Nakakita Seisakusho Co Ltd
TSE:6496
Nakakita Seisakusho Co Ltd
TSE:6496
Price:
3 880 JPY
-3%
Market Closed
Updated:
May 6, 2024
Income Statement
Earnings Waterfall
Nakakita Seisakusho Co Ltd
Nakakita Seisakusho Co Ltd
|
Revenue
|
16.5B
JPY
|
|
Cost of Revenue
|
-13.3B
JPY
|
|
Gross Profit
|
3.2B
JPY
|
|
Operating Expenses
|
-2.1B
JPY
|
|
Operating Income
|
1.1B
JPY
|
|
Other Expenses
|
-55.1m
JPY
|
|
Net Income
|
1B
JPY
|
Income Statement
Nakakita Seisakusho Co Ltd
Nakakita Seisakusho Co Ltd
Currency: JPY
| Nov-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
17 315
N/A
|
18 093
+4%
|
18 387
+2%
|
18 116
-1%
|
17 064
-6%
|
16 966
-1%
|
16 768
-1%
|
16 657
-1%
|
17 675
+6%
|
18 359
+4%
|
19 537
+6%
|
20 858
+7%
|
21 212
+2%
|
21 794
+3%
|
21 678
-1%
|
21 736
+0%
|
21 970
+1%
|
21 868
0%
|
21 788
0%
|
21 413
-2%
|
20 873
-3%
|
19 657
-6%
|
19 084
-3%
|
18 210
-5%
|
18 203
0%
|
18 911
+4%
|
18 639
-1%
|
19 262
+3%
|
18 720
-3%
|
17 539
-6%
|
17 558
+0%
|
16 741
-5%
|
16 500
-1%
|
16 849
+2%
|
17 158
+2%
|
17 040
-1%
|
17 088
+0%
|
16 762
-2%
|
15 777
-6%
|
16 116
+2%
|
16 513
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14 722)
|
(15 286)
|
(15 369)
|
(15 173)
|
(14 291)
|
(14 353)
|
(14 316)
|
(14 276)
|
(15 090)
|
(15 575)
|
(16 556)
|
(17 558)
|
(17 839)
|
(18 293)
|
(18 089)
|
(18 084)
|
(18 232)
|
(18 152)
|
(18 129)
|
(17 859)
|
(17 479)
|
(16 465)
|
(16 054)
|
(15 396)
|
(15 253)
|
(15 894)
|
(15 633)
|
(16 048)
|
(15 714)
|
(14 699)
|
(14 774)
|
(14 173)
|
(14 079)
|
(14 378)
|
(14 569)
|
(14 359)
|
(14 156)
|
(13 869)
|
(12 835)
|
(13 005)
|
(13 334)
|
|
| Gross Profit |
2 593
N/A
|
2 806
+8%
|
3 018
+8%
|
2 943
-2%
|
2 773
-6%
|
2 613
-6%
|
2 453
-6%
|
2 381
-3%
|
2 585
+9%
|
2 785
+8%
|
2 981
+7%
|
3 300
+11%
|
3 374
+2%
|
3 501
+4%
|
3 589
+3%
|
3 652
+2%
|
3 738
+2%
|
3 717
-1%
|
3 659
-2%
|
3 554
-3%
|
3 394
-5%
|
3 192
-6%
|
3 030
-5%
|
2 813
-7%
|
2 949
+5%
|
3 017
+2%
|
3 006
0%
|
3 213
+7%
|
3 006
-6%
|
2 839
-6%
|
2 785
-2%
|
2 568
-8%
|
2 421
-6%
|
2 471
+2%
|
2 589
+5%
|
2 681
+4%
|
2 932
+9%
|
2 893
-1%
|
2 943
+2%
|
3 112
+6%
|
3 179
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 670)
|
(1 691)
|
(1 668)
|
(1 636)
|
(1 664)
|
(1 665)
|
(1 673)
|
(1 676)
|
(1 713)
|
(1 773)
|
(1 859)
|
(1 924)
|
(1 967)
|
(1 978)
|
(1 976)
|
