Income Statement

Revenue

+95%

+256%

10Y

Currency: JPY

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-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	338	441	434	421	391	290	188	93	14	16	15	14	13	12	12	12	11	11	9	7	6	4	4	4	0	3	3	67	111	153	182	147	140	132	136	142	139	140	140	138	139	249	0	0	0	216	0	0	0	221	0	0	0	144	0	0	0	77	0	0	0	155	0	0	0	182	0	0	0	279	0	0	0	701	0	0	0	2 293	0	0	0	2 521	0	0	0
Revenue	189 226 N/A	239 439 +27%	219 376 -8%	199 949 -9%	225 119 +13%	253 922 +13%	261 794 +3%	267 315 +2%	245 238 -8%	235 012 -4%	232 227 -1%	229 383 -1%	218 661 -5%	182 767 -16%	152 136 -17%	120 424 -21%	100 013 -17%	76 652 -23%	57 807 -25%	42 901 -26%	41 191 -4%	53 225 +29%	69 147 +30%	86 549 +25%	99 107 +15%	99 634 +1%	102 947 +3%	112 001 +9%	117 251 +5%	141 048 +20%	147 555 +5%	149 146 +1%	143 079 -4%	132 903 -7%	129 638 -2%	119 983 -7%	114 968 -4%	111 878 -3%	118 617 +6%	131 183 +11%	152 529 +16%	163 803 +7%	167 140 +2%	171 207 +2%	160 133 -6%	162 111 +1%	162 614 +0%	151 959 -7%	153 450 +1%	155 916 +2%	155 944 +0%	168 133 +8%	187 633 +12%	207 223 +10%	237 457 +15%	262 388 +10%	286 432 +9%	282 456 -1%	277 690 -2%	276 630 0%	271 627 -2%	275 894 +2%	276 454 +0%	282 245 +2%	290 400 +3%	312 789 +8%	343 180 +10%	356 677 +4%	390 682 +10%	416 901 +7%	455 728 +9%	503 717 +11%	529 633 +5%	560 191 +6%	525 499 -6%	502 896 -4%	498 136 -1%	486 507 -2%	523 981 +8%	598 202 +14%	683 121 +14%	779 707 +14%	904 758 +16%	977 234 +8%	1 032 886 +6%
Gross Profit
Cost of Revenue	(86 895)	(115 994)	(106 297)	(99 470)	(113 079)	(121 429)	(124 257)	(125 208)	(113 271)	(108 718)	(108 813)	(106 064)	(103 326)	(88 837)	(74 294)	(61 635)	(56 730)	(56 837)	(47 488)	(39 876)	(35 805)	(27 297)	(35 877)	(45 435)	(50 354)	(51 164)	(52 989)	(58 549)	(62 314)	(72 300)	(74 331)	(72 599)	(66 851)	(63 983)	(62 984)	(60 278)	(63 847)	(62 545)	(64 325)	(67 449)	(69 974)	(72 048)	(73 498)	(76 390)	(70 652)	(70 636)	(67 999)	(60 447)	(61 857)	(66 176)	(70 902)	(79 282)	(93 549)	(100 635)	(113 251)	(124 151)	(128 964)	(128 417)	(122 498)	(119 325)	(117 437)	(119 397)	(121 355)	(126 493)	(133 872)	(144 498)	(158 097)	(163 259)	(172 597)	(180 994)	(195 647)	(213 803)	(222 967)	(241 130)	(234 406)	(233 586)	(243 042)	(240 477)	(251 996)	(274 184)	(307 636)	(334 622)	(364 941)	(383 867)	(388 665)
Gross Profit	102 331 N/A	123 445 +21%	113 079 -8%	100 479 -11%	112 040 +12%	132 493 +18%	137 537 +4%	142 107 +3%	131 967 -7%	126 294 -4%	123 414 -2%	123 319 0%	115 335 -6%	93 930 -19%	77 842 -17%	58 789 -24%	43 283 -26%	19 815 -54%	10 319 -48%	3 025 -71%	5 386 +78%	25 928 +381%	33 270 +28%	41 114 +24%	48 753 +19%	48 470 -1%	49 958 +3%	53 452 +7%	54 937 +3%	68 748 +25%	73 224 +7%	76 547 +5%	76 228 0%	68 920 -10%	66 654 -3%	59 