Income Statement

Revenue

+38%

+100%

10Y

Currency: JPY

	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	2	2	0	0	1	1	0	0	1	2	0	3	3	2	0	0	6	6	7	0	0	0	0
Revenue	5 153 N/A	5 352 +4%	5 521 +3%	5 677 +3%	5 867 +3%	5 867 N/A	6 017 +3%	6 272 +4%	6 513 +4%	6 684 +3%	6 682 0%	6 831 +2%	6 793 -1%	6 821 +0%	6 862 +1%	9 444 +38%	9 473 +0%	9 625 +2%	9 357 -3%	9 460 +1%	9 547 +1%	9 535 0%	9 801 +3%	9 694 -1%	9 408 -3%	9 270 -1%	9 217 -1%	9 342 +1%	9 968 +7%	10 486 +5%	11 132 +6%	11 440 +3%	11 641 +2%	12 098 +4%	12 489 +3%	13 833 +11%	14 945 +8%	15 520 +4%	16 489 +6%	16 555 +0%	16 586 +0%	16 942 +2%	16 815 -1%	17 168 +2%	17 840 +4%	18 626 +4%	19 741 +6%	20 103 +2%	20 196 +0%	19 528 -3%	18 915 -3%	18 327 -3%	17 872 -2%	17 714 -1%	16 412 -7%	15 200 -7%	15 053 -1%	15 029 0%	16 271 +8%	17 190 +6%	17 719 +3%	18 537 +5%	19 085 +3%	20 416 +7%	21 793 +7%	22 790 +5%	24 107 +6%	24 488 +2%	25 497 +4%	26 371 +3%	27 577 +5%	28 513 +3%	29 054 +2%	29 415 +1%	29 183 -1%	29 968 +3%	30 141 +1%
Gross Profit
Cost of Revenue	(2 174)	(2 206)	(2 241)	(2 298)	(2 377)	(2 327)	(2 360)	(2 473)	(2 614)	(2 715)	(2 782)	(2 853)	(2 821)	(2 739)	(2 698)	(3 710)	(3 718)	(3 782)	(3 652)	(3 738)	(3 645)	(3 520)	(3 620)	(3 587)	(3 548)	(3 638)	(3 623)	(3 664)	(3 915)	(3 983)	(4 185)	(4 218)	(4 273)	(4 545)	(4 763)	(5 568)	(6 238)	(6 517)	(6 818)	(6 902)	(6 802)	(6 982)	(7 180)	(7 159)	(7 490)	(7 822)	(8 083)	(8 129)	(7 818)	(7 444)	(6 984)	(6 701)	(6 498)	(6 170)	(5 783)	(5 324)	(5 325)	(5 447)	(5 887)	(6 185)	(6 361)	(6 933)	(7 403)	(7 841)	(8 658)	(8 998)	(9 241)	(9 066)	(9 278)	(9 436)	(9 874)	(10 616)	(10 602)	(10 720)	(10 646)	(10 650)	(10 666)
Gross Profit	2 979 N/A	3 146 +6%	3 279 +4%	3 379 +3%	3 490 +3%	3 540 +1%	3 657 +3%	3 800 +4%	3 899 +3%	3 969 +2%	3 900 -2%	3 978 +2%	3 972 0%	4 082 +3%	4 165 +2%	5 734 +38%	5 755 +0%	5 843 +2%	5 705 -2%	5 722 +0%	5 901 +3%	6 015 +2%	6 181 +3%	6 107 -1%	5 860 -4%	5 633 -4%	5 594 -1%	5 679 +2%	6 054 +7%	6 503 +7%	6 948 +7%	7 222 +4%	7 368 +2%	7 553 +3%	7 726 +2%	8 265 +7%	8 706 +5%	9 003 +3%	9 671 +7%	9 653 0%	9 784 +1%	9 959 +2%	9 635 -3%	10 008 +4%	10 350 +3%	10 804 +4%	11 659 +8%	11 973 +3%	12 378 +3%	12 084 -2%	11 931 -1%	11 627 -3%	11 374 -2%	11 544 +1%	10 630 -8%	9 876 -7%	9 728 -2%	9 581 -2%	10 384 +8%	11 005 +6%	11 358 +3%	11 604 +2%	11 682 +1%	12 575 +8%	13 135 +4%	13 792 +5%	14 866 +8%	15 422 +4%	16 219 +5%	16 935 +4%	17 703 +5%	17 897 +1%	18 452 +3%	18 695 +1%	18 537 -1%	19 318 +4%	19 475 +1%
Operating Income
