Income Statement

Revenue

+11%

+35%

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	0	0	0	0	0	0	0	0	0	24	0	0	8	0	0	4	9	19	19	17	25	21	24	25	15	13	57	57	58	57	13	15	16	19	21	21	21	20	18	15	17	25	73	133	178	220	226	223	231	236	196	177	153	118	178	184	190	199	149	135	124	114	110	131	0	94	116	138	249	333	398	429	430	422	305	0	0	0
Revenue	127 672 N/A	128 567 +1%	131 908 +3%	138 531 +5%	143 036 +3%	146 443 +2%	143 107 -2%	144 878 +1%	148 564 +3%	156 778 +6%	162 428 +4%	158 648 -2%	146 614 -8%	137 801 -6%	137 558 0%	149 934 +9%	156 979 +5%	158 947 +1%	212 733 +34%	212 109 0%	209 601 -1%	205 443 -2%	200 905 -2%	194 153 -3%	192 070 -1%	193 639 +1%	190 844 -1%	191 778 +0%	193 602 +1%	196 904 +2%	203 242 +3%	205 675 +1%	204 897 0%	206 216 +1%	207 255 +1%	210 483 +2%	213 295 +1%	213 374 +0%	210 501 -1%	206 366 -2%	203 407 -1%	202 064 -1%	205 975 +2%	218 265 +6%	229 624 +5%	241 391 +5%	249 030 +3%	250 242 +0%	251 034 +0%	251 641 +0%	250 942 0%	247 588 -1%	244 619 -1%	241 115 -1%	240 727 0%	238 187 -1%	233 448 -2%	233 188 0%	235 902 +1%	242 256 +3%	312 433 +29%	317 756 +2%	256 836 -19%	326 333 +27%	275 618 -16%	282 143 +2%	284 603 +1%	280 142 -2%	271 916 -3%	271 580 0%	276 321 +2%	287 330 +4%	303 062 +5%	311 818 +3%	315 978 +1%	317 006 +0%	312 254 -1%	313 778 +0%
Gross Profit
Cost of Revenue	(101 522)	(101 561)	(103 573)	(108 258)	(112 443)	(115 756)	(113 104)	(114 156)	(116 219)	(123 434)	(128 840)	(127 782)	(119 212)	(111 982)	(110 743)	(118 023)	(121 951)	(121 802)	(164 188)	(163 704)	(163 173)	(161 390)	(158 738)	(154 362)	(152 213)	(153 449)	(150 432)	(150 490)	(151 439)	(152 902)	(158 005)	(159 242)	(156 980)	(157 528)	(157 122)	(158 673)	(160 755)	(159 966)	(156 877)	(153 998)	(151 250)	(149 738)	(153 115)	(162 256)	(171 141)	(180 404)	(186 206)	(186 990)	(188 317)	(189 467)	(189 664)	(188 352)	(186 260)	(182 933)	(182 287)	(179 690)	(176 802)	(176 435)	(177 673)	(180 884)	(230 665)	(234 711)	(191 699)	(244 134)	(209 819)	(217 110)	(221 428)	(220 484)	(214 729)	(214 416)	(214 913)	(219 392)	(228 305)	(232 860)	(236 134)	(237 786)	(232 925)	(233 798)
Gross Profit	26 150 N/A	27 006 +3%	28 335 +5%	30 273 +7%	30 593 +1%	30 687 +0%	30 003 -2%	30 722 +2%	32 345 +5%	33 344 +3%	33 588 +1%	30 866 -8%	27 402 -11%	25 819 -6%	26 815 +4%	31 911 +19%	35 028 +10%	37 145 +6%	48 545 +31%	48 405 0%	46 428 -4%	44 053 -5%	42 167 -4%	39 791 -6%	39 857 +0%	40 190 +1%	40 412 +1%	41 288 +2%	42 163 +2%	44 002 +4%	45 237 +3%	46 433 +3%	47 917 +3%	48 688 +2%	50 133 +3%	