Income Statement

Revenue

+62%

+85%

10Y

Currency: JPY

	Jul-2005	Oct-2005	Jan-2006	Jul-2006	Oct-2006	Jan-2007	Jul-2007	Oct-2007	Jan-2008	Jul-2008	Oct-2008	Jan-2009	Jul-2009	Oct-2009	Jan-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Jan-2012	Apr-2012	Jul-2012	Oct-2012	Jan-2013	Apr-2013	Jul-2013	Oct-2013	Jan-2014	Apr-2014	Jul-2014	Oct-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Jan-2018	Apr-2018	Jul-2018	Oct-2018	Jan-2019	Apr-2019	Jul-2019	Oct-2019	Jan-2020	Apr-2020	Jul-2020	Oct-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Jan-2023	Apr-2023	Jul-2023	Oct-2023	Jan-2024	Apr-2024	Jul-2024	Oct-2024	Jan-2025	Apr-2025	Jul-2025	Oct-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	62	0	0	81	0	0	58	117	169	240	230	216	207	159	147	138	132	144	137	140	109	102	94	77	91	84	84	84	93	96	109	119	145	144	145	145	115	117	109	135	135	125	119	80	69	63	55	50	47	44	44	42	41	38	41	43	44	52	46	42	38	39	36	106	190	0	0	0
Revenue	46 958 N/A	53 436 +14%	57 340 +7%	58 178 +1%	58 673 +1%	59 480 +1%	62 802 +6%	69 009 +10%	77 767 +13%	83 183 +7%	85 795 +3%	86 058 +0%	87 715 +2%	88 940 +1%	91 019 +2%	91 807 +1%	93 119 +1%	95 179 +2%	129 387 +36%	132 537 +2%	136 380 +3%	139 598 +2%	142 791 +2%	145 108 +2%	149 048 +3%	152 073 +2%	154 561 +2%	159 518 +3%	162 495 +2%	165 932 +2%	170 226 +3%	172 366 +1%	175 422 +2%	180 578 +3%	187 905 +4%	196 698 +5%	206 610 +5%	220 907 +7%	234 844 +6%	240 516 +2%	244 763 +2%	247 548 +1%	248 110 +0%	256 386 +3%	263 608 +3%	266 054 +1%	268 386 +1%	267 304 0%	267 825 +0%	270 864 +1%	275 596 +2%	283 044 +3%	289 666 +2%	293 159 +1%	292 615 0%	291 617 0%	292 116 +0%	292 665 +0%	297 305 +2%	300 853 +1%	304 925 +1%	311 780 +2%	316 247 +1%	322 706 +2%	334 479 +4%	345 543 +3%	358 742 +4%	371 926 +4%	381 265 +3%	391 196 +3%	399 824 +2%	408 773 +2%	420 957 +3%	440 298 +5%	456 804 +4%	486 170 +6%	541 801 +11%
Gross Profit
Cost of Revenue	(40 554)	(46 349)	(49 776)	(50 586)	(51 214)	(51 852)	(54 728)	(60 190)	(68 065)	(72 930)	(75 061)	(75 073)	(76 206)	(77 036)	(78 632)	(79 041)	(79 664)	(80 777)	(109 298)	(111 540)	(114 527)	(117 173)	(119 698)	(121 447)	(125 363)	(127 963)	(130 118)	(134 729)	(136 893)	(140 126)	(144 477)	(146 917)	(149 707)	(153 706)	(158 944)	(165 868)	(173 557)	(184 838)	(196 309)	(200 843)	(204 577)	(206 267)	(206 017)	(212 187)	(217 490)	(218 859)	(220 392)	(219 682)	(220 808)	(224 310)	(230 233)	(236 879)	(242 056)	(245 749)	(245 753)	(246 426)	(247 479)	(248 445)	(251 150)	(253 456)	(257 366)	(262 284)	(266 275)	(272 152)	(282 359)	(292 378)	(305 043)	(316 671)	(324 786)	(333 977)	(340 301)	(349 517)	(359 104)	(370 719)	(382 368)	(402 811)	(449 070)
