Income Statement

Revenue

-11%

-17%

10Y

Currency: JPY

	May-2005	Aug-2005	Nov-2005	May-2006	Aug-2006	Nov-2006	May-2007	Aug-2007	Nov-2007	May-2008	Aug-2008	Nov-2008	May-2009	Aug-2009	Nov-2009	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	16	0	0	10	0	0	6	0	0	7	0	0	18	0	0	18	37	55	72	70	66	63	61	58	55	53	49	47	46	43	42	41	40	40	39	39	38	38	40	40	42	42	40	39	33	36	35	34	35	29	28	25	23	20	17	15	14	14	13	13	14	13	12	11	9	8	8	8	8	8	8	8	8	9	9	0	0	0
Revenue	127 939 N/A	128 697 +1%	132 369 +3%	133 905 +1%	136 229 +2%	136 821 +0%	136 318 0%	136 022 0%	135 050 -1%	133 844 -1%	131 675 -2%	131 127 0%	130 371 -1%	128 483 -1%	125 882 -2%	122 639 -3%	120 385 -2%	118 353 -2%	157 137 +33%	154 422 -2%	154 295 0%	154 292 0%	154 086 0%	155 012 +1%	153 407 -1%	151 873 -1%	150 323 -1%	149 383 -1%	149 000 0%	147 604 -1%	147 423 0%	147 584 +0%	146 145 -1%	144 238 -1%	143 005 -1%	142 988 0%	143 577 +0%	145 151 +1%	144 504 0%	143 205 -1%	141 919 -1%	140 005 -1%	137 017 -2%	134 643 -2%	132 826 -1%	129 958 -2%	127 634 -2%	124 451 -2%	121 926 -2%	119 874 -2%	118 568 -1%	117 512 -1%	116 872 -1%	115 916 -1%	113 530 -2%	102 869 -9%	101 620 -1%	98 116 -3%	94 227 -4%	96 715 +3%	90 931 -6%	88 565 -3%	88 651 +0%	89 566 +1%	90 291 +1%	91 101 +1%	92 119 +1%	93 336 +1%	93 940 +1%	94 213 +0%	93 320 -1%	93 512 +0%	94 085 +1%	94 905 +1%	91 835 -3%	88 135 -4%	84 811 -4%	81 339 -4%
Gross Profit
Cost of Revenue	(76 530)	(76 772)	(78 226)	(78 552)	(79 553)	(79 261)	(78 632)	(77 785)	(77 130)	(75 668)	(76 257)	(75 070)	(74 153)	(70 819)	(69 159)	(67 626)	(65 506)	(64 060)	(85 463)	(82 884)	(82 015)	(81 621)	(81 020)	(81 041)	(79 814)	(78 383)	(76 882)	(75 968)	(75 584)	(75 123)	(75 381)	(75 646)	(75 251)	(74 441)	(74 000)	(74 087)	(74 305)	(75 073)	(74 891)	(74 531)	(74 197)	(72 918)	(70 561)	(68 351)	(66 750)	(65 109)	(63 956)	(62 844)	(61 826)	(61 144)	(61 536)	(61 505)	(62 776)	(62 705)	(61 757)	(56 505)	(55 078)	(53 346)	(51 512)	(52 607)	(49 680)	(48 502)	(48 294)	(48 861)	(49 050)	(49 346)	(49 954)	(50 280)	(50 586)	(50 428)	(49 377)	(49 593)	(49 643)	(50 086)	(48 090)	(45 887)	(44 108)	(42 555)
