Income Statement

462B

Revenue

26.2B

Operating Income

17.9B

Net Income

Revenue	462B JPY
Cost of Revenue	-331.6B JPY
Gross Profit	130.5B JPY
Operating Expenses	-104.3B JPY
Operating Income	26.2B JPY
Other Expenses	-8.2B JPY
Net Income	17.9B JPY

Currency: JPY

	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
Revenue
Revenue	537 102 N/A	544 080 +1%	548 228 +1%	553 404 +1%	551 075 0%	549 621 0%	550 904 +0%	549 774 0%	552 764 +1%	553 998 +0%	553 376 0%	552 306 0%	552 245 0%	556 070 +1%	559 404 +1%	561 688 +0%	566 821 +1%	569 506 +0%	574 121 +1%	573 525 0%	564 632 -2%	557 507 -1%	547 546 -2%	545 723 0%	550 545 +1%	539 794 -2%	536 047 -1%	531 103 -1%	492 050 -7%	466 925 -5%	437 163 -6%	407 039 -7%	413 487 +2%	415 683 +1%	421 402 +1%	430 304 +2%	437 442 +2%	443 163 +1%	447 987 +1%	455 086 +2%	462 044 +2%
Gross Profit
Cost of Revenue	(408 153)	(414 092)	(416 928)	(419 042)	(419 073)	(422 361)	(428 206)	(432 489)	(435 080)	(434 341)	(431 423)	(428 848)	(426 799)	(429 269)	(431 478)	(432 773)	(436 869)	(437 759)	(441 288)	(440 378)	(431 516)	(424 613)	(415 346)	(412 741)	(417 770)	(412 608)	(410 184)	(405 790)	(367 405)	(339 862)	(311 707)	(282 807)	(288 052)	(290 314)	(295 529)	(306 114)	(317 238)	(324 942)	(329 867)	(332 755)	(331 551)
Gross Profit	128 949 N/A	129 988 +1%	131 300 +1%	134 362 +2%	132 002 -2%	127 260 -4%	122 698 -4%	117 285 -4%	117 684 +0%	119 657 +2%	121 953 +2%	123 458 +1%	125 446 +2%	126 801 +1%	127 926 +1%	128 915 +1%	129 952 +1%	131 747 +1%	132 833 +1%	133 147 +0%	133 116 0%	132 894 0%	132 200 -1%	132 982 +1%	132 775 0%	127 186 -4%	125 863 -1%	125 313 0%	124 645 -1%	127 063 +2%	125 456 -1%	124 232 -1%	125 435 +1%	125 369 0%	125 873 +0%	124 190 -1%	120 204 -3%	118 221 -2%	118 120 0%	122 331 +4%	130 493 +7%
Operating Income
Operating Expenses	(106 890)	(107 994)	(108 591)	(110 019)	(105 853)	(100 905)	(95 857)	(90 931)	(92 345)	(92 259)	(93 084)	(93 640)	(94 401)	(96 353)	(97 149)	(97 654)	(98 543)	(99 316)	(99 843)	(100 080)	(99 748)	(99 700)	(100 252)	(100 934)	(101 648)	(100 032)	(98 383)	(97 010)	(95 123)	(95 455)	(95 671)	(96 260)	(97 055)	(97 655)	(98 408)	(98 757)	(99 847)	(100 183)	(100 753)	(102 637)	(104 306)
Selling, General & Administrative	(106 889)	(107 994)	(108 592)	(104 021)	(105 853)	(100 905)	(95 856)	(84 120)	(92 345)	(92 257)	(93 084)	(86 834)	(94 400)	(96 353)	(97 148)	(90 830)	(98 542)	(99 315)	(99 844)	(93 023)	(99 747)	(99 698)	(100 250)	(93 880)	(101 646)	(100 032)	(98 381)	(90 154)	(95 123)	(95 454)	(95 670)	(89 956)	(97 055)	(97 655)	(98 408)	(92 293)	(99 846)	(100 181)	(100 751)	(95 742)	(104 304)
