Income Statement

Revenue

+22%

+69%

10Y

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	Dec-2025
Revenue
Interest Expense	93	0	0	85	0	0	107	0	0	114	0	0	119	0	0	153	294	447	612	599	603	604	587	585	571	562	546	536	546	552	561	546	524	500	494	499	492	478	461	448	425	396	366	322	285	254	226	204	188	172	156	149	148	139	161	166	175	196	159	162	159	135	129	108	86	79	73	66	62	78	88	103	119	113	120	0	0	0
Revenue	58 754 N/A	56 765 -3%	58 734 +3%	61 968 +6%	66 239 +7%	69 778 +5%	66 758 -4%	67 446 +1%	64 964 -4%	62 146 -4%	61 606 -1%	58 961 -4%	59 545 +1%	53 202 -11%	50 733 -5%	46 130 -9%	44 208 -4%	46 236 +5%	75 274 +63%	77 026 +2%	78 790 +2%	80 531 +2%	83 191 +3%	83 245 +0%	85 690 +3%	84 032 -2%	79 629 -5%	79 466 0%	83 120 +5%	86 941 +5%	99 331 +14%	100 787 +1%	99 592 -1%	99 111 0%	95 379 -4%	97 597 +2%	103 201 +6%	107 540 +4%	107 373 0%	108 259 +1%	105 289 -3%	101 484 -4%	99 698 -2%	96 426 -3%	95 961 0%	101 817 +6%	104 570 +3%	108 727 +4%	110 593 +2%	110 039 -1%	111 289 +1%	110 073 -1%	115 679 +5%	117 784 +2%	117 243 0%	119 449 +2%	115 519 -3%	112 691 -2%	110 439 -2%	113 285 +3%	114 419 +1%	126 027 +10%	138 408 +10%	143 470 +4%	149 783 +4%	155 286 +4%	162 689 +5%	162 504 0%	166 664 +3%	161 871 -3%	174 336 +8%	182 019 +4%	192 852 +6%	203 811 +6%	196 695 -3%	200 486 +2%	191 520 -4%	190 147 -1%
Gross Profit
Cost of Revenue	(40 174)	(39 048)	(40 451)	(41 941)	(44 404)	(46 555)	(44 850)	(45 052)	(43 314)	(41 991)	(41 893)	(41 555)	(42 686)	(38 800)	(36 112)	(33 148)	(31 378)	(32 585)	(51 593)	(52 614)	(56 222)	(57 924)	(61 059)	(60 620)	(59 481)	(58 245)	(52 304)	(51 867)	(54 018)	(56 301)	(65 675)	(66 374)	(65 270)	(63 150)	(60 535)	(60 222)	(63 793)	(66 562)	(67 099)	(68 332)	(67 098)	(65 294)	(64 823)	(63 085)	(62 557)	(66 072)	(67 080)	(69 770)	(69 461)	(68 464)	(68 857)	(67 427)	(71 788)	(73 160)	(72 378)	(73 148)	(70 241)	(68 859)	(67 546)	(69 069)	(68 916)	(75 126)	(83 043)	(85 547)	(88 053)	(86 625)	(89 987)	(89 195)	(90 115)	(90 168)	(95 051)	(97 850)	(103 510)	(107 602)	(104 297)	(106 837)	(102 941)	(102 620)
Gross Profit	18 580 N/A	17 717 -5%	18 283 +3%	20 027 +10%	21 835 +9%	23 223 +6%	21 908 -6%	22 394 +2%	21 650 -3%	20 155 -7%	19 713 -2%	17 406 -12%	16 859 -3%	14 402 -15%	14 621 +2%	12 982 -11%	12 830 -1%	13 651 +6%	23 681 +73%	24 412 +3%	22 568 -8%	22 607 +0%	22 132 -2%	22 625 +2%	26 209 +16%	25 787 -2%	27 325 +6%	27 599 +1%	29 102 +5%	30 640 +5%	33 656 +10%	34 413 +2%	34 322 0%	35 961 +5%	34 844 -3%	37 375 +7%	39 408 +5%	40 978 +4%	40 274 -2%	39 927 -1%	38 191 -4%	36 190 -5%	34 875 -4%	33 341 -4%	33 404 +0%	35 745 +7%	37 490 +5%	38 957 +4%	41 132 +6%	41 575 +1%	42 432 +2%	42 646 +1%	43 891 +3%	44 624 +2%	44 865 +1%	46 301 +3%	45 278 -2%	43 832 -3%	42 893 -2%	44 216 +3%	45 503 +3%	50 901 +12%	55 365 +9%	57 923 +5%	61 730 +7%	68 661 +11%	72 702 +6%	73 309 +1%	76 549 +4%	71 703 -6%	79 285 +11%	84 169 +6%	89 342 +6%	96 209 +8%	92 398 -4%	93 649 +1%	88 579 -5%	87 527 -1%
Operating Income
Operating Expenses	(18 910)	(19 294)	(19 883)	(20 458)	(20 691)	(20 886)	(21 119)	(21 370)	(21 900)	(21 747)	(21 954)	(20 672)	(19 795)	(18 798)	(18 278)	(17 742)	(17 178)	(16 895)	(22 744)	(22 861)	(22 558)	(22 731)	(23 307)	(23 271)	(23 924)	(24 148)	(24 359)	(25 406)	(25 887)	(26 669)	(27 632)	(28 556)	(30 025)	(30 865)	(31 918)	(32 092)	(32 760)	(33 977)	(34 129)	(34 971)	(34 670)	(33 635)	(32 799)	(32 040)	(31 776)	(32 165)	(33 562)	(34 197)	(34 914)	(35 501)	(35 762)	(36 317)	(36 733)	(37 251)	(37 835)	(37 514)	(37 247)	(36 911)	(37 669)	(38 199)	(39 071)	(40 120)	(41 221)	(42 737)	(44 353)	(45 876)	(48 547)	(50 026)	(51 012)	(51 724)	(51 754)	(53 605)	(54 285)	(55 632)	(56 897)	(56 431)	(56 961)	(56 925)
Selling, General & Administrative	(15 586)	(15 733)	(16 038)	(16 175)	(16 302)	(16 487)	(16 731)	(16 920)	(17 157)	(16 947)	(17 168)	(16 144)	(15 504)	(14 862)	(14 348)	(13 955)	(13 419)	(13 131)	(17 836)	(17 961)	(17 956)	(18 332)	(18 159)	(18 955)	(19 482)	(19 648)	(19 215)	(20 946)	(21 564)	(22 385)	(22 181)	(23 807)	(24 839)	(25 527)	(25 322)	(26 803)	(27 095)	(27 833)	(26 464)	(27 911)	(27 620)	(26 937)	(25 833)	(26 432)	(26 591)	(26 976)	(26 781)	(27 812)	(28 159)	(28 361)	(27 844)	(28 967)	(29 234)	(29 656)	(29 116)	(29 525)	(29 270)	(28 968)	(28 295)	(30 176)	(30 812)	(31 643)	(31 235)	(33 997)	(35 451)	(36 747)	(36 441)	(39 184)	(39 871)	(40 464)	(39 741)	(42 472)	(43 141)	(44 358)	(43 102)	(44 899)	(45 174)	(45 027)
Research & Development	(3 324)	(3 607)	(3 845)	(4 283)	(4 402)	(4 399)	(4 388)	(4 437)	(4 743)	(4 679)	(4 761)	(4 158)	(3 919)	(3 555)	(3 536)	(3 368)	(3 380)	(3 401)	(4 417)	(4 557)	(4 357)	(4 271)	(4 384)	(4 317)	(4 443)	(4 501)	(4 290)	(4 458)	(4 321)	(4 281)	(4 514)	(4 747)	(5 185)	(5 338)	(5 515)	(5 290)	(5 664)	(6 142)	0	(7 058)	(7 050)	(6 698)	(6 129)	(5 606)	(5 183)	(5 187)	(6 044)	(6 385)	(6 754)	(7 139)	(7 184)	(7 349)	(7 497)	(7 594)	(7 756)	(7 987)	(7 975)	0	(8 064)	(6 172)	(6 408)	(8 476)	(8 516)	(8 738)	(8 901)	(9 127)	(10 391)	(10 841)	(11 140)	(11 259)	(10 264)	(11 132)	(11 144)	(11 275)	(11 978)	(11 532)	(11 786)	(11 896)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(121)	(250)	(370)	(372)	(381)	(394)	(419)	(379)	(363)	(491)	0	0	0	(764)	0	0	0	(852)	0	0	0	(936)	0	0	0	(1 080)	0	0	0	(1 185)	0	0	0	(836)	0	0	0	(736)	0	0	0	(733)	0	0	0	(962)	0	0	0	(1 309)	0	0	0	(1 469)	0	0	0	(1 714)	0	0	0	(1 749)	0	0	0	(1 816)	0	0	0