Gross Profit	51 409 N/A	51 925 +1%	54 143 +4%	55 353 +2%	56 676 +2%	57 560 +2%	57 686 +0%	58 237 +1%	57 920 -1%	58 176 +0%	55 418 -5%	56 057 +1%	56 218 +0%	57 664 +3%	56 723 -2%	55 013 -3%	54 879 0%	54 293 -1%	71 674 +32%	71 538 0%	72 280 +1%	72 671 +1%	73 066 +1%	73 971 +1%	73 593 -1%	73 490 0%	73 441 0%	73 415 0%	73 416 +0%	72 481 -1%	72 042 -1%	71 938 0%	70 894 -1%	69 797 -2%	69 005 -1%	68 901 0%	69 272 +1%	70 078 +1%	69 613 -1%	68 674 -1%	67 722 -1%	67 087 -1%	66 456 -1%	66 292 0%	66 076 0%	64 849 -2%	63 678 -2%	61 607 -3%	60 100 -2%	58 730 -2%	57 032 -3%	56 007 -2%	54 096 -3%	53 211 -2%	51 773 -3%	46 364 -10%	46 542 +0%	44 770 -4%	42 715 -5%	44 108 +3%	41 251 -6%	40 063 -3%	40 357 +1%	40 705 +1%	41 241 +1%	41 755 +1%	42 165 +1%	43 056 +2%	43 354 +1%	43 785 +1%	43 943 +0%	43 919 0%	44 442 +1%	44 819 +1%	43 745 -2%	42 248 -3%	40 703 -4%	38 784 -5%
Operating Income
Operating Expenses	(46 405)	(46 521)	(47 924)	(49 058)	(50 379)	(50 849)	(51 493)	(51 946)	(52 360)	(52 390)	(52 364)	(52 268)	(52 778)	(52 989)	(53 089)	(52 404)	(51 748)	(50 722)	(66 616)	(64 837)	(63 703)	(62 843)	(62 331)	(62 101)	(61 745)	(61 566)	(61 125)	(61 194)	(61 470)	(61 506)	(61 511)	(61 680)	(61 586)	(61 173)	(61 252)	(61 107)	(60 819)	(60 707)	(60 241)	(59 806)	(59 447)	(59 089)	(58 725)	(58 463)	(58 226)	(57 769)	(57 546)	(56 925)	(56 332)	(55 890)	(55 363)	(54 917)	(54 317)	(53 738)	(53 004)	(50 631)	(49 651)	(48 348)	(47 190)	(46 991)	(45 795)	(44 992)	(44 744)	(44 719)	(44 795)	(44 759)	(44 399)	(44 182)	(43 829)	(43 273)	(42 872)	(42 821)	(42 684)	(43 078)	(41 552)	(40 159)	(38 745)	(37 025)
Selling, General & Administrative	(45 501)	(45 617)	(46 967)	(48 082)	(49 379)	(49 879)	(50 521)	(50 973)	(51 371)	(51 377)	(51 329)	(51 227)	(51 711)	(51 912)	(52 000)	(51 321)	(50 663)	(49 646)	(65 183)	(63 451)	(62 375)	(61 563)	(61 100)	(61 182)	(61 130)	(61 258)	(59 965)	(61 195)	(61 471)	(61 508)	(60 244)	(61 679)	(61 584)	(61 170)	(59 851)	(61 107)	(60 818)	(60 707)	(58 766)	(59 804)	(59 446)	(59 088)	(57 389)	(58 463)	(58 225)	(57 768)	(56 019)	(56 922)	(56 330)	(55 888)	(53 814)	(54 918)	(54 317)	(53 738)	(51 703)	(50 631)	(49 652)	(48 349)	(45 937)	(46 992)	(45 797)	(44 994)	(43 710)	(44 719)	(44 796)	(44 760)	(43 520)	(44 182)	(43 827)	(43 271)	(41 988)	(42 821)	(42 684)	(43 078)	(40 759)	(40 158)	(38 744)	(37 024)
Depreciation & Amortization	(904)	(904)	(957)	(976)	(1 000)	(970)	(972)	(973)	(989)	(1 013)	(1 035)	(1 041)	(1 067)	(1 077)	(1 089)	(1 083)	(1 085)	(1 076)	(1 433)	(1 386)	(1 328)	(1 280)	(1 231)	0	0	0	(1 159)	0	0	0	(1 266)	0	0	0	(1 400)	0	0	0	(1 474)	0	0	0	(1 335)	0	0	0	(1 525)	0	0	0	(1 549)	0	0	0	(1 302)	0	0	0	(1 254)	0	0	0	(1 035)	0	0	0	(879)	0	0	0	(883)	0	0	0	(792)	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	(919)	(615)	(308)	(1)	0	1	0	(1)	(1)	(2)	(3)	(1)	0	(1)	0	(1)	(2)	0	0	(1)	0	(1)	0	(2)	(3)	(2)	(2)	0	0	0	0	1	0	0	0	1	1	2	0	1	0	1	0	0	0	0	0	(1)	0	0	0	(1)	(1)	0	(1)
