Income Statement

Revenue

+35%

+28%

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	51	0	0	37	0	0	24	47	69	93	88	89	86	85	87	88	91	95	97	98	98	96	93	89	90	89	89	90	87	86	85	84	85	84	83	81	79	76	94	110	125	142	137	133	128	126	123	120	118	113	113	113	114	112	109	106	101	98	99	100	101	106	109	113	119	121	0	0	0
Revenue	124 449 N/A	127 837 +3%	144 450 +13%	146 968 +2%	134 804 -8%	128 417 -5%	118 458 -8%	109 886 -7%	103 114 -6%	104 005 +1%	103 717 0%	99 317 -4%	151 793 +53%	150 974 -1%	146 832 -3%	148 817 +1%	147 994 -1%	151 932 +3%	153 965 +1%	153 837 0%	154 658 +1%	154 529 0%	157 726 +2%	160 763 +2%	171 496 +7%	174 858 +2%	179 995 +3%	185 860 +3%	179 598 -3%	181 268 +1%	179 571 -1%	179 448 0%	178 901 0%	178 272 0%	173 762 -3%	170 961 -2%	168 512 -1%	167 579 -1%	170 677 +2%	169 557 -1%	170 157 +0%	172 476 +1%	178 374 +3%	196 595 +10%	212 314 +8%	217 944 +3%	223 436 +3%	213 946 -4%	207 684 -3%	205 055 -1%	196 703 -4%	193 221 -2%	190 067 -2%	190 551 +0%	193 273 +1%	196 575 +2%	193 189 -2%	187 902 -3%	182 629 -3%	183 179 +0%	190 865 +4%	198 142 +4%	206 814 +4%	214 763 +4%	221 920 +3%	229 720 +4%	238 411 +4%	248 799 +4%	253 136 +2%	254 356 +0%	249 156 -2%	247 243 -1%
Gross Profit
Cost of Revenue	(119 692)	(126 822)	(141 904)	(141 650)	(123 977)	(115 572)	(105 895)	(96 997)	(90 780)	(91 526)	(91 672)	(87 651)	(132 186)	(132 625)	(128 749)	(131 049)	(129 757)	(133 334)	(135 791)	(135 564)	(137 068)	(137 564)	(140 524)	(143 748)	(153 072)	(156 505)	(161 800)	(167 045)	(161 632)	(161 711)	(158 427)	(157 015)	(155 971)	(154 727)	(150 790)	(148 466)	(145 973)	(145 464)	(146 963)	(145 414)	(145 097)	(146 569)	(151 862)	(167 425)	(180 630)	(185 283)	(189 355)	(181 058)	(175 574)	(173 131)	(167 005)	(163 568)	(161 313)	(162 255)	(164 218)	(166 033)	(162 965)	(158 392)	(154 301)	(156 207)	(163 853)	(169 846)	(176 994)	(182 530)	(187 278)	(193 132)	(198 540)	(204 428)	(205 640)	(205 175)	(199 244)	(196 753)
Gross Profit	4 757 N/A	1 015 -79%	2 546 +151%	5 318 +109%	10 827 +104%	12 845 +19%	12 563 -2%	12 889 +3%	12 334 -4%	12 479 +1%	12 045 -3%	11 666 -3%	19 607 +68%	18 349 -6%	18 083 -1%	17 768 -2%	18 237 +3%	18 598 +2%	18 174 -2%	18 273 +1%	17 590 -4%	16 965 -4%	17 202 +1%	17 015 -1%	18 424 +8%	18 353 0%	18 195 -1%	18 815 +3%	17 966 -5%	19 557 +9%	21 144 +8%	22 433 +6%	22 930 +2%	23 545 +3%	22 972 -2%	22 495 -2%	22 539 +0%	22 115 -2%	23 714 +7%	24 143 +2%	25 060 +4%	25 907 +3%	26 512 +2%	29 170 +10%	31 684 +9%	32 661 +3%	34 081 +4%	32 888 -4%	32 110 -2%	31 924 -1%	29 698 -7%	29 653 0%	28 754 -3%	28 296 -2%	29 055 +3%	30 542 +5%	30 224 -1%	29 510 -2%	28 328 -4%	26 972 -5%	27 012 +0%	28 296 +5%	29 820 +5%	32 233 +8%	34 642 +7%	36 588 +6%	39 871 +9%	44 371 +11%	47 496 +7%	49 181 +4%	49 912 +1%	50 490 +1%
