Income Statement

Revenue

+31%

+139%

10Y

Currency: JPY

	Mar-2006	Jun-2006	Sep-2006	Mar-2007	Jun-2007	Sep-2007	Mar-2008	Jun-2008	Sep-2008	Mar-2009	Jun-2009	Sep-2009	Mar-2010	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	22	0	0	20	0	63	140	129	177	196	216	237	253	253	252	231	208	170	129	107	85	79	75	73	71	69	68	17	51	51	50	65	63	63	62	61	61	60	60	60	60	61	60	64	65	65	64	61	62	66	66	68	68	65	68	65	63	60	54	52	49	48	0	5	0	0	0
Revenue	56 433 N/A	58 107 +3%	58 659 +1%	59 153 +1%	57 955 -2%	58 025 +0%	57 158 -1%	54 731 -4%	52 702 -4%	51 707 -2%	47 550 -8%	45 508 -4%	44 005 -3%	45 346 +3%	45 256 0%	63 544 +40%	62 155 -2%	59 602 -4%	58 169 -2%	56 556 -3%	107 462 +90%	169 246 +57%	239 907 +42%	59 031 -75%	340 667 +477%	374 126 +10%	411 479 +10%	448 273 +9%	450 085 +0%	450 049 0%	441 730 -2%	433 432 -2%	425 665 -2%	424 092 0%	422 564 0%	424 930 +1%	84 971 -80%	413 429 +387%	407 101 -2%	395 015 -3%	396 004 +0%	401 351 +1%	401 414 +0%	404 020 +1%	405 172 +0%	405 500 +0%	403 741 0%	407 834 +1%	411 821 +1%	419 216 +2%	419 393 +0%	414 940 -1%	385 362 -7%	279 150 -28%	186 158 -33%	122 755 -34%	87 889 -28%	100 602 +14%	129 570 +29%	131 599 +2%	139 957 +6%	176 121 +26%	189 142 +7%	223 429 +18%	252 152 +13%	263 786 +5%	269 937 +2%	261 942 -3%	255 427 -2%	260 438 +2%	265 333 +2%	271 791 +2%	274 516 +1%	279 128 +2%	286 641 +3%	293 305 +2%
Gross Profit
Cost of Revenue	(59 438)	(60 849)	(61 368)	(61 550)	(61 510)	(61 862)	(61 028)	(31 698)	(58 813)	(44 347)	(58 202)	(12 949)	(12 796)	(12 360)	(11 974)	(6 209)	(13 278)	(12 821)	(12 895)	(5 957)	(61 595)	(118 004)	(184 135)	0	(278 089)	(307 414)	(340 139)	(371 109)	(372 700)	(372 784)	(365 036)	(358 025)	(350 844)	(348 354)	(346 396)	(347 568)	(68 866)	(337 612)	(331 940)	(323 720)	(324 400)	(329 090)	(329 190)	(331 649)	(333 513)	(334 601)	(333 689)	(337 315)	(339 827)	(344 066)	(343 634)	(339 932)	(318 077)	(233 645)	(156 875)	(101 349)	(65 916)	(75 119)	(98 606)	(100 465)	(108 966)	(136 890)	(147 007)	(174 336)	(197 571)	(206 527)	(211 959)	(207 443)	(203 444)	(208 629)	(213 424)	(218 821)	(221 575)	(225 048)	(231 239)	(236 528)
Gross Profit	(3 005) N/A	(2 742) +9%	(2 709) +1%	(2 397) +12%	(3 555) -48%	(3 837) -8%	(3 870) -1%	23 033 N/A	(6 111) N/A	7 360 N/A	(10 652) N/A	32 559 N/A	31 209 -4%	32 986 +6%	33 282 +1%	57 335 +72%	48 877 -15%	46 781 -4%	45 274 -3%	50 599 +12%	45 867 -9%	51 242 +12%	55 772 +9%	0 N/A	62 578 N/A	66 712 +7%	71 340 +7%	77 164 +8%	77 385 +0%	77 265 0%	76 694 -1%	75 407 -2%	74 821 -1%	75 738 +1%	76 168 +1%	77 362 +2%	16 105 -79%	75 817 +371%	75 161 -1%	71 295 -5%	71 604 +0%	72 261 +1%	72 224 0%	72 371 +0%	71 659 -1%	70 899 -1%	70 052 -1%	70 519 +1%	71 994 +2%	75 150 +4%	75 759 +1%	75 008 -1%	67 285 -10%	45 505 -32%	29 283 -36%	21 406 -27%	21 973 +3%	25 483 +16%	30 964 +22%	31 134 +1%	30 991 0%	39 231 +27%	42 135 +7%	49 093 +17%	54 581 +11%	57 259 +5%	57 978 +1%	54 499 -6%	51 983 -5%	51 809 0%	51 909 +0%	52 970 +2%	52 941 0%	54 080 +2%	55 402 +2%	56 777 +2%
