Income Statement

Revenue

+21%

+38%

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	0	0	0	2	0	0	0	0	0	3	0	4	5	2	0	2	2	2	0	0	1	1	0	0	0	1	0	0	0	0	0	0	21	28	41	57	50	56	63	71	80	102	100	117	123	116	127	113	106	100	90	85	84	89	101	117	152	214	256	284	289	269	259	250	262	244	0	0	0
Revenue	79 129 N/A	80 127 +1%	83 339 +4%	87 162 +5%	90 484 +4%	91 670 +1%	91 222 0%	90 440 -1%	89 043 -2%	88 197 -1%	88 127 0%	87 915 0%	85 683 -3%	83 309 -3%	80 078 -4%	80 222 +0%	80 529 +0%	82 133 +2%	112 118 +37%	112 816 +1%	114 216 +1%	116 263 +2%	118 518 +2%	121 587 +3%	122 648 +1%	123 599 +1%	123 150 0%	123 610 +0%	125 194 +1%	126 933 +1%	131 978 +4%	133 838 +1%	134 658 +1%	133 678 -1%	132 050 -1%	131 701 0%	132 325 +0%	133 499 +1%	133 972 +0%	134 747 +1%	134 705 0%	134 233 0%	135 640 +1%	140 955 +4%	146 154 +4%	152 625 +4%	156 390 +2%	156 787 +0%	156 850 +0%	158 671 +1%	160 422 +1%	161 045 +0%	164 523 +2%	162 214 -1%	161 265 -1%	157 638 -2%	150 741 -4%	148 594 -1%	145 316 -2%	144 558 -1%	145 731 +1%	145 865 +0%	149 481 +2%	153 709 +3%	161 252 +5%	169 022 +5%	176 022 +4%	182 544 +4%	184 908 +1%	188 999 +2%	189 859 +0%	191 327 +1%	193 125 +1%	197 152 +2%	200 378 +2%	203 049 +1%	205 392 +1%	204 482 0%
Gross Profit
Cost of Revenue	(56 715)	(58 086)	(61 265)	(64 360)	(67 098)	(67 980)	(67 496)	(66 877)	(65 592)	(65 146)	(64 640)	(64 145)	(61 524)	(59 166)	(56 411)	(56 506)	(56 816)	(57 805)	(79 180)	(79 798)	(80 904)	(82 717)	(84 742)	(87 285)	(88 280)	(88 913)	(88 614)	(88 764)	(90 123)	(91 641)	(95 922)	(97 578)	(97 801)	(96 832)	(94 540)	(93 792)	(93 948)	(94 463)	(94 445)	(94 710)	(94 625)	(94 309)	(95 535)	(99 104)	(102 311)	(106 460)	(108 818)	(109 189)	(109 060)	(109 839)	(109 702)	(109 301)	(111 262)	(109 329)	(108 340)	(106 190)	(101 516)	(99 913)	(97 676)	(99 562)	(102 381)	(104 720)	(109 519)	(110 195)	(113 573)	(116 791)	(119 647)	(124 071)	(125 779)	(129 668)	(130 899)	(132 394)	(134 110)	(136 537)	(138 005)	(140 017)	(141 376)	(140 196)
Gross Profit	22 414 N/A	22 041 -2%	22 074 +0%	22 802 +3%	23 386 +3%	23 690 +1%	23 726 +0%	23 563 -1%	23 451 0%	23 051 -2%	23 487 +2%	23 770 +1%	24 159 +2%	24 143 0%	23 667 -2%	23 716 +0%	23 713 0%	24 328 +3%	32 938 +35%	33 018 +0%	33 312 +1%	33 546 +1%	33 776 +1%	34 302 +2%	34 368 +0%	34 686 +1%	34 536 0%	34 846 +1%	35 071 +1%	35 292 +1%	36 056 +2%	36 260 +1%	36 857 +2%	36 846 0%	37 510 +2%	37 909 +1%	38 377 +1%	39 036 +2%	39 527 +1%	40 037 +1%	40 080 +0%	39 924 0%	40 105 +0%	41 851 +4%	43 843 +5%	46 165 +5%	47 572 +3%	47 598 +0%	47 790 +0%	48 832 +2%	50 720 +4%	51 744 +2%	53 261 +3%	52 885 -1%	52 925 +0%	51 448 -3%	49 225 -4%	48 681 -1%	47 640 -2%	44 996 -6%	43 350 -4%	41 145 -5%	39 962 -3%	43 514 +9%	47 679 +10%	52 231 +10%	56 375 +8%	58 473 +4%	59 129 +1%	59 331 +0%	58 960 -1%	58 933 0%	59 015 +0%	60 615 +3%	62 373 +3%	63 032 +1%	64 016 +2%	64 286 +0%
