Income Statement

Revenue

+20%

+92%

10Y

Currency: JPY

	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	4 175	0	0	4 431	0	0	5 194	0	0	4 658	9 211	13 902	18 355	18 162	18 092	18 091	17 834	17 929	18 065	20 749	23 539	25 800	27 873	26 628	25 297	23 916	22 267	21 027	19 920	19 024	19 226	19 660	20 110	20 388	19 568	18 722	18 006	18 529	19 283	19 768	21 339	0	0	0	19 133	0	0	0	21 809	0	0	0	22 298	0	0	0	21 773	0	0	0	20 924	0	0	0	30 501	0	0	0	0	0	0	0
Revenue	3 239 184 N/A	3 399 140 +5%	3 506 192 +3%	3 589 023 +2%	3 792 023 +6%	3 830 217 +1%	3 376 718 -12%	2 801 374 -17%	2 485 215 -11%	2 710 751 +9%	2 933 955 +8%	3 025 234 +3%	4 109 774 +36%	4 124 703 +0%	4 115 497 0%	4 154 344 +1%	4 090 936 -2%	4 066 072 -1%	3 981 423 -2%	4 093 826 +3%	4 389 922 +7%	4 716 102 +7%	5 146 216 +9%	5 354 717 +4%	5 516 180 +3%	5 590 717 +1%	5 620 072 +1%	5 660 446 +1%	5 610 030 -1%	5 513 562 -2%	5 339 118 -3%	5 144 202 -4%	4 907 429 -5%	4 693 637 -4%	4 560 660 -3%	4 523 506 -1%	4 632 890 +2%	4 937 215 +7%	5 217 193 +6%	5 465 442 +5%	5 712 965 +5%	5 817 491 +2%	5 909 454 +2%	6 123 688 +4%	6 177 947 +1%	6 240 433 +1%	6 283 544 +1%	6 078 681 -3%	5 921 525 -3%	5 530 650 -7%	5 116 333 -7%	4 895 326 -4%	4 829 272 -1%	5 200 817 +8%	5 751 222 +11%	6 321 935 +10%	6 808 890 +8%	7 224 919 +6%	7 519 352 +4%	7 828 090 +4%	7 975 586 +2%	8 256 190 +4%	8 513 600 +3%	8 655 719 +2%	8 868 097 +2%	8 859 819 0%	8 835 410 0%	8 778 779 -1%	8 695 526 -1%	8 512 766 -2%	8 951 438 +5%	9 399 351 +5%
Gross Profit
Cost of Revenue	(2 565 430)	(2 732 507)	(2 859 153)	(2 943 723)	(3 150 142)	(3 183 683)	(2 918 607)	(2 502 977)	(2 296 296)	(2 406 654)	(2 540 971)	(2 635 697)	(3 624 987)	(3 651 395)	(3 677 824)	(3 727 563)	(3 678 639)	(3 699 748)	(3 634 757)	(3 741 921)	(3 982 362)	(4 218 033)	(4 539 681)	(4 657 672)	(4 760 308)	(4 825 665)	(4 856 724)	(4 859 470)	(4 801 781)	(4 713 755)	(4 570 063)	(4 449 783)	(4 288 386)	(4 135 897)	(4 029 720)	(4 000 378)	(4 065 779)	(4 284 214)	(4 544 186)	(4 771 346)	(4 948 883)	(5 045 690)	(5 112 374)	(5 283 575)	(5 391 493)	(5 479 300)	(5 553 861)	(5 438 246)	(5 312 367)	(5 003 631)	(4 676 202)	(4 401 981)	(4 263 940)	(4 441 817)	(4 750 718)	(5 189 115)	(5 587 331)	(5 912 807)	(6 247 425)	(6 519 680)	(6 682 028)	(7 004 621)	(7 173 587)	(7 305 027)	(7 481 331)	(7 446 071)	(7 451 251)	(7 406 377)	(7 323 874)	(7 202 405)	(7 612 072)	(8 037 357)