Operating Income	5 004 N/A	5 404 +8%	6 219 +15%	6 295 +1%	6 297 +0%	6 711 +7%	6 193 -8%	6 291 +2%	5 560 -12%	5 786 +4%	3 054 -47%	3 789 +24%	3 440 -9%	4 675 +36%	3 634 -22%	2 609 -28%	3 131 +20%	3 571 +14%	5 058 +42%	6 701 +32%	8 577 +28%	9 828 +15%	10 735 +9%	11 870 +11%	11 848 0%	11 924 +1%	12 316 +3%	12 221 -1%	11 946 -2%	10 975 -8%	10 531 -4%	10 258 -3%	9 308 -9%	8 624 -7%	7 753 -10%	7 794 +1%	8 453 +8%	9 371 +11%	9 372 +0%	8 868 -5%	8 275 -7%	7 998 -3%	7 731 -3%	7 829 +1%	7 850 +0%	7 080 -10%	6 132 -13%	4 682 -24%	3 768 -20%	2 840 -25%	1 669 -41%	1 090 -35%	(221) N/A	(527) -138%	(1 231) -134%	(4 267) -247%	(3 109) +27%	(3 578) -15%	(4 475) -25%	(2 883) +36%	(4 544) -58%	(4 929) -8%	(4 387) +11%	(4 014) +9%	(3 554) +11%	(3 004) +15%	(2 234) +26%	(1 126) +50%	(475) +58%	512 N/A	1 071 +109%	1 098 +3%	1 758 +60%	1 741 -1%	2 193 +26%	2 089 -5%	1 958 -6%	1 759 -10%
Pre-Tax Income
Interest Income Expense	99	174	171	174	118	131	141	302	289	277	125	117	101	86	81	82	75	71	101	97	92	90	92	138	144	149	146	104	106	104	103	100	107	120	119	138	131	111	107	98	88	88	92	91	216	234	719	1 486	1 567	1 550	2 559	1 779	1 573	1 575	74	79	74	329	330	333	322	1 755	1 885	1 865	1 853	156	13	(31)	30	40	42	181	137	151	91	57	77	163
Non-Reccuring Items	(417)	(456)	(408)	(4 323)	(4 383)	(4 306)	(632)	(445)	(487)	(194)	(784)	(1 774)	(2 284)	(2 291)	(2 708)	(2 806)	(2 668)	(1 710)	(2 960)	(4 433)	(4 043)	(3 589)	(2 464)	(420)	(241)	(509)	(313)	(384)	(394)	(120)	(308)	(242)	(402)	(508)	(573)	(665)	(714)	(818)	(829)	(825)	(752)	(653)	(742)	(716)	(661)	(631)	(561)	(660)	(984)	(1 389)	(1 475)	(1 663)	(1 517)	(1 249)	(1 514)	(1 355)	(1 538)	(1 831)	(1 755)	(1 715)	(1 493)	(1 191)	(1 006)	(989)	(950)	(734)	(743)	(661)	(526)	(242)	(36)	49	71	(629)	(569)	(543)	(609)	(198)
Gain/Loss on Disposition of Assets	(10)	(9)	(10)	1	1	(21)	(21)	(13)	8	8	0	0	0	60	60	60	65	0	64	64	(1)	(1)	0	2	232	232	232	230	0	0	2	0	0	6	(18)	0	3	1	1	0	4	4	4	0	3	3	3	0	0	0	5	0	0	6	1	0	3	(3)	0	1	2	3	3	0	3	1	2	0	1	2	1	0	1	1	3	4	3	3
