Income Statement

Revenue

+10%

10Y

+65%

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	43	0	0	28	0	0	22	42	68	93	90	112	143	201	247	265	264	236	223	216	218	225	0	0	109	0	0	0	148	0	0	0	153	0	0	0	109	0	0	0	124	0	0	0	269	0	0	0	205	0	0	0	168	0	0	0	199	0	0	0	570	0	0	0	733	0	0	0	0
Revenue	103 041 N/A	106 278 +3%	106 687 +0%	109 599 +3%	112 882 +3%	117 622 +4%	120 495 +2%	123 745 +3%	128 845 +4%	130 844 +2%	131 601 +1%	125 954 -4%	111 978 -11%	97 865 -13%	90 352 -8%	100 029 +11%	110 723 +11%	122 689 +11%	169 303 +38%	177 405 +5%	187 879 +6%	193 001 +3%	198 527 +3%	198 073 0%	191 522 -3%	185 156 -3%	179 543 -3%	178 602 -1%	182 335 +2%	188 333 +3%	202 292 +7%	209 987 +4%	214 432 +2%	219 366 +2%	219 657 +0%	238 805 +9%	242 776 +2%	187 000 -23%	243 933 +30%	233 008 -4%	234 974 +1%	244 968 +4%	252 090 +3%	261 690 +4%	271 086 +4%	282 422 +4%	290 321 +3%	291 618 +0%	290 456 0%	294 626 +1%	292 944 -1%	294 363 +0%	295 211 +0%	289 808 -2%	288 152 -1%	284 002 -1%	278 180 -2%	279 358 +0%	282 770 +1%	288 581 +2%	293 675 +2%	299 802 +2%	298 160 -1%	296 288 -1%	304 617 +3%	308 691 +1%	320 498 +4%	329 493 +3%	333 343 +1%	333 631 +0%	323 619 -3%	323 124 0%	319 876 -1%	323 384 +1%	332 900 +3%	336 509 +1%	312 741 -7%	307 912 -2%
Gross Profit
Cost of Revenue	(78 404)	(80 122)	(79 852)	(81 740)	(85 221)	(89 369)	(91 409)	(93 361)	(97 411)	(99 608)	(101 560)	(98 159)	(88 025)	(76 727)	(70 297)	(76 623)	(83 609)	(91 492)	(127 712)	(133 521)	(140 973)	(144 934)	(148 184)	(148 207)	(143 925)	(140 166)	(134 859)	(134 158)	(135 817)	(138 585)	(148 321)	(152 659)	(155 088)	(158 491)	(158 693)	(173 227)	(176 951)	(136 576)	(178 060)	(169 000)	(168 716)	(175 508)	(179 764)	(186 524)	(193 698)	(201 982)	(208 013)	(211 410)	(211 289)	(215 043)	(214 536)	(215 150)	(216 485)	(212 105)	(210 623)	(207 733)	(203 613)	(206 166)	(208 365)	(211 137)	(214 808)	(217 759)	(217 964)	(219 130)	(227 620)	(232 007)	(240 594)	(247 819)	(250 349)	(250 970)	(241 318)	(239 115)	(234 443)	(236 255)	(244 327)	(245 465)	(222 846)	(214 131)
Gross Profit	24 637 N/A	26 156 +6%	26 835 +3%	27 859 +4%	27 661 -1%	28 253 +2%	29 086 +3%	30 384 +4%	31 434 +3%	31 236 -1%	30 041 -4%	27 795 -7%	23 953 -14%	21 138 -12%	20 055 -5%	23 406 +17%	27 114 +16%	31 197 +15%	41 591 +33%	43 884 +6%	46 906 +7%	48 067 +2%	50 343 +5%	49 866 -1%	47 597 -5%	44 990 -5%	44 684 -1%	44 444 -1%	46 518 +5%	49 748 +7%	53 971 +8%	57 328 +6%	59 344 +4%	60 875 +3%	60 964 +0%	65 578 +8%	