51 810 +3%	52 540 +1%	53 408 +2%	53 624 +0%	52 368 -2%	52 157 0%	52 326 +0%	52 860 +1%	56 009 +6%	58 483 +4%	60 987 +4%	62 824 +3%	63 252 +1%	62 717 -1%	62 174 -1%	61 278 -1%	59 236 -3%	58 359 -1%	58 182 0%	58 440 +0%	58 497 +0%	56 646 -3%	56 753 +0%	58 229 +3%	61 372 +5%	81 768 +33%	83 045 +2%	65 137 -22%	82 199 +26%	65 799 -20%	65 033 -1%	63 175 -3%	59 658 -6%	57 187 -4%	57 164 0%	61 408 +7%	67 938 +11%	74 757 +10%	78 958 +6%	79 844 +1%	79 220 -1%	79 329 +0%	79 980 +1%
Operating Income
Operating Expenses	(17 598)	(17 732)	(18 276)	(18 728)	(19 029)	(19 165)	(19 356)	(19 999)	(20 587)	(20 804)	(21 010)	(20 980)	(20 469)	(19 774)	(19 355)	(19 634)	(20 152)	(20 355)	(27 649)	(27 896)	(27 978)	(28 284)	(28 192)	(28 692)	(29 077)	(29 394)	(29 848)	(30 238)	(30 551)	(30 979)	(31 471)	(31 695)	(32 159)	(32 624)	(33 252)	(33 948)	(34 781)	(35 398)	(35 932)	(35 911)	(35 657)	(36 062)	(36 265)	(38 175)	(40 284)	(41 514)	(42 729)	(43 023)	(42 840)	(43 252)	(43 301)	(43 320)	(43 260)	(43 052)	(43 000)	(42 545)	(41 830)	(41 412)	(41 199)	(41 482)	(52 928)	(53 540)	(43 553)	(55 222)	(46 168)	(47 973)	(49 379)	(49 897)	(49 977)	(50 098)	(50 780)	(52 233)	(53 632)	(54 371)	(55 282)	(55 290)	(55 687)	(56 097)
Selling, General & Administrative	(17 598)	(17 525)	(18 276)	(18 728)	(18 983)	(19 165)	(19 356)	(19 330)	(20 587)	(19 017)	(21 028)	(15 835)	(15 493)	(14 745)	(14 337)	(14 641)	(15 082)	(15 299)	(20 815)	(22 655)	(24 434)	(26 506)	(21 160)	(28 693)	(29 077)	(29 393)	(21 704)	(30 236)	(30 548)	(30 978)	(23 564)	(31 693)	(32 159)	(32 624)	(25 421)	(33 947)	(34 780)	(35 396)	(27 220)	(35 911)	(35 657)	(36 062)	(27 533)	(38 174)	(40 283)	(41 513)	(33 452)	(43 022)	(42 838)	(43 250)	(33 770)	(43 318)	(43 259)	(43 051)	(33 360)	(42 544)	(41 828)	(41 411)	(31 895)	(41 481)	(48 188)	(48 798)	(33 894)	(50 481)	(46 167)	(47 972)	(38 240)	(49 896)	(49 977)	(50 098)	(39 567)	(52 231)	(53 630)	(54 370)	(42 784)	(55 292)	(55 686)	(56 097)
Research & Development	0	0	0	0	0	0	0	0	0	(1 615)	(2 989)	(4 597)	(4 430)	(4 511)	(4 508)	(4 464)	(4 516)	(4 478)	(6 017)	0	0	0	(6 154)	0	0	0	(7 263)	0	0	0	(6 849)	0	0	0	(6 771)	0	0	0	0	0	0	0	(7 639)	0	0	0	(7 925)	0	0	0	(8 319)	0	0	0	(7 860)	0	0	0	(7 618)	0	(3 910)	0	(7 883)	0	0	0	(9 069)	0	0	0	(9 036)	0	0	0	(10 065)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(172)	(365)	(548)	(546)	(518)	(510)	(529)	(554)	(578)	(817)	0	0	0	(878)	0	0	0	(880)	0	0	0	(1 057)	0	0	0	(1 059)	0	0	0	(1 068)	0	0	0	(1 092)	0	0	0	(1 350)	0	0	0	(1 211)	0	0	0	(1 779)	0	0	0	(1 685)	0	(830)	0	(1 776)	0	0	0	(2 069)	0	0	0	(2 176)	0	0	0	(2 433)	0	0	0
