Japan Logistics Fund Inc
TSE:8967
Income Statement
Earnings Waterfall
Japan Logistics Fund Inc
Revenue
|
20.3B
JPY
|
Cost of Revenue
|
-9.5B
JPY
|
Gross Profit
|
10.8B
JPY
|
Operating Expenses
|
-258.7m
JPY
|
Operating Income
|
10.5B
JPY
|
Other Expenses
|
-868.5m
JPY
|
Net Income
|
9.7B
JPY
|
Income Statement
Japan Logistics Fund Inc
Jan-2008 | Jul-2008 | Jan-2009 | Jul-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||
Revenue |
6 663
N/A
|
7 446
+12%
|
8 194
+10%
|
8 791
+7%
|
9 100
+4%
|
9 411
+3%
|
10 269
+9%
|
10 960
+7%
|
11 087
+1%
|
11 199
+1%
|
11 526
+3%
|
11 881
+3%
|
12 638
+6%
|
13 618
+8%
|
16 389
+20%
|
16 491
+1%
|
14 629
-11%
|
15 140
+3%
|
15 334
+1%
|
15 744
+3%
|
16 853
+7%
|
17 940
+6%
|
19 011
+6%
|
19 119
+1%
|
18 873
-1%
|
24 718
+31%
|
24 156
-2%
|
18 275
-24%
|
18 424
+1%
|
18 882
+2%
|
19 769
+5%
|
20 295
+3%
|
20 287
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 246)
|
(3 617)
|
(4 013)
|
(4 350)
|
(3 386)
|
(2 261)
|
(2 455)
|
(2 605)
|
(2 734)
|
(4 082)
|
(4 146)
|
(3 592)
|
(3 691)
|
(3 316)
|
(3 560)
|
(6 792)
|
(3 463)
|
(7 011)
|
(3 806)
|
(7 499)
|
(6 183)
|
(8 605)
|
(8 935)
|
(8 952)
|
(9 011)
|
(9 352)
|
(9 233)
|
(9 197)
|
(9 029)
|
(8 712)
|
(9 099)
|
(9 476)
|
(9 488)
|
|
Gross Profit |
3 418
N/A
|
3 829
+12%
|
4 181
+9%
|
4 440
+6%
|
5 714
+29%
|
7 150
+25%
|
7 814
+9%
|
8 354
+7%
|
8 353
0%
|
7 117
-15%
|
7 380
+4%
|
8 290
+12%
|
8 947
+8%
|
10 302
+15%
|
12 829
+25%
|
9 700
-24%
|
11 166
+15%
|
8 129
-27%
|
11 528
+42%
|
8 244
-28%
|
10 670
+29%
|
9 334
-13%
|
10 076
+8%
|
10 167
+1%
|
9 861
-3%
|
15 366
+56%
|
14 924
-3%
|
9 078
-39%
|
9 395
+3%
|
10 170
+8%
|
10 671
+5%
|
10 819
+1%
|
10 799
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(155)
|
(175)
|
(193)
|
(206)
|
(1 225)
|
(2 247)
|
(2 369)
|
(2 506)
|
(2 522)
|
(1 340)
|
(1 454)
|
(2 799)
|
(3 036)
|
(3 321)
|
(3 431)
|
(236)
|
(3 573)
|
(201)
|
(3 609)
|
(193)
|
(2 058)
|
(209)
|
(272)
|
(268)
|
(249)
|
(254)
|
(258)
|
(262)
|
(272)
|
(259)
|
(256)
|
(256)
|
(259)
|
|
Selling, General & Administrative |
(155)
|
(175)
|
(193)
|
(206)
|
(238)
|
(220)
|
(160)
|
(160)
|
(166)
|
(161)
|
(170)
|
(178)
|
(180)
|
(187)
|
(233)
|
(236)
|
(186)
|
(201)
|
(205)
|
(193)
|
(202)
|
(209)
|
(243)
|
(268)
|
(249)
|
(254)
|
(258)
|
(262)
|
(272)
|
(259)
|
(256)
|
(256)
|
(259)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(987)
|
(2 028)
|
(2 209)
|
(2 346)
|
(2 357)
|
0
|
(1 284)
|
(2 621)
|
(2 856)
|
(3 134)
|
(3 198)
|
0
|
(3 387)
|
0
|
(3 404)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 179)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1 856)
|
(0)
|
(29)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Operating Income |
3 263
