KRS Corp
TSE:9369

Watchlist Manager
KRS Corp Logo
KRS Corp
TSE:9369
Watchlist
Price: 2 506 JPY -0.44% Market Closed
Market Cap: 63.6B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+13%
5Y
+17%
10Y
+30%
Operating Income
+
3Y
+34%
5Y
+104%
10Y
+33%
Net Income
+
3Y
+37%
5Y
+787%
10Y
+10%

Earnings Waterfall
KRS Corp

Revenue
200.7B JPY
Cost of Revenue
-188.8B JPY
Gross Profit
11.8B JPY
Operating Expenses
-6.8B JPY
Operating Income
5.1B JPY
Other Expenses
-2.8B JPY
Net Income
2.3B JPY

Income Statement
KRS Corp

Rotate your device to view
Income Statement
Currency: JPY
Feb-2005 May-2005 Aug-2005 Feb-2006 May-2006 Aug-2006 Feb-2007 May-2007 Aug-2007 Feb-2008 May-2008 Aug-2008 Feb-2009 May-2009 Aug-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
38
0
0
31
0
0
32
0
0
35
0
0
34
0
0
20
0
38
76
52
67
63
60
56
56
59
60
63
67
70
76
80
88
96
101
106
105
102
101
101
101
103
105
107
108
107
106
105
104
104
104
104
106
108
110
112
113
114
118
255
391
498
617
599
575
614
649
701
753
779
818
863
928
1 010
1 096
1 164
0
0
Revenue
91 811
N/A
94 234
+3%
96 006
+2%
97 911
+2%
99 210
+1%
100 440
+1%
101 264
+1%
102 634
+1%
104 423
+2%
104 873
+0%
105 452
+1%
106 370
+1%
105 458
-1%
103 721
-2%
101 282
-2%
100 276
-1%
100 400
+0%
101 012
+1%
135 709
+34%
137 222
+1%
138 484
+1%
139 573
+1%
140 124
+0%
140 167
+0%
139 971
0%
139 359
0%
139 228
0%
139 409
+0%
140 442
+1%
142 416
+1%
143 970
+1%
145 659
+1%
147 147
+1%
148 667
+1%
150 789
+1%
152 398
+1%
153 472
+1%
153 967
+0%
153 541
0%
153 028
0%
152 860
0%
152 716
0%
153 034
+0%
153 191
+0%
155 567
+2%
157 495
+1%
159 722
+1%
162 645
+2%
164 338
+1%
166 815
+2%
169 155
+1%
170 232
+1%
171 383
+1%
171 620
+0%
172 185
+0%
173 933
+1%
172 682
-1%
171 900
0%
171 171
0%
171 083
0%
172 828
+1%
174 519
+1%
175 967
+1%
176 545
+0%
177 359
+0%
178 295
+1%
179 649
+1%
180 779
+1%
181 737
+1%
183 251
+1%
184 617
+1%
186 693
+1%
189 767
+2%
192 471
+1%
195 192
+1%
197 266
+1%
199 501
+1%
200 672
+1%
Gross Profit
Cost of Revenue
(87 236)
(89 676)
(91 659)
(93 448)
(94 719)
(95 999)
(97 298)
(99 047)
(101 130)
(101 856)
(102 559)
(103 393)
(102 274)
(100 323)
(97 618)
(96 426)
(96 419)
(96 811)
(130 495)
(131 981)
(133 135)
(134 293)
(134 620)
(134 366)
(134 103)
(133 333)
(133 361)
(133 958)
(134 919)
(136 946)
(138 102)
(139 487)
(141 174)
(142 827)
(144 682)
(145 863)
(146 566)
(146 440)