Operating Income
Operating Expenses	(17 080)	(16 899)	(16 929)	(17 573)	(18 225)	(18 609)	(18 759)	(18 350)	(18 139)	(18 113)	(18 766)	(19 399)	(19 594)	(19 607)	(19 409)	(19 720)	(19 591)	(19 480)	(25 774)	(25 497)	(25 496)	(25 722)	(26 679)	(27 030)	(27 177)	(27 174)	(26 516)	(26 243)	(26 171)	(26 580)	(27 104)	(27 616)	(28 086)	(28 405)	(29 479)	(29 410)	(29 711)	(30 351)	(30 415)	(31 083)	(31 969)	(32 373)	(32 533)	(35 162)	(37 406)	(39 598)	(42 539)	(43 131)	(43 363)	(44 545)	(44 825)	(45 254)	(45 324)	(44 568)	(43 657)	(42 711)	(41 959)	(41 522)	(40 939)	(38 767)	(36 487)	(34 030)	(32 003)	(32 681)	(33 462)	(34 546)	(36 095)	(36 512)	(37 588)	(38 703)	(39 857)	(41 625)	(42 792)	(43 836)	(44 199)	(44 544)	(45 036)	(45 157)
Selling, General & Administrative	(17 080)	(16 899)	(16 929)	(17 573)	(18 225)	(18 609)	(18 759)	(18 350)	(18 139)	(18 113)	(18 766)	(19 399)	(19 594)	(19 607)	(19 409)	(19 720)	(19 591)	(19 480)	(25 648)	(25 497)	(25 496)	(25 722)	(26 679)	(27 029)	(27 176)	(27 173)	(26 425)	(26 243)	(26 171)	(26 581)	(26 988)	(27 614)	(28 083)	(28 402)	(29 374)	(29 409)	(29 710)	(30 350)	(30 302)	(31 083)	(31 970)	(32 373)	(32 413)	(35 161)	(37 405)	(39 597)	(42 452)	(43 130)	(43 362)	(44 544)	(44 713)	(45 253)	(45 323)	(44 567)	(43 550)	(42 710)	(41 959)	(41 520)	(40 844)	(38 767)	(36 484)	(34 030)	(32 002)	(32 678)	(33 461)	(34 544)	(36 094)	(36 511)	(37 588)	(38 704)	(39 856)	(41 626)	(42 791)	(43 834)	(43 521)	(44 542)	(45 035)	(45 156)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(126)	0	0	0	0	0	0	0	(91)	0	0	0	(114)	0	0	0	(104)	0	0	0	0	0	0	0	(119)	0	0	0	(86)	0	0	0	(111)	0	0	0	(106)	0	0	0	(94)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(677)	0	0	0
Other Operating Expenses	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)	0	0	0	1	(2)	(2)	(3)	(3)	(2)	(1)	(1)	(1)	(113)	0	1	0	(1)	(1)	0	0	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	(2)	(1)	0	(3)	0	(1)	(3)	0	0	(1)	(1)	0	1	(1)	0	(1)	(2)	(1)	(2)	0	0
Operating Income	5 334 N/A	5 142 -4%	5 145 +0%	5 229 +2%	5 161 -1%	5 081 -2%	4 967 -2%	5 213 +5%	5 312 +2%	4 938 -7%	4 721 -4%	4 371 -7%	4 565 +4%	4 536 -1%	4 258 -6%	3 996 -6%	4 122 +3%	4 848 +18%	7 164 +48%	7 521 +5%	7 816 +4%	7 824 +0%	7 097 -9%	7 272 +2%	7 191 -1%	7 512 +4%	8 020 +7%	8 603 +7%	8 900 +3%	8 712 -2%	8 952 +3%	8 644 -3%	8 771 +1%	8 441 -4%	8 031 -5%	8 499 +6%	8 666 +2%	8 685 +0%	9 112 +5%	8 954 -2%	8 111 -9%	7 551 -7%	7 572 +0%	6 689 -12%	6 437 -4%	6 567 +2%	5 033 -23%	4 467 -11%	4 427 -1%	4 287 -3%	5 895 +38%	6 490 +10%	7 937 +22%	8 317 +5%	9 268 +11%	8 737 -6%	7 266 -17%	7 159 -1%	6 701 -6%	6 229 -7%	6 863 +10%	7 115 +4%	7 959 +12%	10 833 +36%	14 217 +31%	17 685 +24%	20 280 +15%	21 961 +8%	21 541 -2%	20 628 -4%	19 103 -7%	17 308 -9%	16 223 -6%	16 779 +3%	18 174 +8%	18 488 +2%	18 980 +3%	19 129 +1%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	60	113	171	163	138	123	19	47	28	102	151	(314)	(392)	(185)	(694)	(254)	76	84	490	494	326	288	206	181	131	139	152	152	133	113	210	270	1 075	1 362	1 391	1 429	731	596	584	525	540	409	402	382	276	320	249	237	260	112	65	31	105	633	603	571	435	(181)	(219)	(238)	(179)	147	106	150	60	(36)	53	175	173