Research & Development	0	0	0	(3 882)	0	0	0	(4 201)	0	0	0	(4 028)	0	0	0	(4 058)	0	0	0	(4 142)	0	0	0	(4 156)	0	0	0	(3 963)	0	0	0	(4 033)	0	0	0	(3 912)	0	0	0	(3 956)	0
Depreciation & Amortization	0	0	0	(2 115)	0	0	0	(2 610)	0	0	0	(2 777)	0	0	0	(2 766)	0	0	0	(2 913)	0	0	0	(2 897)	0	0	0	(2 892)	0	0	0	(2 271)	0	0	0	(2 550)	0	0	0	(2 938)	0
Other Operating Expenses	(1)	0	1	(1)	0	0	(1)	0	0	(2)	0	(1)	(1)	0	(1)	0	(1)	0	1	(2)	(1)	(2)	(2)	(1)	(2)	0	(2)	(1)	0	0	0	0	0	0	0	(2)	0	(2)	(2)	(1)	(2)
Operating Income	22 059 N/A	21 994 0%	22 709 +3%	24 343 +7%	26 149 +7%	26 355 +1%	26 841 +2%	26 354 -2%	25 339 -4%	27 398 +8%	28 869 +5%	29 818 +3%	31 045 +4%	30 448 -2%	30 777 +1%	31 261 +2%	31 409 +0%	32 431 +3%	32 990 +2%	33 067 +0%	33 368 +1%	33 194 -1%	31 948 -4%	32 048 +0%	31 127 -3%	27 154 -13%	27 480 +1%	28 303 +3%	29 522 +4%	31 608 +7%	29 785 -6%	27 972 -6%	28 380 +1%	27 714 -2%	27 465 -1%	25 433 -7%	20 357 -20%	18 038 -11%	17 367 -4%	19 694 +13%	26 187 +33%
Pre-Tax Income
Interest Income Expense	394	380	311	187	214	233	351	496	683	829	903	917	790	605	1 535	1 479	1 488	1 381	831	3 968	3 937	3 905	3 559	677	333	381	291	420	443	793	1 111	1 616	2 006	1 968	2 009	1 640	1 350	1 820	1 891	1 030	1 374
Non-Reccuring Items	(1 735)	(1 736)	(1 092)	(1 139)	883	628	(108)	1 118	(1 218)	(1 230)	(941)	(1 630)	(1 978)	(1 664)	(2 255)	(2 995)	(2 533)	(2 599)	(2 894)	(5 240)	(4 674)	(5 143)	(4 348)	(1 937)	(1 863)	(1 448)	(1 620)	(3 977)	(3 486)	(3 289)	(2 945)	(1 610)	(1 976)	(2 114)	(957)	(913)	(700)	(622)	(25)	807	931
Gain/Loss on Disposition of Assets	521	529	302	302	111	155	139	128	132	99	115	160	141	132	121	87	112	103	104	807	105	802	799	780	784	86	118	(1 754)	0	(1 759)	(1 807)	446	31	11	13	39	39	37	38	20	60
Total Other Income	790	674	728	882	849	797	707	480	607	658	538	1 025	921	963	1 238	951	1 137	1 152	1 261	984	1 072	1 280	949	919	694	197	220	304	(743)	1 055	1 224	436	433	376	356	431	311	381	641	524	623
Pre-Tax Income	22 029 N/A	21 841 -1%	22 958 +5%	24 575 +7%	28 206 +15%	28 168 0%	27 930 -1%	28 576 +2%	25 543 -11%	27 754 +9%	29 484 +6%	30 290 +3%	30 919 +2%	30 484 -1%	31 416 +3%	30 783 -2%	31 613 +3%	32 468 +3%	32 292 -1%	33 586 +4%	33 808 +1%	34 038 +1%	32 907 -3%	32 487 -1%	31 075 -4%	26 370 -15%	26 489 +0%	23 296 -12%	25 736 +10%	28 408 +10%	27 368 -4%	28 860 +5%	28 874 +0%	27 955 -3%	28 886 +3%	26 630 -8%	21 357 -20%	19 654 -8%	19 912 +1%	22 075 +11%	29 175 +32%