705 -10%	51 121 -14%	49 333 -3%	54 292 +10%	63 734 +17%	82 555 +30%	91 755 +11%	93 642 +2%	94 817 +1%	89 481 -6%	91 475 +2%	94 615 +3%	91 512 -3%	91 593 +0%	89 740 -2%	85 042 -5%	88 851 +4%	94 084 +6%	106 588 +13%	124 206 +17%	138 237 +11%	157 468 +14%	154 039 -2%	155 192 +1%	157 305 +1%	154 190 -2%	156 497 +1%	155 099 -1%	155 752 +0%	156 528 +0%	168 291 +8%	185 083 +10%	193 418 +5%	218 085 +13%	235 907 +8%	260 081 +10%	289 914 +11%	306 666 +6%	319 061 +4%	291 093 -9%	269 310 -7%	255 094 -5%	246 030 -4%	271 985 +11%	324 018 +19%	375 485 +16%	445 085 +19%	539 817 +21%	593 367 +10%	644 221 +9%
Operating Income
Operating Expenses	(50 505)	(62 726)	(64 515)	(63 284)	(64 217)	(68 035)	(68 513)	(68 112)	(67 864)	(69 502)	(71 277)	(74 079)	(73 054)	(71 214)	(68 635)	(64 635)	(61 701)	(55 484)	(62 467)	(56 550)	(52 265)	(37 567)	(38 579)	(40 030)	(41 472)	(42 359)	(44 876)	(54 364)	(60 102)	(67 911)	(72 415)	(70 058)	(71 781)	(68 343)	(71 390)	(70 988)	(73 201)	(72 406)	(84 943)	(85 717)	(74 498)	(74 897)	(76 711)	(77 674)	(75 976)	(78 878)	(78 755)	(77 274)	(76 163)	(75 835)	(74 649)	(75 852)	(78 825)	(82 101)	(86 127)	(87 399)	(89 160)	(92 852)	(91 188)	(93 528)	(96 863)	(97 789)	(98 093)	(98 985)	(98 773)	(105 585)	(101 690)	(106 153)	(112 495)	(121 173)	(126 689)	(134 740)	(143 834)	(151 374)	(153 325)	(153 675)	(153 853)	(158 583)	(173 301)	(182 800)	(191 830)	(195 531)	(219 029)	(227 630)	(234 180)
Selling, General & Administrative	(31 862)	(36 446)	(37 413)	(36 214)	(36 566)	(41 108)	(40 880)	(39 939)	(38 965)	(39 993)	(40 905)	(42 330)	(42 641)	(40 707)	(39 598)	(36 917)	(34 438)	(31 771)	(27 287)	(23 908)	(21 455)	(19 671)	(20 153)	(20 509)	(20 910)	(21 162)	(22 834)	(29 681)	(33 012)	(37 608)	(39 844)	(36 905)	(36 253)	(35 281)	(36 918)	(37 192)	(39 045)	(39 736)	(40 544)	(42 365)	(44 308)	(71 382)	(84 284)	(92 970)	(99 426)	(75 667)	(79 041)	(77 522)	(76 321)	(72 289)	(74 992)	(76 634)	(79 635)	(78 546)	(86 680)	(88 453)	(92 750)	(89 228)	(94 865)	(96 273)	(96 768)	(90 055)	(98 068)	(101 435)	(101 495)	(96 096)	(109 608)	(111 688)	(118 088)	(109 877)	(126 886)	(135 083)	(144 211)	(138 007)	(154 326)	(157 589)	(157 672)	(141 173)	(167 602)	(174 173)	(182 878)	(176 894)	(200 364)	(208 886)	(215 766)
Research & Development	(18 643)	(26 280)	(27 102)	(27 070)	(27 651)	(26 927)	(27 633)	(28 173)	(28 899)	(29 509)	(30 372)	(31 749)	(30 413)	(30 507)	(29 037)	(27 718)	(27 263)	(23 713)	(21 392)	(18 854)	(17 022)	(17 896)	(18 426)	(19 521)	(20 562)	(21 197)	(22 042)	(24 683)	(27 090)	(30 303)	(32 571)	(33 153)	(32 991)	(33 062)	(33 728)	(33 796)	(34 156)	(32 670)	(31 331)	(30 284)	(30 190)	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