N/A
|
3 653
+12%
|
3 988
+9%
|
4 234
+6%
|
4 490
+6%
|
4 904
+9%
|
5 445
+11%
|
5 849
+7%
|
5 831
0%
|
5 777
-1%
|
5 926
+3%
|
5 491
-7%
|
5 911
+8%
|
6 981
+18%
|
9 397
+35%
|
9 464
+1%
|
7 593
-20%
|
7 928
+4%
|
7 918
0%
|
8 052
+2%
|
8 611
+7%
|
9 126
+6%
|
9 804
+7%
|
9 900
+1%
|
9 613
-3%
|
15 112
+57%
|
14 665
-3%
|
8 817
-40%
|
9 123
+3%
|
9 911
+9%
|
10 414
+5%
|
10 563
+1%
|
10 540
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(83)
|
(139)
|
(261)
|
(432)
|
(507)
|
(538)
|
(566)
|
(577)
|
(584)
|
(628)
|
(675)
|
(721)
|
(817)
|
(852)
|
(814)
|
(801)
|
(774)
|
(759)
|
(780)
|
(839)
|
(878)
|
(1 062)
|
(1 024)
|
(800)
|
(801)
|
(789)
|
(781)
|
(799)
|
(830)
|
(853)
|
(860)
|
(864)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(300)
|
(300)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(53)
|
(16)
|
15
|
5
|
3
|
(12)
|
(35)
|
(20)
|
12
|
22
|
18
|
8
|
(42)
|
(34)
|
19
|
17
|
(32)
|
(41)
|
(4)
|
(1)
|
(44)
|
(52)
|
3
|
8
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(42)
|
(42)
|
(1)
|
(3)
|
|
Pre-Tax Income |
3 198
N/A
|
3 554
+11%
|
3 864
+9%
|
3 978
+3%
|
4 061
+2%
|
4 385
+8%
|
4 872
+11%
|
4 963
+2%
|
4 964
+0%
|
5 216
+5%
|
5 316
+2%
|
4 823
-9%
|
5 148
+7%
|
6 130
+19%
|
8 565
+40%
|
8 667
+1%
|
6 760
-22%
|
7 113
+5%
|
7 155
+1%
|
7 271
+2%
|
7 728
+6%
|
8 166
+6%
|
8 746
+7%
|
8 884
+2%
|
8 812
-1%
|
14 310
+62%
|
13 875
-3%
|
8 035
-42%
|
8 324
+4%
|
9 039
+9%
|
9 519
+5%
|
9 702
+2%
|
9 674
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
3 196
|
3 550
|
3 860
|
3 976
|
4 059
|
4 383
|
4 870
|
4 961
|
4 962
|
5 214
|
5 314
|
4 822
|
5 146
|
6 127
|
8 563
|
8 665
|
6 758
|
7 111
|
7 154
|
7 269
|
7 726
|
8 164
|
8 744
|
8 883
|
8 810
|
14 308
|
13 873
|
8 033
|
8 322
|
9 037
|
9 518
|
9 701
|
9 672
|
|
Net Income (Common) |
3 196
N/A
|
3 549
+11%
|
3 860
+9%
|
3 976
+3%
|
4 059
+2%
|
4 383
+8%
|
4 870
+11%
|
4 961
+2%
|
4 962
+0%
|
5 214
+5%
|
5 314
+2%
|
4 822
-9%
|
5 146
+7%
|
6 127
+19%
|
8 563
+40%
|
8 665
+1%
|
6 758
-22%
|
7 111
+5%
|
7 154
+1%
|
7 269
+2%
|
7 726
+6%
|
8 164
+6%
|
8 744
+7%
|
8 883
+2%
|
8 810
-1%
|
14 308
+62%
|
13 873
-3%
|
8 033
-42%
|
8 322
+4%
|
9 037
+9%
|
9 518
+5%
|
9 701
+2%
|
9 672
0%
|
|
EPS (Diluted) |
5 326.83
N/A
|
5 915.66
+11%
|
6 432.83
+9%
|
6 626.5
+3%
|
6 764.33
+2%
|
6 261.71
-7%
|
6 956.57
+11%
|
7 087
+2%
|
7 089.14
+0%
|
7 448
+5%
|
7 591
+2%
|
6 887.85
-9%
|
6 432.74
-7%
|
6 127
-5%
|
10 703.75
+75%
|
10 440.17
-2%
|
7 509
-28%
|
8 140.55
+8%
|
7 948.33
-2%
|
8 260.51
+4%
|
8 483.27
+3%
|
8 923
+5%
|
9 623.76
+8%
|
9 795.26
+2%
|
9 734.14
-1%
|
15 809.24
+62%
|
15 327.92
-3%
|
8 875.77
-42%
|
9 194.16
+4%
|
9 843.43
+7%
|
10 190.11
+4%
|
10 386.07
+2%
|
10 392.18
+0%
|