Income Statement

Revenue

+30%

+36%

10Y

Currency: JPY

	Jun-2004	Dec-2004	Mar-2005	Jun-2005	Dec-2005	Mar-2006	Jun-2006	Dec-2006	Mar-2007	Jun-2007	Dec-2007	Mar-2008	Jun-2008	Dec-2008	Mar-2009	Jun-2009	Dec-2009	Mar-2010	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	0	2	0	0	2	0	0	7	3	4	5	5	5	5	0	3	0	2	3	2	0	0	1	1	2	3	3	5	5	6	6	5	0	4	4	3	0	2	2	2	0	2	0	2	0	0	2	1	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	0	0
Revenue	37 063 N/A	37 627 +2%	38 603 +3%	38 850 +1%	39 182 +1%	39 665 +1%	39 737 +0%	40 043 +1%	38 547 -4%	38 528 0%	38 661 +0%	39 423 +2%	39 988 +1%	39 339 -2%	39 852 +1%	39 725 0%	40 950 +3%	39 915 -3%	39 785 0%	53 434 +34%	54 281 +2%	54 246 0%	54 288 +0%	53 635 -1%	51 935 -3%	51 929 0%	53 284 +3%	53 387 +0%	53 409 +0%	52 911 -1%	51 443 -3%	53 115 +3%	53 069 0%	54 052 +2%	54 375 +1%	54 502 +0%	55 358 +2%	55 710 +1%	56 092 +1%	54 928 -2%	56 815 +3%	56 883 +0%	57 436 +1%	57 750 +1%	57 108 -1%	58 249 +2%	58 673 +1%	59 705 +2%	60 946 +2%	59 817 -2%	60 369 +1%	61 621 +2%	61 098 -1%	63 238 +4%	64 053 +1%	66 120 +3%	68 299 +3%	69 321 +1%	69 709 +1%	67 814 -3%	66 331 -2%	66 049 0%	66 091 +0%	66 221 +0%	66 676 +1%	66 617 0%	66 974 +1%	67 838 +1%	69 454 +2%	70 120 +1%	71 360 +2%	71 915 +1%	72 131 +0%	72 912 +1%	73 219 +0%	75 219 +3%	75 630 +1%	77 399 +2%	79 809 +3%	83 476 +5%	90 131 +8%
Gross Profit
Cost of Revenue	(15 107)	(15 473)	(16 235)	(16 381)	(16 555)	(16 447)	(16 491)	(16 253)	(15 264)	(15 117)	(15 263)	(14 975)	(15 086)	(14 593)	(15 078)	(15 035)	(15 304)	(14 727)	(14 736)	(20 674)	(21 725)	(21 728)	(21 915)	(21 513)	(20 534)	(20 448)	(20 195)	(19 902)	(19 763)	(19 507)	(19 242)	(19 972)	(19 840)	(20 443)	(20 353)	(20 389)	(20 646)	(19 866)	(20 097)	(19 180)	(19 457)	(19 898)	(20 044)	(20 344)	(20 442)	(20 811)	(20 893)	(20 419)	(20 540)	(19 743)	(19 792)	(21 002)	(20 862)	(21 902)	(22 315)	(22 822)	(24 031)	(23 861)	(23 857)	(22 667)	(21 034)	(20 108)	(19 733)	(19 319)	(19 372)	(19 368)	(19 570)	(19 909)	(20 488)	(21 005)	(21 140)	(21 474)	(21 399)	(21 152)	(21 088)	(21 571)	(21 543)	(23 162)	(24 997)	(26 869)	(28 566)
