Income Statement

Revenue

-1%

+68%

10Y

Currency: JPY

	May-2005	Nov-2005	Feb-2006	May-2006	Nov-2006	Feb-2007	May-2007	Nov-2007	Feb-2008	May-2008	Nov-2008	Feb-2009	May-2009	Nov-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	13	0	0	11	0	0	12	0	0	11	0	0	10	0	0	43	20	29	38	35	34	33	31	29	26	24	22	22	21	21	22	25	27	28	29	29	28	28	27	26	26	25	25	24	24	23	22	22	23	24	25	27	27	27	28	28	30	30	30	29	29	31	35	41	48	56	66	76	84	89	91	94	99	106	0	0	0
Revenue	3 635 N/A	3 769 +4%	4 066 +8%	3 761 -7%	4 010 +7%	3 909 -3%	4 515 +16%	4 900 +9%	5 016 +2%	4 790 -5%	4 369 -9%	3 954 -10%	2 748 -30%	2 191 -20%	2 467 +13%	3 325 +35%	4 725 +42%	5 121 +8%	5 259 +3%	5 127 -3%	5 284 +3%	5 238 -1%	5 228 0%	4 966 -5%	4 512 -9%	4 191 -7%	3 724 -11%	3 871 +4%	3 742 -3%	3 926 +5%	4 244 +8%	5 127 +21%	5 347 +4%	5 739 +7%	6 160 +7%	5 832 -5%	5 942 +2%	5 861 -1%	5 672 -3%	5 187 -9%	5 314 +2%	5 644 +6%	5 940 +5%	6 704 +13%	7 219 +8%	7 548 +5%	8 243 +9%	8 423 +2%	8 500 +1%	8 486 0%	7 658 -10%	6 683 -13%	6 056 -9%	5 793 -4%	6 049 +4%	6 639 +10%	7 137 +7%	7 348 +3%	7 322 0%	7 754 +6%	8 003 +3%	9 084 +13%	10 190 +12%	11 064 +9%	12 337 +12%	12 486 +1%	12 395 -1%	12 798 +3%	12 498 -2%	11 866 -5%	11 415 -4%	11 220 -2%	11 298 +1%	11 666 +3%	12 804 +10%	13 477 +5%	12 680 -6%	12 322 -3%
Gross Profit
Cost of Revenue	(2 527)	(2 648)	(2 876)	(2 552)	(2 683)	(2 640)	(3 171)	(3 583)	(3 696)	(3 519)	(3 131)	(2 890)	(2 093)	(1 741)	(1 864)	(2 366)	(3 288)	(3 420)	(3 451)	(3 344)	(3 480)	(3 583)	(3 501)	(3 394)	(3 196)	(2 957)	(2 722)	(2 840)	(2 701)	(2 755)	(2 980)	(3 535)	(3 640)	(3 911)	(4 167)	(3 913)	(3 931)	(3 891)	(3 749)	(3 397)	(3 581)	(3 651)	(3 742)	(4 066)	(4 183)	(4 360)	(4 790)	(4 785)	(4 744)	(4 774)	(4 393)	(4 083)	(3 875)	(3 703)	(3 761)	(4 097)	(4 376)	(4 583)	(4 540)	(4 719)	(4 846)	(5 383)	(5 944)	(6 276)	(6 938)	(7 022)	(7 163)	(7 583)	(7 392)	(7 227)	(6 929)	(6 769)	(7 095)	(7 215)	(7 993)	(8 339)	(7 858)	(7 620)
Gross Profit	1 108 N/A	1 121 +1%	1 190 +6%	1 209 +2%	1 327 +10%	1 269 -4%	1 344 +6%	1 317 -2%	1 320 +0%	1 272 -4%	1 238 -3%	1 063 -14%	655 -38%	450 -31%	603 +34%	959 +59%	1 437 +50%	1 702 +18%	1 808 +6%	1 783 -1%	1 803 +1%	1 654 -8%	1 727 +4%	1 573 -9%	1 316 -16%	1 234 -6%	1 003 -19%	1 031 +3%	1 041 +1%	1 171 +12%	1 264 +8%	1 592 +26%	1 707 +7%	1 828 +7%	1 994 +9%	1 919 -4%	2 011 +5%	1 970 -2%	1 923 -2%	1 790 -7%	1 733 -3%	1 993 +15%	2 197 +10%	2 638 +20%	3 036 +15%	3 188 +5%	3 453 +8%	3 638 +5%	3 756 +3%	3 712 -1%	3 265 -12%	2 600 -20%	2 181 -16%	2 091 -4%	2 288 +9%	2 542 +11%	2 761 +9%	2 766 +0%	2 783 +1%	3 035 +9%	3 158 +4%	3 700 +17%	4 246 +15%	4 788 +13%	5 399 +13%	5 464 +1%	5 231 -4%	5 215 0%	5 106 -2%	4 639 -9%	4 486 -3%	4 451 -1%	4 203 -6%	4 451 +6%	4 811 +8%	5 138 +7%	4 822 -6%	4 702 -2%
