Income Statement

Revenue

-15%

+24%

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
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	6	0	0	8	0	0	16	28	41	55	61	73	84	91	89	86	83	82	79	76	69	64	61	57	56	56	54	53	52	48	46	44	42	41	41	40	40	39	38	37	37	37	37	37	36	38	38	39	39	37	37	36	36	36	0	0	0	40	12	25	39	104	120	136	153	118	0	0
Revenue	51 374 N/A	51 098 -1%	51 110 +0%	51 858 +1%	53 031 +2%	54 053 +2%	54 779 +1%	54 634 0%	54 924 +1%	54 896 0%	54 831 0%	55 197 +1%	56 519 +2%	57 765 +2%	59 067 +2%	59 631 +1%	60 413 +1%	60 396 0%	60 872 +1%	61 382 +1%	62 135 +1%	80 762 +30%	83 314 +3%	86 015 +3%	88 816 +3%	92 201 +4%	92 800 +1%	93 359 +1%	94 222 +1%	94 608 +0%	95 847 +1%	96 811 +1%	97 776 +1%	99 047 +1%	100 522 +1%	101 952 +1%	103 218 +1%	104 404 +1%	105 214 +1%	106 067 +1%	107 444 +1%	109 024 +1%	109 990 +1%	110 936 +1%	111 245 +0%	111 243 0%	111 803 +1%	112 620 +1%	113 127 +0%	113 502 +0%	114 375 +1%	114 387 +0%	115 923 +1%	117 129 +1%	118 071 +1%	120 240 +2%	120 871 +1%	120 732 0%	115 997 -4%	118 652 +2%	126 163 +6%	138 571 +10%	159 554 +15%	174 443 +9%	176 993 +1%	186 067 +5%	179 453 -4%	174 079 -3%	173 292 0%	159 462 -8%	154 256 -3%	145 859 -5%	140 742 -4%	137 964 -2%	138 284 +0%	139 228 +1%	141 328 +2%	143 191 +1%	145 625 +2%	147 446 +1%
Gross Profit
Cost of Revenue	(32 690)	(32 476)	(32 145)	(32 542)	(33 251)	(33 669)	(34 183)	(34 226)	(34 851)	(35 070)	(34 892)	(34 772)	(35 224)	(36 086)	(36 962)	(37 247)	(37 691)	(37 743)	(37 853)	(38 029)	(38 378)	(50 785)	(52 929)	(55 037)	(57 037)	(58 713)	(58 924)	(59 093)	(59 311)	(59 952)	(60 564)	(61 101)	(61 797)	(62 605)	(63 908)	(65 161)	(66 282)	(67 365)	(67 960)	(68 523)	(69 425)	(70 169)	(70 500)	(70 898)	(71 225)	(71 443)	(71 908)	(72 491)	(72 845)	(73 038)	(73 302)	(73 472)	(74 190)	(74 901)	(75 855)	(77 362)	(78 009)	(78 481)	(77 027)	(77 428)	(79 625)	(83 803)	(89 579)	(94 711)	(96 458)	(99 116)	(99 502)	(99 263)	(100 855)	(98 016)	(97 022)	(95 038)	(92 922)	(92 335)	(92 767)	(93 500)	(95 222)	(97 329)	(99 203)	(100 131)