Other Operating Expenses	0	46	0	0	13	0	0	(13)	0	0	225	0	0	0	0	0	0	0	0	(343)	(245)	(128)	0	0	0	1	(2)	(2)	(2)	(3)	(1)	(2)	(1)	0	(1)	1	(1)	(2)	(6 480)	0	0	0	(1)	(2)	(2)	(2)	(1)	0	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(2)	(2)	(7 943)	(1)	(1 851)	(1 851)	0	(1)	(2)	0	(2)	(1)	(1)	(1)	(1)	0	(1)	0	1	(1)	0	(1)	(2)
Operating Income	(330) N/A	(1 577) -378%	(1 600) -1%	(431) +73%	1 144 N/A	2 337 +104%	789 -66%	1 024 +30%	(250) N/A	(1 592) -537%	(2 241) -41%	(3 266) -46%	(2 936) +10%	(4 396) -50%	(3 657) +17%	(4 760) -30%	(4 348) +9%	(3 244) +25%	937 N/A	1 551 +66%	10 -99%	(124) N/A	(1 175) -848%	(646) +45%	2 285 N/A	1 639 -28%	2 966 +81%	2 193 -26%	3 215 +47%	3 971 +24%	6 024 +52%	5 857 -3%	4 297 -27%	5 096 +19%	2 926 -43%	5 283 +81%	6 648 +26%	7 001 +5%	6 145 -12%	4 956 -19%	3 521 -29%	2 555 -27%	2 076 -19%	1 301 -37%	1 628 +25%	3 580 +120%	3 928 +10%	4 760 +21%	6 218 +31%	6 074 -2%	6 670 +10%	6 329 -5%	7 158 +13%	7 373 +3%	7 030 -5%	8 787 +25%	8 031 -9%	6 921 -14%	5 224 -25%	6 017 +15%	6 432 +7%	10 781 +68%	14 144 +31%	15 186 +7%	17 377 +14%	22 785 +31%	24 155 +6%	23 283 -4%	25 537 +10%	19 979 -22%	27 531 +38%	30 564 +11%	35 057 +15%	40 577 +16%	35 501 -13%	37 218 +5%	31 618 -15%	30 602 -3%
Pre-Tax Income
Interest Income Expense	(145)	(319)	(130)	(135)	(114)	(115)	(14)	(263)	(185)	(58)	162	440	75	290	168	401	88	0	337	246	146	(19)	(897)	(541)	(431)	(411)	(702)	(1 038)	(1 794)	(2 010)	(2 524)	(1 691)	(593)	364	503	709	63	64	(398)	(1 544)	(1 115)	(841)	(381)	743	851	171	(82)	63	211	(294)	144	(169)	(97)	433	(106)	141	(160)	(350)	884	882	874	1 038	1 520	3 464	3 857	1 343	73	(553)	(779)	371	1 004	300	(2 614)	410	1 547	1 553	4 981	4 288
Non-Reccuring Items	9	209	40	41	(16)	(172)	(273)	(284)	(254)	(148)	(278)	(558)	(460)	(575)	(419)	(2 347)	(2 263)	(2 268)	(2 454)	(636)	(603)	(916)	(2 281)	(2 504)	(2 314)	(1 832)	(174)	(119)	(109)	1 781	1 111	1 072	1 079	(786)	(56)	(16)	(12)	(64)	(225)	(224)	(237)	(194)	(6)	(78)	(61)	(46)	(72)	(2)	(52)	(53)	(62)	(84)	(88)	400	179	200	225	(264)	(1 050)	(1 049)	(1 022)	(1 031)	(92)	(93)	(268)	(345)	(831)	(841)	(780)	(712)	(791)	(740)	(628)	(608)	(12 273)	(12 273)	(12 271)	(12 272)