(1 989)
|
(1 991)
|
(1 984)
|
(1 975)
|
(1 953)
|
(1 931)
|
(1 909)
|
(1 881)
|
(1 881)
|
(1 926)
|
(2 008)
|
(1 994)
|
(2 035)
|
(2 092)
|
(1 959)
|
(1 996)
|
(2 058)
|
(2 055)
|
(2 075)
|
(2 051)
|
(1 999)
|
(2 080)
|
(2 117)
|
(2 126)
|
(2 134)
|
(2 104)
|
|
| Selling, General & Administrative |
(1 670)
|
(1 690)
|
(1 625)
|
(1 683)
|
(1 662)
|
(1 662)
|
(1 612)
|
(1 675)
|
(1 712)
|
(1 773)
|
(1 805)
|
(1 921)
|
(1 964)
|
(1 974)
|
(1 918)
|
(1 989)
|
(1 991)
|
(1 984)
|
(1 919)
|
(1 953)
|
(1 931)
|
(1 909)
|
(1 816)
|
(1 881)
|
(1 926)
|
(2 008)
|
(1 899)
|
(2 017)
|
(1 995)
|
(1 949)
|
(1 812)
|
(2 054)
|
(2 051)
|
(2 071)
|
(1 697)
|
(1 998)
|
(2 080)
|
(2 117)
|
(1 663)
|
(2 131)
|
(2 102)
|
|
| Research & Development |
0
|
0
|
(22)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(338)
|
0
|
0
|
0
|
(450)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(21)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
46
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
(36)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(18)
|
(97)
|
(9)
|
(0)
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
|
| Operating Income |
924
N/A
|
1 115
+21%
|
1 350
+21%
|
1 306
-3%
|
1 109
-15%
|
948
-14%
|
780
-18%
|
705
-10%
|
872
+24%
|
1 012
+16%
|
1 121
+11%
|
1 376
+23%
|
1 406
+2%
|
1 523
+8%
|
1 614
+6%
|
1 663
+3%
|
1 747
+5%
|
1 733
-1%
|
1 684
-3%
|
1 601
-5%
|
1 463
-9%
|
1 283
-12%
|
1 149
-11%
|
932
-19%
|
1 023
+10%
|
1 009
-1%
|
1 013
+0%
|
1 178
+16%
|
913
-22%
|
881
-4%
|
788
-11%
|
511
-35%
|
366
-28%
|
396
+8%
|
538
+36%
|
682
+27%
|
852
+25%
|
776
-9%
|
817
+5%
|
978
+20%
|
1 074
+10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
79
|
86
|
80
|
80
|
81
|
78
|
81
|
84
|
84
|
94
|
88
|
72
|
76
|
69
|
63
|
88
|
69
|
65
|
65
|
66
|
68
|
70
|
68
|
62
|
57
|
61
|
58
|
60
|
64
|
59
|
64
|
75
|
70
|
82
|
79
|
75
|
80
|
101
|
105
|
117
|
120
|
|
| Non-Reccuring Items |
58
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
(79)
|
0
|
(88)
|
(98)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
|
| Total Other Income |
109
|
107
|
102
|
107
|
102
|
102
|
103
|
103
|
100
|
97
|
98
|
100
|
97
|
101
|
100
|
99
|
108
|
107
|
109
|
104
|
102
|
106
|
110
|
110
|
106
|
105
|
109
|
108
|
115
|
133
|
131
|
136
|
145
|
187
|
193
|
188
|
173
|
189
|
205
|
207
