Income Statement

Revenue

+19%

+25%

10Y

Currency: JPY

	Jun-2004	Sep-2004	Dec-2004	Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	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	7	0	0	4	0	0	8	0	0	13	0	0	12	0	0	15	0	0	15	27	37	48	46	49	54	60	60	60	59	56	56	56	53	51	49	48	47	46	46	45	44	43	41	41	42	38	40	38	38	42	41	43	45	46	43	47	44	39	44	30	31	30	25	29	26	26	24	22	20	22	30	38	46	51	52	53	53	56	0	0	0
Revenue	25 249 N/A	26 396 +5%	26 170 -1%	26 430 +1%	26 198 -1%	26 279 +0%	26 352 +0%	26 129 -1%	25 442 -3%	25 471 +0%	25 670 +1%	25 388 -1%	25 061 -1%	25 115 +0%	24 787 -1%	25 045 +1%	24 691 -1%	24 743 +0%	24 656 0%	25 053 +2%	24 743 -1%	31 823 +29%	32 245 +1%	32 040 -1%	32 327 +1%	32 612 +1%	32 731 +0%	33 132 +1%	33 580 +1%	33 707 +0%	33 901 +1%	34 462 +2%	35 566 +3%	36 270 +2%	36 503 +1%	36 057 -1%	36 007 0%	36 347 +1%	36 570 +1%	37 045 +1%	37 965 +2%	38 645 +2%	39 482 +2%	40 638 +3%	41 365 +2%	41 998 +2%	42 537 +1%	43 692 +3%	44 577 +2%	45 062 +1%	45 189 +0%	45 354 +0%	45 443 +0%	45 108 -1%	44 975 0%	43 461 -3%	42 831 -1%	42 310 -1%	41 351 -2%	41 799 +1%	42 344 +1%	42 153 0%	41 790 -1%	41 860 +0%	41 286 -1%	42 151 +2%	43 168 +2%	44 117 +2%	44 563 +1%	44 685 +0%	45 040 +1%	46 171 +3%	47 267 +2%	48 223 +2%	49 019 +2%	49 629 +1%	50 656 +2%	51 122 +1%	52 052 +2%	52 973 +2%	53 106 +0%
Gross Profit
Cost of Revenue	(16 956)	(17 602)	(17 345)	(17 349)	(17 134)	(17 192)	(17 408)	(17 532)	(17 304)	(17 321)	(17 431)	(17 449)	(17 248)	(17 198)	(16 669)	(16 800)	(16 518)	(16 508)	(16 395)	(16 647)	(16 224)	(21 194)	(21 607)	(21 562)	(22 040)	(22 195)	(22 176)	(22 688)	(23 154)	(23 286)	(23 582)	(23 883)	(24 536)	(25 061)	(25 016)	(24 757)	(25 017)	(25 135)	(25 283)	(25 481)	(25 832)	(26 408)	(26 841)	(27 529)	(27 926)	(28 322)	(28 704)	(29 285)	(30 064)	(30 559)	(30 809)	(31 084)	(31 320)	(31 021)	(31 040)	(30 316)	(29 822)	(29 566)	(29 027)	(29 165)	(29 388)	(29 176)	(28 541)	(28 227)	(27 200)	(27 344)	(27 733)	(28 406)	(28 941)	(29 074)	(29 534)	(30 381)	(31 137)	(31 918)	(32 428)	(32 594)	(33 112)	(33 326)	(33 703)	(34 305)	(34 398)
Gross Profit	8 293 N/A	8 795 +6%	8 825 +0%	9 081 +3%	9 063 0%	9 087 +0%	8 944 -2%	8 597 -4%	8 138 -5%	8 150 +0%	8 238 +1%	7 939 -4%	7 813 -2%	7 918 +1%	8 118 +3%	8 246 +2%	8 174 -1%	8 236 +1%	8 261 +0%	8 405 +2%	8 517 +1%	10 630 +25%	10 636 +0%	10 476 -2%	10 286 -2%	10 417 +1%	10 554 +1%	10 444 -1%	10 426 0%	10 421 0%	10 319 -1%	10 579 +3%	11 030 +4%	11 209 +2%	11 486 +2%	11 299 -2%	10 988 -3%	11 212 +2%	11 285 +1%	11 562 +2%	12 132 +5%	12 237 +1%	12 641 +3%	13 109 +4%	13 439 +3%	13 675 +2%	13 832 +1%	14 406 +4%	14 512 +1%	14 503 0%	14 380 -1%	14 270 -1%	14 123 -1%	14 087 0%	13 935 -1%	13 146 -6%	13 009 -1%	12 744 -2%	12 324 -3%	12 634 +3%	12 956 +3%	12 977 +0%	13 249 +2%	13 634 +3%	14 086 +3%	14 807 +5%	15 435 +4%	15 712 +2%	15 623 -1%	15 611 0%	15 506 -1%	15 790 +2%	16 129 +2%	16 305 +1%	16 591 +2%	17 035 +3%	17 544 +3%	17 796 +1%	18 349 +3%	18 668 +2%	18 708 +0%