Operating Income
Operating Expenses	(850)	(944)	(1 048)	(1 059)	(1 108)	(1 143)	(1 162)	(1 140)	(1 149)	(1 137)	(1 118)	(1 019)	(914)	(823)	(817)	(819)	(1 241)	(1 262)	(1 283)	(1 318)	(1 267)	(1 265)	(1 296)	(1 276)	(1 206)	(1 204)	(1 163)	(1 167)	(1 200)	(1 226)	(1 247)	(1 278)	(1 352)	(1 383)	(1 456)	(1 482)	(1 484)	(1 553)	(1 566)	(1 572)	(1 554)	(1 511)	(1 516)	(1 515)	(1 556)	(1 587)	(1 664)	(1 733)	(1 931)	(1 962)	(1 860)	(1 828)	(1 611)	(1 665)	(1 771)	(1 824)	(1 887)	(1 897)	(1 902)	(1 997)	(2 055)	(2 199)	(2 351)	(2 492)	(2 663)	(2 768)	(2 793)	(2 830)	(2 859)	(2 798)	(2 819)	(2 805)	(2 718)	(2 784)	(2 878)	(2 990)	(3 014)	(2 344)
Selling, General & Administrative	(850)	(809)	(799)	(1 059)	(1 133)	(1 183)	(839)	(818)	(808)	(798)	(783)	(714)	(631)	(558)	(535)	(532)	(755)	(770)	(790)	(819)	(816)	(909)	(1 043)	(1 125)	(806)	(1 204)	(1 164)	(1 167)	(839)	(1 227)	(1 247)	(1 278)	(959)	(1 383)	(1 456)	(1 482)	(1 109)	(1 541)	(1 562)	(1 566)	(1 145)	(1 503)	(1 508)	(1 508)	(1 159)	(1 580)	(1 659)	(1 730)	(1 479)	(1 961)	(1 860)	(1 828)	(1 113)	(1 665)	(1 771)	(1 824)	(1 292)	(1 897)	(1 902)	(1 997)	(1 387)	(2 199)	(2 351)	(2 492)	(2 009)	(2 766)	(2 792)	(2 829)	(2 083)	(2 799)	(2 820)	(2 806)	(1 933)	(2 782)	(2 876)	(2 987)	(2 151)	(3 037)
Research & Development	0	(88)	(177)	0	(196)	(198)	(306)	(303)	(320)	(316)	(314)	(287)	(266)	(248)	(265)	(269)	(462)	(469)	(469)	(477)	(428)	0	0	0	(373)	0	0	0	(333)	0	0	0	(366)	0	0	0	(323)	0	0	0	(359)	0	0	0	(351)	0	0	0	(412)	0	0	0	(460)	0	0	0	(557)	0	0	0	(621)	0	0	0	(590)	0	0	0	(709)	0	0	0	(695)	0	0	0	(769)	0
Depreciation & Amortization	0	(48)	(72)	0	(29)	(11)	(17)	(19)	(21)	(23)	(21)	(19)	(18)	(17)	(18)	(18)	(24)	(24)	(23)	(23)	(23)	0	0	0	(27)	0	0	0	(28)	0	0	0	(26)	0	0	0	(52)	(2)	(4)	(6)	(49)	(8)	(8)	(7)	(47)	(6)	(4)	(3)	(40)	0	0	0	(38)	0	0	0	(37)	0	0	0	(47)	0	0	0	(63)	0	0	0	(67)	0	0	0	(89)	0	0	0	(93)	0
Other Operating Expenses	0	0	0	0	249	249	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(357)	(253)	(151)	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(10)	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)	(2)	(1)	(1)	0	1	1	0	(1)	(2)	(2)	(3)	(1)	693
Operating Income	258 N/A	176 -32%	141 -20%	150 +6%	218 +45%	126 -42%	182 +45%	177 -3%	172 -3%	134 -22%	120 -11%	44 -63%	(259) N/A	(373) -44%	(215) +43%	140 N/A	196 +40%	440 +124%	525 +19%	464 -12%	537 +16%	389 -27%	432 +11%	297 -31%	110 -63%	31 -72%	(161) N/A	(136) +15%	(159) -17%	(56) +65%	17 N/A	314 +1 747%	356 +13%	445 +25%	538 +21%	437 -19%	526 +20%	417 -21%	357 -14%	219 -39%	179 -18%	482 +169%	681 +41%	1 123 +65%	1 479 +32%	1 602 +8%	1 790 +12%	1 906 +6%	1 826 -4%	1 751 -4%	1 405 -20%	772 -45%	569 -26%	426 -25%	517 +21%	719 +39%	874 +22%	869 -1%	881 +1%	1 038 +18%	1 103 +6%	1 501 +36%	1 895 +26%	2 296 +21%	2 736 +19%	2 696 -1%	2 438 -10%	2 385 -2%	2 247 -6%	1 841 -18%	1 667 -9%	1 646 -1%	1 485 -10%	1 667 +12%	1 933 +16%	2 148 +11%	1 808 -16%	2 358 +30%
