Income Statement

Revenue

+10%

+15%

10Y

Currency: JPY

	Mar-2009	Sep-2009	Dec-2009	Mar-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
Revenue	42 436 N/A	34 176 -19%	38 471 +13%	41 405 +8%	43 751 +6%	44 028 +1%	37 983 -14%	47 430 +25%	44 769 -6%	43 121 -4%	41 771 -3%	44 368 +6%	45 002 +1%	48 413 +8%	51 617 +7%	51 792 +0%	52 310 +1%	51 041 -2%	51 813 +2%	49 599 -4%	49 420 0%	50 470 +2%	51 200 +1%	52 124 +2%	53 480 +3%	53 686 +0%	52 651 -2%	52 334 -1%	52 490 +0%	52 495 +0%	50 933 -3%	53 250 +5%	54 895 +3%	55 809 +2%	57 897 +4%	59 682 +3%	60 577 +1%	61 467 +1%	61 005 -1%	60 824 0%	60 828 +0%	62 060 +2%	64 510 +4%	67 590 +5%	72 924 +8%	76 721 +5%	79 460 +4%	80 065 +1%	80 416 +0%	79 685 -1%	80 040 +0%	81 193 +1%	80 576 -1%	79 992 -1%	80 159 +0%	83 924 +5%	86 412 +3%	88 203 +2%	87 915 0%	85 419 -3%	86 215 +1%	88 300 +2%	88 555 +0%	90 712 +2%	89 697 -1%	87 995 -2%
Gross Profit
Cost of Revenue	(33 136)	(25 895)	(28 972)	(30 495)	(32 503)	(32 996)	(29 034)	(36 778)	(35 020)	(33 864)	(32 898)	(34 716)	(35 806)	(38 441)	(41 458)	(41 492)	(41 710)	(40 529)	(40 345)	(38 985)	(38 349)	(38 666)	(38 788)	(39 480)	(40 307)	(40 527)	(39 739)	(39 624)	(39 757)	(39 401)	(37 915)	(39 452)	(40 626)	(41 654)	(43 559)	(44 900)	(45 573)	(46 040)	(45 156)	(44 742)	(44 928)	(45 773)	(47 850)	(50 270)	(54 376)	(57 310)	(59 194)	(59 282)	(58 812)	(57 824)	(58 012)	(58 638)	(58 276)	(57 889)	(57 772)	(60 453)	(61 671)	(62 593)	(62 120)	(60 076)	(60 768)	(62 406)	(62 671)	(64 208)	(63 169)	(61 844)
Gross Profit	9 300 N/A	8 281 -11%	9 499 +15%	10 910 +15%	11 248 +3%	11 032 -2%	8 949 -19%	10 652 +19%	9 749 -8%	9 257 -5%	8 873 -4%	9 652 +9%	9 196 -5%	9 972 +8%	10 159 +2%	10 300 +1%	10 600 +3%	10 512 -1%	11 468 +9%	10 614 -7%	11 071 +4%	11 804 +7%	12 412 +5%	12 644 +2%	13 173 +4%	13 159 0%	12 912 -2%	12 710 -2%	12 733 +0%	13 094 +3%	13 018 -1%	13 798 +6%	14 269 +3%	14 155 -1%	14 338 +1%	14 782 +3%	15 004 +2%	15 427 +3%	15 849 +3%	16 082 +1%	15 900 -1%	16 287 +2%	16 660 +2%	17 320 +4%	18 548 +7%	19 411 +5%	20 266 +4%	20 783 +3%	21 604 +4%	21 861 +1%	22 028 +1%	22 555 +2%	22 300 -1%	22 103 -1%	22 387 +1%	23 471 +5%	24 741 +5%	25 610 +4%	25 795 +1%	25 343 -2%	25 447 +0%	25 894 +2%	25 884 0%	26 504 +2%	26 528 +0%	26 151 -1%
Operating Income
