Income Statement

Revenue

+43%

+78%

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	599	0	0	577	0	0	656	0	0	866	0	0	921	0	0	839	0	0	724	1 463	2 188	2 955	3 000	3 090	3 237	3 404	3 385	3 342	3 244	3 077	3 115	3 145	3 245	3 281	3 215	3 155	3 046	3 016	2 996	2 939	2 870	2 783	2 685	2 624	2 573	2 623	2 714	2 817	2 961	3 019	3 131	3 375	3 693	3 807	3 955	3 912	3 698	3 559	3 279	2 957	2 629	2 558	2 523	2 532	2 557	2 497	2 497	2 578	2 728	3 056	3 290	3 627	3 878	3 821	3 877	3 973	3 394	3 213	0	0	0
Revenue	244 882 N/A	250 333 +2%	265 683 +6%	281 869 +6%	308 989 +10%	350 792 +14%	400 214 +14%	451 267 +13%	490 548 +9%	510 554 +4%	512 986 +0%	518 144 +1%	510 882 -1%	509 582 0%	469 462 -8%	424 094 -10%	381 067 -10%	374 142 -2%	386 887 +3%	386 764 0%	388 278 +0%	521 832 +34%	529 145 +1%	535 994 +1%	520 930 -3%	509 081 -2%	496 770 -2%	480 464 -3%	485 138 +1%	491 118 +1%	506 694 +3%	533 987 +5%	567 368 +6%	590 980 +4%	606 860 +3%	621 273 +2%	643 247 +4%	661 510 +3%	677 820 +2%	693 930 +2%	693 558 0%	678 528 -2%	655 727 -3%	638 488 -3%	636 013 0%	653 795 +3%	674 661 +3%	708 355 +5%	737 205 +4%	740 052 +0%	751 185 +2%	743 891 -1%	728 573 -2%	710 778 -2%	695 512 -2%	690 667 -1%	675 490 -2%	672 314 0%	639 845 -5%	629 327 -2%	632 161 +0%	643 736 +2%	676 516 +5%	671 317 -1%	661 595 -1%	670 350 +1%	688 568 +3%	741 324 +8%	787 306 +6%	806 453 +2%	815 754 +1%	799 320 -2%	792 656 -1%	799 760 +1%	827 883 +4%	855 365 +3%	911 756 +7%	979 375 +7%	1 028 953 +5%	1 090 830 +6%	1 123 319 +3%
Gross Profit
Cost of Revenue	(195 117)	(202 221)	(212 165)	(225 447)	(243 019)	(276 415)	(318 177)	(365 704)	(407 393)	(429 718)	(435 554)	(440 446)	(434 243)	(430 966)	(403 535)	(362 939)	(323 788)	(308 202)	(319 390)	(321 883)	(324 565)	(436 741)	(443 434)	(451 082)	(439 018)	(428 397)	(416 681)	(402 763)	(407 780)	(415 082)	(429 308)	(449 819)	(475 594)	(493 056)	(503 229)	(515 923)	(532 396)	(547 359)	(559 966)	(569 918)	(567 609)	(551 920)	(531 102)	(515 993)	(511 614)	(525 150)	(543 635)	(572 233)	(598 848)	(606 544)	(617 207)	(614 350)	(602 873)	(585 770)	(577 450)	(574 641)	(566 163)	(572 797)	(544 557)	(533 677)	(533 294)	(534 633)	(556 747)	(550 464)	(540 701)	(543 762)	(557 723)	(591 650)	(621 138)	(635 434)	(643 755)	(633 601)	(627 692)	(629 053)	(642 067)	(654 213)	(681 654)	(718 931)	(746 831)	(784 870)	(805 919)