|
236
|
|
| Pre-Tax Income |
1 170
N/A
|
1 307
+12%
|
1 529
+17%
|
1 493
-2%
|
1 292
-13%
|
1 128
-13%
|
963
-15%
|
892
-7%
|
1 056
+18%
|
1 202
+14%
|
1 305
+9%
|
1 548
+19%
|
1 579
+2%
|
1 692
+7%
|
1 775
+5%
|
1 850
+4%
|
1 925
+4%
|
1 905
-1%
|
1 853
-3%
|
1 771
-4%
|
1 633
-8%
|
1 460
-11%
|
1 326
-9%
|
1 025
-23%
|
1 187
+16%
|
1 087
-8%
|
1 081
-1%
|
1 346
+24%
|
1 092
-19%
|
1 072
-2%
|
979
-9%
|
721
-26%
|
582
-19%
|
665
+14%
|
809
+22%
|
945
+17%
|
1 105
+17%
|
1 066
-4%
|
1 124
+6%
|
1 302
+16%
|
1 431
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(456)
|
(507)
|
(611)
|
(593)
|
(509)
|
(442)
|
(368)
|
(337)
|
(391)
|
(439)
|
(458)
|
(533)
|
(532)
|
(561)
|
(572)
|
(593)
|
(614)
|
(605)
|
(587)
|
(557)
|
(510)
|
(452)
|
(418)
|
(324)
|
(375)
|
(344)
|
(340)
|
(423)
|
(342)
|
(336)
|
(306)
|
(224)
|
(180)
|
(206)
|
(252)
|
(295)
|
(345)
|
(332)
|
(318)
|
(360)
|
(411)
|
|
| Income from Continuing Operations |
714
|
800
|
917
|
900
|
783
|
686
|
595
|
555
|
665
|
763
|
847
|
1 015
|
1 047
|
1 132
|
1 203
|
1 257
|
1 311
|
1 301
|
1 266
|
1 213
|
1 123
|
1 007
|
908
|
702
|
812
|
744
|
742
|
923
|
750
|
736
|
674
|
497
|
402
|
459
|
557
|
650
|
760
|
733
|
806
|
942
|
1 019
|
|
| Net Income (Common) |
714
N/A
|
800
+12%
|
917
+15%
|
900
-2%
|
783
-13%
|
686
-12%
|
595
-13%
|
555
-7%
|
665
+20%
|
763
+15%
|
847
+11%
|
1 015
+20%
|
1 047
+3%
|
1 132
+8%
|
1 203
+6%
|
1 257
+4%
|
1 311
+4%
|
1 301
-1%
|
1 266
-3%
|
1 213
-4%
|
1 123
-7%
|
1 007
-10%
|
908
-10%
|
702
-23%
|
812
+16%
|
744
-8%
|
742
0%
|
923
+24%
|
750
-19%
|
736
-2%
|
674
-8%
|
497
-26%
|
402
-19%
|
459
+14%
|
557
+21%
|
650
+17%
|
760
+17%
|
733
-4%
|
806
+10%
|
942
+17%
|
1 019
+8%
|
|
| EPS (Diluted) |
187.89
N/A
|
210.5
+12%
|
229.25
+9%
|
1 125.5
+391%
|
205.97
-82%
|
180.57
-12%
|
157.47
-13%
|
146
-7%
|
175
+20%
|
217.91
+25%
|
225.87
+4%
|
274.35
+21%
|
282.94
+3%
|
305.83
+8%
|
326.22
+7%
|
339.72
+4%
|
354.24
+4%
|
351.48
-1%
|
344.02
-2%
|
337.02
-2%
|
309.49
-8%
|
277.58
-10%
|
249.87
-10%
|
193.43
-23%
|
223.9
+16%
|
205.01
-8%
|
204.49
0%
|
256.51
+25%
|
209.82
-18%
|
206.11
-2%
|
188.2
-9%
|
139.22
-26%
|
112.44
-19%
|
128.5
+14%
|
155.84
+21%
|
182.02
+17%
|
212.84
+17%
|
205.29
-4%
|
225.81
+10%
|
265.28
+17%
|
288.51
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
