Income Statement

Revenue

+13%

+54%

10Y

Currency: JPY

	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	63	0	0	72	0	0	94	186	272	361	356	438	523	615	701	686	680	690	704	724	741	744	761	741	725	707	662	669	657	622	576	520	504	476	463	451	408	368	340	322	330	363	400	408	389	356	319	287	254	242	233	254	276	300	338	375	439	500	545	586	604	534	465	403	360	378	0	0	0
Revenue	62 445 N/A	63 149 +1%	63 830 +1%	63 815 0%	64 902 +2%	67 747 +4%	69 942 +3%	71 502 +2%	70 650 -1%	71 060 +1%	73 703 +4%	77 197 +5%	70 372 -9%	64 317 -9%	60 041 -7%	67 017 +12%	68 823 +3%	69 694 +1%	93 522 +34%	92 282 -1%	95 710 +4%	100 044 +5%	103 035 +3%	105 896 +3%	104 158 -2%	101 042 -3%	97 336 -4%	96 012 -1%	96 082 +0%	98 504 +3%	101 005 +3%	103 531 +3%	105 725 +2%	108 455 +3%	110 425 +2%	111 917 +1%	115 107 +3%	114 889 0%	115 118 +0%	113 411 -1%	109 371 -4%	109 147 0%	108 371 -1%	111 567 +3%	114 518 +3%	117 748 +3%	123 977 +5%	129 873 +5%	136 777 +5%	141 952 +4%	142 347 +0%	142 244 0%	141 689 0%	138 856 -2%	137 395 -1%	129 577 -6%	122 227 -6%	115 564 -5%	113 661 -2%	117 858 +4%	123 102 +4%	129 207 +5%	133 778 +4%	142 349 +6%	149 257 +5%	157 349 +5%	165 202 +5%	170 267 +3%	174 010 +2%	177 070 +2%	177 029 0%	175 611 -1%	175 720 +0%	175 968 +0%	177 921 +1%	177 997 +0%	178 236 +0%	177 611 0%
Gross Profit
Cost of Revenue	(49 535)	(49 816)	(50 261)	(50 883)	(51 667)	(53 830)	(55 609)	(57 333)	(56 849)	(57 622)	(59 703)	(63 748)	(58 607)	(54 812)	(49 744)	(54 357)	(54 581)	(55 377)	(74 886)	(74 412)	(78 033)	(81 875)	(84 829)	(87 018)	(85 479)	(83 605)	(80 740)	(80 202)	(80 628)	(82 539)	(84 429)	(86 525)	(88 046)	(90 473)	(92 244)	(93 214)	(95 778)	(95 230)	(94 672)	(92 618)	(88 383)	(87 236)	(86 161)	(88 664)	(91 349)	(94 008)	(99 930)	(104 756)	(110 836)	(115 643)	(115 383)	(115 487)	(114 569)	(112 538)	(110 920)	(104 892)	(100 209)	(94 584)	(93 105)	(95 830)	(99 121)	(104 152)	(108 969)	(116 252)	(122 507)	(129 726)	(134 570)	(138 137)	(140 060)	(141 122)	(141 652)	(140 872)	(141 115)	(141 362)	(142 451)	(141 837)	(141 302)	(140 027)
Gross Profit	12 910 N/A	13 333 +3%	13 569 +2%	12 932 -5%	13 235 +2%	13 917 +5%	14 333 +3%	14 169 -1%	13 801 -3%	13 438 -3%	14 000 +4%	13 449 -4%	11 765 -13%	9 505 -19%	10 297 +8%	12 660 +23%	14 242 +12%	14 317 +1%	18 636 +30%	17 870 -4%	17 677 -1%	18 169 +3%	18 206 +0%	18 878 +4%	18 679 -1%	17 437 -7%	16 596 -5%	15 810 -5%	15 454 -2%	15 965 +3%	16 576 +4%	17 006 +3%	17 679 +4%	17 982 +2%	18 181 +1%	18 703 +3%	19 329 +3%	19 659 +2%	