Gross Profit	49 765 N/A	48 112 -3%	53 518 +11%	56 422 +5%	65 970 +17%	74 377 +13%	82 037 +10%	85 563 +4%	83 155 -3%	80 836 -3%	77 432 -4%	77 698 +0%	76 639 -1%	78 616 +3%	65 927 -16%	61 155 -7%	57 279 -6%	65 940 +15%	67 497 +2%	64 881 -4%	63 713 -2%	85 091 +34%	85 711 +1%	84 912 -1%	81 912 -4%	80 684 -1%	80 089 -1%	77 701 -3%	77 358 0%	76 036 -2%	77 386 +2%	84 168 +9%	91 774 +9%	97 924 +7%	103 631 +6%	105 350 +2%	110 851 +5%	114 151 +3%	117 854 +3%	124 012 +5%	125 949 +2%	126 608 +1%	124 625 -2%	122 495 -2%	124 399 +2%	128 645 +3%	131 026 +2%	136 122 +4%	138 357 +2%	133 508 -4%	133 978 +0%	129 541 -3%	125 700 -3%	125 008 -1%	118 062 -6%	116 026 -2%	109 327 -6%	99 517 -9%	95 288 -4%	95 650 +0%	98 867 +3%	109 103 +10%	119 769 +10%	120 853 +1%	120 894 +0%	126 588 +5%	130 845 +3%	149 674 +14%	166 168 +11%	171 019 +3%	171 999 +1%	165 719 -4%	164 964 0%	170 707 +3%	185 816 +9%	201 152 +8%	230 102 +14%	260 444 +13%	282 122 +8%	305 960 +8%	317 400 +4%
Operating Income
Operating Expenses	(39 451)	(40 704)	(41 367)	(42 919)	(44 251)	(47 129)	(48 982)	(51 781)	(53 960)	(56 650)	(57 758)	(60 107)	(60 285)	(60 875)	(59 525)	(56 619)	(53 147)	(50 565)	(50 347)	(50 938)	(50 792)	(68 198)	(68 975)	(69 412)	(69 149)	(67 300)	(66 940)	(66 266)	(67 187)	(69 537)	(71 282)	(73 420)	(74 973)	(77 579)	(80 412)	(83 010)	(86 707)	(89 076)	(90 602)	(92 518)	(93 552)	(93 976)	(94 188)	(93 081)	(92 843)	(94 415)	(99 925)	(98 202)	(100 248)	(99 165)	(99 073)	(98 440)	(97 008)	(97 329)	(97 655)	(96 850)	(97 170)	(96 171)	(91 607)	(89 171)	(86 834)	(84 681)	(86 295)	(86 740)	(85 841)	(88 300)	(90 953)	(94 731)	(99 319)	(100 856)	(100 549)	(100 030)	(99 867)	(101 224)	(104 453)	(107 306)	(115 788)	(124 925)	(129 969)	(135 411)	(135 959)
Selling, General & Administrative	(39 451)	(40 318)	(41 367)	(42 919)	(44 332)	(47 129)	(48 982)	(51 908)	(53 960)	(56 650)	(57 191)	(60 107)	(60 285)	(64 708)	(59 525)	(56 619)	(53 147)	(50 565)	(50 347)	(50 938)	(50 792)	(58 606)	(68 975)	(69 412)	(69 149)	(60 259)	(66 940)	(66 266)	(67 188)	(67 837)	(71 282)	(73 420)	(74 971)	(75 417)	(80 410)	(83 008)	(86 707)	(86 586)	(90 600)	(92 516)	(93 549)	(91 541)	(94 188)	(93 080)	(92 842)	(91 789)	(95 477)	(98 199)	(100 246)	(96 389)	(99 071)	(98 440)	(97 008)	(94 721)	(97 655)	(96 849)	(97 168)	(93 047)	(91 606)	(89 171)	(86 834)	(82 092)	(86 295)	(86 740)	(85 841)	(85 744)	(90 952)	(94 731)	(99 319)	(98 298)	(100 550)	(100 030)	(99 866)	(101 223)	(104 452)	(107 306)	(115 788)	(124 925)	(129 969)	(135 410)	(135 959)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7 830)	0	0	0	(7 041)	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
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 762)	0	0	0	0	0	0	0	(1 699)	0	0	0	(2 161)	0	0	0	(2 489)	0	0	0	(2 433)	0	0	0	(2 624)	0	0	0	(2 775)	0	0	0	(2 607)	0	0	0	(3 123)	0	0	0	(2 589)	0	0	0	(2 556)	0	0	0	(2 558)	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	(386)	0	0	81	0	0	127	0	0	(567)	0	0	3 833	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(1)	0	0	(2)	(1)	(2)	0	0	(1)	(2)	0	(3)	(2)	0	(1)	0	(2)	(4 448)	(3)	(2)	(1)	(2)	0	(1)	(1)	0	(2)	0	(1)	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	(1)	(1)	0	0	0	0	0	0	0
