Income Statement

Revenue

+40%

+26%

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	0	0	0	54	0	0	43	0	0	34	66	89	116	104	127	142	152	167	150	150	150	164	175	189	192	173	156	135	125	122	119	116	110	126	144	140	213	228	238	270	237	234	233	234	224	219	209	202	198	198	196	195	205	204	204	202	187	185	183	183	181	181	181	196	214	222	222	224	232	0	0	0
Revenue	304 239 N/A	313 546 +3%	311 312 -1%	308 541 -1%	309 300 +0%	314 067 +2%	313 317 0%	317 317 +1%	299 954 -5%	307 403 +2%	301 324 -2%	318 469 +6%	462 482 +45%	450 135 -3%	433 824 -4%	427 234 -2%	441 786 +3%	457 669 +4%	464 130 +1%	471 168 +2%	447 741 -5%	440 367 -2%	439 093 0%	432 428 -2%	437 930 +1%	429 138 -2%	436 956 +2%	431 324 -1%	436 682 +1%	441 533 +1%	435 294 -1%	445 897 +2%	447 673 +0%	458 704 +2%	465 739 +2%	461 534 -1%	470 943 +2%	477 956 +1%	484 138 +1%	499 498 +3%	507 205 +2%	521 203 +3%	533 669 +2%	552 606 +4%	563 550 +2%	563 303 0%	584 567 +4%	603 812 +3%	616 143 +2%	610 088 -1%	590 963 -3%	578 068 -2%	556 045 -4%	543 687 -2%	522 563 -4%	509 926 -2%	495 567 -3%	496 508 +0%	508 929 +3%	519 284 +2%	541 579 +4%	551 343 +2%	569 707 +3%	577 435 +1%	598 427 +4%	608 509 +2%	623 346 +2%	650 562 +4%	671 888 +3%	708 591 +5%	725 786 +2%	727 977 +0%
Gross Profit
Cost of Revenue	(284 367)	(294 624)	(290 419)	(287 025)	(286 439)	(291 119)	(290 253)	(292 677)	(276 737)	(284 114)	(277 541)	(293 908)	(426 073)	(415 294)	(400 098)	(392 553)	(409 120)	(422 737)	(430 709)	(437 932)	(415 849)	(408 440)	(407 033)	(401 340)	(405 390)	(398 774)	(405 255)	(400 577)	(405 245)	(408 757)	(403 072)	(409 978)	(409 491)	(416 549)	(420 210)	(415 702)	(421 208)	(427 532)	(432 760)	(446 636)	(452 828)	(467 290)	(478 708)	(497 085)	(507 874)	(506 999)	(527 274)	(544 914)	(555 215)	(549 715)	(532 245)	(519 253)	(500 893)	(487 667)	(466 628)	(453 457)	(438 846)	(440 804)	(451 773)	(461 376)	(481 436)	(490 171)	(507 228)	(512 974)	(527 238)	(532 985)	(541 012)	(560 388)	(578 967)	(608 026)	(618 585)	(616 180)
Gross Profit	19 872 N/A	18 922 -5%	20 893 +10%	21 516 +3%	22 861 +6%	22 948 +0%	23 064 +1%	24 640 +7%	23 217 -6%	23 289 +0%	23 783 +2%	24 561 +3%	36 409 +48%	34 841 -4%	33 726 -3%	34 681 +3%	32 666 -6%	34 932 +7%	33 421 -4%	33 236 -1%	31 892 -4%	31 927 +0%	32 060 +0%	31 088 -3%	32 540 +5%	30 364 -7%	31 701 +4%	30 747 -3%	31 437 +2%	32 776 +4%	32 222 -2%	35 919 +11%	38 182 +6%	42 155 +10%	45 529 +8%	45 832 +1%	49 735 +9%	50 424 +1%	51 378 +2%	52 862 +3%	54 377 +3%	53 913 -1%	54 961 +2%	55 521 +1%	55 676 +0%	56 304 +1%	57 293 +2%	58 898 +3%	60 928 +3%	60 373 -1%	58 718 -3%	58 815 +0%	55 152 -6%	56 020 +2%	55 935 0%	56 469 +1%	56 721 +0%	55 704 -2%	57 156 +3%	57 908 +1%	60 143 +4%	61 172 +2%	62 479 +2%	64 461 +3%	71 189 +10%	75 524 +6%	82 334 +9%	90 174 +10%	92 921 +3%	100 565 +8%	107 201 +7%	111 797 +4%