20 446 +4%	20 793 +2%	20 988 +1%	21 911 +4%	22 210 +1%	22 903 +3%	23 169 +1%	23 740 +2%	24 047 +1%	25 117 +4%	25 941 +3%	26 309 +1%	26 964 +2%	26 757 -1%	27 120 +1%	26 318 -3%	26 475 +1%	24 685 -7%	22 018 -11%	20 980 -5%	20 556 -2%	22 028 +7%	23 981 +9%	25 055 +4%	24 809 -1%	26 097 +5%	26 750 +3%	27 623 +3%	30 632 +11%	32 130 +5%	33 950 +6%	35 948 +6%	35 377 -2%	34 739 -2%	34 605 0%	34 606 +0%	35 470 +2%	36 160 +2%	36 934 +2%	37 584 +2%
Operating Income
Operating Expenses	(8 573)	(8 939)	(9 054)	(8 997)	(9 005)	(9 159)	(9 464)	(9 697)	(9 871)	(9 840)	(9 874)	(9 794)	(9 279)	(8 766)	(8 506)	(8 751)	(8 992)	(9 034)	(12 378)	(12 491)	(13 013)	(13 643)	(13 887)	(14 339)	(14 227)	(14 083)	(14 136)	(13 919)	(13 772)	(13 721)	(13 606)	(13 754)	(13 884)	(14 085)	(14 267)	(14 558)	(14 731)	(14 690)	(14 539)	(14 331)	(14 065)	(14 253)	(14 464)	(14 645)	(15 158)	(15 371)	(15 518)	(15 724)	(15 883)	(16 056)	(16 421)	(16 829)	(17 125)	(17 197)	(17 088)	(16 716)	(16 061)	(15 655)	(15 607)	(15 729)	(16 282)	(16 798)	(17 243)	(17 865)	(18 479)	(19 017)	(19 459)	(19 764)	(20 095)	(20 143)	(20 685)	(21 059)	(21 227)	(21 461)	(21 388)	(21 660)	(21 713)	(22 185)
Selling, General & Administrative	(8 573)	(8 939)	(9 054)	(8 997)	(8 051)	(9 159)	(9 464)	(9 520)	(9 871)	(9 459)	(10 157)	(8 621)	(8 121)	(7 618)	(7 395)	(7 642)	(7 906)	(7 909)	(10 877)	(11 403)	(12 346)	(13 414)	(11 862)	(14 511)	(14 375)	(14 208)	(12 266)	(14 020)	(13 873)	(13 822)	(11 894)	(13 848)	(13 970)	(14 164)	(12 508)	(14 628)	(14 802)	(14 759)	(12 785)	(14 402)	(14 136)	(14 325)	(12 992)	(14 714)	(15 227)	(15 422)	(13 941)	(15 740)	(15 882)	(16 055)	(14 868)	(16 829)	(17 124)	(17 196)	(15 418)	(16 716)	(16 060)	(15 654)	(13 971)	(15 727)	(16 282)	(16 799)	(15 620)	(17 864)	(18 478)	(19 016)	(17 701)	(19 764)	(20 094)	(20 142)	(18 754)	(21 058)	(21 226)	(21 459)	(19 301)	(21 660)	(21 712)	(22 185)
Research & Development	0	0	0	0	0	0	0	0	0	(342)	(704)	(1 034)	(1 009)	(982)	(940)	(938)	(926)	(966)	(1 272)	0	0	0	(1 499)	0	0	0	(1 280)	0	0	0	(1 102)	0	0	0	(1 102)	0	0	0	0	0	0	0	(926)	0	0	0	(957)	0	0	0	(923)	0	0	0	(896)	0	0	0	(905)	0	0	0	(865)	0	0	0	(993)	0	0	0	(1 158)	0	0	0	(1 273)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(39)	(82)	(139)	(149)	(166)	(171)	(171)	(160)	(159)	(229)	(131)	(33)	77	(526)	173	149	126	(589)	101	101	101	(610)	94	87	79	(656)	71	71	71	(653)	71	71	71	(544)	71	71	53	(619)	0	0	0	(629)	0	0	0	(774)	0	0	0	(730)	0	0	0	(757)	0	0	0	(764)	0	0	0	(772)	0	0	0	(814)	0	0	0
