Kusuri No Aoki Holdings Co Ltd
TSE:3549

Watchlist Manager
Kusuri No Aoki Holdings Co Ltd Logo
Kusuri No Aoki Holdings Co Ltd
TSE:3549
Watchlist
Price: 4 526 JPY -2.06% Market Closed
Market Cap: 432.8B JPY

Income Statement

Earnings Waterfall
Kusuri No Aoki Holdings Co Ltd

Income Statement
Kusuri No Aoki Holdings Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Feb-2007 May-2007 Aug-2007 Nov-2007 Feb-2008 Aug-2008 Nov-2008 Feb-2009 Aug-2009 Nov-2009 Feb-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
0
43
0
0
0
18
0
0
22
0
0
26
52
77
101
98
96
93
92
91
90
90
89
87
86
86
87
87
90
91
92
91
90
89
89
88
0
0
76
33
49
65
63
64
65
68
74
76
80
84
88
95
100
107
120
129
138
158
175
197
220
241
268
296
325
347
359
407
481
546
614
0
0
Revenue
28 640
N/A
38 632
+35%
39 961
+3%
41 728
+4%
43 124
+3%
34 761
-19%
35 756
+3%
36 970
+3%
37 902
+3%
39 266
+4%
40 112
+2%
42 869
+7%
45 187
+5%
48 239
+7%
64 691
+34%
67 245
+4%
69 935
+4%
72 969
+4%
76 136
+4%
80 004
+5%
83 785
+5%
88 675
+6%
93 175
+5%
98 847
+6%
104 165
+5%
109 225
+5%
114 412
+5%
118 918
+4%
123 525
+4%
129 143
+5%
134 994
+5%
141 635
+5%
148 360
+5%
155 648
+5%
163 462
+5%
170 302
+4%
84 939
-50%
183 611
+116%
188 744
+3%
196 575
+4%
296 189
+51%
211 965
-28%
221 286
+4%
228 588
+3%
236 027
+3%
244 538
+4%
250 885
+3%
261 382
+4%
275 103
+5%
285 169
+4%
300 173
+5%
305 633
+2%
304 454
0%
305 349
+0%
305 880
+0%
308 841
+1%
316 356
+2%
324 860
+3%
328 335
+1%
339 471
+3%
351 424
+4%
364 707
+4%
378 874
+4%
394 547
+4%
410 215
+4%
423 357
+3%
436 875
+3%
449 769
+3%
464 079
+3%
482 048
+4%
501 470
+4%
520 872
+4%
538 452
+3%
Gross Profit
Cost of Revenue
(21 320)
(28 760)
(29 788)
(31 267)
(32 210)
(25 899)
(26 471)
(27 405)
(27 995)
(28 875)
(29 497)
(31 736)
(33 634)
(35 686)
(47 643)
(49 245)
(51 109)
(53 323)
(55 758)
(58 673)
(61 473)
(65 200)
(68 808)
(73 154)
(76 408)
(79 869)
(83 500)
(86 596)
(90 270)
(94 536)
(98 481)
(103 038)
(108 016)
(113 383)
(119 386)
(124 090)
(62 212)
(132 588)
(135 658)
(141 441)
(213 408)
(152 842)
(159 220)
(163 980)
(169 098)
(174 675)
(179 015)
(187 396)
(198 274)
(205 794)
(216 059)
(218 278)
(215 228)
(215 158)
(215 766)
(219 853)
(227 091)
(235 188)
(238 572)
(245 497)
(253 546)
(262 333)
(272 767)
(284 798)
(297 197)
(307 569)
(318 784)
(328 859)
(340 468)
(355 093)
(368 514)
(383 375)
(396 189)
Gross Profit
7 319
N/A
9 872
+35%
10 172
+3%
10 460
+3%
10 912
+4%
8 862
-19%
9 285
+5%
9 566
+3%
9 907
+4%
10 390
+5%
10 614
+2%
11 132
+5%
11 554
+4%
12 554
+9%
17 048
+36%
18 002
+6%
18 827
+5%
19 647
+4%
20 377
+4%
21 332
+5%
22 313
+5%
23 476
+5%
24 367
+4%
25 692
+5%
27 756
+8%
29 355
+6%
30 911
+5%
32 322
+5%
33 255
+3%
