Income Statement

Revenue

+31%

+39%

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	131	0	0	243	0	0	313	0	0	275	0	0	257	499	730	959	919	882	849	816	777	737	697	651	594	542	486	518	500	491	493	400	361	322	283	249	238	226	208	194	174	154	138	126	117	111	102	98	92	83	89	86	0	0	0	166	0	0	0	159	0	0	0	146	0	0	0	148	0	0	0	307	0	0	0
Revenue	189 171 N/A	190 821 +1%	196 359 +3%	192 819 -2%	194 497 +1%	197 175 +1%	210 330 +7%	216 405 +3%	216 776 +0%	210 936 -3%	212 946 +1%	211 169 -1%	191 925 -9%	180 888 -6%	178 124 -2%	171 549 -4%	172 848 +1%	252 989 +46%	250 277 -1%	253 508 +1%	252 043 -1%	255 122 +1%	258 416 +1%	262 644 +2%	264 243 +1%	269 170 +2%	271 427 +1%	272 722 +0%	278 773 +2%	282 690 +1%	278 819 -1%	276 466 -1%	272 020 -2%	269 154 -1%	270 779 +1%	275 563 +2%	278 087 +1%	278 039 0%	281 734 +1%	277 180 -2%	277 333 +0%	282 249 +2%	282 253 +0%	286 667 +2%	290 633 +1%	286 977 -1%	287 860 +0%	288 931 +0%	289 296 +0%	299 029 +3%	307 153 +3%	314 934 +3%	319 044 +1%	311 554 -2%	314 283 +1%	306 818 -2%	310 609 +1%	308 426 -1%	308 161 0%	309 349 +0%	308 310 0%	317 600 +3%	320 497 +1%	326 466 +2%	329 733 +1%	339 898 +3%	349 234 +3%	358 093 +3%	368 796 +3%	370 142 +0%	378 639 +2%	383 196 +1%	390 532 +2%	404 010 +3%	412 502 +2%	423 110 +3%	431 589 +2%
Gross Profit
Cost of Revenue	(145 887)	(149 028)	(154 973)	(154 092)	(156 435)	(156 557)	(162 839)	(164 276)	(165 299)	(159 133)	(160 433)	(158 960)	(142 710)	(136 595)	(133 708)	(129 283)	(129 195)	(187 108)	(183 662)	(187 978)	(187 683)	(191 561)	(194 457)	(198 272)	(197 805)	(205 624)	(207 529)	(211 489)	(218 311)	(219 079)	(216 167)	(212 042)	(206 933)	(205 712)	(207 924)	(212 453)	(213 278)	(213 428)	(216 032)	(211 446)	(212 055)	(215 521)	(215 408)	(218 589)	(221 685)	(218 174)	(218 821)	(218 440)	(217 833)	(225 859)	(232 250)	(238 199)	(240 335)	(231 754)	(233 616)	(227 078)	(230 766)	(229 209)	(227 867)	(228 460)	(226 630)	(234 462)	(236 802)	(240 905)	(243 297)	(250 547)	(257 708)	(263 967)	(272 448)	(272 968)	(280 230)	(283 520)	(289 355)	(298 179)	(304 520)	(312 242)	(316 506)
Gross Profit	43 284 N/A	41 793 -3%	41 386 -1%	38 727 -6%	38 062 -2%	40 618 +7%	47 491 +17%	52 129 +10%	51 477 -1%	51 803 +1%	52 513 +1%	52 209 -1%	49 215 -6%	44 293 -10%	44 416 +0%	42 266 -5%	43 653 +3%	65 881 +51%	66 615 +1%	65 530 -2%	64 360 -2%	63 561 -1%	63 959 +1%	64 372 +1%	66 438 +3%	63 546 -4%	63 898 +1%	61 233 -4%	60 462 -1%	63 611 +5%	62 652 -2%	64 424 +3%	65 087 +1%	