Income Statement

Revenue

+37%

+61%

10Y

Currency: JPY

	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	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	504	437	435	427	418	397	387	407	422	438	447	429	419	408	389	370	339	306	277	256	259	268	290	304	302	299	291	290	290	287	284	275	264	256	249	246	242	238	234	227	229	241	253	272	288	304	323	346	362	405	0	0	0	430	0	0	0	565	0	0	0	556	0	0	0	513	133	0	0	496	143	296	456	561	624	715	843	984	0	0	0
Revenue	45 933 N/A	49 813 +8%	52 369 +5%	54 447 +4%	56 164 +3%	57 055 +2%	58 313 +2%	60 600 +4%	65 372 +8%	66 835 +2%	69 467 +4%	70 099 +1%	69 275 -1%	69 731 +1%	69 238 -1%	68 753 -1%	67 256 -2%	68 006 +1%	67 986 0%	70 004 +3%	76 491 +9%	82 418 +8%	89 968 +9%	95 354 +6%	96 374 +1%	97 315 +1%	98 794 +2%	101 217 +2%	103 253 +2%	106 248 +3%	107 848 +2%	109 536 +2%	112 304 +3%	114 272 +2%	115 383 +1%	117 047 +1%	119 372 +2%	123 050 +3%	126 962 +3%	131 212 +3%	134 586 +3%	140 648 +5%	145 363 +3%	149 437 +3%	154 868 +4%	157 789 +2%	162 574 +3%	166 654 +3%	171 799 +3%	176 233 +3%	180 107 +2%	184 468 +2%	188 248 +2%	192 430 +2%	197 420 +3%	200 426 +2%	203 491 +2%	204 474 +0%	205 023 +0%	206 919 +1%	209 855 +1%	213 002 +1%	215 598 +1%	220 391 +2%	222 531 +1%	226 335 +2%	231 550 +2%	239 243 +3%	246 075 +3%	252 708 +3%	255 938 +1%	258 944 +1%	268 467 +4%	276 080 +3%	286 676 +4%	294 904 +3%	304 292 +3%	316 831 +4%	321 636 +2%	331 719 +3%	336 852 +2%
Gross Profit
Cost of Revenue	(37 655)	(41 016)	(43 032)	(44 607)	(45 682)	(45 968)	(46 775)	(48 196)	(52 320)	(52 883)	(55 244)	(56 157)	(55 476)	(56 146)	(55 680)	(55 098)	(53 584)	(54 051)	(54 002)	(55 444)	(60 615)	(65 828)	(71 900)	(76 369)	(77 225)	(77 326)	(78 488)	(80 316)	(81 837)	(84 395)	(85 784)	(87 401)	(90 459)	(93 206)	(94 350)	(95 507)	(97 375)	(100 978)	(104 228)	(108 336)	(111 168)	(115 993)	(120 585)	(124 642)	(130 177)	(132 542)	(136 579)	(140 230)	(144 627)	(147 865)	(151 439)	(154 879)	(157 495)	(163 455)	(167 895)	(170 499)	(172 964)	(171 880)	(171 698)	(172 070)	(172 159)	(172 720)	(172 003)	(174 478)	(174 262)	(174 707)	(178 649)	(184 209)	(189 573)	(194 800)	(196 929)	(198 338)	(206 262)	(212 214)	(222 477)	(229 556)	(237 451)	(248 429)	(250 674)	(258 860)	(263 172)