Pre-Tax Income
Interest Income Expense	(37)	48	0	(30)	(49)	(21)	4	(19)	(50)	(56)	(206)	(178)	(171)	(17)	(49)	(86)	(124)	(107)	(86)	(66)	(58)	(70)	(60)	(71)	(44)	(19)	(8)	23	15	22	4	(13)	(4)	51	45	60	51	(16)	(63)	(81)	(136)	(125)	(73)	(68)	(7)	3	2	(16)	(7)	(30)	(21)	(47)	(88)	(27)	(31)	(64)	(27)	(103)	(29)	98	69	118	83	175	312	312	123	38	52	64	165	442	130	297	598	(73)	80	(66)
Non-Reccuring Items	33	(3)	(4)	(0)	(11)	(37)	(54)	(42)	(22)	(9)	(6)	(5)	(8)	17	16	17	7	(45)	(51)	(52)	(50)	(27)	(21)	(21)	(16)	(12)	(8)	(9)	(32)	(33)	(31)	(32)	(19)	(17)	(26)	(23)	(9)	0	0	0	0	0	(10)	(10)	(37)	(66)	(57)	(57)	(29)	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	693	0
Gain/Loss on Disposition of Assets	0	0	5	5	5	0	(0)	(0)	0	0	(6)	(6)	(6)	2	3	3	4	3	2	4	5	2	2	1	0	0	0	0	0	(0)	(1)	(1)	(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
Total Other Income	5	22	18	(14)	(18)	(5)	25	14	2	(1)	0	6	9	11	24	23	34	31	15	17	9	11	19	19	22	28	31	39	46	53	54	61	62	61	65	59	59	56	45	87	87	83	96	49	47	39	39	33	33	33	33	35	34	36	29	41	39	19	12	(5)	(11)	3	(0)	(1)	3	2	2	3	(6)	(8)	(11)	(12)	(3)	1	5	5	10	15
Pre-Tax Income	258 N/A	243 -6%	160 -34%	112 -30%	147 +30%	62 -57%	156 +150%	129 -17%	102 -21%	68 -33%	(98) N/A	(140) -43%	(435) -211%	(360) +17%	(221) +39%	98 N/A	117 +19%	323 +177%	406 +26%	368 -9%	442 +20%	306 -31%	371 +21%	225 -39%	72 -68%	27 -62%	(145) N/A	(83) +43%	(131) -57%	(15) +88%	43 N/A	330 +665%	395 +20%	540 +37%	622 +15%	534 -14%	627 +17%	456 -27%	339 -26%	226 -34%	130 -42%	440 +239%	694 +58%	1 095 +58%	1 481 +35%	1 578 +7%	1 774 +12%	1 866 +5%	1 823 -2%	1 754 -4%	1 417 -19%	760 -46%	515 -32%	435 -16%	515 +18%	696 +35%	887 +27%	783 -12%	862 +10%	1 130 +31%	1 159 +3%	1 622 +40%	1 978 +22%	2 470 +25%	3 051 +24%	3 010 -1%	2 563 -15%	2 425 -5%	2 293 -5%	1 897 -17%	1 821 -4%	2 076 +14%	1 612 -22%	1 965 +22%	2 536 +29%	2 080 -18%	2 591 +25%	2 307 -11%
Net Income
Tax Provision	(94)	(123)	(115)	(128)	(125)	(79)	(120)	(94)	(72)	(1)	68	89	(99)	(163)	(209)	(19)	24	(54)	(53)	(50)	(82)	(12)	(56)	(26)	(35)	(29)	21	(2)	68	56	24	(72)	(134)	(185)	(227)	(185)	(216)	(183)	(127)	(115)	(143)	(216)	(248)	(350)	(381)	(413)	(485)	(526)	(520)	(483)	(400)	(242)	(160)	(151)	(174)	(187)	(253)	(199)	(215)	(271)	(269)	(413)	(503)	(669)	(854)	(804)	(722)	(657)	(612)	(573)	(571)	(642)	(399)	(495)	(497)	(397)	(583)	(566)
