Okinawa Electric Power Co Inc
TSE:9511

Watchlist Manager
Okinawa Electric Power Co Inc Logo
Okinawa Electric Power Co Inc
TSE:9511
Watchlist
Price: 1 039 JPY -0.57% Market Closed
Market Cap: ¥59.2B

Income Statement

Earnings Waterfall
Okinawa Electric Power Co Inc

Income Statement
Okinawa Electric Power Co Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 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 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
1 558
0
0
1 222
0
0
1 016
0
0
1 004
0
0
927
0
0
873
0
0
753
1 502
2 234
2 943
2 912
2 911
2 912
2 917
2 931
2 922
2 924
2 915
2 891
2 852
2 812
2 775
2 737
2 697
2 640
2 583
2 529
2 479
2 437
2 406
2 347
2 250
2 156
2 061
1 978
1 923
1 867
1 810
1 740
1 687
1 630
1 549
1 486
1 432
1 369
1 347
1 299
1 233
1 180
1 123
1 087
1 036
995
951
915
900
945
1 123
1 313
1 516
1 654
1 660
1 693
1 756
1 829
1 926
0
0
0
Revenue
113 975
N/A
112 760
-1%
113 764
+1%
114 612
+1%
115 994
+1%
119 387
+3%
121 869
+2%
124 751
+2%
122 686
-2%
120 996
-1%
120 878
0%
122 764
+2%
124 764
+2%
127 872
+2%
131 154
+3%
130 929
0%
129 386
-1%
126 029
-3%
124 391
-1%
122 508
-2%
122 392
0%
158 494
+29%
159 853
+1%
162 214
+1%
163 940
+1%
166 074
+1%
167 903
+1%
169 685
+1%
167 615
-1%
166 439
-1%
167 851
+1%
170 836
+2%
175 469
+3%
179 266
+2%
181 442
+1%
182 824
+1%
184 319
+1%
185 001
+0%
184 915
0%
183 549
-1%
183 461
0%
182 265
-1%
181 834
0%
181 266
0%
180 201
-1%
179 997
0%
181 798
+1%
189 395
+4%
193 067
+2%
196 134
+2%
201 140
+3%
200 649
0%
202 163
+1%
205 481
+2%
205 039
0%
206 920
+1%
207 497
+0%
204 296
-2%
201 307
-1%
197 760
-2%
191 214
-3%
190 520
0%
182 378
-4%
173 806
-5%
174 718
+1%
176 232
+1%
188 074
+7%
207 188
+10%
218 679
+6%
223 517
+2%
228 843
+2%
235 280
+3%
236 292
+0%
236 394
+0%
235 069
-1%
233 122
-1%
235 385
+1%
236 540
+0%
234 596
-1%
228 542
-3%
225 540
-1%
Gross Profit
Cost of Revenue
(94 162)
(93 489)
(96 033)
(95 727)
(98 075)
(99 793)
(102 822)
(105 709)
(106 523)
(106 883)
(107 768)
(107 548)
(110 503)
(116 051)
(119 083)
(116 411)
(109 215)
(106 288)
(106 073)
(107 410)
(106 750)
(144 117)
(147 749)
(148 380)
(151 260)
(141 778)
(152 699)
(154 700)
(155 063)
(146 358)
(160 380)
(162 618)
(164 924)
(160 250)
(173 476)
(176 850)
(179 270)
(165 600)
(174 503)
(175 223)
(176 049)
(165 054)
(173 989)
(170 266)
(169 824)
(160 941)
(172 227)