Other Operating Expenses	0	0	0	0	(954)	0	0	(177)	0	0	1 069	0	0	0	0	0	0	0	0	(957)	(634)	(306)	0	(1)	0	(1)	(1)	0	0	0	0	0	(1)	0	0	(1)	0	(2)	(1 101)	0	0	0	(2)	(2)	0	(2)	(1)	16	(1)	(1)	(1)	0	(1)	(1)	0	0	(1)	0	(1)	(2)	0	1	(1)	(1)	(1)	(1)	(1)	0	(1)	(1)	(1)	(1)	0	0	0	0	(1)	0
Operating Income	4 337 N/A	4 394 +1%	4 515 +3%	3 935 -13%	4 230 +7%	4 758 +12%	4 869 +2%	4 472 -8%	3 930 -12%	3 598 -8%	4 126 +15%	3 655 -11%	2 486 -32%	739 -70%	1 791 +142%	3 909 +118%	5 250 +34%	5 283 +1%	6 258 +18%	5 379 -14%	4 664 -13%	4 526 -3%	4 319 -5%	4 539 +5%	4 452 -2%	3 354 -25%	2 460 -27%	1 891 -23%	1 682 -11%	2 244 +33%	2 970 +32%	3 252 +9%	3 795 +17%	3 897 +3%	3 914 +0%	4 145 +6%	4 598 +11%	4 969 +8%	5 907 +19%	6 462 +9%	6 923 +7%	7 658 +11%	7 746 +1%	8 258 +7%	8 011 -3%	8 369 +4%	8 529 +2%	9 393 +10%	10 058 +7%	10 253 +2%	10 543 +3%	9 928 -6%	9 995 +1%	9 121 -9%	9 387 +3%	7 969 -15%	5 957 -25%	5 325 -11%	4 949 -7%	6 299 +27%	7 699 +22%	8 257 +7%	7 566 -8%	8 232 +9%	8 271 +0%	8 606 +4%	11 173 +30%	12 366 +11%	13 855 +12%	15 805 +14%	14 692 -7%	13 680 -7%	13 378 -2%	13 145 -2%	14 082 +7%	14 500 +3%	15 221 +5%	15 399 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	82	40	(460)	(546)	(619)	(78)	(211)	(197)	(296)	(182)	(150)	(526)	(687)	(780)	(921)	(599)	(188)	(10)	383	525	439	280	(36)	(13)	24	(111)	139	105	(42)	(32)	(251)	(337)	19	149	502	807	581	554	534	571	2 156	2 495	2 183	1 984	587	648	677	950	811	852	757	659	698	1 064	1 436	1 514	1 539	1 129	1 136	2 766	2 595	2 920	2 933	865	2 517	2 226	1 912	3 017	1 635
Non-Reccuring Items	(1 308)	(311)	(410)	498	(180)	717	(134)	474	(335)	(413)	(700)	(6 828)	(6 760)	(6 082)	(32)	(194)	(270)	(220)	(782)	(635)	(499)	(518)	(604)	(637)	(729)	(733)	(115)	(19)	(9)	(1)	(14)	22	18	(1 029)	(1 204)	(1 245)	(1 245)	(206)	(110)	(115)	(188)	(183)	(740)	(758)	(758)	(743)	(574)	(447)	(461)	(1 571)	(1 523)	(1 457)	(1 691)	(580)	(649)	(643)	(450)	(524)	(439)	(483)	(350)	(360)	(304)	(284)	(385)	(398)	(422)	(480)	(515)	(429)	(593)	(510)	(455)	(726)	(524)	(597)	(885)	(699)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	20	125	89	169	209	216	295	126	256	246	1 085	1 107	1 007	925	42	68	64	11	103	81	232	107	112	117	55	58	58	61	(17)	0	3	(6)	(14)	10	11	71	132	258	254	354	403	789	779	679	586	90	182	126	0	317	128	162	175	59	57	25	55	74	93	157	100	843	831	760	3 135	2 364	2 362	9 963	7 615
