N

Nakayo Inc
TSE:6715

Watchlist Manager
Nakayo Inc
TSE:6715
Watchlist
Price: 101.26 JPY 0.98% Market Closed
Market Cap: 111.4T JPY

Income Statement

Earnings Waterfall
Nakayo Inc

Revenue
17.5B JPY
Cost of Revenue
-14.6B JPY
Gross Profit
2.8B JPY
Operating Expenses
-2.9B JPY
Operating Income
-100m JPY
Other Expenses
114m JPY
Net Income
14m JPY

Income Statement
Nakayo Inc

Rotate your device to view
Income Statement
Currency: JPY
Mar-2015 Jun-2015 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025
Revenue
Interest Expense
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
18 872
N/A
18 631
-1%
18 202
-2%
18 660
+3%
18 790
+1%
19 614
+4%
19 495
-1%
19 148
-2%
18 836
-2%
18 194
-3%
18 398
+1%
18 807
+2%
18 865
+0%
18 748
-1%
18 474
-1%
18 322
-1%
18 066
-1%
18 195
+1%
18 542
+2%
18 234
-2%
17 735
-3%
17 729
0%
16 882
-5%
17 019
+1%
17 663
+4%
18 236
+3%
18 698
+3%
18 628
0%
18 587
0%
17 862
-4%
17 507
-2%
17 190
-2%
17 086
-1%
17 505
+2%
17 432
0%
17 627
+1%
17 220
-2%
16 821
-2%
16 855
+0%
17 440
+3%
17 451
+0%
Gross Profit
Cost of Revenue
(15 434)
(15 286)
(14 749)
(15 148)
(15 255)
(15 898)
(15 931)
(15 495)
(15 343)
(14 682)
(14 681)
(14 977)
(14 752)
(14 722)
(14 418)
(14 266)
(14 174)
(14 308)
(14 768)
(14 591)
(14 201)
(14 247)
(13 748)
(13 841)
(14 181)
(14 543)
(14 807)
(14 848)
(15 295)
(14 965)
(14 877)
(14 968)
(14 917)
(15 202)
(15 224)
(15 204)
(14 840)
(14 487)
(14 421)
(14 632)
(14 615)
Gross Profit
3 438
N/A
3 345
-3%
3 453
+3%
3 512
+2%
3 535
+1%
3 716
+5%
3 564
-4%
3 653
+2%
3 493
-4%
3 512
+1%
3 717
+6%
3 830
+3%
4 113
+7%
4 026
-2%
4 056
+1%
4 056
N/A
3 892
-4%
3 887
0%
3 774
-3%
3 643
-3%
3 534
-3%
3 482
-1%
3 134
-10%
3 178
+1%
3 482
+10%
3 693
+6%
3 891
+5%
3 780
-3%
3 292
-13%
2 897
-12%
2 630
-9%
2 222
-16%
2 169
-2%
2 303
+6%
2 208
-4%
2 423
+10%
2 380
-2%
2 334
-2%
2 434
+4%
2 808
+15%
2 836
+1%
Operating Income
Operating Expenses
(2 840)
(2 814)
(2 766)
(2 759)
(2 888)
(2 958)
(3 072)
(3 108)
(3 085)
(3 142)
(3 147)
(3 191)
(3 251)
(3 389)
(3 350)
(3 324)
(3 154)
(2 954)
(2 963)
(2 985)
(3 177)
(3 187)
(3 159)
(3 159)
(3 085)
(3 136)
(3 157)
(3 184)
(3 206)
(3 227)
(3 201)
(3 158)
(3 143)
(3 132)
(3 075)
(3 044)
(3 040)
(4 365)
(3 010)
(2 996)
(2 936)
Selling, General & Administrative
(2 839)
(2 813)
(2 765)
(2 758)
(2 887)
(2 955)
(3 071)
(3 107)
(3 084)
(3 141)
(3 146)
(3 190)
(3 250)
(3 390)
(3 349)
(3 324)
(3 153)
(2 953)
(2 962)
(2 984)
(3 175)
(3 184)
(3 158)
(3 158)
(3 083)
(3 134)
(3 155)
(3 180)
(3 205)
(3 226)
(3 199)
(3 158)
(3 143)
(3 134)
(3 076)
(3 045)
(3 040)
(2 980)
(3 010)
(2 994)
(2 936)
Other Operating Expenses
0
(1)
(1)
0
(1)
(3)
(1)
0
(1)
(1)
(1)
0
(1)
1
(1)
(1)
(1)
0
(2)
(1)
(2)
(3)
(1)
(1)
(2)
(2)
(2)
(4)
(1)
(1)
0
0
0
2
1
1
0
(1 385)
0
(2)
0
Operating Income
598
N/A
531
-11%
687
+29%
753
+10%
647
-14%
758
