Income Statement

Revenue

+19%

+54%

10Y

Currency: JPY

	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	479	0	0	615	0	0	826	0	0	470	0	0	365	745	1 141	1 530	1 513	1 562	1 563	1 599	1 588	1 543	1 492	1 430	1 362	1 317	1 238	1 174	1 117	1 029	980	1 151	1 218	1 253	1 265	1 105	1 055	1 040	985	931	898	885	876	837	781	733	687	645	677	682	786	816	830	811	725	818	845	877	976	946	1 227	1 796	2 420	3 295	3 616	3 909	3 882	3 645	3 736	3 706	4 401	4 824	0	0	0
Revenue	169 951 N/A	167 454 -1%	174 039 +4%	175 857 +1%	180 591 +3%	185 465 +3%	197 484 +6%	217 562 +10%	227 136 +4%	228 004 +0%	216 850 -5%	196 185 -10%	181 771 -7%	172 955 -5%	183 267 +6%	191 617 +5%	197 439 +3%	272 514 +38%	273 633 +0%	276 387 +1%	280 328 +1%	285 434 +2%	287 986 +1%	281 020 -2%	276 059 -2%	274 509 -1%	277 241 +1%	294 939 +6%	319 099 +8%	347 995 +9%	364 684 +5%	371 605 +2%	373 989 +1%	369 760 -1%	369 081 0%	369 388 +0%	368 606 0%	365 610 -1%	359 332 -2%	353 360 -2%	354 630 +0%	359 605 +1%	372 046 +3%	384 914 +3%	402 261 +5%	410 951 +2%	419 402 +2%	422 158 +1%	419 613 -1%	413 089 -2%	406 915 -1%	408 088 +0%	400 520 -2%	395 553 -1%	381 847 -3%	377 464 -1%	380 492 +1%	386 511 +2%	405 593 +5%	409 310 +1%	421 641 +3%	432 133 +2%	448 104 +4%	472 233 +5%	493 867 +5%	517 735 +5%	526 846 +2%	539 316 +2%	554 446 +3%	562 897 +2%	569 940 +1%	570 597 +0%	578 121 +1%	580 340 +0%	584 636 +1%	587 986 +1%	586 508 0%
Gross Profit
Cost of Revenue	(138 837)	(130 638)	(135 695)	(137 382)	(141 936)	(146 994)	(159 752)	(176 854)	(183 112)	(180 596)	(170 167)	(153 955)	(142 292)	(133 634)	(139 425)	(145 804)	(150 070)	(206 888)	(209 368)	(211 870)	(216 806)	(219 994)	(221 787)	(216 226)	(212 492)	(214 159)	(215 825)	(231 371)	(250 962)	(272 567)	(286 606)	(291 368)	(292 777)	(289 433)	(287 538)	(287 505)	(284 405)	(280 871)	(275 140)	(268 985)	(268 481)	(270 992)	(281 647)	(293 354)	(309 373)	(317 890)	(325 339)	(327 429)	(324 668)	(318 097)	(312 878)	(312 259)	(305 684)	(302 639)	(290 668)	(287 965)	(288 059)	(289 944)	(305 225)	(309 807)	(322 483)	(335 359)	(348 884)	(368 620)	(385 989)	(404 506)	(411 855)	(420 155)	(429 598)	(436 717)	(441 161)	(439 483)	(445 450)	(440 859)	(442 330)	(444 465)	(438 561)
Gross Profit	31 114 N/A	36 816 +18%	38 344 +4%	38 475 +0%	38 655 +0%	38 471 0%	37 732 -2%	40 708 +8%	44 024 +8%	47 408 +8%	46 683 -2%	42 230 -10%	39 479 -7%	39 321 0%	43 842 +11%	45 813 +4%	47 369 +3%	65 626 +39%	64 265 -2%	64 517 +0%	63 522 -2%	65 440 +3%	66 199 +1%	64 794 -2%	63 567 -2%	60 350 -5%	61 416 +2%	63 568 +4%	68 137 +7%	75 428 +11%	78 078 +4%	80 237 +3%	81 212 +1%	80 327 -1%	81 543 +2%	81 883 +0%	84 201 +3%	84 739 +1%	84 192 -1%	84 375 +0%	86 149 +2%	88 613 +3%	90 399 +2%	91 560 +1%	92 888 +1%	93 061 +0%	94 063 +1%	94 729 +1%	94 945 +0%	94 992 +0%	94 037 -1%	95 829 +2%	94 836 -1%	92 914 -2%	91 179 -2%	89 499 -2%	92 433 +3%	96 567 +4%	100 368 +4%	99 503 -1%	99 158 0%	96 774 -2%	99 220 +3%	103 613 +4%	107 878 +4%	113 229 +5%	114 991 +2%	119 161 +4%	124 848 +5%	126 180 +1%	128 779 +2%	131 114 +2%	132 671 +1%	139 481 +5%	142 306 +2%	143 521 +1%	147 947 +3%
Operating Income
Operating Expenses	(32 911)	(36 099)	(36 278)	(35 913)	(36 071)	(36 457)	(36 973)	(37 048)	(37 300)	(37 018)	(37 336)	(36 718)	(36 039)	(35 172)	(35 208)	(35 461)	(35 411)	(48 036)	(48 105)	(48 245)	(48 962)	(49 409)	(49 554)	(49 504)	(50 001)	(50 575)	(51 458)	(54 111)	(55 063)	(57 231)	(58 381)	(58 177)	(59 412)	(59 413)	(60 629)	(61 757)	(62 499)	(62 830)	(62 404)	(62 107)	(63 719)	(65 507)	(67 405)	(69 641)	(70 735)	(71 141)	(72 102)	(71 839)	(72 431)	(72 338)	(72 260)	(72 582)	(72 076)	(71 238)	(70 541)	(70 078)	(70 795)	(71 757)	(73 350)	(74 761)	(74 829)	(74 110)	(76 196)	(77 951)	(80 122)	(81 729)	(82 225)	(83 211)	(82 963)	(84 585)	(85 836)	(86 471)	(88 680)	(89 453)	(90 149)	(90 493)	(91 723)
Selling, General & Administrative	(30 698)	(36 099)	(36 278)	(36 258)	(36 071)	(36 457)	(37 000)	(37 048)	(36 250)	(36 832)	(34 306)	(33 768)	(33 210)	(32 696)	(32 880)	(33 203)	(33 192)	(44 749)	(45 640)	(46 566)	(47 894)	(45 222)	(49 553)	(49 504)	(50 000)	(45 795)	(51 458)	(54 110)	(55 063)	(51 988)	(58 380)	(58 176)	(59 411)	(53 936)	(60 629)	(61 757)	(62 500)	(56 399)	(62 404)	(62 107)	(63 718)	(58 004)	(67 404)	(69 640)	(70 735)	(62 500)	(72 102)	(71 838)	(72 429)	(63 337)	(72 259)	(72 582)	(72 074)	(60 851)	(70 539)	(70 076)	(70 795)	(60 558)	(73 347)	(74 758)	(74 827)	(61 846)	(76 195)	(77 951)	(80 120)	(67 950)	(82 224)	(83 209)	(82 963)	(72 016)	(85 835)	(86 470)	(88 678)	(77 606)	(90 148)	(90 492)	(91 721)
Research & Development	0	0	0	0	0	0	0	0	(757)	(1 426)	(2 124)	(2 077)	(2 061)	(1 756)	(1 548)	(1 360)	(1 240)	(1 794)	0	0	0	(2 460)	0	0	0	(2 807)	0	0	0	(3 368)	0	0	0	(3 156)	0	0	0	0	0	0	0	(4 746)	0	0	0	(5 341)	0	0	0	(5 681)	0	0	0	(6 247)	0	0	0	(7 997)	0	0	0	(9 299)	0	0	0	(10 526)	0	0	0	(8 781)	0	0	0	(7 686)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	(293)	(601)	(906)	(873)	(768)	(720)	(780)	(898)	(979)	(1 493)	0	0	0	(1 727)	0	0	0	(1 973)	0	0	0	(1 874)	0	0	0	(2 321)	0	0	0	(2 377)	0	0	0	(2 756)	0	0	0	(3 299)	0	0	0	(3 319)	0	0	0	(4 139)	0	0	0	(3 200)	0	0	0	(2 963)	0	0	0	(3 252)	0	0	0	(3 787)	0	0	0	(4 160)	0	0	0
