Kayac Inc
TSE:3904
Income Statement
Earnings Waterfall
Kayac Inc
Revenue
|
17.5B
JPY
|
Cost of Revenue
|
-8.2B
JPY
|
Gross Profit
|
9.2B
JPY
|
Operating Expenses
|
-8.2B
JPY
|
Operating Income
|
1B
JPY
|
Other Expenses
|
-510.8m
JPY
|
Net Income
|
511.2m
JPY
|
Income Statement
Kayac Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
3 611
N/A
|
3 705
+3%
|
4 040
+9%
|
4 654
+15%
|
5 002
+7%
|
5 497
+10%
|
5 781
+5%
|
5 659
-2%
|
5 943
+5%
|
6 087
+2%
|
6 090
+0%
|
6 235
+2%
|
5 987
-4%
|
5 817
-3%
|
5 780
-1%
|
5 974
+3%
|
6 103
+2%
|
6 382
+5%
|
7 389
+16%
|
7 557
+2%
|
8 078
+7%
|
8 749
+8%
|
9 170
+5%
|
10 238
+12%
|
11 485
+12%
|
12 566
+9%
|
13 809
+10%
|
14 833
+7%
|
15 137
+2%
|
16 502
+9%
|
16 657
+1%
|
16 660
+0%
|
17 558
+5%
|
17 467
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 120)
|
(2 278)
|
(2 476)
|
(2 825)
|
(2 967)
|
(3 136)
|
(3 190)
|
(3 127)
|
(3 407)
|
(3 805)
|
(3 992)
|
(4 232)
|
(4 397)
|
(4 499)
|
(4 662)
|
(4 977)
|
(5 060)
|
(5 081)
|
(5 458)
|
(5 022)
|
(4 828)
|
(4 790)
|
(4 815)
|
(5 486)
|
(6 088)
|
(6 634)
|
(7 254)
|
(7 650)
|
(7 809)
|
(8 587)
|
(8 490)
|
(8 337)
|
(8 606)
|
(8 242)
|
|
Gross Profit |
1 491
N/A
|
1 427
-4%
|
1 564
+10%
|
1 829
+17%
|
2 035
+11%
|
2 361
+16%
|
2 591
+10%
|
2 532
-2%
|
2 536
+0%
|
2 282
-10%
|
2 099
-8%
|
2 003
-5%
|
1 590
-21%
|
1 318
-17%
|
1 118
-15%
|
997
-11%
|
1 043
+5%
|
1 301
+25%
|
1 932
+48%
|
2 535
+31%
|
3 250
+28%
|
3 959
+22%
|
4 355
+10%
|
4 752
+9%
|
5 397
+14%
|
5 933
+10%
|
6 555
+10%
|
7 182
+10%
|
7 328
+2%
|
7 915
+8%
|
8 167
+3%
|
8 323
+2%
|
8 951
+8%
|
9 225
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 130)
|
(1 034)
|
(1 148)
|
(1 414)
|
(1 569)
|
(1 718)
|
(1 777)
|
(1 645)
|
(1 638)
|
(1 607)
|
(1 678)
|
(1 721)
|
(1 798)
|
(1 709)
|
(1 710)
|
(1 765)
|
(1 697)
|
(1 837)
|
(2 336)
|
(2 587)
|
(2 812)
|
(3 214)
|
(3 474)
|
(3 833)
|
(4 411)
|
(4 791)
|
(5 409)
|
(5 908)
|
(6 093)
|
(6 710)
|
(6 936)
|
(7 403)
|
(7 936)
|
(8 204)
|
|
Selling, General & Administrative |
(1 130)
|
(1 034)
|
(1 148)
|
(1 414)
|
(1 569)
|
(1 718)
|
(1 733)
|
(1 631)
|
(1 624)
|
(1 607)
|
(1 677)
|
(1 720)
|
(1 798)
|
(1 709)
|
(1 710)
|
(1 765)
|
(1 697)
|
(1 837)
|
(2 224)
|
(2 496)
|
(2 721)
|
(3 214)
|
(3 385)
|
(3 744)
|
(4 322)
|
(4 791)
|
(5 409)
|
(5 908)
|
(6 093)
|
(6 710)
|
(6 931)
|
(7 397)
|
(7 931)
|
(8 204)
|
|
Other Operating Expenses |
0
|
(0)
|
0
|
0
|
0
|
0
|
(44)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(112)
|
(91)
|
(91)
|
(0)
|
(89)
|
(89)
|
(89)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(6)
|
(6)
|
(6)
|
(0)
|
|
Operating Income |
361
N/A
|
393
+9%
|
416
+6%
|
415
0%
|
466
+12%
|
643
+38%
|
814
+27%
|
887
+9%
|
899
+1%
|
675
-25%
|
421
-38%
|
282
-33%
|
(208)
N/A
|
(392)
-88%
|
(592)
-51%
|
(768)
-30%
|
(654)
+15%
|
(535)
+18%
|
(404)
+24%
|
(52)
+87%
|
438
N/A
|
745
+70%
|
881
+18%