Net Income
Tax Provision	(7 416)	(7 281)	(7 923)	(9 130)	(9 757)	(9 182)	(9 043)	(8 878)	(8 479)	(9 343)	(9 755)	(10 255)	(10 372)	(10 230)	(10 082)	(9 223)	(9 542)	(9 825)	(10 191)	(11 722)	(11 762)	(11 695)	(11 220)	(10 572)	(10 165)	(8 847)	(8 981)	(8 824)	(9 321)	(10 033)	(9 359)	(8 590)	(8 672)	(8 358)	(8 748)	(8 264)	(6 477)	(5 810)	(5 255)	(6 550)	(8 553)
Income from Continuing Operations	14 613	14 560	15 035	15 445	18 449	18 986	18 887	19 698	17 064	18 411	19 729	20 035	20 547	20 254	21 334	21 560	22 071	22 643	22 101	21 864	22 046	22 343	21 687	21 915	20 910	17 523	17 508	14 472	16 415	18 375	18 009	20 270	20 202	19 597	20 138	18 366	14 880	13 844	14 657	15 525	20 622
Income to Minority Interest	(2 270)	(2 216)	(2 038)	(2 078)	(2 075)	(2 152)	(2 334)	(2 724)	(2 758)	(2 895)	(3 053)	(2 941)	(3 150)	(3 295)	(3 489)	(3 460)	(3 418)	(3 520)	(3 655)	(3 542)	(3 471)	(3 535)	(3 317)	(3 216)	(3 155)	(2 738)	(2 586)	(2 880)	(2 862)	(2 809)	(2 856)	(2 255)	(2 249)	(2 309)	(2 104)	(2 332)	(2 035)	(1 902)	(2 082)	(2 350)	(2 674)
Net Income (Common)	12 340 N/A	12 342 +0%	12 995 +5%	13 366 +3%	16 372 +22%	16 833 +3%	16 552 -2%	16 973 +3%	14 306 -16%	15 515 +8%	16 675 +7%	17 093 +3%	17 396 +2%	16 958 -3%	17 844 +5%	18 099 +1%	18 652 +3%	19 122 +3%	18 445 -4%	18 320 -1%	18 573 +1%	18 806 +1%	18 368 -2%	18 698 +2%	17 754 -5%	14 785 -17%	14 922 +1%	11 591 -22%	13 553 +17%	15 565 +15%	15 152 -3%	18 014 +19%	17 951 0%	17 286 -4%	18 033 +4%	16 033 -11%	12 845 -20%	11 941 -7%	12 573 +5%	13 174 +5%	17 945 +36%
EPS (Diluted)	82.26 N/A	82.28 +0%	85.49 +4%	88.51 +4%	107.71 +22%	110.74 +3%	108.89 -2%	111.82 +3%	94.11 -16%	102.74 +9%	111.16 +8%	113.47 +2%	115.97 +2%	113.05 -3%	118.17 +5%	121.05 +2%	126.88 +5%	130.08 +3%	125.47 -4%	124.85 0%	129.84 +4%	131.47 +1%	128.4 -2%	130.72 +2%	124.12 -5%	103.36 -17%	104.32 +1%	81.03 -22%	95.01 +17%	110.43 +16%	108.63 -2%	128.16 +18%	129.14 +1%	124.35 -4%	129.73 +4%	115.34 -11%	92.41 -20%	85.9 -7%	90.45 +5%	94.77 +5%	129.1 +36%

Income Statement Balance Sheet Cash Flow Statement

Kewpie Corp
TSE:2809

Income Statement

Earnings Waterfall
Kewpie Corp

Income Statement
Kewpie Corp

See Also

Company

Help

Tools

Stocks

Kewpie Corp TSE:2809

Income Statement

Earnings Waterfall Kewpie Corp

Income Statement Kewpie Corp

See Also

Company

Help

Tools

Stocks

Kewpie Corp
TSE:2809

Earnings Waterfall
Kewpie Corp

Income Statement
Kewpie Corp