Gross Profit	8 278 N/A	8 796 +6%	9 337 +6%	9 840 +5%	10 482 +7%	11 087 +6%	11 538 +4%	12 405 +8%	13 053 +5%	13 953 +7%	14 224 +2%	13 942 -2%	13 799 -1%	13 585 -2%	13 558 0%	13 655 +1%	13 672 +0%	13 956 +2%	13 984 +0%	14 559 +4%	15 875 +9%	16 590 +5%	18 066 +9%	18 984 +5%	19 148 +1%	19 989 +4%	20 306 +2%	20 900 +3%	21 415 +2%	21 854 +2%	22 064 +1%	22 136 +0%	21 846 -1%	21 066 -4%	21 033 0%	21 540 +2%	21 996 +2%	22 073 +0%	22 733 +3%	22 875 +1%	23 418 +2%	24 655 +5%	24 779 +1%	24 796 +0%	24 691 0%	25 247 +2%	25 994 +3%	26 424 +2%	27 173 +3%	28 369 +4%	28 670 +1%	29 590 +3%	30 754 +4%	28 975 -6%	29 525 +2%	29 927 +1%	30 527 +2%	32 593 +7%	33 325 +2%	34 849 +5%	37 697 +8%	40 282 +7%	43 596 +8%	45 913 +5%	48 269 +5%	51 628 +7%	52 901 +2%	55 035 +4%	56 501 +3%	57 908 +2%	59 009 +2%	60 606 +3%	62 205 +3%	63 866 +3%	64 199 +1%	65 348 +2%	66 841 +2%	68 402 +2%	70 962 +4%	72 859 +3%	73 680 +1%
Operating Income
Operating Expenses	(6 179)	(6 385)	(6 615)	(6 813)	(7 159)	(7 586)	(7 904)	(8 458)	(8 956)	(9 193)	(9 745)	(9 994)	(10 148)	(10 667)	(10 701)	(10 576)	(10 591)	(10 544)	(10 657)	(11 113)	(12 041)	(12 449)	(13 277)	(13 596)	(13 440)	(13 635)	(13 493)	(13 733)	(14 017)	(14 101)	(14 399)	(14 637)	(14 926)	(15 343)	(15 847)	(16 410)	(16 697)	(16 997)	(17 285)	(17 653)	(18 056)	(18 515)	(18 943)	(19 271)	(19 469)	(20 112)	(20 573)	(20 922)	(21 418)	(21 506)	(21 672)	(21 851)	(22 252)	(22 648)	(23 473)	(23 837)	(23 577)	(23 811)	(24 432)	(24 737)	(25 404)	(25 286)	(27 035)	(27 600)	(27 851)	(27 861)	(28 688)	(28 419)	(29 263)	(30 555)	(31 811)	(32 478)	(33 494)	(34 657)	(35 691)	(36 617)	(37 109)	(38 068)	(39 309)	(39 149)	(39 869)
Selling, General & Administrative	(6 011)	(6 227)	(6 451)	(6 657)	(6 997)	(7 409)	(7 711)	(8 247)	(8 722)	(8 953)	(9 502)	(9 726)	(9 870)	(10 252)	(10 267)	(10 141)	(10 150)	(10 231)	(10 331)	(10 808)	(11 710)	(12 095)	(12 933)	(13 233)	(13 105)	(13 246)	(13 079)	(13 298)	(13 563)	(13 691)	(13 964)	(14 213)	(14 503)	(14 922)	(15 411)	(15 959)	(16 228)	(16 556)	(16 862)	(17 232)	(17 634)	(18 060)	(18 471)	(18 803)	(19 005)	(19 646)	(20 102)	(20 449)	(20 947)	(19 735)	(19 979)	(20 269)	(20 712)	(20 926)	(23 172)	(23 560)	(23 735)	(20 708)	(24 083)	(24 299)	(24 723)	(22 066)	(26 525)	(27 156)	(27 656)	(24 336)	(28 744)	(29 689)	(30 542)	(27 013)	(31 836)	(32 429)	(33 453)	(30 771)	(35 599)	(36 636)	(37 361)	(33 895)	(39 255)	(40 242)	(40 989)
Research & Development	(167)	(158)	(164)	(157)	(164)	(177)	(194)	(211)	(234)	(240)	(243)	(268)	(278)	(415)	(434)	(435)	(440)	(313)	(324)	(303)	(331)	(354)	(345)	(364)	(335)	(389)	(414)	(434)	(453)	(410)	(415)	(423)	(421)	(421)	(436)	(451)	(470)	(441)	(424)	(422)	(423)	0	(472)	(468)	(464)	(466)	(470)	(473)	(471)	(487)	0	0	0	(446)	0	0	0	(438)	0	0	0	(472)	0	0	0	(506)	0	0	0	(546)	0	0	0	(636)	0	0	0	(643)	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	