Operating Income
Operating Expenses	(8 127)	(8 262)	(8 194)	(8 299)	(8 407)	(8 447)	(8 437)	(8 387)	(8 249)	(8 218)	(8 093)	(7 871)	(7 805)	(7 790)	(7 755)	(7 853)	(7 751)	(7 715)	(7 665)	(7 879)	(7 819)	(10 121)	(10 116)	(10 052)	(10 012)	(10 043)	(10 088)	(9 938)	(10 061)	(10 043)	(10 117)	(10 247)	(10 351)	(10 440)	(10 520)	(10 539)	(10 503)	(10 765)	(10 817)	(11 059)	(11 430)	(11 494)	(11 692)	(11 924)	(12 153)	(12 443)	(12 547)	(12 967)	(13 070)	(13 013)	(12 929)	(12 790)	(12 678)	(12 674)	(12 744)	(12 545)	(12 579)	(12 384)	(12 146)	(12 184)	(12 146)	(12 223)	(12 297)	(12 470)	(12 709)	(13 103)	(13 391)	(13 490)	(13 611)	(13 618)	(13 693)	(13 836)	(13 745)	(13 768)	(13 954)	(14 169)	(14 534)	(14 790)	(15 005)	(15 122)	(15 161)
Selling, General & Administrative	(8 127)	(8 262)	(8 194)	(8 299)	(8 407)	(8 447)	(8 437)	(8 345)	(8 249)	(8 218)	(8 097)	(7 871)	(7 805)	(7 828)	(7 755)	(7 853)	(7 752)	(7 716)	(7 666)	(7 878)	(7 817)	(9 969)	(10 114)	(10 050)	(10 011)	(9 882)	(10 088)	(9 938)	(10 061)	(9 893)	(10 116)	(10 247)	(10 351)	(10 285)	(10 521)	(10 540)	(10 503)	(10 617)	(10 815)	(11 057)	(11 430)	(11 352)	(11 693)	(11 925)	(12 154)	(12 263)	(12 548)	(12 968)	(13 069)	(12 820)	(12 928)	(12 789)	(12 678)	(12 500)	(12 744)	(12 545)	(12 579)	(11 712)	(12 146)	(12 184)	(12 146)	(11 592)	(12 297)	(12 470)	(12 709)	(12 481)	(13 391)	(13 490)	(13 611)	(13 443)	(13 693)	(13 836)	(13 745)	(13 608)	(13 954)	(14 169)	(14 534)	(14 650)	(15 005)	(15 122)	(15 161)
Research & Development	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	(477)	0	0	0	(457)	0	0	0	(452)	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	(152)	0	0	0	(161)	0	0	0	(150)	0	0	0	(155)	0	0	0	(147)	0	0	0	(142)	0	0	0	(180)	0	0	0	(193)	0	0	0	(174)	0	0	0	(196)	0	0	0	(174)	0	0	0	(170)	0	0	0	(176)	0	0	0	(160)	0	0	0	(141)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	(42)	0	0	4	0	0	38	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
Operating Income	166 N/A	532 +220%	631 +19%	782 +24%	658 -16%	640 -3%	507 -21%	209 -59%	(111) N/A	(68) +39%	146 N/A	68 -53%	8 -88%	127 +1 488%	364 +187%	393 +8%	423 +8%	521 +23%	597 +15%	528 -12%	699 +32%	509 -27%	522 +3%	425 -19%	275 -35%	374 +36%	465 +24%	506 +9%	365 -28%	379 +4%	203 -46%	332 +64%	679 +105%	769 +13%	966 +26%	760 -21%	486 -36%	447 -8%	471 +5%	506 +7%	703 +39%	743 +6%	948 +28%	1 184 +25%	1 286 +9%	1 232 -4%	1 287 +4%	1 441 +12%	1 444 +0%	1 490 +3%	1 453 -2%	1 482 +2%	1 447 -2%	1 413 -2%	1 192 -16%	601 -50%	430 -28%	360 -16%	177 -51%	450 +154%	811 +80%	753 -7%	952 +26%	1 164 +22%	1 378 +18%	1 705 +24%	2 044 +20%	2 222 +9%	2 012 -9%	1 993 -1%	1 813 -9%	1 954 +8%	2 384 +22%	2 537 +6%	2 637 +4%	2 866 +9%	3 010 +5%	3 006 0%	3 344 +11%	3 545 +6%	3 547 +0%
