Income Statement

Revenue

-10%

+43%

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	37	0	0	18	0	0	19	0	0	37	0	0	33	0	0	40	0	0	44	78	116	156	147	146	142	133	126	124	112	105	98	89	86	77	71	70	71	74	75	68	63	65	0	0	0	31	0	0	0	18	0	0	0	102	0	0	0	128	0	0	0	98	0	0	0	99	0	0	0	187	0	0	0	200	0	0	0	299	0	0	0
Revenue	39 012 N/A	43 914 +13%	46 579 +6%	46 608 +0%	47 151 +1%	46 774 -1%	45 692 -2%	45 374 -1%	48 442 +7%	50 713 +5%	50 957 +0%	49 992 -2%	47 362 -5%	45 049 -5%	39 975 -11%	32 240 -19%	26 938 -16%	27 487 +2%	36 398 +32%	44 847 +23%	50 744 +13%	70 295 +39%	74 061 +5%	75 286 +2%	73 376 -3%	69 972 -5%	66 917 -4%	64 545 -4%	63 302 -2%	64 050 +1%	63 121 -1%	63 391 +0%	66 177 +4%	67 670 +2%	77 605 +15%	81 370 +5%	85 590 +5%	91 745 +7%	87 966 -4%	87 084 -1%	84 651 -3%	80 282 -5%	77 581 -3%	75 690 -2%	74 266 -2%	74 798 +1%	77 382 +3%	81 220 +5%	85 906 +6%	89 188 +4%	91 089 +2%	91 379 +0%	89 132 -2%	84 678 -5%	79 347 -6%	74 581 -6%	71 751 -4%	70 706 -1%	67 578 -4%	70 183 +4%	72 902 +4%	77 506 +6%	88 265 +14%	93 487 +6%	97 630 +4%	101 123 +4%	104 150 +3%	110 159 +6%	115 881 +5%	120 803 +4%	124 149 +3%	122 621 -1%	118 055 -4%	112 904 -4%	105 000 -7%	98 775 -6%	98 062 -1%	97 847 0%	98 840 +1%	102 105 +3%	104 237 +2%
Gross Profit
Cost of Revenue	(32 462)	(36 197)	(38 357)	(38 745)	(39 058)	(38 698)	(37 188)	(36 634)	(38 571)	(40 859)	(41 159)	(40 691)	(38 265)	(36 050)	(31 799)	(26 779)	(24 034)	(24 822)	(30 791)	(35 803)	(39 717)	(55 276)	(58 072)	(59 668)	(58 553)	(56 059)	(53 790)	(51 801)	(50 662)	(50 671)	(49 559)	(49 325)	(51 073)	(52 344)	(59 789)	(63 019)	(66 520)	(71 163)	(68 321)	(67 049)	(65 061)	(61 975)	(60 016)	(58 675)	(57 565)	(57 022)	(58 466)	(60 865)	(63 909)	(66 284)	(67 336)	(67 686)	(66 264)	(63 662)	(60 988)	(58 782)	(57 208)	(56 757)	(54 759)	(55 977)	(57 809)	(60 469)	(67 513)	(70 796)	(73 434)	(75 524)	(77 372)	(81 496)	(85 629)	(89 586)	(91 841)	(90 765)	(87 313)	(84 001)	(78 456)	(74 156)	(73 756)	(72 721)	(73 308)	(74 794)	(75 523)
Gross Profit	6 550 N/A	7 717 +18%	8 222 +7%	7 863 -4%	8 093 +3%	8 076 0%	8 504 +5%	8 740 +3%	9 871 +13%	9 854 0%	9 798 -1%	9 301 -5%	9 097 -2%	8 999 -1%	8 176 -9%	5 461 -33%	2 904 -47%	2 665 -8%	5 607 +110%	9 044 +61%	11 027 +22%	15 019 +36%	15 989 +6%	15 618 -2%	14 823 -5%	13 913 -6%	13 127 -6%	12 744 -3%	12 640 -1%	13 379 +6%	13 562 +1%	14 066 +4%	15 104 +7%	15 326 +1%	17 816 +16%	