Income Statement

Revenue

+39%

+76%

10Y

Currency: JPY

	Jun-2003	Sep-2003	Dec-2003	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
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	97	0	0	45	0	0	28	47	55	54	188	360	536	738	840	1 001	1 150	1 303	1 408	1 412	1 479	1 542	1 474	1 320	1 314	1 254	1 327	1 446	1 393	1 395	1 317	1 294	1 245	1 709	0	0	0	1 805	0	0	0	2 051	0	0	0	1 827	0	0	0	2 212	0	0	0	1 638	0	0	0	2 230	0	0	0	2 065	0	0	0	2 016	0	0
Revenue	150 109 N/A	156 333 +4%	159 480 +2%	163 376 +2%	167 746 +3%	171 537 +2%	175 511 +2%	179 118 +2%	183 593 +2%	189 191 +3%	196 437 +4%	205 148 +4%	216 298 +5%	223 314 +3%	231 438 +4%	233 740 +1%	237 614 +2%	231 526 -3%	231 222 0%	232 578 +1%	238 897 +3%	242 664 +2%	244 752 +1%	244 240 0%	328 214 +34%	342 610 +4%	355 014 +4%	372 888 +5%	386 686 +4%	386 923 +0%	387 800 +0%	393 521 +1%	402 294 +2%	417 517 +4%	436 490 +5%	451 805 +4%	467 359 +3%	471 214 +1%	474 640 +1%	485 300 +2%	489 506 +1%	503 221 +3%	515 364 +2%	522 296 +1%	525 026 +1%	520 885 -1%	510 969 -2%	503 429 -1%	514 164 +2%	528 957 +3%	553 663 +5%	576 723 +4%	587 775 +2%	591 481 +1%	588 161 -1%	594 428 +1%	599 481 +1%	608 986 +2%	621 761 +2%	626 016 +1%	628 897 +0%	607 669 -3%	604 915 0%	607 380 +0%	613 842 +1%	654 259 +7%	675 182 +3%	688 695 +2%	703 303 +2%	728 926 +4%	761 981 +5%	797 813 +5%	820 209 +3%	838 120 +2%	860 765 +3%	885 166 +3%	921 863 +4%	964 804 +5%	986 674 +2%	1 011 147 +2%	1 036 171 +2%	1 037 942 +0%	1 062 416 +2%
Gross Profit
Cost of Revenue	(76 257)	(77 672)	(78 260)	(79 009)	(78 828)	(79 174)	(79 674)	(81 257)	(83 475)	(85 061)	(88 363)	(91 943)	(97 460)	(100 506)	(103 931)	(105 483)	(108 679)	(108 054)	(108 466)	(110 120)	(112 835)	(115 805)	(116 358)	(117 076)	(157 416)	(163 305)	(166 639)	(175 264)	(182 046)	(181 434)	(185 789)	(189 383)	(196 605)	(206 529)	(214 202)	(220 943)	(225 348)	(225 487)	(226 837)	(231 271)	(233 480)	(238 854)	(242 919)	(242 301)	(242 170)	(237 351)	(231 462)	(231 509)	(240 329)	(248 934)	(260 428)	(267 950)	(268 442)	(268 204)	(269 648)	(271 586)	(272 984)	(277 177)	(278 389)	(283 041)	(284 964)	(280 030)	(281 979)	(280 813)	(287 219)	(302 250)	(312 778)	(324 499)	(333 962)	(352 206)	(371 891)	(388 965)	(402 839)	(412 588)	(422 133)	(429 459)	(442 688)	(456 014)	(456 888)	(464 673)	(475 501)	(469 375)	(486 304)
Gross Profit	73 852 N/A	78 661 +7%	81 220 +3%	84 367 +4%	88 918 +5%	92 363 +4%	95 837 +4%	97 861 +2%	100 118 +2%	104 130 +4%	108 074 +4%	113 205 +5%	118 838 +5%	122 808 +3%	127 507 +4%	128 257 +1%	128 935 +1%	123 472 -4%	122 756 -1%	122 458 0%	126 062 +3%	126 859 +1%	128 394 +1%	127 164 -1%	170 798 +34%	179 305 +5%	188 375 +5%	197 624 +5%	204 640 +4%	205 489 +0%	202 011 -2%	204 138 +1%	205 689 +1%	210 988 +3%	222 288 +5%	230 862 +4%	242 011 +5%	245 727 +2%	247 