34 607
+4%
36 513
+6%
38 597
+6%
40 344
+5%
42 265
+5%
44 076
+4%
46 212
+5%
22 727
-51%
51 023
+125%
53 086
+4%
55 134
+4%
82 781
+50%
59 123
-29%
62 066
+5%
64 608
+4%
66 929
+4%
69 863
+4%
71 870
+3%
73 986
+3%
76 829
+4%
79 375
+3%
84 114
+6%
87 355
+4%
89 226
+2%
90 191
+1%
90 114
0%
88 988
-1%
89 265
+0%
89 672
+0%
89 763
+0%
93 974
+5%
97 878
+4%
102 374
+5%
106 107
+4%
109 749
+3%
113 018
+3%
115 788
+2%
118 091
+2%
120 910
+2%
123 611
+2%
126 955
+3%
132 956
+5%
137 497
+3%
142 263
+3%
Operating Income
Operating Expenses
(6 103)
(8 455)
(8 726)
(9 161)
(9 502)
(7 637)
(7 944)
(8 223)
(8 447)
(8 733)
(9 108)
(9 747)
(10 334)
(10 998)
(14 884)
(15 268)
(15 719)
(16 239)
(16 856)
(17 557)
(18 350)
(19 265)
(19 979)
(21 177)
(22 494)
(23 703)
(24 952)
(25 905)
(26 711)
(27 691)
(28 735)
(29 949)
(31 513)
(33 093)
(35 044)
(36 885)
(18 529)
(40 655)
(42 410)
(44 221)
(66 356)
(47 990)
(50 204)
(52 498)
(54 042)
(56 088)
(57 723)
(59 979)
(62 872)
(65 057)
(67 755)
(69 610)
(71 015)
(71 640)
(73 495)
(73 827)
(74 322)
(75 289)
(75 693)
(78 739)
(82 335)
(86 573)
(90 811)
(92 269)
(99 180)
(99 753)
(99 522)
(101 662)
(99 211)
(101 918)
(106 355)
(110 972)
(114 819)
Selling, General & Administrative
(6 103)
(8 021)
(8 726)
(8 918)
(9 503)
(7 638)
(8 188)
(8 224)
(8 448)
(8 734)
(9 108)
(9 747)
(10 334)
(10 997)
(13 871)
(15 268)
(15 718)
(16 239)
(15 731)
(17 556)
(18 350)
(19 265)
(18 580)
(21 176)
(22 493)
(23 701)
(23 015)
(25 891)
(26 708)
(27 689)
(26 108)
(29 949)
(31 512)
(33 092)
(31 620)
(36 883)
(18 464)
(40 589)
(38 132)
(44 215)
(66 298)
(47 989)
(45 308)
(52 497)
(54 041)
(56 086)
(52 183)
(59 978)
(62 871)
(65 057)
(61 485)
(69 610)
(71 015)
(71 640)
(66 200)
(73 827)
(74 321)
(75 289)
(66 906)
(78 739)
(82 335)
(86 572)
(79 346)
(92 267)
(99 179)
(99 752)
(87 722)
(101 661)
(99 209)
(101 917)
(93 871)
(110 971)
(114 819)
Depreciation & Amortization
0
(434)
0
0
0
0
0
0
0
0
0
0
0
0
(1 013)
0
0
0
(1 124)
0
0
0
(1 400)
0
0
0
(1 937)
0
0
0
(2 626)
0
0
0
(3 423)
0
0
0
(4 277)
0
0
0
(4 895)
0
0
0
(5 539)
0
0
0
(6 270)
0
0
0
(7 295)
0
0
0
(8 786)
0
0
0
(11 464)
0
0
0
(11 799)
0
0
0
(12 483)
0
0
Other Operating Expenses
0
0
0
(243)
0
0
244
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(2)
0
(14)
(2)
(1)
(1)
0
(1)
0
(1)
(2)
(65)
(66)
(1)
(6)
(58)
0
(1)
(1)
(1)
(2)
(1)
(1)
(1)
0
0
0
0
0
0
0
(1)
0
(1)
0
0
0
(1)
(2)
(1)
0
(1)
(1)
(2)
(1)
(1)
(1)
0
Operating Income
1 217
N/A
1 417
+16%
1 447
+2%
1 299
-10%
1 410
+9%
1 223
-13%
1 340
+10%
1 341
+0%
1 459
+9%
1 656
+14%
1 506
-9%
1 385
-8%
1 220
-12%
1 557
+28%
2 164
+39%
2 733
+26%
3 107
+14%
3 406
+10%
3 521
+3%
3 774
+7%
3 961
+5%
4 209
+6%
4 387
+4%
4 514
+3%