Gross Profit	18 684 N/A	18 622 0%	18 965 +2%	19 316 +2%	19 779 +2%	20 384 +3%	20 596 +1%	20 408 -1%	20 073 -2%	19 826 -1%	19 940 +1%	20 425 +2%	21 295 +4%	21 680 +2%	22 106 +2%	22 385 +1%	22 722 +2%	22 653 0%	23 019 +2%	23 353 +1%	23 757 +2%	29 977 +26%	30 385 +1%	30 978 +2%	31 779 +3%	33 488 +5%	33 876 +1%	34 266 +1%	34 911 +2%	34 656 -1%	35 283 +2%	35 710 +1%	35 979 +1%	36 442 +1%	36 614 +0%	36 791 +0%	36 936 +0%	37 039 +0%	37 254 +1%	37 544 +1%	38 019 +1%	38 855 +2%	39 490 +2%	40 038 +1%	40 020 0%	39 800 -1%	39 895 +0%	40 129 +1%	40 282 +0%	40 464 +0%	41 073 +2%	40 915 0%	41 733 +2%	42 228 +1%	42 216 0%	42 878 +2%	42 862 0%	42 251 -1%	38 970 -8%	41 224 +6%	46 538 +13%	54 768 +18%	69 975 +28%	79 732 +14%	80 535 +1%	86 951 +8%	79 951 -8%	74 816 -6%	72 437 -3%	61 446 -15%	57 234 -7%	50 821 -11%	47 820 -6%	45 629 -5%	45 517 0%	45 728 +0%	46 106 +1%	45 862 -1%	46 422 +1%	47 315 +2%
Operating Income
Operating Expenses	(15 125)	(14 939)	(15 138)	(15 335)	(15 904)	(15 922)	(16 004)	(15 860)	(16 851)	(17 056)	(16 488)	(16 099)	(16 403)	(16 825)	(17 354)	(17 336)	(17 191)	(17 122)	(17 194)	(17 468)	(17 621)	(23 355)	(24 673)	(25 777)	(26 697)	(28 188)	(28 188)	(28 189)	(28 427)	(28 019)	(27 894)	(27 931)	(27 941)	(28 254)	(28 735)	(29 292)	(29 696)	(30 065)	(30 300)	(30 304)	(30 393)	(30 426)	(30 370)	(30 447)	(30 468)	(30 471)	(30 649)	(30 678)	(30 972)	(31 127)	(31 347)	(31 494)	(31 609)	(31 778)	(31 825)	(32 045)	(32 247)	(32 488)	(32 494)	(32 685)	(32 971)	(34 832)	(35 879)	(37 244)	(37 827)	(38 062)	(38 262)	(38 004)	(38 635)	(37 510)	(37 483)	(37 210)	(36 577)	(36 462)	(36 470)	(36 514)	(36 534)	(36 498)	(36 801)	(37 206)
Selling, General & Administrative	(15 125)	(14 936)	(15 138)	(15 335)	(15 865)	(15 922)	(16 004)	(16 420)	(16 851)	(17 056)	(16 488)	(16 099)	(16 403)	(16 826)	(17 355)	(17 336)	(17 190)	(17 122)	(17 195)	(17 469)	(17 621)	(23 014)	(24 673)	(25 777)	(26 697)	(27 866)	(28 187)	(28 189)	(28 427)	(27 751)	(27 892)	(27 928)	(27 938)	(27 951)	(28 734)	(29 291)	(29 695)	(29 778)	(30 298)	(30 303)	(30 391)	(30 161)	(30 370)	(30 446)	(30 468)	(30 168)	(30 648)	(30 676)	(30 971)	(30 800)	(31 346)	(31 494)	(31 608)	(31 496)	(31 823)	(32 044)	(32 246)	(32 203)	(32 494)	(32 684)	(32 970)	(34 553)	(35 878)	(37 242)	(37 826)	(37 759)	(38 261)	(38 005)	(38 635)	(37 238)	(37 482)	(37 208)	(36 575)	(36 186)	(36 469)	(36 513)	(36 533)	(36 237)	(36 799)	(37 205)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(341)	0	0	0	(322)	0	0	0	(266)	0	0	0	(302)	0	0	0	(285)	0	0	0	0	0	0	0	(302)	0	0	0	(326)	0	0	0	(281)	0	0	0	(284)	0	0	0	(278)	0	0	0	(302)	0	0	0	(271)	0	0	0	(275)	0	0	0	(260)	0	0
