Income Statement

Revenue

+3%

+14%

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	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	0	0	4	9	15	0	0	0	4
Revenue	1 825 N/A	1 795 -2%	1 822 +1%	1 817 0%	1 825 +0%	1 756 -4%	1 796 +2%	1 840 +2%	1 928 +5%	1 998 +4%	2 088 +5%	2 180 +4%	2 272 +4%	2 398 +6%	2 414 +1%	2 446 +1%	2 389 -2%	2 382 0%	2 392 +0%	2 434 +2%	2 467 +1%	3 338 +35%	3 373 +1%	3 402 +1%	3 412 +0%	3 370 -1%	3 316 -2%	3 258 -2%	3 221 -1%	3 157 -2%	3 115 -1%	3 075 -1%	3 028 -2%	3 005 -1%	3 001 0%	3 034 +1%	3 075 +1%	3 162 +3%	3 235 +2%	3 294 +2%	3 428 +4%	3 587 +5%	3 787 +6%	3 861 +2%	3 912 +1%	4 041 +3%	4 069 +1%	4 198 +3%	4 233 +1%	4 205 -1%	4 189 0%	4 201 +0%	4 325 +3%	4 435 +3%	4 535 +2%	4 651 +3%	4 635 0%	4 671 +1%	4 638 -1%	4 680 +1%	4 843 +3%	5 039 +4%	5 233 +4%	5 345 +2%	5 483 +3%	5 419 -1%	5 458 +1%	5 467 +0%	5 365 -2%	5 358 0%	5 356 0%	5 444 +2%	5 524 +1%	5 548 +0%	5 547 0%	5 423 -2%	5 346 -1%	5 301 -1%	5 319 +0%	5 429 +2%	5 519 +2%
Gross Profit
Cost of Revenue	(104)	(90)	(115)	(114)	(123)	(39)	(38)	(31)	(71)	(78)	(102)	(76)	(67)	(100)	(92)	(655)	(1 100)	(1 586)	(1 539)	(1 555)	(1 595)	(2 130)	(2 192)	(2 248)	(2 253)	(2 270)	(2 233)	(2 202)	(2 195)	(2 172)	(2 172)	(2 178)	(2 173)	(2 169)	(2 201)	(2 220)	(2 222)	(2 293)	(2 304)	(2 320)	(2 397)	(2 492)	(2 648)	(2 701)	(2 767)	(2 896)	(2 873)	(3 034)	(3 101)	(3 096)	(3 140)	(3 142)	(3 234)	(3 291)	(3 389)	(3 453)	(3 489)	(3 485)	(3 515)	(3 558)	(3 617)	(3 829)	(3 930)	(3 987)	(4 001)	(3 898)	(3 870)	(3 846)	(3 840)	(3 852)	(3 842)	(3 863)	(3 876)	(3 849)	(3 856)	(3 838)	(3 800)	(3 797)	(3 769)	(3 789)	(3 841)
Gross Profit	1 721 N/A	1 705 -1%	1 707 +0%	1 703 0%	1 702 0%	1 717 +1%	1 758 +2%	1 809 +3%	1 858 +3%	1 920 +3%	1 985 +3%	2 104 +6%	2 205 +5%	2 298 +4%	2 323 +1%	1 791 -23%	1 290 -28%	795 -38%	853 +7%	879 +3%	872 -1%	1 208 +39%	1 181 -2%	1 155 -2%	1 160 +0%	1 101 -5%	1 083 -2%	1 056 -3%	1 026 -3%	986 -4%	943 -4%	897 -5%	854 -5%	837 -2%	800 -4%	815 +2%	853 +5%	869 +2%	931 +7%	974 +5%	1 031 +6%	1 095 +6%	1 139 +4%	1 159 +2%	1 146 -1%	1 145 0%	1 196 +4%	1 163 -3%	1 133 -3%	1 108 -2%	1 049 -5%	1 058 +1%	1 091 +3%	1 144 +5%	1 146 +0%	1 198 +5%	1 146 -4%	1 186 +3%	1 122 -5%	1 122 0%	1 225 +9%	1 211 -1%	1 303 +8%	1 358 +4%	1 482 +9%	1 521 +3%	1 589 +4%	1 622 +2%	1 525 -6%	1 506 -1%	1 514 +0%	1 581 +4%	1 648 +4%	1 698 +3%	1 692 0%	1 585 -6%	1 546 -2%	1 503 -3%	1 550 +3%	1 640 +6%	1 678 +2%
Operating Income
Operating Expenses	(1 081)	(1 099)	(1 122)	(1 160)	(1 193)	(1 222)	(1 283)	(1 325)	(1 366)	(1 500)	(1 622)	(1 736)	(1 724)	(1 723)	(1 733)	(1 251)	(773)	(277)	(281)	(299)	(294)	(395)	(394)	(419)	(423)	(422)	(427)	(395)	(383)	(374)	(367)	(369)	(373)	(372)	(370)	(370)	(366)	(621)	(624)	(637)	(644)	(411)	(427)	(429)	(438)	(440)	(441)	(438)	(440)	(430)	(426)	(432)	(435)	(447)	(456)	(461)	(464)	(474)	(493)	(502)	(522)	(516)	(515)	(525)	(523)	(553)	(561)	(559)	(570)	(556)	(562)	(582)	(602)	(632)	(677)	(674)	(673)	(643)	(656)	(690)	(716)