Operating Income
Operating Expenses	(16 258)	(16 256)	(16 219)	(16 365)	(16 985)	(17 512)	(17 956)	(18 164)	(18 000)	(18 076)	(17 878)	(18 309)	(25 673)	(25 427)	(25 551)	(24 937)	(24 632)	(24 608)	(24 261)	(24 657)	(24 528)	(24 489)	(24 774)	(24 677)	(24 256)	(23 655)	(23 128)	(22 434)	(22 049)	(21 753)	(21 416)	(21 591)	(21 766)	(22 046)	(22 274)	(22 990)	(23 338)	(23 666)	(24 155)	(24 684)	(25 116)	(25 295)	(25 061)	(25 091)	(25 664)	(25 579)	(26 219)	(26 202)	(26 235)	(26 026)	(25 824)	(25 699)	(25 111)	(25 688)	(25 890)	(26 120)	(26 078)	(27 170)	(26 335)	(26 456)	(27 395)	(27 509)	(27 616)	(28 202)	(30 255)	(35 427)	(31 718)	(32 240)	(34 595)	(35 116)	(36 402)	(36 931)
Selling, General & Administrative	(16 258)	(16 256)	(16 219)	(16 365)	(16 985)	(17 512)	(17 956)	(18 164)	(18 000)	(18 076)	(17 878)	(18 309)	(25 673)	(25 427)	(25 551)	(24 937)	(24 632)	(24 608)	(24 260)	(24 655)	(24 527)	(24 488)	(24 773)	(24 677)	(24 255)	(23 653)	(23 126)	(22 433)	(22 047)	(21 750)	(21 415)	(21 589)	(21 765)	(22 047)	(22 272)	(22 989)	(23 337)	(23 663)	(24 155)	(24 683)	(25 115)	(25 296)	(25 060)	(25 089)	(25 663)	(25 577)	(26 218)	(26 202)	(26 234)	(26 025)	(25 822)	(25 698)	(25 110)	(25 686)	(25 890)	(26 119)	(26 077)	(26 177)	(26 334)	(26 455)	(27 394)	(27 507)	(27 615)	(28 201)	(30 253)	(31 003)	(31 716)	(32 238)	(34 594)	(35 115)	(36 401)	(36 930)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(1)	0	(1)	0	(1)	(2)	(2)	(1)	(2)	(3)	(1)	0	(1)	0	(2)	(1)	(1)	(3)	0	0	(1)	0	(1)	(1)	(1)	(1)	0	0	(1)	(1)	(2)	(1)	(1)	(2)	0	0	(1)	(993)	(1)	0	(1)	(2)	0	0	(2)	(4 424)	(2)	0	(1)	0	(1)	0
Operating Income	3 614 N/A	2 666 -26%	4 674 +75%	5 151 +10%	5 876 +14%	5 436 -7%	5 108 -6%	6 476 +27%	5 217 -19%	5 213 0%	5 905 +13%	6 252 +6%	10 736 +72%	9 414 -12%	8 175 -13%	9 744 +19%	8 034 -18%	10 324 +29%	9 160 -11%	8 579 -6%	7 364 -14%	7 438 +1%	7 286 -2%	6 411 -12%	8 284 +29%	6 709 -19%	8 573 +28%	8 313 -3%	9 388 +13%	11 023 +17%	10 806 -2%	14 328 +33%	16 416 +15%	20 109 +22%	23 255 +16%	22 842 -2%	26 397 +16%	26 758 +1%	27 223 +2%	28 178 +4%	29 261 +4%	28 618 -2%	29 900 +4%	30 430 +2%	30 012 -1%	30 725 +2%	31 074 +1%	32 696 +5%	34 693 +6%	34 347 -1%	32 894 -4%	33 116 +1%	30 041 -9%	30 332 +1%	30 045 -1%	30 349 +1%	30 643 +1%	28 534 -7%	30 821 +8%	31 452 +2%	32 748 +4%	33 663 +3%	34 863 +4%	36 259 +4%	40 934 +13%	40 097 -2%	50 616 +26%	57 934 +14%	58 326 +1%	65 449 +12%	70 799 +8%	74 866 +6%
Pre-Tax Income
Interest Income Expense	0	0	0	335	308	509	487	442	431	1 096	1 160	1 143	1 326	551	527	473	514	337	402	422	791	437	382	385	481	423	772	1 545	1 964	3 176	2 985	2 270	1 966	644	501	650	631	686	680	559	616	605	631	661	693	724	712	748	698	736	736	719	1 611	1 562	1 574	1 863	1 215	1 249	1 364	917	1 266	1 200	1 213	1 391	1 554	1 565	1 391	6 415	5 742	5 750	5 850	8 851