Operating Income
Operating Expenses	0	0	0	0	0	0	0	(28 286)	0	(14 069)	3 685	(38 093)	(35 838)	(36 183)	(35 535)	(55 699)	(46 581)	(44 872)	(42 456)	(49 466)	(44 760)	(49 220)	(54 431)	(56 687)	(60 151)	(64 423)	(68 001)	(73 279)	(73 762)	(73 509)	(72 666)	(72 030)	(71 243)	(71 050)	(71 207)	(70 968)	(18 756)	(72 268)	(71 091)	(70 656)	(68 636)	(68 412)	(68 726)	(68 422)	(68 482)	(68 530)	(68 064)	(68 582)	(69 462)	(69 978)	(71 381)	(71 359)	(68 893)	(64 065)	(57 443)	(53 356)	(49 055)	(45 744)	(43 350)	(39 780)	(38 677)	(38 751)	(39 313)	(40 503)	(43 171)	(44 051)	(45 287)	(45 147)	(44 711)	(45 263)	(45 706)	(46 799)	(46 901)	(47 858)	(48 621)	(49 721)
Selling, General & Administrative	0	0	0	0	0	0	0	0	0	(14 069)	(24 601)	(38 093)	(35 838)	(36 183)	(35 535)	(55 699)	(46 581)	(44 872)	(42 456)	(49 466)	(44 760)	(49 220)	(54 431)	(53 961)	(60 150)	(64 422)	(67 998)	(70 318)	(73 760)	(73 507)	(72 666)	(69 212)	(71 242)	(71 048)	(71 204)	(68 132)	(18 070)	(71 581)	(70 404)	(69 969)	(66 808)	(68 411)	(68 725)	(68 420)	(67 617)	(68 527)	(68 062)	(68 581)	(68 353)	(69 978)	(71 380)	(71 357)	(67 793)	(64 065)	(57 444)	(53 358)	(48 332)	(45 742)	(43 350)	(39 779)	(38 614)	(38 751)	(39 311)	(40 502)	(42 963)	(44 049)	(45 286)	(45 145)	(44 349)	(45 261)	(45 704)	(46 798)	(46 442)	(47 858)	(48 620)	(49 720)
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	(2 725)	0	0	0	(2 959)	0	0	0	(2 817)	0	0	0	(2 834)	(685)	0	0	0	(1 827)	0	0	0	(863)	0	0	0	(1 108)	0	0	0	(1 100)	0	0	0	(722)	0	0	0	(63)	0	0	0	(206)	0	0	0	(361)	0	0	0	(458)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	(28 286)	0	0	28 286	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	(3)	(2)	0	(2)	0	(1)	0	(2)	(3)	(2)	(1)	(687)	(687)	(687)	(1)	0	(1)	(2)	(2)	(3)	0	(1)	(1)	0	(1)	(2)	0	0	1	2	(1)	(2)	0	(1)	0	0	0	0	(2)	(2)	(1)	(2)	(1)	(2)	(2)	(1)	(1)	0	0	(1)
Operating Income	(3 005) N/A	(2 742) +9%	(2 709) +1%	(2 397) +12%	(3 555) -48%	(3 837) -8%	(3 870) -1%	(5 253) -36%	(6 111) -16%	(6 709) -10%	(6 967) -4%	(5 534) +21%	(4 629) +16%	(3 197) +31%	(2 253) +30%	1 636 N/A	2 296 +40%	1 909 -17%	2 818 +48%	1 133 -60%	1 107 -2%	2 022 +83%	1 341 -34%	2 344 +75%	2 427 +4%	2 289 -6%	3 339 +46%	3 885 +16%	3 623 -7%	3 756 +4%	4 028 +7%	3 377 -16%	3 578 +6%	4 688 +31%	4 961 +6%	6 394 +29%	(2 651) N/A	3 549 N/A	4 070 +15%	639 -84%	2 968 +364%	3 849 +30%	3 498 -9%	3 949 +13%	3 177 -20%	2 369 -25%	1 988 -16%	1 937 -3%	2 532 +31%	5 172 +104%	4 378 -15%	3 649 -17%	(1 608) N/A	(18 560) -1 054%	(28 160) -52%	(31 950) -13%	(27 082) +15%	(20 261) +25%	(12 386) +39%	(8 646) +30%	(7 686) +11%	480 N/A	2 822 +488%	8 590 +204%	11 410 +33%	13 208 +16%	12 691 -4%	9 352 -26%	7 272 -22%	6 546 -10%	6 203 -5%	6 171 -1%	6 040 -2%	6 222 +3%	6 781 +9%	7 056 +4%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(67)	160	298	304	(111)	(175)	(247)	218	402	139	(76)	(185)	(322)	(172)	114	(233)	(260)	(384)	(261)	(68)	157	503	642	479	631	464	186	(4)	124	65	(75)	(3)	(9)	(28)	116	126	173	308	261	239	113	79	277	60	466	506	283	597	247	200	272	293	414	458	390	270	188	118	217	234	265	485	536	1 548	1 757	1 769	1 918