Selling, General & Administrative	(1 081)	(1 099)	(1 122)	(1 160)	(1 193)	(1 222)	(1 283)	(1 325)	(1 366)	(1 500)	(1 622)	(1 736)	(1 663)	(1 599)	(1 546)	(1 125)	(710)	(277)	(281)	(282)	(294)	(395)	(394)	(420)	(423)	(422)	(427)	(395)	(383)	(374)	(366)	(369)	(373)	(372)	(369)	(370)	(366)	(360)	(363)	(376)	(383)	(411)	(427)	(428)	(438)	(440)	(441)	(438)	(440)	(430)	(426)	(432)	(435)	(447)	(456)	(461)	(464)	(471)	(489)	(496)	(512)	(504)	(502)	(513)	(510)	(540)	(548)	(546)	(557)	(543)	(549)	(569)	(589)	(619)	(642)	(638)	(632)	(623)	(633)	(665)	(693)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(61)	(124)	(187)	(126)	(63)	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	(3)	(3)	(6)	(10)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(18)	(20)	(23)	(25)	(23)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(17)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(260)	(261)	(261)	(261)	(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)	(22)	(22)	(22)	(0)	0	0	(0)
Operating Income	640 N/A	606 -5%	585 -3%	543 -7%	509 -6%	495 -3%	475 -4%	484 +2%	491 +1%	419 -15%	363 -13%	367 +1%	481 +31%	575 +19%	589 +3%	540 -8%	517 -4%	519 +0%	572 +10%	581 +2%	578 0%	813 +41%	787 -3%	735 -7%	737 +0%	678 -8%	656 -3%	661 +1%	644 -3%	612 -5%	576 -6%	528 -8%	481 -9%	465 -3%	431 -7%	445 +3%	487 +9%	249 -49%	307 +24%	338 +10%	388 +15%	684 +76%	712 +4%	731 +3%	708 -3%	706 0%	756 +7%	726 -4%	693 -5%	678 -2%	622 -8%	627 +1%	656 +5%	697 +6%	690 -1%	737 +7%	682 -7%	712 +4%	630 -11%	620 -2%	704 +14%	694 -1%	788 +14%	832 +6%	958 +15%	968 +1%	1 028 +6%	1 063 +3%	955 -10%	950 0%	951 +0%	999 +5%	1 045 +5%	1 067 +2%	1 014 -5%	912 -10%	874 -4%	861 -1%	894 +4%	950 +6%	962 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	1	0	0	1	3	6	7	7	7	8	66	67	69	15	15	14	18	18	20	23	24	25	26	27	23	23	24	24	23	22	21	17	22	22	22	25	25	25	25	24	23	20	19	15	14	17	16	19	20	20	24	20	21	21	19	25	25	26	26	27	28	29	30	33	34	36	36	35	34	28	22	16	9	6	8	7
Non-Reccuring Items	0	0	0	(0)	(0)	(0)	0	0	0	0	(20)	(20)	(29)	(23)	(29)	(20)	(6)	(17)	(17)	0	0	(1)	(1)	(1)	(2)	(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	0	0	0	0	(22)	0	0	0	0	0	(136)	(136)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	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	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	1	1	1	1	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1	7	7	6	8	3	3	3	2	11	11	10	10	0	0	0	0	0	1	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	1	1	1	1	(21)	(21)	(21)	(21)	1	(18)	(18)
Pre-Tax Income	641 N/A	607 -5%	586 -3%	544 -7%	509 -6%	497 -2%	476 -4%	487 +2%	494 +2%	424 -14%	350 -17%	355 +1%	460 +30%	559 +22%	569 +2%	586 +3%	578 -1%	571 -1%	570 0%	595 +4%	592 -1%	831 +40%	810 -2%	761 -6%	764 +0%	709 -7%	682 -4%	688 +1%	673 -2%	635 -6%	610 -4%	563 -8%	516 -8%	498 -4%	453 -9%	466 +3%	505 +8%	271 -46%	330 +22%	360 +9%	413 +15%	709 +72%	737 +4%	756 +3%	733 -3%	730 0%	776 +6%	744 -4%	708 -5%	692 -2%	639 -8%	643 +1%	676 +5%	717 +6%	710 -1%	761 +7%	702 -8%	733 +4%	652 -11%	639 -2%	728 +14%	720 -1%	814 +13%	859 +5%	986 +15%	996 +1%	1 057 +6%	1 094 +3%	988 -10%	985 0%	988 +0%	1 036 +5%	1 081 +4%	1 079 0%	1 022 -5%	913 -11%	869 -5%	849 -2%	901 +6%	804 -11%	814 +1%