(179 687)
(182 608)
(177 019)
(193 523)
(196 840)
(199 513)
(189 973)
(200 140)
(198 304)
(196 154)
(183 667)
(189 668)
(185 272)
(181 487)
(166 785)
(171 159)
(166 954)
(169 864)
(162 535)
(192 827)
(232 051)
(255 324)
(262 098)
(273 305)
(256 463)
(243 567)
(224 467)
(228 886)
(227 061)
(226 143)
(220 976)
(225 627)
(218 508)
(214 708)
Gross Profit
19 813
N/A
19 271
-3%
17 731
-8%
18 885
+7%
17 919
-5%
19 594
+9%
19 047
-3%
19 042
0%
16 163
-15%
14 113
-13%
13 110
-7%
15 216
+16%
14 261
-6%
11 821
-17%
12 071
+2%
14 518
+20%
20 171
+39%
19 741
-2%
18 318
-7%
15 098
-18%
15 642
+4%
14 377
-8%
12 104
-16%
13 834
+14%
12 680
-8%
24 296
+92%
15 204
-37%
14 985
-1%
12 552
-16%
20 081
+60%
7 471
-63%
8 218
+10%
10 545
+28%
19 016
+80%
7 966
-58%
5 974
-25%
5 049
-15%
19 401
+284%
10 412
-46%
8 326
-20%
7 412
-11%
17 211
+132%
7 845
-54%
11 000
+40%
10 377
-6%
19 056
+84%
9 571
-50%
9 708
+1%
10 459
+8%
19 115
+83%
7 617
-60%
3 809
-50%
2 650
-30%
15 508
+485%
4 899
-68%
8 616
+76%
11 343
+32%
20 629
+82%
11 639
-44%
12 488
+7%
9 727
-22%
23 735
+144%
11 219
-53%
6 852
-39%
4 854
-29%
13 697
+182%
(4 753)
N/A
(24 863)
-423%
(36 645)
-47%
(38 581)
-5%
(44 462)
-15%
(21 183)
+52%
(7 275)
+66%
11 927
N/A
6 183
-48%
6 061
-2%
9 242
+52%
15 564
+68%
8 969
-42%
10 034
+12%
10 832
+8%
Operating Income
Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 039)
(1 039)
(1 039)
0
0
0
143
0
143
0
0
(11 527)
0
0
0
(11 112)
0
0
0
(10 323)
1
(1)
0
(9 922)
(3)
(1)
(2)
(9 972)
(2)
(1)
(2)
(9 930)
(1)
(1)
0
(9 782)
1
(1)
(1)
(10 065)
(1)
(1)
(1)
(10 303)
0
0
(1)
(11 116)
(604)
(605)
13
(10 887)
(2)
0
(1)
(9 825)
0
(1)
(1)
(8 446)
0
0
(1)
(8 242)
(2)
(2)
(1)
Selling, General & Administrative
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
(9 686)
0
0
0
(9 640)
0
0
0
(9 180)
0
0
0
(8 643)
0
0
0
(9 042)
0
0
0
(9 320)
0
0
0
(9 131)
0
0
0
(9 311)
0
0
0
(9 596)
0
0
0
(10 236)
0
0
0
(9 572)
0
0
0
(8 797)
0
0
0
(8 445)
0
0
0
(8 241)
0
0
0
Depreciation & Amortization
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
(1 841)
0
0
0
(1 472)
0
0
0
(1 142)
0
0
0
(1 278)
0
0
0
(929)
0
0
0
(609)
0
0
0
(650)
0
0
0
(753)
0
0
0
(706)
0
0
0
(879)
0
0
0
(1 314)
0
0
0
(1 028)
0
0
0
(1 090)
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 039)
(1 039)
(1 039)
0
0
0
143
0
143
0
0
0
0
0
0
0
0
0
0
(1)
1
(1)
0
(1)
(3)
0
(2)
(1)
(2)
(1)
(2)
(1)