Gross Profit	6 403 N/A	7 086 +11%	7 564 +7%	7 592 +0%	7 458 -2%	7 626 +2%	8 072 +6%	8 818 +9%	9 702 +10%	10 254 +6%	10 735 +5%	10 986 +2%	11 509 +5%	11 904 +3%	12 387 +4%	12 766 +3%	13 455 +5%	14 402 +7%	20 090 +39%	20 996 +5%	21 851 +4%	22 423 +3%	23 093 +3%	23 659 +2%	23 684 +0%	24 109 +2%	24 442 +1%	24 789 +1%	25 602 +3%	25 806 +1%	25 749 0%	25 448 -1%	25 713 +1%	26 870 +4%	28 961 +8%	30 829 +6%	33 053 +7%	36 070 +9%	38 535 +7%	39 673 +3%	40 186 +1%	41 280 +3%	42 093 +2%	44 198 +5%	46 117 +4%	47 193 +2%	47 993 +2%	47 621 -1%	47 016 -1%	46 554 -1%	45 363 -3%	46 165 +2%	47 610 +3%	47 410 0%	46 862 -1%	45 191 -4%	44 637 -1%	44 220 -1%	46 155 +4%	47 397 +3%	47 559 +0%	49 496 +4%	49 972 +1%	50 554 +1%	52 120 +3%	53 165 +2%	53 699 +1%	55 255 +3%	56 479 +2%	57 219 +1%	59 523 +4%	59 256 0%	61 853 +4%	69 579 +12%	74 436 +7%	83 359 +12%	92 731 +11%
Operating Income
Operating Expenses	(4 387)	(4 953)	(5 282)	(5 562)	(5 760)	(6 098)	(6 128)	(6 570)	(6 788)	(7 244)	(7 269)	(7 391)	(7 505)	(7 636)	(7 826)	(8 037)	(8 322)	(8 707)	(11 982)	(12 203)	(12 381)	(12 642)	(12 838)	(13 400)	(14 003)	(14 395)	(14 741)	(14 959)	(15 098)	(15 429)	(15 635)	(16 012)	(16 383)	(16 754)	(17 509)	(18 374)	(19 929)	(22 122)	(23 916)	(25 484)	(26 420)	(27 076)	(27 529)	(27 953)	(28 236)	(27 911)	(28 371)	(28 511)	(29 029)	(29 332)	(29 296)	(29 627)	(29 920)	(30 805)	(30 794)	(31 880)	(32 996)	(33 786)	(35 223)	(35 018)	(34 778)	(35 163)	(34 833)	(35 273)	(35 973)	(36 555)	(37 695)	(38 394)	(38 510)	(38 595)	(39 091)	(39 677)	(44 298)	(50 898)	(57 565)	(64 991)	(71 215)
Selling, General & Administrative	(4 388)	(4 923)	(5 281)	(5 561)	(5 746)	(6 097)	(6 128)	(6 205)	(6 790)	(6 983)	(7 218)	(6 599)	(6 712)	(6 837)	(7 020)	(7 210)	(7 480)	(7 818)	(10 675)	(11 179)	(11 643)	(12 223)	(11 260)	(13 401)	(14 004)	(14 396)	(12 669)	(14 959)	(15 098)	(15 430)	(13 307)	(16 013)	(16 384)	(16 753)	(14 972)	(18 374)	(19 929)	(22 123)	(20 573)	(25 483)	(26 419)	(27 075)	(23 410)	(27 953)	(28 236)	(27 912)	(23 826)	(28 510)	(29 029)	(29 331)	(24 487)	(29 627)	(29 919)	(30 804)	(25 785)	(31 880)	(32 996)	(33 786)	(29 799)	(35 015)	(34 776)	(35 162)	(29 465)	(35 274)	(35 972)	(36 552)	(31 908)	(38 392)	(38 509)	(38 595)	(32 929)	(39 676)	(44 297)	(50 897)	(48 728)	(64 991)	(71 215)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(262)	(527)	(792)	(794)	(799)	(807)	(827)	(843)	(889)	(1 307)	0	0	0	(1 579)	0	0	0	(2 072)	0	0	0	(2 329)	0	0	0	(2 537)	0	0	0	(3 343)	0	0	0	(4 120)	0	0	0	(4 545)	0	0	0	(4 808)	0	0	0	(5 008)	0	0	0	(5 423)	0	0	0	(5 367)	0	0	0	(5 786)	0	0	0	(6 161)	0	0	0	(8 837)	0	0