Non-Reccuring Items	(102)	(723)	(722)	(730)	(184)	(174)	(142)	(224)	(271)	(274)	(90)	(120)	(126)	(146)	(165)	(212)	(179)	(125)	(327)	(323)	(250)	(273)	(163)	(174)	(214)	(683)	(595)	(626)	(641)	(108)	(26)	(34)	(887)	(1 169)	(1 364)	(1 367)	(536)	(255)	(124)	3	(66)	(70)	(3)	(112)	(12)	(13)	(191)	(189)	(275)	(274)	(1 412)	(1 420)	(1 338)	(1 334)	(6 029)	(6 013)	(5 914)	(5 789)	144	(70)	(147)	(260)	(5 309)	(5 318)	(5 333)	(5 341)	(283)	(252)	(259)	124	242	182	169	(222)	24	(15)	403	409
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(2)	(1)	(14)	(15)	(19)	8	8	8	(9)	(11)	(10)	(10)	(10)	(11)	(10)	(8)	(6)	(4)	(4)	(4)	(5)	(26)	(26)	(26)	(24)	12	13	23	22	0	0	(10)	(3)	5	5	5	5	10	0	9	2	(6)	157	157	156	158	(4)	0	0	(223)	10	14	39	70	69	64	107	131	132	131	73	11	10	11	2	0	0	(1)	1
Total Other Income	112	134	159	186	174	212	260	299	304	217	173	106	127	150	196	216	236	233	311	299	299	296	282	553	477	473	207	260	315	329	270	396	371	335	340	213	236	259	248	281	294	282	298	262	206	186	127	274	285	308	401	334	308	296	257	221	235	274	229	154	156	122	153	295	401	464	495	471	465	515	613	630	645	615	533	520	515	521
Pre-Tax Income	5 344 N/A	4 553 -15%	4 582 +1%	4 685 +2%	5 151 +10%	5 119 -1%	5 085 -1%	5 288 +4%	5 345 +1%	4 939 -8%	4 916 0%	4 514 -8%	4 714 +4%	4 659 -1%	4 420 -5%	4 027 -9%	4 234 +5%	4 975 +18%	7 239 +46%	7 638 +6%	7 541 -1%	7 445 -1%	7 020 -6%	6 947 -1%	7 192 +4%	7 372 +3%	7 712 +5%	8 723 +13%	9 064 +4%	9 254 +2%	9 458 +2%	9 186 -3%	8 410 -8%	7 714 -8%	7 158 -7%	7 510 +5%	8 541 +14%	8 844 +4%	9 349 +6%	9 448 +1%	8 599 -9%	8 835 +3%	9 234 +5%	8 235 -11%	8 065 -2%	7 476 -7%	5 575 -25%	5 136 -8%	4 971 -3%	4 863 -2%	5 287 +9%	5 963 +13%	7 446 +25%	7 711 +4%	3 974 -48%	3 190 -20%	1 824 -43%	1 904 +4%	6 963 +266%	6 389 -8%	6 918 +8%	7 121 +3%	3 506 -51%	6 482 +85%	9 920 +53%	13 350 +35%	20 442 +53%	22 093 +8%	21 640 -2%	21 161 -2%	20 116 -5%	18 236 -9%	17 198 -6%	17 234 +0%	18 695 +8%	19 046 +2%	20 072 +5%	20 233 +1%
Net Income
Tax Provision	(2 216)	(1 904)	(1 930)	(1 998)	(2 209)	(2 205)	(2 188)	(2 253)	(2 272)	(2 080)	(2 098)	(1 973)	(2 085)	(2 142)	(2 072)	(1 941)	(1 926)	(2 098)	(2 992)	(3 090)	(3 015)	(3 177)	(2 864)	(2 865)	(2 742)	(2 598)	(2 905)	(3 211)	(3 558)	(3 657)	(3 998)	(3 816)	(3 484)	(3 210)	(2 755)	(2 804)	(3 070)	(2 926)	(2 956)	(2 841)	(2 562)	(2 661)	(2 663)	(2 565)	(2 552)	(2 419)	(1 060)	(831)	(731)	(749)	(1 774)	(1 819)	(2 316)	(2 411)	(2 561)	(2 543)	(2 121)	(2 107)	(2 280)	(2 162)	(2 485)	(2 693)	(3 096)	(4 050)	(4 976)	(5 727)	(6 437)	(6 936)	(6 752)	(6 642)	(5 824)	(5 302)	(5 032)	(5 042)	(6 110)	(6 143)	(6 216)	(6 290)