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 704)	0	0	0	(3 442)	0	0	0	(3 885)	0	0	0	(4 099)	0	0	0	(3 872)	0	0	0	(7 696)	0	0	0	(9 774)	0	0	0	(11 255)	0	0	0	(14 035)	0	0	0	(17 790)	0	0	0	(18 498)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13 788)	(13 788)	(13 788)	0	0	0	0	0	0	0	0	0	0	0	(2 537)	0	(744)	0	0	0	(13 068)	(13 068)	0	189	7 573	15 296	23 450	231	286	248	158	339	343	782	810	544	553	1 054	3 590	248	3 677	2 745	(95)	(38)	(25)	2 450	2 722	285	7 918	5 535	5 593	(41)	197	343	377	668	1 001	3 914	3 819	380	(5 699)	(8 627)	(8 952)	(139)	(18 665)	(18 744)	(18 414)
Operating Income	51 826 N/A	60 719 +17%	48 564 -20%	37 195 -23%	47 823 +29%	64 458 +35%	69 024 +7%	73 995 +7%	64 103 -13%	56 792 -11%	52 137 -8%	49 240 -6%	42 281 -14%	22 716 -46%	9 207 -59%	(5 846) N/A	(18 418) -215%	(35 669) -94%	(52 148) -46%	(53 525) -3%	(46 879) +12%	(11 639) +75%	(5 309) +54%	1 084 N/A	7 281 +572%	6 111 -16%	5 082 -17%	(912) N/A	(5 165) -466%	837 N/A	809 -3%	6 489 +702%	4 447 -31%	577 -87%	(4 736) N/A	(11 283) -138%	(22 080) -96%	(23 073) -4%	(30 651) -33%	(21 983) +28%	8 057 N/A	16 858 +109%	16 931 +0%	17 143 +1%	13 505 -21%	12 597 -7%	15 860 +26%	14 238 -10%	15 430 +8%	13 905 -10%	10 393 -25%	12 999 +25%	15 259 +17%	24 487 +60%	38 079 +56%	50 838 +34%	68 308 +34%	61 187 -10%	64 004 +5%	63 777 0%	57 327 -10%	58 708 +2%	57 006 -3%	56 767 0%	57 755 +2%	62 706 +9%	83 393 +33%	87 265 +5%	105 590 +21%	114 734 +9%	133 392 +16%	155 174 +16%	162 832 +5%	167 687 +3%	137 768 -18%	115 635 -16%	101 241 -12%	87 447 -14%	98 684 +13%	141 218 +43%	183 655 +30%	249 554 +36%	320 788 +29%	365 737 +14%	410 041 +12%
Pre-Tax Income
Interest Income Expense	(51)	72	375	680	1 020	1 470	1 888	2 336	2 739	3 010	3 458	3 798	3 952	3 787	3 382	2 870	2 472	2 146	1 701	1 259	826	575	452	413	378	323	323	244	228	170	92	82	51	81	577	656	862	1 455	1 505	1 428	1 336	3 159	3 380	2 731	3 145	(1 004)	(444)	566	(335)	873	17	(720)	(212)	(712)	1 173	2 169	1 919	1 533	619	616	925	844	(486)	(2 152)	(3 770)	(48)	(929)	293	2 195	1 607	5 626	9 156	5 034	3 744	(1 358)	(5 700)	(2 667)	(3 453)	(1 545)	(3 720)	(1 860)	(3 172)	(6 587)	(3 091)	(4 110)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 331)	0	0	0	(17 298)	0	0	0	(316)	0	0	0	(512)	0	0	0	(2 254)	(1 793)	(2 537)	0	(400)	0	0	(13 068)	(13 068)	0	0	(211)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3 475	0	0	0	0	0	0	0	8 020	0	0	0	0	0	0	0	0	(595)	(595)	(595)	(5 819)	0	0	0	(21 393)	0	0	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	174	0	0	0	250	0	0	0	519	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	1 118	1 017	807	827	1 614	1 526	1 632	570	854	1 288	3 332	1 461	930	(1 639)	(4 405)	(5 736)	(7 880)	(1 940)	(5 748)	(2 016)	(114)	1 454	293	(910)	(1 067)	(371)	(1 105)	(2 561)	(2 736)	(2 195)	(1 673)	314	257	(1 054)	(1 234)	(1 170)	(1 436)	(587)	(318)	458	2 943	750	(206)	(1 046)	(2 770)	0	0	0	0	(6)	0	0	0	(12)	0	0	0	16	0	0	0	(978)	0	0	0	(1 060)	0	0	0	2	0	0	0	(161)	0	0	0	(5)	0	0	0	(215)	0	0	0