Other Operating Expenses	0	(30)	0	0	(14)	0	0	(365)	0	0	476	0	0	0	0	0	0	0	0	(1 024)	(738)	(419)	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)	(2)	(2)	(2)	(1)	(1)	0	0	(1)	0	0	0	(1)	(3)	(2)	(1)	(1)	0	(1)	(3)	(1)	(2)	0	0	(1)	(1)	(1)	(1)	0	0	0
Operating Income	2 016 N/A	2 134 +6%	2 283 +7%	2 031 -11%	1 699 -16%	1 530 -10%	1 946 +27%	2 249 +16%	2 914 +30%	3 009 +3%	3 465 +15%	3 594 +4%	4 004 +11%	4 268 +7%	4 561 +7%	4 730 +4%	5 134 +9%	5 697 +11%	8 107 +42%	8 794 +8%	9 472 +8%	9 782 +3%	10 254 +5%	10 260 +0%	9 681 -6%	9 714 +0%	9 702 0%	9 830 +1%	10 504 +7%	10 377 -1%	10 114 -3%	9 437 -7%	9 331 -1%	10 117 +8%	11 452 +13%	12 454 +9%	13 123 +5%	13 947 +6%	14 619 +5%	14 191 -3%	13 768 -3%	14 206 +3%	14 563 +3%	16 246 +12%	17 882 +10%	19 283 +8%	19 623 +2%	19 110 -3%	17 987 -6%	17 222 -4%	16 067 -7%	16 538 +3%	17 690 +7%	16 605 -6%	16 068 -3%	13 311 -17%	11 641 -13%	10 434 -10%	10 932 +5%	12 379 +13%	12 781 +3%	14 333 +12%	15 139 +6%	15 281 +1%	16 147 +6%	16 610 +3%	16 004 -4%	16 861 +5%	17 969 +7%	18 624 +4%	20 432 +10%	19 579 -4%	17 555 -10%	18 681 +6%	16 871 -10%	18 368 +9%	21 516 +17%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	(45)	(162)	(227)	(240)	(130)	(98)	(68)	(101)	(105)	(117)	(89)	(69)	(61)	(256)	(335)	(323)	(311)	49	99	126	164	105	101	92	73	131	13	6	(2)	141	145	134	136	293	82	84	93	130	1	(29)	(23)	8	(6)	29	34	39	41	39	39	116	107	115	111	133	62	55	74	92	56	66	52	79	54	(26)	(107)	(159)	(224)	(868)
Non-Reccuring Items	(506)	(207)	(266)	6	(39)	151	54	250	(64)	(50)	(386)	(186)	(159)	(56)	(141)	(259)	(185)	(137)	(493)	(473)	(630)	(700)	(487)	(831)	(497)	(485)	(494)	198	(4)	3	(39)	(334)	(389)	(378)	(548)	(524)	(473)	(478)	(824)	(736)	(672)	(698)	(592)	(654)	(886)	(916)	(1 796)	(1 734)	(1 610)	(1 689)	(675)	(491)	(517)	(521)	(508)	(604)	(518)	(470)	(602)	(1 047)	(911)	(854)	(2 787)	(2 678)	(2 766)	(2 830)	(1 139)	(1 113)	(1 160)	(1 196)	(2 383)	(1 822)	(1 796)	(1 650)	(1 338)	(1 801)	(1 848)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	(1)	(7)	(50)	(60)	(73)	(37)	(21)	(22)	(38)	(114)	(136)	(141)	(115)	(108)	(116)	(124)	(145)	(100)	(102)	(108)	(142)	(332)	(333)	(348)	(351)	(324)	(378)	(397)	(417)	0	(369)	(477)	(446)	(445)	(494)	(522)	(613)	(490)	(566)	(461)	(389)	(345)	(483)	(475)	(285)	(384)	(337)	(43)	0	(359)	26	(191)	(149)	(216)	(172)	(230)	(334)	(146)	(21)	75	139	(43)	(278)	(397)	(402)	(373)	(459)	(726)
