Keiyo Gas Co Ltd
TSE:9539
Income Statement
Earnings Waterfall
Keiyo Gas Co Ltd
Revenue
|
122.9B
JPY
|
Cost of Revenue
|
-86.4B
JPY
|
Gross Profit
|
36.4B
JPY
|
Operating Expenses
|
-34.7B
JPY
|
Operating Income
|
1.7B
JPY
|
Other Expenses
|
-244m
JPY
|
Net Income
|
1.5B
JPY
|
Income Statement
Keiyo Gas Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
93 499
N/A
|
97 186
+4%
|
97 927
+1%
|
98 777
+1%
|
99 777
+1%
|
100 300
+1%
|
99 497
-1%
|
98 261
-1%
|
94 816
-4%
|
88 922
-6%
|
84 984
-4%
|
82 357
-3%
|
80 984
-2%
|
79 776
-1%
|
80 702
+1%
|
81 152
+1%
|
83 897
+3%
|
86 331
+3%
|
86 615
+0%
|
87 542
+1%
|
87 732
+0%
|
89 740
+2%
|
92 677
+3%
|
95 688
+3%
|
95 042
-1%
|
93 270
-2%
|
92 036
-1%
|
90 207
-2%
|
88 682
-2%
|
87 381
-1%
|
86 066
-2%
|
86 356
+0%
|
89 711
+4%
|
97 706
+9%
|
103 469
+6%
|
109 255
+6%
|
118 757
+9%
|
126 766
+7%
|
128 331
+1%
|
127 911
0%
|
122 853
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(57 540)
|
(61 239)
|
(61 523)
|
(61 964)
|
(63 342)
|
(63 257)
|
(61 407)
|
(60 094)
|
(55 931)
|
(49 626)
|
(46 645)
|
(44 450)
|
(42 703)
|
(42 238)
|
(43 069)
|
(43 245)
|
(44 822)
|
(46 182)
|
(46 688)
|
(47 906)
|
(49 606)
|
(51 562)
|
(53 310)
|
(55 149)
|
(54 079)
|
(52 294)
|
(51 122)
|
(49 174)
|
(46 907)
|
(47 693)
|
(47 204)
|
(48 353)
|
(53 500)
|
(61 566)
|
(67 510)
|
(73 469)
|
(83 795)
|
(89 308)
|
(91 118)
|
(91 041)
|
(86 446)
|
|
Gross Profit |
35 959
N/A
|
35 947
0%
|
36 404
+1%
|
36 813
+1%
|
36 435
-1%
|
37 043
+2%
|
38 090
+3%
|
38 167
+0%
|
38 885
+2%
|
39 296
+1%
|
38 339
-2%
|
37 907
-1%
|
38 281
+1%
|
37 538
-2%
|
37 633
+0%
|
37 907
+1%
|
39 075
+3%
|
40 149
+3%
|
39 927
-1%
|
39 636
-1%
|
38 126
-4%
|
38 178
+0%
|
39 367
+3%
|
40 539
+3%
|
40 963
+1%
|
40 976
+0%
|
40 914
0%
|
41 033
+0%
|
41 775
+2%
|
39 688
-5%
|
38 862
-2%
|
38 003
-2%
|
36 211
-5%
|
36 140
0%
|
35 959
-1%
|
35 786
0%
|
34 962
-2%
|
37 458
+7%
|
37 213
-1%
|
36 870
-1%
|
36 407
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(32 203)
|
(32 533)
|
(32 296)
|
(32 394)
|
(32 233)
|
(32 425)
|
(32 376)
|
(32 195)
|
(32 501)
|
(31 883)
|
(32 093)
|
(31 990)
|
(32 331)
|
(32 471)
|
(32 638)
|
(33 175)
|
(33 388)
|
(33 662)
|
(33 612)
|
(34 185)
|
(33 385)
|
(33 602)
|
(33 847)
|
(33 436)
|
(34 390)
|
(34 417)
|
(34 854)
|
(34 849)
|
(35 429)
|
(35 628)
|
(35 311)
|
(35 466)
|
(34 341)
|
(34 381)
|
(34 525)
|
(34 563)
|
(34 923)
|
(35 460)
|
(35 102)
|
(34 972)
|
(34 703)
|
|
Selling, General & Administrative |
(24 012)
|
(32 534)
|
(32 295)
|
(32 392)
|
(24 093)
|
(32 424)
|
(32 376)
|
(32 195)
|
(24 413)
|
(31 882)
|