Non-Reccuring Items	(17)	(83)	939	1 235	(3 958)	(4 599)	(5 217)	158	32	315	(731)	(1 732)	(1 930)	(2 620)	(2 040)	(2 109)	(1 981)	(379)	(292)	(241)	(183)	(279)	(189)	(1 526)	(1 581)	(1 482)	(1 518)	(636)	(355)	(311)	(300)	(2 757)	(2 721)	(2 723)	(2 729)	(163)	(3)	(138)	(159)	(76)	(3 928)	(3 930)	(3 972)	(4 110)	(509)	(624)	(550)	(473)	(1 786)	(1 663)	(1 666)	(1 711)	(1 760)	(2 280)	(2 590)	(5 703)	(11 080)	(10 932)	(10 941)	(7 865)	(1 209)	(818)	(494)	(365)	(1 344)	(1 922)	(1 991)	(1 984)	(712)	(153)	(86)	(46)	(65)	(73)	(71)	(71)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	981	742	0	732	12	0	(6)	4	142	0	151	191	49	0	40	0	0	0	0	7	0	0	0	0	221	287	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	0	0	310	353	0	0	0	0	0	0	28	28	0	49	21
Total Other Income	393	428	485	321	1 034	634	534	5	211	306	25	30	99	116	129	180	117	834	148	214	260	279	222	185	285	129	173	108	143	99	55	103	109	119	115	145	10	57	46	86	81	363	372	137	80	86	79	89	76	72	73	59	132	4 600	7 110	8 341	9 891	6 803	5 401	4 794	3 622	2 431	1 402	766	379	553	568	327	471	474	382	283	83	107	60	85
Pre-Tax Income	(2 629) N/A	(2 397) +9%	(1 285) +46%	(841) +35%	(6 479) -670%	(7 802) -20%	(8 553) -10%	(5 090) +40%	(5 868) -15%	(6 155) -5%	(7 513) -22%	(6 938) +8%	(6 156) +11%	(5 812) +6%	(4 339) +25%	441 N/A	1 392 +216%	2 766 +99%	3 545 +28%	1 042 -71%	999 -4%	1 694 +70%	1 206 -29%	1 259 +4%	898 -29%	827 -8%	1 801 +118%	3 145 +75%	3 343 +6%	3 741 +12%	4 286 +15%	1 365 -68%	1 445 +6%	2 715 +88%	2 818 +4%	6 562 +133%	(2 648) N/A	3 592 N/A	4 022 +12%	795 -80%	(595) N/A	273 N/A	(130) N/A	92 N/A	2 877 +3 027%	2 004 -30%	1 825 -9%	1 814 -1%	1 061 -42%	3 694 +248%	2 864 -22%	2 274 -21%	(3 176) N/A	(15 774) -397%	(23 134) -47%	(29 029) -25%	(27 674) +5%	(24 143) +13%	(17 727) +27%	(11 446) +35%	(4 981) +56%	2 506 N/A	4 188 +67%	9 691 +131%	11 068 +14%	12 027 +9%	11 386 -5%	7 912 -31%	7 265 -8%	7 132 -2%	6 984 -2%	6 972 0%	7 634 +9%	8 013 +5%	8 588 +7%	9 009 +5%
Net Income
Tax Provision	(571)	(327)	(1 020)	(979)	(475)	(587)	(569)	(1 251)	(373)	(2 063)	(2 883)	(2 708)	(939)	374	(166)	(224)	(238)	(401)	(320)	(362)	(337)	(401)	(420)	532	1 318	1 304	970	(1 295)	(1 358)	(2 096)	(2 479)	(2 621)	(2 569)	(2 967)	(2 655)	(2 232)	805	(1 132)	(1 320)	(752)	(737)	(964)	(797)	(789)	(1 474)	70	(365)	(336)	210	(1 786)	(1 191)	(1 030)	(4 278)	(3 163)	(3 227)	(2 633)	(805)	(967)	(750)	(1 205)	(798)	(666)	(549)	(586)	716	646	598	664	282	131	332	265	53	(161)	(300)	(688)