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	(1 251)	0	0	0	(1 279)	0	0	0	(2 840)	0	0	0	(2 838)	0	0	0	(3 125)	0	0	0	(3 079)	0	0	0	(3 294)	0	0	0	(3 637)	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	0	0	0	0	0	0	0	0	0	(20)	0	0	0	0	0	0	0	0	0	0	(455)	0	0	0	0	0	0	0	(33)	(1 693)	(1 582)	(1 540)	4	(301)	(277)	158	175	(351)	(437)	(681)	90	(511)	(444)	(195)	106	56	1 270	1 279	83	25	(49)	(41)	44	(92)	19	252	107	(54)	1 093	1 120
Operating Income	2 101 N/A	2 411 +15%	2 723 +13%	3 027 +11%	3 322 +10%	3 500 +5%	3 633 +4%	3 947 +9%	4 097 +4%	4 759 +16%	4 479 -6%	3 948 -12%	3 651 -8%	2 917 -20%	2 857 -2%	3 078 +8%	3 080 +0%	3 412 +11%	3 326 -3%	3 446 +4%	3 834 +11%	4 141 +8%	4 790 +16%	5 389 +13%	5 709 +6%	6 353 +11%	6 813 +7%	7 168 +5%	7 399 +3%	7 753 +5%	7 666 -1%	7 499 -2%	6 921 -8%	5 723 -17%	5 187 -9%	5 131 -1%	5 299 +3%	5 075 -4%	5 448 +7%	5 222 -4%	5 362 +3%	6 140 +15%	5 835 -5%	5 524 -5%	5 222 -5%	5 134 -2%	5 422 +6%	5 502 +1%	5 754 +5%	6 862 +19%	6 997 +2%	7 739 +11%	8 503 +10%	6 326 -26%	6 052 -4%	6 090 +1%	6 950 +14%	8 783 +26%	8 893 +1%	10 112 +14%	12 293 +22%	14 996 +22%	16 560 +10%	18 313 +11%	20 419 +11%	23 768 +16%	24 213 +2%	26 616 +10%	27 239 +2%	27 353 +0%	27 198 -1%	28 128 +3%	28 711 +2%	29 209 +2%	28 508 -2%	28 731 +1%	29 732 +3%	30 334 +2%	31 653 +4%	33 710 +6%	33 811 +0%
Pre-Tax Income
Interest Income Expense	(478)	(421)	(425)	(416)	(403)	2 855	(358)	(359)	(368)	(156)	(388)	(368)	(357)	(376)	(347)	(339)	(313)	(228)	(196)	(180)	(174)	(172)	(205)	(229)	(235)	(272)	(284)	(291)	(254)	(136)	61	342	417	462	302	83	32	(116)	(31)	(88)	(96)	(168)	(78)	(51)	(7)	9	(110)	(8)	294	6	179	200	(222)	(608)	(639)	(1 009)	(1 062)	(1 625)	(1 409)	(1 531)	(1 516)	(1 031)	1 131	1 688	1 986	(1 216)	(48)	(97)	(1 725)	(164)	(1 405)	(1 593)	(751)	(158)	(770)	(987)	(79)	(1 030)	(321)	(439)	(1 264)
Non-Reccuring Items	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	(18)	(18)	(20)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(31)	0	0	0	(93)	0	0	0	(303)	374	376	0	(182)	0	0	0	(399)	0	0	0	(1 402)	1 200	0	0	171	310	323	0	(31)	275	(45)	0	(29)	(293)	431	1 315
Total Other Income	3 873	3 388	3 396	3 132	3 095	(1 307)	1 532	1 015	287	(242)	(177)	(151)	(406)	(507)	(485)	(445)	(191)	(324)	(291)	(426)	(409)	(135)	(165)	(40)	(34)	(105)	(45)	2	15	160	87	88	99	90	184	205	207	180	174	161	163	221	152	179	234	315	283	296	273	96	(41)	(105)	(173)	428	0	0	0	183	0	0	0	469	0	0	0	3 012	70	70	70	(51)	64	146	(23)	(86)	480	(201)	224	(91)	(1 157)	(485)	(635)