Pre-Tax Income
Interest Income Expense	15	22	22	222	208	206	79	60	58	(13)	(16)	27	29	33	(18)	(40)	(43)	(44)	(29)	(25)	(15)	(18)	(28)	(38)	(47)	(27)	(42)	(40)	11	172	79	87	109	57	4	61	118	178	202	122	6	(67)	(181)	(192)	(78)	(20)	62	104	(7)	(50)	(29)	(10)	(34)	192	(18)	(56)	(28)	73	(11)	1	(39)	156	170	188	277	266	442	557	363	193	144	73	132	231	210	(77)	214	(4)	(175)	188	98
Non-Reccuring Items	(402)	(36)	(79)	(2)	(146)	79	(44)	71	(24)	21	(55)	(104)	(97)	(4)	(16)	(24)	6	(10)	(62)	(90)	(2)	(108)	(61)	(113)	(340)	(85)	(270)	(199)	(30)	(154)	186	195	161	(14)	(45)	89	89	81	128	(20)	(21)	(50)	(69)	(19)	(137)	(154)	(164)	52	174	181	209	30	30	66	321	258	199	(96)	(76)	(63)	147	48	56	63	(22)	190	183	599	525	270	187	(210)	(205)	(6)	95	61	70	(2)	(104)	(100)	(138)
Gain/Loss on Disposition of Assets	0	0	0	(56)	(2)	(197)	(156)	(194)	(90)	(79)	(91)	(30)	0	0	0	0	0	0	0	2	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	7	0	0	23	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(44)	(44)	0	0	0	(88)	0	0	0	0	(36)	(41)	(42)	(42)	0	0	(148)
Total Other Income	36	40	65	68	89	76	106	64	67	39	61	46	31	29	71	70	65	70	70	84	83	105	100	91	99	100	109	120	110	104	109	110	116	97	103	115	115	88	112	97	82	81	88	94	106	94	92	86	53	56	58	63	91	117	115	106	111	107	105	127	127	130	140	118	116	106	60	64	111	115	115	119	123	134	141	147	151	168	150	154	167
Pre-Tax Income	(185) N/A	557 N/A	639 +15%	1 014 +59%	806 -21%	804 0%	492 -39%	211 -57%	(100) N/A	(100) N/A	46 N/A	7 -85%	(29) N/A	185 N/A	400 +116%	398 -1%	449 +13%	536 +19%	575 +7%	498 -13%	767 +54%	488 -36%	533 +9%	364 -32%	(15) N/A	363 N/A	263 -28%	388 +48%	457 +18%	500 +9%	577 +15%	724 +25%	1 065 +47%	909 -15%	1 029 +13%	1 026 0%	808 -21%	793 -2%	911 +15%	703 -23%	769 +9%	706 -8%	786 +11%	1 068 +36%	1 178 +10%	1 153 -2%	1 284 +11%	1 683 +31%	1 664 -1%	1 700 +2%	1 689 -1%	1 565 -7%	1 534 -2%	1 789 +17%	1 608 -10%	909 -43%	713 -22%	444 -38%	195 -56%	515 +163%	1 045 +103%	1 087 +4%	1 318 +21%	1 533 +16%	1 704 +11%	2 223 +30%	2 729 +23%	3 442 +26%	3 011 -13%	2 484 -18%	2 259 -9%	1 936 -14%	2 434 +26%	2 895 +19%	3 047 +5%	2 957 -3%	3 404 +15%	3 125 -8%	3 214 +3%	3 786 +18%	3 524 -7%
Net Income
Tax Provision	32	(274)	(276)	(414)	(256)	(316)	(200)	(151)	3	216	(83)	(67)	(57)	(152)	(231)	(214)	(226)	(276)	(314)	(291)	(410)	(299)	(320)	(249)	(126)	(264)	(239)	(287)	(283)	(411)	(437)	(498)	(635)	(575)	(621)	(602)	(471)	(414)	(481)	(391)	(433)	(260)	(255)	(329)	(328)	(436)	(479)	(550)	(533)	(586)	(487)	(436)	(461)	(531)	(564)	(418)	(396)	(303)	(254)	(325)	(421)	(425)	(503)	(559)	(598)	(739)	(854)	(1 096)	(991)	(885)	(843)	(720)	(854)	(976)	(1 001)	(937)	(1 111)	(944)	(1 017)	(1 203)	(1 131)
