NS United Kaiun Kaisha Ltd
TSE:9110
NS United Kaiun Kaisha Ltd
TSE:9110
Price:
3 790
JPY
-0.26%
Market Closed
Market Cap:
90.8B
JPY
Income Statement
Earnings Waterfall
NS United Kaiun Kaisha Ltd
NS United Kaiun Kaisha Ltd
|
Revenue
|
247.4B
JPY
|
|
Cost of Revenue
|
-219.4B
JPY
|
|
Gross Profit
|
28B
JPY
|
|
Operating Expenses
|
-7.8B
JPY
|
|
Operating Income
|
20.2B
JPY
|
|
Other Expenses
|
-1.6B
JPY
|
|
Net Income
|
18.6B
JPY
|
Income Statement
NS United Kaiun Kaisha Ltd
NS United Kaiun Kaisha Ltd
Currency: JPY
Millions
TTM
| 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 |
1 715
|
1 714
|
1 698
|
1 707
|
1 703
|
1 665
|
1 636
|
1 619
|
1 623
|
1 696
|
1 777
|
1 832
|
1 845
|
1 824
|
1 773
|
1 709
|
1 648
|
1 574
|
1 513
|
1 473
|
1 486
|
1 495
|
1 486
|
1 476
|
1 432
|
1 409
|
1 399
|
1 379
|
1 304
|
1 221
|
1 172
|
1 167
|
1 191
|
1 236
|
1 313
|
1 442
|
1 585
|
1 723
|
1 792
|
1 741
|
1 678
|
|
| Revenue |
157 625
N/A
|
154 384
-2%
|
150 236
-3%
|
144 097
-4%
|
137 148
-5%
|
130 904
-5%
|
124 551
-5%
|
121 580
-2%
|
125 276
+3%
|
129 830
+4%
|
133 227
+3%
|
137 449
+3%
|
139 000
+1%
|
142 119
+2%
|
147 361
+4%
|
151 037
+2%
|
151 068
+0%
|
149 858
-1%
|
146 930
-2%
|
145 222
-1%
|
148 415
+2%
|
143 736
-3%
|
142 194
-1%
|
140 045
-2%
|
138 454
-1%
|
149 700
+8%
|
162 430
+9%
|
181 262
+12%
|
195 941
+8%
|
215 442
+10%
|
237 079
+10%
|
248 388
+5%
|
250 825
+1%
|
243 917
-3%
|
232 343
-5%
|
226 482
-3%
|
233 100
+3%
|
240 040
+3%
|
249 469
+4%
|
249 971
+0%
|
247 408
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(141 983)
|
(139 597)
|
(136 186)
|
(130 786)
|
(124 502)
|
(118 853)
|
(113 695)
|
(110 474)
|
(112 868)
|
(116 894)
|
(119 391)
|
(123 142)
|
(125 896)
|
(129 080)
|
(133 352)
|
(137 316)
|
(136 382)
|
(135 550)
|
(134 054)
|
(131 871)
|
(135 613)
|
(132 442)
|
(130 592)
|
(128 848)
|
(126 066)
|
(132 678)
|
(140 548)
|
(153 103)
|
(163 345)
|
(176 057)
|
(194 527)
|
(205 147)
|
(211 461)
|
(209 719)
|
(201 072)
|
(199 306)
|
(204 079)
|
(211 025)
|
(220 868)
|
(221 127)
|
(219 423)
|
|
| Gross Profit |
15 642
N/A
|
14 787
-5%
|
14 050
-5%
|
13 311
-5%
|
12 646
-5%
|
12 051
-5%
|
10 856
-10%
|
11 106
+2%
|
12 408
+12%
|
12 936
+4%
|
13 836
+7%
|
14 307
+3%
|
13 104
-8%
|
13 039
0%
|
14 009
+7%
|
13 721
-2%
|
14 686
+7%
|
14 308
-3%
|
12 876
-10%
|
13 351
+4%
|
12 802
-4%
|
11 294
-12%
|
11 602
+3%
|
11 197
-3%
|
12 388
+11%
|
17 022
+37%
|
21 882
+29%
|
28 159
+29%
|
32 596
+16%
|
39 385
+21%
|
42 552
+8%
|
43 241
+2%
|
39 364
-9%
|
34 198
-13%
|
31 271
-9%
|
27 176
-13%
|
29 021
+7%
|
29 015
0%
|
28 601
-1%
|
28 844
+1%
|
27 985
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 168)
|
(6 313)
|
(6 465)
|
(6 313)
|
(6 171)
|
(6 075)
|
(5 859)
|
(5 818)
|
(5 850)
|
(5 847)
|
(5 805)
|
(5 826)
|
(5 743)
|
(5 730)
|
(5 719)
|
(5 701)
|
(5 775)
|
(5 777)
|
(5 822)
|
(5 844)
