Income Statement

Revenue

+15%

+35%

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
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	29	0	0	22	0	0	13	26	36	45	40	35	31	27	25	23	21	20	18	17	16	16	14	12	10	7	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	21 595 N/A	21 073 -2%	20 463 -3%	20 548 +0%	22 149 +8%	23 089 +4%	24 207 +5%	24 117 0%	24 671 +2%	24 786 +0%	23 819 -4%	23 486 -1%	21 852 -7%	19 295 -12%	17 981 -7%	17 593 -2%	17 505 -1%	17 908 +2%	24 907 +39%	24 886 0%	24 978 +0%	24 353 -3%	24 485 +1%	24 690 +1%	25 246 +2%	26 060 +3%	26 007 0%	26 212 +1%	26 206 0%	25 966 -1%	26 945 +4%	27 033 +0%	27 574 +2%	27 560 0%	28 164 +2%	28 362 +1%	28 943 +2%	29 486 +2%	29 943 +2%	30 245 +1%	30 205 0%	30 370 +1%	30 667 +1%	31 484 +3%	32 243 +2%	32 769 +2%	33 503 +2%	33 774 +1%	34 336 +2%	35 224 +3%	36 107 +3%	36 623 +1%	37 840 +3%	38 215 +1%	38 273 +0%	38 056 -1%	37 531 -1%	38 178 +2%	39 282 +3%	40 464 +3%	42 087 +4%	42 643 +1%	43 452 +2%	43 956 +1%	44 031 +0%	44 760 +2%	46 188 +3%	47 614 +3%	48 843 +3%	49 339 +1%	50 299 +2%	50 487 +0%	50 725 +0%	51 576 +2%	50 028 -3%	50 492 +1%	50 674 +0%
Gross Profit
Cost of Revenue	(18 752)	(18 443)	(17 460)	(17 634)	(18 450)	(19 562)	(20 125)	(20 368)	(20 634)	(20 967)	(20 023)	(20 023)	(18 829)	(16 859)	(15 739)	(15 129)	(15 017)	(15 292)	(21 109)	(21 004)	(20 967)	(20 337)	(20 345)	(20 457)	(21 036)	(21 705)	(21 776)	(22 137)	(22 034)	(21 738)	(22 487)	(22 436)	(22 850)	(22 912)	(23 305)	(23 554)	(24 064)	(24 435)	(24 878)	(25 056)	(24 980)	(25 087)	(25 281)	(25 792)	(26 403)	(26 800)	(27 498)	(27 820)	(28 186)	(28 797)	(29 519)	(29 737)	(30 675)	(31 000)	(30 987)	(30 954)	(30 470)	(31 041)	(31 702)	(32 650)	(33 925)	(34 097)	(34 768)	(35 204)	(35 114)	(35 823)	(36 785)	(37 876)	(38 796)	(39 054)	(40 287)	(40 426)	(40 667)	(41 210)	(39 518)	(39 936)	(39 987)
Gross Profit	2 843 N/A	2 630 -7%	3 003 +14%	2 914 -3%	3 699 +27%	3 527 -5%	4 082 +16%	3 749 -8%	4 037 +8%	3 819 -5%	3 796 -1%	3 463 -9%	3 023 -13%	2 436 -19%	2 243 -8%	2 466 +10%	2 490 +1%	2 617 +5%	3 798 +45%	3 882 +2%	4 011 +3%	4 016 +0%	4 140 +3%	4 233 +2%	4 210 -1%	4 355 +3%	4 231 -3%	4 075 -4%	4 173 +2%	4 228 +1%	4 458 +5%	4 597 +3%	4 722 +3%	4 647 -2%	4 859 +5%	4 806 -1%	4 878 +1%	5 050 +4%	5 065 +0%	5 189 +2%	5 225 +1%	5 283 +1%	5 387 +2%	5 693 +6%	5 841 +3%	5 969 +2%	6 004 +1%	5 953 -1%	6 149 +3%	6 427 +5%	6 588 +3%	6 886 +5%	7 165 +4%	7 215 +1%	7 286 +1%	7 102 -3%	7 061 -1%	7 137 +1%	7 580 +6%	7 814 +3%	8 162 +4%	8 546 +5%	8 684 +2%	8 752 +1%	8 917 +2%	8 937 +0%	9 403 +5%	9 738 +4%	10 047 +3%	10 285 +2%	10 012 -3%	10 061 +0%	10 058 0%	10 366 +3%	10 510 +1%	10 556 +0%	10 687 +1%