Pre-Tax Income	52 893 N/A	61 808 +17%	49 746 -20%	38 702 -22%	50 457 +30%	67 454 +34%	72 544 +8%	76 901 +6%	67 696 -12%	61 090 -10%	58 927 -4%	54 499 -8%	47 163 -13%	23 533 -50%	8 184 -65%	(8 712) N/A	(23 826) -173%	(52 761) -121%	(56 195) -7%	(54 282) +3%	(46 167) +15%	(9 926) +78%	(4 564) +54%	587 N/A	6 592 +1 023%	5 551 -16%	4 300 -23%	(3 229) N/A	(7 673) -138%	(3 442) +55%	(2 565) +25%	4 348 N/A	4 755 +9%	(796) N/A	(5 393) -578%	(11 797) -119%	(35 722) -203%	(35 273) +1%	(29 464) +16%	(20 097) +32%	12 125 N/A	20 767 +71%	20 105 -3%	18 828 -6%	13 880 -26%	11 767 -15%	15 416 +31%	14 804 -4%	15 095 +2%	15 022 0%	10 410 -31%	12 279 +18%	15 047 +23%	24 282 +61%	39 252 +62%	53 007 +35%	70 227 +32%	66 211 -6%	64 623 -2%	64 393 0%	58 252 -10%	58 574 +1%	56 520 -4%	54 615 -3%	53 985 -1%	69 618 +29%	82 464 +18%	87 558 +6%	107 785 +23%	116 343 +8%	139 018 +19%	164 330 +18%	167 866 +2%	171 270 +2%	135 815 -21%	109 340 -19%	97 979 -10%	78 170 -20%	97 139 +24%	137 498 +42%	181 795 +32%	224 774 +24%	314 201 +40%	362 646 +15%	405 931 +12%
Net Income
Tax Provision	(20 926)	(23 730)	(19 366)	(15 347)	(19 928)	(26 080)	(27 513)	(27 939)	(24 469)	(25 520)	(24 884)	(24 199)	(19 401)	(6 889)	(1 613)	5 550	9 879	(21 994)	(22 180)	(24 621)	(30 660)	(1 457)	(2 280)	(2 348)	(1 999)	(2 352)	(1 529)	(678)	(160)	1 240	395	(557)	(1 177)	(2 493)	(2 438)	(2 819)	(263)	(61)	(1 116)	(1 539)	(4 296)	(4 014)	(2 936)	(3 683)	(3 697)	(5 073)	(5 502)	(3 826)	(3 699)	(821)	(193)	(413)	(746)	(6 179)	(8 248)	(9 681)	(11 546)	(9 218)	(9 438)	(10 777)	(10 598)	(5 042)	(4 522)	(3 364)	(2 647)	169	(3 883)	(7 016)	(13 623)	(29 042)	(34 565)	(41 114)	(41 652)	(40 870)	(32 709)	(24 163)	(20 242)	(15 880)	(20 178)	(31 803)	(45 438)	(63 597)	(86 717)	(100 999)	(117 438)
Income from Continuing Operations	31 967	38 078	30 380	23 355	30 529	41 374	45 031	48 962	43 227	35 570	34 043	30 300	27 762	16 644	6 571	(3 162)	(13 947)	(74 755)	(78 375)	(78 903)	(76 827)	(11 383)	(6 844)	(1 761)	4 593	3 199	2 771	(3 907)	(7 833)	(2 202)	(2 170)	3 791	3 578	(3 289)	(7 831)	(14 616)	(35 985)	(35 334)	(30 580)	(21 636)	7 829	16 753	17 169	15 145	10 183	6 694	9 914	10 978	11 396	14 201	10 217	11 866	14 301	18 103	31 004	43 326	58 681	56 993	55 185	53 616	47 654	53 532	51 998	51 251	51 338	69 787	78 581	80 542	94 162	87 301	104 453	123 216	126 214	130 400	103 106	85 177	77 737	62 290	76 961	105 695	136 357	161 177	227 484	261 647	288 493
Income to Minority Interest	0	0	0	0	0	0	0	0	0	(14)	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	0	0	0	0	0	0	0	0	0