Operating Income	10 314 N/A	7 408 -28%	12 151 +64%	13 503 +11%	21 719 +61%	27 248 +25%	33 055 +21%	33 782 +2%	29 195 -14%	24 186 -17%	19 674 -19%	17 591 -11%	16 354 -7%	17 741 +8%	6 402 -64%	4 536 -29%	4 132 -9%	15 375 +272%	17 150 +12%	13 943 -19%	12 921 -7%	16 893 +31%	16 736 -1%	15 500 -7%	12 763 -18%	13 384 +5%	13 149 -2%	11 435 -13%	10 171 -11%	6 499 -36%	6 104 -6%	10 748 +76%	16 801 +56%	20 345 +21%	23 219 +14%	22 340 -4%	24 144 +8%	25 075 +4%	27 252 +9%	31 494 +16%	32 397 +3%	32 632 +1%	30 437 -7%	29 414 -3%	31 556 +7%	34 230 +8%	31 101 -9%	37 920 +22%	38 109 +0%	34 343 -10%	34 905 +2%	31 101 -11%	28 692 -8%	27 679 -4%	20 407 -26%	19 176 -6%	12 157 -37%	3 346 -72%	3 681 +10%	6 479 +76%	12 033 +86%	24 422 +103%	33 474 +37%	34 113 +2%	35 053 +3%	38 288 +9%	39 892 +4%	54 943 +38%	66 849 +22%	70 163 +5%	71 450 +2%	65 689 -8%	65 097 -1%	69 483 +7%	81 363 +17%	93 846 +15%	114 314 +22%	135 519 +19%	152 153 +12%	170 549 +12%	181 441 +6%
Pre-Tax Income
Interest Income Expense	392	11	195	(171)	268	108	64	103	(45)	(137)	(228)	(37)	1 339	692	713	(220)	628	2 207	2 852	2 375	1 277	1 584	863	(144)	657	(699)	(1 013)	(874)	(1 519)	(1 639)	224	262	332	(3 256)	(4 007)	(3 499)	(3 381)	(1 128)	(425)	(1 169)	(966)	(1 710)	(2 212)	(1 903)	(2 238)	1 029	2 033	3 410	3 497	2 842	524	(290)	213	87	3 013	3 985	4 866	3 828	1 953	1 227	1 076	787	1 415	586	(248)	600	1 904	4 506	611	160	2 389	935	2 115	4 149	3 455	(267)	5 964	5 862	3 498	8 808	11 178
Non-Reccuring Items	(2 202)	670	435	337	(68)	(841)	(748)	(141)	(46)	(16)	29	26	(40)	(2 344)	(2 543)	(3 117)	(3 407)	(3 428)	(2 853)	(1 567)	(1 485)	(4 168)	(4 640)	(3 746)	(7 834)	(13 371)	(13 855)	(15 574)	(7 343)	4 629	6 884	8 603	135	(6 707)	(6 298)	(6 125)	(2 671)	(2 978)	(1 826)	(2 797)	(3 184)	(11 572)	(9 788)	(11 469)	(11 053)	(5 512)	0	(3 323)	(2 509)	(7 416)	(9 303)	(12 692)	(15 286)	(17 497)	(12 602)	(7 924)	(8 382)	(25 740)	(25 910)	(26 508)	(24 994)	(23 733)	(20 045)	(19 356)	(17 925)	2 212	(3 305)	(325)	(212)	(17 155)	(17 085)	(20 391)	(21 048)	(6 187)	(6 772)	(15 046)	(16 662)	(18 650)	(16 133)	(8 548)	(3 824)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	3	3	0	0	0	0	303	0	0	1 551	1 185	1 201	1 201	16	0	0	1	(1 089)	305	305	396	5 295	4 991	4 991	4 939	5 295	611	0	0	0	0	0	0	180	0	0	7	0	0	0	0	2 410	0	0	0	0	0	0	0	4 294	0	9 116	13 328	15 375	0	0	0	0	0	0	0	0	0	0	0	705	0	0	0