Gross Profit	673 754 N/A	666 633 -1%	647 039 -3%	645 300 0%	641 881 -1%	646 534 +1%	458 111 -29%	298 397 -35%	188 919 -37%	304 097 +61%	392 984 +29%	389 537 -1%	484 787 +24%	473 308 -2%	437 673 -8%	426 781 -2%	412 297 -3%	366 324 -11%	346 666 -5%	351 905 +2%	407 560 +16%	498 069 +22%	606 535 +22%	697 045 +15%	755 872 +8%	765 052 +1%	763 348 0%	800 976 +5%	808 249 +1%	799 807 -1%	769 055 -4%	694 419 -10%	619 043 -11%	557 740 -10%	530 940 -5%	523 128 -1%	567 111 +8%	653 001 +15%	673 007 +3%	694 096 +3%	764 082 +10%	771 801 +1%	797 080 +3%	840 113 +5%	786 454 -6%	761 133 -3%	729 683 -4%	640 435 -12%	609 158 -5%	527 019 -13%	440 131 -16%	493 345 +12%	565 332 +15%	759 000 +34%	1 000 504 +32%	1 132 820 +13%	1 221 559 +8%	1 312 112 +7%	1 271 927 -3%	1 308 410 +3%	1 293 558 -1%	1 251 569 -3%	1 340 013 +7%	1 350 692 +1%	1 386 766 +3%	1 413 748 +2%	1 384 159 -2%	1 372 402 -1%	1 371 652 0%	1 310 361 -4%	1 339 366 +2%	1 361 994 +2%
Operating Income
Operating Expenses	(235 480)	(241 946)	(238 933)	(246 953)	(242 939)	(250 052)	(234 739)	(221 744)	(220 543)	(231 223)	(235 080)	(237 448)	(319 181)	(320 204)	(325 772)	(331 111)	(332 932)	(331 818)	(334 340)	(360 672)	(387 450)	(415 624)	(444 495)	(449 354)	(457 482)	(463 098)	(468 732)	(469 044)	(458 739)	(457 542)	(456 690)	(452 394)	(451 312)	(449 787)	(443 759)	(440 897)	(452 909)	(464 871)	(476 638)	(504 022)	(506 280)	(438 840)	(452 866)	(453 982)	(534 568)	(530 465)	(535 026)	(556 865)	(575 760)	(564 441)	(546 948)	(505 092)	(483 610)	(464 657)	(477 799)	(494 670)	(533 858)	(549 550)	(539 531)	(538 981)	(547 637)	(590 510)	(633 355)	(689 317)	(725 590)	(851 447)	(821 374)	(809 490)	(801 585)	(874 292)	(894 887)	(967 434)
Selling, General & Administrative	(235 480)	(237 140)	(238 933)	(246 953)	(271 314)	(250 052)	(234 739)	(221 744)	(220 543)	(231 223)	(235 080)	(237 448)	(272 260)	(320 204)	(325 772)	(331 111)	(283 528)	(331 818)	(334 339)	(360 672)	(325 796)	(415 622)	(444 493)	(449 352)	(387 295)	(463 098)	(468 733)	(469 044)	(392 969)	(457 541)	(456 689)	(452 394)	(383 304)	(449 788)	(443 759)	(440 896)	(385 518)	(464 869)	(476 636)	(504 021)	(462 704)	(479 704)	(491 187)	(499 387)	(501 095)	(576 133)	(584 661)	(577 761)	(498 747)	(544 441)	(518 431)	(502 040)	(399 371)	(478 374)	(492 703)	(511 888)	(470 406)	(556 864)	(567 365)	(571 461)	(497 530)	(618 160)	(649 732)	(690 484)	(638 855)	(744 962)	(765 765)	(793 934)	(714 420)	(826 625)	(881 392)	(934 868)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	(35 063)	0	0	0	(36 250)	0	0	0	(46 755)	0	0	0	(52 121)	0	0	0	(49 674)	0	0	0	0	0	0	0	(53 966)	0	0	0	(61 019)	0	0	0	(58 621)	0	0	0	(63 147)	0	0	0	(52 673)	0	0	0	(54 550)	0	0	0	(58 893)	0	0	0	(60 672)	0	0	0	(65 156)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(11 858)	0	0	0	(13 154)	0	0	0	(14 898)	0	0	0	(18 066)	0	0	0	(16 095)	0	0	0	(14 096)	0	0	0	(13 424)	0	0	0	(10 064)	0	0	0	(8 693)	0	0	0	(9 887)	0	0	0	(17 089)	0	0	0	(19 769)	0	0	0	(22 988)	0	0	0	(30 861)	0	0	0	(36 241)	0	0	0