Net Income
Tax Provision	(261)	(252)	(241)	(224)	(210)	(205)	(197)	(207)	(210)	(184)	(151)	(156)	(198)	(237)	(240)	(246)	(243)	(244)	(245)	(255)	(251)	(354)	(347)	(327)	(340)	(319)	(304)	(300)	(278)	(254)	(244)	(226)	(208)	(203)	(183)	(184)	(194)	(220)	(236)	(242)	(256)	(253)	(256)	(256)	(239)	(208)	(227)	(222)	(215)	(227)	(209)	(210)	(219)	(232)	(230)	(245)	(227)	(217)	(192)	(188)	(215)	(143)	(172)	(186)	(224)	(278)	(297)	(309)	(278)	(291)	(293)	(308)	(322)	(337)	(320)	(287)	(274)	(268)	(283)	(298)	(305)
Income from Continuing Operations	380	355	345	320	300	292	280	279	284	240	199	199	262	322	329	341	335	327	325	340	341	477	464	433	424	390	378	388	395	381	366	337	308	295	270	282	310	51	94	119	156	456	481	500	494	522	549	523	493	466	430	433	457	485	480	516	475	516	460	452	513	577	642	673	761	718	760	785	710	694	695	728	759	741	702	626	596	581	618	505	509
Net Income (Common)	380 N/A	355 -7%	345 -3%	320 -7%	300 -6%	292 -2%	280 -4%	279 0%	284 +2%	240 -16%	199 -17%	199 +0%	262 +31%	322 +23%	329 +2%	341 +4%	335 -2%	327 -2%	325 -1%	340 +5%	341 +0%	477 +40%	464 -3%	433 -7%	424 -2%	390 -8%	378 -3%	388 +2%	395 +2%	381 -3%	366 -4%	337 -8%	308 -9%	295 -4%	270 -9%	282 +5%	310 +10%	51 -84%	94 +85%	119 +26%	156 +32%	456 +191%	481 +6%	500 +4%	494 -1%	522 +6%	549 +5%	523 -5%	493 -6%	466 -5%	430 -8%	433 +1%	457 +5%	485 +6%	480 -1%	516 +7%	475 -8%	516 +9%	460 -11%	452 -2%	513 +14%	577 +12%	642 +11%	673 +5%	761 +13%	718 -6%	760 +6%	785 +3%	710 -10%	694 -2%	695 +0%	728 +5%	759 +4%	741 -2%	702 -5%	626 -11%	596 -5%	581 -2%	618 +6%	505 -18%	509 +1%
EPS (Diluted)	45.78 N/A	42.77 -7%	41.51 -3%	38.5 -7%	35.65 -7%	35.19 -1%	33.69 -4%	33.26 -1%	34.2 +3%	28.86 -16%	23.72 -18%	24.02 +1%	31.54 +31%	38.3 +21%	39.62 +3%	41.04 +4%	39.86 -3%	39.4 -1%	39.19 -1%	41.01 +5%	41.03 +0%	57.42 +40%	55.86 -3%	52.2 -7%	51.08 -2%	47 -8%	45.59 -3%	46.68 +2%	47.54 +2%	45.89 -3%	44.08 -4%	40.54 -8%	37.06 -9%	35.55 -4%	32.5 -9%	33.97 +5%	37.39 +10%	6.16 -84%	11.34 +84%	14.28 +26%	18.84 +32%	55.14 +193%	57.95 +5%	60.26 +4%	59.49 -1%	63.21 +6%	66.09 +5%	62.97 -5%	59.36 -6%	56.37 -5%	51.85 -8%	52.2 +1%	55.26 +6%	58.74 +6%	58.14 -1%	62.42 +7%	57.47 -8%	62.44 +9%	55.67 -11%	54.65 -2%	62.12 +14%	69.81 +12%	77.72 +11%	81.49 +5%	92.14 +13%	86.95 -6%	92.02 +6%	94.97 +3%	85.92 -10%	84 -2%	84.08 +0%	88.13 +5%	91.86 +4%	89.74 -2%	127 +42%	150.11 +18%	142.6 -5%	128.74 -10%	147.86 +15%	120.83 -18%	121.8 +1%

Income Statement Balance Sheet Cash Flow Statement

XNET Corp
TSE:4762

Income Statement

Earnings Waterfall
XNET Corp

Income Statement
XNET Corp

See Also

Company

Help

Tools

Stocks

XNET Corp TSE:4762

Income Statement

Earnings Waterfall XNET Corp

Income Statement XNET Corp

See Also

Company

Help

Tools

Stocks

XNET Corp
TSE:4762

Earnings Waterfall
XNET Corp

Income Statement
XNET Corp