Operating Income
Operating Expenses	(3 017)	(3 174)	(3 229)	(3 392)	(3 556)	(3 668)	(3 536)	(3 313)	(3 140)	(3 063)	(2 969)	(2 918)	(2 816)	(2 695)	(2 490)	(2 315)	(2 249)	(2 240)	(2 972)	(2 973)	(2 978)	(3 010)	(3 127)	(3 172)	(3 182)	(3 179)	(3 106)	(3 108)	(3 084)	(3 068)	(3 055)	(3 054)	(3 059)	(3 068)	(3 092)	(3 065)	(3 104)	(3 078)	(3 044)	(3 069)	(3 021)	(3 014)	(2 996)	(2 975)	(3 005)	(2 997)	(3 063)	(3 105)	(3 128)	(3 165)	(3 234)	(3 261)	(3 347)	(3 416)	(3 426)	(3 393)	(3 329)	(3 357)	(3 383)	(3 723)	(3 549)	(3 604)	(3 765)	(3 822)	(3 911)	(4 026)	(4 016)	(4 176)	(4 195)	(4 143)	(4 150)	(4 131)	(4 153)	(4 294)	(4 394)	(4 539)	(4 967)
Selling, General & Administrative	(3 017)	(3 174)	(3 229)	(3 392)	(3 500)	(3 668)	(3 535)	(3 325)	(3 139)	(3 066)	(3 016)	(2 923)	(2 817)	(2 695)	(2 490)	(2 317)	(2 250)	(2 240)	(2 912)	(2 972)	(2 977)	(3 009)	(3 071)	(3 171)	(3 181)	(3 178)	(3 058)	(3 106)	(3 083)	(3 067)	(3 055)	(3 054)	(3 059)	(3 069)	(2 990)	(3 065)	(3 104)	(3 078)	(2 990)	(3 071)	(3 023)	(3 015)	(2 940)	(2 975)	(3 006)	(2 998)	(3 009)	(3 105)	(3 126)	(3 164)	(3 180)	(3 260)	(3 348)	(3 416)	(3 386)	(3 391)	(3 327)	(3 355)	(3 328)	(3 447)	(3 548)	(3 603)	(3 692)	(3 820)	(3 909)	(4 024)	(3 951)	(4 175)	(4 194)	(4 142)	(4 068)	(4 130)	(4 152)	(4 293)	(4 313)	(4 539)	(4 966)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(60)	0	0	0	(56)	0	0	0	(48)	0	0	0	0	0	0	0	(102)	0	0	0	0	0	0	0	(56)	0	0	0	(54)	0	0	0	(53)	0	0	0	(39)	0	0	0	(54)	0	0	0	(71)	0	0	0	(64)	0	0	0	(81)	0	0	0	(81)	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	3	3	3	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
Other Operating Expenses	0	0	0	0	(56)	0	0	12	0	0	44	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	(55)	0	0	0	(0)	0	0	0	(0)	(1)	(2)	(2)	(1)	(2)	0	0	(1)	(2)	(2)	(2)	(1)	(276)	0	(1)	(2)	(2)	0	(2)	(1)	(1)	(1)	0	(1)	(1)	(1)	0	0	0	(1)
Operating Income	(174) N/A	(545) -213%	(226) +59%	(478) -112%	143 N/A	(141) N/A	546 N/A	437 -20%	898 +105%	756 -16%	826 +9%	544 -34%	208 -62%	(258) N/A	(247) +4%	149 N/A	240 +61%	377 +57%	826 +119%	910 +10%	1 033 +14%	1 006 -3%	1 012 +1%	1 060 +5%	1 027 -3%	1 175 +14%	1 125 -4%	968 -14%	1 089 +13%	1 160 +7%	1 403 +21%	1 541 +10%	1 663 +8%	1 578 -5%	1 767 +12%	1 743 -1%	1 775 +2%	1 974 +11%	2 020 +2%	2 120 +5%	2 204 +4%	2 269 +3%	2 390 +5%	2 718 +14%	2 835 +4%	2 972 +5%	2 941 -1%	2 848 -3%	3 022 +6%	3 262 +8%	3 354 +3%	3 625 +8%	3 818 +5%	3 799 0%	3 860 +2%	3 709 -4%	3 732 +1%	3 780 +1%	4 197 +11%	4 091 -3%	4 613 +13%	4 942 +7%	4 919 0%	4 930 +0%	5 006 +2%	4 911 -2%	5 387 +10%	5 562 +3%	5 852 +5%	6 142 +5%	5 862 -5%	5 930 +1%	5 905 0%	6 072 +3%	6 116 +1%	6 017 -2%	5 720 -5%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(28)	(48)	(59)	(59)	(55)	(72)	(57)	(51)	(33)	(44)	(37)	(34)	(30)	(21)	(20)	(18)	(16)	(10)	(22)	(21)	158	174	165	166	(7)	(7)	(4)	(2)	(2)	(2)	(1)	5	48	46	47	44	0	40	37	35	36	10	(1)	5	6	5	8	1	(1)	10	(1)	0	(1)	54	64	64	58	18	7	144	146	182	166	22	53	37	43	63