Other Operating Expenses	0	(4 806)	0	0	28 375	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(1)	(2)	(2)	(2)	0	0	0	0	0	(1)	(1)	0	(53 912)	1	0	(1)	(1)	(2)	(2)	(1)	27 507	40 864	38 321	45 405	33 841	45 668	49 635	20 896	(3 979)	(20 000)	(28 517)	(3 052)	(14 477)	13 717	14 904	17 218	10 867	7 314	27 834	32 480	31 774	27 650	16 377	1 167	4 798	(106 485)	(55 609)	(15 556)	14 232	(47 667)	(13 495)	(32 566)
Operating Income	438 274 N/A	424 687 -3%	408 106 -4%	398 347 -2%	398 942 +0%	396 482 -1%	223 372 -44%	76 653 -66%	(31 624) N/A	72 874 N/A	157 904 +117%	152 089 -4%	165 606 +9%	153 104 -8%	111 901 -27%	95 670 -15%	79 365 -17%	34 506 -57%	12 326 -64%	(8 767) N/A	20 110 N/A	82 445 +310%	162 040 +97%	247 691 +53%	298 390 +20%	301 954 +1%	294 616 -2%	331 932 +13%	349 510 +5%	342 265 -2%	312 365 -9%	242 025 -23%	167 731 -31%	107 953 -36%	87 181 -19%	82 231 -6%	114 202 +39%	188 130 +65%	196 369 +4%	190 074 -3%	257 802 +36%	332 961 +29%	344 214 +3%	386 131 +12%	251 886 -35%	230 668 -8%	194 657 -16%	83 570 -57%	33 398 -60%	(37 422) N/A	(106 817) -185%	(11 747) +89%	81 722 N/A	294 343 +260%	522 705 +78%	638 150 +22%	687 701 +8%	762 562 +11%	732 396 -4%	769 429 +5%	745 921 -3%	661 059 -11%	706 658 +7%	661 375 -6%	661 176 0%	562 301 -15%	562 785 +0%	562 912 +0%	570 067 +1%	436 069 -24%	444 479 +2%	394 560 -11%
Pre-Tax Income
Interest Income Expense	43 219	44 772	45 806	49 950	53 571	41 920	25 965	12 154	12 447	20 276	28 912	45 352	61 940	74 103	74 324	69 983	73 068	65 445	(31 170)	(32 774)	(332)	(2 548)	111 799	134 943	137 144	111 784	103 770	125 191	134 417	167 638	152 580	107 727	80 232	20 824	29 538	61 392	95 936	138 885	148 387	159 282	62 573	(27 511)	(29 084)	(59 402)	96 378	88 357	71 427	56 387	42 937	30 740	14 357	16 856	41 847	79 274	160 496	221 416	227 192	263 538	237 819	173 347	140 748	112 114	130 110	150 655	195 769	188 425	149 398	140 988	125 195	78 428	51 188	22 283
Non-Reccuring Items	0	0	0	(4 117)	0	(57 968)	(60 251)	(64 368)	(21 206)	(25 384)	(30 325)	(16 114)	(59 503)	(43 402)	(38 461)	(137 108)	(37 429)	(129 369)	(200 129)	(74 929)	(158 558)	(61 478)	(9 880)	(39 907)	(34 190)	(18 725)	(13 165)	(86 922)	(106 593)	(117 763)	(82 783)	(8 119)	(17 059)	(13 832)	(42 352)	(50 908)	(36 169)	(29 547)	(29 306)	(32 004)	(48 615)	(49 299)	(69 412)	(61 327)	(99 494)	(100 286)	(81 465)	(505 303)	(499 907)	(505 709)	(555 260)	(124 528)	(132 225)	(99 313)	(116 281)	(76 972)	(98 309)	(125 887)	(37 025)	(87 686)	(19 820)	4 454	(86 385)	(85 379)	(92 973)	0	0	0	(170 884)	(366 860)	(365 646)	(384 368)
Gain/Loss on Disposition of Assets	10 213	17 132	20 623	23 327	13 148	11 496	7 928	1 159	0	0	0	0	0	0	0	0	(12 180)	0	0	0	(10 467)	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