Operating Expenses	(1 014)	(1 057)	(1 101)	(1 138)	(1 131)	(1 127)	(1 201)	(1 332)	(1 395)	(1 448)	(1 463)	(1 516)	(1 507)	(1 518)	(1 568)	(2 182)	(2 238)	(2 283)	(2 252)	(2 255)	(2 322)	(2 412)	(2 580)	(2 626)	(2 676)	(2 649)	(2 623)	(2 661)	(2 740)	(2 880)	(3 083)	(3 322)	(3 450)	(3 542)	(3 564)	(4 087)	(4 546)	(5 081)	(5 479)	(5 407)	(5 389)	(5 341)	(5 475)	(5 747)	(6 008)	(6 324)	(6 724)	(6 893)	(6 843)	(6 491)	(6 180)	(5 762)	(5 697)	(5 804)	(5 581)	(5 536)	(5 386)	(5 358)	(5 461)	(5 657)	(5 700)	(5 842)	(6 059)	(6 412)	(6 937)	(7 255)	(7 819)	(8 179)	(8 501)	(8 948)	(9 389)	(9 505)	(10 176)	(10 328)	(10 508)	(11 125)	(11 134)
Selling, General & Administrative	(1 014)	(1 034)	(1 101)	(1 138)	(1 151)	(1 128)	(1 201)	(1 218)	(1 395)	(1 244)	(1 417)	(909)	(927)	(954)	(998)	(1 372)	(1 406)	(1 423)	(1 398)	(1 398)	(1 664)	(1 970)	(2 337)	(1 645)	(2 676)	(2 649)	(2 623)	(1 773)	(2 740)	(2 880)	(3 083)	(2 160)	(3 450)	(3 542)	(3 564)	(2 766)	(4 563)	(5 081)	(5 479)	(3 985)	(5 389)	(5 341)	(5 475)	(4 260)	(6 009)	(6 324)	(6 724)	(4 993)	(6 843)	(6 491)	(6 180)	(3 853)	(5 697)	(5 804)	(5 581)	(3 695)	(5 385)	(5 357)	(5 461)	(3 885)	(5 699)	(5 840)	(6 057)	(4 533)	(6 936)	(7 255)	(7 817)	(5 650)	(8 500)	(8 946)	(9 388)	(6 740)	(10 174)	(10 329)	(10 508)	(8 117)	(11 135)
Research & Development	0	0	0	0	0	0	0	0	0	(173)	(346)	(515)	(491)	(477)	(486)	(696)	(721)	(751)	(748)	(754)	0	0	0	(883)	0	0	0	(801)	0	0	0	(1 062)	0	0	0	(1 212)	0	0	0	(1 278)	0	0	0	(1 222)	0	0	0	(1 615)	0	0	0	(1 694)	0	0	0	(1 590)	0	0	0	(1 498)	0	0	0	(1 560)	0	0	0	(2 187)	0	0	0	(2 396)	0	0	0	(2 623)	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(30)	(61)	(92)	(90)	(87)	(85)	(114)	(112)	(109)	(106)	(103)	0	0	0	(99)	0	0	0	(87)	0	0	0	(100)	0	0	0	(108)	0	0	0	(144)	0	0	0	(265)	0	0	0	(285)	0	0	0	(215)	0	0	0	(251)	0	0	0	(273)	0	0	0	(318)	0	0	0	(340)	0	0	0	(369)	0	0	0	(384)	0
Other Operating Expenses	0	(23)	0	0	20	0	0	(114)	0	0	360	0	0	0	0	0	0	0	0	0	(658)	(443)	(243)	0	0	0	0	0	0	0	0	0	0	0	0	(0)	17	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	(0)	(0)	(0)	(0)	(1)	0	(0)	(1)	(1)	(2)	(2)	(1)	(1)	0	(2)	(2)	0	(2)	0	0	(2)	1	0	(1)	0
Operating Income	1 965 N/A	2 090 +6%	2 179 +4%	2 241 +3%	2 359 +5%	2 413 +2%	2 456 +2%	2 468 +0%	2 505 +1%	2 521 +1%	2 437 -3%	2 462 +1%	2 465 +0%	2 564 +4%	2 597 +1%	3 552 +37%	3 517 -1%	3 560 +1%	3 453 -3%	3 467 +0%	3 580 +3%	3 603 +1%	3 601 0%	3 480 -3%	3 184 -9%	2 984 -6%	2 972 0%	3 017 +2%	3 314 +10%	3 623 +9%	3 865 +7%	3 900 +1%	3 918 +0%	4 011 +2%	4 162 +4%	4 178 +0%	4 161 0%	3 923 -6%	4 192 +7%	4 246 +1%	4 395 +3%	4 618 +5%	4 160 -10%	4 261 +2%	4 341 +2%	4 480 +3%	4 935 +10%	5 080 +3%	5 535 +9%	5 593 +1%	5 750 +3%	5 865 +2%	5 678 -3%	5 741 +1%	5 049 -12%	4 341 -14%	4 342 +0%	4 224 -3%	4 923 +17%	5 348 +9%	5 658 +6%	5 762 +2%	5 623 -2%	6 163 +10%	6 198 +1%	6 537 +5%	7 047 +8%	7 243 +3%	7 718 +7%	7 987 +3%	8 314 +4%	8 392 +1%	8 276 -1%	8 367 +1%	8 029 -4%	8 193 +2%	8 341 +2%