Operating Income
Operating Expenses	(10 675)	(10 688)	(10 216)	(10 088)	(10 768)	(11 045)	(11 260)	(11 182)	(11 522)	(11 770)	(11 742)	(11 705)	(15 760)	(15 710)	(15 780)	(15 821)	(15 712)	(15 553)	(15 225)	(15 079)	(15 199)	(15 165)	(15 418)	(15 340)	(15 606)	(15 583)	(15 734)	(15 515)	(15 015)	(15 151)	(15 312)	(15 542)	(16 421)	(17 129)	(16 582)	(16 597)	(16 527)	(16 798)	(17 270)	(17 664)	(18 467)	(18 596)	(19 282)	(20 054)	(21 047)	(21 460)	(21 379)	(21 478)	(21 436)	(21 726)	(21 710)	(21 711)	(21 256)	(20 922)	(21 037)	(20 951)	(21 112)	(21 730)	(21 501)	(21 717)	(21 603)	(21 645)	(21 870)	(21 918)	(23 056)	(23 444)	(23 640)	(24 608)	(25 603)	(27 495)	(27 404)	(27 790)
Selling, General & Administrative	(10 675)	(10 666)	(10 216)	(9 983)	(10 762)	(10 713)	(10 925)	(10 846)	(11 181)	(11 429)	(11 397)	(11 353)	(15 274)	(15 332)	(15 516)	(15 687)	(15 240)	(15 553)	(15 225)	(15 080)	(14 766)	(15 166)	(15 418)	(15 339)	(15 206)	(15 581)	(15 541)	(15 513)	(14 644)	(15 150)	(15 310)	(15 541)	(16 036)	(16 669)	(16 580)	(16 595)	(16 157)	(16 797)	(17 268)	(17 663)	(18 045)	(18 595)	(19 281)	(20 053)	(20 158)	(21 458)	(21 378)	(21 477)	(20 376)	(21 727)	(21 711)	(21 711)	(20 176)	(20 921)	(21 036)	(20 949)	(20 141)	(21 379)	(21 500)	(21 716)	(20 724)	(21 644)	(21 869)	(21 918)	(21 905)	(23 442)	(23 638)	(24 607)	(24 447)	(26 616)	(27 404)	(27 789)
Depreciation & Amortization	0	0	0	(105)	(214)	(332)	(335)	(336)	(341)	(341)	(345)	(352)	(486)	0	0	0	(472)	0	0	0	(433)	0	0	0	(398)	0	0	0	(371)	0	0	0	(383)	0	0	0	(369)	0	0	0	(421)	0	0	0	(888)	0	0	0	(1 060)	0	0	0	(1 079)	0	0	0	(969)	0	0	0	(879)	0	0	0	(1 150)	0	0	0	(1 155)	0	0	0
Other Operating Expenses	0	(22)	0	0	208	0	0	0	0	0	0	0	0	(378)	(264)	(134)	0	0	0	1	0	0	0	0	(2)	(2)	(193)	(2)	(2)	0	(2)	0	(2)	(460)	(2)	0	(1)	0	(2)	(1)	(1)	0	(1)	(2)	(1)	(3)	(2)	(1)	0	0	1	0	(1)	(1)	(1)	(2)	(2)	(351)	(1)	(1)	0	(1)	(1)	0	(1)	(2)	(2)	(1)	(1)	(879)	0	0
Operating Income	(5 918) N/A	(9 673) -63%	(7 670) +21%	(4 770) +38%	59 N/A	1 800 +2 951%	1 303 -28%	1 707 +31%	812 -52%	709 -13%	303 -57%	(39) N/A	3 847 N/A	2 639 -31%	2 303 -13%	1 947 -15%	2 525 +30%	3 045 +21%	2 949 -3%	3 194 +8%	2 391 -25%	1 800 -25%	1 784 -1%	1 675 -6%	2 818 +68%	2 770 -2%	2 461 -11%	3 300 +34%	2 951 -11%	4 406 +49%	5 832 +32%	6 891 +18%	6 509 -6%	6 416 -1%	6 390 0%	5 898 -8%	6 012 +2%	5 317 -12%	6 444 +21%	6 479 +1%	6 593 +2%	7 311 +11%	7 230 -1%	9 116 +26%	10 637 +17%	11 201 +5%	12 702 +13%	11 410 -10%	10 674 -6%	10 198 -4%	7 988 -22%	7 942 -1%	7 498 -6%	7 374 -2%	8 018 +9%	9 591 +20%	9 112 -5%	7 780 -15%	6 827 -12%	5 255 -23%	5 409 +3%	6 651 +23%	7 950 +20%	10 315 +30%	11 586 +12%	13 144 +13%	16 231 +23%	19 763 +22%	21 893 +11%	21 686 -1%	22 508 +4%	22 700 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	324	255	294	182	231	326	349	305	244	868	859	942	926	(138)	(88)	(146)	(171)	332	302	351	326	385	413	405	803	684	786	832	792	1 546	1 565	1 542	1 430	1 270	1 263	1 267	1 297	2 856	2 801	3 026	2 940	1 990	1 994	1 760	1 840	930	911	939	836	427	470	438	468	513	572	569	637	1 574	1 870	1 934	1 933	1 199	987	1 005	1 492	1 915	1 933	3 193	4 861