Total Other Income	(10 931)	(13 736)	(19 244)	(14 114)	(39 618)	(27 972)	(43 780)	(27 576)	(9 657)	(81)	14 470	(297)	17 339	(3 507)	(3 254)	3 503	17 229	12 854	13 867	11 903	12 277	33 733	27 681	28 204	(2 197)	(23 624)	(4 893)	(17 209)	(1 146)	13 444	64	1 920	(126)	(6 132)	(2 133)	(2 198)	7 723	10 473	2 027	10 302	0	(6 120)	(18)	(3 045)	(1)	0	0	0	0	0	(1)	(1)	0	0	1	2	(1)	0	0	(1)	0	0	0	0	0	0	0	0	(1)	0	(2)	(1)
Pre-Tax Income	480 775 N/A	472 855 -2%	455 291 -4%	453 393 0%	426 043 -6%	363 958 -15%	153 234 -58%	(1 978) N/A	(50 040) -2 430%	67 685 N/A	170 961 +153%	181 030 +6%	185 382 +2%	180 298 -3%	144 510 -20%	32 048 -78%	120 053 +275%	(16 564) N/A	(205 106) -1 138%	(104 567) +49%	(136 970) -31%	52 152 N/A	291 640 +459%	370 931 +27%	399 147 +8%	371 389 -7%	380 328 +2%	352 992 -7%	376 188 +7%	405 584 +8%	382 226 -6%	343 553 -10%	230 778 -33%	108 813 -53%	72 234 -34%	90 517 +25%	181 692 +101%	307 941 +69%	317 477 +3%	327 654 +3%	271 760 -17%	250 031 -8%	245 700 -2%	262 357 +7%	248 769 -5%	218 740 -12%	184 620 -16%	(365 346) N/A	(423 572) -16%	(512 392) -21%	(647 721) -26%	(119 420) +82%	(8 656) +93%	274 304 N/A	566 921 +107%	782 596 +38%	816 583 +4%	900 214 +10%	933 190 +4%	855 089 -8%	866 849 +1%	777 628 -10%	750 383 -4%	726 651 -3%	763 972 +5%	750 726 -2%	712 183 -5%	703 900 -1%	524 377 -26%	147 635 -72%	130 019 -12%	32 474 -75%
Net Income
Tax Provision	(189 663)	(177 008)	(171 202)	(172 460)	(159 906)	(133 293)	(55 924)	(12 380)	6 943	(34 716)	(59 264)	(59 718)	(76 206)	(70 689)	(61 898)	(35 682)	(52 303)	(34 176)	45 056	20 397	25 599	(11 414)	(107 703)	(134 108)	(140 568)	(127 681)	(125 269)	(130 349)	(145 950)	(150 786)	(145 838)	(121 123)	(79 232)	(46 061)	(30 108)	(30 237)	(35 697)	(71 070)	(73 656)	(76 038)	(59 549)	(26 442)	(32 412)	(17 382)	8 809	(12 217)	6 735	63 210	(2 549)	5 944	(16 083)	(71 623)	(10 672)	(79 904)	(85 298)	(156 608)	(149 053)	(160 845)	(183 659)	(167 938)	(128 118)	(94 564)	(84 543)	(67 492)	(176 074)	(184 285)	(187 034)	(198 491)	(141 405)	(122 404)	(105 028)	(56 708)
Income from Continuing Operations	291 112	295 847	284 089	280 933	266 137	230 665	97 310	(14 358)	(43 097)	32 969	111 697	121 312	109 176	109 609	82 612	(3 634)	67 750	(50 740)	(160 050)	(84 170)	(111 371)	40 738	183 937	236 823	258 579	243 708	255 059	222 643	230 238	254 798	236 388	222 430	151 546	62 752	42 126	60 280	145 995	236 871	243 821	251 616	212 211	223 589	213 288	244 975	257 578	206 523	191 355	(302 136)	(426 121)	(506 448)	(663 804)	(191 043)	(19 328)	194 400	481 623	625 988	667 530	739 369	749 531	687 151	738 731	683 064	665 840	659 159	587 898	566 441	525 149	505 409	382 972	25 231	24 991	(24 234)