Income from Continuing Operations	(3 200)	(2 724)	(2 305)	(1 820)	(6 954)	(8 389)	(9 122)	(6 341)	(6 241)	(8 218)	(10 396)	(9 646)	(7 095)	(5 438)	(4 505)	217	1 154	2 365	3 225	680	662	1 293	786	1 791	2 216	2 131	2 771	1 850	1 985	1 645	1 807	(1 256)	(1 124)	(252)	163	4 330	(1 843)	2 460	2 702	43	(1 332)	(691)	(927)	(697)	1 403	2 074	1 460	1 478	1 271	1 908	1 673	1 244	(7 454)	(18 937)	(26 361)	(31 662)	(28 479)	(25 110)	(18 477)	(12 651)	(5 779)	1 840	3 639	9 105	11 784	12 673	11 984	8 576	7 547	7 263	7 316	7 237	7 687	7 852	8 288	8 321
Income to Minority Interest	(20)	(81)	(48)	(16)	21	(70)	(152)	(178)	47	69	69	94	95	80	76	95	86	64	44	33	26	19	16	(4)	(6)	(4)	(1)	13	7	12	4	0	0	1	9	10	0	13	4	5	4	5	11	6	9	9	7	6	7	6	9	6	10	16	15	31	23	17	14	5	8	7	7	6	6	8	(1)	(1)	(7)	(12)	(9)	(8)	(7)	(7)	(9)	(17)
Net Income (Common)	(3 221) N/A	(2 807) +13%	(2 354) +16%	(1 837) +22%	(6 931) -277%	(8 460) -22%	(9 276) -10%	(6 523) +30%	(6 194) +5%	(8 150) -32%	(10 328) -27%	(9 554) +7%	(6 999) +27%	(5 361) +23%	(4 427) +17%	314 N/A	1 243 +296%	2 434 +96%	3 267 +34%	711 -78%	685 -4%	1 309 +91%	802 -39%	1 788 +123%	2 212 +24%	2 129 -4%	2 772 +30%	1 863 -33%	1 992 +7%	1 657 -17%	1 811 +9%	(1 254) N/A	(1 122) +11%	(248) +78%	173 N/A	4 340 +2 409%	(1 843) N/A	2 473 N/A	2 705 +9%	47 -98%	(1 329) N/A	(689) +48%	(916) -33%	(691) +25%	1 412 N/A	2 084 +48%	1 467 -30%	1 484 +1%	1 279 -14%	1 915 +50%	1 682 -12%	1 252 -26%	(7 443) N/A	(18 920) -154%	(26 344) -39%	(31 631) -20%	(28 456) +10%	(25 094) +12%	(18 463) +26%	(12 646) +32%	(5 771) +54%	1 848 N/A	3 646 +97%	9 111 +150%	11 790 +29%	12 681 +8%	11 983 -6%	8 573 -28%	7 540 -12%	7 249 -4%	7 305 +1%	7 230 -1%	7 680 +6%	7 846 +2%	8 280 +6%	8 304 +0%
EPS (Diluted)	-357.88 N/A	-311.88 +13%	-261.55 +16%	-204.11 +22%	-770.11 -277%	-940 -22%	-1 030.66 -10%	-724.77 +30%	-688.22 +5%	-905.55 -32%	-1 032.8 -14%	-1 061.55 -3%	-777.66 +27%	-536.1 +31%	-491.88 +8%	34.88 N/A	138.11 +296%	270.44 +96%	363 +34%	79 -78%	76.11 -4%	145.44 +91%	89.11 -39%	198.66 +123%	85.07 -57%	78.85 -7%	102.66 +30%	69 -33%	73.77 +7%	61.37 -17%	67.07 +9%	-46.44 N/A	-41.55 +11%	-9.18 +78%	6.4 N/A	159.38 +2 390%	-67.92 N/A	91.59 N/A	100.18 +9%	1.74 -98%	-48.87 N/A	-25.51 +48%	-33.92 -33%	-25.59 +25%	51.67 N/A	77.18 +49%	54.33 -30%	54.31 0%	46.81 -14%	70.09 +50%	61.56 -12%	45.82 -26%	-272.4 N/A	-692.45 -154%	-964.17 -39%	-1 157.67 -20%	-1 041.47 +10%	-918.43 +12%	-675.74 +26%	-462.84 +32%	-211.22 +54%	67.64 N/A	133.45 +97%	333.47 +150%	431.52 +29%	464.14 +8%	438.59 -6%	313.78 -28%	275.98 -12%	265.33 -4%	267.38 +1%	264.64 -1%	281.11 +6%	287.19 +2%	303.07 +6%	303.96 +0%

Income Statement Balance Sheet Cash Flow Statement

KNT-CT Holdings Co Ltd
TSE:9726

Income Statement

Earnings Waterfall
KNT-CT Holdings Co Ltd

Income Statement
KNT-CT Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

KNT-CT Holdings Co Ltd TSE:9726

Income Statement

Earnings Waterfall KNT-CT Holdings Co Ltd

Income Statement KNT-CT Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

KNT-CT Holdings Co Ltd
TSE:9726

Earnings Waterfall
KNT-CT Holdings Co Ltd

Income Statement
KNT-CT Holdings Co Ltd