18 351 +3%	19 070 +4%	20 582 +8%	19 645 -5%	20 035 +2%	19 590 -2%	18 307 -7%	17 565 -4%	17 015 -3%	16 701 -2%	17 776 +6%	18 916 +6%	20 355 +8%	21 997 +8%	22 904 +4%	23 753 +4%	23 693 0%	22 868 -3%	21 016 -8%	18 359 -13%	15 799 -14%	14 543 -8%	13 949 -4%	12 819 -8%	14 206 +11%	15 093 +6%	17 037 +13%	20 752 +22%	22 691 +9%	24 196 +7%	25 599 +6%	26 778 +5%	28 663 +7%	30 252 +6%	31 217 +3%	32 308 +3%	31 856 -1%	30 742 -3%	28 903 -6%	26 544 -8%	24 619 -7%	24 306 -1%	25 126 +3%	25 532 +2%	27 311 +7%	28 714 +5%
Operating Income
Operating Expenses	(4 628)	(4 822)	(4 939)	(4 926)	(4 957)	(5 104)	(5 204)	(5 581)	(5 769)	(5 972)	(5 946)	(6 109)	(6 198)	(6 286)	(6 277)	(6 063)	(5 838)	(5 667)	(5 982)	(6 347)	(6 768)	(9 059)	(9 165)	(9 362)	(9 248)	(9 182)	(9 244)	(8 954)	(9 191)	(9 431)	(9 528)	(9 972)	(10 177)	(10 505)	(11 699)	(12 073)	(12 654)	(13 116)	(12 831)	(13 100)	(13 224)	(12 875)	(12 623)	(12 221)	(12 037)	(12 362)	(12 760)	(13 473)	(13 911)	(14 120)	(14 161)	(14 077)	(13 934)	(14 426)	(14 332)	(14 054)	(13 684)	(12 906)	(12 448)	(12 322)	(12 243)	(12 207)	(12 815)	(13 238)	(13 918)	(14 628)	(15 388)	(16 370)	(17 201)	(17 796)	(17 983)	(18 161)	(17 364)	(17 092)	(17 081)	(16 686)	(17 265)	(17 190)	(17 281)	(17 573)	(18 140)
Selling, General & Administrative	(4 628)	(4 822)	(4 939)	(4 926)	(4 957)	(5 104)	(5 204)	(5 530)	(5 769)	(5 972)	(5 947)	(6 109)	(6 174)	(6 287)	(6 203)	(5 990)	(5 832)	(5 719)	(6 098)	(6 461)	(6 890)	(9 221)	(9 354)	(9 511)	(9 356)	(7 872)	(9 243)	(8 954)	(9 191)	(8 060)	(9 528)	(9 971)	(10 176)	(9 228)	(11 697)	(12 072)	(12 652)	(11 654)	(12 820)	(13 088)	(13 223)	(11 188)	(10 986)	(10 639)	(10 485)	(10 944)	(12 848)	(13 541)	(13 969)	(11 905)	(14 317)	(14 231)	(14 089)	(12 315)	(14 455)	(14 190)	(13 812)	(10 173)	(12 605)	(12 551)	(12 489)	(9 750)	(13 003)	(13 354)	(14 043)	(11 861)	(15 466)	(16 353)	(17 253)	(14 291)	(18 155)	(18 323)	(18 184)	(14 207)	(17 989)	(17 822)	(17 697)	(13 985)	(17 762)	(17 938)	(18 499)
Research & Development	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	(1 303)	0	0	0	(1 266)	0	0	0	(1 166)	0	0	0	(1 275)	0	0	0	(1 686)	0	0	0	(1 314)	0	0	0	(2 143)	0	0	0	(2 082)	0	0	0	(2 107)	0	0	0	(1 936)	0	0	0	(2 144)	0	0	0	(2 835)	0	0	0	(2 869)	0	0	0	(2 878)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	(24)	(49)	(74)	(73)	(6)	52	116	114	122	162	189	149	108	(6)	0	0	0	(104)	0	0	0	(110)	0	0	0	(174)	0	0	0	(224)	0	0	0	(211)	0	0	0	(189)	0	0	0	(199)	0	0	0	(772)	0	0	0	(730)	0	0	0	(739)	0	0	0	(770)	0	0	0	(835)	0	0	0	(897)	0	0	0
