Income Statement

Revenue

+24%

+31%

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	4	0	0	7	0	0	6	0	0	9	16	24	33	32	32	31	30	28	27	24	23	23	24	25	27	29	34	39	41	43	42	38	39	41	42	45	50	51	52	54	52	51	53	53	57	58	59	59	56	55	55	56	58	60	60	66	69	72	74	71	71	71	71	71	68	64	60	56	52	0	0	0
Revenue	4 149 N/A	4 274 +3%	4 460 +4%	4 783 +7%	5 068 +6%	5 347 +6%	5 523 +3%	5 748 +4%	6 018 +5%	6 177 +3%	6 439 +4%	6 737 +5%	9 166 +36%	9 899 +8%	10 565 +7%	11 205 +6%	11 868 +6%	12 358 +4%	12 830 +4%	13 330 +4%	13 789 +3%	14 126 +2%	14 671 +4%	15 190 +4%	15 747 +4%	16 305 +4%	16 777 +3%	17 341 +3%	17 868 +3%	18 521 +4%	19 171 +4%	19 686 +3%	20 553 +4%	21 096 +3%	21 584 +2%	22 224 +3%	22 799 +3%	23 773 +4%	24 575 +3%	25 850 +5%	26 779 +4%	27 481 +3%	28 309 +3%	28 598 +1%	29 299 +2%	29 941 +2%	30 538 +2%	31 153 +2%	31 719 +2%	31 983 +1%	32 464 +2%	32 955 +2%	33 501 +2%	33 868 +1%	34 054 +1%	34 203 +0%	34 374 +0%	34 599 +1%	34 767 +0%	35 043 +1%	35 508 +1%	35 868 +1%	36 358 +1%	36 736 +1%	37 856 +3%	38 500 +2%	39 050 +1%	39 625 +1%	41 147 +4%	41 903 +2%	42 659 +2%	43 296 +1%
Gross Profit
Cost of Revenue	(3 306)	(3 477)	(3 522)	(3 801)	(3 997)	(4 300)	(4 404)	(4 522)	(4 701)	(4 986)	(5 200)	(5 402)	(7 265)	(7 847)	(8 405)	(8 923)	(9 474)	(9 856)	(10 251)	(10 696)	(11 095)	(11 431)	(11 912)	(12 390)	(12 882)	(13 371)	(13 973)	(14 417)	(14 915)	(15 535)	(16 108)	(16 513)	(16 977)	(17 449)	(17 811)	(18 484)	(19 124)	(19 908)	(20 658)	(21 924)	(22 685)	(23 680)	(24 426)	(24 534)	(25 120)	(25 637)	(26 068)	(26 624)	(27 299)	(27 260)	(27 455)	(27 577)	(27 687)	(28 083)	(28 012)	(28 010)	(28 052)	(27 846)	(28 203)	(28 568)	(29 111)	(29 371)	(29 536)	(29 526)	(30 665)	(30 813)	(31 175)	(31 522)	(32 461)	(33 187)	(33 768)	(34 096)
Gross Profit	843 N/A	796 -6%	937 +18%	982 +5%	1 070 +9%	1 046 -2%	1 118 +7%	1 226 +10%	1 317 +7%	1 192 -9%	1 239 +4%	1 336 +8%	1 902 +42%	2 051 +8%	2 160 +5%	2 282 +6%	2 393 +5%	2 502 +5%	2 579 +3%	2 634 +2%	2 694 +2%	2 695 +0%	2 759 +2%	2 800 +1%	2 866 +2%	2 935 +2%	2 804 -4%	2 924 +4%	2 953 +1%	2 986 +1%	3 063 +3%	3 173 +4%	3 576 +13%	3 647 +2%	3 773 +3%	3 740 -1%	3 675 -2%	3 865 +5%	3 918 +1%	3 926 +0%	4 094 +4%	3 801 -7%	3 882 +2%	4 064 +5%	4 179 +3%	4 303 +3%	4 470 +4%	4 529 +1%	4 421 -2%	4 722 +7%	5 009 +6%	5 378 +7%	5 814 +8%	5 785 0%	6 042 +4%	6 193 +3%	6 321 +2%	6 753 +7%	6 563 -3%	6 475 -1%	6 397 -1%	6 496 +2%	6 822 +5%	7 209 +6%	7 192 0%	7 687 +7%	7 875 +2%	8 103 +3%	8 686 +7%	8 716 +0%	8 891 +2%	9 200 +3%
