K

Kyosha Co Ltd
TSE:6837

Watchlist Manager
Kyosha Co Ltd
TSE:6837
Watchlist
Price: 300 JPY -0.33% Market Closed
Market Cap: ¥4.4B

Income Statement

Earnings Waterfall
Kyosha Co Ltd

Income Statement
Kyosha Co Ltd

Rotate your device to view
Income Statement
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
Revenue
Interest Expense
27
0
0
46
0
0
53
0
0
35
0
0
21
0
0
14
28
41
54
53
52
51
51
50
48
45
43
39
36
35
33
32
31
30
27
27
26
26
26
25
24
24
24
26
30
32
34
37
39
44
47
48
47
44
41
42
51
54
59
60
54
57
62
70
81
117
197
265
330
377
389
388
392
384
0
0
0
Revenue
10 550
N/A
10 513
0%
10 193
-3%
10 909
+7%
11 058
+1%
11 723
+6%
12 344
+5%
13 054
+6%
13 420
+3%
12 827
-4%
12 615
-2%
12 380
-2%
11 250
-9%
10 481
-7%
9 907
-5%
11 295
+14%
12 035
+7%
12 517
+4%
16 367
+31%
15 820
-3%
15 527
-2%
15 775
+2%
16 156
+2%
16 529
+2%
16 519
0%
15 837
-4%
14 981
-5%
14 879
-1%
14 997
+1%
15 421
+3%
16 122
+5%
16 520
+2%
16 843
+2%
17 217
+2%
17 677
+3%
18 209
+3%
18 450
+1%
19 006
+3%
19 380
+2%
19 337
0%
19 346
+0%
19 236
-1%
19 393
+1%
19 778
+2%
20 356
+3%
20 946
+3%
21 254
+1%
21 456
+1%
21 481
+0%
21 406
0%
21 035
-2%
20 490
-3%
20 081
-2%
19 200
-4%
19 022
-1%
18 332
-4%
17 301
-6%
17 337
+0%
17 334
0%
18 199
+5%
19 660
+8%
20 615
+5%
21 337
+4%
22 375
+5%
22 902
+2%
23 654
+3%
24 462
+3%
24 664
+1%
24 841
+1%
25 034
+1%
24 580
-2%
24 715
+1%
25 258
+2%
25 512
+1%
26 229
+3%
26 101
0%
25 772
-1%
Gross Profit
Cost of Revenue
(9 072)
(9 000)
(8 734)
(9 276)
(9 390)
(9 850)
(10 280)
(10 788)
(11 104)
(10 635)
(10 535)
(10 397)
(9 478)
(8 731)
(8 038)
(9 051)
(9 653)
(10 166)
(13 332)
(13 002)
(12 840)
(13 011)
(13 266)
(13 519)
(13 417)
(12 811)
(12 168)
(12 059)
(12 144)
(12 431)
(12 870)
(13 119)
(13 361)
(13 684)
(14 102)
(14 597)
(14 932)
(15 439)
(15 905)
(15 954)
(15 893)
(15 774)
(15 775)
(16 064)
(16 529)
(17 142)
(17 525)
(17 762)
(17 856)
(17 710)
(17 371)
(16 907)
(16 591)
(15 942)
(15 855)
(15 354)
(14 515)
(14 529)
(14 365)
(15 049)
(16 256)
(17 095)
(17 977)
(18 850)
(19 394)
(19 982)
(20 519)
(20 467)
(20 399)
(20 551)
(20 101)
(20 250)
(20 740)
(20 929)
(21 566)
(21 641)
(21 547)
Gross Profit
1 478
N/A
1 513
+2%
1 459
-4%
1 633
+12%
1 668
+2%
1 873
+12%
2 064
+10%
2 266
+10%
2 316
+2%
2 192
-5%
2 080
-5%
1 983
-5%
1 771
-11%
1 750
-1%
1 869
+7%
2 244
+20%
2 382
+6%
2 351
-1%
3 035
+29%
2 818
-7%
2 687
-5%
2 765
+3%
2 890
+5%
3 009
+4%
3 103
+3%
3 026
-2%
2 813
-7%
2 819
+0%
2 854
+1%
2 989
+5%
3 252
+9%
3 401
+5%
3 481
+2%
3 533
+1%
3 575
+1%
3 611
+1%
3 518
-3%
3 567
+1%
3 475
