Nippon Building Fund Inc
TSE:8951
Income Statement
Earnings Waterfall
Nippon Building Fund Inc
Revenue
|
94.4B
JPY
|
Cost of Revenue
|
-37B
JPY
|
Gross Profit
|
57.4B
JPY
|
Operating Expenses
|
-16B
JPY
|
Operating Income
|
41.4B
JPY
|
Other Expenses
|
-2.6B
JPY
|
Net Income
|
38.8B
JPY
|
Income Statement
Nippon Building Fund Inc
Mar-2007 | Jun-2007 | Sep-2007 | Mar-2008 | Jun-2008 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||
Revenue |
38 838
N/A
|
39 574
+2%
|
40 614
+3%
|
41 720
+3%
|
44 061
+6%
|
36 410
-17%
|
78 535
+116%
|
78 761
+0%
|
74 103
-6%
|
75 997
+3%
|
77 663
+2%
|
77 725
+0%
|
80 339
+3%
|
103 280
+29%
|
110 903
+7%
|
135 915
+23%
|
96 549
-29%
|
127 562
+32%
|
99 583
-22%
|
94 398
-5%
|
94 380
0%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(20 646)
|
(21 351)
|
(21 665)
|
(22 034)
|
(22 652)
|
(13 970)
|
(32 279)
|
(32 028)
|
(27 988)
|
(28 768)
|
(29 423)
|
(29 517)
|
(30 373)
|
0
|
(31 729)
|
(39 834)
|
(35 777)
|
(45 538)
|
(35 381)
|
(36 211)
|
(36 967)
|
|
Gross Profit |
18 195
N/A
|
18 226
+0%
|
18 951
+4%
|
19 687
+4%
|
21 410
+9%
|
22 440
+5%
|
46 256
+106%
|
46 733
+1%
|
46 115
-1%
|
47 229
+2%
|
48 240
+2%
|
48 208
0%
|
49 965
+4%
|
65 130
+30%
|
71 397
+10%
|
96 080
+35%
|
60 772
-37%
|
82 024
+35%
|
64 202
-22%
|
58 186
-9%
|
57 414
-1%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(340)
|
(301)
|
(315)
|
(336)
|
(357)
|
(7 326)
|
(14 590)
|
(14 406)
|
(14 309)
|
(14 466)
|
(14 592)
|
(14 531)
|
(14 492)
|
(56 397)
|
(26 272)
|
(30 696)
|
(14 989)
|
(19 073)
|
(15 798)
|
(15 949)
|
(16 006)
|
|
Selling, General & Administrative |
(340)
|
(301)
|
(315)
|
(336)
|
(358)
|
(79)
|
(152)
|
(146)
|
(145)
|
(150)
|
(149)
|
(142)
|
(143)
|
0
|
(160)
|
(180)
|
(165)
|
(172)
|
(151)
|
(158)
|
(159)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(7 247)
|
(14 438)
|
(14 259)
|
(14 164)
|
(14 317)
|
(14 443)
|
(14 389)
|
(14 349)
|
0
|
(14 581)
|
(18 293)
|
(14 824)
|
(18 866)
|
(15 646)
|
(15 791)
|
(15 847)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(56 397)
|
(11 532)
|
(12 224)
|
(0)
|
(35)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
17 852
N/A
|
17 923
+0%
|
18 635
+4%
|
19 351
+4%
|
21 052
+9%
|
15 114
-28%
|
31 666
+110%
|
32 327
+2%
|
31 806
-2%
|
32 763
+3%
|
33 648
+3%
|
33 677
+0%
|
35 473
+5%
|
0
N/A
|
41 491
N/A
|
53 974
+30%
|
45 783
-15%
|
62 951
+37%
|
48 404
-23%
|
42 238
-13%
|
41 408
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(2 690)
|
(2 912)
|
(3 067)
|
(3 222)
|
(3 272)
|
(1 961)
|
(3 795)
|
(3 564)
|
(3 222)
|
(2 861)
|
(2 691)
|
(2 548)
|
(2 401)
|
0
|
(2 498)
|
657
|
(2 636)
|
(2 596)
|
(2 555)
|
(2 543)
|
(2 497)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 273)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(54)
|
(67)
|
(66)
|
(118)
|
(119)
|
(43)
|
(78)
|
(68)
|
(53)
|
9
|
(18)
|
(67)
|
(284)
|
0
|
(291)
|
(1 792)
|
10
|
(2 322)
|
(118)
|
(68)
|
(60)
|
|
Pre-Tax Income |
15 108
N/A
|
14 944
-1%
|
15 502
+4%
|
16 011
+3%
|
17 661
+10%
|
13 111
-26%
|
27 793
+112%
|
28 695
+3%
|
28 531
-1%
|
29 911
+5%
|
30 939
+3%
|
31 062
+0%
|
32 788
+6%
|
0
N/A
|
38 703
N/A
|
49 566
+28%
|
43 157
-13%
|
58 033
+34%
|
45 731
-21%
|
39 627
-13%
|
38 851
-2%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
15 107
|
14 942
|
15 499
|
16 008
|
17 658
|
13 110
|
27 792
|
28 693
|
28 529
|
29 909
|
30 938
|
31 060
|
32 786
|
0
|
38 701
|
49 565
|
43 155
|
58 031
|
45 729
|
39 625
|
38 849
|
|
Net Income (Common) |
15 107
N/A
|
14 942
-1%
|
15 499
+4%
|
16 008
+3%
|
17 658
+10%
|
13 110
-26%
|
27 792
+112%
|
28 693
+3%
|
28 529
-1%
|
29 909
+5%
|
30 938
+3%
|
31 060
+0%
|
32 786
+6%
|
0
N/A
|
38 701
N/A
|
49 565
+28%
|
43 155
-13%
|
47 168
+9%
|
45 729
-3%
|
39 625
-13%
|
38 849
-2%
|
|
EPS (Diluted) |
15 107
N/A
|
14 942
-1%
|
15 499
+4%
|
16 008
+3%
|
17 658
+10%
|
9 284.55
-47%
|
19 682.66
+112%
|
20 320.53
+3%
|
20 204.9
-1%
|
21 182.07
+5%
|
21 910.42
+3%
|
21 997.02
+0%
|
22 526.53
+2%
|
0
N/A
|
23 419.69
N/A
|
30 039.12
+28%
|
26 115.16
-13%
|
27 809.17
+6%
|
26 922.12
-3%
|
23 295.1
-13%
|
22 839.03
-2%
|