Other Operating Expenses	0	(207)	0	0	(46)	0	0	(669)	0	0	3 372	0	0	0	0	0	0	0	0	(5 241)	(3 544)	(1 778)	0	0	0	(1)	(1)	0	(3)	(1)	(1)	(2)	0	0	(1)	(1)	0	0	(7 644)	0	0	0	(1)	(1)	0	0	(2)	0	(2)	(2)	(1)	(2)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	0	(4 742)	0	(4 741)	0	(1)	(1)	(1)	0	0	(1)	(2)	(2)	0	0	0	(1)	0
Operating Income	8 552 N/A	9 274 +8%	10 059 +8%	11 545 +15%	11 564 +0%	11 522 0%	10 647 -8%	10 723 +1%	11 758 +10%	12 540 +7%	12 578 +0%	9 886 -21%	6 933 -30%	6 045 -13%	7 460 +23%	12 277 +65%	14 876 +21%	16 790 +13%	20 896 +24%	20 509 -2%	18 450 -10%	15 769 -15%	13 975 -11%	11 099 -21%	10 780 -3%	10 796 +0%	10 564 -2%	11 050 +5%	11 612 +5%	13 023 +12%	13 766 +6%	14 738 +7%	15 758 +7%	16 064 +2%	16 881 +5%	17 862 +6%	17 759 -1%	18 010 +1%	17 692 -2%	16 457 -7%	16 500 +0%	16 264 -1%	16 595 +2%	17 834 +7%	18 199 +2%	19 473 +7%	20 095 +3%	20 229 +1%	19 877 -2%	18 922 -5%	17 977 -5%	15 916 -11%	15 099 -5%	15 130 +0%	15 440 +2%	15 952 +3%	14 816 -7%	15 341 +4%	17 030 +11%	19 890 +17%	28 840 +45%	29 505 +2%	21 584 -27%	26 977 +25%	19 631 -27%	17 060 -13%	13 796 -19%	9 761 -29%	7 210 -26%	7 066 -2%	10 628 +50%	15 705 +48%	21 125 +35%	24 587 +16%	24 562 0%	23 930 -3%	23 642 -1%	23 883 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(321)	(596)	(1 260)	(750)	(568)	210	(239)	(420)	(752)	(785)	(483)	(334)	(317)	(41)	(499)	(453)	179	965	1 376	1 619	1 428	706	290	385	1 041	1 856	2 039	1 869	1 039	225	(705)	(1 178)	(551)	(60)	696	1 107	399	(403)	(349)	(117)	(168)	626	286	(1)	214	(26)	34	13	(261)	(147)	355	897	1 291	1 323	2 753	3 071	2 501	1 721	966	673	663	944	1 388	371	1 146	1 589	420	847	955
Non-Reccuring Items	(17)	(79)	(319)	(319)	(279)	80	130	352	62	(61)	29	(405)	(556)	(584)	(503)	(394)	(308)	(364)	(627)	(580)	(766)	(792)	(591)	(648)	(440)	(389)	(490)	(471)	(574)	(645)	(660)	(675)	(444)	(272)	(992)	(1 083)	(1 444)	(1 940)	(1 192)	(1 363)	(1 162)	(727)	(1 369)	(1 890)	(1 920)	(2 021)	(2 796)	(1 957)	(2 073)	(2 143)	(883)	(928)	(900)	(869)	(1 482)	(1 398)	(1 252)	(1 101)	(538)	(164)	82	100	(127)	(152)	(392)	(382)	(742)	(806)	(814)	(803)	(2 403)	(2 311)	(2 261)	(2 300)	(7 958)	(8 011)	(8 031)	(8 299)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	283	283	357	74	91	119	52	55	0	(60)	3	1	6	10	23	28	24	37	20	275	275	304	317	57	58	0	126	132	135	141	23	21	26	61	58	57	49	351	353	350	352	14	21	22	0	1	3	(10)	(3)	254	237	286	288	680	703	696	702	57	116	150	209	204	139	74	2