Gain/Loss on Disposition of Assets	(102)	(130)	(37)	(35)	(105)	(138)	(149)	(151)	(32)	(83)	(39)	(261)	(244)	(170)	(133)	(120)	1 535	1 522	1 427	1 429	(220)	(222)	(352)	(218)	(228)	(354)	(459)	(464)	(476)	(338)	(234)	(225)	(221)	(197)	(171)	(145)	(85)	(85)	0	(70)	(71)	229	294	301	813	521	493	534	27	32	91	52	60	60	54	51	94	0	108	104	76	88	30	188	168	175	214	89	236	223	191	170	15	14	21	28	37	79
Total Other Income	(37)	115	250	389	294	156	13	70	8	49	(67)	110	188	190	280	147	107	(7)	49	(37)	(22)	49	14	(314)	(337)	(369)	134	(399)	(372)	(391)	73	89	257	327	294	400	335	270	248	330	263	240	291	209	219	339	529	649	687	876	671	642	660	350	294	303	203	365	448	345	1 125	1 083	1 049	1 093	398	365	104	106	96	263	1 536	1 474	1 495	1 341	166	254	392	465
Pre-Tax Income	(605) N/A	(1 702) -181%	(1 477) +13%	(171) +88%	1 203 N/A	2 068 +72%	366 -82%	396 +8%	(713) N/A	(1 832) -157%	(2 463) -34%	(3 535) -44%	(3 377) +4%	(4 661) -38%	(3 761) +19%	(6 679) -78%	(4 881) +27%	(3 997) +18%	296 N/A	2 553 +763%	(689) N/A	(1 232) -79%	(4 691) -281%	(4 223) +10%	(1 025) +76%	(1 327) -29%	1 765 N/A	173 -90%	464 +168%	3 013 +549%	4 450 +48%	5 102 +15%	4 819 -6%	4 804 0%	3 496 -27%	6 231 +78%	6 949 +12%	7 186 +3%	5 770 -20%	3 448 -40%	2 361 -32%	1 989 -16%	2 274 +14%	2 476 +9%	3 450 +39%	4 565 +32%	4 796 +5%	6 004 +25%	7 091 +18%	6 635 -6%	7 514 +13%	6 770 -10%	7 693 +14%	8 616 +12%	7 451 -14%	9 482 +27%	8 393 -11%	6 672 -21%	5 614 -16%	6 299 +12%	7 485 +19%	11 959 +60%	16 651 +39%	19 838 +19%	21 532 +9%	24 323 +13%	23 715 -2%	22 084 -7%	24 310 +10%	20 124 -17%	29 471 +46%	31 768 +8%	33 325 +5%	41 734 +25%	24 962 -40%	26 780 +7%	24 757 -8%	23 162 -6%
Net Income
Tax Provision	(182)	291	229	(196)	(773)	(1 287)	(1 064)	(1 253)	(509)	499	669	1 194	1 218	2 094	1 547	2 526	1 742	1 404	(487)	(1 251)	(57)	(463)	(4 658)	(5 399)	(6 471)	(6 833)	(311)	(330)	(349)	(291)	(466)	(595)	(849)	(853)	(1 504)	(1 661)	(1 412)	(1 341)	(1 680)	(1 471)	(2 138)	(2 293)	(1 678)	(1 778)	(1 018)	(854)	(264)	(80)	(446)	(313)	(1 574)	(1 676)	(1 906)	(2 123)	(2 091)	(2 429)	(2 329)	(2 256)	(1 869)	(1 906)	(2 008)	(3 181)	(4 373)	(5 107)	(5 689)	(6 109)	(5 884)	(5 744)	(6 193)	(5 414)	(7 766)	(7 892)	(8 219)	(10 238)	(6 274)	(7 318)	(7 136)	(6 920)
Income from Continuing Operations	(787)	(1 411)	(1 248)	(367)	430	781	(698)	(857)	(1 222)	(1 333)	(1 794)	(2 341)	(2 159)	(2 567)	(2 214)	(4 153)	(3 139)	(2 593)	(191)	1 302	(746)	(1 695)	(9 349)	(9 622)	(7 496)	(8 160)	1 454	(157)	115	2 722	3 984	4 507	3 970	3 951	1 992	4 570	5 537	5 845	4 090	1 977	223	(304)	596	698	2 432	3 711	4 532	5 924	6 645	6 322	5 940	5 094	5 787	6 493	5 360	7 053	6 064	4 416	3 745	4 393	5 477	8 778	12 278	14 731	15 843	18 214	17 831	16 340	18 117	14 710	21 705	23 876	25 106	31 496	18 688	19 462	17 621	16 242