803 +1%	254 029 +3%	256 026 +1%	264 367 +3%	272 445 +3%	279 995 +3%	282 856 +1%	283 534 +0%	279 507 -1%	271 920 -3%	273 835 +1%	280 023 +2%	293 235 +5%	308 773 +5%	319 333 +3%	323 277 +1%	318 513 -1%	322 842 +1%	326 497 +1%	331 809 +2%	343 372 +3%	342 975 0%	343 933 +0%	327 639 -5%	322 936 -1%	326 567 +1%	326 623 +0%	352 009 +8%	362 404 +3%	364 196 +0%	369 341 +1%	376 720 +2%	390 090 +4%	408 848 +5%	417 370 +2%	425 532 +2%	438 632 +3%	455 707 +4%	479 175 +5%	508 790 +6%	529 786 +4%	546 474 +3%	560 670 +3%	568 567 +1%	576 112 +1%
Operating Income
Operating Expenses	(50 233)	(52 566)	(53 605)	(54 786)	(55 728)	(56 184)	(57 313)	(58 907)	(61 417)	(64 013)	(65 745)	(67 976)	(70 082)	(72 685)	(75 057)	(76 552)	(78 559)	(77 944)	(76 993)	(75 837)	(76 073)	(77 400)	(78 248)	(79 063)	(108 191)	(115 265)	(123 843)	(133 242)	(141 591)	(144 338)	(145 386)	(148 336)	(152 473)	(159 924)	(166 810)	(172 023)	(176 723)	(177 654)	(179 995)	(184 123)	(188 570)	(193 576)	(198 877)	(201 293)	(201 153)	(200 560)	(197 724)	(195 428)	(183 962)	(185 167)	(187 654)	(185 975)	(213 208)	(217 287)	(219 555)	(222 386)	(227 450)	(221 880)	(225 168)	(228 562)	(235 348)	(228 123)	(229 651)	(226 934)	(229 180)	(235 463)	(239 986)	(246 629)	(252 677)	(266 568)	(280 431)	(290 152)	(297 579)	(308 984)	(310 785)	(324 527)	(342 919)	(353 699)	(368 467)	(378 401)	(379 494)	(399 654)	(405 177)
Selling, General & Administrative	(50 233)	(52 566)	(53 605)	(54 786)	(47 644)	(56 184)	(57 313)	(58 379)	(61 417)	(64 013)	(65 148)	(67 976)	(70 082)	(72 442)	(63 284)	(60 159)	(66 740)	(63 386)	(62 315)	(60 832)	(60 902)	(61 376)	(61 731)	(62 357)	(84 693)	(97 360)	(111 636)	(126 450)	(107 401)	(144 338)	(145 386)	(148 335)	(115 039)	(159 922)	(166 808)	(172 022)	(146 592)	(177 652)	(179 994)	(184 121)	(159 209)	(193 576)	(198 876)	(201 293)	(168 005)	(199 924)	(197 535)	(195 427)	(138 334)	(183 626)	(186 334)	(192 583)	(157 317)	(218 464)	(223 394)	(226 296)	(164 359)	(227 888)	(229 561)	(232 140)	(165 638)	(230 033)	(230 225)	(227 845)	(160 375)	(235 450)	(239 754)	(245 758)	(178 788)	(263 378)	(277 445)	(291 287)	(214 921)	(309 724)	(316 343)	(327 032)	(250 917)	(356 642)	(366 462)	(374 753)	(279 533)	(381 472)	(386 772)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3 990)	(7 762)	(11 973)	(12 169)	(12 319)	(12 385)	(12 634)	(13 616)	(14 277)	(14 459)	(20 355)	0	0	0	(24 322)	0	0	0	(27 128)	0	0	0	(30 130)	0	0	0	(29 360)	0	0	0	0	0	0	0	(32 378)	0	0	0	(41 342)	0	0	0	(47 681)	0	0	0	(50 618)	0	0	0	(49 096)	0	0	0	(51 837)	0	0	0	(61 583)	0	0	0	(69 060)	0	0	0	(74 224)	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(848)	(1 515)	(2 389)	(2 359)	(2 620)	(2 537)	(2 408)	(2 240)	(2 247)	(3 143)	0	0	0	(9 867)	0	0	0	(10 305)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(12 576)	0	0	0	(13 704)	0	0	0	(14 294)	0	0	0	(18 888)	0	0	0	(19 458)	0	0	0	(20 595)	0	0	0	(23 532)	0	0	0	(25 002)	0	0	0	(27 891)	0	0