Pre-Tax Income	5 497 N/A	5 379 -2%	5 696 +6%	5 744 +1%	6 014 +5%	5 049 -16%	4 806 -5%	4 602 -4%	4 016 -13%	4 362 +9%	3 915 -10%	3 430 -12%	2 889 -16%	2 034 -30%	2 024 0%	2 294 +13%	2 576 +12%	2 859 +11%	2 839 -1%	2 840 +0%	3 251 +14%	3 834 +18%	4 420 +15%	5 118 +16%	5 438 +6%	5 976 +10%	6 483 +8%	6 861 +6%	7 142 +4%	7 757 +9%	7 815 +1%	7 929 +1%	7 437 -6%	6 275 -16%	5 671 -10%	5 418 -4%	5 537 +2%	5 139 -7%	5 589 +9%	5 294 -5%	5 428 +3%	6 193 +14%	5 910 -5%	5 652 -4%	5 449 -4%	5 427 0%	5 596 +3%	5 791 +3%	6 323 +9%	6 872 +9%	7 135 +4%	7 834 +10%	8 108 +3%	5 843 -28%	5 787 -1%	5 456 -6%	5 888 +8%	7 159 +22%	7 485 +5%	8 582 +15%	10 776 +26%	14 035 +30%	17 691 +26%	20 001 +13%	22 404 +12%	24 162 +8%	25 435 +5%	26 588 +5%	25 584 -4%	27 309 +7%	26 167 -4%	27 004 +3%	27 937 +3%	28 934 +4%	28 493 -2%	27 498 -3%	29 877 +9%	29 184 -2%	29 882 +2%	33 217 +11%	33 227 +0%
Net Income
Tax Provision	(139)	(257)	(368)	785	719	804	778	1 649	1 350	861	823	(1 483)	(1 744)	(1 003)	(1 033)	(991)	(852)	(1 132)	(1 008)	(884)	(549)	(956)	(1 260)	(1 731)	(2 100)	(2 525)	(2 616)	(2 721)	(2 876)	(2 608)	(2 629)	(2 599)	(2 495)	(1 795)	(1 611)	(1 627)	(1 586)	(1 897)	(2 105)	(1 862)	(1 961)	(2 184)	(2 063)	(2 098)	(1 953)	(2 225)	(2 236)	(2 241)	(2 373)	(2 298)	(2 358)	(2 577)	(2 649)	(2 144)	(2 176)	(2 080)	(2 286)	(2 965)	(2 995)	(3 437)	(4 140)	(4 234)	(5 469)	(6 052)	(6 926)	(8 362)	(8 691)	(9 006)	(8 437)	(8 316)	(8 018)	(8 356)	(8 790)	(8 958)	(8 789)	(8 384)	(9 111)	(9 080)	(9 354)	(10 530)	(10 611)
Income from Continuing Operations	5 357	5 121	5 327	6 528	6 734	5 853	5 584	6 251	5 366	5 223	4 738	1 948	1 145	1 032	992	1 303	1 723	1 727	1 830	1 955	2 701	2 878	3 160	3 388	3 340	3 451	3 869	4 141	4 267	5 149	5 184	5 328	4 940	4 480	4 061	3 792	3 952	3 242	3 484	3 432	3 467	4 010	3 847	3 555	3 497	3 202	3 361	3 550	3 949	4 574	4 775	5 255	5 458	3 699	3 610	3 376	3 602	4 194	4 490	5 145	6 637	9 801	12 222	13 949	15 478	15 800	16 744	17 583	17 147	18 993	18 149	18 648	19 147	19 976	19 704	19 114	20 766	20 104	20 528	22 687	22 616
Income to Minority Interest	(305)	(354)	(374)	(374)	(307)	(233)	(181)	(84)	13	97	142	212	305	352	391	388	358	348	309	275	236	202	180	150	110	66	40	16	(5)	(17)	(26)	(42)	(56)	(204)	(217)	(219)	(210)	(75)	(113)	(124)	(132)	(152)	(136)	(145)	(163)	(166)	(166)	(169)	(167)	(170)	(169)	(167)	(173)	(178)	(187)	(195)	(195)	(187)	(143)	(124)	(107)	(90)	(120)	(116)	(122)	(128)	(188)	(163)	(142)	(141)	(119)	(127)	(184)	(145)	(134)	(132)	(128)	(171)	(140)	(195)	(195)