Other Operating Expenses	(2 213)	0	0	345	0	0	27	0	0	1 841	0	0	0	0	0	0	0	0	(2 465)	(1 679)	(1 068)	0	(1)	0	(1)	0	0	(1)	0	(1)	(1)	0	(1)	0	0	0	1	(4 054)	0	0	0	(1)	(1)	(1)	0	(1)	0	(1)	(2)	(1)	0	0	(2)	(1)	(2)	(2)	0	(2)	(3)	(3)	(2)	(2)	(1)	0	(2)	(1)	(1)	0	0	(1)	(1)	0	0	(1)	(1)	(1)	(2)
Operating Income	(1 797) N/A	717 N/A	2 066 +188%	2 562 +24%	2 584 +1%	2 014 -22%	759 -62%	3 660 +382%	6 724 +84%	10 390 +55%	9 347 -10%	5 512 -41%	3 440 -38%	4 149 +21%	8 634 +108%	10 352 +20%	11 958 +16%	17 590 +47%	16 160 -8%	16 272 +1%	14 560 -11%	16 031 +10%	16 645 +4%	15 290 -8%	13 566 -11%	9 775 -28%	9 958 +2%	9 457 -5%	13 074 +38%	18 197 +39%	19 697 +8%	22 060 +12%	21 800 -1%	20 914 -4%	20 914 N/A	20 126 -4%	21 702 +8%	21 909 +1%	21 788 -1%	22 268 +2%	22 430 +1%	23 106 +3%	22 994 0%	21 919 -5%	22 153 +1%	21 920 -1%	21 961 +0%	22 890 +4%	22 514 -2%	22 654 +1%	21 777 -4%	23 247 +7%	22 760 -2%	21 676 -5%	20 638 -5%	19 421 -6%	21 638 +11%	24 810 +15%	27 018 +9%	24 742 -8%	24 329 -2%	22 664 -7%	23 024 +2%	25 662 +11%	27 756 +8%	31 500 +13%	32 766 +4%	35 950 +10%	41 885 +17%	41 595 -1%	42 943 +3%	44 643 +4%	43 991 -1%	50 028 +14%	52 157 +4%	53 028 +2%	56 224 +6%
Pre-Tax Income
Interest Income Expense	0	0	179	196	543	560	(470)	(1 251)	(680)	(241)	(1 924)	(2 692)	(2 086)	(422)	(737)	(824)	19	(287)	491	293	692	1 715	1 769	2 258	2 268	2 120	3 090	4 126	3 647	3 629	2 832	1 887	2 110	1 276	1 049	939	360	(681)	(741)	(1 359)	(770)	(774)	(506)	(21)	(467)	(505)	(448)	(226)	622	2 262	2 739	2 535	2 206	1 530	1 300	1 770	2 269	3 173	3 508	3 259	3 623	2 885	(256)	(1 447)	(2 913)	(4 595)	(2 034)	(1 670)	1 040	2 757	2 439	1 775	(2 852)	(4 016)	(4 432)	(5 010)	(3 550)
Non-Reccuring Items	(9 321)	1 471	2 402	8 940	(1 910)	(1 903)	(398)	(592)	(1 058)	(2 092)	(3 841)	(3 496)	(2 304)	(351)	(313)	10	(200)	(621)	(1 402)	(1 937)	(1 925)	(1 679)	(797)	(805)	(580)	(4 302)	(7 206)	(5 709)	(9 477)	(5 996)	(3 188)	(4 671)	(939)	(4 961)	(5 222)	(5 170)	(7 141)	(4 557)	(4 513)	(4 406)	(2 337)	(1 125)	(818)	(743)	(1 473)	(1 197)	(1 308)	(1 351)	(962)	(2 817)	(2 726)	(4 292)	(4 095)	(2 082)	(2 178)	(3 474)	(3 813)	(4 066)	(3 478)	(1 624)	(6 669)	(6 722)	(6 275)	(4 895)	496	(2 124)	(3 268)	(3 586)	(4 781)	(2 960)	(2 741)	(2 840)	(799)	(6)	(9)	(188)	(968)
Gain/Loss on Disposition of Assets	0	0	93	118	738	644	885	0	107	(2)	1 939	1 815	1 688	10	46	(2 976)	(2 973)	(2 490)	(2 509)	488	488	11	41	45	39	334	315	317	326	25	83	75	77	172	105	119	113	0	18	28	26	86	80	168	186	578	779	645	3 281	3 249	3 031	5 228	2 583	2 209	2 248	73	0	1 336	1 337	1 352	1 388	621	170	158	212	2 862	2 476	1 937	1 756	(977)	(639)	(154)	(1 072)	(769)	586	427	1 147