Total Other Income	(3 125)	(1 197)	(2 432)	(1 897)	(3 179)	(833)	(680)	(711)	(600)	(453)	(2 560)	(2 670)	(3 363)	(878)	(1 575)	(1 618)	(1 801)	(1 533)	(1 125)	(719)	(1 215)	(1 412)	(2 506)	(2 289)	(2 102)	(2 660)	(3 133)	(3 552)	(4 155)	(2 492)	(4 885)	(4 908)	(4 584)	(2 744)	(2 487)	(2 361)	(2 631)	(6 029)	(3 861)	(3 461)	(3 084)	(2 159)	(3 651)	(3 120)	(2 650)	(1 596)	(1 672)	(2 241)	(2 304)	(1 093)	(2 015)	(1 593)	(2 753)	(2 172)	(3 683)	(4 426)	(3 624)	(1 197)	(2 937)	(1 551)	(3 488)	(4 596)	(697)	(5 562)	(4 309)	(4 800)	16 359	11 826	8 128	(2 426)	(2 767)	(2 939)	(3 515)	(3 230)	(2 774)	(3 216)	(3 711)	(2 036)	(1 117)	(1 813)	250
Pre-Tax Income	5 379 N/A	6 892 +28%	10 349 +50%	11 772 +14%	18 740 +59%	25 682 +37%	31 691 +23%	33 033 +4%	28 504 -14%	23 580 -17%	16 915 -28%	14 910 -12%	14 293 -4%	15 214 +6%	2 997 -80%	(419) N/A	(448) -7%	12 621 N/A	16 327 +29%	14 032 -14%	11 498 -18%	14 448 +26%	11 638 -19%	10 522 -10%	4 685 -55%	(3 330) N/A	(4 852) -46%	(8 565) -77%	(2 845) +67%	5 908 N/A	8 632 +46%	15 010 +74%	13 080 -13%	12 933 -1%	15 418 +19%	15 346 0%	20 400 +33%	20 235 -1%	21 751 +7%	24 067 +11%	25 163 +5%	17 191 -32%	14 786 -14%	12 922 -13%	15 615 +21%	28 331 +81%	31 462 +11%	35 766 +14%	36 800 +3%	28 676 -22%	24 111 -16%	16 526 -31%	10 866 -34%	10 507 -3%	7 135 -32%	10 811 +52%	5 017 -54%	(19 763) N/A	(23 213) -17%	(20 353) +12%	(15 373) +24%	1 174 N/A	14 147 +1 105%	18 897 +34%	25 899 +37%	51 675 +100%	54 850 +6%	70 950 +29%	75 376 +6%	50 742 -33%	53 987 +6%	43 294 -20%	42 649 -1%	64 215 +51%	75 272 +17%	75 317 +0%	99 905 +33%	121 400 +22%	138 401 +14%	168 996 +22%	189 045 +12%
Net Income
Tax Provision	(2 198)	(1 401)	(2 253)	(2 933)	(7 308)	(10 038)	(12 697)	(9 112)	(7 418)	(5 823)	(10 393)	(9 982)	(9 495)	(5 729)	(5 564)	(4 217)	(3 288)	(4 450)	(5 350)	(5 460)	(3 954)	(5 115)	(5 024)	(4 638)	(3 685)	(2 427)	(2 259)	(2 050)	(2 261)	(2 541)	(3 700)	(4 478)	(6 142)	(9 023)	(9 021)	(9 359)	(9 150)	(6 910)	(7 141)	(7 228)	(6 296)	(4 641)	(5 970)	(6 125)	(7 881)	(11 303)	(9 973)	(7 481)	(9 569)	(7 542)	(6 583)	(8 581)	(5 816)	(7 564)	(7 283)	(7 637)	(7 468)	(17 304)	(16 690)	(16 844)	(16 771)	(5 308)	(6 985)	(6 767)	(8 188)	(11 545)	(12 937)	(16 107)	(14 436)	(8 174)	(8 439)	(7 005)	(10 292)	(11 103)	(13 674)	(18 163)	(22 813)	(26 930)	(31 395)	(35 100)	(40 192)
Income from Continuing Operations	3 181	5 491	8 096	8 839	11 432	15 644	18 994	23 921	21 086	17 757	6 522	4 928	4 798	9 485	(2 567)	(4 636)	(3 736)	8 171	10 977	8 572	7 544	9 333	6 614	5 884	1 000	(5 757)	(7 111)	(10 615)	(5 106)	3 367	4 932	10 532	6 938	3 910	6 397	5 987	11 250	13 325	14 610	16 839	18 867	12 550	8 816	6 797	7 734	17 028	21 489	28 285	27 231	21 134	17 528	7 945	5 050	2 943	(148)	3 174	(2 451)	(37 067)	(39 903)	(37 197)	(32 144)	(4 134)	7 162	12 130	17 711	40 130	41 913	54 843	60 940	42 568	45 548	36 289	32 357	53 112	61 598	57 154	77 092	94 470	107 006	133 896	148 853