Non-Reccuring Items	(426)	(316)	4 652	4 647	4 618	(426)	(395)	(439)	(149)	(272)	(321)	(172)	(1 084)	(1 049)	(1 140)	(1 397)	(1 167)	(1 157)	(1 048)	(884)	(7 310)	(7 333)	(7 211)	(7 209)	(327)	(192)	0	(308)	(686)	(741)	(741)	(648)	(513)	0	(490)	(511)	(525)	(798)	(1 573)	(1 934)	(3 145)	(3 019)	(2 456)	(3 171)	(1 332)	(1 193)	(1 089)	(4)	(824)	(936)	(1 039)	(1 045)	(399)	(321)	(78)	(134)	(354)	0	(542)	(496)	(360)	(426)	(228)	(229)	(143)	(264)	(305)	(1 026)	(1 066)	0	(861)	(142)
Gain/Loss on Disposition of Assets	0	0	0	127	248	368	241	188	68	0	0	0	0	0	0	0	526	0	484	505	19	155	198	179	173	45	(16)	(18)	173	0	0	0	0	0	0	0	0	(54)	(54)	(54)	(54)	0	0	(52)	(62)	(30)	196	248	274	0	0	0	0	0	0	0	0	0	22	22	22	0	0	0	0	0	0	0	(28)	0	0	0
Total Other Income	818	848	733	306	(95)	(86)	(80)	(29)	83	140	126	114	152	127	(86)	(104)	(95)	354	47	(57)	(23)	126	153	254	105	(8)	45	44	240	448	281	325	292	189	229	245	247	328	402	368	204	228	225	161	93	(20)	(19)	68	60	353	130	79	271	275	222	325	243	342	422	411	290	237	323	342	515	627	554	495	511	319	207	69
Pre-Tax Income	(5 526) N/A	(9 141) -65%	(2 285) +75%	634 N/A	5 085 +702%	1 950 -62%	1 251 -36%	1 658 +33%	1 140 -31%	926 -19%	413 -55%	147 -64%	3 783 +2 473%	2 576 -32%	2 019 -22%	1 372 -32%	1 651 +20%	2 154 +30%	2 286 +6%	2 587 +13%	(4 591) N/A	(4 950) -8%	(4 725) +5%	(4 775) -1%	3 154 N/A	3 028 -4%	2 895 -4%	3 821 +32%	3 362 -12%	4 899 +46%	6 204 +27%	7 360 +19%	7 834 +6%	8 170 +4%	7 671 -6%	7 062 -8%	7 004 -1%	6 056 -14%	6 486 +7%	6 156 -5%	6 454 +5%	7 321 +13%	8 025 +10%	8 994 +12%	11 326 +26%	11 952 +6%	13 550 +13%	13 562 +0%	11 114 -18%	10 526 -5%	8 018 -24%	7 812 -3%	7 797 0%	7 798 +0%	8 600 +10%	10 250 +19%	9 514 -7%	8 694 -9%	7 298 -16%	5 829 -20%	6 935 +19%	8 332 +20%	9 979 +20%	12 361 +24%	13 157 +6%	14 494 +10%	17 485 +21%	20 724 +19%	23 225 +12%	23 938 +3%	25 047 +5%	27 488 +10%
Net Income
Tax Provision	2 146	3 524	825	(287)	(2 248)	(1 204)	(934)	(1 000)	(649)	(580)	(367)	(257)	(1 652)	(1 178)	(1 011)	(803)	(1 475)	(1 709)	(1 643)	(1 757)	(401)	(220)	(284)	(121)	(1 391)	(1 436)	(1 172)	(1 341)	(861)	(1 457)	(2 105)	(2 596)	(2 489)	(2 570)	(2 388)	(2 218)	(2 315)	(1 964)	(2 122)	(2 017)	(2 568)	(2 885)	(3 227)	(3 572)	(2 279)	(2 410)	(2 813)	(2 755)	(3 537)	(3 366)	(2 106)	(2 065)	(1 895)	(1 943)	(2 656)	(3 133)	(3 024)	(2 807)	(2 442)	(2 040)	(2 185)	(2 605)	(3 049)	(3 734)	(4 206)	(4 536)	(5 493)	(6 469)	(6 022)	(6 275)	(6 666)	(7 400)