65 825 +0%	50 424 -23%	65 873 +31%	64 008 -3%	66 258 +4%	69 460 +5%	72 326 +4%	75 166 +4%	77 388 +3%	80 440 +4%	82 308 +2%	80 208 -3%	79 167 -1%	79 583 +1%	78 408 -1%	79 213 +1%	78 726 -1%	77 703 -1%	77 529 0%	76 269 -2%	74 567 -2%	73 192 -2%	74 405 +2%	77 444 +4%	78 867 +2%	82 043 +4%	80 196 -2%	77 158 -4%	76 997 0%	76 684 0%	79 904 +4%	81 674 +2%	82 994 +2%	82 661 0%	82 301 0%	84 009 +2%	85 433 +2%	87 129 +2%	88 573 +2%	91 044 +3%	89 895 -1%	93 781 +4%
Operating Income
Operating Expenses	(15 394)	(15 652)	(15 714)	(15 725)	(15 719)	(15 851)	(16 183)	(16 496)	(16 530)	(16 603)	(16 583)	(16 714)	(16 352)	(15 776)	(15 039)	(14 963)	(15 123)	(15 685)	(21 379)	(21 887)	(23 918)	(25 830)	(27 485)	(29 330)	(29 377)	(29 401)	(29 671)	(30 064)	(31 162)	(32 208)	(33 879)	(35 662)	(35 578)	(36 248)	(37 349)	(42 201)	(43 430)	(35 130)	(47 648)	(41 513)	(41 994)	(43 891)	(46 033)	(48 544)	(49 636)	(50 611)	(52 189)	(58 114)	(58 709)	(52 511)	(57 077)	(51 700)	(51 064)	(51 379)	(51 870)	(49 567)	(49 344)	(50 224)	(48 253)	(48 751)	(48 963)	(52 023)	(52 111)	(54 047)	(56 387)	(59 080)	(61 543)	(63 293)	(63 953)	(66 215)	(66 678)	(68 206)	(71 704)	(70 518)	(72 541)	(72 077)	(69 375)	(73 055)
Selling, General & Administrative	(15 394)	(15 245)	(15 714)	(15 725)	(15 489)	(15 851)	(16 183)	(16 446)	(16 530)	(15 722)	(16 543)	(13 705)	(13 371)	(12 981)	(12 430)	(12 342)	(12 364)	(12 847)	(17 622)	(18 995)	(22 046)	(24 911)	(22 500)	(29 329)	(29 376)	(29 400)	(24 304)	(30 063)	(31 160)	(32 207)	(27 676)	(34 860)	(35 577)	(36 247)	(30 751)	(42 165)	(43 428)	(29 521)	(44 896)	(42 728)	(43 430)	(44 294)	(46 573)	(47 432)	(48 468)	(51 285)	(53 175)	(53 829)	(54 418)	(53 291)	(52 293)	(52 464)	(52 064)	(52 195)	(51 504)	(50 455)	(49 887)	(50 686)	(51 770)	(52 214)	(52 577)	(52 525)	(52 341)	(54 473)	(56 962)	(59 628)	(61 816)	(63 453)	(65 216)	(66 754)	(68 309)	(69 814)	(71 135)	(71 060)	(71 188)	(71 915)	(69 593)	(71 964)
Research & Development	0	0	0	0	0	0	0	0	0	(881)	(1 949)	(3 009)	(2 981)	(2 795)	(2 609)	(2 621)	(2 759)	(2 838)	(3 757)	0	0	0	(4 984)	0	0	0	(5 366)	0	0	0	(6 201)	0	0	0	(6 596)	0	0	(5 608)	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
Other Operating Expenses	0	(407)	0	0	(230)	0	0	(50)	0	0	1 909	0	0	0	0	0	0	0	0	(2 892)	(1 872)	(919)	(1)	0	0	0	(1)	(1)	(2)	(1)	(2)	(802)	0	(1)	(2)	(36)	(2)	(1)	(2 752)	1 215	1 436	403	540	(1 112)	(1 168)	674	986	(4 285)	(4 291)	780	(4 784)	764	1 000	816	(366)	888	543	462	3 517	3 463	3 614	502	230	426	575	548	273	160	1 263	539	1 631	1 608	(569)	542	(1 353)	(162)	218	(1 091)