(145 584)
(144 728)
(144 453)
(144 053)
(144 074)
(144 220)
(146 043)
(147 900)
(150 325)
(153 612)
(155 084)
(157 376)
(159 800)
(160 607)
(161 832)
(162 335)
(163 027)
(164 933)
(164 852)
(164 463)
(163 689)
(163 597)
(164 189)
(165 152)
(166 342)
(166 551)
(167 264)
(168 433)
(169 930)
(171 048)
(171 993)
(173 315)
(174 264)
(175 737)
(178 027)
(180 106)
(183 021)
(184 965)
(187 296)
(188 826)
Gross Profit
4 575
N/A
4 558
0%
4 347
-5%
4 463
+3%
4 491
+1%
4 441
-1%
3 966
-11%
3 587
-10%
3 293
-8%
3 017
-8%
2 893
-4%
2 977
+3%
3 184
+7%
3 398
+7%
3 664
+8%
3 850
+5%
3 981
+3%
4 201
+6%
5 214
+24%
5 241
+1%
5 349
+2%
5 280
-1%
5 504
+4%
5 801
+5%
5 868
+1%
6 026
+3%
5 867
-3%
5 451
-7%
5 523
+1%
5 470
-1%
5 868
+7%
6 172
+5%
5 973
-3%
5 840
-2%
6 107
+5%
6 535
+7%
6 906
+6%
7 527
+9%
7 957
+6%
8 300
+4%
8 407
+1%
8 663
+3%
8 960
+3%
8 971
+0%
9 524
+6%
9 595
+1%
9 397
-2%
9 033
-4%
9 254
+2%
9 439
+2%
9 355
-1%
9 625
+3%
9 551
-1%
9 285
-3%
9 158
-1%
9 000
-2%
7 830
-13%
7 437
-5%
7 482
+1%
7 486
+0%
8 639
+15%
9 367
+8%
9 625
+3%
9 994
+4%
10 095
+1%
9 862
-2%
9 719
-1%
9 731
+0%
9 744
+0%
9 936
+2%
10 353
+4%
10 956
+6%
11 740
+7%
12 365
+5%
12 171
-2%
12 301
+1%
12 205
-1%
11 846
-3%
Operating Income
Operating Expenses
(2 322)
(2 285)
(2 341)
(2 369)
(2 439)
(2 422)
(2 424)
(2 401)
(2 411)
(2 393)
(2 424)
(2 366)
(2 413)
(2 511)
(2 632)
(2 698)
(2 653)
(2 614)
(3 466)
(3 428)
(3 408)
(3 448)
(3 555)
(3 565)
(3 615)
(3 629)
(3 558)
(3 532)
(3 509)
(3 499)
(3 481)
(3 506)
(3 443)
(3 432)
(3 435)
(3 482)
(3 601)
(3 697)
(3 931)
(3 982)
(3 994)
(4 124)
(4 119)
(4 203)
(4 430)
(4 487)
(4 505)
(4 580)
(4 576)
(4 593)
(4 657)
(4 735)
(4 849)
(4 907)
(5 025)
(5 032)
(4 938)
(4 951)
(4 881)
(5 142)
(5 398)
(5 687)
(5 987)
(6 070)
(6 182)
(6 070)
(6 024)
(6 003)
(6 061)
(6 182)
(6 323)
(6 389)
(6 319)
(6 442)
(6 609)
(6 707)
(6 811)
(6 763)
Selling, General & Administrative
(2 322)
(2 285)
(2 341)
(2 369)
(2 427)
(2 422)
(2 430)
(2 415)
(2 430)
(2 412)
(2 444)
(2 385)
(2 426)
(2 525)
(2 628)
(2 694)
(2 650)
(2 610)
(3 457)
(3 414)
(3 389)
(3 425)
(3 529)
(3 545)
(3 603)
(3 626)
(3 512)
(3 537)
(3 511)
(3 500)
(3 427)
(3 506)
(3 443)
(3 432)
(3 378)
(3 480)
(3 601)
(3 695)
(3 876)
(3 983)
(3 994)
(4 124)
(4 058)
(4 203)
(4 429)
(4 487)
(4 349)
(4 578)
(4 575)
(4 592)
(4 500)
(4 734)
(4 847)
(4 906)
(4 867)
(5 031)
(4 938)
(4 949)
(4 718)