Other Operating Expenses	0	(3)	0	0	(39)	0	0	560	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	(2)	(2)	(3)	(3)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(2)	(265)	0	(1)	0	(1)	(1)	(2)	(1)	(1)	(1)	0	(1)	(1)	(2)	(1)	0	(1)	0	(1)	0	(1)	(1)	(2)	(1)	(1)	(1)	1	0	(1)	(1)	(2)	0	(1)	(1)	(1)	(1)	(1)	(2)	(1)
Operating Income	3 559 N/A	3 683 +3%	3 827 +4%	3 981 +4%	3 875 -3%	4 462 +15%	4 592 +3%	4 548 -1%	3 222 -29%	2 770 -14%	3 452 +25%	4 326 +25%	4 892 +13%	4 854 -1%	4 752 -2%	5 049 +6%	5 532 +10%	5 531 0%	5 825 +5%	5 885 +1%	6 136 +4%	6 622 +8%	5 712 -14%	5 201 -9%	5 082 -2%	5 300 +4%	5 688 +7%	6 077 +7%	6 484 +7%	6 637 +2%	7 389 +11%	7 779 +5%	8 038 +3%	8 188 +2%	7 879 -4%	7 499 -5%	7 240 -3%	6 974 -4%	6 954 0%	7 240 +4%	7 626 +5%	8 429 +11%	9 120 +8%	9 591 +5%	9 552 0%	9 329 -2%	9 246 -1%	9 451 +2%	9 310 -1%	9 337 +0%	9 726 +4%	9 421 -3%	10 124 +7%	10 450 +3%	10 391 -1%	10 833 +4%	10 615 -2%	9 763 -8%	6 476 -34%	8 539 +32%	13 567 +59%	19 936 +47%	34 096 +71%	42 488 +25%	42 708 +1%	48 889 +14%	41 689 -15%	36 812 -12%	33 802 -8%	23 936 -29%	19 751 -17%	13 611 -31%	11 243 -17%	9 167 -18%	9 047 -1%	9 214 +2%	9 572 +4%	9 364 -2%	9 621 +3%	10 109 +5%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(11)	(16)	9	(22)	(27)	(47)	(23)	(19)	(18)	553	541	523	(388)	(36)	(33)	2	12	(2)	1	(24)	(4)	(61)	(57)	(56)	(56)	(54)	(53)	(52)	2	(46)	(44)	(42)	(41)	18	19	19	83	(38)	(37)	(37)	29	(43)	(36)	(35)	(37)	221	213	213	215	(37)	(36)	(36)	(30)	194	203	212	175	62	57	190	125	127	105	4	172	150	151
Non-Reccuring Items	(16)	(51)	9	(123)	(173)	(63)	(1)	36	(228)	(240)	(196)	(226)	(263)	(235)	(149)	(142)	(268)	(251)	(242)	(126)	(127)	(182)	(100)	(103)	(69)	541	(61)	5	(67)	(38)	(59)	(106)	(31)	(26)	(60)	(384)	(395)	(400)	(352)	(36)	(30)	(25)	(29)	(41)	(82)	(197)	(214)	(171)	(153)	(41)	(20)	(46)	(17)	(20)	(49)	(47)	(62)	(38)	(45)	(50)	(54)	(53)	(68)	(77)	(265)	(754)	(721)	(714)	(522)	(213)	(223)	(263)	(249)	(87)	(88)	(42)	(295)	(299)	(290)	(315)
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	3	0	0	0	0	0	0	0	4	0	0	0	(1)	(1)	12	53	54	57	12	(6)	(3)	(6)	0	3	0	1	0	1	0	0	5	2	4	4	(16)	4	2	2	2	0	0	0	0	0	0	0	0	0	0	0	0	1	3	3	5	4	4	4	2	0	539
Total Other Income	(710)	(648)	(690)	(689)	(727)	(757)	(778)	(820)	99	397	194	135	169	182	207	159	181	190	189	125	151	238	308	385	332	316	(52)	(100)	(55)	352	442	490	546	398	424	406	459	649	588	587	551	402	511	442	380	423	372	409	479	390	436	457	488	401	549	542	444	485	451	569	665	904	1 597	1 510	1 704	2 223	1 437	1 420	1 077	286	242	218	263	313	314	370	376	434	454	469