+17%
492
-35%
545
+11%
408
-25%
370
-9%
570
+54%
639
+12%
862
+35%
637
-26%
706
+11%
732
+4%
738
+1%
933
+26%
811
-13%
658
-19%
357
-46%
295
-17%
(25)
N/A
19
N/A
397
+1 989%
557
+40%
734
+32%
596
-19%
86
-86%
(330)
N/A
(571)
-73%
(936)
-64%
(974)
-4%
(829)
+15%
(867)
-5%
(621)
+28%
(660)
-6%
(2 031)
-208%
(576)
+72%
(188)
+67%
(100)
+47%
Pre-Tax Income
Interest Income Expense
91
98
166
170
131
119
49
52
60
59
59
59
68
66
63
70
69
65
68
67
66
64
60
67
66
71
74
73
402
390
387
394
518
511
516
504
724
723
727
718
80
Non-Reccuring Items
(5)
(5)
(1)
(1)
0
0
0
0
0
0
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(37)
(37)
(37)
(1 422)
0
(1 387)
(1 439)
(52)
Gain/Loss on Disposition of Assets
0
0
55
55
0
0
0
0
9
0
0
0
7
0
0
0
7
0
0
0
0
0
(40)
0
(40)
(24)
16
16
36
0
0
0
0
0
0
0
14
0
13
325
322
Total Other Income
5
2
6
11
86
108
65
51
37
14
6
12
(2)
45
39
33
26
36
25
36
26
23
31
(4)
32
38
49
51
40
55
60
42
51
41
35
34
8
27
8
(6)
(81)
Pre-Tax Income
689
N/A
626
-9%
913
+46%
988
+8%
864
-13%
985
+14%
606
-38%
648
+7%
514
-21%
443
-14%
633
+43%
708
+12%
933
+32%
746
-20%
805
+8%
832
+3%
837
+1%
1 031
+23%
904
-12%
761
-16%
449
-41%
382
-15%
26
-93%
82
+215%
455
+455%
642
+41%
873
+36%
736
-16%
564
-23%
115
-80%
(124)
N/A
(500)
-303%
(405)
+19%
(314)
+22%
(353)
-12%
(120)
+66%
(1 336)
-1 013%
(1 281)
+4%
(1 215)
+5%
(590)
+51%
169
N/A
Net Income
Tax Provision
(252)
(215)
(299)
(357)
(264)
(318)
(211)
(224)
(194)
(184)
(219)
(246)
(324)
(239)
(285)
(294)
(228)
(306)
(272)
(224)
(195)
(161)
(53)
(64)
(183)
(265)
(321)
(373)
(283)
(217)
(324)
(327)
(302)
(221)
(48)
(161)
68
3
(24)
(1)
(155)
Income from Continuing Operations
437
411
614
631
600
667
395
424
320
259
414
462
609
507
520
538
609
725
632
537
254
221
(27)
18
272
377
552
363
281
(102)
(448)
(827)
(707)
(535)
(401)
(281)
(1 268)
(1 278)
(1 239)
(591)
14
Income to Minority Interest
(4)
(4)
(4)
(4)
(2)
(2)
(2)
(2)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
432
N/A
406
-6%
609
+50%
625
+3%
597
-4%
664
+11%
391
-41%
421
+8%
316
-25%
256
-19%
412
+61%
460
+12%
609
+32%
507
-17%
520
+3%
539
+4%
608
+13%
724
+19%
632
-13%
535
-15%
253
-53%
221
-13%
(27)
N/A
18
N/A
271
+1 406%
375
+38%
549
+46%
361
-34%
281
-22%
(103)
N/A
(448)
-335%
(827)
-85%
(708)
+14%
(534)
+25%
(401)
+25%
(281)
+30%
(1 268)
-351%
(1 279)
-1%
(1 239)
+3%
(592)
+52%
14
N/A
EPS (Diluted)
98.18
N/A
92.27
-6%
138.4
+50%
142.04
+3%
135.64
-5%
150.9
+11%
88.86
-41%
95.68
+8%
71.81
-25%
58.18
-19%
93.63
+61%
104.54
+12%
138.41
+32%
115.22
-17%
118.18
+3%
122.08
+3%
137.81
+13%
164.02
+19%
142.92
-13%
120.84
-15%
57.21
-53%
49.96
-13%
-6.09
N/A
4.05
N/A
61.15
+1 410%
84.57
+38%
123.59
+46%
81.23
-34%
63.27
-22%
-23.17
N/A
-100.58
-334%
-185.5
-84%
-158.99
+14%
-119.81
+25%
-89.76
+25%
-62.89
+30%
-283.99
-352%
-286.27
-1%
-276.73
+3%
-132.17
+52%
3.13
N/A