Non-Reccuring Items	(1 019)	(1 028)	(708)	297	308	(1)	(93)	(93)	(75)	27	20	(5)	18	(95)	(126)	(179)	(42)	(8)	(53)	(44)	(67)	(105)	(310)	(337)	(350)	(323)	(330)	(303)	(272)	(259)	(3)	(2)	(4)	(2)	(5)	(5)	(9)	(11)	(10)	(11)	(5)	(3)	(1)	(1)	(1)	(1)	(4)	(4)	(4)	(5)	(7)	(7)	(7)	(6)	(17)	(17)	(215)	(262)	(276)	0	(78)	(32)	0	0	(2)	(1)	(3)	(3)	(32)	(32)	(94)	(95)	(63)	(64)	(740)	(745)	(752)
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	(3)	(3)	(4)	0	0	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	0	1	(3)	(8)	0	0	0	0	1	1	1	1	0	0	0	0	0	0	2	87	0	0	0	0	0	0
Total Other Income	7	197	(20)	(24)	(239)	(18)	(26)	(23)	(37)	(6)	1	17	19	18	25	27	28	25	38	36	33	37	27	33	35	37	50	56	53	44	14	64	73	79	106	63	71	73	46	43	36	38	41	38	41	33	33	48	49	56	42	41	36	31	33	20	28	36	33	48	54	53	106	108	103	111	37	48	48	48	31	131	128	123	15	27	38
Pre-Tax Income	(1 186) N/A	(1 376) -16%	(954) +31%	(205) +79%	212 N/A	(160) N/A	428 N/A	321 -25%	787 +145%	749 -5%	799 +7%	497 -38%	186 -63%	(390) N/A	(419) -7%	(58) +86%	177 N/A	361 +104%	766 +112%	864 +13%	964 +12%	908 -6%	708 -22%	737 +4%	695 -6%	874 +26%	835 -4%	699 -16%	846 +21%	1 100 +30%	1 584 +44%	1 768 +12%	1 896 +7%	1 645 -13%	1 860 +13%	1 797 -3%	1 833 +2%	2 032 +11%	2 055 +1%	2 149 +5%	2 239 +4%	2 353 +5%	2 476 +5%	2 803 +13%	2 919 +4%	3 003 +3%	3 010 +0%	2 929 -3%	3 101 +6%	3 348 +8%	3 398 +1%	3 657 +8%	3 853 +5%	3 827 -1%	3 873 +1%	3 720 -4%	3 546 -5%	3 553 +0%	3 964 +12%	4 139 +4%	4 590 +11%	4 963 +8%	5 080 +2%	5 102 +0%	5 171 +1%	5 079 -2%	5 439 +7%	5 614 +3%	6 012 +7%	6 306 +5%	6 068 -4%	6 132 +1%	5 992 -2%	6 184 +3%	5 428 -12%	5 342 -2%	5 069 -5%
Net Income
Tax Provision	123	160	(16)	23	(138)	27	(202)	55	(53)	(47)	(84)	(67)	(111)	(63)	(60)	(3)	9	(53)	(210)	(252)	(406)	(469)	(483)	(485)	(460)	(439)	(434)	(387)	(440)	(533)	(679)	(745)	(795)	(679)	(844)	(830)	(807)	(892)	(831)	(841)	(860)	(878)	(773)	(885)	(921)	(948)	(945)	(941)	(996)	(1 072)	(1 112)	(1 172)	(1 211)	(1 217)	(1 204)	(1 107)	(1 069)	(1 060)	(1 198)	(1 298)	(1 449)	(1 546)	(1 610)	(1 635)	(1 666)	(1 653)	(1 348)	(1 434)	(1 509)	(1 600)	(1 781)	(1 757)	(1 739)	(1 789)	(1 766)	(1 737)	(1 647)