Pre-Tax Income
Interest Income Expense	57	50	3	8	25	33	47	33	43	35	37	34	20	37	42	28	47	32	30	21	22	42	(4)	25	66	162	263	238	269	174	109	120	153	54	107	135	(31)	(10)	(79)	(235)	(7)	61	129	342	244	148	69	552	3 278	3 310	3 260	2 524	(81)	525	531	858	736	387	722	498	650	554	940	1 380	1 159	1 115	749	739	876	1 013	976	43	99	(154)	(514)	308	655
Non-Reccuring Items	10	1	4	(69)	(64)	(71)	(18)	(51)	(77)	(89)	(89)	(63)	(32)	(2)	(3)	43	45	1	(396)	(333)	(332)	(288)	109	15	17	17	17	115	15	15	15	(99)	(2)	(2)	(2)	17	0	17	3	(4)	(7)	(9)	3	0	3	19	22	(238)	(552)	(508)	(585)	(35)	(98)	(252)	(178)	(253)	(161)	(90)	79	177	147	171	(15)	(130)	(41)	(48)	(51)	13	(49)	(41)	(18)	(45)	(46)	(58)	(58)	(1 196)	(1 175)
Gain/Loss on Disposition of Assets	0	0	(0)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	1	1	0	0	0	(1)	10	0	0	0	9	0	0	0	11	0	1	2	15	3	2	2	18	0	0	0	10	0	0	(2)	(263)	4	0	2	15	(5)	(5)	(3)	13	2	0	(6)	54	7	8	19	34	48	37	34	50	45	57	58	59	89	67	68	74	62
Total Other Income	5	5	5	6	7	7	9	7	37	40	39	7	1	7	5	11	4	29	35	44	42	12	12	3	15	15	15	7	18	21	23	8	20	21	26	19	42	47	48	28	43	41	52	32	47	49	61	58	83	60	41	31	5	22	(29)	(127)	(199)	(152)	(114)	(76)	43	(3)	0	(28)	(27)	(14)	(25)	(27)	(24)	(16)	4	(25)	(35)	(77)	(202)	(292)	(399)
Pre-Tax Income	2 037 N/A	2 145 +5%	2 191 +2%	2 186 0%	2 327 +6%	2 381 +2%	2 494 +5%	2 457 -1%	2 507 +2%	2 507 +0%	2 424 -3%	2 440 +1%	2 455 +1%	2 606 +6%	2 641 +1%	3 634 +38%	3 613 -1%	3 622 +0%	3 122 -14%	3 200 +2%	3 311 +3%	3 368 +2%	3 716 +10%	3 534 -5%	3 282 -7%	3 178 -3%	3 266 +3%	3 386 +4%	3 616 +7%	3 832 +6%	4 012 +5%	3 941 -2%	4 089 +4%	4 085 0%	4 294 +5%	4 365 +2%	4 174 -4%	3 979 -5%	4 166 +5%	4 053 -3%	4 424 +9%	4 711 +6%	4 343 -8%	4 646 +7%	4 635 0%	4 697 +1%	5 084 +8%	5 189 +2%	8 348 +61%	8 455 +1%	8 469 +0%	8 399 -1%	5 499 -35%	6 030 +10%	5 369 -11%	4 832 -10%	4 720 -2%	4 369 -7%	5 604 +28%	6 001 +7%	6 505 +8%	6 492 0%	6 567 +1%	7 419 +13%	7 337 -1%	7 627 +4%	7 754 +2%	8 018 +3%	8 566 +7%	9 000 +5%	9 334 +4%	8 424 -10%	8 383 0%	8 145 -3%	7 323 -10%	7 087 -3%	7 484 +6%
Net Income
Tax Provision	(818)	(846)	(861)	(857)	(912)	(928)	(965)	(944)	(960)	(949)	(915)	(913)	(925)	(986)	(1 023)	(1 388)	(1 373)	(1 373)	(1 145)	(1 178)	(1 233)	(1 276)	(1 415)	(1 354)	(1 252)	(1 174)	(1 209)	(1 206)	(1 274)	(1 333)	(1 377)	(1 334)	(1 374)	(1 430)	(1 461)	(1 432)	(1 373)	(1 147)	(1 121)	(1 048)	(1 140)	(1 244)	(1 180)	(1 331)	(1 318)	(1 398)	(1 506)	(1 418)	(2 334)	(2 328)	(2 312)	(2 297)	(1 433)	(1 657)	(1 523)	(1 502)	(1 457)	(1 331)	(1 644)	(1 710)	(1 876)	(1 883)	(1 965)	(2 129)	(2 070)	(2 106)	(2 050)	(2 064)	(2 337)	(2 418)	(2 503)	(2 137)	(2 072)	(2 109)	(1 864)	(2 443)	(2 542)