Income from Continuing Operations	165	120	45	(16)	21	(16)	36	36	29	66	(30)	(51)	(533)	(523)	(429)	79	140	269	353	318	360	294	316	199	37	(2)	(124)	(86)	(63)	41	67	258	261	355	395	349	410	273	212	111	(13)	225	447	745	1 100	1 165	1 290	1 340	1 303	1 271	1 017	518	355	283	341	510	634	584	647	859	891	1 209	1 475	1 801	2 197	2 207	1 841	1 768	1 681	1 324	1 250	1 434	1 213	1 470	2 039	1 683	2 008	1 741
Income to Minority Interest	0	16	44	49	58	52	57	40	32	(3)	(6)	(22)	(10)	(8)	(5)	(12)	5	6	(3)	27	4	(1)	(25)	(47)	(34)	(42)	(16)	(17)	(26)	(28)	(22)	(19)	(11)	(3)	0	14	36	50	63	53	41	41	31	43	36	28	16	4	(3)	(3)	(11)	(6)	(3)	(3)	19	19	15	4	(11)	(17)	(15)	(11)	(10)	(18)	(22)	(26)	(18)	(5)	(2)	(1)	0	0	0	0	0	0	0	0
Net Income (Common)	144 N/A	116 -20%	68 -41%	33 -52%	79 +140%	36 -55%	93 +160%	76 -18%	61 -20%	64 +4%	(36) N/A	(73) -101%	(543) -644%	(530) +2%	(434) +18%	67 N/A	144 +116%	275 +91%	350 +27%	346 -1%	365 +5%	293 -20%	290 -1%	152 -48%	3 -98%	(44) N/A	(140) -220%	(102) +27%	(89) +13%	13 N/A	45 +257%	239 +437%	250 +4%	352 +41%	395 +12%	362 -8%	446 +23%	323 -28%	275 -15%	164 -40%	28 -83%	266 +833%	478 +80%	787 +65%	1 136 +44%	1 193 +5%	1 305 +9%	1 345 +3%	1 300 -3%	1 268 -2%	1 006 -21%	512 -49%	352 -31%	280 -21%	359 +28%	529 +47%	649 +23%	588 -9%	636 +8%	842 +32%	875 +4%	1 198 +37%	1 465 +22%	1 783 +22%	2 175 +22%	2 181 +0%	1 822 -16%	1 761 -3%	1 678 -5%	1 322 -21%	1 249 -6%	1 434 +15%	1 213 -15%	1 469 +21%	2 039 +39%	1 682 -18%	2 007 +19%	1 739 -13%
EPS (Diluted)	16.75 N/A	13.46 -20%	7.83 -42%	3.85 -51%	9.2 +139%	4.12 -55%	10.88 +164%	8.89 -18%	7.03 -21%	7.41 +5%	-4.22 N/A	-8.39 -99%	-63.11 -652%	-61.67 +2%	-49.88 +19%	7.77 N/A	16.79 +116%	31.98 +90%	40.67 +27%	40.17 -1%	42.38 +6%	34.09 -20%	33.75 -1%	17.66 -48%	0.35 -98%	-5.08 N/A	-16.26 -220%	-11.91 +27%	-10.38 +13%	1.46 N/A	5.18 +255%	27.83 +437%	29.1 +5%	40.95 +41%	45.97 +12%	42.12 -8%	51.99 +23%	37.5 -28%	31.94 -15%	19.02 -40%	3.32 -83%	30.9 +831%	55.56 +80%	91.54 +65%	132.3 +45%	138.76 +5%	151.79 +9%	156.64 +3%	151.45 -3%	147.74 -2%	117.16 -21%	59.61 -49%	41.01 -31%	32.59 -21%	41.86 +28%	61.64 +47%	75.6 +23%	68.51 -9%	74.08 +8%	98.13 +32%	101.96 +4%	139.55 +37%	170.86 +22%	207.9 +22%	253.56 +22%	254.36 +0%	212.46 -16%	205.2 -3%	195.57 -5%	154.03 -21%	146.12 -5%	167.67 +15%	141.73 -15%	171.77 +21%	238.1 +39%	196.32 -18%	234.39 +19%	202.98 -13%

Income Statement Balance Sheet Cash Flow Statement

Adtec Plasma Technology Co Ltd
TSE:6668

Income Statement

Earnings Waterfall
Adtec Plasma Technology Co Ltd

Income Statement
Adtec Plasma Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Adtec Plasma Technology Co Ltd TSE:6668

Income Statement

Earnings Waterfall Adtec Plasma Technology Co Ltd

Income Statement Adtec Plasma Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Adtec Plasma Technology Co Ltd
TSE:6668

Earnings Waterfall
Adtec Plasma Technology Co Ltd

Income Statement
Adtec Plasma Technology Co Ltd