Income from Continuing Operations	(1 063)	(1 216)	(970)	(182)	75	(133)	226	375	734	701	714	429	75	(453)	(479)	(61)	186	308	556	613	559	439	226	251	234	435	401	311	405	567	905	1 024	1 102	966	1 017	967	1 026	1 140	1 224	1 308	1 378	1 474	1 702	1 917	1 998	2 056	2 066	1 990	2 107	2 277	2 286	2 485	2 642	2 610	2 669	2 613	2 477	2 493	2 766	2 841	3 141	3 417	3 470	3 467	3 505	3 426	4 091	4 180	4 503	4 706	4 287	4 375	4 253	4 395	3 662	3 605	3 422
Income to Minority Interest	9	9	9	(1)	(2)	(3)	(4)	(6)	(5)	(3)	(3)	(3)	(1)	5	8	8	5	2	9	7	6	5	(5)	(3)	(4)	(9)	(10)	(11)	(9)	(3)	(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
Net Income (Common)	(1 056) N/A	(1 206) -14%	(961) +20%	(183) +81%	72 N/A	(138) N/A	220 N/A	367 +67%	729 +99%	698 -4%	711 +2%	427 -40%	75 -82%	(447) N/A	(471) -5%	(53) +89%	191 N/A	310 +62%	565 +82%	620 +10%	565 -9%	444 -21%	221 -50%	248 +12%	230 -7%	426 +85%	391 -8%	300 -23%	396 +32%	564 +42%	904 +60%	1 024 +13%	1 102 +8%	966 -12%	1 017 +5%	967 -5%	1 026 +6%	1 140 +11%	1 224 +7%	1 308 +7%	1 378 +5%	1 474 +7%	1 702 +15%	1 917 +13%	1 998 +4%	2 056 +3%	2 066 +0%	1 989 -4%	2 107 +6%	2 276 +8%	2 286 +0%	2 486 +9%	2 641 +6%	2 611 -1%	2 668 +2%	2 611 -2%	2 476 -5%	2 491 +1%	2 765 +11%	2 840 +3%	3 141 +11%	3 416 +9%	3 469 +2%	3 466 0%	3 504 +1%	3 426 -2%	4 090 +19%	4 180 +2%	4 502 +8%	4 704 +4%	4 287 -9%	4 375 +2%	4 252 -3%	4 395 +3%	3 662 -17%	3 605 -2%	3 423 -5%
EPS (Diluted)	-70.4 N/A	-80.4 -14%	-64.06 +20%	-12.2 +81%	4.78 N/A	-9.19 N/A	14.66 N/A	24.46 +67%	48.6 +99%	46.53 -4%	47.4 +2%	28.46 -40%	5 -82%	-29.8 N/A	-31.4 -5%	-3.53 +89%	12.73 N/A	20.66 +62%	37.66 +82%	41.33 +10%	37.66 -9%	29.6 -21%	14.73 -50%	16.53 +12%	15.33 -7%	28.4 +85%	26.06 -8%	20 -23%	26.4 +32%	37.6 +42%	60.26 +60%	68.26 +13%	73.46 +8%	64.4 -12%	68.25 +6%	64.46 -6%	68.4 +6%	76 +11%	82.13 +8%	87.2 +6%	91.86 +5%	98.26 +7%	114.26 +16%	127.8 +12%	133.19 +4%	137.06 +3%	138.65 +1%	132.6 -4%	140.46 +6%	152.75 +9%	153.43 +0%	166.85 +9%	177.25 +6%	175.24 -1%	179.07 +2%	175.24 -2%	166.18 -5%	167.19 +1%	185.58 +11%	190.61 +3%	210.81 +11%	229.27 +9%	232.83 +2%	232.63 0%	235.18 +1%	229.94 -2%	274.51 +19%	280.55 +2%	302.16 +8%	315.72 +4%	287.73 -9%	293.64 +2%	285.38 -3%	294.98 +3%	245.78 -17%	241.96 -2%	229.74 -5%

Income Statement Balance Sheet Cash Flow Statement

Nippon Systemware Co Ltd
TSE:9739

Income Statement

Earnings Waterfall
Nippon Systemware Co Ltd

Income Statement
Nippon Systemware Co Ltd

See Also

Company

Help

Tools

Stocks

Nippon Systemware Co Ltd TSE:9739

Income Statement

Earnings Waterfall Nippon Systemware Co Ltd

Income Statement Nippon Systemware Co Ltd

See Also

Company

Help

Tools

Stocks

Nippon Systemware Co Ltd
TSE:9739

Earnings Waterfall
Nippon Systemware Co Ltd

Income Statement
Nippon Systemware Co Ltd