(5 142)
(5 397)
(5 687)
(5 829)
(6 068)
(6 181)
(6 069)
(5 886)
(6 001)
(6 058)
(6 181)
(6 196)
(6 388)
(6 319)
(6 440)
(6 482)
(6 706)
(6 810)
(6 763)
Depreciation & Amortization
0
0
0
0
0
12
18
14
19
19
20
19
13
14
(4)
(4)
(3)
(4)
(9)
(14)
(19)
(23)
(26)
(20)
(12)
(3)
(46)
4
2
0
(53)
0
0
0
(57)
0
0
0
(55)
0
0
0
(60)
0
0
0
(155)
0
0
0
(156)
0
0
0
(157)
0
0
0
(162)
0
0
0
(157)
0
0
0
(136)
0
0
0
(126)
0
0
0
(126)
0
0
0
Other Operating Expenses
0
0
0
0
(12)
(12)
(12)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(1)
0
0
0
0
(2)
0
(2)
0
1
0
0
(1)
0
(1)
0
(1)
(2)
0
0
(1)
(1)
(2)
(1)
(1)
(1)
0
(2)
(1)
0
(1)
0
(1)
(2)
(1)
0
(2)
(2)
(3)
(1)
(1)
(1)
0
0
(1)
(1)
(1)
0
Operating Income
2 253
N/A
2 273
+1%
2 006
-12%
2 094
+4%
2 052
-2%
2 019
-2%
1 542
-24%
1 186
-23%
882
-26%
624
-29%
469
-25%
611
+30%
771
+26%
887
+15%
1 032
+16%
1 152
+12%
1 328
+15%
1 587
+20%
1 748
+10%
1 813
+4%
1 941
+7%
1 832
-6%
1 949
+6%
2 236
+15%
2 253
+1%
2 397
+6%
2 309
-4%
1 919
-17%
2 014
+5%
1 971
-2%
2 387
+21%
2 666
+12%
2 530
-5%
2 408
-5%
2 672
+11%
3 053
+14%
3 305
+8%
3 830
+16%
4 026
+5%
4 318
+7%
4 413
+2%
4 539
+3%
4 841
+7%
4 768
-2%
5 094
+7%
5 108
+0%
4 892
-4%
4 453
-9%
4 678
+5%
4 846
+4%
4 698
-3%
4 890
+4%
4 702
-4%
4 378
-7%
4 133
-6%
3 968
-4%
2 892
-27%
2 486
-14%
2 601
+5%
2 344
-10%
3 241
+38%
3 680
+14%
3 638
-1%
3 924
+8%
3 913
0%
3 792
-3%
3 695
-3%
3 728
+1%
3 683
-1%
3 754
+2%
4 030
+7%
4 567
+13%
5 421
+19%
5 923
+9%
5 562
-6%
5 594
+1%
5 394
-4%
5 083
-6%
Pre-Tax Income
Interest Income Expense
(44)
(28)
11
(44)
(28)
(43)
(51)
(73)
(77)
(75)
(63)
(65)
(69)
(51)
(52)
(38)
(217)
(341)
(342)
(534)
(78)
67
167
293
(8)
(9)
12
(66)
(10)
(24)
(34)
30
(27)
(16)
(21)
(70)
(37)
(24)
(20)
(8)
(17)
(19)
(27)
(23)
(44)
(40)
(35)
(39)
(28)
(35)
(34)
(38)
(43)
(40)
(19)
(31)
(51)
(56)
(80)
(195)
(297)
(407)
(529)
(528)
(513)
(564)
(542)
(595)
(644)
(671)
(765)
(811)
(881)
(973)
(1 062)
(1 112)
(1 145)
(1 124)
Non-Reccuring Items
(318)
(307)
(305)
(190)
(105)
(9)
(11)
(30)
(107)
(116)
(77)
0
(14)
7
8
50
40
(64)
(25)
28
(377)
(585)
(778)
(631)
(179)
113
132
109
38
51
70
(10)
18
33
10
(57)
(149)
(215)
(237)
(266)
(201)
(161)
34
137
146
181
13
15
34
26
(323)
(283)
(304)
(386)
(113)
(125)
(138)
(61)
442
454
464
411
(58)
(81)
(263)
(214)
(255)
(230)
(43)
(44)
(3 450)
(3 462)
(3 364)
(3 440)
8
16
(85)
(14)
Gain/Loss on Disposition of Assets