Other Operating Expenses	0	0	0	0	(8 084)	0	0	(528)	0	0	(597)	0	0	(243)	(7 783)	(7 783)	1 669	0	0	0	0	0	0	0	0	(17 905)	(12 207)	(6 792)	(1)	0	0	(1)	(1)	(2)	0	(1)	(1)	(2)	(1)	(2)	(1)	0	0	0	(33 148)	(636)	(189)	(1)	(674)	(1 541)	(1 320)	6 608	(845)	1 177	3 839	3 910	(1 116)	6 008	4 393	3 578	(204)	1 910	574	911	(251)	(13)	(232)	(871)	(1 457)	(3 190)	(2 986)	1 135	2 457	740	5 558	2 505	2 060	2 943	(2 005)	(3 648)	2 154	(18 182)	(18 405)
Operating Income	23 619 N/A	26 095 +10%	27 615 +6%	29 581 +7%	33 190 +12%	36 179 +9%	38 524 +6%	38 954 +1%	38 701 -1%	40 117 +4%	42 329 +6%	45 229 +7%	48 756 +8%	50 123 +3%	52 450 +5%	51 705 -1%	50 376 -3%	45 528 -10%	45 763 +1%	46 621 +2%	49 989 +7%	49 459 -1%	50 146 +1%	48 101 -4%	62 607 +30%	64 040 +2%	64 532 +1%	64 382 0%	63 049 -2%	61 151 -3%	56 625 -7%	55 802 -1%	53 216 -5%	51 064 -4%	55 478 +9%	58 839 +6%	65 288 +11%	68 073 +4%	67 808 0%	69 906 +3%	67 456 -4%	70 791 +5%	73 568 +4%	78 702 +7%	81 703 +4%	82 974 +2%	81 783 -1%	76 492 -6%	89 873 +17%	94 856 +6%	105 581 +11%	122 798 +16%	106 125 -14%	105 990 0%	98 958 -7%	100 456 +2%	99 047 -1%	109 929 +11%	118 204 +8%	114 413 -3%	108 585 -5%	99 516 -8%	93 285 -6%	99 633 +7%	97 443 -2%	116 546 +20%	122 418 +5%	117 567 -4%	116 664 -1%	110 152 -6%	109 659 0%	118 696 +8%	119 791 +1%	116 548 -3%	127 847 +10%	131 180 +3%	136 256 +4%	155 091 +14%	161 319 +4%	168 073 +4%	181 176 +8%	168 913 -7%	170 935 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	1 059	1 641	1 059	2 785	957	(1 974)	(4 256)	(3 949)	341	(3 378)	(3 415)	(4 563)	(3 674)	(798)	(2 381)	(1 904)	(2 556)	(3 170)	(968)	1 416	721	3 669	3 951	5 257	2 637	1 348	4 692	6 354	6 769	9 333	2 505	(2 620)	(6 817)	(14 249)	(12 026)	(9 659)	(5 913)	(7 409)	(6 210)	(9 430)	(1 921)	(4 116)	(4 564)	(4 454)	(3 927)	(1 781)	(1 957)	(1 225)	(4 796)	(4 009)	(4 225)	(3 727)	(2 170)	(1 353)	(738)	(2 393)	(1 686)	(2 004)	(2 234)	(1 460)	(2 180)	(274)	93	444	(154)	1 570	(1 776)	(1 157)	(3 199)	(4 714)	(287)
Non-Reccuring Items	4 848	4 536	(1 032)	(595)	(1 756)	(1 722)	(1 589)	(767)	(1 106)	(1 781)	(1 239)	(773)	(95)	(44)	0	0	(11)	(33)	(33)	9	0	479	418	461	(3 095)	(4 303)	(4 289)	(12 494)	(7 931)	(7 894)	(8 280)	(79)	483	(983)	(1 465)	4 526	(11 309)	(11 087)	(9 536)	(22 278)	(7 571)	(6 755)	(7 881)	(1 347)	(1 208)	0	0	(7 326)	(9 079)	0	0	0	2 427	0	0	0	7 590	0	0	0	2 026	0	0	0	943	0	0	0	(704)	0	(3 581)	(3 678)	(2 459)	0	0	(1 844)	3 840	0	0	0	(23 508)	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(18)	(238)	(146)	(151)	(190)	(355)	(375)	(166)	(129)	(122)	(442)	(489)	(2 901)	(2 910)	(3 005)	(3 262)	(1 743)	(1 779)	(1 516)	(1 857)	(251)	46	114	728	(422)	(1 138)	(1 014)	(605)	0	124	4 363	3 972	0	3 534	(1 439)	(1 570)	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