Other Operating Expenses	0	0	0	0	0	0	0	(51)	0	0	0	0	0	50	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	0	0	(1)	0	(1)	(1)	(1)	(2)	(1)	(2)	(13)	(11)	(12)	0	223	(1 637)	(1 582)	(1 552)	107	88	68	58	117	156	154	155	170	123	136	128	146	157	229	246	209	188	116	125	116	78	(17)	52	100	172	162	820	819	908	1 136	432	570	481	365	359
Operating Income	1 922 N/A	2 895 +51%	3 283 +13%	2 937 -11%	3 136 +7%	2 972 -5%	3 300 +11%	3 159 -4%	4 102 +30%	3 882 -5%	3 852 -1%	3 192 -17%	2 899 -9%	2 713 -6%	1 899 -30%	(602) N/A	(2 934) -387%	(3 002) -2%	(375) +88%	2 697 N/A	4 259 +58%	5 960 +40%	6 824 +14%	6 256 -8%	5 575 -11%	4 731 -15%	3 883 -18%	3 790 -2%	3 449 -9%	3 948 +14%	4 034 +2%	4 094 +1%	4 927 +20%	4 821 -2%	6 117 +27%	6 278 +3%	6 416 +2%	7 466 +16%	6 814 -9%	6 935 +2%	6 366 -8%	5 432 -15%	4 942 -9%	4 794 -3%	4 664 -3%	5 414 +16%	6 156 +14%	6 882 +12%	8 086 +17%	8 784 +9%	9 592 +9%	9 616 +0%	8 934 -7%	6 590 -26%	4 027 -39%	1 745 -57%	859 -51%	1 043 +21%	371 -64%	1 884 +408%	2 850 +51%	4 830 +69%	7 937 +64%	9 453 +19%	10 278 +9%	10 971 +7%	11 390 +4%	12 293 +8%	13 051 +6%	13 421 +3%	14 325 +7%	13 695 -4%	13 378 -2%	11 811 -12%	9 463 -20%	7 933 -16%	7 041 -11%	7 936 +13%	8 251 +4%	9 738 +18%	10 574 +9%
Pre-Tax Income
Interest Income Expense	(269)	(28)	(128)	(22)	241	712	498	309	111	424	86	(154)	(425)	(255)	(453)	(326)	(482)	(144)	(395)	(453)	(550)	(530)	(466)	(500)	(289)	(106)	(89)	141	400	411	760	735	688	441	158	440	619	624	646	351	(81)	(164)	(566)	(646)	(17)	(82)	343	505	(63)	(244)	(39)	55	(117)	300	(87)	(229)	(28)	(58)	10	(46)	(223)	176	305	448	783	787	1 724	2 186	1 135	798	776	606	1 034	1 505	1 167	(317)	1 111	59	(867)	627	83
Non-Reccuring Items	(265)	(222)	(218)	(153)	(442)	(385)	(383)	(63)	(95)	(98)	(160)	(123)	(122)	(241)	(416)	(417)	(208)	(38)	(153)	(253)	(615)	(734)	248	223	507	734	(401)	(348)	(150)	(92)	149	112	107	(61)	(34)	110	(13)	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
Gain/Loss on Disposition of Assets	0	(3)	(4)	(4)	(3)	(2)	(13)	(14)	(7)	4	(6)	0	(1)	12	(1)	0	0	0	0	0	1	(21)	0	1	0	(17)	0	1	1	(10)	3	2	2	(5)	1	1	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