(14)
(2)
(8)
(163)
(171)
(163)
(33)
(33)
(70)
(70)
(68)
(22)
(19)
(11)
(13)
(6)
(15)
(85)
(87)
(157)
(146)
(76)
12
18
14
18
(51)
(40)
(51)
(41)
(6)
(5)
27
21
54
61
110
76
66
47
(100)
(98)
(127)
(142)
(68)
(68)
(69)
(60)
(57)
(59)
(26)
(41)
(55)
(59)
(35)
(19)
(32)
(85)
(164)
0
(142)
(81)
(70)
(36)
(11)
9
11
(31)
(52)
(48)
(78)
(31)
(61)
(71)
(40)
(45)
(11)
(24)
Total Other Income
105
91
105
57
88
84
60
46
33
54
77
87
64
30
40
55
82
131
275
321
316
265
140
128
139
215
168
207
195
122
127
135
162
179
185
170
161
167
164
165
308
296
307
306
152
149
170
163
185
176
173
135
409
401
321
215
(50)
(39)
127
65
260
255
203
173
125
158
166
168
217
203
207
258
291
317
387
354
301
249
Pre-Tax Income
1 982
N/A
2 027
+2%
1 809
-11%
1 754
-3%
1 836
+5%
1 888
+3%
1 507
-20%
1 096
-27%
661
-40%
417
-37%
338
-19%
611
+81%
733
+20%
862
+18%
1 015
+18%
1 213
+20%
1 218
+0%
1 228
+1%
1 569
+28%
1 471
-6%
1 656
+13%
1 503
-9%
1 490
-1%
2 044
+37%
2 219
+9%
2 734
+23%
2 570
-6%
2 129
-17%
2 186
+3%
2 079
-5%
2 544
+22%
2 816
+11%
2 710
-4%
2 625
-3%
2 900
+10%
3 157
+9%
3 390
+7%
3 834
+13%
3 999
+4%
4 256
+6%
4 403
+3%
4 557
+3%
5 028
+10%
5 046
+0%
5 280
+5%
5 330
+1%
4 971
-7%
4 532
-9%
4 812
+6%
4 954
+3%
4 488
-9%
4 663
+4%
4 709
+1%
4 294
-9%
4 287
0%
4 008
-7%
2 621
-35%
2 245
-14%
2 926
+30%
2 668
-9%
3 526
+32%
3 858
+9%
3 184
-17%
3 452
+8%
3 251
-6%
3 181
-2%
3 075
-3%
3 040
-1%
3 161
+4%
3 194
+1%
(56)
N/A
521
N/A
1 406
+170%
1 756
+25%
4 855
+176%
4 807
-1%
4 454
-7%
4 170
-6%
Net Income
Tax Provision
(905)
(930)
(813)
(812)
(866)
(895)
(726)
(551)
(436)
(365)
(291)
(343)
(413)
(519)
(584)
(677)
(760)
(824)
(946)
(957)
(820)
(712)
(798)
(878)
(954)
(1 167)
(1 096)
(979)
(1 085)
(1 006)
(1 148)
(1 237)
(1 338)
(1 303)
(1 441)
(1 506)
(1 408)
(1 552)
(1 658)
(1 771)
(1 935)
(1 958)
(2 035)
(2 034)
(2 009)
(1 993)
(1 785)
(1 627)
(1 707)
(1 776)
(1 695)
(1 735)
(1 733)
(1 598)
(1 971)
(2 008)
(1 577)
(1 540)
(1 320)
(1 067)
(1 444)
(1 388)
(1 181)
(1 272)
(1 124)
(1 145)
(1 272)
(1 292)
(1 423)
(1 429)
(841)
(867)
(940)
(1 066)
(1 471)
(1 515)
(1 458)
(1 369)
Income from Continuing Operations
1 077
1 097
996
942
970
993
781
545
225
52
47
268
320
343
431
536
458
404
623
514
836
791
692
1 166
1 265
1 567
1 474
1 150
1 101
1 073
1 396
1 579
1 372
1 322
1 459
1 651
1 982
2 282
2 341
2 485
2 468
2 599
2 993
3 012
3 271
3 337
3 186
2 905