Total Other Income	(9)	(118)	(43)	(46)	(61)	(44)	(87)	(108)	(103)	(12)	19	67	61	40	62	72	148	171	261	244	263	358	378	397	483	539	538	638	525	455	419	425	459	417	122	298	201	245	13	462	669	672	489	628	554	567	386	500	529	596	569	716	668	587	715	911	896	1 166	1 680	1 522	1 513	1 160	856	924	1 020	976	1 071	1 045	1 194	1 186	995	986	1 045	1 631	1 704	1 642	1 515
Pre-Tax Income	1 500 N/A	1 809 +21%	1 972 +9%	1 990 +1%	1 599 -20%	1 635 +2%	1 911 +17%	2 391 +25%	2 746 +15%	2 900 +6%	2 929 +1%	3 199 +9%	3 607 +13%	4 050 +12%	4 348 +7%	4 455 +2%	4 974 +12%	5 589 +12%	7 645 +37%	8 340 +9%	8 895 +7%	9 263 +4%	9 782 +6%	9 376 -4%	9 221 -2%	9 313 +1%	9 695 +4%	10 662 +10%	11 043 +4%	10 857 -2%	10 266 -5%	9 297 -9%	9 146 -2%	9 880 +8%	10 832 +10%	11 865 +10%	12 460 +5%	13 294 +7%	13 950 +5%	13 693 -2%	13 423 -2%	13 872 +3%	14 308 +3%	15 810 +11%	17 114 +8%	18 415 +8%	17 853 -3%	17 311 -3%	16 416 -5%	15 717 -4%	15 624 -1%	16 274 +4%	17 395 +7%	16 420 -6%	15 930 -3%	13 322 -16%	12 015 -10%	11 169 -7%	11 767 +5%	12 987 +10%	13 307 +2%	14 601 +10%	13 125 -10%	13 417 +2%	14 226 +6%	14 496 +2%	15 882 +10%	16 828 +6%	18 144 +8%	18 805 +4%	19 080 +1%	18 519 -3%	16 381 -12%	18 153 +11%	16 705 -8%	17 526 +5%	19 589 +12%
Net Income
Tax Provision	(610)	(789)	(882)	(905)	(785)	(795)	(926)	(1 162)	(1 401)	(1 522)	(1 537)	(1 657)	(1 823)	(1 987)	(2 098)	(2 155)	(2 377)	(2 661)	(3 726)	(4 101)	(4 318)	(4 609)	(4 881)	(4 615)	(4 558)	(4 406)	(4 626)	(4 972)	(5 197)	(5 175)	(4 933)	(4 468)	(4 178)	(4 332)	(4 572)	(5 073)	(5 419)	(5 982)	(5 988)	(5 910)	(5 926)	(6 032)	(6 351)	(7 098)	(7 591)	(7 968)	(7 322)	(7 054)	(6 669)	(6 339)	(6 564)	(6 823)	(7 337)	(7 011)	(6 729)	(5 522)	(4 828)	(4 541)	(5 079)	(5 830)	(5 902)	(6 236)	(6 025)	(5 917)	(6 657)	(6 999)	(6 638)	(7 151)	(7 452)	(7 466)	(7 670)	(7 609)	(7 012)	(8 109)	(7 436)	(7 961)	(9 005)
Income from Continuing Operations	889	1 020	1 090	1 085	814	840	985	1 230	1 346	1 378	1 390	1 540	1 783	2 063	2 250	2 300	2 597	2 928	3 919	4 239	4 577	4 655	4 901	4 761	4 662	4 904	5 069	5 689	5 846	5 682	5 333	4 829	4 968	5 549	6 261	6 792	7 041	7 312	7 962	7 782	7 495	7 838	7 957	8 709	9 520	10 444	10 530	10 257	9 748	9 379	9 060	9 451	10 058	9 409	9 201	7 800	7 187	6 628	6 688	7 157	7 405	8 365	7 100	7 500	7 569	7 497	9 244	9 677	10 692	11 339	11 410	10 910	9 369	10 044	9 269	9 565	10 584
Income to Minority Interest	(44)	(109)	(150)	(130)	(89)	(75)	(68)	(75)	(81)	(65)	(33)	2	1	(2)	(5)	(5)	(3)	(8)	(2)	10	6	16	(2)	3	10	10	6	(10)	(10)	(14)	(74)	(83)	(83)	(101)	(64)	(66)	(74)	(57)	(44)	(28)	(19)	(14)	(7)	(12)	(9)	(4)	37	40	38	37	(30)	(32)	(43)	(49)	(21)	(14)	0	17	9	2	0	(13)	(8)	(12)	(10)	(7)	(9)	(6)	(4)	(2)	(7)	(5)	(12)	(14)	(7)	(14)	(39)
Net Income (Common)	861 N/A	927 +8%	940 +1%	956 +2%	726 -24%	765 +5%	916 +20%	1 153 +26%	1 265 +10%	1 313 +4%	1 358 +3%	1 542 +14%	1 784 +16%	2 061 +16%	2 245 +9%	2 295 +2%	2 593 +13%	2 919 +13%	3 917 +34%	4 249 +8%	4 584 +8%	4 671 +2%	4 899 +5%	4 763 -3%	4 672 -2%	4 915 +5%	5 075 +3%	5 680 +12%	5 836 +3%	5 669 -3%	5 259 -7%	4 746 -10%	4 885 +3%	5 447 +12%	6 197 +14%	6 726 +9%	6 967 +4%	7 256 +4%	7 917 +9%	7 755 -2%	7 477 -4%	7 824 +5%	7 949 +2%	8 699 +9%	9 513 +9%	10 443 +10%	10 567 +1%	10 298 -3%	9 788 -5%	9 417 -4%	9 029 -4%	9 418 +4%	10 012 +6%	9 358 -7%	9 179 -2%	7 785 -15%	7 187 -8%	6 644 -8%	6 697 +1%	7 160 +7%	7 405 +3%	8 353 +13%	7 092 -15%	7 487 +6%	7 558 +1%	7 489 -1%	9 234 +23%	9 670 +5%	10 687 +11%	11 336 +6%	11 401 +1%	10 903 -4%	9 356 -14%	10 028 +7%	9 261 -8%	9 549 +3%	10 543 +10%
EPS (Diluted)	37.43 N/A	40.3 +8%	40.86 +1%	41.56 +2%	31.56 -24%	33.26 +5%	39.82 +20%	50.13 +26%	55 +10%	57.08 +4%	54.32 -5%	59.3 +9%	68.61 +16%	73.6 +7%	80.17 +9%	81.98 +2%	83.64 +2%	91.21 +9%	126.35 +39%	132.78 +5%	143.25 +8%	145.96 +2%	153.09 +5%	148.84 -3%	146 -2%	153.59 +5%	158.59 +3%	177.5 +12%	182.37 +3%	177.15 -3%	164.34 -7%	148.31 -10%	152.65 +3%	170.21 +12%	195.45 +15%	210.18 +8%	217.71 +4%	226.75 +4%	249.69 +10%	242.34 -3%	233.65 -4%	244.5 +5%	250.71 +3%	271.84 +8%	279.79 +3%	298.37 +7%	310.08 +4%	294.22 -5%	276.28 -6%	265.81 -4%	254.86 -4%	265.84 +4%	282.61 +6%	264.15 -7%	259.09 -2%	219.74 -15%	202.87 -8%	187.54 -8%	189.03 +1%	202.86 +7%	210.2 +4%	237.56 +13%	201.46 -15%	213.13 +6%	215.14 +1%	213.19 -1%	262.86 +23%	275.26 +5%	304.21 +11%	322.68 +6%	324.63 +1%	311.47 -4%	267.09 -14%	286.12 +7%	264.31 -8%	272.17 +3%	300.26 +10%

Income Statement Balance Sheet Cash Flow Statement

AIN Holdings Inc
TSE:9627

Income Statement

Earnings Waterfall
AIN Holdings Inc

Income Statement
AIN Holdings Inc

See Also

Company

Help

Tools

Stocks

AIN Holdings Inc TSE:9627

Income Statement

Earnings Waterfall AIN Holdings Inc

Income Statement AIN Holdings Inc

See Also

Company

Help

Tools

Stocks

AIN Holdings Inc
TSE:9627

Earnings Waterfall
AIN Holdings Inc

Income Statement
AIN Holdings Inc