Kenedix Residential Next Investment Corp
TSE:3278
Income Statement
Earnings Waterfall
Kenedix Residential Next Investment Corp
Revenue
|
20B
JPY
|
Cost of Revenue
|
-5.9B
JPY
|
Gross Profit
|
14.1B
JPY
|
Operating Expenses
|
-3.6B
JPY
|
Operating Income
|
10.5B
JPY
|
Other Expenses
|
-1.4B
JPY
|
Net Income
|
9.1B
JPY
|
Income Statement
Kenedix Residential Next Investment Corp
Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
Revenue |
7 985
N/A
|
9 544
+20%
|
10 529
+10%
|
10 560
+0%
|
10 802
+2%
|
11 043
+2%
|
11 256
+2%
|
12 779
+14%
|
14 921
+17%
|
15 960
+7%
|
16 203
+2%
|
16 441
+1%
|
16 757
+2%
|
17 579
+5%
|
18 339
+4%
|
18 591
+1%
|
19 385
+4%
|
20 020
+3%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(3 854)
|
(4 447)
|
(4 919)
|
(3 325)
|
(5 156)
|
(3 524)
|
(5 379)
|
(3 828)
|
(4 286)
|
(4 549)
|
(4 655)
|
(4 706)
|
(4 860)
|
(5 246)
|
(5 425)
|
(5 530)
|
(5 737)
|
(5 887)
|
|
Gross Profit |
4 131
N/A
|
5 097
+23%
|
5 611
+10%
|
7 235
+29%
|
5 646
-22%
|
7 519
+33%
|
5 877
-22%
|
8 951
+52%
|
10 635
+19%
|
11 411
+7%
|
11 548
+1%
|
11 735
+2%
|
11 896
+1%
|
12 333
+4%
|
12 914
+5%
|
13 060
+1%
|
13 648
+4%
|
14 133
+4%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(56)
|
(64)
|
(80)
|
(1 794)
|
(84)
|
(1 848)
|
(86)
|
(2 158)
|
(407)
|
(2 838)
|
(2 929)
|
(3 005)
|
(3 083)
|
(3 166)
|
(3 251)
|
(3 369)
|
(3 502)
|
(3 615)
|
|
Selling, General & Administrative |
(56)
|
(64)
|
(79)
|
(84)
|
(84)
|
(85)
|
(86)
|
(92)
|
(99)
|
(104)
|
(109)
|
(109)
|
(111)
|
(115)
|
(115)
|
(113)
|
(115)
|
(120)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(1 710)
|
0
|
(1 763)
|
0
|
(2 066)
|
(2 487)
|
(2 734)
|
(2 820)
|
(2 896)
|
(2 971)
|
(3 050)
|
(3 136)
|
(3 256)
|
(3 387)
|
(3 495)
|
|
Other Operating Expenses |
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
2 179
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
4 075
N/A
|
5 033
+24%
|
5 531
+10%
|
5 441
-2%
|
5 562
+2%
|
5 672
+2%
|
5 791
+2%
|
6 793
+17%
|
10 228
+51%
|
8 572
-16%
|
8 619
+1%
|
8 730
+1%
|
8 814
+1%
|
9 167
+4%
|
9 663
+5%
|
9 691
+0%
|
10 145
+5%
|
10 517
+4%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
(554)
|
(642)
|
(706)
|
(744)
|
(772)
|
(793)
|
(815)
|
(871)
|
(956)
|
(1 007)
|
(1 020)
|
(1 041)
|
(1 081)
|
(1 115)
|
(1 121)
|
(1 118)
|
(1 097)
|
(1 097)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(67)
|
2 111
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(322)
|
(344)
|
(335)
|
(319)
|
(286)
|
(250)
|
(239)
|
(263)
|
(256)
|
(224)
|
(243)
|
(266)
|
(292)
|
(272)
|
(275)
|
(331)
|
(332)
|
(324)
|
|
Pre-Tax Income |
3 199
N/A
|
4 046
+26%
|
4 491
+11%
|
4 378
-3%
|
4 505
+3%
|
4 628
+3%
|
4 669
+1%
|
7 770
+66%
|
9 016
+16%
|
7 341
-19%
|
7 356
+0%
|
7 423
+1%
|
7 441
+0%
|
7 780
+5%
|
8 267
+6%
|
8 243
0%
|
8 717
+6%
|
9 096
+4%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(2)
|
(52)
|
(52)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
3 197
|
3 994
|
4 439
|
4 376
|
4 502
|
4 626
|
4 668
|
7 769
|
9 015
|
7 340
|
7 355
|
7 421
|
7 440
|
7 779
|
8 266
|
8 241
|
8 715
|
9 095
|
|
Net Income (Common) |
3 197
N/A
|
3 994
+25%
|
4 439
+11%
|
4 376
-1%
|
4 502
+3%
|
4 626
+3%
|
4 668
+1%
|
7 769
+66%
|
9 015
+16%
|
7 340
-19%
|
7 355
+0%
|
7 421
+1%
|
7 440
+0%
|
7 779
+5%
|
8 266
+6%
|
8 241
0%
|
8 715
+6%
|
9 095
+4%
|
|
EPS (Diluted) |
5 328.66
N/A
|
6 385.04
+20%
|
6 341.14
-1%
|
6 268.45
-1%
|
6 431.85
+3%
|
6 625.22
+3%
|
6 685.91
+1%
|
10 584.4
+58%
|
10 379.7
-2%
|
8 285.2
-20%
|
8 104.66
-2%
|
8 011.47
-1%
|
7 820.96
-2%
|
8 014.66
+2%
|
8 300.37
+4%
|
8 099.23
-2%
|
8 275.32
+2%
|
8 565.29
+4%
|