Gross Profit	21 956 N/A	22 154 +1%	22 368 +1%	22 469 +0%	22 627 +1%	23 218 +3%	23 246 +0%	23 790 +2%	23 283 -2%	23 411 +1%	23 398 0%	24 448 +4%	24 902 +2%	24 746 -1%	24 774 +0%	24 690 0%	25 646 +4%	25 188 -2%	25 049 -1%	32 760 +31%	32 556 -1%	32 518 0%	32 373 0%	32 122 -1%	31 401 -2%	31 481 +0%	33 089 +5%	33 485 +1%	33 646 +0%	33 404 -1%	32 201 -4%	33 143 +3%	33 229 +0%	33 609 +1%	34 022 +1%	34 113 +0%	34 712 +2%	35 844 +3%	35 995 +0%	35 748 -1%	37 358 +5%	36 985 -1%	37 392 +1%	37 406 +0%	36 666 -2%	37 438 +2%	37 780 +1%	39 286 +4%	40 406 +3%	40 074 -1%	40 577 +1%	40 619 +0%	40 236 -1%	41 336 +3%	41 738 +1%	43 298 +4%	44 268 +2%	45 460 +3%	45 852 +1%	45 147 -2%	45 297 +0%	45 941 +1%	46 358 +1%	46 902 +1%	47 304 +1%	47 249 0%	47 404 +0%	47 929 +1%	48 966 +2%	49 115 +0%	50 220 +2%	50 441 +0%	50 732 +1%	51 760 +2%	52 131 +1%	53 648 +3%	54 087 +1%	54 237 +0%	54 812 +1%	56 607 +3%	61 565 +9%
Operating Income
Operating Expenses	(17 754)	(17 748)	(17 375)	(17 871)	(17 893)	(18 145)	(18 451)	(18 836)	(18 688)	(18 246)	(18 164)	(18 351)	(18 516)	(18 619)	(18 610)	(18 554)	(18 802)	(18 944)	(19 263)	(26 737)	(26 899)	(27 200)	(27 208)	(26 905)	(26 773)	(26 715)	(27 053)	(27 263)	(27 583)	(27 487)	(27 244)	(27 179)	(27 000)	(27 007)	(27 236)	(27 921)	(28 031)	(28 033)	(28 411)	(29 007)	(29 350)	(29 903)	(29 649)	(29 764)	(29 980)	(30 225)	(30 868)	(30 719)	(30 947)	(31 394)	(31 506)	(31 940)	(32 368)	(32 850)	(33 251)	(33 951)	(34 075)	(33 800)	(33 808)	(33 766)	(33 710)	(33 645)	(33 452)	(34 588)	(34 569)	(34 616)	(34 936)	(34 578)	(34 694)	(35 254)	(35 165)	(36 103)	(36 667)	(37 168)	(37 541)	(38 143)	(38 397)	(39 045)	(39 878)	(40 465)	(41 059)
Selling, General & Administrative	(17 754)	(17 748)	(17 375)	(17 871)	(17 893)	(17 627)	(18 451)	(18 836)	(18 710)	(18 246)	(18 164)	(18 283)	(18 516)	(18 360)	(18 619)	(17 728)	(17 959)	(18 110)	(18 408)	(25 627)	(25 778)	(26 090)	(25 996)	(25 673)	(25 828)	(25 440)	(26 172)	(26 150)	(26 976)	(27 486)	(27 243)	(26 475)	(26 999)	(27 006)	(27 235)	(27 239)	(28 029)	(28 032)	(28 410)	(28 313)	(29 351)	(29 902)	(29 649)	(29 133)	(29 980)	(30 225)	(30 867)	(30 028)	(30 945)	(31 393)	(31 504)	(31 169)	(32 366)	(32 850)	(33 252)	(33 259)	(34 077)	(33 799)	(33 807)	(33 112)	(33 709)	(33 645)	(33 452)	(33 864)	(34 568)	(34 616)	(34 935)	(33 878)	(34 695)	(35 253)	(35 165)	(35 454)	(36 665)	(37 167)	(37 540)	(37 444)	(38 395)	(39 043)	(39 876)	(39 725)	(41 058)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	(116)	(263)	(381)	(408)	(417)	(455)	(547)	(535)	(499)	(562)	(580)	0	0	0	(469)	0	0	0	(154)	0	0	0	(130)	0	0	0	(124)	0	0	0	(74)	0	0	0	(106)	0	0	0	(82)	0	0	0	0	0	0	0	(6)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	(143)	(292)	(445)	(435)	(417)	(400)	(563)	(586)	(611)	(650)	(652)	0	0	0	(643)	0	0	0	(549)	0	0	0	(551)	0	0	0	(569)	0	0	0	(557)	0	0	0	(584)	0	0	0	(688)	0	0	0	(692)	0	0	0	(648)	0	0	0	(723)	0	0	0	(700)	0	0	0	(648)	0	0	0	(697)	0	0	0	(739)	0