-3%
3 383
-3%
3 453
+2%
3 462
+0%
3 618
+5%
3 714
+3%
3 826
+3%
3 804
-1%
3 729
-2%
3 694
-1%
3 625
-2%
3 697
+2%
3 664
-1%
3 583
-2%
3 490
-3%
3 258
-7%
3 167
-3%
2 978
-6%
2 786
-6%
2 808
+1%
2 969
+6%
3 150
+6%
3 404
+8%
3 520
+3%
3 360
-5%
3 525
+5%
3 508
0%
3 672
+5%
3 943
+7%
4 197
+6%
4 442
+6%
4 483
+1%
4 479
0%
4 465
0%
4 518
+1%
4 583
+1%
4 663
+2%
4 460
-4%
4 225
-5%
Operating Income
Operating Expenses
(1 442)
(1 473)
(1 410)
(1 457)
(1 410)
(1 519)
(1 567)
(1 590)
(1 548)
(1 564)
(1 624)
(1 652)
(1 555)
(1 460)
(1 403)
(1 454)
(1 510)
(1 507)
(1 979)
(1 964)
(1 998)
(2 040)
(2 087)
(2 143)
(2 135)
(2 162)
(2 196)
(2 235)
(2 289)
(2 372)
(2 438)
(2 462)
(2 522)
(2 570)
(2 659)
(2 754)
(2 834)
(2 901)
(2 958)
(2 956)
(2 954)
(2 924)
(2 918)
(2 992)
(3 037)
(3 150)
(3 149)
(3 158)
(3 174)
(3 137)
(3 166)
(3 166)
(3 134)
(3 122)
(3 088)
(3 009)
(2 934)
(2 869)
(2 871)
(2 860)
(2 883)
(2 892)
(2 882)
(2 948)
(3 067)
(3 205)
(3 272)
(3 368)
(3 353)
(3 338)
(3 399)
(3 367)
(3 404)
(3 410)
(3 386)
(3 359)
(3 275)
Selling, General & Administrative
(1 442)
(1 473)
(1 410)
(1 457)
(1 389)
(1 519)
(1 567)
(1 601)
(1 566)
(1 577)
(1 658)
(1 667)
(1 597)
(1 513)
(1 468)
(1 519)
(1 575)
(1 572)
(2 066)
(2 051)
(2 085)
(2 127)
(2 174)
(2 224)
(2 211)
(2 231)
(2 259)
(2 298)
(2 336)
(2 403)
(2 454)
(2 462)
(2 522)
(2 570)
(2 659)
(2 754)
(2 834)
(2 901)
(2 958)
(2 956)
(2 954)
(2 924)
(2 918)
(2 992)
(3 037)
(3 150)
(3 149)
(3 157)
(3 174)
(3 136)
(3 165)
(3 166)
(3 133)
(3 121)
(3 087)
(3 008)
(2 934)
(2 869)
(2 870)
(2 858)
(2 881)
(2 889)
(2 880)
(2 946)
(3 065)
(3 204)
(3 271)
(3 366)
(3 352)
(3 338)
(3 397)
(3 367)
(3 402)
(3 407)
(3 385)
(3 357)
(3 273)
Depreciation & Amortization
0
0
0
0
0
22
0
0
29
24
34
15
43
54
65
65
65
65
87
87
87
87
87
81
75
69
63
63
47
32
16
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
Other Operating Expenses
0
0
0
0
(22)
(22)
0
11
(11)
(11)
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)
(1)
(1)
(1)
0
(1)
0
(1)
(1)
0
0
(1)
(2)
(2)
(3)
(2)
(2)
0
(1)
(1)
(2)
(1)
0
(2)
0
(2)
(3)
(1)
(2)
(2)
Operating Income
36
N/A
40
+11%
49
+23%
176
+259%
258
+47%
354
+37%
497
+40%
676
+36%
768
+14%
628
-18%
456
-27%
331
-27%
217
-35%
291
+34%
466
+60%
790
+70%
872
+10%
844
-3%
1 056
+25%
855
-19%
690
-19%
725
+5%
803
+11%
866
+8%
967
+12%
864
-11%
617
-29%
585
-5%
565
-3%
618
+9%
814
+32%
939
+15%
959
+2%
964
+0%
916
-5%
857
-6%
684
-20%
666
-3%
517
-22%
427
-17%
499
+17%
538
+8%
701
+30%
723
+3%
789
+9%
654
-17%
580
-11%
536
-7%
451
-16%
560
+24%
498
-11%
417
-16%