Total Other Income	(451)	(562)	120	(161)	129	(241)	205	(331)	(329)	(568)	(450)	2	18	13	(17)	(29)	(38)	76	(31)	(27)	1	20	99	563	566	548	(213)	(247)	(793)	(922)	(966)	(917)	(1 030)	(884)	(494)	(523)	141	194	74	146	190	35	91	11	(30)	26	(291)	(261)	(190)	(174)	267	237	173	198	(7)	13	84	152	289	305	370	341	196	369	225	159	407	275	311	437	226	235	289	319	356	338	357	209
Pre-Tax Income	8 084 N/A	8 633 +7%	9 860 +14%	11 065 +12%	11 414 +3%	11 361 0%	10 982 -3%	10 744 -2%	11 491 +7%	11 590 +1%	11 561 0%	8 223 -29%	5 645 -31%	5 189 -8%	7 433 +43%	11 972 +61%	14 184 +18%	15 841 +12%	19 572 +24%	19 471 -1%	17 406 -11%	14 680 -16%	13 382 -9%	10 518 -21%	10 454 -1%	11 140 +7%	10 836 -3%	11 731 +8%	11 892 +1%	12 908 +9%	12 883 0%	13 456 +4%	14 944 +11%	16 224 +9%	17 555 +8%	18 612 +6%	18 382 -1%	17 361 -6%	16 799 -3%	14 661 -13%	14 482 -1%	15 156 +5%	15 398 +2%	16 674 +8%	17 377 +4%	17 903 +3%	16 666 -7%	17 720 +6%	17 554 -1%	16 486 -6%	18 338 +11%	15 864 -13%	14 721 -7%	15 025 +2%	13 939 -7%	14 622 +5%	13 683 -6%	14 131 +3%	16 635 +18%	20 389 +23%	30 179 +48%	31 234 +3%	23 230 -26%	30 184 +30%	22 821 -24%	19 626 -14%	15 862 -19%	10 899 -31%	8 076 -26%	8 065 0%	9 452 +17%	15 133 +60%	19 674 +30%	23 961 +22%	18 753 -22%	16 816 -10%	16 889 +0%	16 750 -1%
Net Income
Tax Provision	(2 913)	(2 925)	(3 259)	(3 515)	(3 561)	(3 436)	(3 211)	(3 095)	(3 422)	(3 722)	(3 545)	(2 384)	(1 507)	(1 402)	(2 189)	(3 545)	(4 392)	(4 826)	(5 869)	(5 877)	(5 169)	(4 953)	(4 677)	(3 788)	(3 553)	(3 128)	(3 162)	(3 390)	(3 544)	(3 895)	(4 394)	(4 539)	(5 176)	(5 661)	(5 899)	(6 177)	(6 404)	(6 046)	(6 029)	(5 410)	(5 088)	(5 277)	(4 192)	(4 842)	(5 232)	(5 236)	(5 517)	(5 380)	(5 192)	(5 156)	(5 416)	(4 959)	(4 450)	(4 321)	(4 366)	(4 510)	(4 482)	(4 598)	(5 257)	(5 938)	(8 642)	(8 855)	(6 547)	(8 308)	(6 150)	(5 282)	(4 361)	(3 462)	(3 387)	(3 623)	(4 190)	(5 081)	(5 573)	(6 537)	(4 260)	(4 398)	(4 281)	(4 424)
Income from Continuing Operations	5 171	5 708	6 601	7 550	7 853	7 925	7 771	7 649	8 069	7 868	8 016	5 839	4 138	3 787	5 244	8 427	9 792	11 015	13 703	13 594	12 237	9 727	8 705	6 730	6 901	8 012	7 674	8 341	8 348	9 013	8 489	8 917	9 768	10 563	11 656	12 435	11 978	11 315	10 770	9 251	9 394	9 879	11 206	11 832	12 145	12 667	11 149	12 340	12 362	11 330	12 922	10 905	10 271	10 704	9 573	10 112	9 201	9 533	11 378	14 451	21 537	22 379	16 683	21 876	16 671	14 344	11 501	7 437	4 689	4 442	5 262	10 052	14 101	17 424	14 493	12 418	12 608	12 326