Income from Continuing Operations	(153)	283	363	600	550	488	292	59	(97)	116	(37)	(60)	(86)	34	169	184	223	260	261	207	357	188	213	115	(141)	99	24	101	174	90	140	226	430	334	408	424	338	379	430	311	334	446	530	738	849	717	804	1 132	1 130	1 114	1 201	1 129	1 073	1 258	1 044	491	317	141	(59)	189	624	663	815	974	1 107	1 484	1 875	2 345	2 020	1 599	1 416	1 217	1 580	1 920	2 047	2 020	2 292	2 181	2 197	2 583	2 394
Income to Minority Interest	4	13	1	0	0	(1)	0	0	0	0	0	0	2	5	8	6	4	4	5	5	8	23	27	32	32	22	24	22	21	17	10	6	1	1	0	0	0	2	1	1	1	(1)	(1)	(1)	(1)	(0)	0	0	(1)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(4)	(3)	(2)	(4)	(5)	(5)	(10)	(11)	(9)	(11)	(1)	3	9	12	11	12	10	11	11	14	17	17	16	10	5
Net Income (Common)	(150) N/A	296 N/A	365 +23%	607 +66%	537 -12%	481 -10%	285 -41%	55 -81%	(95) N/A	118 N/A	(29) N/A	(55) -90%	(79) -44%	38 N/A	177 +366%	190 +7%	227 +19%	264 +16%	266 +1%	212 -20%	365 +72%	211 -42%	240 +14%	147 -39%	(109) N/A	120 N/A	49 -59%	124 +153%	196 +58%	107 -45%	150 +40%	232 +55%	432 +86%	335 -22%	409 +22%	425 +4%	338 -20%	381 +13%	431 +13%	312 -28%	335 +7%	445 +33%	530 +19%	738 +39%	849 +15%	717 -16%	804 +12%	1 132 +41%	1 130 0%	1 112 -2%	1 200 +8%	1 128 -6%	1 072 -5%	1 256 +17%	1 041 -17%	488 -53%	313 -36%	138 -56%	(61) N/A	186 N/A	619 +233%	657 +6%	804 +22%	963 +20%	1 098 +14%	1 473 +34%	1 874 +27%	2 349 +25%	2 029 -14%	1 611 -21%	1 427 -11%	1 228 -14%	1 590 +29%	1 931 +21%	2 057 +7%	2 034 -1%	2 309 +14%	2 198 -5%	2 213 +1%	2 593 +17%	2 399 -7%
EPS (Diluted)	-11.53 N/A	22.76 N/A	28.07 +23%	50.58 +80%	41.3 -18%	37 -10%	23.75 -36%	4.23 -82%	-7.91 N/A	9.07 N/A	-2.23 N/A	-4.23 -90%	-6.07 -43%	2.92 N/A	13.61 +366%	14.61 +7%	17.46 +20%	20.3 +16%	20.46 +1%	16.3 -20%	28.07 +72%	17.58 -37%	20 +14%	12.25 -39%	-9.08 N/A	10 N/A	4.08 -59%	10.33 +153%	16.33 +58%	8.91 -45%	12.5 +40%	19.33 +55%	36 +86%	27.91 -22%	34.08 +22%	35.41 +4%	28.16 -20%	31.38 +11%	35.91 +14%	26 -28%	27.91 +7%	36.77 +32%	44.16 +20%	61.5 +39%	70.75 +15%	59.64 -16%	67 +12%	94.33 +41%	94.16 0%	90.5 -4%	92.3 +2%	86.76 -6%	81.89 -6%	96.01 +17%	79.51 -17%	37.33 -53%	23.9 -36%	10.52 -56%	-4.66 N/A	14.19 N/A	47.3 +233%	50.23 +6%	61.47 +22%	73.61 +20%	83.91 +14%	112.59 +34%	143.23 +27%	179.51 +25%	155.08 -14%	123.15 -21%	109.05 -11%	93.87 -14%	121.51 +29%	147.56 +21%	157.23 +7%	155.49 -1%	176.51 +14%	168.31 -5%	172.95 +3%	202.62 +17%	187.43 -7%

Income Statement Balance Sheet Cash Flow Statement

Imuraya Group Co Ltd
TSE:2209

Income Statement

Earnings Waterfall
Imuraya Group Co Ltd

Income Statement
Imuraya Group Co Ltd

See Also

Company

Help

Tools

Stocks

Imuraya Group Co Ltd TSE:2209

Income Statement

Earnings Waterfall Imuraya Group Co Ltd

Income Statement Imuraya Group Co Ltd

See Also

Company

Help

Tools

Stocks

Imuraya Group Co Ltd
TSE:2209

Earnings Waterfall
Imuraya Group Co Ltd

Income Statement
Imuraya Group Co Ltd