Operating Expenses	(5 422)	(3 840)	(3 768)	(3 761)	(3 324)	(2 771)	(2 153)	(2 987)	(3 040)	(3 022)	(3 071)	(3 120)	(3 160)	(3 239)	(3 201)	(3 444)	(3 392)	(3 355)	(3 411)	(3 079)	(3 033)	(3 038)	(3 043)	(3 500)	(3 551)	(3 500)	(3 485)	(3 407)	(3 381)	(3 479)	(3 560)	(3 638)	(3 715)	(3 761)	(3 810)	(4 001)	(4 115)	(4 294)	(4 393)	(4 355)	(4 349)	(4 278)	(4 368)	(4 390)	(4 595)	(4 703)	(4 743)	(5 051)	(5 153)	(5 230)	(5 301)	(5 288)	(5 233)	(5 271)	(5 318)	(5 347)	(5 493)	(5 642)	(5 776)	(5 677)	(5 642)	(5 633)	(5 648)	(5 710)	(5 861)	(5 849)
Selling, General & Administrative	(5 422)	(3 840)	(3 768)	(3 761)	(3 324)	(2 771)	(2 153)	(2 698)	(3 040)	(3 022)	(3 071)	(2 814)	(3 162)	(3 241)	(3 202)	(3 126)	(3 391)	(3 353)	(3 410)	(2 781)	(3 032)	(3 037)	(3 043)	(3 208)	(3 549)	(3 500)	(3 484)	(3 071)	(3 380)	(3 477)	(3 558)	(3 273)	(3 715)	(3 760)	(3 809)	(3 556)	(4 113)	(4 293)	(4 391)	(3 723)	(4 348)	(4 276)	(4 368)	(3 713)	(4 595)	(4 703)	(4 742)	(4 375)	(5 152)	(5 229)	(5 300)	(4 620)	(5 232)	(5 271)	(5 318)	(4 656)	(5 491)	(5 640)	(5 775)	(5 050)	(5 624)	(5 632)	(5 648)	(5 144)	(5 708)	(5 848)
Research & Development	0	0	0	0	0	0	0	(289)	0	0	0	(306)	0	0	0	(317)	0	0	0	(297)	0	0	0	(291)	0	0	0	(335)	0	0	0	(364)	0	0	0	(444)	0	0	0	(631)	0	0	0	(676)	0	0	0	(675)	0	0	0	(668)	0	0	0	(690)	0	0	0	(626)	0	0	0	(565)	0	0
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(1)	0	(2)	0	(1)	0	(1)	0	(1)	(2)	0	0	(1)	(1)	0	(2)	(1)	0	(1)	0	(1)	(2)	(1)	(2)	(1)	(1)	(2)	0	(1)	0	0	0	(1)	0	(1)	0	0	(1)	0	0	(1)	(1)	(1)	0	(1)	(18)	(1)	0	(1)	(153)	0
Operating Income	3 878 N/A	4 441 +15%	5 731 +29%	7 149 +25%	7 924 +11%	8 261 +4%	6 796 -18%	7 665 +13%	6 709 -12%	6 235 -7%	5 802 -7%	6 532 +13%	6 036 -8%	6 733 +12%	6 958 +3%	6 856 -1%	7 208 +5%	7 157 -1%	8 057 +13%	7 535 -6%	8 038 +7%	8 766 +9%	9 369 +7%	9 144 -2%	9 622 +5%	9 659 +0%	9 427 -2%	9 303 -1%	9 352 +1%	9 615 +3%	9 458 -2%	10 160 +7%	10 554 +4%	10 394 -2%	10 528 +1%	10 781 +2%	10 889 +1%	11 133 +2%	11 456 +3%	11 727 +2%	11 551 -2%	12 009 +4%	12 292 +2%	12 930 +5%	13 953 +8%	14 708 +5%	15 523 +6%	15 732 +1%	16 451 +5%	16 631 +1%	16 727 +1%	17 267 +3%	17 067 -1%	16 832 -1%	17 069 +1%	18 124 +6%	19 248 +6%	19 968 +4%	20 019 +0%	19 666 -2%	19 805 +1%	20 261 +2%	20 236 0%	20 794 +3%	20 667 -1%	20 302 -2%
Pre-Tax Income
Interest Income Expense	289	158	133	41	234	236	679	322	136	138	(236)	205	173	172	166	176	192	723	723	732	714	202	205	218	216	209	208	225	221	293	436	637	642	573	430	254	253	264	266	281	301	310	305	641	610	580	574	229	228	251	256	546	650	647	859	592	885	967	846	1 022	666	936	1 096	1 049	1 021	1 142