5 262
+17%
5 653
+7%
5 960
+5%
6 418
+8%
6 545
+2%
6 916
+6%
7 778
+12%
8 648
+11%
8 831
+2%
9 172
+4%
9 032
-2%
9 327
+3%
4 198
-55%
10 368
+147%
10 676
+3%
10 913
+2%
16 425
+51%
11 133
-32%
11 862
+7%
12 110
+2%
12 887
+6%
13 775
+7%
14 147
+3%
14 007
-1%
13 957
0%
14 318
+3%
16 359
+14%
17 745
+8%
18 211
+3%
18 551
+2%
16 619
-10%
15 161
-9%
14 943
-1%
14 383
-4%
14 070
-2%
15 235
+8%
15 543
+2%
15 801
+2%
15 296
-3%
17 480
+14%
13 838
-21%
16 035
+16%
18 569
+16%
19 248
+4%
24 400
+27%
25 037
+3%
26 601
+6%
26 525
0%
27 444
+3%
Pre-Tax Income
Interest Income Expense
0
(42)
0
0
0
(16)
(35)
(53)
(56)
(59)
(62)
(66)
(68)
(70)
(92)
(88)
(86)
(84)
(82)
(84)
(83)
(82)
(80)
(78)
(77)
(76)
(74)
(74)
(74)
(71)
(69)
(66)
(63)
(62)
(59)
(58)
(27)
(50)
(47)
(42)
(55)
(24)
(17)
(17)
(27)
(28)
(25)
(26)
(29)
(34)
(37)
(5)
(7)
11
(18)
(15)
(26)
(65)
(56)
(93)
(115)
(136)
(164)
(191)
(220)
(245)
(236)
(279)
(338)
(341)
(395)
(440)
(559)
Non-Reccuring Items
(74)
(96)
(22)
(24)
(24)
(54)
(53)
(54)
(2)
(1)
0
(187)
(219)
(223)
(224)
(37)
(5)
(2)
(4)
(4)
84
59
45
24
(67)
(48)
(35)
0
(10)
(50)
(123)
(127)
(134)
(143)
(79)
(125)
0
0
(89)
(35)
(37)
(53)
(99)
(98)
(158)
(141)
(144)
(144)
(92)
17
363
362
368
257
(518)
(531)
(650)
(741)
(1 166)
(1 269)
(1 286)
(1 273)
(2 371)
(2 255)
(2 115)
(2 151)
(620)
(633)
(742)
(691)
(2 137)
(2 197)
(2 138)
Gain/Loss on Disposition of Assets
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
37
0
(1)
(1)
0
0
0
0
0
0
(1)
(1)
(2)
0
(1)
0
(1)
(19)
(18)
(21)
(53)
(35)
(40)
(37)
0
50
43
43
90
35
47
47
(24)
(15)
(14)
Total Other Income
34
99
72
73
75
54
72
97
100
94
96
121
132
127
171
144
160
161
155
165
172
180
205
229
249
249
260
252
245
246
249
283
320
313
292
268
88
338
480
622
880
773
767
692
616
568
498
559
503
486
507
455
550
689
743
826
828
1 185
1 784
3 204
4 475
5 074
3 999
2 534
1 242
472
1 767
1 770
1 966
1 892
1 307
1 327
1 339
Pre-Tax Income
1 176
N/A
1 379
+17%
1 497
+9%
1 348
-10%
1 461
+8%
1 208
-17%
1 324
+10%
1 331
+1%
1 501
+13%
1 690
+13%
1 539
-9%
1 252
-19%
1 064
-15%
1 390
+31%
2 018
+45%
2 752
+36%
3 176
+15%
3 482
+10%
3 590
+3%
3 852
+7%
4 135
+7%
4 367
+6%
4 557
+4%
4 690
+3%
5 368
+14%
5 778
+8%
6 111
+6%
6 595
+8%
6 705
+2%
7 041
+5%
7 835
+11%
8 738
+12%
8 954
+2%
9 280
+4%
9 186
-1%
9 412
+2%
4 259
-55%
10 656
+150%
11 057
+4%
11 458
+4%
17 212
+50%
11 828
-31%
12 513
+6%
12 687
+1%
13 318
+5%
14 174
+6%
14 476
+2%
14 396
-1%
14 338
0%
14 786
+3%
17 190
+16%
18 555
+8%
19 121
+3%
19 507
+2%
16 825
-14%
15 422
-8%
15 077
-2%
14 741
-2%
14 579
-1%
17 042
+17%
18 577
+9%
19 429
+5%
16 760
-14%
17 618
+5%
12 788
-27%
14 154
+11%
19 570
+38%
20 141
+3%
25 333
+26%
25 944
+2%
25 352