(32 092)
|
(31 989)
|
(24 152)
|
(32 362)
|
(32 529)
|
(33 067)
|
(24 658)
|
(33 661)
|
(33 611)
|
(34 183)
|
(24 770)
|
(33 601)
|
(33 846)
|
(33 435)
|
(26 041)
|
(34 485)
|
(34 945)
|
(34 923)
|
(25 167)
|
(35 627)
|
(35 310)
|
(35 467)
|
(25 791)
|
(34 380)
|
(34 525)
|
(34 562)
|
(25 448)
|
(35 220)
|
(35 101)
|
(34 972)
|
(34 703)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(7 731)
|
0
|
0
|
0
|
(7 661)
|
0
|
0
|
0
|
(7 661)
|
0
|
0
|
0
|
(7 440)
|
0
|
0
|
0
|
(7 578)
|
0
|
0
|
0
|
(7 398)
|
0
|
0
|
0
|
(7 574)
|
0
|
0
|
0
|
(7 919)
|
0
|
0
|
0
|
(8 020)
|
0
|
0
|
0
|
(8 504)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(460)
|
1
|
(1)
|
0
|
(466)
|
(1)
|
0
|
0
|
(414)
|
(1)
|
0
|
0
|
(716)
|
(109)
|
(109)
|
(108)
|
(1 136)
|
(1)
|
(1)
|
(2)
|
(1 205)
|
0
|
(1)
|
(1)
|
(775)
|
68
|
91
|
74
|
(2 343)
|
(1)
|
0
|
1
|
(513)
|
(1)
|
0
|
0
|
(952)
|
(240)
|
(1)
|
0
|
0
|
|
Operating Income |
3 756
N/A
|
3 414
-9%
|
4 108
+20%
|
4 419
+8%
|
4 202
-5%
|
4 618
+10%
|
5 714
+24%
|
5 972
+5%
|
6 384
+7%
|
7 413
+16%
|
6 246
-16%
|
5 917
-5%
|
5 950
+1%
|
5 067
-15%
|
4 995
-1%
|
4 732
-5%
|
5 687
+20%
|
6 487
+14%
|
6 315
-3%
|
5 451
-14%
|
4 741
-13%
|
4 576
-3%
|
5 520
+21%
|
7 103
+29%
|
6 573
-7%
|
6 559
0%
|
6 060
-8%
|
6 184
+2%
|
6 346
+3%
|
4 060
-36%
|
3 551
-13%
|
2 537
-29%
|
1 870
-26%
|
1 759
-6%
|
1 434
-18%
|
1 223
-15%
|
39
-97%
|
1 998
+5 023%
|
2 111
+6%
|
1 898
-10%
|
1 704
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
67
|
88
|
123
|
122
|
92
|
85
|
110
|
120
|
125
|
134
|
140
|
148
|
153
|
163
|
169
|
177
|
203
|
196
|
200
|
217
|
203
|
333
|
301
|
297
|
327
|
215
|
233
|
265
|
281
|
316
|
342
|
368
|
338
|
228
|
209
|
172
|
362
|
367
|
369
|
397
|
386
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(236)
|
(259)
|
(243)
|
(168)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
(85)
|
(242)
|
0
|
(1 078)
|
(1 078)
|
(747)
|
|
Gain/Loss on Disposition of Assets |
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
24
|
24
|
(31)
|
(31)
|
(31)
|
(31)
|
51
|
109
|
109
|
76
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
41
|
41
|
65
|
0
|
0
|
0
|
0
|
|
Total Other Income |
177
|
220
|
229
|
211
|
232
|
245
|
257
|
286
|
293
|
288
|
284
|
263
|
277
|
285
|
295
|
302
|
308
|
322
|
328
|
336
|
330
|
314
|
318
|
349
|
357
|
362
|
378
|
387
|
437
|
434
|
431
|
394
|
421
|
405
|
373
|
367
|
324
|
337
|
301
|
334
|
340
|
|
Pre-Tax Income |
4 023
N/A
|
3 722
-7%
|
4 460
+20%
|
4 752
+7%
|
4 526
-5%
|
4 948
+9%
|
6 081
+23%
|
6 378
+5%
|
6 802
+7%
|
7 859
+16%
|
6 694
-15%
|
6 352
-5%
|
6 295
-1%
|