Non-Reccuring Items	100	62	207	(170)	(71)	(602)	(151)	523	836	148	(1 654)	(628)	(1 521)	(1 031)	(316)	(1 841)	(932)	(3 077)	(2 926)	(988)	(563)	1 530	1 626	136	(570)	(473)	(391)	(372)	(458)	(455)	(1 289)	(1 248)	(1 153)	(1 143)	(179)	(239)	(261)	(244)	(492)	(626)	(1 048)	(1 158)	(1 292)	(1 260)	(986)	(855)	(629)	(530)	(1 296)	(1 511)	(1 750)	(1 841)	(1 728)	(1 534)	(1 483)	(1 344)	(1 031)	0	(779)	(1 019)	(1 901)	(1 924)	(2 000)	(2 226)	(4 446)	0	(4 593)	(4 144)	(2 608)	(2 630)	(2 471)	(1 925)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	12	12	12	12	0	0	0	18	0	0	0	0	0	0	0	0	0	(14)	0	0	136	150	150	150	0	0	0	74	0	0	0	222	0	0	311	89	0	0	0	0	0	0	0	177	265	265	6 468	6 816	0	0	0	0	483	483	0
Total Other Income	940	825	832	573	603	545	475	518	418	373	360	352	344	715	463	488	521	274	546	668	239	675	626	591	325	352	415	371	247	357	230	101	19	20	(3)	24	351	393	562	480	154	177	74	169	111	181	169	98	173	456	451	244	238	320	307	278	151	301	361	567	217	414	370	68	159	6 753	6 749	608	182	259	407	619
Pre-Tax Income	4 654 N/A	3 553 -24%	5 713 +61%	5 889 +3%	6 716 +14%	5 888 -12%	5 919 +1%	7 959 +34%	6 902 -13%	6 830 -1%	5 771 -16%	7 118 +23%	10 885 +53%	9 649 -11%	8 849 -8%	8 865 +0%	8 137 -8%	7 870 -3%	7 194 -9%	8 693 +21%	7 843 -10%	10 080 +29%	9 920 -2%	7 523 -24%	8 538 +13%	7 011 -18%	9 369 +34%	9 857 +5%	11 141 +13%	14 101 +27%	12 732 -10%	15 451 +21%	17 248 +12%	19 630 +14%	23 560 +20%	23 277 -1%	27 118 +17%	27 729 +2%	28 123 +1%	28 741 +2%	29 133 +1%	28 242 -3%	29 313 +4%	30 000 +2%	29 904 0%	30 775 +3%	31 326 +2%	33 011 +5%	34 490 +4%	34 028 -1%	32 331 -5%	32 549 +1%	30 251 -7%	30 680 +1%	30 443 -1%	31 146 +2%	30 978 -1%	30 084 -3%	31 767 +6%	31 917 +0%	32 507 +2%	33 618 +3%	34 711 +3%	41 960 +21%	45 017 +7%	48 415 +8%	54 163 +12%	60 813 +12%	61 642 +1%	69 311 +12%	75 068 +8%	82 411 +10%
Net Income
Tax Provision	(1 417)	(1 337)	(1 963)	(1 980)	(2 167)	(1 884)	(2 507)	(3 779)	(3 574)	(3 331)	(2 624)	(3 116)	(4 795)	(4 317)	(4 129)	(5 905)	(6 006)	(5 798)	(5 508)	(4 571)	(3 648)	(4 572)	(4 588)	(3 452)	(3 865)	(3 266)	(4 057)	(4 195)	(6 013)	(7 239)	(6 654)	(7 509)	(7 196)	(7 475)	(8 529)	(8 339)	(8 871)	(9 090)	(9 243)	(9 411)	(9 306)	(8 996)	(9 287)	(9 406)	(9 268)	(9 492)	(9 761)	(10 353)	(10 906)	(10 800)	(10 199)	(10 313)	(9 432)	(9 615)	(9 615)	(9 909)	(10 052)	(9 741)	(10 249)	(10 271)	(10 697)	(11 040)	(11 377)	(13 742)	(15 879)	(16 940)	(18 691)	(20 696)	(17 910)	(19 749)	(21 321)	(23 132)
Income from Continuing Operations	3 237	2 216	3 750	3 909	4 549	4 004	3 412	4 180	3 328	3 499	3 147	4 002	6 090	5 332	4 720	2 960	2 131	2 072	1 686	4 122	4 195	5 508	5 332	4 071	4 673	3 745	5 312	5 662	5 128	6 862	6 078	7 942	10 052	12 155	15 031	14 938	18 247	18 639	18 880	19 330	19 827	19 246	20 026	20 594	20 636	21 283	21 565	22 658	23 584	23 228	22 132	22 236	20 819	21 065	20 828	21 237	20 926	20 343	21 518	21 646	21 810	22 578	23 334	28 218	29 138	31 475	35 472	40 117	43 732	49 562	53 747	59 279