Operating Income
Operating Expenses	(706)	(640)	(708)	(712)	(732)	(645)	(619)	(669)	(725)	(748)	(730)	(724)	(1 061)	(1 103)	(1 167)	(1 201)	(1 280)	(1 299)	(1 266)	(1 285)	(1 358)	(1 513)	(1 441)	(1 489)	(1 577)	(1 703)	(1 637)	(1 696)	(1 607)	(1 674)	(1 693)	(1 894)	(1 844)	(2 055)	(2 271)	(2 322)	(2 506)	(2 530)	(2 598)	(2 790)	(2 791)	(2 900)	(2 860)	(2 730)	(2 648)	(2 581)	(2 611)	(2 701)	(2 882)	(2 973)	(3 028)	(2 991)	(2 956)	(3 012)	(3 028)	(2 998)	(2 976)	(2 860)	(2 811)	(2 782)	(2 730)	(2 687)	(2 637)	(2 571)	(2 607)	(2 572)	(2 590)	(2 634)	(2 877)	(2 934)	(3 087)	(3 033)
Selling, General & Administrative	(706)	(639)	(708)	(711)	(732)	(645)	(619)	(669)	(725)	(748)	(730)	(724)	(1 062)	(1 103)	(1 167)	(1 201)	(1 279)	(1 299)	(1 266)	(1 285)	(1 354)	(1 386)	(1 441)	(1 489)	(1 577)	(1 654)	(1 637)	(1 647)	(1 607)	(1 625)	(1 693)	(1 894)	(1 844)	(2 055)	(2 271)	(2 322)	(2 506)	(2 530)	(2 598)	(2 790)	(2 791)	(2 873)	(2 860)	(2 729)	(2 648)	(2 581)	(2 611)	(2 701)	(2 882)	(2 973)	(3 028)	(2 991)	(2 956)	(3 012)	(3 028)	(2 998)	(2 976)	(2 860)	(2 811)	(2 782)	(2 730)	(2 687)	(2 637)	(2 571)	(2 607)	(2 572)	(2 590)	(2 634)	(2 877)	(2 934)	(3 087)	(3 033)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	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
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(127)	0	0	0	(50)	0	(49)	(0)	(49)	0	0	(0)	0	0	0	(0)	0	0	0	0	(27)	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	137 N/A	157 +14%	229 +46%	270 +18%	338 +25%	402 +19%	500 +24%	557 +11%	592 +6%	444 -25%	508 +15%	612 +20%	840 +37%	948 +13%	994 +5%	1 081 +9%	1 114 +3%	1 203 +8%	1 313 +9%	1 349 +3%	1 336 -1%	1 182 -12%	1 318 +12%	1 311 -1%	1 288 -2%	1 232 -4%	1 167 -5%	1 229 +5%	1 346 +10%	1 312 -3%	1 370 +4%	1 279 -7%	1 732 +35%	1 592 -8%	1 503 -6%	1 418 -6%	1 169 -18%	1 335 +14%	1 319 -1%	1 136 -14%	1 303 +15%	901 -31%	1 022 +13%	1 334 +31%	1 531 +15%	1 722 +12%	1 859 +8%	1 828 -2%	1 539 -16%	1 749 +14%	1 981 +13%	2 388 +20%	2 857 +20%	2 773 -3%	3 014 +9%	3 195 +6%	3 345 +5%	3 893 +16%	3 752 -4%	3 693 -2%	3 667 -1%	3 809 +4%	4 185 +10%	4 639 +11%	4 585 -1%	5 115 +12%	5 285 +3%	5 469 +3%	5 809 +6%	5 782 0%	5 804 +0%	6 166 +6%