356
-15%
136
-62%
79
-42%
(31)
N/A
(148)
-377%
(61)
+59%
98
N/A
290
+196%
521
+80%
628
+21%
478
-24%
577
+21%
441
-24%
467
+6%
671
+44%
829
+24%
1 089
+31%
1 145
+5%
1 080
-6%
1 098
+2%
1 114
+1%
1 173
+5%
1 277
+9%
1 101
-14%
950
-14%
Pre-Tax Income
Interest Income Expense
(54)
(71)
(79)
(119)
(125)
(126)
(129)
(150)
(131)
(66)
(5)
(12)
(55)
(71)
(50)
(47)
(58)
(68)
(78)
(67)
(49)
(24)
(31)
(25)
(45)
(43)
(31)
(22)
27
(5)
(30)
(44)
(66)
(45)
(28)
9
24
169
144
138
117
(11)
81
(23)
(9)
(10)
48
69
36
3
(27)
(53)
(31)
64
70
35
31
(62)
(41)
(29)
(41)
(37)
(70)
(54)
(60)
(112)
(145)
(210)
(308)
(364)
(406)
(447)
(424)
(293)
(321)
(258)
(223)
Non-Reccuring Items
(31)
(4)
(5)
(5)
(20)
(16)
(19)
(3)
(3)
0
(8)
(21)
(15)
(5)
(12)
(115)
(116)
(103)
(146)
(52)
(53)
(47)
(21)
(19)
(21)
(118)
(110)
(113)
(111)
(66)
(74)
(71)
(72)
(19)
(11)
(11)
(13)
(13)
(33)
(41)
(40)
(40)
(37)
67
67
66
(18)
(16)
(15)
(15)
(12)
(12)
(11)
(20)
(53)
(53)
(56)
(53)
(13)
(15)
(16)
(11)
(34)
(32)
(33)
(36)
(850)
(852)
(848)
(849)
(20)
(19)
(19)
(16)
(24)
(23)
(40)
Gain/Loss on Disposition of Assets
50
48
55
72
85
121
158
157
182
183
233
137
69
(8)
(2)
(0)
0
0
(1)
(2)
(8)
(12)
(1)
(14)
(11)
(10)
(4)
(14)
(13)
(14)
(13)
(13)
(14)
(14)
(14)
(15)
(15)
(16)
(18)
(17)
(18)
(17)
(15)
(16)
(16)
(17)
(18)
(18)
(18)
(16)
(29)
(31)
(30)
(33)
14
17
19
22
(9)
(7)
(7)
(7)
(9)
(8)
(9)
(10)
(6)
(6)
(2)
1
1
1
(2)
(7)
(12)
(16)
(15)
Total Other Income
(8)
4
2
6
4
(19)
(18)
(17)
33
21
11
19
34
37
11
(5)
(12)
(4)
4
21
38
35
24
68
71
78
77
62
47
47
37
22
26
60
63
65
69
36
61
45
44
38
40
40
41
42
37
43
45
50
19
8
6
(8)
30
28
70
111
134
172
159
146
111
90
72
89
96
83
68
26
239
229
230
229
40
53
41
Pre-Tax Income
(7)
N/A
18
N/A
22
+25%
130
+491%
203
+56%
314
+55%
489
+56%
663
+36%
849
+28%
765
-10%
687
-10%
454
-34%
251
-45%
244
-3%
413
+70%
623
+51%
687
+10%
669
-3%
835
+25%
754
-10%
618
-18%
677
+10%
774
+14%
877
+13%
961
+10%
772
-20%
549
-29%
498
-9%
515
+4%
579
+12%
735
+27%
834
+13%
834
+0%
946
+13%
926
-2%
905
-2%
749
-17%
842
+13%
671
-20%
552
-18%
602
+9%
508
-16%
770
+52%
790
+3%
871
+10%
735
-16%
628
-15%
614
-2%
499
-19%
582
+17%
449
-23%
329
-27%
290
-12%
139
-52%
140
+1%
(4)
N/A
(84)
-2 000%
(43)
+49%
169
N/A
411
+143%
616
+50%
719
+17%
476
-34%
573
+20%
411
-28%
398
-3%
(234)
N/A
(156)
+33%
(1)
+99%
(41)
-4 000%
894
N/A
862
-4%
899
+4%
1 086
+21%
960
-12%
857
-11%
713
-17%
Net Income
Tax Provision
(144)
(117)
(93)
(92)
(124)
(193)
(274)
(337)
(370)
(321)
(193)
(124)
(35)
(115)
(147)
(231)
(232)
(204)
(298)
(262)
(215)
(249)
(147)