Operating Income	9 243 N/A	10 504 +14%	11 121 +6%	12 134 +9%	11 942 -2%	12 402 +4%	12 903 +4%	13 888 +8%	14 904 +7%	14 633 -2%	13 458 -8%	11 081 -18%	7 601 -31%	5 362 -29%	5 016 -6%	8 443 +68%	11 991 +42%	15 512 +29%	20 212 +30%	21 997 +9%	22 988 +5%	22 237 -3%	22 858 +3%	20 536 -10%	18 220 -11%	15 589 -14%	15 013 -4%	14 380 -4%	15 356 +7%	17 540 +14%	20 092 +15%	21 666 +8%	23 766 +10%	24 627 +4%	23 615 -4%	23 377 -1%	22 395 -4%	15 294 -32%	18 225 +19%	22 495 +23%	24 264 +8%	25 569 +5%	26 293 +3%	26 622 +1%	27 752 +4%	29 829 +7%	30 119 +1%	22 094 -27%	20 458 -7%	27 072 +32%	21 331 -21%	27 513 +29%	27 662 +1%	26 324 -5%	25 659 -3%	26 702 +4%	25 223 -6%	22 968 -9%	26 152 +14%	28 693 +10%	29 904 +4%	30 020 +0%	28 085 -6%	23 111 -18%	20 610 -11%	17 604 -15%	18 361 +4%	18 381 +0%	19 041 +4%	16 446 -14%	15 623 -5%	15 803 +1%	13 729 -13%	16 611 +21%	16 032 -3%	18 967 +18%	20 520 +8%	20 726 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	265	504	580	426	138	524	915	1 100	1 210	1 800	2 012	2 133	1 757	1 715	1 460	1 382	2 200	2 710	3 472	3 701	4 098	3 760	3 619	4 087	3 676	3 167	3 312	3 187	2 899	2 868	900	22	800	3 199	4 802	6 191	5 438	8 691	8 857	8 572	7 967	3 679	2 898	1 659	2 195	2 980	2 206	3 344	3 198	6 892	6 765	6 163	3 770	3 741	4 169	22 893	3 163	19 197	20 310	2 739	9 448	5 271	3 303	771	1 144	(148)	(1 004)	599	930
Non-Reccuring Items	(1 258)	(863)	154	105	147	(269)	(687)	(763)	(917)	(423)	(626)	(4 547)	(4 532)	(4 747)	(1 123)	(1 173)	(1 045)	(295)	(290)	(220)	188	181	169	74	961	966	972	1 018	(901)	(798)	(800)	0	101	(38)	(34)	0	(37)	(2 820)	0	(2 832)	(2 132)	413	0	621	(202)	(361)	0	0	0	(5 076)	0	0	0	(540)	115	276	557	7 555	117 001	92 017	78 641	68 177	(59 419)	(39 439)	(26 375)	(5 003)	(5 901)	(1 769)	(1 836)	(265)	(958)	(1 122)	0	(2 008)	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(351)	(453)	(522)	(185)	(127)	(89)	(97)	(29)	(76)	(116)	(99)	4	16	29	54	(101)	(58)	(74)	(100)	(99)	53	89	94	93	(50)	(133)	(171)	(144)	(304)	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	233	(495)	(124)	244	351	566	586	1 074	719	484	499	393	324	388	336	402	289	333	353	131	126	26	76	331	324	307	376	292	272	406	381	450	513	444	411	381	277	289	(14)	(114)	(114)	(3)	1	0	0	1	0	0	1	(1)	1	0	0	0	0	1	2	(3)	6	15	14	(1)	(4)	(14)	(13)	(1)	0	0	0	0	0	(2)	(4)	0	(1)	(1)	2	0
Pre-Tax Income	8 218 N/A	9 146 +11%	11 151 +22%	12 483 +12%	12 440 0%	12 699 +2%	12 802 +1%	14 199 +11%	14 706 +4%	14 608 -1%	13 382 -8%	6 985 -48%	3 634 -48%	1 014 -72%	4 664 +360%	8 490 +82%	12 306 +45%	16 684 +36%	21 959 +32%	23 821 +8%	25 439 +7%	24 217 -5%	24 847 +3%	22 455 -10%	20 786 -7%	19 004 -9%	18 997 0%	19 062 +0%	18 329 -4%	21 299 +16%	23 522 +10%	25 829 +10%	28 560 +11%	28 659 +0%	27 026 -6%	26 899 0%	25 678 -5%	15 358 -40%	21 079 +37%	20 449 -3%	22 040 +8%	26 779 +22%	29 493 +10%	32 045 +9%	33 741 +5%	34 907 +3%	38 810 +11%	30 951 -20%	29 031 -6%	29 962 +3%	25 011 -17%	30 412 +22%	29 321 -4%	27 979 -5%	28 754 +3%	29 185 +1%	29 126 0%	33 718 +16%	150 051 +345%	127 490 -15%	114 722 -10%	101 966 -11%	(27 597) N/A	(12 173) +56%	17 115 N/A	15 763 -8%	31 657 +101%	36 922 +17%	19 943 -46%	25 629 +29%	19 935 -22%	17 982 -10%	14 496 -19%	15 747 +9%	15 883 +1%	17 962 +13%	21 121 +18%	21 656 +3%
Net Income
Tax Provision	(2 948)	(3 563)	(4 548)	(4 908)	(4 744)	(4 859)	(4 884)	(5 093)	(5 391)	(5 249)	(4 977)	(3 173)	(2 109)	(1 706)	(2 187)	(3 403)	(4 321)	(5 662)	(7 485)	(8 134)	(8 234)	(8 331)	(8 873)	(8 129)	(7 249)	(6 216)	(5 598)	(5 961)	(6 463)	(7 052)	(8 140)	(8 948)	(9 353)	(9 587)	(9 254)	(9 676)	(9 375)	(5 731)	(7 865)	(6 120)	(6 197)	(7 843)	(7 533)	(8 120)	(8 864)	(8 338)	(8 894)	(8 624)	(7 649)	(6 997)	(7 302)	(7 487)	(7 264)	(8 028)	(7 931)	(7 470)	(8 040)	(10 206)	(50 998)	(44 589)	(40 593)	(34 073)	10 464	5 915	(2 653)	(4 376)	(9 212)	(11 020)	(6 236)	(9 199)	(7 698)	(6 937)	(5 708)	(4 051)	(3 504)	(3 890)	(5 040)	(5 933)
Income from Continuing Operations	5 270	5 583	6 603	7 575	7 696	7 840	7 918	9 106	9 315	9 359	8 405	3 812	1 525	(692)	2 477	5 087	7 985	11 022	14 474	15 687	17 205	15 886	15 974	14 326	13 537	12 788	13 399	13 101	11 866	14 247	15 382	16 881	19 207	19 072	17 772	17 223	16 303	9 627	13 214	14 329	15 843	18 936	21 960	23 925	24 877	26 569	29 916	22 327	21 382	22 965	17 709	22 925	22 057	19 951	20 823	21 715	21 086	23 512	99 053	82 901	74 129	67 893	(17 133)	(6 258)	14 462	11 387	22 445	25 902	13 707	16 430	12 237	11 045	8 788	11 696	12 379	14 072	16 081	15 723
Income to Minority Interest	(101)	(140)	(212)	(327)	(437)	(486)	(607)	(658)	(701)	(715)	(828)	(829)	(783)	(569)	(541)	(592)	(742)	(798)	(1 080)	(1 237)	(1 376)	(1 367)	(1 217)	(951)	(618)	(390)	(129)	(55)	(73)	(106)	(404)	(429)	(314)	(253)	(25)	245	437	1 432	1 402	1 225	1 012	(330)	(447)	(819)	(1 202)	(1 423)	(1 714)	(1 794)	(1 794)	(1 935)	(2 115)	(2 075)	(2 026)	(2 020)	(1 876)	(2 097)	(2 385)	(3 008)	(3 589)	(3 731)	(3 567)	(3 075)	(2 493)	(2 085)	(2 099)	(1 923)	(1 893)	(1 880)	(1 573)	(1 876)	(1 743)	(1 739)	(1 869)	(1 577)	(1 618)	(1 644)	(1 861)	(1 930)
Net Income (Common)	5 168 N/A	5 441 +5%	6 389 +17%	7 247 +13%	7 255 +0%	7 352 +1%	7 308 -1%	8 446 +16%	8 610 +2%	8 641 +0%	7 573 -12%	2 982 -61%	744 -75%	(1 259) N/A	1 930 N/A	4 488 +133%	7 232 +61%	10 219 +41%	13 387 +31%	14 444 +8%	15 824 +10%	14 517 -8%	14 756 +2%	13 373 -9%	12 918 -3%	12 396 -4%	13 269 +7%	13 043 -2%	11 793 -10%	14 140 +20%	14 978 +6%	16 454 +10%	18 892 +15%	18 819 0%	17 746 -6%	17 466 -2%	16 742 -4%	11 059 -34%	14 616 +32%	15 554 +6%	16 854 +8%	18 606 +10%	21 512 +16%	23 106 +7%	23 675 +2%	25 146 +6%	28 205 +12%	20 536 -27%	19 590 -5%	21 029 +7%	15 593 -26%	20 849 +34%	20 030 -4%	17 931 -10%	18 947 +6%	19 617 +4%	18 699 -5%	20 505 +10%	95 463 +366%	79 169 -17%	70 562 -11%	64 818 -8%	(19 627) N/A	(8 344) +57%	12 362 N/A	9 464 -23%	20 551 +117%	24 022 +17%	12 134 -49%	14 554 +20%	10 494 -28%	9 306 -11%	6 920 -26%	10 119 +46%	10 762 +6%	12 428 +15%	15 964 +28%	15 695 -2%
EPS (Diluted)	40.7 N/A	42.17 +4%	50.29 +19%	57.06 +13%	56.67 -1%	57.89 +2%	57.54 -1%	65.47 +14%	67.79 +4%	68.03 +0%	58.7 -14%	23.48 -60%	5.85 -75%	-9.83 N/A	15.19 N/A	35.61 +134%	57.39 +61%	81.1 +41%	106.24 +31%	114.63 +8%	124.59 +9%	114.3 -8%	116.18 +2%	106.13 -9%	100.92 -5%	97.6 -3%	104.48 +7%	102.7 -2%	92.13 -10%	112.22 +22%	117.93 +5%	129.55 +10%	148.75 +15%	148.18 0%	139.73 -6%	138.61 -1%	133.93 -3%	88.75 -34%	117.87 +33%	125.43 +6%	135.91 +8%	150.37 +11%	173.48 +15%	186.33 +7%	192.47 +3%	203.48 +6%	227.45 +12%	165.61 -27%	157.98 -5%	169.42 +7%	125.7 -26%	167.92 +34%	161.3 -4%	144.42 -10%	152.62 +6%	157.97 +4%	150.57 -5%	165.1 +10%	772.39 +368%	654.08 -15%	588.14 -10%	534.53 -9%	-163.58 N/A	-69.53 +57%	102.99 N/A	78.85 -23%	171.22 +117%	200.1 +17%	101.08 -49%	121.23 +20%	87.41 -28%	77.47 -11%	57.63 -26%	84.24 +46%	89.59 +6%	103.4 +15%	133.77 +29%	131.56 -2%

Income Statement Balance Sheet Cash Flow Statement

Nabtesco Corp
TSE:6268

Income Statement

Earnings Waterfall
Nabtesco Corp

Income Statement
Nabtesco Corp

See Also

Company

Help

Tools

Stocks

Nabtesco Corp TSE:6268

Income Statement

Earnings Waterfall Nabtesco Corp

Income Statement Nabtesco Corp

See Also

Company

Help

Tools

Stocks

Nabtesco Corp
TSE:6268

Earnings Waterfall
Nabtesco Corp

Income Statement
Nabtesco Corp