Total Other Income	57	168	372	281	1 039	151	331	(555)	72	(144)	(167)	(24)	236	281	212	8	(50)	(16)	(80)	(136)	(126)	(203)	(83)	(148)	(173)	(73)	89	15	2	(30)	(25)	(54)	(58)	(57)	(18)	(87)	(124)	(139)	(55)	(13)	47	85	42	(90)	(94)	(107)	(37)	(95)	(110)	(95)	15	200	229	185	11	303	639	1 134	860	774	525	220	193	219	240	250	255	399	304	286	523	253	295	426	769	1 009	1 013	956
Pre-Tax Income	3 086 N/A	4 251 +38%	4 477 +5%	4 714 +5%	5 089 +8%	5 626 +11%	5 066 -10%	4 391 -13%	3 667 -16%	3 143 -14%	3 424 +9%	(3 568) N/A	(4 415) -24%	(5 472) -24%	2 109 N/A	3 807 +81%	4 859 +28%	5 007 +3%	5 460 +9%	5 543 +2%	4 620 -17%	4 125 -11%	3 777 -8%	2 875 -24%	3 019 +5%	2 424 -20%	2 435 +0%	2 373 -3%	2 281 -4%	2 884 +26%	3 318 +15%	3 296 -1%	3 859 +17%	2 890 -25%	2 639 -9%	3 010 +14%	3 395 +13%	4 565 +34%	5 710 +25%	6 086 +7%	6 439 +6%	7 565 +17%	7 207 -5%	7 923 +10%	8 037 +1%	8 232 +2%	8 730 +6%	9 639 +10%	10 412 +8%	11 146 +7%	12 319 +11%	11 633 -6%	11 196 -4%	9 899 -12%	9 487 -4%	8 488 -11%	7 222 -15%	6 746 -7%	6 539 -3%	7 475 +14%	8 695 +16%	8 990 +3%	8 578 -5%	9 660 +13%	9 665 +0%	10 052 +4%	12 209 +21%	13 514 +11%	16 567 +23%	18 357 +11%	18 385 +0%	17 187 -7%	14 843 -14%	18 497 +25%	18 917 +2%	19 186 +1%	28 329 +48%	24 906 -12%
Net Income
Tax Provision	(1 171)	(1 223)	(1 434)	(1 762)	(1 747)	(1 872)	(1 501)	(1 179)	(944)	(808)	(1 188)	(911)	(682)	(316)	(900)	(1 401)	(1 671)	(1 768)	(1 723)	(1 847)	(1 474)	(1 293)	(1 389)	(945)	(1 101)	(881)	(905)	(876)	(878)	(1 048)	(1 210)	(1 211)	(1 443)	(1 127)	(911)	(953)	(1 079)	(1 332)	(1 848)	(2 074)	(2 186)	(2 459)	(2 412)	(2 502)	(2 466)	(2 647)	(2 520)	(2 811)	(3 072)	(3 260)	(3 652)	(3 550)	(3 150)	(2 747)	(2 580)	(2 113)	(2 031)	(1 858)	(1 923)	(2 310)	(2 586)	(2 732)	(2 640)	(2 899)	(2 913)	(2 957)	(3 199)	(3 652)	(4 517)	(5 052)	(4 963)	(4 643)	(3 854)	(4 866)	(4 934)	(4 864)	(7 774)	(6 955)
Income from Continuing Operations	1 915	3 028	3 043	2 952	3 342	3 754	3 565	3 212	2 723	2 335	2 236	(4 479)	(5 097)	(5 788)	1 209	2 406	3 188	3 239	3 737	3 696	3 146	2 832	2 388	1 930	1 918	1 543	1 530	1 497	1 403	1 836	2 108	2 085	2 416	1 763	1 728	2 057	2 316	3 233	3 862	4 012	4 253	5 106	4 795	5 421	5 571	5 585	6 210	6 828	7 340	7 886	8 667	8 083	8 046	7 152	6 907	6 375	5 191	4 888	4 616	5 165	6 109	6 258	5 938	6 761	6 752	7 095	9 010	9 862	12 050	13 305	13 422	12 544	10 989	13 631	13 983	14 322	20 555	17 951
Income to Minority Interest	(91)	(440)	(417)	(344)	(268)	(312)	(341)	(354)	(241)	(184)	(126)	(122)	(81)	(94)	(70)	(103)	(120)	(114)	(153)	(135)	(154)	(231)	(237)	(297)	(244)	(206)	(157)	(115)	(79)	(87)	(138)	0	(150)	(157)	(124)	(140)	(151)	(115)	(186)	(220)	(210)	(311)	(368)	(385)	(483)	(494)	(552)	(699)	(755)	(918)	(798)	(673)	(665)	(462)	(462)	(377)	(224)	(206)	(281)	(364)	(445)	(469)	(447)	(640)	(701)	(752)	(727)	(649)	(725)	(799)	(1 006)	(1 049)	(1 029)	(1 505)	(1 447)	(1 435)	(1 436)	(980)
