 -26%	586 +18%	600 +2%	631 +5%	792 +26%	703 -11%	644 -8%	683 +6%	744 +9%	860 +16%	878 +2%	854 -3%	884 +4%	812 -8%	810 0%	848 +5%	854 +1%	800 -6%	750 -6%	760 +1%	947 +25%	1 118 +18%	1 177 +5%	1 173 0%	1 151 -2%	1 090 -5%	1 158 +6%	1 261 +9%	1 341 +6%	1 375 +3%	1 342 -2%	1 397 +4%	1 397 N/A	1 396 0%	1 415 +1%	1 494 +6%	1 404 -6%	1 370 -2%	1 383 +1%	1 394 +1%	1 637 +17%	1 809 +11%	1 958 +8%	2 184 +12%	2 274 +4%	2 323 +2%	2 303 -1%	2 320 +1%	2 228 -4%	2 340 +5%	2 356 +1%	2 158 -8%	2 156 0%	2 023 -6%	2 165 +7%	2 350 +9%	2 372 +1%	2 195 -7%	2 240 +2%	2 378 +6%	2 504 +5%	3 176 +27%	3 543 +12%	3 069 -13%
Net Income
Tax Provision	(142)	(110)	(137)	(19)	(302)	(284)	(323)	(362)	(398)	(393)	(386)	(339)	(313)	(266)	(222)	(258)	(277)	(284)	(360)	(339)	(305)	(370)	(414)	(448)	(429)	(370)	(343)	(319)	(329)	(342)	(369)	(334)	(313)	(314)	(422)	(485)	(498)	(490)	(445)	(418)	(432)	(458)	(445)	(461)	(449)	(465)	(455)	(448)	(454)	(484)	(471)	(461)	(469)	(474)	(553)	(607)	(655)	(723)	(739)	(765)	(754)	(758)	(726)	(751)	(709)	(622)	(564)	(505)	(565)	(624)	(667)	(617)	(630)	(664)	(644)	(821)	(916)	(729)
Income from Continuing Operations	285	355	464	527	405	407	461	454	526	521	562	530	486	403	277	329	323	346	433	365	339	312	329	412	450	484	541	493	481	506	485	466	437	446	525	633	679	683	706	672	726	803	896	914	893	932	942	948	961	1 010	933	909	914	920	1 084	1 202	1 303	1 461	1 535	1 558	1 549	1 562	1 502	1 589	1 647	1 536	1 592	1 518	1 600	1 726	1 705	1 578	1 610	1 714	1 860	2 355	2 627	2 340
Income to Minority Interest	2	0	0	(0)	(0)	(0)	0	(0)	(0)	(1)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	0	0	1	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	(1)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	0	0	0	0	0	0	0
Net Income (Common)	287 N/A	355 +24%	464 +30%	526 +14%	405 -23%	407 +1%	462 +13%	454 -2%	526 +16%	521 -1%	561 +8%	530 -6%	486 -8%	403 -17%	277 -31%	328 +19%	323 -2%	346 +7%	432 +25%	364 -16%	339 -7%	312 -8%	329 +5%	411 +25%	449 +9%	483 +8%	540 +12%	492 -9%	480 -2%	506 +5%	484 -4%	464 -4%	436 -6%	444 +2%	524 +18%	633 +21%	678 +7%	683 +1%	705 +3%	671 -5%	724 +8%	801 +11%	895 +12%	912 +2%	893 -2%	930 +4%	941 +1%	947 +1%	960 +1%	1 010 +5%	932 -8%	908 -3%	913 +1%	920 +1%	1 083 +18%	1 201 +11%	1 302 +8%	1 457 +12%	1 533 +5%	1 556 +2%	1 547 -1%	1 562 +1%	1 501 -4%	1 587 +6%	1 645 +4%	1 534 -7%	1 589 +4%	1 517 -5%	1 596 +5%	1 722 +8%	1 702 -1%	1 575 -7%	1 609 +2%	1 714 +7%	1 860 +9%	2 355 +27%	2 627 +12%	2 340 -11%
EPS (Diluted)	40.92 N/A	50.04 +22%	66.22 +32%	75.18 +14%	57 -24%	58.17 +2%	65.92 +13%	63.98 -3%	75.08 +17%	74.39 -1%	81.33 +9%	80.28 -1%	73.59 -8%	60.07 -18%	41.89 -30%	49.74 +19%	48.86 -2%	53.18 +9%	61.71 +16%	56.03 -9%	52.13 -7%	48 -8%	54.83 +14%	64.26 +17%	70.09 +9%	75.4 +8%	90 +19%	76.92 -15%	75.03 -2%	79.03 +5%	80.66 +2%	72.53 -10%	68.04 -6%	70.47 +4%	82.55 +17%	100.47 +22%	107.61 +7%	108.41 +1%	112.29 +4%	106.5 -5%	114.92 +8%	129.19 +12%	144 +11%	149.5 +4%	144.03 -4%	150 +4%	153.11 +2%	152.74 0%	154.83 +1%	165.09 +7%	152.06 -8%	149.54 -2%	149.93 +0%	150.63 +0%	177.68 +18%	196.31 +10%	213.83 +9%	240.07 +12%	251.43 +5%	256.08 +2%	252.95 -1%	255.87 +1%	246.03 -4%	260.07 +6%	269.09 +3%	250.73 -7%	259.92 +4%	247.85 -5%	260.17 +5%	280.99 +8%	277.23 -1%	256.6 -7%	267.47 +4%	277.72 +4%	301.93 +9%	380.94 +26%	424.02 +11%	376.86 -11%

Income Statement Balance Sheet Cash Flow Statement

KSK Co Ltd
TSE:9687

Income Statement

Earnings Waterfall
KSK Co Ltd

Income Statement
KSK Co Ltd

See Also

Company

Help

Tools

Stocks

KSK Co Ltd TSE:9687

Income Statement

Earnings Waterfall KSK Co Ltd

Income Statement KSK Co Ltd

See Also

Company

Help

Tools

Stocks

KSK Co Ltd
TSE:9687

Earnings Waterfall
KSK Co Ltd

Income Statement
KSK Co Ltd