Total Other Income	777	(1 658)	(1 465)	(2 125)	2	(51)	207	(450)	602	306	1 207	1 025	2 640	569	483	(1 205)	606	(510)	(437)	(416)	107	(28)	(246)	(446)	(1 376)	(1 351)	(1 159)	(904)	(1 170)	(1 032)	(2 240)	(2 423)	(1 884)	(2 679)	(2 026)	(3 062)	(3 287)	(3 132)	(3 220)	(2 688)	(2 608)	(2 580)	(2 228)	(1 654)	3 242	(892)	(1 249)	(1 718)	0	518	1 763	2 528	(1)	(3)	(3)	(3)	(1)	0	(1)	0	651	0	0	1	844	2	0	0	227	(1)	0	(2)	985	0	0	(1)	887	0	0	(2)	105	0	(2)
Pre-Tax Income	29 244 N/A	28 973 -1%	25 118 -13%	26 861 +7%	31 436 +17%	34 406 +9%	37 142 +8%	37 737 +2%	38 197 +1%	38 642 +1%	42 297 +9%	45 481 +8%	52 342 +15%	52 051 -1%	53 846 +3%	53 134 -1%	51 738 -3%	42 656 -18%	40 662 -5%	42 099 +4%	50 308 +19%	46 410 -8%	46 461 +0%	43 064 -7%	51 561 +20%	54 678 +6%	53 698 -2%	45 818 -15%	49 649 +8%	47 276 -5%	43 621 -8%	52 859 +21%	52 285 -1%	51 117 -2%	56 052 +10%	66 288 +18%	52 907 -20%	54 064 +2%	58 730 +9%	50 689 -14%	64 046 +26%	70 913 +11%	70 327 -1%	77 053 +10%	76 920 0%	71 367 -7%	67 069 -6%	56 219 -16%	74 881 +33%	87 965 +17%	101 134 +15%	115 896 +15%	106 630 -8%	101 871 -4%	94 391 -7%	95 999 +2%	102 709 +7%	108 146 +5%	116 245 +7%	113 187 -3%	106 466 -6%	95 506 -10%	89 060 -7%	95 907 +8%	97 060 +1%	115 195 +19%	121 682 +6%	115 175 -5%	114 501 -1%	108 147 -6%	103 843 -4%	113 556 +9%	116 137 +2%	116 273 +0%	127 939 +10%	129 779 +1%	140 829 +9%	156 659 +11%	159 541 +2%	166 914 +5%	154 574 -7%	164 198 +6%	170 646 +4%
Net Income
Tax Provision	(12 431)	(12 404)	(10 344)	(10 746)	(11 661)	(12 365)	(13 263)	(12 664)	(13 149)	(13 220)	(15 132)	(15 936)	(17 687)	(17 991)	(19 071)	(17 497)	(16 903)	(13 882)	(15 084)	(15 538)	(18 411)	(16 522)	(16 951)	(15 520)	(19 156)	(21 302)	(21 965)	(18 955)	(25 425)	(24 660)	(22 591)	(25 896)	(5 218)	(3 255)	(4 039)	(7 034)	(18 780)	(20 514)	(22 212)	(20 063)	(25 575)	(26 334)	(26 738)	(28 558)	(26 290)	(25 152)	(23 061)	(17 294)	(19 989)	(22 850)	(25 504)	(15 844)	(15 429)	(12 922)	(9 915)	(25 309)	(23 422)	(24 166)	(25 727)	(23 533)	(21 428)	(19 248)	(17 883)	(19 128)	(19 859)	(24 070)	(26 253)	(24 781)	(25 687)	(24 830)	(24 695)	(26 257)	(26 811)	(26 795)	(28 842)	(30 736)	(34 455)	(38 944)	(40 054)	(41 815)	(37 595)	(39 266)	(39 975)
Income from Continuing Operations	16 813	16 569	14 774	16 115	19 775	22 041	23 879	25 073	25 048	25 422	27 165	29 545	34 655	34 060	34 775	35 637	34 835	28 774	25 578	26 561	31 897	29 888	29 510	27 544	32 405	33 376	31 733	26 863	24 224	22 616	21 030	26 963	47 067	47 862	52 013	59 254	34 127	33 550	36 518	30 626	38 471	44 579	43 589	48 495	50 630	46 215	44 008	38 925	54 892	65 115	75 630	100 052	91 201	88 949	84 476	70 690	79 287	83 980	90 518	89 654	85 038	76 258	71 177	76 779	77 201	91 125	95 429	90 394	88 814	83 317	79 148	87 299	89 326	89 478	99 097	99 043	106 374	117 715	119 487	125 099	116 979	124 932	130 671