Pre-Tax Income	2 833 N/A	2 984 +5%	3 146 +5%	3 169 +1%	2 975 -6%	3 642 +22%	3 813 +5%	3 764 -1%	3 093 -18%	2 927 -5%	3 450 +18%	4 235 +23%	4 792 +13%	4 790 0%	4 794 +0%	5 075 +6%	5 423 +7%	5 444 +0%	5 725 +5%	5 864 +2%	6 141 +5%	6 660 +8%	6 473 -3%	6 024 -7%	5 868 -3%	5 769 -2%	5 539 -4%	5 953 +7%	6 364 +7%	6 963 +9%	7 770 +12%	8 163 +5%	8 528 +4%	8 568 +0%	8 235 -4%	7 518 -9%	7 305 -3%	7 179 -2%	7 130 -1%	7 735 +8%	8 089 +5%	8 808 +9%	9 559 +9%	9 948 +4%	9 809 -1%	9 514 -3%	9 423 -1%	9 709 +3%	9 655 -1%	9 774 +1%	10 106 +3%	9 799 -3%	10 562 +8%	10 844 +3%	10 852 +0%	11 294 +4%	10 964 -3%	10 175 -7%	7 103 -30%	9 271 +31%	14 391 +55%	21 002 +46%	35 588 +69%	43 885 +23%	44 111 +1%	50 328 +14%	42 599 -15%	37 721 -11%	34 569 -8%	24 184 -30%	19 833 -18%	13 626 -31%	11 450 -16%	9 523 -17%	9 404 -1%	9 651 +3%	9 661 +0%	9 673 +0%	9 937 +3%	10 953 +10%
Net Income
Tax Provision	(1 500)	(1 529)	(1 512)	(1 560)	(1 540)	(1 803)	(1 897)	(1 711)	(1 481)	(1 284)	(1 651)	(1 950)	(2 145)	(2 213)	(2 084)	(2 155)	(2 334)	(2 350)	(2 494)	(2 524)	(2 639)	(2 938)	(2 872)	(2 870)	(3 232)	(3 164)	(3 053)	(3 039)	(2 801)	(2 986)	(3 195)	(3 164)	(3 319)	(3 219)	(2 963)	(2 705)	(2 606)	(2 966)	(3 022)	(3 178)	(3 218)	(2 957)	(3 160)	(3 261)	(3 212)	(3 113)	(3 090)	(3 146)	(3 127)	(3 345)	(3 467)	(3 375)	(3 605)	(3 703)	(3 658)	(3 795)	(3 673)	(3 376)	(2 438)	(3 109)	(4 721)	(6 718)	(11 261)	(14 059)	(14 147)	(15 650)	(13 186)	(11 523)	(10 734)	(8 027)	(6 687)	(4 700)	(3 768)	(3 260)	(3 237)	(3 322)	(3 335)	(3 164)	(3 273)	(3 643)
Income from Continuing Operations	1 333	1 455	1 634	1 609	1 435	1 839	1 916	2 053	1 612	1 643	1 800	2 285	2 647	2 576	2 710	2 919	3 089	3 094	3 232	3 340	3 502	3 722	3 601	3 154	2 636	2 605	2 486	2 914	3 563	3 977	4 575	4 999	5 209	5 349	5 272	4 813	4 699	4 213	4 108	4 557	4 871	5 851	6 399	6 687	6 597	6 401	6 333	6 563	6 528	6 429	6 639	6 424	6 957	7 141	7 194	7 499	7 291	6 799	4 665	6 162	9 670	14 284	24 327	29 826	29 964	34 678	29 413	26 198	23 835	16 157	13 146	8 926	7 682	6 263	6 167	6 329	6 326	6 509	6 664	7 310