63 442 -3%	62 855 -1%	63 110 +0%	64 809 +3%	64 611 0%	65 702 +2%	65 734 +0%	65 278 -1%	66 728 +2%	66 845 +0%	68 078 +2%	68 948 +1%	68 803 0%	69 039 +0%	70 491 +2%	71 463 +1%	73 170 +2%	74 903 +2%	76 735 +2%	78 709 +3%	79 800 +1%	80 667 +1%	79 740 -1%	79 843 +0%	79 217 -1%	80 294 +1%	80 889 +1%	81 680 +1%	83 138 +2%	83 695 +1%	85 561 +2%	86 436 +1%	89 351 +3%	91 526 +2%	94 126 +3%	96 348 +2%	97 174 +1%	98 409 +1%	99 676 +1%	101 177 +2%	105 831 +5%	107 982 +2%	110 868 +3%	115 083 +4%
Operating Income
Operating Expenses	(45 696)	(45 831)	(43 648)	(42 454)	(41 102)	(44 873)	(54 163)	(50 305)	(49 947)	(43 024)	(48 307)	(48 137)	(47 725)	(47 461)	(46 477)	(45 463)	(45 221)	(61 194)	(58 097)	(58 378)	(56 404)	(56 251)	(55 125)	(54 802)	(54 103)	(55 235)	(55 082)	(54 775)	(54 313)	(54 037)	(54 040)	(53 899)	(53 634)	(52 518)	(51 639)	(51 258)	(50 872)	(52 086)	(52 672)	(52 511)	(52 904)	(52 414)	(52 341)	(52 052)	(52 670)	(52 471)	(52 675)	(52 735)	(52 459)	(52 548)	(52 671)	(53 210)	(53 683)	(53 661)	(54 701)	(54 062)	(53 589)	(53 863)	(55 170)	(54 967)	(55 619)	(56 294)	(57 279)	(58 552)	(59 434)	(59 912)	(61 438)	(62 175)	(62 845)	(63 393)	(64 611)	(65 458)	(67 230)	(67 300)	(68 323)	(69 752)	(72 190)
Selling, General & Administrative	(46 000)	(45 831)	(43 648)	(40 555)	(41 102)	(44 873)	(47 839)	(50 305)	(48 875)	(49 005)	(44 976)	(44 643)	(44 500)	(44 127)	(43 151)	(41 640)	(41 079)	(53 829)	(53 800)	(55 479)	(55 022)	(51 339)	(55 124)	(54 801)	(54 102)	(50 373)	(55 081)	(54 774)	(54 311)	(49 377)	(54 040)	(53 898)	(53 634)	(48 180)	(51 636)	(51 257)	(50 871)	(48 049)	(52 672)	(52 511)	(52 903)	(48 959)	(52 340)	(52 050)	(52 669)	(49 472)	(52 674)	(52 734)	(52 458)	(48 589)	(52 671)	(53 209)	(53 682)	(49 147)	(53 136)	(52 792)	(52 772)	(49 071)	(54 870)	(54 679)	(55 288)	(52 345)	(56 950)	(58 130)	(59 109)	(56 002)	(61 073)	(61 740)	(62 532)	(58 826)	(64 035)	(65 101)	(66 723)	(62 184)	(68 047)	(69 100)	(70 112)
Research & Development	0	0	0	0	0	0	0	0	(1 072)	(2 242)	(3 331)	(3 494)	(3 225)	(3 334)	(3 326)	(3 823)	(4 142)	(5 524)	0	0	0	(4 912)	0	0	0	(4 861)	0	0	0	(4 659)	0	0	0	(4 337)	0	0	0	0	0	0	0	(3 454)	0	0	0	(2 998)	0	0	0	(3 958)	0	0	0	(4 512)	0	0	0	(4 952)	0	0	0	(4 121)	0	0	0	(3 953)	0	0	0	(4 534)	0	0	0	(5 226)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 841)	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