Equity Earnings Affiliates	16	(14)	(90)	(171)	(228)	(210)	(157)	(134)	(140)	(143)	(105)	(93)	(7)	35	49	77	118	159	162	148	161	123	128	168	147	124	117	130	102	168	201	212	227	204	172	146	128	0	181	222	245	180	135	84	43	130	150	166	162	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)	5 069 N/A	4 754 -6%	4 865 +2%	5 984 +23%	6 200 +4%	5 410 -13%	5 247 -3%	6 034 +15%	5 240 -13%	5 177 -1%	4 776 -8%	2 067 -57%	1 443 -30%	1 419 -2%	1 430 +1%	1 767 +24%	2 198 +24%	2 234 +2%	2 301 +3%	2 378 +3%	3 098 +30%	3 203 +3%	3 468 +8%	3 705 +7%	3 595 -3%	3 641 +1%	4 025 +11%	4 286 +6%	4 363 +2%	5 301 +21%	5 357 +1%	5 498 +3%	5 112 -7%	4 480 -12%	4 017 -10%	3 719 -7%	3 870 +4%	3 322 -14%	3 552 +7%	3 530 -1%	3 580 +1%	4 038 +13%	3 845 -5%	3 493 -9%	3 375 -3%	3 167 -6%	3 343 +6%	3 546 +6%	3 944 +11%	4 423 +12%	4 591 +4%	5 030 +10%	5 203 +3%	3 521 -32%	3 423 -3%	3 182 -7%	3 407 +7%	4 007 +18%	4 347 +8%	5 021 +16%	6 530 +30%	9 712 +49%	12 102 +25%	13 833 +14%	15 356 +11%	15 672 +2%	16 556 +6%	17 419 +5%	17 004 -2%	18 852 +11%	18 030 -4%	18 521 +3%	18 963 +2%	19 831 +5%	19 570 -1%	18 982 -3%	20 638 +9%	19 933 -3%	20 388 +2%	22 492 +10%	22 421 0%
EPS (Diluted)	129.97 N/A	121.89 -6%	118.65 -3%	145.95 +23%	151.21 +4%	131.95 -13%	127.97 -3%	147.17 +15%	127.8 -13%	126.26 -1%	116.48 -8%	50.41 -57%	35.19 -30%	34.6 -2%	34.87 +1%	43.09 +24%	53.6 +24%	54.48 +2%	56.12 +3%	58 +3%	75.56 +30%	78.12 +3%	84.58 +8%	90.36 +7%	87.68 -3%	88.8 +1%	98.17 +11%	104.53 +6%	106.41 +2%	129.29 +22%	130.65 +1%	122.17 -6%	111.13 -9%	101.81 -8%	87.32 -14%	80.86 -7%	84.13 +4%	72.2 -14%	77.21 +7%	76.73 -1%	77.82 +1%	43.85 -44%	83.58 +91%	75.93 -9%	73.36 -3%	17.29 -76%	74.28 +330%	78.8 +6%	87.64 +11%	24.45 -72%	102.02 +317%	111.77 +10%	114.96 +3%	19.45 -83%	75.61 +289%	35.13 -54%	37.61 +7%	22.12 -41%	47.99 +117%	55.38 +15%	72.04 +30%	53.57 -26%	66.72 +25%	76.22 +14%	84.61 +11%	86.37 +2%	91.22 +6%	95.91 +5%	93.63 -2%	103.82 +11%	100.2 -3%	104.19 +4%	106.68 +2%	111.23 +4%	110.1 -1%	107.29 -3%	116.65 +9%	112.1 -4%	115.21 +3%	125.61 +9%	126.48 +1%

Income Statement Balance Sheet Cash Flow Statement

Internet Initiative Japan Inc
TSE:3774

Income Statement

Earnings Waterfall
Internet Initiative Japan Inc

Income Statement
Internet Initiative Japan Inc

See Also

Company

Help

Tools

Stocks

Internet Initiative Japan Inc TSE:3774

Income Statement

Earnings Waterfall Internet Initiative Japan Inc

Income Statement Internet Initiative Japan Inc

See Also

Company

Help

Tools

Stocks

Internet Initiative Japan Inc
TSE:3774

Earnings Waterfall
Internet Initiative Japan Inc

Income Statement
Internet Initiative Japan Inc