Pre-Tax Income
Interest Income Expense	(7)	(10)	(13)	(17)	(17)	(18)	(17)	(18)	(18)	(20)	(20)	(21)	(28)	(25)	(23)	(20)	(16)	(14)	(12)	(9)	(7)	(6)	(5)	(2)	1	7	14	20	145	24	22	23	19	21	22	27	35	45	49	43	37	39	42	45	49	45	43	39	40	37	34	33	(36)	(40)	(45)	(55)	5	3	4	8	7	5	4	3	7	11	17	21	31	34	51	55
Non-Reccuring Items	(36)	(29)	(30)	43	57	65	(17)	(2)	(11)	(2)	(23)	(22)	(52)	(52)	(30)	(30)	0	0	0	0	(127)	0	(127)	(127)	(49)	0	(49)	0	(55)	0	(72)	(117)	(169)	(169)	(147)	(102)	(324)	(325)	(326)	(326)	(28)	0	(26)	(27)	(111)	(112)	(115)	(114)	(313)	(311)	(423)	(396)	(1 994)	(1 994)	(1 878)	(1 905)	(9)	(9)	(9)	(10)	(38)	(38)	(38)	(37)	(17)	181	181	181	212	14	14	14
Gain/Loss on Disposition of Assets	0	0	1	0	0	0	1	1	1	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	2	4	4	0	0	0	149	0	364	388	356	0	0	0	(1)	(1)	(1)	(1)	(0)	0	0	0
Total Other Income	141	137	109	193	196	205	61	59	66	79	77	63	55	58	51	42	53	38	40	42	46	142	143	142	225	136	148	152	65	176	170	174	31	37	65	90	146	173	191	218	246	299	328	318	341	350	364	422	422	294	197	76	59	70	66	75	6	161	13	10	71	425	140	116	(68)	(76)	(8)	(6)	18	16	24	23
Pre-Tax Income	234 N/A	255 +9%	296 +16%	491 +66%	574 +17%	653 +14%	528 -19%	597 +13%	630 +6%	500 -21%	542 +8%	632 +17%	815 +29%	929 +14%	992 +7%	1 073 +8%	1 151 +7%	1 227 +7%	1 342 +9%	1 382 +3%	1 248 -10%	1 317 +6%	1 328 +1%	1 324 0%	1 465 +11%	1 375 -6%	1 280 -7%	1 400 +9%	1 501 +7%	1 511 +1%	1 490 -1%	1 359 -9%	1 613 +19%	1 480 -8%	1 442 -3%	1 433 -1%	1 027 -28%	1 228 +20%	1 233 +0%	1 072 -13%	1 558 +45%	1 239 -20%	1 366 +10%	1 671 +22%	1 810 +8%	2 005 +11%	2 150 +7%	2 175 +1%	1 688 -22%	1 769 +5%	1 790 +1%	2 104 +18%	890 -58%	809 -9%	1 157 +43%	1 310 +13%	3 495 +167%	4 048 +16%	4 124 +2%	4 088 -1%	4 063 -1%	4 202 +3%	4 291 +2%	4 721 +10%	4 506 -5%	5 230 +16%	5 473 +5%	5 663 +3%	6 069 +7%	5 846 -4%	5 893 +1%	6 258 +6%
Net Income
Tax Provision	(102)	(116)	(131)	(231)	(263)	(308)	(234)	(269)	(276)	(172)	(190)	(230)	(315)	(415)	(434)	(477)	(497)	(515)	(561)	(563)	(498)	(528)	(534)	(538)	(593)	(542)	(503)	(523)	(597)	(583)	(542)	(491)	(541)	(528)	(522)	(562)	(366)	(445)	(470)	(392)	(648)	(529)	(567)	(664)	(739)	(778)	(799)	(835)	(566)	(609)	(632)	(687)	(352)	(343)	(462)	(511)	(1 216)	(1 389)	(1 423)	(1 437)	(1 365)	(1 416)	(1 444)	(1 573)	(1 577)	(1 811)	(1 883)	(1 918)	(2 148)	(2 061)	(2 139)	(2 294)