Total Other Income	510	516	518	551	530	350	247	329	574	648	577	614	524	485	396	443	372	477	569	519	636	545	511	573	605	653	690	602	464	376	393	417	458	448	381	344	385	380	448	384	422	454	320	392	317	337	367	377	461	463	499	480	467	534	488	353	287	291	235	371	401	428	512	482	430	296	280	300	289	358	361	356	338	225	280	192	195	226
Pre-Tax Income	5 186 N/A	5 629 +9%	6 490 +15%	2 698 -58%	2 563 -5%	2 865 +12%	5 928 +107%	6 464 +9%	5 944 -8%	6 525 +10%	2 972 -54%	2 746 -8%	1 781 -35%	3 015 +69%	1 463 -51%	388 -73%	975 +151%	2 409 +147%	2 832 +18%	2 948 +4%	5 261 +78%	6 873 +31%	8 874 +29%	12 163 +37%	12 588 +3%	12 449 -1%	13 071 +5%	12 773 -2%	12 122 -5%	11 335 -6%	10 721 -5%	10 533 -2%	9 471 -10%	8 690 -8%	7 662 -12%	7 613 -1%	8 258 +8%	9 045 +10%	9 099 +1%	8 526 -6%	8 037 -6%	7 891 -2%	7 405 -6%	7 596 +3%	7 725 +2%	7 023 -9%	6 660 -5%	5 885 -12%	4 812 -18%	3 464 -28%	3 257 -6%	1 686 -48%	302 -82%	339 +12%	(2 182) N/A	(5 190) -138%	(4 283) +17%	(4 792) -12%	(5 665) -18%	(3 893) +31%	(5 312) -36%	(3 934) +26%	(2 993) +24%	(2 654) +11%	(2 218) +16%	(3 285) -48%	(2 682) +18%	(1 516) +43%	(681) +55%	670 N/A	1 439 +115%	1 685 +17%	2 305 +37%	1 489 -35%	1 998 +34%	1 799 -10%	1 624 -10%	1 953 +20%
Net Income
Tax Provision	(2 486)	(2 728)	(3 123)	(2 209)	(2 122)	(2 158)	(2 992)	(3 234)	(3 006)	(3 000)	(1 513)	(1 885)	(1 675)	(2 506)	(3 090)	(2 689)	(2 999)	(1 957)	(2 618)	(2 588)	(3 003)	(3 290)	(3 274)	(4 351)	(4 630)	(4 994)	(4 957)	(4 887)	(4 592)	(4 219)	(4 661)	(4 540)	(4 194)	(3 837)	(3 544)	(3 763)	(3 923)	(4 232)	(4 155)	(3 645)	(3 509)	(3 306)	(3 058)	(2 751)	(2 850)	(2 130)	(2 103)	(2 136)	(2 035)	(2 627)	(2 741)	(2 241)	(1 500)	(1 142)	(292)	487	212	(114)	(25)	(580)	(1 089)	(686)	(1 500)	(1 297)	(775)	(752)	(334)	(433)	(421)	(405)	(39)	(235)	(182)	103	562	812	498	352
Income from Continuing Operations	2 700	2 901	3 367	489	441	707	2 936	3 230	2 938	3 525	1 459	861	106	509	(1 627)	(2 301)	(2 024)	452	214	360	2 258	3 583	5 600	7 812	7 958	7 455	8 114	7 886	7 530	7 116	6 060	5 993	5 277	4 853	4 118	3 850	4 335	4 813	4 944	4 881	4 528	4 585	4 347	4 845	4 875	4 893	4 557	3 749	2 777	837	516	(555)	(1 198)	(803)	(2 474)	(4 703)	(4 071)	(4 906)	(5 690)	(4 473)	(6 401)	(4 620)	(4 493)	(3 951)	(2 993)	(4 037)	(3 016)	(1 949)	(1 102)	265	1 400	1 450	2 123	1 592	2 560	2 611	2 122	2 305
Income to Minority Interest	(371)	(377)	(509)	(416)	(430)	(506)	(485)	(495)	(315)	(355)	(197)	(302)	(125)	51	1 139	1 300	1 379	585	836	755	302	(41)	(754)	(1 059)	(1 052)	(922)	(961)	(916)	(867)	(686)	(212)	(64)	30	16	47	46	(47)	(61)	(60)	(82)	21	(17)	(51)	(12)	(67)	1	86	163	350	750	1 097	1 130	1 102	901	831	1 035	920	789	687	434	522	514	512	505	481	485	414	406	406	429	451	485	485	542	362	0	0	0
Net Income (Common)	2 323 N/A	2 519 +8%	2 853 +13%	67 -98%	7 -90%	195 +2 686%	2 446 +1 154%	2 729 +12%	2 615 -4%	3 161 +21%	1 253 -60%	554 -56%	(23) N/A	560 N/A	(486) N/A	(1 000) -106%	(647) +35%	1 031 N/A	1 047 +2%	1 111 +6%	2 548 +129%	3 542 +39%	4 839 +37%	6 752 +40%	6 912 +2%	6 528 -6%	7 151 +10%	6 968 -3%	6 661 -4%	6 428 -3%	5 847 -9%	5 928 +1%	5 307 -10%	4 870 -8%	4 165 -14%	3 897 -6%	4 286 +10%	4 749 +11%	4 882 +3%	4 796 -2%	4 549 -5%	4 568 +0%	4 295 -6%	4 833 +13%	4 806 -1%	4 894 +2%	4 643 -5%	3 911 -16%	3 128 -20%	1 586 -49%	1 613 +2%	576 -64%	(96) N/A	98 N/A	(1 643) N/A	(3 666) -123%	(3 149) +14%	(4 117) -31%	(5 002) -21%	(4 040) +19%	(5 880) -46%	(4 106) +30%	(3 980) +3%	(3 444) +13%	(2 511) +27%	(3 550) -41%	(2 602) +27%	(1 545) +41%	(697) +55%	694 N/A	1 851 +167%	1 936 +5%	2 609 +35%	2 134 -18%	2 923 +37%	2 895 -1%	2 256 -22%	2 305 +2%
EPS (Diluted)	56.65 N/A	59.97 +6%	69.58 +16%	1.63 -98%	0.17 -90%	4.74 +2 688%	59.65 +1 158%	64.97 +9%	63.78 -2%	79.02 +24%	31.32 -60%	13.85 -56%	-0.56 N/A	14 N/A	-12.15 N/A	-25 -106%	-16.17 +35%	25.77 N/A	26.17 +2%	27.77 +6%	63.7 +129%	88.55 +39%	120.97 +37%	168.8 +40%	172.8 +2%	163.19 -6%	178.77 +10%	174.2 -3%	166.52 -4%	160.69 -4%	146.17 -9%	152 +4%	136.07 -10%	124.87 -8%	106.48 -15%	99.92 -6%	112.78 +13%	124.97 +11%	127.68 +2%	126.21 -1%	119.71 -5%	123.45 +3%	114.11 -8%	130.62 +14%	129.89 -1%	132.27 +2%	125.28 -5%	105.7 -16%	86.88 -18%	44.59 -49%	44.8 +0%	16.11 -64%	-2.69 N/A	2.75 N/A	-46.13 N/A	-102.91 -123%	-88.36 +14%	-115.52 -31%	-140.37 -22%	-113.37 +19%	-164.91 -45%	-115.43 +30%	-112.14 +3%	-97.9 +13%	-71.6 +27%	-101.23 -41%	-74.21 +27%	-43.9 +41%	-19.82 +55%	19.67 N/A	52.62 +168%	55.03 +5%	74.15 +35%	60.66 -18%	83.08 +37%	82.35 -1%	65.37 -21%	67.85 +4%

Income Statement Balance Sheet Cash Flow Statement

Chiyoda Co Ltd
TSE:8185

Income Statement

Earnings Waterfall
Chiyoda Co Ltd

Income Statement
Chiyoda Co Ltd

See Also

Company

Help

Tools

Stocks

Chiyoda Co Ltd TSE:8185

Income Statement

Earnings Waterfall Chiyoda Co Ltd

Income Statement Chiyoda Co Ltd

See Also

Company

Help

Tools

Stocks

Chiyoda Co Ltd
TSE:8185

Earnings Waterfall
Chiyoda Co Ltd

Income Statement
Chiyoda Co Ltd