Net Income (Common)	1 821 N/A	2 583 +42%	2 626 +2%	2 608 -1%	3 074 +18%	3 441 +12%	3 223 -6%	2 857 -11%	2 481 -13%	2 151 -13%	2 109 -2%	(4 604) N/A	(5 179) -12%	(5 886) -14%	1 139 N/A	2 297 +102%	3 064 +33%	3 119 +2%	3 582 +15%	3 563 -1%	2 995 -16%	2 603 -13%	2 150 -17%	1 632 -24%	1 671 +2%	1 336 -20%	1 373 +3%	1 381 +1%	1 323 -4%	1 749 +32%	1 968 +13%	1 986 +1%	2 265 +14%	1 605 -29%	1 603 0%	1 911 +19%	2 164 +13%	3 116 +44%	3 675 +18%	3 791 +3%	4 042 +7%	4 794 +19%	4 426 -8%	5 035 +14%	5 087 +1%	5 090 +0%	5 656 +11%	6 127 +8%	6 583 +7%	6 966 +6%	7 868 +13%	7 409 -6%	7 380 0%	6 690 -9%	6 444 -4%	5 997 -7%	4 966 -17%	4 680 -6%	4 334 -7%	4 800 +11%	5 663 +18%	5 787 +2%	5 490 -5%	6 121 +11%	6 049 -1%	6 343 +5%	8 282 +31%	9 212 +11%	11 325 +23%	12 505 +10%	12 416 -1%	11 494 -7%	9 960 -13%	12 126 +22%	12 535 +3%	12 886 +3%	19 118 +48%	16 970 -11%
EPS (Diluted)	202.33 N/A	287 +42%	291.77 +2%	289.77 -1%	341.55 +18%	382.33 +12%	358.11 -6%	317.44 -11%	275.66 -13%	239 -13%	234.33 -2%	-511.55 N/A	-647.37 -27%	-654 -1%	142.37 N/A	287.12 +102%	383 +33%	389.87 +2%	447.75 +15%	445.37 -1%	374.37 -16%	325.37 -13%	268.75 -17%	204 -24%	208.87 +2%	167 -20%	171.62 +3%	172.62 +1%	165.37 -4%	218.62 +32%	246 +13%	248.25 +1%	283.12 +14%	200.62 -29%	189.99 -5%	238.87 +26%	270.5 +13%	389.5 +44%	435.67 +12%	473.87 +9%	505.25 +7%	599.25 +19%	524.8 -12%	629.37 +20%	635.87 +1%	636.25 +0%	670.86 +5%	765.87 +14%	822.87 +7%	826.92 +0%	933.78 +13%	879.51 -6%	876.06 0%	794.15 -9%	764.96 -4%	711.97 -7%	589.57 -17%	555.62 -6%	128.64 -77%	569.93 +343%	672.4 +18%	687.11 +2%	162.97 -76%	726.87 +346%	718.32 -1%	753.22 +5%	245.87 -67%	273.51 +11%	336.25 +23%	371.28 +10%	368.64 -1%	341.29 -7%	295.75 -13%	360.05 +22%	372.21 +3%	382.64 +3%	567.7 +48%	503.92 -11%

Income Statement Balance Sheet Cash Flow Statement

Krosaki Harima Corp
TSE:5352

Income Statement

Earnings Waterfall
Krosaki Harima Corp

Income Statement
Krosaki Harima Corp

See Also

Company

Help

Tools

Stocks

Krosaki Harima Corp TSE:5352

Income Statement

Earnings Waterfall Krosaki Harima Corp

Income Statement Krosaki Harima Corp

See Also

Company

Help

Tools

Stocks

Krosaki Harima Corp
TSE:5352

Earnings Waterfall
Krosaki Harima Corp

Income Statement
Krosaki Harima Corp