|
919
+4%
|
986
+7%
|
1 142
+16%
|
1 146
+0%
|
1 274
+11%
|
1 235
-3%
|
1 206
-2%
|
1 231
+2%
|
920
-25%
|
1 015
+10%
|
1 022
+1%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
4
|
(6)
|
(4)
|
(2)
|
(3)
|
89
|
88
|
87
|
87
|
(4)
|
(3)
|
0
|
(12)
|
4
|
4
|
(4)
|
296
|
272
|
265
|
265
|
(33)
|
(37)
|
76
|
76
|
90
|
105
|
25
|
69
|
58
|
40
|
46
|
66
|
61
|
(7)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(30)
|
(30)
|
(44)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
(21)
|
(21)
|
(91)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(96)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(12)
|
9
|
38
|
40
|
42
|
47
|
19
|
32
|
68
|
67
|
67
|
55
|
63
|
51
|
44
|
42
|
(4)
|
11
|
34
|
50
|
64
|
28
|
128
|
117
|
52
|
111
|
94
|
91
|
83
|
16
|
6
|
17
|
11
|
23
|
|
Pre-Tax Income |
353
N/A
|
396
+12%
|
450
+14%
|
423
-6%
|
475
+12%
|
735
+55%
|
921
+25%
|
1 006
+9%
|
1 053
+5%
|
738
-30%
|
486
-34%
|
338
-30%
|
(157)
N/A
|
(342)
-118%
|
(545)
-59%
|
(751)
-38%
|
(383)
+49%
|
(343)
+11%
|
(105)
+69%
|
264
N/A
|
530
+101%
|
716
+35%
|
1 084
+51%
|
1 113
+3%
|
1 127
+1%
|
1 358
+20%
|
1 265
-7%
|
1 434
+13%
|
1 375
-4%
|
1 256
-9%
|
1 283
+2%
|
1 003
-22%
|
1 087
+8%
|
942
-13%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(131)
|
(135)
|
(160)
|
(160)
|
(203)
|
(277)
|
(330)
|
(346)
|
(340)
|
(223)
|
(146)
|
(102)
|
41
|
95
|
147
|
198
|
94
|
16
|
(35)
|
(148)
|
(153)
|
(201)
|
(320)
|
(316)
|
(412)
|
(441)
|
(425)
|
(473)
|
(437)
|
(418)
|
(432)
|
(355)
|
(401)
|
(376)
|
|
Income from Continuing Operations |
222
|
261
|
290
|
263
|
273
|
459
|
591
|
660
|
713
|
515
|
339
|
235
|
(116)
|
(247)
|
(398)
|
(554)
|
(290)
|
(327)
|
(140)
|
116
|
377
|
515
|
764
|
797
|
715
|
916
|
840
|
961
|
938
|
838
|
850
|
648
|
686
|
566
|
|
Income to Minority Interest |
0
|
1
|
7
|
18
|
19
|
19
|
0
|
2
|
(7)
|
(7)
|
(7)
|
(13)
|
(11)
|
(7)
|
(5)
|
7
|
23
|
22
|
20
|
12
|
(6)
|
(10)
|
(40)
|
(51)
|
(61)
|
(87)
|
(60)
|
(39)
|
(48)
|
(58)
|
(60)
|
(74)
|
(63)
|
(55)
|
|
Net Income (Common) |
222
N/A
|
261
+18%
|
298
+14%
|
281
-6%
|
292
+4%
|
477
+63%
|
603
+26%
|
662
+10%
|
706
+7%
|
507
-28%
|
333
-34%
|
223
-33%
|
(127)
N/A
|
(254)
-100%
|
(402)
-58%
|
(547)
-36%
|
(267)
+51%
|
(305)
-14%
|
(119)
+61%
|
128
N/A
|
371
+190%
|
505
+36%
|
725
+43%
|
745
+3%
|
654
-12%
|
829
+27%
|
779
-6%
|
922
+18%
|
890
-3%
|
780
-12%
|
790
+1%
|
574
-27%
|
623
+9%
|
511
-18%
|
|
EPS (Diluted) |
14.42
N/A
|
16.98
+18%
|
19.47
+15%
|
18.27
-6%
|
18.97
+4%
|
31.05
+64%
|
39.16
+26%
|
42.98
+10%
|
45.83
+7%
|
32.91
-28%
|
21.61
-34%
|
14.73
-32%
|
-8.41
N/A
|
-16.82
-100%
|
-26.57
-58%
|
-36.07
-36%
|
-17.65
+51%
|
-20.13
-14%
|
-7.8
+61%
|
8.37
N/A
|
24.13
+188%
|
32.96
+37%
|
47.21
+43%
|
48.53
+3%
|
42.57
-12%
|
53.99
+27%
|
50.74
-6%
|
59.47
+17%
|
55.84
-6%
|
49.54
-11%
|
49.19
-1%
|
35.53
-28%
|
38.07
+7%
|
31.58
-17%
|