3 105
3 178
2 793
2 928
2 976
2 696
2 316
2 000
1 044
705
1 606
1 601
2 082
2 470
2 003
2 180
2 127
2 036
1 803
1 748
1 738
1 765
(897)
(346)
466
690
3 384
3 292
2 996
2 801
Income to Minority Interest
(85)
(130)
(164)
(242)
(184)
(167)
(59)
(135)
(106)
(134)
(107)
(98)
(96)
(149)
(189)
(202)
(200)
(214)
(218)
(203)
(172)
(173)
(200)
(262)
(279)
(255)
(228)
(163)
(146)
(131)
(149)
(158)
(149)
(162)
(160)
(154)
(180)
(188)
(231)
(257)
(311)
(354)
(408)
(424)
(403)
(439)
(457)
(442)
(473)
(479)
(461)
(488)
(487)
(470)
(479)
(470)
(445)
(445)
(418)
(426)
(432)
(443)
(442)
(392)
(386)
(365)
(344)
(390)
(422)
(439)
(437)
(567)
(732)
(734)
(722)
(594)
(523)
(502)
Net Income (Common)
988
N/A
963
-3%
830
-14%
696
-16%
785
+13%
824
+5%
722
-12%
407
-44%
117
-71%
(82)
N/A
(59)
+28%
169
N/A
221
+31%
192
-13%
243
+27%
335
+38%
256
-24%
185
-28%
405
+119%
311
-23%
667
+114%
621
-7%
489
-21%
902
+84%
983
+9%
1 312
+33%
1 245
-5%
987
-21%
955
-3%
942
-1%
1 246
+32%
1 420
+14%
1 222
-14%
1 158
-5%
1 297
+12%
1 494
+15%
1 800
+20%
2 092
+16%
2 109
+1%
2 227
+6%
2 156
-3%
2 244
+4%
2 584
+15%
2 587
+0%
2 867
+11%
2 897
+1%
2 728
-6%
2 462
-10%
2 632
+7%
2 698
+3%
2 331
-14%
2 439
+5%
2 486
+2%
2 225
-10%
1 835
-18%
1 528
-17%
598
-61%
259
-57%
1 187
+358%
1 175
-1%
1 649
+40%
2 026
+23%
1 561
-23%
1 788
+15%
1 742
-3%
1 671
-4%
1 458
-13%
1 357
-7%
1 316
-3%
1 326
+1%
(1 334)
N/A
(913)
+32%
(268)
+71%
(45)
+83%
2 660
N/A
2 696
+1%
2 472
-8%
2 297
-7%
EPS (Diluted)
76
N/A
74.07
-3%
63.84
-14%
53.53
-16%
60.38
+13%
63.38
+5%
55.53
-12%
31.3
-44%
9.75
-69%
-6.3
N/A
-4.53
+28%
14.08
N/A
17
+21%
14.76
-13%
18.69
+27%
25.76
+38%
19.69
-24%
14.23
-28%
31.15
+119%
23.92
-23%
51.3
+114%
47.76
-7%
37.61
-21%
69.38
+84%
75.61
+9%
100.92
+33%
95.76
-5%
75.92
-21%
73.46
-3%
72.46
-1%
95.84
+32%
109.23
+14%
94
-14%
89.07
-5%
99.76
+12%
114.92
+15%
150
+31%
174.33
+16%
169.41
-3%
185.58
+10%
179.66
-3%
187
+4%
103.95
-44%
215.58
+107%
238.91
+11%
241.41
+1%
109.75
-55%
205.16
+87%
219.33
+7%
224.83
+3%
93.78
-58%
196.25
+109%
200.03
+2%
179.03
-10%
73.82
-59%
122.95
+67%
48.12
-61%
10.42
-78%
47.75
+358%
47.27
-1%
66.34
+40%
81.51
+23%
62.8
-23%
71.93
+15%
70.08
-3%
67.23
-4%
58.66
-13%
54.59
-7%
52.94
-3%
53.35
+1%
-53.67
N/A
-36.72
+32%
-10.77
+71%
-1.8
+83%
107.01
N/A
108.46
+1%
99.45
-8%
92.41
-7%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.