Other Operating Expenses	304	0	0	(1 899)	0	0	(6 324)	0	0	8 223	0	0	0	0	0	0	0	0	(4 297)	(2 899)	(1 382)	0	(1)	0	0	(1)	(1)	(1)	(2)	(1)	0	(1)	0	(1)	(3)	(1)	0	(4 037)	0	0	(1)	(1)	(1)	0	0	(1)	(1)	(1)	(1)	(1)	0	(1)	(1)	(2)	(1 565)	(1 270)	(817)	160	(300)	(288)	(331)	172	(329)	(422)	(325)	43	(365)	(435)	(313)	(33)	(576)	(357)	(507)	110	(276)	(652)	(2 078)
Operating Income	(2 412) N/A	(4 038) -67%	(2 262) +44%	(3 727) -65%	(3 040) +18%	(4 255) -40%	(6 672) -57%	1 824 N/A	1 530 -16%	8 779 +474%	4 206 -52%	4 072 -3%	1 490 -63%	(3 168) N/A	(2 061) +35%	(3 197) -55%	(1 568) +51%	4 687 N/A	8 518 +82%	7 152 -16%	7 956 +11%	7 310 -8%	8 834 +21%	9 570 +8%	12 335 +29%	8 311 -33%	8 816 +6%	6 458 -27%	6 149 -5%	9 574 +56%	8 612 -10%	10 525 +22%	11 453 +9%	10 924 -5%	11 216 +3%	11 852 +6%	13 937 +18%	12 525 -10%	13 030 +4%	13 223 +1%	12 374 -6%	14 314 +16%	14 504 +1%	16 026 +10%	16 278 +2%	16 332 +0%	16 364 +0%	17 756 +9%	19 004 +7%	20 622 +9%	22 232 +8%	23 525 +6%	25 026 +6%	26 139 +4%	25 966 -1%	25 678 -1%	26 254 +2%	25 354 -3%	25 124 -1%	25 922 +3%	26 061 +1%	26 844 +3%	26 416 -2%	27 009 +2%	27 002 0%	29 439 +9%	30 088 +2%	31 951 +6%	33 503 +5%	33 781 +1%	33 798 +0%	34 218 +1%	33 947 -1%	38 531 +14%	39 659 +3%	41 116 +4%	42 893 +4%
Pre-Tax Income
Interest Income Expense	(504)	(181)	(187)	141	79	63	173	(484)	(491)	(1 087)	(495)	(572)	(497)	(411)	(439)	(462)	(478)	606	(605)	(567)	(548)	(434)	(348)	(301)	(267)	(52)	(169)	4	348	445	540	433	1 381	1 397	1 860	2 323	1 159	759	523	154	151	345	273	187	183	162	202	251	321	(241)	(192)	(235)	(173)	81	(143)	(370)	(442)	(70)	157	979	1 320	1 098	3 843	3 546	2 393	767	572	611	1 031	386	1 058	(267)	1 314	1 197	522	2 071	1 756
Non-Reccuring Items	(238)	(46)	(61)	(187)	(284)	56	(489)	(6 041)	(6 461)	(5 465)	(282)	(340)	(1 131)	(803)	(1 714)	(1 299)	(1 077)	(1 346)	(1 117)	(1 260)	(2 008)	(6 412)	(6 545)	(11 530)	(10 639)	(5 648)	(5 917)	(445)	(733)	(1 894)	(1 310)	(1 496)	(1 135)	(1 092)	(1 264)	(1 102)	(2 053)	(882)	(920)	(1 044)	(624)	(1 041)	(794)	(1 175)	(916)	(1 204)	(1 381)	(1 184)	(1 291)	(1 146)	(1 141)	(1 254)	(1 623)	(1 729)	0	0	0	(513)	0	0	0	1 635	0	0	0	(206)	(53)	0	0	(15)	0	0	0	(916)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(42)	(59)	(59)	(60)	(52)	(49)	(13)	(4)	(100)	(103)	0	0	(112)	(18)	(23)	(30)	(36)	(30)	(50)	(54)	(95)	(90)	(66)	(103)	(123)	(122)	(126)	(79)	0	(207)	(226)	(228)	(53)	44	80	19	36	0	0	0	(13)	0	0	0	(23)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	275	14	217	34	134	(107)	103	407	405	379	27	39	157	254	271	214	67	(7)	(64)	(188)	(31)	237	347	397	315	62	209	191	118	128	103	(28)	61	119	143	(787)	(758)	(683)	(706)	297	145	(12)	27	102	294	205	110	208	158	268	629	515	763	737	341	296	36	(48)	(1)	(2)	0	(2)	(2)	0	0	1	0	0	0	12	1	2	0	(23)	0	0	(1)