|
(5 762)
|
(6 605)
|
(6 576)
|
(6 617)
|
(5 652)
|
(5 660)
|
(5 630)
|
(5 666)
|
(5 885)
|
(6 169)
|
(6 469)
|
(6 662)
|
(6 877)
|
(7 524)
|
(7 712)
|
(7 444)
|
(7 420)
|
(7 397)
|
(7 488)
|
(7 609)
|
(7 761)
|
|
| Selling, General & Administrative |
(6 167)
|
(6 197)
|
(6 348)
|
(6 312)
|
(6 030)
|
(6 075)
|
(5 860)
|
(5 819)
|
(5 743)
|
(5 846)
|
(5 804)
|
(5 824)
|
(5 641)
|
(5 730)
|
(5 720)
|
(5 704)
|
(5 687)
|
(5 780)
|
(5 823)
|
(5 844)
|
(5 683)
|
(5 710)
|
(5 682)
|
(5 649)
|
(5 426)
|
(5 659)
|
(5 629)
|
(5 667)
|
(5 655)
|
(6 168)
|
(6 467)
|
(6 661)
|
(6 642)
|
(7 076)
|
(7 265)
|
(7 419)
|
(7 173)
|
(7 397)
|
(7 488)
|
(7 609)
|
(7 762)
|
|
| Research & Development |
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
|
(10)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(226)
|
0
|
0
|
0
|
(219)
|
0
|
0
|
0
|
(204)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(116)
|
(117)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
1
|
0
|
1
|
2
|
1
|
2
|
0
|
0
|
0
|
(895)
|
(894)
|
(968)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
1
|
(448)
|
(447)
|
(25)
|
0
|
0
|
0
|
0
|
1
|
|
| Operating Income |
9 474
N/A
|
8 474
-11%
|
7 585
-10%
|
6 998
-8%
|
6 475
-7%
|
5 976
-8%
|
4 997
-16%
|
5 288
+6%
|
6 558
+24%
|
7 089
+8%
|
8 031
+13%
|
8 481
+6%
|
7 361
-13%
|
7 309
-1%
|
8 290
+13%
|
8 020
-3%
|
8 911
+11%
|
8 531
-4%
|
7 054
-17%
|
7 507
+6%
|
7 040
-6%
|
4 689
-33%
|
5 026
+7%
|
4 580
-9%
|
6 736
+47%
|
11 362
+69%
|
16 252
+43%
|
22 493
+38%
|
26 711
+19%
|
33 216
+24%
|
36 083
+9%
|
36 579
+1%
|
32 487
-11%
|
26 674
-18%
|
23 559
-12%
|
19 732
-16%
|
21 601
+9%
|
21 618
+0%
|
21 113
-2%
|
21 235
+1%
|
20 224
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 169
|
1 650
|
284
|
(1 272)
|
(2 528)
|
(3 981)
|
(4 197)
|
(2 614)
|
(1 998)
|
(606)
|
(236)
|
(1 882)
|
(1 915)
|
(1 595)
|
(1 498)
|
(1 728)
|
(1 248)
|
(1 741)
|
(1 833)
|
(1 405)
|
(1 621)
|
(1 461)
|
(1 718)
|
(2 043)
|
(1 117)
|
(978)
|
(533)
|
344
|
403
|
2 522
|
3 737
|
1 327
|
395
|
465
|
(995)
|
(275)
|
658
|
(226)
|
(2 170)
|
570
|
(1 060)
|
|
| Non-Reccuring Items |
(116)
|
0
|
0
|
(132)
|
84
|
74
|
30
|
169
|
(1 344)
|
(1 338)
|
(1 549)
|
(1 549)
|
(1 885)
|
(2 373)
|
(2 118)
|
(2 125)
|
(398)
|
(50)
|
(50)
|
22
|
(945)
|
0
|
0
|
0
|
(2 983)
|
(2 957)
|
(3 186)
|
(3 329)
|
(755)
|
(442)
|
(213)
|
(493)
|
(451)
|
0
|
0
|
0
|
(216)
|
0
|
58
|
0
|
57
|
|
| Gain/Loss on Disposition of Assets |
254
|
0
|
210
|
210
|
193
|
0
|
42
|
42
|
523
|
648
|
1 186
|
2 025
|
2 734
|
2 653
|
3 029
|
3 456
|
3 213
|
3 418
|
5 020
|
3 743
|
2 881
|
5 659
|
3 109
|
4 323
|
4 467
|
1 802
|
1 800
|
597
|
2 495
|
0
|
2 133
|
2 464
|
332
|
344
|
343
|
12
|
251
|
416
|
879
|
879
|
2 539
|
|
| Total Other Income |
(90)
|
206
|
(303)
|
(179)
|
119
|
15
|
89
|
75
|
75
|
49
|
47
|
50
|
124
|
132
|
109
|
193
|
24
|
114
|
(11)
|