Total Other Income	10 184	(594)	(876)	(12 054)	(180)	(160)	172	520	533	201	(97)	(145)	97	284	470	265	185	114	(96)	121	5	243	317	327	313	363	439	300	245	4	(92)	118	295	202	(290)	(436)	(559)	286	284	192	144	230	472	461	430	(28)	(235)	(224)	(113)	(124)	(1)	(52)	(83)	(22)	58	56	471	(406)	95	118	(325)	(202)	531	552	(102)	(506)	(1 266)	(997)	(1 061)	2 476	2 866	2 088	3 989	1 703	1 964	2 892	2 824
Pre-Tax Income	(934) N/A	1 594 N/A	3 864 +142%	(238) N/A	1 775 N/A	1 155 -35%	948 -18%	2 337 +147%	5 626 +141%	8 256 +47%	5 424 -34%	994 -82%	835 -16%	3 670 +340%	8 100 +121%	6 827 -16%	8 989 +32%	14 306 +59%	12 644 -12%	15 237 +21%	13 820 -9%	16 321 +18%	17 975 +10%	17 115 -5%	15 606 -9%	8 290 -47%	6 596 -20%	8 491 +29%	7 815 -8%	15 859 +103%	19 332 +22%	19 469 +1%	23 343 +20%	17 603 -25%	16 556 -6%	15 578 -6%	14 475 -7%	16 957 +17%	16 836 -1%	16 723 -1%	19 493 +17%	21 523 +10%	22 222 +3%	21 784 -2%	20 829 -4%	20 768 0%	20 749 0%	21 734 +5%	25 342 +17%	25 224 0%	24 820 -2%	26 666 +7%	23 371 -12%	23 311 0%	22 066 -5%	17 846 -19%	20 565 +15%	24 847 +21%	28 480 +15%	27 847 -2%	22 346 -20%	19 246 -14%	17 194 -11%	20 030 +16%	25 449 +27%	27 137 +7%	28 674 +6%	31 634 +10%	38 839 +23%	42 891 +10%	44 868 +5%	45 512 +1%	43 257 -5%	46 940 +9%	50 266 +7%	51 149 +2%	55 677 +9%
Net Income
Tax Provision	(739)	(1 743)	(2 299)	515	1 137	1 340	(925)	(1 037)	(1 118)	(2 472)	(3 007)	(2 134)	(1 965)	(2 376)	(3 660)	(2 039)	(995)	(3 002)	(2 645)	(4 799)	(6 043)	(6 205)	(6 578)	(6 385)	(7 188)	(8 139)	(9 044)	(10 625)	(10 833)	(11 148)	(10 284)	(9 017)	(9 017)	(9 266)	(9 418)	(8 872)	(7 580)	(6 527)	(5 393)	(5 200)	(6 386)	(6 551)	(7 710)	(8 013)	(7 536)	(5 421)	(5 075)	(5 485)	(6 285)	(8 127)	(7 908)	(8 215)	(7 506)	(6 604)	(7 033)	(7 135)	(7 881)	(10 056)	(10 080)	(8 833)	(8 705)	(6 650)	(6 776)	(7 793)	(7 431)	(8 599)	(8 809)	(8 271)	(8 972)	(4 689)	(3 915)	(5 103)	(6 947)	(13 040)	(14 617)	(15 643)	(16 884)
Income from Continuing Operations	(1 673)	(149)	1 565	277	2 912	2 495	23	1 300	4 508	5 784	2 417	(1 140)	(1 130)	1 294	4 440	4 788	7 994	11 304	9 999	10 438	7 777	10 116	11 397	10 730	8 418	151	(2 448)	(2 134)	(3 018)	4 711	9 048	10 452	14 326	8 337	7 138	6 706	6 895	10 430	11 443	11 523	13 107	14 972	14 512	13 771	13 293	15 347	15 674	16 249	19 057	17 097	16 912	18 451	15 865	16 707	15 033	10 711	12 684	14 791	18 400	19 014	13 641	12 596	10 418	12 237	18 018	18 538	19 865	23 363	29 867	38 202	40 953	40 409	36 310	33 900	35 649	35 506	38 793