Income to Minority Interest	(42)	(82)	(146)	(140)	(74)	(50)	27	(86)	(119)	(228)	(234)	(218)	(224)	(182)	(85)	(55)	(254)	(299)	(275)	(367)	(243)	(301)	(297)	(252)	(446)	(385)	(664)	(650)	(513)	(503)	(351)	(526)	(640)	(689)	(657)	(480)	(655)	(699)	(807)	(969)	(768)	(712)	(726)	(769)	(932)	(1 106)	(1 272)	(1 219)	(1 068)	(880)	(717)	(638)	(670)	(765)	(654)	(688)	(609)	(481)	(553)	(537)	(641)	(649)	(571)	(1 744)	(1 793)	(1 816)	(1 968)	(923)	(1 352)	(1 911)	(2 225)	(2 553)
Net Income (Common)	3 195 N/A	2 132 -33%	3 602 +69%	3 765 +5%	4 472 +19%	3 953 -12%	3 441 -13%	4 094 +19%	3 207 -22%	3 270 +2%	2 911 -11%	3 779 +30%	5 866 +55%	5 147 -12%	4 636 -10%	2 907 -37%	1 876 -35%	1 774 -5%	1 409 -21%	3 755 +167%	3 952 +5%	5 206 +32%	5 035 -3%	3 819 -24%	4 226 +11%	3 359 -21%	4 647 +38%	5 011 +8%	4 615 -8%	6 358 +38%	5 727 -10%	7 417 +30%	9 412 +27%	11 467 +22%	14 374 +25%	14 458 +1%	17 591 +22%	17 938 +2%	18 072 +1%	18 359 +2%	19 058 +4%	18 534 -3%	19 300 +4%	19 824 +3%	19 703 -1%	20 176 +2%	20 290 +1%	21 437 +6%	22 515 +5%	22 347 -1%	21 416 -4%	21 599 +1%	20 147 -7%	20 298 +1%	20 171 -1%	20 546 +2%	20 315 -1%	19 860 -2%	20 962 +6%	21 107 +1%	21 167 +0%	21 927 +4%	22 762 +4%	26 472 +16%	27 345 +3%	29 658 +8%	33 505 +13%	39 194 +17%	42 380 +8%	47 651 +12%	51 522 +8%	56 726 +10%
EPS (Diluted)	15.6 N/A	10.29 -34%	17.59 +71%	18.36 +4%	21.6 +18%	19.28 -11%	16.78 -13%	19.77 +18%	15.64 -21%	16.02 +2%	14.26 -11%	18.52 +30%	28.75 +55%	25.23 -12%	22.72 -10%	14.23 -37%	9.18 -35%	8.69 -5%	6.9 -21%	18.4 +167%	19.37 +5%	25.51 +32%	24.68 -3%	18.72 -24%	20.71 +11%	16.46 -21%	22.77 +38%	24.56 +8%	22.59 -8%	31.16 +38%	28.07 -10%	36.35 +29%	46.06 +27%	51.65 +12%	64.74 +25%	65.12 +1%	79.4 +22%	80.8 +2%	81.4 +1%	82.69 +2%	85.99 +4%	83.48 -3%	86.93 +4%	89.38 +3%	88.84 -1%	90.9 +2%	91.39 +1%	96.53 +6%	101.41 +5%	100.55 -1%	96.36 -4%	97.18 +1%	98.64 +2%	99.37 +1%	98.74 -1%	100.56 +2%	99.44 -1%	97.21 -2%	102.6 +6%	103.3 +1%	103.59 +0%	107.3 +4%	111.39 +4%	129.54 +16%	133.8 +3%	145.12 +8%	163.94 +13%	191.76 +17%	207.35 +8%	233.13 +12%	252.07 +8%	277.52 +10%

Income Statement Balance Sheet Cash Flow Statement

Kandenko Co Ltd
TSE:1942

Income Statement

Earnings Waterfall
Kandenko Co Ltd

Income Statement
Kandenko Co Ltd

See Also

Company

Help

Tools

Stocks

Kandenko Co Ltd TSE:1942

Income Statement

Earnings Waterfall Kandenko Co Ltd

Income Statement Kandenko Co Ltd

See Also

Company

Help

Tools

Stocks

Kandenko Co Ltd
TSE:1942

Earnings Waterfall
Kandenko Co Ltd

Income Statement
Kandenko Co Ltd