Pre-Tax Income	(2 879) N/A	(4 251) -48%	(2 293) +46%	(3 739) -63%	(3 111) +17%	(4 243) -36%	(6 885) -62%	(4 294) +38%	(5 017) -17%	2 564 N/A	3 397 +32%	3 140 -8%	(41) N/A	(4 180) -10 095%	(3 992) +4%	(4 757) -19%	(3 060) +36%	3 840 N/A	6 629 +73%	5 137 -23%	5 369 +5%	589 -89%	2 270 +285%	(1 887) N/A	1 714 N/A	2 637 +54%	2 909 +10%	6 158 +112%	5 828 -5%	8 158 +40%	7 855 -4%	9 368 +19%	11 657 +24%	11 225 -4%	11 833 +5%	12 160 +3%	12 206 +0%	11 719 -4%	11 720 +0%	12 404 +6%	11 818 -5%	13 553 +15%	14 054 +4%	15 220 +8%	15 858 +4%	15 531 -2%	15 295 -2%	17 031 +11%	18 192 +7%	19 490 +7%	21 528 +10%	22 551 +5%	23 993 +6%	25 205 +5%	26 164 +4%	25 604 -2%	25 848 +1%	24 723 -4%	25 280 +2%	26 899 +6%	27 379 +2%	29 575 +8%	30 257 +2%	30 555 +1%	29 395 -4%	30 001 +2%	30 607 +2%	32 561 +6%	34 533 +6%	34 164 -1%	34 857 +2%	33 953 -3%	35 263 +4%	38 789 +10%	40 182 +4%	43 187 +7%	44 648 +3%
Net Income
Tax Provision	1 018	1 511	719	1 562	1 156	1 635	(205)	(1 222)	(1 181)	(2 058)	(2 526)	(2 689)	(1 089)	526	563	1 064	414	(1 362)	(2 143)	(1 445)	(12 570)	(13 044)	(13 748)	(13 778)	(3 827)	(1 268)	(1 451)	(656)	(778)	(1 829)	(1 527)	(2 685)	(3 036)	(3 922)	(4 104)	(4 343)	(4 390)	(2 760)	(2 709)	(2 430)	(2 217)	(3 255)	(3 313)	(3 694)	(3 880)	(3 465)	(3 175)	(3 498)	(3 834)	(5 057)	(5 867)	(6 421)	(6 873)	(6 924)	(7 401)	(7 285)	(7 524)	(7 956)	(8 111)	(8 593)	(8 720)	(8 915)	(9 228)	(9 280)	(8 888)	(9 661)	(9 740)	(9 411)	(9 528)	(8 662)	(8 879)	(9 558)	(10 485)	(11 526)	(11 965)	(12 306)	(12 491)
Income from Continuing Operations	(1 861)	(2 740)	(1 574)	(2 177)	(1 955)	(2 608)	(7 090)	(5 516)	(6 198)	506	871	451	(1 130)	(3 654)	(3 429)	(3 693)	(2 646)	2 478	4 486	3 692	(7 201)	(12 455)	(11 478)	(15 665)	(2 113)	1 369	1 458	5 502	5 050	6 329	6 328	6 683	8 621	7 303	7 729	7 817	7 816	8 959	9 011	9 974	9 601	10 298	10 741	11 526	11 978	12 066	12 120	13 533	14 358	14 433	15 661	16 130	17 120	18 281	18 763	18 319	18 324	16 767	17 169	18 306	18 659	20 660	21 029	21 275	20 507	20 340	20 867	23 150	25 005	25 502	25 978	24 395	24 778	27 263	28 217	30 881	32 157