Total Other Income	56	(19)	(9)	41	84	118	98	108	181	194	199	156	106	164	104	276	369	427	261	92	26	31	112	170	164	323	193	156	142	155	149	160	162	114	136	238	313	308	378	303	295	0	(52)	(85)	(158)	0	1	1	1	0	0	0	0	0	1	0	0	1	0	0	0	(10)	0	0	0	29	0	0	1	7	0	0	0	7	0	0	0	8	0	0	0
Pre-Tax Income	1 444 N/A	2 623 +82%	2 924 +11%	2 799 -4%	3 016 +8%	3 415 +13%	3 500 +2%	3 499 0%	4 292 +23%	4 406 +3%	3 971 -10%	3 071 -23%	2 457 -20%	2 393 -3%	1 133 -53%	(1 069) N/A	(3 255) -204%	(2 757) +15%	(662) +76%	2 083 N/A	3 121 +50%	4 706 +51%	6 719 +43%	6 150 -8%	5 957 -3%	5 665 -5%	3 586 -37%	3 740 +4%	3 842 +3%	4 412 +15%	5 095 +15%	5 103 +0%	5 886 +15%	5 310 -10%	6 378 +20%	7 067 +11%	7 337 +4%	8 398 +14%	7 839 -7%	7 590 -3%	6 580 -13%	5 268 -20%	4 324 -18%	4 063 -6%	4 489 +10%	5 332 +19%	6 500 +22%	7 388 +14%	8 024 +9%	8 540 +6%	9 553 +12%	9 671 +1%	8 817 -9%	6 890 -22%	3 941 -43%	1 517 -62%	832 -45%	986 +19%	381 -61%	1 838 +382%	2 627 +43%	4 996 +90%	8 243 +65%	9 901 +20%	11 061 +12%	11 787 +7%	13 113 +11%	14 479 +10%	14 187 -2%	14 226 +0%	15 103 +6%	14 303 -5%	14 413 +1%	13 323 -8%	10 630 -20%	7 616 -28%	8 152 +7%	8 003 -2%	7 384 -8%	10 365 +40%	10 657 +3%
Net Income
Tax Provision	(566)	(969)	(1 067)	(1 055)	(1 148)	(1 306)	(1 226)	(1 260)	(1 398)	(1 497)	(1 253)	(1 088)	(925)	(839)	(533)	(616)	(347)	(509)	136	(25)	(12)	(126)	(723)	(837)	(1 169)	(1 251)	(1 120)	(1 115)	(1 025)	(1 448)	(1 616)	(1 562)	(1 687)	(1 582)	(1 737)	(2 146)	(2 279)	(2 677)	(2 653)	(2 758)	(2 402)	(1 528)	(1 187)	(910)	(1 173)	(1 299)	(1 562)	(1 828)	(1 864)	(2 124)	(2 449)	(2 363)	(2 143)	(1 906)	(1 286)	(815)	(532)	(559)	(447)	(528)	(708)	(1 053)	(1 727)	(2 276)	(2 583)	(2 770)	(2 697)	(3 282)	(3 004)	(2 814)	(3 554)	(3 348)	(3 397)	(2 844)	(2 238)	(1 334)	(1 487)	(2 365)	(2 054)	(2 819)	(3 264)
Income from Continuing Operations	878	1 654	1 857	1 744	1 868	2 109	2 274	2 239	2 894	2 909	2 718	1 983	1 532	1 554	600	(1 685)	(3 602)	(3 266)	(526)	2 058	3 109	4 580	5 996	5 313	4 788	4 414	2 466	2 625	2 817	2 964	3 479	3 541	4 199	3 728	4 641	4 921	5 058	5 721	5 186	4 832	4 178	3 740	3 137	3 153	3 316	4 033	4 938	5 560	6 160	6 416	7 104	7 308	6 674	4 984	2 655	702	300	427	(66)	1 310	1 919	3 943	6 516	7 625	8 478	9 017	10 416	11 197	11 183	11 412	11 549	10 955	11 016	10 479	8 392	6 282	6 665	5 638	5 330	7 546	7 393
Income to Minority Interest	(15)	(69)	(99)	(115)	(140)	(137)	(151)	(156)	(193)	(177)	(145)	(101)	(66)	(35)	(19)	(2)	22	34	3	(42)	(69)	(62)	(76)	(75)	(69)	(46)	(19)	4	25	(5)	(2)	1	0	0	0	0	0	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(2)	(1)	(1)	(1)	0	0	0	0