Income from Continuing Operations	(3 380)	(5 617)	(1 460)	347	2 837	746	317	658	491	346	46	(110)	2 131	1 398	1 008	569	176	445	643	830	(4 992)	(5 170)	(5 009)	(4 896)	1 763	1 592	1 723	2 480	2 501	3 442	4 099	4 764	5 345	5 600	5 283	4 844	4 689	4 092	4 364	4 139	3 886	4 436	4 798	5 422	9 047	9 542	10 737	10 807	7 577	7 160	5 912	5 747	5 902	5 855	5 944	7 117	6 490	5 887	4 856	3 789	4 750	5 727	6 930	8 627	8 951	9 958	11 992	14 255	17 203	17 663	18 381	20 088
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	(31)	(54)	(48)	(17)	(9)	19	17	9	4	8	4	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
Net Income (Common)	(3 381) N/A	(5 616) -66%	(1 460) +74%	348 N/A	2 836 +715%	743 -74%	314 -58%	655 +109%	489 -25%	345 -29%	43 -88%	(112) N/A	2 124 N/A	1 390 -35%	1 001 -28%	562 -44%	176 -69%	443 +152%	642 +45%	830 +29%	(4 992) N/A	(5 170) -4%	(5 010) +3%	(4 896) +2%	1 763 N/A	1 591 -10%	1 723 +8%	2 480 +44%	2 461 -1%	3 410 +39%	4 043 +19%	4 713 +17%	5 327 +13%	5 591 +5%	5 301 -5%	4 860 -8%	4 698 -3%	4 096 -13%	4 374 +7%	4 143 -5%	3 906 -6%	4 444 +14%	4 797 +8%	5 423 +13%	9 046 +67%	9 540 +5%	10 735 +13%	10 806 +1%	7 576 -30%	7 159 -6%	5 912 -17%	5 745 -3%	5 901 +3%	5 855 -1%	5 943 +2%	7 116 +20%	6 489 -9%	5 887 -9%	4 856 -18%	3 788 -22%	4 750 +25%	5 726 +21%	6 929 +21%	8 628 +25%	8 951 +4%	9 957 +11%	11 992 +20%	14 254 +19%	17 203 +21%	17 664 +3%	18 380 +4%	20 088 +9%
EPS (Diluted)	-45.68 N/A	-74.88 -64%	-19.72 +74%	4.71 N/A	37.81 +703%	10.06 -73%	4.25 -58%	8.73 +105%	6.69 -23%	4.79 -28%	0.59 -88%	-1.55 N/A	29.5 N/A	19.3 -35%	13.9 -28%	7.8 -44%	2.46 -68%	6.15 +150%	9.17 +49%	11.85 +29%	-71.31 N/A	-74.92 -5%	-75.9 -1%	-74.18 +2%	26.31 N/A	24.1 -8%	26.92 +12%	38.75 +44%	38.25 -1%	53.28 +39%	63.17 +19%	73.64 +17%	83.68 +14%	87.35 +4%	82.82 -5%	75.93 -8%	73.74 -3%	64 -13%	69.42 +8%	66.82 -4%	62.83 -6%	72.85 +16%	78.63 +8%	89.47 +14%	149.44 +67%	159.92 +7%	179.38 +12%	181.84 +1%	127.87 -30%	123.51 -3%	102 -17%	100.61 -1%	102.6 +2%	103.18 +1%	103.78 +1%	125.99 +21%	114.54 -9%	105.42 -8%	86.86 -18%	68.1 -22%	85.5 +26%	104.81 +23%	126.81 +21%	159.26 +26%	165.02 +4%	186.99 +13%	224.92 +20%	270.13 +20%	325.32 +20%	340.17 +5%	353.86 +4%	391.58 +11%

Income Statement Balance Sheet Cash Flow Statement

Sanki Engineering Co Ltd
TSE:1961

Income Statement

Earnings Waterfall
Sanki Engineering Co Ltd

Income Statement
Sanki Engineering Co Ltd

See Also

Company

Help

Tools

Stocks

Sanki Engineering Co Ltd TSE:1961

Income Statement

Earnings Waterfall Sanki Engineering Co Ltd

Income Statement Sanki Engineering Co Ltd

See Also

Company

Help

Tools

Stocks

Sanki Engineering Co Ltd
TSE:1961

Earnings Waterfall
Sanki Engineering Co Ltd

Income Statement
Sanki Engineering Co Ltd