Income from Continuing Operations	133	139	165	260	311	345	295	329	354	328	352	402	500	514	558	596	653	712	781	819	751	789	795	786	872	833	777	878	904	928	948	868	1 072	952	919	870	661	783	763	680	910	710	799	1 007	1 071	1 227	1 352	1 340	1 123	1 161	1 158	1 417	538	466	695	800	2 280	2 659	2 701	2 652	2 698	2 786	2 848	3 149	2 929	3 419	3 590	3 745	3 921	3 785	3 754	3 964
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	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)	132 N/A	139 +5%	165 +19%	260 +57%	311 +20%	345 +11%	295 -15%	329 +12%	355 +8%	328 -8%	352 +7%	403 +14%	500 +24%	514 +3%	558 +9%	596 +7%	653 +10%	712 +9%	781 +10%	819 +5%	751 -8%	789 +5%	795 +1%	786 -1%	872 +11%	833 -4%	777 -7%	878 +13%	904 +3%	928 +3%	948 +2%	868 -8%	1 072 +23%	952 -11%	920 -3%	870 -5%	661 -24%	783 +18%	763 -3%	680 -11%	911 +34%	710 -22%	799 +13%	1 007 +26%	1 071 +6%	1 227 +15%	1 352 +10%	1 340 -1%	1 123 -16%	1 161 +3%	1 158 0%	1 417 +22%	538 -62%	466 -13%	695 +49%	800 +15%	2 280 +185%	2 659 +17%	2 701 +2%	2 652 -2%	2 698 +2%	2 786 +3%	2 848 +2%	3 149 +11%	2 929 -7%	3 419 +17%	3 590 +5%	3 745 +4%	3 921 +5%	3 785 -3%	3 754 -1%	3 965 +6%
EPS (Diluted)	1.78 N/A	1.83 +3%	2.22 +21%	3.51 +58%	4.14 +18%	4.67 +13%	4.02 -14%	4.41 +10%	4.75 +8%	4.43 -7%	4.73 +7%	5.4 +14%	6.65 +23%	6.15 -8%	6.67 +8%	7.14 +7%	7.86 +10%	8.54 +9%	9.36 +10%	9.81 +5%	9.04 -8%	9.46 +5%	9.53 +1%	9.42 -1%	10.5 +11%	9.98 -5%	9.31 -7%	10.52 +13%	10.84 +3%	11.12 +3%	11.36 +2%	10.4 -8%	12.84 +23%	11.4 -11%	10.94 -4%	10.32 -6%	7.87 -24%	9.23 +17%	8.98 -3%	7.97 -11%	10.7 +34%	8.29 -23%	9.3 +12%	11.69 +26%	12.44 +6%	13.97 +12%	15.38 +10%	15.31 0%	12.81 -16%	13.26 +4%	13.24 0%	16.2 +22%	6.15 -62%	5.33 -13%	7.95 +49%	9.14 +15%	26.06 +185%	30.4 +17%	30.88 +2%	30.84 0%	31.18 +1%	32.71 +5%	33.42 +2%	36.96 +11%	34.38 -7%	40.05 +16%	42.04 +5%	43.85 +4%	45.91 +5%	44.24 -4%	43.86 -1%	46.32 +6%

Income Statement Balance Sheet Cash Flow Statement

JP-Holdings Inc
TSE:2749

Income Statement

Earnings Waterfall
JP-Holdings Inc

Income Statement
JP-Holdings Inc

See Also

Company

Help

Tools

Stocks

JP-Holdings Inc TSE:2749

Income Statement

Earnings Waterfall JP-Holdings Inc

Income Statement JP-Holdings Inc

See Also

Company

Help

Tools

Stocks

JP-Holdings Inc
TSE:2749

Earnings Waterfall
JP-Holdings Inc

Income Statement
JP-Holdings Inc