Income from Continuing Operations	1 220	1 300	1 329	1 328	1 415	1 453	1 529	1 514	1 547	1 559	1 509	1 528	1 530	1 619	1 619	2 246	2 240	2 250	1 977	2 021	2 078	2 091	2 301	2 179	2 031	2 004	2 058	2 180	2 341	2 499	2 635	2 607	2 715	2 655	2 832	2 933	2 801	2 832	3 044	3 006	3 284	3 467	3 163	3 315	3 317	3 299	3 578	3 771	6 014	6 126	6 157	6 102	4 066	4 374	3 846	3 330	3 263	3 038	3 960	4 291	4 629	4 609	4 602	5 290	5 267	5 521	5 704	5 954	6 229	6 582	6 831	6 287	6 311	6 036	5 459	4 644	4 942
Income to Minority Interest	(4)	(4)	(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	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)	1 216 N/A	1 296 +7%	1 320 +2%	1 320 +0%	1 408 +7%	1 453 +3%	1 529 +5%	1 514 -1%	1 547 +2%	1 559 +1%	1 509 -3%	1 528 +1%	1 530 +0%	1 619 +6%	1 619 0%	2 246 +39%	2 240 0%	2 250 +0%	1 977 -12%	2 021 +2%	2 078 +3%	2 091 +1%	2 301 +10%	2 179 -5%	2 031 -7%	2 004 -1%	2 058 +3%	2 180 +6%	2 341 +7%	2 499 +7%	2 635 +5%	2 607 -1%	2 715 +4%	2 655 -2%	2 832 +7%	2 933 +4%	2 801 -4%	2 832 +1%	3 044 +8%	3 006 -1%	3 284 +9%	3 467 +6%	3 163 -9%	3 315 +5%	3 317 +0%	3 299 -1%	3 578 +8%	3 771 +5%	6 014 +59%	6 126 +2%	6 157 +0%	6 102 -1%	4 066 -33%	4 374 +8%	3 846 -12%	3 330 -13%	3 263 -2%	3 037 -7%	3 960 +30%	4 291 +8%	4 629 +8%	4 610 0%	4 601 0%	5 290 +15%	5 267 0%	5 520 +5%	5 705 +3%	5 953 +4%	6 227 +5%	6 581 +6%	6 830 +4%	6 286 -8%	6 311 +0%	6 035 -4%	5 458 -10%	4 643 -15%	4 941 +6%
EPS (Diluted)	11.53 N/A	12.11 +5%	12.36 +2%	12.38 +0%	13.02 +5%	13.64 +5%	14.38 +5%	14.05 -2%	14.79 +5%	14.85 +0%	14.3 -4%	14.71 +3%	14.82 +1%	15.52 +5%	15.68 +1%	21.8 +39%	21.66 -1%	21.73 +0%	19.12 -12%	19.43 +2%	20.11 +3%	20.48 +2%	22.55 +10%	21.36 -5%	19.92 -7%	19.86 0%	20.47 +3%	21.58 +5%	23.57 +9%	25.16 +7%	26.52 +5%	26.33 -1%	27.33 +4%	26.73 -2%	28.52 +7%	29.53 +4%	28.21 -4%	28.52 +1%	30.78 +8%	30.36 -1%	34.1 +12%	34.46 +1%	32.14 -7%	33.68 +5%	33.7 +0%	33.52 -1%	36.36 +8%	38.31 +5%	61.11 +60%	62.25 +2%	62.55 +0%	61.99 -1%	41.31 -33%	44.44 +8%	39.08 -12%	33.83 -13%	33.15 -2%	30.86 -7%	40.23 +30%	43.6 +8%	47.03 +8%	46.84 0%	46.75 0%	53.75 +15%	53.51 0%	56.05 +5%	57.92 +3%	60.45 +4%	63.23 +5%	66.82 +6%	69.34 +4%	63.82 -8%	64.07 +0%	61.27 -4%	55.41 -10%	47.14 -15%	50.16 +6%

Income Statement Balance Sheet Cash Flow Statement

Mani Inc
TSE:7730

Income Statement

Earnings Waterfall
Mani Inc

Income Statement
Mani Inc

See Also

Company

Help

Tools

Stocks

Mani Inc TSE:7730

Income Statement

Earnings Waterfall Mani Inc

Income Statement Mani Inc

See Also

Company

Help

Tools

Stocks

Mani Inc
TSE:7730

Earnings Waterfall
Mani Inc

Income Statement
Mani Inc