Income to Minority Interest	0	0	0	0	(97)	116	70	49	(258)	(79)	264	244	(375)	(867)	(783)	(79)	46	421	1 042	1 152	1 636	1 616	1 267	1 674	3 106	5 615	7 280	7 797	8 177	5 271	3 149	1 684	(725)	1 706	1 513	1 755	1 245	(1 399)	(1 522)	(1 997)	(2 131)	(2 742)	(2 868)	(3 103)	(3 418)	(3 896)	(4 048)	(3 893)	(3 733)	(3 572)	(3 343)	(3 606)	(3 226)	(3 032)	(2 859)	(1 689)	(2 545)	(3 336)	(4 237)	(5 474)	(4 505)	(4 127)	(4 017)	(4 262)	(5 050)	(4 611)	(4 901)	(5 190)	(6 047)	(6 137)	(5 752)	(4 894)	(3 593)	(3 483)	(3 487)	(4 032)	(4 698)
Net Income (Common)	(1 645) N/A	(148) +91%	1 570 N/A	273 -83%	2 685 +884%	2 477 -8%	90 -96%	1 348 +1 398%	4 250 +215%	5 701 +34%	2 679 -53%	(894) N/A	(1 506) -68%	423 N/A	3 650 +763%	4 708 +29%	8 040 +71%	11 722 +46%	11 038 -6%	11 585 +5%	9 409 -19%	11 733 +25%	12 664 +8%	12 404 -2%	11 525 -7%	5 767 -50%	4 832 -16%	5 665 +17%	5 160 -9%	9 982 +93%	12 197 +22%	12 135 -1%	13 600 +12%	10 043 -26%	8 652 -14%	8 461 -2%	8 140 -4%	9 030 +11%	9 919 +10%	9 525 -4%	10 975 +15%	12 229 +11%	11 643 -5%	10 667 -8%	9 875 -7%	11 449 +16%	11 625 +2%	12 354 +6%	15 321 +24%	13 524 -12%	13 567 +0%	14 844 +9%	12 638 -15%	13 674 +8%	12 174 -11%	9 021 -26%	10 137 +12%	11 455 +13%	14 163 +24%	13 541 -4%	9 136 -33%	8 468 -7%	6 399 -24%	7 974 +25%	12 969 +63%	13 925 +7%	14 962 +7%	18 170 +21%	23 817 +31%	32 064 +35%	35 200 +10%	35 515 +1%	32 717 -8%	30 416 -7%	32 161 +6%	31 472 -2%	34 093 +8%
EPS (Diluted)	-22.84 N/A	-2.1 +91%	22.11 N/A	3.59 -84%	36.78 +925%	33.47 -9%	1.23 -96%	18.46 +1 401%	58.21 +215%	77.04 +32%	36.69 -52%	-12.24 N/A	-18.82 -54%	5.09 N/A	43.97 +764%	57.41 +31%	96.86 +69%	141.22 +46%	132.98 -6%	139.57 +5%	113.36 -19%	141.36 +25%	152.57 +8%	149.44 -2%	138.85 -7%	69.48 -50%	58.21 -16%	68.25 +17%	62.16 -9%	120.26 +93%	138.6 +15%	137.89 -1%	154.54 +12%	113.56 -27%	98.31 -13%	96.14 -2%	92.5 -4%	102.11 +10%	112.71 +10%	108.23 -4%	124.71 +15%	138.29 +11%	132.3 -4%	121.21 -8%	112.21 -7%	129.65 +16%	132.1 +2%	140.38 +6%	174.07 +24%	154.27 -11%	166 +8%	182.96 +10%	155.76 -15%	168.23 +8%	150.17 -11%	111.92 -25%	125.76 +12%	141.91 +13%	175.76 +24%	168.33 -4%	113.57 -33%	105.23 -7%	79.55 -24%	99.13 +25%	161.21 +63%	173.09 +7%	185.97 +7%	225.84 +21%	277.68 +23%	369.74 +33%	350.93 -5%	354.07 +1%	326.18 -8%	303.24 -7%	320.64 +6%	313.74 -2%	339.84 +8%

Income Statement Balance Sheet Cash Flow Statement

GS Yuasa Corp
TSE:6674

Income Statement

Earnings Waterfall
GS Yuasa Corp

Income Statement
GS Yuasa Corp

See Also

Company

Help

Tools

Stocks

GS Yuasa Corp TSE:6674

Income Statement

Earnings Waterfall GS Yuasa Corp

Income Statement GS Yuasa Corp

See Also

Company

Help

Tools

Stocks

GS Yuasa Corp
TSE:6674

Earnings Waterfall
GS Yuasa Corp

Income Statement
GS Yuasa Corp