-2%
25 200
-1%
26 072
+3%
Net Income
Tax Provision
(488)
(601)
(669)
(612)
(676)
(551)
(599)
(606)
(670)
(760)
(690)
(578)
(538)
(679)
(970)
(1 247)
(1 382)
(1 573)
(1 527)
(1 608)
(1 655)
(1 645)
(1 662)
(1 704)
(2 001)
(2 167)
(2 247)
(2 373)
(2 318)
(2 387)
(2 622)
(2 846)
(2 798)
(2 811)
(2 683)
(2 567)
(1 177)
(2 730)
(2 876)
(3 180)
(4 719)
(3 419)
(3 690)
(3 710)
(3 654)
(3 890)
(3 828)
(3 715)
(3 951)
(4 001)
(4 774)
(5 078)
(5 158)
(5 304)
(4 762)
(4 605)
(4 755)
(4 991)
(4 739)
(5 404)
(5 508)
(5 354)
(4 434)
(4 647)
(4 964)
(5 517)
(7 262)
(7 373)
(7 824)
(7 967)
(7 565)
(7 630)
(7 269)
Income from Continuing Operations
688
777
828
736
785
657
725
725
831
930
849
674
526
712
1 048
1 505
1 794
1 908
2 063
2 243
2 479
2 722
2 895
2 986
3 367
3 610
3 864
4 222
4 387
4 654
5 213
5 892
6 156
6 469
6 503
6 845
3 082
7 926
8 181
8 278
12 493
8 409
8 823
8 977
9 664
10 284
10 648
10 681
10 387
10 785
12 416
13 477
13 963
14 203
12 063
10 817
10 322
9 750
9 840
11 638
13 069
14 075
12 326
12 971
7 824
8 637
12 308
12 768
17 509
17 977
17 787
17 570
18 803
Net Income (Common)
688
N/A
777
+13%
828
+7%
736
-11%
785
+7%
657
-16%
725
+10%
725
N/A
831
+15%
930
+12%
849
-9%
674
-21%
526
-22%
712
+35%
1 048
+47%
1 505
+44%
1 794
+19%
1 908
+6%
2 063
+8%
2 243
+9%
2 479
+11%
2 722
+10%
2 895
+6%
2 986
+3%
3 367
+13%
3 610
+7%
3 864
+7%
4 222
+9%
4 387
+4%
4 654
+6%
5 213
+12%
5 892
+13%
6 155
+4%
6 468
+5%
6 503
+1%
6 845
+5%
3 083
-55%
7 926
+157%
8 181
+3%
8 277
+1%
12 492
+51%
8 410
-33%
8 823
+5%
8 978
+2%
9 665
+8%
10 283
+6%
10 648
+4%
10 680
+0%
10 387
-3%
10 785
+4%
12 416
+15%
13 477
+9%
13 962
+4%
14 203
+2%
12 062
-15%
10 817
-10%
10 321
-5%
9 750
-6%
9 839
+1%
11 636
+18%
13 069
+12%
14 074
+8%
12 326
-12%
12 971
+5%
7 824
-40%
8 636
+10%
12 307
+43%
12 767
+4%
17 507
+37%
17 976
+3%
17 786
-1%
17 570
-1%
18 803
+7%
EPS (Diluted)
22.19
N/A
25.06
+13%
26.69
+7%
23.74
-11%
25.31
+7%
21.19
-16%
23.38
+10%
23.39
+0%
26.8
+15%
30
+12%
27.38
-9%
21.74
-21%
16.96
-22%
22.96
+35%
33.8
+47%
48.54
+44%
57.87
+19%
61.54
+6%
66.54
+8%
72.35
+9%
79.96
+11%
87.8
+10%
93.38
+6%
96.32
+3%
108.61
+13%
116.45
+7%
124.64
+7%
136.19
+9%
141.51
+4%
150.12
+6%
165.84
+10%
190.06
+15%
198.54
+4%
208.64
+5%
206.49
-1%
220.8
+7%
97.23
-56%
91.1
-6%
259.81
+185%
267
+3%
390.37
+46%
262.81
-33%
280.02
+7%
280.56
+0%
306.61
+9%
326.19
+6%
337.78
+4%
338.77
+0%
329.42
-3%
342.04
+4%
393.79
+15%
427.41
+9%
442.79
+4%
450.43
+2%
127.51
-72%
343.04
+169%
327.32
-5%
309.21
-6%
104.01
-66%
369.02
+255%
414.47
+12%
446.34
+8%
130.3
-71%
137.11
+5%
82.71
-40%
91.29
+10%
126.85
+39%
131.26
+3%
166.69
+27%
172.67
+4%
174.27
+1%
175.39
+1%
193.6
+10%