(144)
|
(158)
|
(76)
|
(85)
|
114
|
248
|
(162)
|
69
|
46
|
215
|
2 472
|
708
|
31
|
97
|
116
|
(355)
|
125
|
202
|
(84)
|
(350)
|
28
|
(20)
|
|
| Pre-Tax Income |
10 691
N/A
|
10 330
-3%
|
7 776
-25%
|
5 625
-28%
|
4 343
-23%
|
2 084
-52%
|
961
-54%
|
2 960
+208%
|
3 814
+29%
|
5 842
+53%
|
7 479
+28%
|
7 125
-5%
|
6 419
-10%
|
6 126
-5%
|
7 812
+28%
|
7 816
+0%
|
10 502
+34%
|
10 272
-2%
|
10 180
-1%
|
9 723
-4%
|
7 197
-26%
|
8 811
+22%
|
6 332
-28%
|
6 974
+10%
|
7 351
+5%
|
9 067
+23%
|
14 402
+59%
|
20 151
+40%
|
29 069
+44%
|
37 768
+30%
|
42 448
+12%
|
39 908
-6%
|
32 860
-18%
|
27 599
-16%
|
22 552
-18%
|
19 594
-13%
|
22 496
+15%
|
21 724
-3%
|
19 530
-10%
|
22 712
+16%
|
21 740
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 692)
|
(2 104)
|
(1 650)
|
(872)
|
(260)
|
272
|
491
|
300
|
(494)
|
(431)
|
(432)
|
(722)
|
191
|
(286)
|
(470)
|
(484)
|
(1 160)
|
(965)
|
(1 498)
|
(1 595)
|
(1 251)
|
(1 903)
|
(1 190)
|
(1 307)
|
(1 220)
|
(1 518)
|
(2 479)
|
(3 709)
|
(5 486)
|
(7 238)
|
(8 158)
|
(6 792)
|
(5 257)
|
(4 260)
|
(3 386)
|
(3 219)
|
(4 510)
|
(4 275)
|
(3 380)
|
(4 273)
|
(3 119)
|
|
| Income from Continuing Operations |
8 999
|
8 226
|
6 126
|
4 753
|
4 083
|
2 356
|
1 452
|
3 260
|
3 320
|
5 411
|
7 047
|
6 403
|
6 610
|
5 840
|
7 342
|
7 332
|
9 342
|
9 307
|
8 682
|
8 128
|
5 946
|
6 908
|
5 142
|
5 667
|
6 131
|
7 549
|
11 923
|
16 442
|
23 583
|
30 530
|
34 290
|
33 116
|
27 603
|
23 339
|
19 166
|
16 375
|
17 986
|
17 449
|
16 150
|
18 439
|
18 621
|
|
| Income to Minority Interest |
(373)
|
(331)
|
(223)
|
(109)
|
27
|
(1)
|
(1)
|
0
|
2
|
2
|
2
|
1
|
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
|
|
| Net Income (Common) |
8 626
N/A
|
7 895
-8%
|
5 901
-25%
|
4 645
-21%
|
4 110
-12%
|
2 355
-43%
|
1 452
-38%
|
3 259
+124%
|
3 322
+2%
|
5 413
+63%
|
7 048
+30%
|
6 405
-9%
|
6 613
+3%
|
5 840
-12%
|
7 344
+26%
|
7 332
0%
|
9 343
+27%
|
9 310
0%
|
8 682
-7%
|
8 128
-6%
|
5 947
-27%
|
6 909
+16%
|
5 143
-26%
|
5 669
+10%
|
6 131
+8%
|
7 549
+23%
|
11 923
+58%
|
16 442
+38%
|
23 582
+43%
|
30 529
+29%
|
34 289
+12%
|
33 116
-3%
|
27 603
-17%
|
23 339
-15%
|
19 166
-18%
|
16 375
-15%
|
17 986
+10%
|
17 449
-3%
|
16 150
-7%
|
18 438
+14%
|
18 621
+1%
|
|
| EPS (Diluted) |
375.04
N/A
|
343.26
-8%
|
245.87
-28%
|
193.54
-21%
|
175.41
-9%
|
98.12
-44%
|
60.5
-38%
|
135.79
+124%
|
140.95
+4%
|
225.54
+60%
|
293.66
+30%
|
266.87
-9%
|
280.6
+5%
|
243.33
-13%
|
306
+26%
|
311.11
+2%
|
396.44
+27%
|
395.04
0%
|
368.39
-7%
|
344.89
-6%
|
252.35
-27%
|
293.16
+16%
|
218.23
-26%
|
240.55
+10%
|
260.16
+8%
|
320.32
+23%
|
505.92
+58%
|
697.67
+38%
|
1 000.66
+43%
|
1 295.46
+29%
|
1 455.02
+12%
|
1 405.26
-3%
|
1 171.3
-17%
|
990.36
-15%
|
813.29
-18%
|
694.85
-15%
|
763.22
+10%
|
740.44
-3%
|
685.32
-7%
|
782.41
+14%
|
790.17
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