Income to Minority Interest	46	64	93	63	2	(73)	(107)	(58)	(32)	(18)	(53)	(40)	(9)	(42)	(67)	(99)	(82)	(82)	(73)	(77)	(66)	(44)	(56)	(27)	(8)	(7)	7	6	(5)	28	12	6	10	(16)	2	31	70	130	129	155	179	143	244	221	196	194	108	83	49	37	15	24	38	43	47	56	36	36	29	13	6	(31)	(41)	(50)	(31)	(2)	11	15	(1)	(9)	(18)	(18)	(9)	(20)	(17)	(13)	(19)	(6)
Net Income (Common)	5 217 N/A	5 775 +11%	6 693 +16%	7 609 +14%	7 857 +3%	7 851 0%	7 663 -2%	7 583 -1%	8 037 +6%	7 850 -2%	7 965 +1%	5 797 -27%	4 128 -29%	3 745 -9%	5 174 +38%	8 326 +61%	9 704 +17%	10 925 +13%	13 622 +25%	13 508 -1%	12 165 -10%	9 679 -20%	8 648 -11%	6 701 -23%	6 891 +3%	8 004 +16%	7 681 -4%	8 346 +9%	8 342 0%	9 042 +8%	8 501 -6%	8 923 +5%	9 777 +10%	10 546 +8%	11 659 +11%	12 467 +7%	12 051 -3%	11 447 -5%	10 899 -5%	9 406 -14%	9 573 +2%	10 022 +5%	11 450 +14%	12 053 +5%	12 340 +2%	12 860 +4%	11 257 -12%	12 423 +10%	12 411 0%	11 367 -8%	12 937 +14%	10 931 -16%	10 310 -6%	10 747 +4%	9 620 -10%	10 166 +6%	9 237 -9%	9 571 +4%	11 407 +19%	14 464 +27%	21 541 +49%	22 345 +4%	16 641 -26%	21 823 +31%	16 640 -24%	14 343 -14%	11 512 -20%	7 453 -35%	4 687 -37%	4 431 -5%	5 243 +18%	10 033 +91%	14 091 +40%	17 403 +24%	14 476 -17%	12 404 -14%	12 590 +1%	12 320 -2%
EPS (Diluted)	68.64 N/A	75.98 +11%	88.06 +16%	100.11 +14%	103.38 +3%	103.3 0%	100.82 -2%	99.77 -1%	105.75 +6%	103.28 -2%	104.8 +1%	76.27 -27%	54.31 -29%	49.27 -9%	68.07 +38%	109.55 +61%	127.68 +17%	143.75 +13%	179.23 +25%	177.73 -1%	162.19 -9%	129.05 -20%	115.3 -11%	89.34 -23%	91.88 +3%	106.72 +16%	102.41 -4%	111.28 +9%	111.22 0%	120.56 +8%	113.34 -6%	123.93 +9%	135.79 +10%	146.47 +8%	161.41 +10%	173.15 +7%	167.37 -3%	158.98 -5%	150.86 -5%	130.63 -13%	132.95 +2%	139.19 +5%	158.46 +14%	167.4 +6%	171.38 +2%	178.61 +4%	155.76 -13%	172.54 +11%	172.37 0%	157.25 -9%	178.97 +14%	151.21 -16%	142.58 -6%	148.61 +4%	133.04 -10%	140.58 +6%	127.68 -9%	132.32 +4%	157.69 +19%	199.92 +27%	297.69 +49%	310.78 +4%	231.96 -25%	314.92 +36%	243.14 -23%	209.68 -14%	167.73 -20%	108.93 -35%	68.51 -37%	64.76 -5%	76.62 +18%	146.6 +91%	205.89 +40%	254.2 +23%	211.89 -17%	186.96 -12%	192.2 +3%	188.08 -2%

Income Statement Balance Sheet Cash Flow Statement

Lintec Corp
TSE:7966

Income Statement

Earnings Waterfall
Lintec Corp

Income Statement
Lintec Corp

See Also

Company

Help

Tools

Stocks

Lintec Corp TSE:7966

Income Statement

Earnings Waterfall Lintec Corp

Income Statement Lintec Corp

See Also

Company

Help

Tools

Stocks

Lintec Corp
TSE:7966

Earnings Waterfall
Lintec Corp

Income Statement
Lintec Corp