(1)
(1)
0
(1)
1
(1)
(1)
(1)
0
(1)
0
(1)
0
0
(1)
(1)
(604)
(605)
13
(1)
(2)
0
(1)
0
0
(1)
0
1 089
0
0
(1)
(1)
(2)
(2)
(1)
Operating Income
19 813
N/A
19 271
-3%
17 731
-8%
18 885
+7%
17 919
-5%
19 594
+9%
19 047
-3%
19 042
0%
16 163
-15%
14 113
-13%
13 110
-7%
15 216
+16%
14 261
-6%
11 821
-17%
11 032
-7%
13 479
+22%
19 132
+42%
19 741
+3%
18 318
-7%
15 098
-18%
15 785
+5%
14 377
-9%
12 247
-15%
13 834
+13%
12 680
-8%
12 769
+1%
15 204
+19%
14 985
-1%
12 552
-16%
8 969
-29%
7 471
-17%
8 218
+10%
10 545
+28%
8 693
-18%
7 967
-8%
5 973
-25%
5 049
-15%
9 479
+88%
10 409
+10%
8 325
-20%
7 410
-11%
7 239
-2%
7 843
+8%
10 999
+40%
10 375
-6%
9 126
-12%
9 570
+5%
9 707
+1%
10 459
+8%
9 333
-11%
7 618
-18%
3 808
-50%
2 649
-30%
5 443
+105%
4 898
-10%
8 615
+76%
11 342
+32%
10 326
-9%
11 639
+13%
12 488
+7%
9 726
-22%
12 619
+30%
10 615
-16%
6 247
-41%
4 867
-22%
2 810
-42%
(4 755)
N/A
(24 863)
-423%
(36 646)
-47%
(48 406)
-32%
(44 462)
+8%
(21 184)
+52%
(7 276)
+66%
3 481
N/A
6 183
+78%
6 061
-2%
9 241
+52%
7 322
-21%
8 967
+22%
10 032
+12%
10 831
+8%
Pre-Tax Income
Interest Income Expense
(5 083)
(4 690)
(4 324)
(3 980)
(3 669)
(3 333)
(3 147)
(3 009)
(2 908)
(2 883)
(2 838)
(2 793)
(2 487)
(2 397)
(2 293)
(2 484)
(2 443)
(2 348)
(2 183)
(2 059)
(1 953)
(2 642)
(2 601)
(2 607)
(2 597)
(2 515)
(2 686)
(2 618)
(2 672)
(2 496)
(2 436)
(2 417)
(2 333)
(2 291)
(2 233)
(2 147)
(2 028)
(2 165)
(2 061)
(2 049)
(2 048)
(1 967)
(1 932)
(1 845)
(1 760)
(1 645)
(1 568)
(1 513)
(1 047)
(1 013)
(952)
(918)
(1 289)
(324)
(1 123)
(1 044)
(956)
(924)
(859)
(794)
(712)
(644)
(576)
(499)
(440)
(427)
(396)
(383)
(421)
(412)
(772)
(1 007)
(1 182)
(1 216)
(1 248)
(1 305)
(1 365)
(1 453)
(1 557)
(1 734)
(1 891)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
143
0
(365)
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
(616)
(603)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
53
84
100
112
107
113
162
213
255
228
213
134
125
98
107
56
8
0
0
0
0
74
0
0
0
236
0
0
0
0
0
0
0
0
0
0
286
0
0
0
0
0
0
0
0
87
0
0
0
164
77
96
96
0
0
0
0
0
0
0
0
92
0
0
0
344
0
469
344
182
271
157
353
394
372
498
290
347
0
359
347
Total Other Income
(177)
(493)
(633)
(617)
(151)
(697)
(686)
(1 026)
(395)
(464)
(301)
(211)
(170)
15
(233)
(200)
(414)
(363)
(225)
(357)
(156)
(402)
(1 024)
(664)
(463)
(218)
136
121
(35)
(166)
(44)
(177)
323
534
559
673
146