Income from Continuing Operations	3 128	2 649	2 652	2 687	2 942	2 914	2 897	3 035	3 073	2 859	2 818	2 541	2 629	2 517	2 348	2 086	2 308	2 877	4 247	4 548	4 526	4 268	4 156	4 082	4 450	4 774	4 807	5 512	5 506	5 597	5 460	5 370	4 926	4 504	4 403	4 706	5 471	5 918	6 393	6 607	6 037	6 174	6 571	5 670	5 513	5 057	4 515	4 305	4 240	4 114	3 513	4 144	5 130	5 300	1 413	647	(297)	(203)	4 683	4 227	4 433	4 428	410	2 432	4 944	7 623	14 005	15 157	14 888	14 519	14 292	12 934	12 166	12 192	12 585	12 903	13 856	13 943
Income to Minority Interest	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	79	81	159	66	84	78	11	19	33	69	69	97	71	(16)	(77)	(133)	0	0	0	0	0	0	0	0	0	0	15	(17)	4	29	6
Net Income (Common)	3 124 N/A	2 647 -15%	2 650 +0%	2 687 +1%	2 940 +9%	2 913 -1%	2 897 -1%	3 033 +5%	3 073 +1%	2 858 -7%	2 818 -1%	2 541 -10%	2 627 +3%	2 516 -4%	2 347 -7%	2 087 -11%	2 308 +11%	2 873 +24%	4 242 +48%	4 541 +7%	4 520 0%	4 265 -6%	4 151 -3%	4 081 -2%	4 448 +9%	4 773 +7%	4 806 +1%	5 512 +15%	5 506 0%	5 596 +2%	5 459 -2%	5 369 -2%	4 924 -8%	4 503 -9%	4 402 -2%	4 705 +7%	5 471 +16%	5 916 +8%	6 393 +8%	6 607 +3%	6 037 -9%	6 174 +2%	6 570 +6%	5 669 -14%	5 511 -3%	5 056 -8%	4 514 -11%	4 381 -3%	4 320 -1%	4 272 -1%	3 579 -16%	4 229 +18%	5 209 +23%	5 312 +2%	1 432 -73%	681 -52%	(228) N/A	(135) +41%	4 780 N/A	4 298 -10%	4 416 +3%	4 351 -1%	276 -94%	2 317 +739%	4 886 +111%	7 615 +56%	14 005 +84%	15 158 +8%	14 888 -2%	14 519 -2%	14 291 -2%	12 932 -10%	12 165 -6%	12 206 +0%	12 567 +3%	12 908 +3%	13 885 +8%	13 948 +0%
EPS (Diluted)	39.04 N/A	32.67 -16%	33.12 +1%	33.58 +1%	36.29 +8%	36.41 +0%	36.21 -1%	37.44 +3%	38.41 +3%	35.72 -7%	34.79 -3%	31.76 -9%	32.83 +3%	31.06 -5%	29.33 -6%	26.08 -11%	28.85 +11%	35.91 +24%	53.02 +48%	56.76 +7%	56.5 0%	53.31 -6%	51.88 -3%	51.01 -2%	55.6 +9%	59.66 +7%	60.07 +1%	72.52 +21%	72.44 0%	73.63 +2%	71.82 -2%	70.64 -2%	64.78 -8%	59.24 -9%	58.34 -2%	65.34 +12%	75.98 +16%	83.32 +10%	89.81 +8%	97.16 +8%	88.77 -9%	92.14 +4%	97.39 +6%	84.61 -13%	83.5 -1%	77.78 -7%	68.83 -12%	68.45 -1%	68.57 +0%	67.89 -1%	57.16 -16%	68.99 +21%	85.44 +24%	87.53 +2%	23.55 -73%	11.23 -52%	-3.76 N/A	-2.22 +41%	78.92 N/A	71.32 -10%	73.92 +4%	73.68 0%	4.64 -94%	39.48 +751%	83.21 +111%	129.68 +56%	238.55 +84%	258.15 +8%	253.43 -2%	247.14 -2%	243.3 -2%	220.19 -9%	206.98 -6%	207.63 +0%	213.88 +3%	219.61 +3%	236.18 +8%	237.24 +0%

Income Statement Balance Sheet Cash Flow Statement

Sangetsu Corp
TSE:8130

Income Statement

Earnings Waterfall
Sangetsu Corp

Income Statement
Sangetsu Corp

See Also

Company

Help

Tools

Stocks

Sangetsu Corp TSE:8130

Income Statement

Earnings Waterfall Sangetsu Corp

Income Statement Sangetsu Corp

See Also

Company

Help

Tools

Stocks

Sangetsu Corp
TSE:8130

Earnings Waterfall
Sangetsu Corp

Income Statement
Sangetsu Corp