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	5	0	(18)	(18)	(62)	(94)	(121)	(161)	(149)	(147)	(162)	(144)	(131)	(71)	(35)	(12)	(19)	(36)	(50)	(62)	(7)	7	52	72	42	(35)	(54)	(63)	(67)	22	20	20	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)	31 967 N/A	38 078 +19%	30 380 -20%	23 355 -23%	30 529 +31%	41 373 +36%	45 031 +9%	48 962 +9%	43 232 -12%	35 556 -18%	34 025 -4%	30 282 -11%	27 700 -9%	16 550 -40%	6 450 -61%	(3 323) N/A	(14 096) -324%	(74 902) -431%	(78 537) -5%	(79 047) -1%	(76 958) +3%	(11 454) +85%	(6 879) +40%	(1 773) +74%	4 574 N/A	3 163 -31%	2 721 -14%	(3 969) N/A	(7 840) -98%	(2 195) +72%	(2 118) +4%	3 863 N/A	3 620 -6%	(3 324) N/A	(7 885) -137%	(14 679) -86%	(36 052) -146%	(35 312) +2%	(30 560) +13%	(21 616) +29%	7 849 N/A	16 753 +113%	17 169 +2%	15 145 -12%	10 183 -33%	6 694 -34%	9 914 +48%	10 978 +11%	11 396 +4%	14 201 +25%	10 217 -28%	11 866 +16%	14 301 +21%	18 103 +27%	31 004 +71%	43 326 +40%	58 681 +35%	56 993 -3%	55 185 -3%	53 616 -3%	47 654 -11%	53 532 +12%	51 998 -3%	51 251 -1%	51 338 +0%	69 787 +36%	78 581 +13%	80 542 +2%	94 162 +17%	87 301 -7%	104 453 +20%	123 216 +18%	126 214 +2%	130 400 +3%	103 106 -21%	85 177 -17%	77 737 -9%	62 290 -20%	76 961 +24%	105 695 +37%	136 357 +29%	161 177 +18%	227 484 +41%	261 647 +15%	288 493 +10%
EPS (Diluted)	162.25 N/A	194.27 +20%	164.21 -15%	125.56 -24%	164.13 +31%	222.43 +36%	239.52 +8%	260.43 +9%	228.74 -12%	189.12 -17%	182.93 -3%	164.57 -10%	153.03 -7%	90.43 -41%	36.03 -60%	-18.56 N/A	-78.74 -324%	-418.44 -431%	-438.75 -5%	-441.6 -1%	-429.93 +3%	-63.98 +85%	-38.43 +40%	-10.01 +74%	26.43 N/A	18.07 -32%	15.72 -13%	-22.94 N/A	-45.31 -98%	-12.67 +72%	-12.17 +4%	22.32 N/A	20.8 -7%	-19.21 N/A	-45.31 -136%	-84.36 -86%	-207.19 -146%	-202.94 +2%	-158.34 +22%	-112 +29%	45.1 N/A	87.01 +93%	88.95 +2%	78.47 -12%	58.52 -25%	34.72 -41%	51.36 +48%	56.88 +11%	65.12 +14%	73.29 +13%	52.12 -29%	60.54 +16%	72.59 +20%	92.03 +27%	156.58 +70%	216.63 +38%	296.55 +37%	286.99 -3%	278.23 -3%	269.55 -3%	239.17 -11%	268.97 +12%	260.65 -3%	257.8 -1%	260.24 +1%	87.96 -66%	397.55 +352%	408.84 +3%	484.29 +18%	111.82 -77%	547.63 +390%	649.65 +19%	170.06 -74%	173.67 +2%	139.38 -20%	115.12 -17%	105.05 -9%	84.16 -20%	104.28 +24%	143.08 +37%	184.81 +29%	218.01 +18%	309.76 +42%	358.24 +16%	397.21 +11%

Income Statement Balance Sheet Cash Flow Statement

Advantest Corp
XMUN:VAN

Income Statement

Earnings Waterfall
Advantest Corp

Income Statement
Advantest Corp

See Also

Company

Help

Tools

Stocks

Advantest Corp XMUN:VAN

Income Statement

Earnings Waterfall Advantest Corp

Income Statement Advantest Corp

See Also

Company

Help

Tools

Stocks

Advantest Corp
XMUN:VAN

Earnings Waterfall
Advantest Corp

Income Statement
Advantest Corp