324
271
246
(33)
(43)
(106)
(64)
(132)
(47)
6
22
63
(103)
146
77
182
101
906
951
766
(91)
(91)
(57)
(51)
(129)
(49)
(63)
94
(10)
287
(53)
(121)
(163)
(20)
(76)
(164)
(91)
(119)
(31)
118
(551)
(143)
(667)
(537)
Pre-Tax Income
14 606
N/A
14 172
-3%
12 874
-9%
14 400
+12%
14 206
-1%
15 677
+10%
15 376
-2%
15 220
-1%
13 115
-14%
10 994
-16%
10 184
-7%
12 346
+21%
11 729
-5%
9 537
-19%
8 613
-10%
10 851
+26%
16 283
+50%
17 030
+5%
15 909
-7%
12 825
-19%
13 676
+7%
11 042
-19%
8 622
-22%
10 563
+23%
9 620
-9%
10 272
+7%
12 654
+23%
12 488
-1%
9 845
-21%
6 307
-36%
4 991
-21%
5 624
+13%
8 535
+52%
6 936
-19%
6 293
-9%
4 499
-29%
3 453
-23%
7 638
+121%
8 619
+13%
6 522
-24%
5 329
-18%
5 229
-2%
5 805
+11%
9 090
+57%
8 483
-7%
7 521
-11%
8 008
+6%
8 216
+3%
9 475
+15%
8 381
-12%
6 889
-18%
3 063
-56%
1 638
-47%
5 220
+219%
4 681
-10%
8 522
+82%
11 152
+31%
9 311
-17%
10 689
+15%
11 637
+9%
8 347
-28%
11 335
+36%
9 990
-12%
5 685
-43%
4 521
-20%
2 717
-40%
(4 864)
N/A
(24 830)
-410%
(36 844)
-48%
(48 799)
-32%
(44 983)
+8%
(22 110)
+51%
(8 269)
+63%
2 568
N/A
5 188
+102%
5 223
+1%
8 284
+59%
5 665
-32%
7 267
+28%
7 990
+10%
8 750
+10%
Net Income
Tax Provision
(5 102)
(5 391)
(5 163)
(5 762)
(5 508)
(5 899)
(5 452)
(5 487)
(4 755)
(4 340)
(3 953)
(4 680)
(4 354)
(3 575)
(3 462)
(4 208)
(5 875)
(5 841)
(5 413)
(3 569)
(3 954)
(2 929)
(2 215)
(3 220)
(2 812)
(3 118)
(3 919)
(3 456)
(2 313)
(1 889)
(1 686)
(1 782)
(2 455)
(2 095)
(1 860)
(1 259)
(1 020)
(2 610)
(2 901)
(2 177)
(1 900)
(1 521)
(1 650)
(2 397)
(2 327)
(1 896)
(1 929)
(1 898)
(2 251)
(1 978)
(1 746)
(1 004)
(496)
(1 367)
(1 220)
(2 131)
(2 817)
(2 519)
(2 781)
(3 020)
(2 236)
(2 825)
(2 633)
(1 566)
(1 277)
(586)
1 650
6 282
6 122
3 489
886
(3 139)
(3 349)
(25)
105
(578)
(949)
(1 172)
(1 265)
(1 783)
(2 267)
Income from Continuing Operations
9 504
8 781
7 711
8 638
8 698
9 778
9 924
9 733
8 360
6 654
6 231
7 666
7 375
5 962
5 151
6 643
10 408
11 189
10 496
9 256
9 722
8 113
6 407
7 343
6 808
7 154
8 735
9 032
7 532
4 418
3 305
3 842
6 080
4 841
4 433
3 240
2 433
5 028
5 718
4 345
3 429
3 708
4 155
6 693
6 156
5 625
6 079
6 318
7 224
6 403
5 143
2 059
1 142
3 853
3 461
6 391
8 335
6 792
7 908
8 617
6 111
8 510
7 357
4 119
3 244
2 131
(3 214)
(18 548)
(30 722)
(45 310)
(44 097)
(25 249)
(11 618)
2 543
5 293
4 645
7 335
4 493
6 002
6 207
6 483
Income to Minority Interest