Other Operating Expenses	0	0	0	0	0	(518)	0	0	22	0	0	(68)	0	0	564	0	0	0	0	0	0	0	0	0	(945)	(1 275)	(881)	(1)	(607)	(1)	0	(1)	(1)	0	(1)	(1)	(2)	(1)	0	(1)	0	(1)	0	0	0	0	0	(1)	(2)	0	(2)	(1)	0	2	0	0	0	(1)	0	0	(1)	0	0	(1)	(1)	0	(1)	0	0	(1)	0	(1)	(2)	(1)	(1)	(2)	(2)	0	(2)	(1)	(1)
Operating Income	4 202 N/A	4 406 +5%	4 993 +13%	4 598 -8%	4 734 +3%	5 073 +7%	4 795 -5%	4 954 +3%	4 595 -7%	5 165 +12%	5 234 +1%	6 097 +16%	6 386 +5%	6 127 -4%	6 164 +1%	6 136 0%	6 844 +12%	6 244 -9%	5 786 -7%	6 023 +4%	5 657 -6%	5 318 -6%	5 165 -3%	5 217 +1%	4 628 -11%	4 766 +3%	6 036 +27%	6 222 +3%	6 063 -3%	5 917 -2%	4 957 -16%	5 964 +20%	6 229 +4%	6 602 +6%	6 786 +3%	6 192 -9%	6 681 +8%	7 811 +17%	7 584 -3%	6 741 -11%	8 008 +19%	7 082 -12%	7 743 +9%	7 642 -1%	6 686 -13%	7 213 +8%	6 912 -4%	8 567 +24%	9 459 +10%	8 680 -8%	9 071 +5%	8 679 -4%	7 868 -9%	8 486 +8%	8 487 +0%	9 347 +10%	10 193 +9%	11 660 +14%	12 044 +3%	11 381 -6%	11 587 +2%	12 296 +6%	12 906 +5%	12 314 -5%	12 735 +3%	12 633 -1%	12 468 -1%	13 351 +7%	14 272 +7%	13 861 -3%	15 055 +9%	14 338 -5%	14 065 -2%	14 592 +4%	14 590 0%	15 505 +6%	15 690 +1%	15 192 -3%	14 934 -2%	16 142 +8%	20 506 +27%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	1	(55)	(17)	(48)	(28)	30	49	109	165	128	151	143	110	121	105	108	132	136	146	149	144	149	131	131	132	139	169	165	148	140	(122)	(86)	(70)	(80)	149	160	157	169	163	166	179	184	191	194	190	187	182	186	186	208	201	227	233	239	248	270	287	297	315	349	351	364	363	358	396	439	572	626
Non-Reccuring Items	(61)	(34)	(364)	(310)	(332)	27	(26)	(35)	(18)	(7)	1	(100)	(113)	(150)	(72)	(75)	(33)	(8)	25	(21)	(246)	(247)	(270)	(248)	(30)	(52)	(80)	(131)	(131)	(108)	(118)	(51)	(51)	(52)	(18)	(57)	(65)	(118)	(106)	(81)	(78)	(37)	(47)	(42)	(37)	6	5	4	2	(73)	(76)	(63)	(64)	262	268	344	341	66	47	(41)	(38)	(51)	(123)	(102)	(111)	(97)	(31)	(30)	(35)	(37)	342	362	367	366	10	(41)	(50)	(122)	(122)	(129)	(137)
Gain/Loss on Disposition of Assets	0	0	50	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	(7)	(7)	(6)	0	0	0	1	0	11	11	11	0	1	1	2	2	2	2	0	3	(7)	(6)	(9)	(9)	1	1	2	0	(19)	(20)	89	89	111	112	3	0	2	2	1	0	2	1	1	3	(12)	(12)	(12)	(23)
