Kokusai Electric Corporation (KOKUSAI) income statement

JPX · Technology · Semiconductors · 2,609 employees · CEO Kazunori Tsukada

Price: ¥6,778.00 -2.04%
Market cap: ¥1.58T
Enterprise value: ¥1.58T
Last report: Q1 '26 filed 2026-06-30
Next report: 2026-11-09 EPS est. ¥67.77

Kokusai Electric Corporation (KOKUSAI) reported revenue of ¥75.4B for Q1 '26 (+45.6% year on year), operating income of ¥15.9B (21.1% of revenue) and net income of ¥11.6B. Over the last four quarters revenue was ¥259B.

Income statement

Income statement	Q2 '23	Q3 '23	Q4 '23	Q1 '24	Q2 '24	Q3 '24	Q4 '24	Q1 '25	Q2 '25	Q3 '25	Q4 '25	Q1 '26
Revenue	¥45B	¥54B	¥49.2B	¥65.2B	¥49.3B	¥60.1B	¥64.3B	¥51.8B	¥65.4B	¥55.9B	¥62B	¥75.4B
Cost of revenue	¥25.1B	¥32.2B	¥30.1B	¥35.9B	¥27.3B	¥35.3B	¥38.8B	¥29.6B	¥38.1B	¥33B	¥37.6B	¥44.7B
Gross profit	¥19.9B	¥21.7B	¥19.1B	¥29.4B	¥22B	¥24.9B	¥25.5B	¥22.2B	¥27.3B	¥22.9B	¥24.4B	¥30.7B
Research & development	¥0	¥0	¥12.7B	¥3.35B	¥0	¥0	¥0	¥3.85B	¥0	¥0	¥0	¥4.46B
General & administrative	¥10.6B	¥11.3B	¥12.2B	¥0	¥0	¥0	¥0	¥0	¥0	¥0	¥0	¥0
Other operating expenses	¥0	¥0	-¥12.7B	¥0	¥65M	¥51M	¥0	¥0	¥0	¥0	¥0	¥0
Operating expenses	¥10.6B	¥11.3B	¥12.2B	¥11.5B	¥12.6B	¥12.6B	¥13.9B	¥12.8B	¥14.3B	¥13.1B	¥14.9B	¥14.8B
Operating income	¥9.31B	¥10.4B	¥6.82B	¥17.9B	¥9.39B	¥12.3B	¥11.6B	¥9.43B	¥13B	¥9.81B	¥9.49B	¥15.9B
Interest income	¥110M	¥281M	-¥134M	¥125M	¥916M	¥0	¥597M	¥68M	¥196M	¥79M	¥10M	¥168M
Interest expense	¥348M	¥228M	¥406M	¥256M	¥283M	¥303M	¥597M	¥463M	¥349M	¥476M	¥162M	¥352M
Other non-operating income (gains on investments, FX ...)	-¥187M	-¥266M	-¥9M	-¥190M	-¥174M	¥781M	-¥569M	-¥354M	-¥226M	-¥75M	¥162M	¥0
Total non-operating income	-¥161M	¥319M	-¥676M	-¥131M	¥807M	-¥1.03B	-¥28M	-¥109M	-¥123M	-¥401M	-¥324M	-¥149M
Income before tax	¥9.15B	¥10.7B	¥6.14B	¥17.7B	¥10.2B	¥11.2B	¥11.6B	¥9.32B	¥12.8B	¥9.41B	¥9.17B	¥15.7B
Income tax	¥2.99B	¥2.83B	¥496M	¥4.45B	¥5.44B	¥3.24B	¥1.66B	¥2.55B	¥4.06B	¥2.15B	¥1.89B	¥4.18B
Net income	¥6.16B	¥7.91B	¥5.65B	¥13.3B	¥4.75B	¥8B	¥9.95B	¥6.78B	¥8.78B	¥7.26B	¥7.28B	¥11.6B
EPS (basic)	¥26.73	¥34.12	¥24.24	¥56.76	¥20.29	¥34.61	¥42.92	¥29.08	¥37.62	¥31.12	¥31.16	¥49.47
EPS (diluted)	¥25.84	¥33.19	¥24.24	¥55.59	¥20.02	¥34.22	¥42.57	¥28.97	¥37.54	¥31.02	¥31.00	¥49.37
Shares (basic, weighted)	230M	232M	233M	234M	234M	234M	234M	233M	233M	233M	234M	234M
Shares (diluted, weighted)	230M	232M	233M	239M	237M	234M	234M	234M	234M	234M	235M	234M
Depreciation & amortization	¥2.67B	¥2.79B	¥2.85B	¥2.91B	¥3.03B	¥3.33B	¥3.36B	¥3.42B	¥3.5B	¥3.63B	¥3.74B	¥3.93B
EBITDA	¥12.2B	¥13.5B	¥9.67B	¥20.9B	¥12.6B	¥14.9B	¥15.6B	¥13.2B	¥16.7B	¥13.5B	¥13.1B	¥19.8B

Income statement	FY21	FY22	FY23	FY24	FY25
Revenue	¥245B	¥246B	¥181B	¥239B	¥235B
Cost of revenue	¥145B	¥152B	¥113B	¥137B	¥138B
Gross profit	¥100B	¥94B	¥68B	¥102B	¥96.8B
Research & development	¥9.89B	¥12.4B	¥12.7B	¥15.6B	¥0
Sales & marketing	-¥16.6B	-¥19.3B	¥1B	¥0	¥0
General & administrative	¥35.4B	¥43.4B	¥23.8B	¥50.5B	¥0
Other operating expenses	¥0	¥0	¥0	-¥15.6B	¥0
Operating expenses	¥28.7B	¥36.6B	¥37.4B	¥50.5B	¥55.1B
Operating income	¥71.7B	¥57.4B	¥30.6B	¥51.2B	¥41.7B
Interest income	¥218M	¥909M	¥339M	¥908M	¥353M
Interest expense	¥1.61B	¥1.08B	¥1.33B	¥1.44B	¥1.45B
Other non-operating income (gains on investments, FX ...)	¥786M	¥383M	-¥531M	-¥1B	-¥493M
Total non-operating income	-¥2.39B	-¥1.46B	-¥796M	-¥436M	-¥957M
Income before tax	¥69.3B	¥55.9B	¥29.8B	¥50.8B	¥40.7B
Income tax	¥17.9B	¥15.6B	¥7.38B	¥14.8B	¥10.6B
Net income	¥51.3B	¥40.3B	¥22.4B	¥36B	¥30.1B
EPS (basic)	¥222.82	¥174.93	¥96.82	¥154.60	¥129.00
EPS (diluted)	¥215.31	¥168.84	¥93.70	¥152.54	¥128.53
Shares (basic, weighted)	230M	230M	231M	233M	233M
Shares (diluted, weighted)	230M	230M	239M	236M	234M
Depreciation & amortization	¥10B	¥10.3B	¥10.9B	¥12.6B	¥14.3B
EBITDA	¥80.6B	¥67.3B	¥42B	¥64.9B	¥56.5B

Standardised from the company's filings; outflows and costs keep the sign the provider reports. Hover a period for its end date. Amounts in JPY.

Revenue, operating income and growth

quarterly

Margins

quarterly

Costs as % of revenue

quarterly

The other statements

Balance sheetCash, investments, assets, debt, liabilities and equityOpen Cash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates are standardised from the company's filings.

Data as of 2026-11-02