Income to Minority Interest	(75)	(43)	(23)	0	0	0	0	0	(3)	8	(47)	(73)	(105)	(87)	(116)	(133)	(136)	(113)	(107)	(106)	(120)	(126)	(138)	(186)	(194)	(212)	(235)	(219)	(237)	(268)	(298)	(331)	(348)	(358)	(338)	(328)	(341)	(338)	(359)	(379)	(401)	(426)	(422)	(436)	(439)	(452)	(464)	(457)	(455)	(440)	(442)	(433)	(459)	(494)	(492)	(500)	(470)	(423)	(313)	(342)	(456)	(572)	(788)	(868)	(847)	(937)	(886)	(886)	(807)	(578)	(494)	(324)	(235)	(228)	(221)	(222)	(240)	(245)	(245)	(254)
Net Income (Common)	1 256 N/A	1 412 +12%	1 608 +14%	1 607 0%	1 432 -11%	1 838 +28%	1 916 +4%	2 052 +7%	1 609 -22%	1 652 +3%	1 752 +6%	2 209 +26%	2 539 +15%	2 487 -2%	2 594 +4%	2 786 +7%	2 953 +6%	2 982 +1%	3 123 +5%	3 229 +3%	3 375 +5%	3 594 +6%	3 460 -4%	2 968 -14%	2 444 -18%	2 392 -2%	2 250 -6%	2 694 +20%	3 324 +23%	3 707 +12%	4 275 +15%	4 666 +9%	4 859 +4%	4 990 +3%	4 932 -1%	4 484 -9%	4 357 -3%	3 874 -11%	3 748 -3%	4 178 +11%	4 469 +7%	5 424 +21%	5 977 +10%	6 249 +5%	6 156 -1%	5 948 -3%	5 869 -1%	6 105 +4%	6 073 -1%	5 988 -1%	6 196 +3%	5 990 -3%	6 497 +8%	6 646 +2%	6 700 +1%	6 998 +4%	6 821 -3%	6 375 -7%	4 352 -32%	5 818 +34%	9 213 +58%	13 711 +49%	23 537 +72%	28 958 +23%	29 115 +1%	33 741 +16%	28 526 -15%	25 312 -11%	23 028 -9%	15 578 -32%	12 652 -19%	8 601 -32%	7 447 -13%	6 034 -19%	5 945 -1%	6 105 +3%	6 084 0%	6 263 +3%	6 418 +2%	7 056 +10%
EPS (Diluted)	29.2 N/A	32.09 +10%	37.39 +17%	37.37 0%	32.54 -13%	42.74 +31%	44.55 +4%	46.63 +5%	37.41 -20%	38.41 +3%	40.76 +6%	51.37 +26%	59.04 +15%	57.83 -2%	60.32 +4%	64.79 +7%	68.67 +6%	69.34 +1%	72.62 +5%	75.09 +3%	78.48 +5%	83.58 +6%	80.46 -4%	69.02 -14%	56.83 -18%	55.62 -2%	52.32 -6%	62.65 +20%	77.3 +23%	86.2 +12%	99.41 +15%	108.51 +9%	113 +4%	116.04 +3%	114.69 -1%	104.27 -9%	101.32 -3%	90.91 -10%	87.16 -4%	97.16 +11%	103.93 +7%	127.26 +22%	139 +9%	145.32 +5%	143.16 -1%	139.53 -3%	136.48 -2%	141.97 +4%	141.23 -1%	140.42 -1%	144.09 +3%	139.3 -3%	152.31 +9%	155.81 +2%	157.08 +1%	164.02 +4%	159.86 -3%	151.06 -6%	107.01 -29%	143.03 +34%	226.46 +58%	337.07 +49%	578.58 +72%	711.73 +23%	717.83 +1%	832.62 +16%	719.56 -14%	643.33 -11%	585.69 -9%	395.61 -32%	324.46 -18%	220.57 -32%	190.94 -13%	154.73 -19%	152.49 -1%	156.48 +3%	155.91 0%	160.55 +3%	164.51 +2%	184.9 +12%

Income Statement Balance Sheet Cash Flow Statement

BML Inc
XMUN:BMZ

Income Statement

Earnings Waterfall
BML Inc

Income Statement
BML Inc

See Also

Company

Help

Tools

Stocks

BML Inc XMUN:BMZ

Income Statement

Earnings Waterfall BML Inc

Income Statement BML Inc

See Also

Company

Help

Tools

Stocks

BML Inc
XMUN:BMZ

Earnings Waterfall
BML Inc

Income Statement
BML Inc