Total Other Income	63	127	85	71	75	17	89	108	114	114	138	141	154	118	93	30	26	42	51	68	69	66	58	54	63	55	38	69	79	78	105	76	80	84	80	78	70	76	76	132	129	136	132	84	93	80	82	76	72	74	114	118	131	156	129	131	134	117	118	122	146	140	142	158	146	161	99	78	71	(45)	7	119	130	239	294	181	175	162	104	105	102
Pre-Tax Income	4 204 N/A	4 499 +7%	4 764 +6%	4 359 -9%	4 477 +3%	5 117 +14%	4 858 -5%	5 027 +3%	4 691 -7%	5 272 +12%	5 373 +2%	6 138 +14%	6 427 +5%	6 096 -5%	6 130 +1%	6 074 -1%	6 789 +12%	6 250 -8%	5 892 -6%	6 119 +4%	5 589 -9%	5 301 -5%	5 080 -4%	5 173 +2%	4 803 -7%	4 879 +2%	6 115 +25%	6 265 +2%	6 119 -2%	6 019 -2%	5 080 -16%	6 135 +21%	6 407 +4%	6 771 +6%	6 990 +3%	6 338 -9%	6 817 +8%	7 902 +16%	7 694 -3%	6 962 -10%	8 225 +18%	7 340 -11%	7 979 +9%	7 573 -5%	6 656 -12%	7 230 +9%	6 920 -4%	8 798 +27%	9 695 +10%	8 840 -9%	9 280 +5%	8 897 -4%	8 104 -9%	9 076 +12%	9 062 0%	10 004 +10%	10 853 +8%	12 034 +11%	12 397 +3%	11 646 -6%	11 883 +2%	12 552 +6%	13 113 +4%	12 660 -3%	13 086 +3%	13 041 0%	12 887 -1%	13 650 +6%	14 578 +7%	14 068 -3%	15 703 +12%	15 135 -4%	14 912 -1%	15 550 +4%	15 259 -2%	16 009 +5%	16 176 +1%	15 616 -3%	15 343 -2%	16 678 +9%	21 074 +26%
Net Income
Tax Provision	(1 862)	(1 968)	(2 017)	(1 786)	(1 810)	(2 172)	(2 145)	(2 200)	(2 161)	(2 298)	(2 373)	(2 735)	(2 905)	(2 821)	(2 683)	(2 614)	(2 780)	(2 638)	(2 482)	(2 617)	(2 458)	(2 311)	(2 215)	(2 176)	(2 285)	(2 303)	(2 926)	(3 139)	(2 790)	(2 707)	(2 165)	(2 424)	(2 541)	(2 724)	(2 935)	(2 731)	(2 848)	(3 400)	(3 204)	(2 934)	(3 262)	(2 742)	(2 902)	(2 762)	(2 478)	(2 467)	(2 321)	(2 671)	(2 962)	(2 718)	(2 812)	(2 685)	(2 422)	(2 699)	(2 740)	(3 220)	(3 660)	(4 037)	(4 110)	(3 845)	(3 777)	(3 948)	(4 122)	(3 973)	(4 045)	(4 033)	(4 037)	(4 332)	(4 598)	(4 431)	(4 755)	(4 308)	(4 264)	(4 481)	(4 502)	(4 734)	(4 801)	(4 403)	(4 312)	(4 583)	(5 874)
Income from Continuing Operations	2 342	2 531	2 747	2 573	2 667	2 945	2 713	2 827	2 530	2 974	3 000	3 403	3 522	3 275	3 447	3 460	4 009	3 612	3 410	3 502	3 131	2 990	2 865	2 997	2 518	2 576	3 189	3 126	3 329	3 312	2 915	3 711	3 866	4 047	4 055	3 607	3 969	4 502	4 490	4 028	4 963	4 598	5 077	4 811	4 178	4 763	4 599	6 127	6 733	6 122	6 468	6 212	5 682	6 377	6 322	6 784	7 193	7 997	8 287	7 801	8 106	8 604	8 991	8 687	9 041	9 008	8 850	9 318	9 980	9 637	10 948	10 827	10 648	11 069	10 757	11 275	11 375	11 213	11 031	12 095	15 200
Income to Minority Interest	(42)	(41)	(45)	(21)	(19)	2	(12)	(52)	(55)	(56)	(66)	(61)	(74)	(38)	(18)	11	5	(10)	(25)	(13)	(5)	17	15	5	1	(20)	(22)	(13)	(19)	(16)	(12)	(25)	2	(4)	(13)	(3)	2	14	(16)	(16)	(45)	(51)	(62)	(40)	(44)	(50)	(39)	(55)	(46)	(58)	(75)	(54)	(51)	(51)	(62)	(63)	(48)	(31)	54	20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	2 300 N/A	2 489 +8%	2 697 +8%	2 550 -5%	2 647 +4%	2 950 +11%	2 699 -9%	2 771 +3%	2 473 -11%	2 915 +18%	2 930 +1%	3 337 +14%	3 447 +3%	3 239 -6%	3 428 +6%	3 467 +1%	4 010 +16%	3 599 -10%	3 381 -6%	3 484 +3%	3 121 -10%	3 004 -4%	2 880 -4%	3 000 +4%	2 517 -16%	2 551 +1%	3 162 +24%	3 112 -2%	3 309 +6%	3 296 0%	2 903 -12%	3 685 +27%	3 867 +5%	4 043 +5%	4 041 0%	3 604 -11%	3 970 +10%	4 516 +14%	4 473 -1%	4 011 -10%	4 918 +23%	4 545 -8%	5 015 +10%	4 770 -5%	4 132 -13%	4 712 +14%	4 559 -3%	6 071 +33%	6 687 +10%	6 063 -9%	6 392 +5%	6 158 -4%	5 630 -9%	6 326 +12%	6 260 -1%	6 721 +7%	7 145 +6%	7 967 +12%	8 342 +5%	7 821 -6%	8 100 +4%	8 604 +6%	8 990 +4%	8 686 -3%	9 041 +4%	9 007 0%	8 850 -2%	9 317 +5%	9 979 +7%	9 635 -3%	10 947 +14%	10 826 -1%	10 646 -2%	11 068 +4%	10 755 -3%	11 274 +5%	11 374 +1%	11 212 -1%	11 030 -2%	12 094 +10%	15 200 +26%
EPS (Diluted)	76.66 N/A	82.96 +8%	89.9 +8%	85 -5%	88.23 +4%	98.33 +11%	89.96 -9%	92.36 +3%	82.43 -11%	97.16 +18%	97.66 +1%	115.06 +18%	123.1 +7%	115.67 -6%	122.42 +6%	128.4 +5%	148.51 +16%	133.29 -10%	125.22 -6%	129.03 +3%	115.59 -10%	111.25 -4%	106.66 -4%	111.11 +4%	93.22 -16%	94.48 +1%	117.11 +24%	115.25 -2%	122.55 +6%	122.07 0%	107.51 -12%	136.48 +27%	143.22 +5%	149.74 +5%	149.66 0%	133.48 -11%	147.03 +10%	167.25 +14%	165.66 -1%	150.63 -9%	182.14 +21%	168.33 -8%	185.74 +10%	89.44 -52%	153.03 +71%	174.51 +14%	168.85 -3%	114.08 -32%	257.19 +125%	224.55 -13%	236.74 +5%	116.2 -51%	212.43 +83%	239.21 +13%	238.65 0%	127.5 -47%	135.92 +7%	151.58 +12%	158.72 +5%	148.81 -6%	154.12 +4%	163.3 +6%	170.54 +4%	164.92 -3%	172.06 +4%	171.8 0%	168.81 -2%	177.63 +5%	190.35 +7%	183.81 -3%	208.72 +14%	206.53 -1%	204.15 -1%	212.24 +4%	206.24 -3%	216.2 +5%	218.11 +1%	216.6 -1%	215.05 -1%	234.29 +9%	296.34 +26%

Income Statement Balance Sheet Cash Flow Statement

TKC Corp
TSE:9746

Income Statement

Earnings Waterfall
TKC Corp

Income Statement
TKC Corp

See Also

Company

Help

Tools

Stocks

TKC Corp TSE:9746

Income Statement

Earnings Waterfall TKC Corp

Income Statement TKC Corp

See Also

Company

Help

Tools

Stocks

TKC Corp
TSE:9746

Earnings Waterfall
TKC Corp

Income Statement
TKC Corp