Net Income (Common)	863 N/A	1 583 +83%	1 755 +11%	1 625 -7%	1 728 +6%	1 972 +14%	2 120 +8%	2 082 -2%	2 699 +30%	2 729 +1%	2 572 -6%	1 879 -27%	1 466 -22%	1 513 +3%	578 -62%	(1 685) N/A	(3 579) -112%	(3 232) +10%	(529) +84%	2 009 N/A	3 031 +51%	4 518 +49%	5 921 +31%	5 244 -11%	4 729 -10%	4 366 -8%	2 446 -44%	2 627 +7%	2 838 +8%	2 957 +4%	3 477 +18%	3 541 +2%	4 199 +19%	3 727 -11%	4 639 +24%	4 919 +6%	5 056 +3%	5 720 +13%	5 186 -9%	4 831 -7%	4 177 -14%	3 738 -11%	3 135 -16%	3 151 +1%	3 314 +5%	4 031 +22%	4 936 +22%	5 558 +13%	6 157 +11%	6 415 +4%	7 102 +11%	7 306 +3%	6 672 -9%	4 983 -25%	2 652 -47%	700 -74%	298 -57%	426 +43%	(67) N/A	1 308 N/A	1 918 +47%	3 942 +106%	6 513 +65%	7 622 +17%	8 475 +11%	9 015 +6%	10 413 +16%	11 194 +8%	11 180 0%	11 410 +2%	11 546 +1%	10 952 -5%	11 012 +1%	10 477 -5%	8 389 -20%	6 280 -25%	6 664 +6%	5 637 -15%	5 328 -5%	7 546 +42%	7 393 -2%
EPS (Diluted)	24.02 N/A	131.91 +449%	146.25 +11%	45.01 -69%	144 +220%	164.33 +14%	58.82 -64%	173.5 +195%	224.91 +30%	75.66 -66%	214.33 +183%	156.58 -27%	39.52 -75%	126.08 +219%	48.16 -62%	-45.43 N/A	-275.3 -506%	-269.33 +2%	-14.18 +95%	53.87 N/A	81.28 +51%	121.16 +49%	158.8 +31%	140.65 -11%	126.84 -10%	117.1 -8%	65.61 -44%	70.46 +7%	76.12 +8%	79.32 +4%	93.27 +18%	94.99 +2%	112.65 +19%	99.98 -11%	124.46 +24%	131.98 +6%	135.66 +3%	153.47 +13%	139.15 -9%	129.64 -7%	112.09 -14%	100.3 -11%	85 -15%	85.88 +1%	90.33 +5%	109.73 +21%	134.55 +23%	151.52 +13%	168.96 +12%	175.6 +4%	195.55 +11%	201.17 +3%	183.72 -9%	137.21 -25%	73.02 -47%	19.31 -74%	8.2 -58%	11.73 +43%	-1.84 N/A	36.02 N/A	52.82 +47%	108.56 +106%	179.37 +65%	209.92 +17%	233.42 +11%	248.29 +6%	286.81 +16%	308.24 +7%	307.94 0%	314.28 +2%	317.77 +1%	301.42 -5%	303.16 +1%	289.17 -5%	234.59 -19%	175.52 -25%	186.26 +6%	157.58 -15%	149.76 -5%	212.61 +42%	208.3 -2%

Income Statement Balance Sheet Cash Flow Statement

Sanyo Denki Co Ltd
TSE:6516

Income Statement

Earnings Waterfall
Sanyo Denki Co Ltd

Income Statement
Sanyo Denki Co Ltd

See Also

Company

Help

Tools

Stocks

Sanyo Denki Co Ltd TSE:6516

Income Statement

Earnings Waterfall Sanyo Denki Co Ltd

Income Statement Sanyo Denki Co Ltd

See Also

Company

Help

Tools

Stocks

Sanyo Denki Co Ltd
TSE:6516

Earnings Waterfall
Sanyo Denki Co Ltd

Income Statement
Sanyo Denki Co Ltd