Non-Reccuring Items	(3 161)	(3 160)	(363)	(161)	(359)	93	(21)	45	308	12	63	(157)	(113)	(84)	(135)	(9)	(8)	(7)	(6)	(199)	(210)	(210)	(210)	(13)	(3)	(3)	(96)	(124)	(166)	(231)	(338)	(573)	(623)	(620)	(490)	(482)	(467)	(459)	(415)	(211)	(233)	(209)	(270)	(325)	(308)	(346)	(235)	(374)	(265)	(199)	(230)	(111)	(171)	(169)	(162)	(1)	0	0	(19)	(18)	0	(20)	(8)	(151)	0	(205)
Gain/Loss on Disposition of Assets	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	5	5	5	0	0	0	0	0	0	0	0	33	33	33	0	0	66	66	66	0	0	0	11	0	0	0	0	0	0	0	3	86	86	87	180	94	95	94	18	0	0	0	0	0	0	0	0	0	0
Total Other Income	170	98	67	79	88	94	79	142	150	140	146	156	161	165	155	191	181	213	180	214	203	157	185	118	118	147	149	121	124	100	98	116	115	127	143	153	221	180	166	157	153	96	90	(41)	(24)	202	190	325	324	78	90	162	195	240	351	259	189	225	304	290	352	317	120	109	102	91
Pre-Tax Income	1 180 N/A	1 537 +30%	5 568 +262%	7 108 +28%	7 887 +11%	8 684 +10%	7 533 -13%	8 174 +9%	7 303 -11%	6 525 -11%	5 775 -11%	6 736 +17%	6 257 -7%	6 986 +12%	7 144 +2%	7 214 +1%	7 578 +5%	8 091 +7%	8 959 +11%	8 287 -8%	8 745 +6%	8 915 +2%	9 549 +7%	9 467 -1%	9 953 +5%	10 012 +1%	9 688 -3%	9 525 -2%	9 564 +0%	9 810 +3%	9 687 -1%	10 340 +7%	10 688 +3%	10 540 -1%	10 677 +1%	10 772 +1%	10 896 +1%	11 118 +2%	11 473 +3%	11 965 +4%	11 772 -2%	12 206 +4%	12 417 +2%	13 205 +6%	14 231 +8%	15 144 +6%	16 052 +6%	15 915 -1%	16 824 +6%	16 847 +0%	16 930 +0%	18 044 +7%	17 835 -1%	17 645 -1%	18 211 +3%	18 992 +4%	20 322 +7%	21 160 +4%	21 150 0%	20 960 -1%	20 823 -1%	21 494 +3%	21 444 0%	21 801 +2%	21 790 0%	21 330 -2%
Net Income
Tax Provision	(559)	(663)	(2 278)	(2 931)	(3 271)	(3 605)	(3 124)	(3 390)	(3 070)	(2 915)	(2 613)	(3 049)	(2 780)	(2 848)	(2 854)	(2 865)	(3 051)	(3 255)	(3 574)	(3 278)	(3 370)	(3 356)	(3 611)	(3 540)	(3 683)	(3 624)	(3 357)	(3 258)	(3 247)	(3 274)	(3 170)	(3 342)	(3 445)	(3 416)	(3 432)	(3 471)	(3 512)	(3 556)	(3 655)	(3 892)	(3 828)	(3 977)	(4 057)	(4 225)	(4 556)	(4 726)	(5 009)	(4 605)	(4 857)	(4 944)	(4 957)	(5 696)	(5 652)	(5 623)	(5 787)	(6 140)	(6 538)	(6 801)	(6 787)	(6 583)	(6 529)	(6 716)	(6 728)	(6 765)	(6 762)	(6 592)