80
95
112
123
162
162
1
9
(24)
153
59
62
(11)
(91)
(145)
(180)
(182)
(150)
(121)
(55)
(11)
(64)
(72)
(114)
(206)
(198)
(172)
(175)
(72)
(98)
(116)
(109)
(124)
(109)
(106)
(97)
(90)
(83)
(81)
(75)
(70)
(60)
(64)
(66)
(69)
(108)
(103)
(113)
(136)
(128)
(133)
(117)
(97)
(100)
(99)
(106)
(113)
(85)
(80)
(112)
(136)
(168)
(190)
(181)
(149)
(172)
(150)
(160)
(170)
(147)
(160)
(151)
(123)
(151)
(142)
(136)
(163)
(170)
(178)
(205)
(218)
Net Income (Common)
9 584
N/A
8 877
-7%
7 823
-12%
8 759
+12%
8 861
+1%
9 941
+12%
9 928
0%
9 742
-2%
8 334
-14%
6 807
-18%
6 288
-8%
7 727
+23%
7 363
-5%
5 869
-20%
5 006
-15%
6 461
+29%
10 227
+58%
11 037
+8%
10 371
-6%
9 197
-11%
9 708
+6%
8 047
-17%
6 337
-21%
7 228
+14%
6 604
-9%
6 956
+5%
8 560
+23%
8 858
+3%
7 458
-16%
4 318
-42%
3 189
-26%
3 731
+17%
5 956
+60%
4 731
-21%
4 326
-9%
3 142
-27%
2 341
-25%
4 943
+111%
5 635
+14%
4 268
-24%
3 358
-21%
3 647
+9%
4 090
+12%
6 626
+62%
6 085
-8%
5 517
-9%
5 976
+8%
6 206
+4%
7 088
+14%
6 273
-11%
5 008
-20%
1 939
-61%
1 043
-46%
3 751
+260%
3 360
-10%
6 283
+87%
8 220
+31%
6 705
-18%
7 827
+17%
8 503
+9%
5 973
-30%
8 341
+40%
7 165
-14%
3 937
-45%
3 095
-21%
1 959
-37%
(3 363)
N/A
(18 707)
-456%
(30 892)
-65%
(45 457)
-47%
(44 259)
+3%
(25 400)
+43%
(11 742)
+54%
2 391
N/A
5 149
+115%
4 507
-12%
7 170
+59%
4 322
-40%
5 824
+35%
6 001
+3%
6 265
+4%
EPS (Diluted)
177.48
N/A
161.4
-9%
144.87
-10%
162.2
+12%
161.1
-1%
184.09
+14%
183.85
0%
177.12
-4%
154.33
-13%
126.05
-18%
114.32
-9%
143.09
+25%
136.35
-5%
106.7
-22%
92.7
-13%
119.64
+29%
185.94
+55%
204.38
+10%
192.05
-6%
170.31
-11%
179.77
+6%
149.01
-17%
117.35
-21%
133.85
+14%
122.29
-9%
128.81
+5%
158.51
+23%
164.03
+3%
138.11
-16%
79.96
-42%
59.05
-26%
69.09
+17%
110.29
+60%
87.61
-21%
80.11
-9%
58.18
-27%
43.35
-25%
91.46
+111%
104.35
+14%
79.03
-24%
62.18
-21%
64.27
+3%
75.74
+18%
122.7
+62%
112.68
-8%
97.24
-14%
110.66
+14%
114.92
+4%
133.73
+16%
111.98
-16%
96.3
-14%
37.28
-61%
20.12
-46%
68.93
+243%
61.74
-10%
115.45
+87%
151.05
+31%
123.21
-18%
143.83
+17%
156.26
+9%
109.77
-30%
153.29
+40%
131.67
-14%
72.43
-45%
56.98
-21%
36.04
-37%
-61.92
N/A
-344.44
-456%
-568.79
-65%
-836.97
-47%
-814.93
+3%
-467.67
+43%
-216.19
+54%
44.02
N/A
94.81
+115%
82.99
-12%
132.02
+59%
79.58
-40%
107.24
+35%
110.48
+3%
115.34
+4%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett