Income Statement

Revenue

+11%

+47%

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	8	0	0	8	0	0	5	0	0	4	0	0	3	0	0	5	0	0	2	4	7	9	10	12	14	18	22	26	29	33	34	35	35	36	37	37	39	40	40	41	39	34	35	32	30	30	31	35	40	42	40	37	0	18	20	19	26	28	27	24	22	19	18	18	17	17	21	26	30	35	35	35	35	34	33	30	26	19	0	0	0
Revenue	8 798 N/A	9 054 +3%	9 490 +5%	9 415 -1%	9 314 -1%	9 599 +3%	10 008 +4%	10 587 +6%	10 889 +3%	11 297 +4%	12 036 +7%	12 297 +2%	12 648 +3%	12 825 +1%	12 829 +0%	12 104 -6%	11 124 -8%	10 493 -6%	10 573 +1%	11 049 +5%	12 044 +9%	16 256 +35%	17 039 +5%	17 539 +3%	17 360 -1%	17 765 +2%	17 876 +1%	17 992 +1%	18 073 +0%	19 933 +10%	19 354 -3%	19 644 +1%	20 174 +3%	19 792 -2%	20 454 +3%	20 709 +1%	21 655 +5%	22 083 +2%	21 888 -1%	22 196 +1%	21 869 -1%	20 702 -5%	20 980 +1%	19 903 -5%	19 069 -4%	19 278 +1%	19 110 -1%	19 553 +2%	21 037 +8%	20 792 -1%	21 458 +3%	22 030 +3%	21 477 -3%	22 265 +4%	22 654 +2%	23 239 +3%	23 895 +3%	23 576 -1%	22 706 -4%	21 620 -5%	20 259 -6%	19 910 -2%	20 134 +1%	20 491 +2%	21 375 +4%	22 244 +4%	23 460 +5%	24 975 +6%	26 938 +8%	28 451 +6%	29 290 +3%	29 848 +2%	29 328 -2%	29 218 0%	29 283 +0%	29 295 +0%	29 730 +1%	30 546 +3%	29 839 -2%	29 799 0%	29 825 +0%
Gross Profit
Cost of Revenue	(5 841)	(5 938)	(6 177)	(6 064)	(6 050)	(6 359)	(6 618)	(6 924)	(6 966)	(7 113)	(7 670)	(7 914)	(8 190)	(8 184)	(8 062)	(7 629)	(7 129)	(6 789)	(6 703)	(6 880)	(7 367)	(10 149)	(10 572)	(10 829)	(10 819)	(11 073)	(11 309)	(11 473)	(11 526)	(12 765)	(12 422)	(12 658)	(12 933)	(12 577)	(12 914)	(12 756)	(13 329)	(13 558)	(13 536)	(13 870)	(13 618)	(12 891)	(13 056)	(12 438)	(12 072)	(12 094)	(11 821)	(12 016)	(12 757)	(12 442)	(12 783)	(13 075)	(12 772)	(13 136)	(13 212)	(13 636)	(13 977)	(14 139)	(13 893)	(13 375)	(12 698)	(12 422)	(12 403)	(12 452)	(12 832)	(13 192)	(13 821)	(14 549)	(15 501)	(16 378)	(16 937)	(17 237)	(16 907)	(16 969)	(16 706)	(16 683)	(16 730)	(16 661)	(16 222)	(16 363)	(16 758)
Gross Profit	2 956 N/A	3 115 +5%	3 313 +6%	3 350 +1%	3 264 -3%	3 240 -1%	3 390 +5%	3 662 +8%	3 923 +7%	4 184 +7%	4 366 +4%	4 383 +0%	4 458 +2%	4 641 +4%	4 767 +3%	4 475 -6%	3 996 -11%	3 704 -7%	3 870 +4%	4 169 +8%	4 677 +12%	6 108 +31%	6 467 +6%	6 710 +4%	6 542 -3%	6 692 +2%	6 567 -2%	6 519 -1%	6 547 +0%	7 168 +9%	6 932 -3%	6 985 +1%	7 240 +4%	7 215 0%	7 539 +4%	7 953 +5%	8 326 +5%	8 525 +2%	8 352 -2%	8 326 0%	8 251 -1%	7 811 -5%	7 924 +1%	7 465 -6%	6 997 -6%	7 183 +3%	7 289 +1%	7 537 +3%	8 280 +10%	8 350 +1%	8 675 +4%	8 955 +3%	8 705 -3%	9 129 +5%	9 442 +3%	9 603 +2%	9 918 +3%	9 437 -5%	8 813 -7%	8 245 -6%	7 561 -8%	7 488 -1%	7 731 +3%	8 039 +4%	8 543 +6%	9 052 +6%	9 638 +6%	10 426 +8%	11 437 +10%	12 073 +6%	12 353 +2%	12 610 +2%	12 420 -2%	12 249 -1%	12 577 +3%	12 613 +0%	13 000 +3%	13 886 +7%	13 617 -2%	13 436 -1%	13 067 -3%
Operating Income
Operating Expenses	(2 231)	(2 371)	(2 466)	(2 513)	(2 509)	(2 583)	(2 596)	(2 651)	(2 727)	(2 892)	(3 114)	(3 087)	(3 059)	(3 053)	(3 160)	(3 176)	(3 017)	(2 957)	(3 030)	(3 082)	(3 191)	(4 462)	(4 515)	(4 691)	(4 667)	(4 561)	(4 637)	(4 569)	(4 672)	(5 015)	(5 010)	(5 197)	(5 327)	(5 596)	(5 700)	(5 833)	(6 094)	(6 071)	(6 099)	(6 054)	(5 968)	(5 645)	(5 651)	(5 531)	(5 345)	(5 471)	(5 519)	(5 656)	(5 895)	(6 013)	(6 105)	(6 248)	(6 784)	(7 104)	(7 223)	(7 103)	(6 452)	(5 686)	(5 574)	(5 353)	(4 989)	(5 225)	(5 331)	(5 637)	(6 162)	(6 558)	(6 611)	(6 706)	(6 988)	(7 050)	(7 161)	(7 278)	(7 385)	(7 367)	(7 555)	(7 620)	(7 622)	(7 830)	(7 693)	(7 765)	(7 506)
Selling, General & Administrative	(2 231)	(2 371)	(2 466)	(2 513)	(2 509)	(2 583)	(2 596)	(2 512)	(2 727)	(2 892)	(3 085)	(3 087)	(3 059)	(3 221)	(3 160)	(3 176)	(3 017)	(2 957)	(3 030)	(3 082)	(3 191)	(4 066)	(4 515)	(4 691)	(4 667)	(4 115)	(4 637)	(4 569)	(4 672)	(4 542)	(5 010)	(5 196)	(5 327)	(5 060)	(5 700)	(5 833)	(6 094)	(5 483)	(6 099)	(6 054)	(5 968)	(5 006)	(5 650)	(5 530)	(5 345)	(4 863)	(5 519)	(5 656)	(5 895)	(5 221)	(6 105)	(6 248)	(6 784)	(6 253)	(7 223)	(7 103)	(6 452)	(4 801)	(5 552)	(5 331)	(4 967)	(4 489)	(5 331)	(5 637)	(6 162)	(5 564)	(6 611)	(6 706)	(6 988)	(6 155)	(7 161)	(7 276)	(7 385)	(6 615)	(7 555)	(7 620)	(7 622)	(7 150)	(7 693)	(7 696)	(7 642)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(336)	0	0	0	(392)	0	0	0	(392)	0	0	0	(452)	0	0	0	(462)	0	0	0	0	0	0	0	(464)	0	0	0	(437)	0	0	0	(495)	0	0	0	(514)	0	0	0	(389)	0	0	0	(633)	0	0	0	(693)	0	0	0	(548)	0	0	0	(504)	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	(60)	0	0	0	(54)	0	0	0	(81)	0	0	0	(84)	0	0	0	(126)	0	0	0	(161)	0	0	0	(144)	0	0	0	(356)	0	0	0	(355)	0	0	0	(371)	0	0	0	(347)	0	0	0	(361)	0	0	0	(201)	0	0	0	(204)	0	0	0	(176)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	(139)	0	0	(30)	0	0	168	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	(478)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	(0)	0	0	(0)	(22)	(22)	(22)	(0)	(0)	(0)	(0)	(0)	0	0	0	(0)	(0)	(2)	0	(0)	(0)	(0)	0	(0)	(0)	(69)	136
Operating Income	726 N/A	745 +3%	848 +14%	837 -1%	755 -10%	657 -13%	794 +21%	1 012 +27%	1 196 +18%	1 292 +8%	1 252 -3%	1 296 +4%	1 399 +8%	1 588 +14%	1 607 +1%	1 300 -19%	979 -25%	747 -24%	840 +12%	1 087 +29%	1 487 +37%	1 646 +11%	1 952 +19%	2 020 +3%	1 875 -7%	2 131 +14%	1 930 -9%	1 951 +1%	1 875 -4%	2 154 +15%	1 922 -11%	1 789 -7%	1 914 +7%	1 619 -15%	1 840 +14%	2 120 +15%	2 233 +5%	2 454 +10%	2 254 -8%	2 272 +1%	2 284 +1%	2 166 -5%	2 273 +5%	1 935 -15%	1 652 -15%	1 712 +4%	1 770 +3%	1 881 +6%	2 386 +27%	2 337 -2%	2 571 +10%	2 707 +5%	1 921 -29%	2 025 +5%	2 219 +10%	2 499 +13%	3 466 +39%	3 751 +8%	3 239 -14%	2 892 -11%	2 572 -11%	2 263 -12%	2 400 +6%	2 402 +0%	2 381 -1%	2 495 +5%	3 027 +21%	3 721 +23%	4 449 +20%	5 023 +13%	5 192 +3%	5 332 +3%	5 035 -6%	4 882 -3%	5 022 +3%	4 993 -1%	5 378 +8%	6 056 +13%	5 924 -2%	5 671 -4%	5 561 -2%
Pre-Tax Income
Interest Income Expense	(86)	(53)	(36)	(5)	6	84	57	61	39	88	23	(19)	38	34	(186)	(263)	(287)	(17)	(167)	(173)	(241)	(204)	(120)	(204)	(137)	(61)	(103)	16	293	396	724	766	778	462	155	418	411	436	616	272	(70)	(209)	(541)	(480)	(109)	54	292	351	59	11	50	51	134	237	129	60	18	(7)	38	50	(58)	47	86	120	210	234	452	587	410	479	442	413	468	425	520	69	379	198	208	1 160	1 048
Non-Reccuring Items	27	10	1	(12)	(5)	(16)	(11)	(3)	(4)	(0)	78	83	83	5	(83)	(85)	(120)	(45)	(46)	(25)	(16)	(20)	(18)	(55)	(62)	(56)	(56)	(8)	2	110	110	114	111	0	0	0	0	0	(20)	(20)	(20)	(20)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(22)	0	0	0	0	0	0	0	0	(2)	0	(2)	(2)	0	0	0	(571)	(784)	(975)	(1 180)	(473)	(260)	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	1	2	1	(1)	(1)	0	0	(1)	(1)	0	(0)	1	1	1	1	1	(2)	(2)	24	29	30	33	6	0	0	33	0	0	0	0	0	0	0	22	0	0	0	30	0	0	0	33	0	23	33	42	0	32	0	41	0	1	1	61	0	0	0	56	0	0	0	51	0	0	0	44	139	178	158
Total Other Income	43	36	21	30	12	2	(7)	(21)	(5)	6	25	34	40	65	58	101	128	140	100	67	59	82	108	89	64	61	34	64	95	102	102	106	102	93	77	62	68	108	161	161	156	74	63	57	63	55	74	79	69	30	72	76	88	70	123	102	81	88	106	119	187	143	236	202	201	144	175	175	146	109	156	141	145	85	140	164	180	93	84	76	73
Pre-Tax Income	710 N/A	737 +4%	833 +13%	850 +2%	768 -10%	727 -5%	834 +15%	1 048 +26%	1 227 +17%	1 387 +13%	1 378 -1%	1 394 +1%	1 561 +12%	1 692 +8%	1 398 -17%	1 053 -25%	698 -34%	825 +18%	727 -12%	955 +31%	1 287 +35%	1 503 +17%	1 921 +28%	1 850 -4%	1 741 -6%	2 076 +19%	1 805 -13%	2 023 +12%	2 262 +12%	2 759 +22%	2 883 +4%	2 803 -3%	2 935 +5%	2 206 -25%	2 078 -6%	2 601 +25%	2 711 +4%	3 030 +12%	3 010 -1%	2 684 -11%	2 350 -12%	2 010 -14%	1 796 -11%	1 512 -16%	1 606 +6%	1 844 +15%	2 136 +16%	2 311 +8%	2 514 +9%	2 408 -4%	2 693 +12%	2 833 +5%	2 143 -24%	2 366 +10%	2 471 +4%	2 685 +9%	3 598 +34%	3 853 +7%	3 384 -12%	3 093 -9%	2 702 -13%	2 494 -8%	2 722 +9%	2 726 +0%	2 794 +2%	2 933 +5%	3 652 +25%	4 483 +23%	5 003 +12%	5 664 +13%	5 790 +2%	5 886 +2%	5 648 -4%	4 872 -14%	4 898 +1%	4 251 -13%	4 757 +12%	5 918 +24%	6 095 +3%	7 085 +16%	6 839 -3%
Net Income
Tax Provision	(354)	(382)	(317)	(323)	(312)	(274)	(317)	(388)	(474)	(532)	(514)	(530)	(670)	(630)	(593)	(468)	(355)	(333)	(276)	(411)	(572)	(729)	(916)	(826)	(805)	(836)	(720)	(746)	(757)	(939)	(960)	(994)	(1 063)	(810)	(765)	(890)	(928)	(1 037)	(1 034)	(914)	(773)	(590)	(486)	(411)	(432)	(592)	(702)	(819)	(920)	(835)	(907)	(908)	(1 238)	(1 314)	(1 351)	(1 449)	(1 130)	(657)	(542)	(263)	297	(147)	(197)	(325)	(824)	(858)	(1 038)	(1 289)	(1 403)	(1 524)	(1 620)	(1 550)	(1 465)	(1 595)	(1 685)	(1 600)	(1 769)	(1 835)	(1 827)	(2 011)	(1 936)
Income from Continuing Operations	357	355	516	528	457	453	516	660	753	854	864	864	891	1 062	804	584	342	492	451	544	715	774	1 005	1 024	936	1 239	1 086	1 277	1 506	1 820	1 923	1 809	1 872	1 396	1 314	1 711	1 784	1 993	1 977	1 771	1 577	1 421	1 311	1 101	1 174	1 252	1 434	1 492	1 593	1 573	1 786	1 925	905	1 051	1 119	1 236	2 468	3 196	2 842	2 830	2 999	2 347	2 525	2 400	1 969	2 075	2 614	3 194	3 600	4 141	4 170	4 336	4 183	3 277	3 213	2 651	2 988	4 083	4 268	5 074	4 903
Income to Minority Interest	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	(1)	21	11	8	8	(11)	(7)	(35)	(43)	(52)	(61)	(40)	(22)	(28)	(11)	(22)	(35)	(42)	(65)	(87)	(108)	(115)	(145)	(144)	(135)	(159)	(131)	(152)	(155)	(177)	(223)	(272)	(311)	(337)	(322)
Net Income (Common)	357 N/A	355 0%	516 +45%	528 +2%	457 -13%	453 -1%	516 +14%	660 +28%	753 +14%	854 +13%	864 +1%	864 +0%	891 +3%	1 062 +19%	804 -24%	584 -27%	342 -41%	492 +44%	451 -8%	544 +21%	715 +32%	774 +8%	1 005 +30%	1 024 +2%	936 -9%	1 239 +32%	1 086 -12%	1 277 +18%	1 506 +18%	1 820 +21%	1 923 +6%	1 809 -6%	1 872 +3%	1 396 -25%	1 314 -6%	1 711 +30%	1 784 +4%	1 993 +12%	1 977 -1%	1 771 -10%	1 577 -11%	1 421 -10%	1 311 -8%	1 101 -16%	1 174 +7%	1 252 +7%	1 433 +14%	1 513 +6%	1 604 +6%	1 581 -1%	1 793 +13%	1 914 +7%	898 -53%	1 017 +13%	1 076 +6%	1 184 +10%	2 407 +103%	3 155 +31%	2 820 -11%	2 802 -1%	2 988 +7%	2 325 -22%	2 490 +7%	2 359 -5%	1 904 -19%	1 988 +4%	2 506 +26%	3 079 +23%	3 455 +12%	3 997 +16%	4 035 +1%	4 177 +4%	4 052 -3%	3 125 -23%	3 059 -2%	2 474 -19%	2 765 +12%	3 811 +38%	3 956 +4%	4 737 +20%	4 581 -3%
EPS (Diluted)	23.01 N/A	22.61 -2%	33.31 +47%	30.5 -8%	26.08 -14%	26.16 +0%	29.84 +14%	37.68 +26%	43.53 +16%	48.25 +11%	45.23 -6%	45.71 +1%	47.13 +3%	55.59 +18%	42.54 -23%	30.91 -27%	17.92 -42%	26.04 +45%	23.84 -8%	28.75 +21%	37.83 +32%	40.73 +8%	53.73 +32%	55.97 +4%	51.14 -9%	68.83 +35%	59.65 -13%	70.14 +18%	82.72 +18%	101.11 +22%	105.65 +4%	99.41 -6%	102.86 +3%	77.55 -25%	71 -8%	83.87 +18%	87.43 +4%	100.06 +14%	96.89 -3%	86.79 -10%	77.29 -11%	69.68 -10%	64.24 -8%	53.96 -16%	57.53 +7%	61.4 +7%	70.24 +14%	74.88 +7%	80.6 +8%	78.83 -2%	90.57 +15%	96.67 +7%	45.45 -53%	51.44 +13%	54.47 +6%	59.91 +10%	121.87 +103%	159.85 +31%	143.3 -10%	142.31 -1%	151.71 +7%	118.08 -22%	127.57 +8%	122.37 -4%	99.63 -19%	103.29 +4%	132.47 +28%	164.16 +24%	186.34 +14%	214.95 +15%	222.6 +4%	230.2 +3%	224.85 -2%	173.81 -23%	173.76 0%	140.52 -19%	157.05 +12%	219.27 +40%	238.19 +9%	285.13 +20%	275.73 -3%

Income Statement Balance Sheet Cash Flow Statement

Teikoku Electric Mfg. Co Ltd
TSE:6333

Income Statement

Earnings Waterfall
Teikoku Electric Mfg. Co Ltd

Income Statement
Teikoku Electric Mfg. Co Ltd

See Also

Company

Help

Tools

Stocks

Teikoku Electric Mfg. Co Ltd TSE:6333

Income Statement

Earnings Waterfall Teikoku Electric Mfg. Co Ltd

Income Statement Teikoku Electric Mfg. Co Ltd

See Also

Company

Help

Tools

Stocks

Teikoku Electric Mfg. Co Ltd
TSE:6333

Earnings Waterfall
Teikoku Electric Mfg. Co Ltd

Income Statement
Teikoku Electric Mfg. Co Ltd