Income to Minority Interest	18	18	28	21	38	45	64	66	55	51	48	43	40	63	76	118	135	151	244	239	266	296	299	315	311	239	143	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	0	0	0	0	0
Net Income (Common)	(767) N/A	(1 389) -81%	(1 220) +12%	(349) +71%	465 N/A	823 +77%	(634) N/A	(793) -25%	(1 166) -47%	(1 280) -10%	(1 745) -36%	(2 295) -32%	(2 115) +8%	(2 500) -18%	(2 138) +14%	(4 038) -89%	(3 009) +25%	(2 444) +19%	52 N/A	1 546 +2 873%	(478) N/A	(1 399) -193%	(9 050) -547%	(9 314) -3%	(7 186) +23%	(7 921) -10%	1 598 N/A	(163) N/A	3 N/A	2 584 +86 033%	3 823 +48%	4 237 +11%	3 724 -12%	3 732 +0%	1 795 -52%	4 568 +154%	5 536 +21%	5 844 +6%	4 089 -30%	1 977 -52%	223 -89%	(306) N/A	595 N/A	695 +17%	2 431 +250%	3 710 +53%	4 532 +22%	5 925 +31%	6 644 +12%	6 323 -5%	5 940 -6%	5 094 -14%	5 788 +14%	6 492 +12%	5 359 -17%	7 052 +32%	6 062 -14%	4 415 -27%	3 745 -15%	4 393 +17%	5 478 +25%	8 779 +60%	12 278 +40%	14 730 +20%	15 842 +8%	18 213 +15%	17 830 -2%	16 339 -8%	18 117 +11%	14 710 -19%	21 704 +48%	23 876 +10%	25 104 +5%	31 494 +25%	18 688 -41%	19 461 +4%	17 622 -9%	16 243 -8%
EPS (Diluted)	-19.17 N/A	-34.72 -81%	-30.5 +12%	-7.93 +74%	10.33 N/A	18.7 +81%	-15.85 N/A	-19.82 -25%	-29.89 -51%	-32.82 -10%	-43.62 -33%	-58.84 -35%	-54.23 +8%	-62.5 -15%	-54.82 +12%	-103.53 -89%	-77.15 +25%	-62.66 +19%	1.33 N/A	39.64 +2 880%	-12.25 N/A	-35.87 -193%	-232.05 -547%	-238.82 -3%	-184.25 +23%	-203.1 -10%	36.31 N/A	-4.17 N/A	0.07 N/A	66.25 +94 543%	91.02 +37%	88.27 -3%	77.58 -12%	77.75 +0%	37.15 -52%	95.16 +156%	115.33 +21%	121.75 +6%	84.63 -30%	41.18 -51%	4.64 -89%	-6.24 N/A	12.31 N/A	14.47 +18%	50.64 +250%	77.29 +53%	93.8 +21%	123.43 +32%	138.41 +12%	130.88 -5%	122.95 -6%	105.44 -14%	119.8 +14%	134.37 +12%	110.92 -17%	145.96 +32%	125.47 -14%	91.38 -27%	77.51 -15%	90.92 +17%	112.47 +24%	172.07 +53%	246.76 +43%	288.76 +17%	310.34 +7%	356.74 +15%	349.32 -2%	319.95 -8%	354.66 +11%	287.96 -19%	424.91 +48%	467.38 +10%	490.96 +5%	615.85 +25%	365.54 -41%	380.53 +4%	344.33 -10%	317.62 -8%

Income Statement Balance Sheet Cash Flow Statement

JEOL Ltd
TSE:6951

Income Statement

Earnings Waterfall
JEOL Ltd

Income Statement
JEOL Ltd

See Also

Company

Help

Tools

Stocks

JEOL Ltd TSE:6951

Income Statement

Earnings Waterfall JEOL Ltd

Income Statement JEOL Ltd

See Also

Company

Help

Tools

Stocks

JEOL Ltd
TSE:6951

Earnings Waterfall
JEOL Ltd

Income Statement
JEOL Ltd