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	(2)	0	(14)	(18)	(24)	(17)	(24)	(28)	(34)	(34)	(36)	(44)	(53)	(55)	(64)	(54)	(47)	(47)	(57)	(64)	(51)	(51)	(53)	(52)	(65)	(51)	(30)	(15)	0	0	(30)	2	15	34	46	68	78	89	111	112	119	100	94	99	101	125	183	189	207	213	173	164	166	140	67	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	16 814 N/A	16 567 -1%	14 772 -11%	16 111 +9%	19 768 +23%	22 041 +11%	23 882 +8%	25 061 +5%	25 048 0%	25 420 +1%	27 173 +7%	29 543 +9%	34 640 +17%	34 044 -2%	34 752 +2%	35 626 +3%	34 812 -2%	28 745 -17%	25 541 -11%	26 525 +4%	31 858 +20%	29 838 -6%	29 450 -1%	27 481 -7%	32 338 +18%	33 318 +3%	31 687 -5%	26 819 -15%	24 167 -10%	22 554 -7%	20 979 -7%	26 912 +28%	47 014 +75%	47 811 +2%	51 948 +9%	59 203 +14%	34 096 -42%	33 534 -2%	36 517 +9%	30 626 -16%	38 470 +26%	44 580 +16%	43 603 -2%	48 528 +11%	50 676 +4%	46 282 -9%	44 087 -5%	39 014 -12%	55 004 +41%	65 230 +19%	75 751 +16%	100 155 +32%	91 295 -9%	89 049 -2%	84 577 -5%	70 815 -16%	79 470 +12%	84 169 +6%	90 726 +8%	89 867 -1%	85 211 -5%	76 421 -10%	71 342 -7%	76 918 +8%	77 268 +0%	91 160 +18%	95 412 +5%	90 362 -5%	88 813 -2%	83 315 -6%	79 145 -5%	87 296 +10%	89 325 +2%	89 475 +0%	99 095 +11%	99 041 0%	106 374 +7%	117 715 +11%	119 486 +2%	125 099 +5%	116 978 -6%	124 930 +7%	130 671 +5%
EPS (Diluted)	20.93 N/A	20.47 -2%	18.53 -9%	20.31 +10%	24.64 +21%	27.78 +13%	30.1 +8%	30.74 +2%	30.84 +0%	31.3 +1%	33.09 +6%	36.88 +11%	43.57 +18%	42.71 -2%	44.27 +4%	45.9 +4%	44.4 -3%	37.62 -15%	33.6 -11%	34.53 +3%	41.91 +21%	39.28 -6%	38.75 -1%	36.17 -7%	42.55 +18%	43.83 +3%	41.71 -5%	35.28 -15%	31.79 -10%	29.69 -7%	27.62 -7%	35.43 +28%	61.86 +75%	62.9 +2%	68.35 +9%	77.89 +14%	44.86 -42%	44.12 -2%	48.11 +9%	39.51 -18%	49.56 +25%	55.1 +11%	54.16 -2%	60.43 +12%	63.21 +5%	59.48 -6%	56.66 -5%	50.14 -12%	71.07 +42%	86.28 +21%	100.19 +16%	132.48 +32%	120.72 -9%	117.32 -3%	111.13 -5%	93.6 -16%	104.83 +12%	111.26 +6%	119.73 +8%	118.67 -1%	112.56 -5%	100.95 -10%	94.27 -7%	101.65 +8%	51.05 -50%	120.48 +136%	126.1 +5%	119.47 -5%	58.69 -51%	110.1 +88%	104.85 -5%	116.81 +11%	59.48 -49%	60.05 +1%	66.51 +11%	66.54 +0%	71.47 +7%	79.27 +11%	80.47 +2%	84.66 +5%	79.01 -7%	84.7 +7%	88.58 +5%

Income Statement Balance Sheet Cash Flow Statement

Terumo Corp
TSE:4543

Income Statement

Earnings Waterfall
Terumo Corp

Income Statement
Terumo Corp

See Also

Company

Help

Tools

Stocks

52 Week Range	1 998 3 056
Price Target

Terumo Corp TSE:4543

Income Statement

Earnings Waterfall Terumo Corp

Income Statement Terumo Corp

See Also

Company

Help

Tools

Stocks

Terumo Corp
TSE:4543

Earnings Waterfall
Terumo Corp

Income Statement
Terumo Corp