5 484
-13%
|
5 428
-1%
|
5 180
-5%
|
6 167
+19%
|
7 056
+14%
|
6 952
-1%
|
6 113
-12%
|
5 350
-12%
|
5 045
-6%
|
5 880
+17%
|
7 506
+28%
|
7 089
-6%
|
7 136
+1%
|
6 671
-7%
|
6 836
+2%
|
7 064
+3%
|
4 810
-32%
|
4 324
-10%
|
3 299
-24%
|
2 610
-21%
|
2 392
-8%
|
1 972
-18%
|
1 718
-13%
|
548
-68%
|
2 702
+393%
|
1 703
-37%
|
1 551
-9%
|
1 683
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 356)
|
(1 272)
|
(1 527)
|
(1 628)
|
(1 584)
|
(1 686)
|
(1 985)
|
(2 083)
|
(2 239)
|
(2 440)
|
(2 032)
|
(1 925)
|
(2 198)
|
(1 904)
|
(1 859)
|
(1 796)
|
(1 793)
|
(2 028)
|
(1 992)
|
(1 755)
|
(1 559)
|
(1 464)
|
(1 685)
|
(2 145)
|
(2 065)
|
(2 077)
|
(1 947)
|
(1 982)
|
(2 002)
|
(1 400)
|
(1 266)
|
(978)
|
(770)
|
(681)
|
(560)
|
(504)
|
(251)
|
(848)
|
87
|
(52)
|
(85)
|
|
Income from Continuing Operations |
2 667
|
2 450
|
2 933
|
3 124
|
2 942
|
3 262
|
4 096
|
4 295
|
4 563
|
5 419
|
4 662
|
4 427
|
4 097
|
3 580
|
3 569
|
3 384
|
4 374
|
5 028
|
4 960
|
4 358
|
3 791
|
3 581
|
4 195
|
5 361
|
5 024
|
5 059
|
4 724
|
4 854
|
5 062
|
3 410
|
3 058
|
2 321
|
1 840
|
1 711
|
1 412
|
1 214
|
297
|
1 854
|
1 790
|
1 499
|
1 598
|
|
Income to Minority Interest |
(58)
|
(66)
|
(85)
|
(105)
|
(85)
|
(102)
|
(93)
|
(94)
|
(122)
|
(107)
|
(107)
|
(97)
|
(97)
|
(93)
|
(98)
|
(89)
|
(91)
|
(103)
|
(105)
|
(107)
|
(98)
|
(90)
|
(104)
|
(109)
|
(115)
|
(118)
|
(127)
|
(126)
|
(135)
|
(139)
|
(131)
|
(116)
|
(104)
|
(125)
|
(114)
|
(111)
|
(78)
|
(55)
|
(39)
|
(63)
|
(136)
|
|
Net Income (Common) |
2 608
N/A
|
2 384
-9%
|
2 846
+19%
|
3 018
+6%
|
2 856
-5%
|
3 160
+11%
|
4 002
+27%
|
4 200
+5%
|
4 440
+6%
|
5 310
+20%
|
4 555
-14%
|
4 329
-5%
|
3 999
-8%
|
3 486
-13%
|
3 468
-1%
|
3 293
-5%
|
4 282
+30%
|
4 924
+15%
|
4 855
-1%
|
4 251
-12%
|
3 692
-13%
|
3 490
-5%
|
4 090
+17%
|
5 251
+28%
|
4 907
-7%
|
4 939
+1%
|
4 595
-7%
|
4 726
+3%
|
4 926
+4%
|
3 270
-34%
|
2 927
-10%
|
2 203
-25%
|
1 735
-21%
|
1 584
-9%
|
1 296
-18%
|
1 103
-15%
|
219
-80%
|
1 800
+722%
|
1 751
-3%
|
1 436
-18%
|
1 460
+2%
|
|
EPS (Diluted) |
237.09
N/A
|
216.72
-9%
|
258.72
+19%
|
274.36
+6%
|
266.18
-3%
|
287.27
+8%
|
363.81
+27%
|
381.81
+5%
|
413.87
+8%
|
482.72
+17%
|
414.09
-14%
|
393.54
-5%
|
372.8
-5%
|
316.9
-15%
|
315.27
-1%
|
299.36
-5%
|
399.21
+33%
|
447.63
+12%
|
441.36
-1%
|
396.34
-10%
|
344.24
-13%
|
325.41
-5%
|
381.36
+17%
|
489.61
+28%
|
457.54
-7%
|
460.52
+1%
|
428.45
-7%
|
440.67
+3%
|
459.32
+4%
|
304.91
-34%
|
272.92
-10%
|
205.42
-25%
|
161.79
-21%
|
147.78
-9%
|
120.91
-18%
|
102.9
-15%
|
20.43
-80%
|
167.94
+722%
|
163.37
-3%
|
133.98
-18%
|
136.22
+2%
|