Income to Minority Interest	(15 784)	(20 165)	(21 033)	(21 814)	(17 812)	(18 551)	(10 206)	(7 049)	(2 802)	(9 792)	(14 703)	(16 827)	(15 972)	(14 144)	(11 683)	(8 901)	(9 279)	(7 409)	(6 912)	(8 053)	(13 196)	(14 374)	(16 268)	(16 655)	(15 826)	(16 014)	(15 635)	(19 088)	(15 944)	(16 111)	(14 225)	(8 693)	(6 127)	(4 705)	(5 814)	(8 483)	(15 048)	(19 934)	(24 730)	(24 021)	(31 377)	(28 710)	(14 814)	(13 566)	(6 409)	(7 426)	(18 231)	(10 709)	(5 393)	(463)	2 377	(6 889)	(13 105)	(22 633)	(24 164)	(26 726)	(30 209)	(33 204)	(38 566)	(40 582)	(44 715)	(42 954)	(43 960)	(41 371)	(38 526)	(36 577)	(32 666)	(34 875)	(32 744)	(28 394)	(31 490)	(32 618)
Net Income (Common)	275 330 N/A	275 681 +0%	263 056 -5%	259 116 -1%	248 324 -4%	212 113 -15%	87 106 -59%	(21 404) N/A	(45 899) -114%	23 175 N/A	96 988 +319%	104 481 +8%	93 199 -11%	95 461 +2%	70 927 -26%	(12 536) N/A	58 471 N/A	(58 149) N/A	(166 963) -187%	(92 224) +45%	(124 567) -35%	26 361 N/A	167 669 +536%	220 166 +31%	242 753 +10%	227 695 -6%	239 423 +5%	203 556 -15%	214 293 +5%	238 686 +11%	222 163 -7%	213 737 -4%	145 419 -32%	58 048 -60%	36 311 -37%	51 796 +43%	130 946 +153%	216 936 +66%	219 090 +1%	227 594 +4%	180 832 -21%	194 877 +8%	198 473 +2%	231 408 +17%	251 169 +9%	199 096 -21%	173 123 -13%	(312 845) N/A	(431 513) -38%	(506 911) -17%	(661 428) -30%	(197 934) +70%	(32 432) +84%	171 768 N/A	457 459 +166%	599 262 +31%	637 321 +6%	706 164 +11%	710 965 +1%	646 569 -9%	694 016 +7%	640 106 -8%	621 877 -3%	617 785 -1%	549 372 -11%	529 866 -4%	492 484 -7%	470 535 -4%	350 227 -26%	(3 165) N/A	(6 500) -105%	(56 852) -775%
EPS (Diluted)	82.62 N/A	403.04 +388%	404.7 +0%	77.37 -81%	366.8 +374%	316.58 -14%	27.69 -91%	-33.65 N/A	-72.96 -117%	6.92 N/A	28.96 +318%	31.2 +8%	27.83 -11%	28.51 +2%	21.18 -26%	-3.98 N/A	18.59 N/A	-18.49 N/A	-53.09 -187%	-20.31 +62%	-32.46 -60%	5.8 N/A	36.89 +536%	48.27 +31%	53.34 +11%	49.9 -6%	52.47 +5%	44.61 -15%	46.96 +5%	52.29 +11%	48.41 -7%	46.36 -4%	31.74 -32%	13.04 -59%	8.21 -37%	11.73 +43%	29.59 +152%	49.15 +66%	49.64 +1%	51.57 +4%	40.97 -21%	44.15 +8%	44.97 +2%	52.43 +17%	56.35 +7%	43.26 -23%	37.61 -13%	-67.95 N/A	-93.74 -38%	-110.11 -17%	-143.66 -30%	-42.99 +70%	-7.04 +84%	37.3 N/A	99.36 +166%	119.89 +21%	138.43 +15%	137.14 -1%	137.91 +1%	124.97 -9%	134.38 +8%	139.02 +3%	119.63 -14%	118.62 -1%	105.59 -11%	113.88 +8%	84.98 -25%	90.79 +7%	70.18 -23%	-0.6 N/A	-1.24 -107%	-10.89 -778%

Income Statement Balance Sheet Cash Flow Statement

Nippon Steel Corp
XMUN:NPS

Income Statement

Earnings Waterfall
Nippon Steel Corp

Income Statement
Nippon Steel Corp

See Also

Company

Help

Tools

Stocks

Nippon Steel Corp XMUN:NPS

Income Statement

Earnings Waterfall Nippon Steel Corp

Income Statement Nippon Steel Corp

See Also

Company

Help

Tools

Stocks

Nippon Steel Corp
XMUN:NPS

Earnings Waterfall
Nippon Steel Corp

Income Statement
Nippon Steel Corp