Income to Minority Interest	(23)	(59)	(101)	(114)	(113)	43	84	119	113	132	214	291	307	346	291	253	127	96	(58)	(58)	(68)	(44)	(45)	(56)	(54)	(118)	(112)	(77)	(71)	(24)	(29)	(57)	(62)	(56)	(47)	(38)	(32)	(38)	(40)	(36)	(24)	(36)	(43)	(51)	(73)	(116)	(102)	(115)	(170)	(195)	(189)	(157)	(25)	(98)	(74)	(52)	(116)	(127)	(160)	(304)	(286)	(169)	(139)	(48)	(88)	(137)	(216)	(232)	(215)	(255)	(204)	(205)	(232)	(297)	(316)	(361)	(410)
Net Income (Common)	(1 885) N/A	(2 799) -48%	(1 675) +40%	(2 288) -37%	(2 068) +10%	(2 562) -24%	(7 007) -173%	(5 396) +23%	(6 087) -13%	636 N/A	1 085 +71%	742 -32%	(820) N/A	(3 307) -303%	(3 135) +5%	(3 436) -10%	(2 514) +27%	2 574 N/A	4 425 +72%	3 628 -18%	(7 276) N/A	(12 498) -72%	(11 523) +8%	(15 719) -36%	(2 166) +86%	1 250 N/A	1 345 +8%	5 426 +303%	4 977 -8%	6 305 +27%	6 299 0%	6 624 +5%	8 559 +29%	7 246 -15%	7 682 +6%	7 779 +1%	7 784 +0%	8 920 +15%	8 970 +1%	9 936 +11%	9 577 -4%	10 261 +7%	10 696 +4%	11 474 +7%	11 903 +4%	11 949 +0%	12 018 +1%	13 417 +12%	14 187 +6%	14 238 +0%	15 472 +9%	15 974 +3%	17 096 +7%	18 182 +6%	18 687 +3%	18 265 -2%	18 205 0%	16 639 -9%	17 007 +2%	18 000 +6%	18 373 +2%	20 490 +12%	20 892 +2%	21 227 +2%	20 418 -4%	20 203 -1%	20 648 +2%	22 916 +11%	24 787 +8%	25 246 +2%	25 771 +2%	24 188 -6%	24 546 +1%	26 965 +10%	27 900 +3%	30 519 +9%	31 745 +4%
EPS (Diluted)	-17.63 N/A	-26.65 -51%	-17.63 +34%	-23.34 -32%	-22 +6%	-26.67 -21%	-72.23 -171%	-56.2 +22%	-63.4 -13%	6.55 N/A	11.29 +72%	7.72 -32%	-8.45 N/A	-34.44 -308%	-32.65 +5%	-35.79 -10%	-26.74 +25%	27.09 N/A	47.07 +74%	38.59 -18%	-77.4 N/A	-132.95 -72%	-122.58 +8%	-167.22 -36%	-23.05 +86%	13.3 N/A	13.72 +3%	50.24 +266%	46.08 -8%	60.04 +30%	56.74 -5%	63.69 +12%	79.25 +24%	67.17 -15%	71.12 +6%	72.02 +1%	72.07 +0%	82.71 +15%	83.05 +0%	91.99 +11%	88.67 -4%	96.05 +8%	105.9 +10%	113.6 +7%	117.85 +4%	118.69 +1%	118.99 +0%	132.84 +12%	141.38 +6%	141.39 +0%	153.66 +9%	158.6 +3%	169.74 +7%	180.52 +6%	185.55 +3%	181.32 -2%	180.72 0%	165.17 -9%	168.83 +2%	178.66 +6%	182.36 +2%	203.38 +12%	207.36 +2%	210.64 +2%	202.6 -4%	200.48 -1%	204.89 +2%	227.34 +11%	245.88 +8%	250.46 +2%	256.26 +2%	245.57 -4%	249.7 +2%	272.02 +9%	284.47 +5%	312.62 +10%	327.29 +5%

Income Statement Balance Sheet Cash Flow Statement

Biprogy Inc
TSE:8056

Income Statement

Earnings Waterfall
Biprogy Inc

Income Statement
Biprogy Inc

See Also

Company

Help

Tools

Stocks

Biprogy Inc TSE:8056

Income Statement

Earnings Waterfall Biprogy Inc

Income Statement Biprogy Inc

See Also

Company

Help

Tools

Stocks

Biprogy Inc
TSE:8056

Earnings Waterfall
Biprogy Inc

Income Statement
Biprogy Inc