Income to Minority Interest	534	331	381	255	(15)	(200)	(642)	(1 261)	(1 079)	(721)	98	(105)	(448)	(965)	182	387	644	(571)	(439)	68	189	50	(114)	(436)	(341)	(474)	(471)	(713)	(1 057)	(317)	(149)	68	198	(580)	(733)	(645)	(1 297)	(1 123)	(1 346)	(1 570)	(1 057)	(1 232)	(1 559)	(2 207)	(3 319)	(4 127)	(4 387)	(4 552)	(3 592)	(2 774)	(2 290)	(1 785)	(1 770)	(1 489)	(1 460)	(1 360)	(1 367)	(1 441)	(1 252)	(1 379)	(1 144)	(1 236)	(1 220)	(1 058)	(1 001)	(1 030)	(1 123)	(1 141)	(1 521)	(1 678)	(1 805)	(2 006)	(2 167)	(2 100)	(2 585)	(2 591)	(2 790)	(3 347)	(3 678)	(4 360)	(4 881)
Net Income (Common)	3 715 N/A	5 822 +57%	8 477 +46%	9 095 +7%	11 413 +25%	15 444 +35%	18 348 +19%	22 660 +24%	20 006 -12%	17 038 -15%	6 625 -61%	4 820 -27%	4 344 -10%	8 515 +96%	(2 387) N/A	(4 251) -78%	(3 094) +27%	7 595 N/A	10 535 +39%	8 637 -18%	7 729 -11%	9 383 +21%	6 499 -31%	5 448 -16%	664 -88%	(6 232) N/A	(7 580) -22%	(11 328) -49%	(6 164) +46%	3 049 N/A	4 782 +57%	10 599 +122%	7 134 -33%	3 328 -53%	5 661 +70%	5 340 -6%	9 951 +86%	12 201 +23%	13 263 +9%	15 268 +15%	17 810 +17%	11 317 -36%	7 256 -36%	4 588 -37%	4 412 -4%	12 900 +192%	17 101 +33%	23 734 +39%	23 640 0%	18 359 -22%	15 238 -17%	6 158 -60%	3 279 -47%	1 453 -56%	(1 610) N/A	1 814 N/A	(3 818) N/A	(38 510) -909%	(41 156) -7%	(38 578) +6%	(33 291) +14%	(5 369) +84%	5 943 N/A	11 073 +86%	16 710 +51%	39 101 +134%	40 792 +4%	53 703 +32%	59 420 +11%	40 891 -31%	43 743 +7%	34 285 -22%	30 192 -12%	51 011 +69%	59 012 +16%	54 561 -8%	74 301 +36%	91 123 +23%	103 328 +13%	129 536 +25%	143 971 +11%
EPS (Diluted)	9.88 N/A	15.28 +55%	22.53 +47%	24.18 +7%	30.03 +24%	41.07 +37%	48.8 +19%	59.63 +22%	53.22 -11%	46.04 -13%	17.71 -62%	13.13 -26%	12.03 -8%	23.32 +94%	-6.62 N/A	-11.79 -78%	-8.47 +28%	21.03 N/A	29.18 +39%	23.92 -18%	21.4 -11%	25.99 +21%	18.02 -31%	15.1 -16%	1.84 -88%	-17.26 N/A	-20.99 -22%	-31.9 -52%	-17.66 +45%	8.65 N/A	14.18 +64%	31.45 +122%	21.48 -32%	9.99 -53%	17.41 +74%	16.48 -5%	30.71 +86%	37.93 +24%	42.92 +13%	49.73 +16%	58.39 +17%	36.98 -37%	24.59 -34%	15.76 -36%	15.48 -2%	44.61 +188%	60 +34%	83.27 +39%	82.94 0%	64.36 -22%	53.46 -17%	21.59 -60%	11.5 -47%	5.09 -56%	-5.64 N/A	6.36 N/A	-13.54 N/A	-136.58 -909%	-149.46 -9%	-140.08 +6%	-120.88 +14%	-19.5 +84%	21.57 N/A	40.16 +86%	60.59 +51%	141.85 +134%	147.96 +4%	194.73 +32%	215.44 +11%	148.28 -31%	158.61 +7%	124.31 -22%	109.47 -12%	184.96 +69%	213.96 +16%	197.79 -8%	269.3 +36%	330.31 +23%	374.51 +13%	469.44 +25%	521.79 +11%

Income Statement Balance Sheet Cash Flow Statement

Fujikura Ltd
TSE:5803

Income Statement

Earnings Waterfall
Fujikura Ltd

Income Statement
Fujikura Ltd

See Also

Company

Help

Tools

Stocks

Fujikura Ltd TSE:5803

Income Statement

Earnings Waterfall Fujikura Ltd

Income Statement Fujikura Ltd

See Also

Company

Help

Tools

Stocks

Fujikura Ltd
TSE:5803

Earnings Waterfall
Fujikura Ltd

Income Statement
Fujikura Ltd