Kaname Kogyo Co Ltd
TSE:6566
Income Statement
Earnings Waterfall
Kaname Kogyo Co Ltd
Revenue
|
13.4B
JPY
|
Cost of Revenue
|
-10.4B
JPY
|
Gross Profit
|
3B
JPY
|
Operating Expenses
|
-1.2B
JPY
|
Operating Income
|
1.8B
JPY
|
Other Expenses
|
-447.3m
JPY
|
Net Income
|
1.3B
JPY
|
Income Statement
Kaname Kogyo Co Ltd
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 |
10 888
N/A
|
11 182
+3%
|
11 298
+1%
|
11 439
+1%
|
11 550
+1%
|
11 468
-1%
|
11 490
+0%
|
11 147
-3%
|
11 036
-1%
|
11 017
0%
|
11 002
0%
|
11 355
+3%
|
11 557
+2%
|
11 719
+1%
|
11 935
+2%
|
12 248
+3%
|
12 478
+2%
|
12 761
+2%
|
13 029
+2%
|
13 135
+1%
|
13 274
+1%
|
13 361
+1%
|
|
Gross Profit | |||||||||||||||||||||||
Cost of Revenue |
(8 821)
|
(8 986)
|
(9 081)
|
(9 219)
|
(9 343)
|
(9 438)
|
(9 521)
|
(9 328)
|
(9 268)
|
(9 138)
|
(9 045)
|
(9 216)
|
(9 265)
|
(9 404)
|
(9 543)
|
(9 692)
|
(9 824)
|
(10 013)
|
(10 119)
|
(10 232)
|
(10 307)
|
(10 395)
|
|
Gross Profit |
2 066
N/A
|
2 196
+6%
|
2 216
+1%
|
2 220
+0%
|
2 207
-1%
|
2 030
-8%
|
1 969
-3%
|
1 819
-8%
|
1 768
-3%
|
1 879
+6%
|
1 957
+4%
|
2 138
+9%
|
2 292
+7%
|
2 315
+1%
|
2 391
+3%
|
2 555
+7%
|
2 654
+4%
|
2 748
+4%
|
2 910
+6%
|
2 903
0%
|
2 967
+2%
|
2 967
0%
|
|
Operating Income | |||||||||||||||||||||||
Operating Expenses |
(1 173)
|
(1 165)
|
(1 193)
|
(1 199)
|
(1 192)
|
(1 192)
|
(1 162)
|
(1 134)
|
(1 107)
|
(1 081)
|
(1 061)
|
(1 063)
|
(1 069)
|
(1 092)
|
(1 104)
|
(1 137)
|
(1 129)
|
(1 151)
|
(1 170)
|
(1 195)
|
(1 213)
|
(1 213)
|
|
Selling, General & Administrative |
(1 173)
|
(1 165)
|
(1 193)
|
(1 199)
|
(1 192)
|
(1 192)
|
(1 162)
|
(1 134)
|
(1 107)
|
(1 081)
|
(1 061)
|
(1 063)
|
(1 069)
|
(1 092)
|
(1 104)
|
(1 124)
|
(1 129)
|
(1 151)
|
(1 170)
|
(1 194)
|
(1 213)
|
(1 213)
|
|
Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(14)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Operating Income |
893
N/A
|
1 031
+15%
|
1 023
-1%
|
1 021
0%
|
1 015
-1%
|
838
-17%
|
807
-4%
|
685
-15%
|
660
-4%
|
798
+21%
|
896
+12%
|
1 075
+20%
|
1 223
+14%
|
1 223
0%
|
1 288
+5%
|
1 418
+10%
|
1 525
+7%
|
1 597
+5%
|
1 740
+9%
|
1 708
-2%
|
1 754
+3%
|
1 754
+0%
|
|
Pre-Tax Income | |||||||||||||||||||||||
Interest Income Expense |
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(14)
|
(13)
|
(12)
|
(11)
|
7
|
9
|
10
|
10
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(1)
|
1
|
2
|
4
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(43)
|
(54)
|
(41)
|
(41)
|
(0)
|
0
|
(14)
|
0
|
(14)
|
(2)
|
(0)
|
0
|
(4)
|
(2)
|
|
Gain/Loss on Disposition of Assets |
7
|
6
|
6
|
6
|
10
|
10
|
13
|
12
|
12
|
0
|
9
|
0
|
2
|
2
|
4
|
4
|
4
|
7
|
9
|
10
|
11
|
12
|
|
Total Other Income |
27
|
70
|
57
|
57
|
36
|
38
|
28
|
30
|
46
|
49
|
50
|
51
|
27
|
33
|
25
|
28
|
39
|
36
|
48
|
61
|
69
|
96
|
|
Pre-Tax Income |
908
N/A
|
1 089
+20%
|
1 068
-2%
|
1 065
0%
|
1 045
-2%
|
870
-17%
|
833
-4%
|
714
-14%
|
665
-7%
|
800
+20%
|
923
+15%
|
1 095
+19%
|
1 263
+15%
|
1 252
-1%
|
1 297
+4%
|
1 445
+11%
|
1 549
+7%
|
1 635
+6%
|
1 795
+10%
|
1 780
-1%
|
1 833
+3%
|
1 864
+2%
|
|
Net Income | |||||||||||||||||||||||
Tax Provision |
(320)
|
(373)
|
(390)
|
(388)
|
(379)
|
(324)
|
(262)
|
(225)
|
(211)
|
(249)
|
(305)
|
(357)
|
(407)
|
(403)
|
(424)
|
(471)
|
(506)
|
(536)
|
(534)
|
(531)
|
(547)
|
(557)
|
|
Income from Continuing Operations |
588
|
716
|
679
|
678
|
666
|
546
|
570
|
488
|
454
|
551
|
618
|
738
|
856
|
849
|
873
|
974
|
1 043
|
1 099
|
1 260
|
1 249
|
1 286
|
1 307
|
|
Net Income (Common) |
588
N/A
|
716
+22%
|
679
-5%
|
678
0%
|
666
-2%
|
546
-18%
|
570
+4%
|
488
-14%
|
454
-7%
|
551
+21%
|
618
+12%
|
738
+19%
|
856
+16%
|
849
-1%
|
873
+3%
|
974
+12%
|
1 043
+7%
|
1 099
+5%
|
1 260
+15%
|
1 249
-1%
|
1 286
+3%
|
1 307
+2%
|
|
EPS (Diluted) |
36.97
N/A
|
45.12
+22%
|
42.78
-5%
|
42.72
0%
|
41.93
-2%
|
34.43
-18%
|
35.94
+4%
|
30.76
-14%
|
28.62
-7%
|
34.69
+21%
|
38.95
+12%
|
46.49
+19%
|
53.9
+16%
|
53.47
-1%
|
55
+3%
|
61.35
+12%
|
65.71
+7%
|
69.27
+5%
|
79.41
+15%
|
78.73
-1%
|
81.02
+3%
|
82.34
+2%
|