Income from Continuing Operations	620	874	3 290	4 177	4 616	5 079	4 409	4 784	4 233	3 610	3 162	3 687	3 477	4 138	4 290	4 349	4 527	4 836	5 385	5 009	5 375	5 559	5 938	5 927	6 270	6 388	6 331	6 267	6 317	6 536	6 517	6 998	7 243	7 124	7 245	7 301	7 384	7 562	7 818	8 073	7 944	8 229	8 360	8 980	9 675	10 418	11 043	11 310	11 967	11 903	11 973	12 348	12 183	12 022	12 424	12 852	13 784	14 359	14 363	14 377	14 294	14 778	14 716	15 036	15 028	14 738
Income to Minority Interest	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	6	12	19	26	25	22	24	26	30	32	30	23	18	23	24	32	36	31	17	(34)	(55)	(83)	(83)	(31)	24	48	4
Net Income (Common)	621 N/A	874 +41%	3 289 +276%	4 174 +27%	4 614 +11%	5 076 +10%	4 408 -13%	4 784 +9%	4 232 -12%	3 609 -15%	3 161 -12%	3 687 +17%	3 477 -6%	4 137 +19%	4 290 +4%	4 349 +1%	4 527 +4%	4 837 +7%	5 384 +11%	5 008 -7%	5 374 +7%	5 558 +3%	5 938 +7%	5 926 0%	6 268 +6%	6 387 +2%	6 330 -1%	6 267 -1%	6 317 +1%	6 535 +3%	6 516 0%	6 997 +7%	7 242 +4%	7 123 -2%	7 244 +2%	7 301 +1%	7 384 +1%	7 563 +2%	7 819 +3%	8 080 +3%	7 957 -2%	8 249 +4%	8 387 +2%	9 005 +7%	9 699 +8%	10 441 +8%	11 069 +6%	11 340 +2%	11 998 +6%	11 934 -1%	11 996 +1%	12 366 +3%	12 207 -1%	12 047 -1%	12 456 +3%	12 887 +3%	13 813 +7%	14 373 +4%	14 327 0%	14 321 0%	14 208 -1%	14 695 +3%	14 684 0%	15 061 +3%	15 078 +0%	14 742 -2%
EPS (Diluted)	11.08 N/A	3.93 -65%	59.8 +1 422%	75.89 +27%	21.05 -72%	23.15 +10%	20.28 -12%	21.97 +8%	19.65 -11%	16.76 -15%	14.67 -12%	17.12 +17%	16.14 -6%	19.21 +19%	19.92 +4%	20.19 +1%	21.02 +4%	22.46 +7%	25 +11%	23.25 -7%	24.95 +7%	25.81 +3%	27.57 +7%	27.52 0%	29.11 +6%	29.66 +2%	29.39 -1%	29.1 -1%	29.33 +1%	30.35 +3%	30.26 0%	32.49 +7%	33.63 +4%	33.08 -2%	33.64 +2%	33.9 +1%	34.29 +1%	35.12 +2%	36.31 +3%	37.52 +3%	36.95 -2%	38.31 +4%	38.95 +2%	41.82 +7%	45.04 +8%	48.49 +8%	51.41 +6%	52.66 +2%	55.74 +6%	55.63 0%	56.15 +1%	57.76 +3%	57.34 -1%	56.76 -1%	58.99 +4%	60.88 +3%	65.69 +8%	68.74 +5%	68.52 0%	68.43 0%	68.29 0%	70.94 +4%	71.37 +1%	73.01 +2%	73.81 +1%	72.28 -2%

Income Statement Balance Sheet Cash Flow Statement

Sho-Bond Holdings Co Ltd
TSE:1414

Income Statement

Earnings Waterfall
Sho-Bond Holdings Co Ltd

Income Statement
Sho-Bond Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Sho-Bond Holdings Co Ltd TSE:1414

Income Statement

Earnings Waterfall Sho-Bond Holdings Co Ltd

Income Statement Sho-Bond Holdings Co Ltd

See Also

Company

Help

Tools

Stocks

Sho-Bond Holdings Co Ltd
TSE:1414

Earnings Waterfall
Sho-Bond Holdings Co Ltd

Income Statement
Sho-Bond Holdings Co Ltd