(165)
(192)
(169)
(197)
(173)
(188)
(173)
(208)
(233)
(230)
(239)
(233)
(227)
(196)
(226)
(198)
(160)
(164)
(140)
(208)
(228)
(258)
(232)
(153)
(155)
(127)
(135)
(148)
(118)
(93)
(71)
(138)
(116)
(299)
(300)
(327)
(421)
(306)
(345)
(204)
(207)
(186)
(198)
(256)
(241)
(266)
(246)
(279)
(304)
(291)
(286)
(318)
(251)
(249)
Income from Continuing Operations
(151)
(100)
(71)
38
80
121
215
326
479
445
494
330
216
129
266
393
456
466
537
492
403
428
627
712
770
603
352
324
328
406
527
601
604
707
693
679
552
617
473
392
438
368
562
562
614
504
475
459
372
447
301
211
197
68
2
(120)
(383)
(343)
(158)
(10)
310
374
272
366
225
200
(490)
(397)
(267)
(287)
615
558
608
800
642
606
464
Income to Minority Interest
20
20
16
(6)
(15)
10
15
17
(9)
(16)
(9)
0
2
2
(7)
(6)
(2)
1
(3)
(2)
(2)
(7)
(12)
(22)
(42)
(45)
(36)
(29)
(11)
(6)
(7)
(8)
(8)
(7)
(7)
(7)
(6)
(6)
1
3
2
0
(7)
(10)
(14)
(15)
(9)
(8)
(5)
(4)
(7)
(5)
(2)
1
0
0
15
16
22
27
16
18
16
13
9
5
5
(1)
(3)
(1)
(10)
(14)
(20)
(28)
(27)
(22)
(12)
Net Income (Common)
(130)
N/A
(81)
+38%
(57)
+30%
28
N/A
62
+122%
130
+109%
227
+75%
342
+51%
468
+37%
430
-8%
482
+12%
330
-32%
217
-34%
130
-40%
259
+99%
387
+49%
453
+17%
467
+3%
534
+14%
490
-8%
402
-18%
421
+5%
614
+46%
690
+12%
728
+6%
558
-23%
316
-43%
296
-6%
317
+7%
400
+26%
520
+30%
593
+14%
596
+1%
700
+17%
685
-2%
672
-2%
546
-19%
611
+12%
474
-22%
395
-17%
439
+11%
368
-16%
555
+51%
552
0%
600
+9%
489
-18%
466
-5%
450
-3%
368
-18%
442
+20%
293
-34%
207
-29%
194
-6%
68
-65%
1
-99%
(121)
N/A
(369)
-205%
(327)
+11%
(135)
+59%
17
N/A
327
+1 824%
392
+20%
289
-26%
380
+31%
235
-38%
207
-12%
(485)
N/A
(399)
+18%
(271)
+32%
(289)
-7%
604
N/A
543
-10%
587
+8%
770
+31%
614
-20%
584
-5%
451
-23%
EPS (Diluted)
-8.96
N/A
-5.44
+39%
-4.04
+26%
1.93
N/A
4.11
+113%
8.96
+118%
15.44
+72%
22.93
+49%
32.05
+40%
29.43
-8%
32.58
+11%
22.73
-30%
15.19
-33%
8.96
-41%
18.11
+102%
27.02
+49%
31.69
+17%
32.63
+3%
38.14
+17%
34.25
-10%
28.07
-18%
29.44
+5%
43.85
+49%
48.23
+10%
50.89
+6%
39
-23%
22.57
-42%
20.67
-8%
22.13
+7%
27.97
+26%
37.14
+33%
41.44
+12%
41.68
+1%
48.97
+17%
47.82
-2%
46.97
-2%
38.2
-19%
42.7
+12%
33.04
-23%
27.6
-16%
30.72
+11%
25.75
-16%
38.71
+50%
38.62
0%
41.92
+9%
34.22
-18%
32.5
-5%
31.45
-3%
25.69
-18%
30.84
+20%
20.45
-34%
14.45
-29%
13.54
-6%
4.75
-65%
0.07
-99%
-8.44
N/A
-25.75
-205%
-22.82
+11%
-9.42
+59%
1.19
N/A
22.82
+1 818%
27.36
+20%
20.17
-26%
26.52
+31%
16.36
-38%
14.37
-12%
-33.75
N/A
-27.73
+18%
-18.78
+32%
-19.98
-6%
41.85
N/A
37.57
-10%
40.49
+8%
52.99
+31%
42.33
-20%
40.18
-5%
30.97
-23%