Nishio Rent All Co Ltd
TSE:9699
Income Statement
Earnings Waterfall
Nishio Rent All Co Ltd
Revenue
|
189.1B
JPY
|
Cost of Revenue
|
-113.3B
JPY
|
Gross Profit
|
75.9B
JPY
|
Operating Expenses
|
-59B
JPY
|
Operating Income
|
16.8B
JPY
|
Other Expenses
|
-6.3B
JPY
|
Net Income
|
10.6B
JPY
|
Income Statement
Nishio Rent All 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 |
95 669
N/A
|
99 100
+4%
|
101 532
+2%
|
104 094
+3%
|
106 417
+2%
|
108 157
+2%
|
109 671
+1%
|
111 405
+2%
|
112 532
+1%
|
113 205
+1%
|
114 317
+1%
|
115 937
+1%
|
117 384
+1%
|
119 304
+2%
|
121 339
+2%
|
123 538
+2%
|
126 449
+2%
|
128 390
+2%
|
131 559
+2%
|
136 682
+4%
|
141 141
+3%
|
146 326
+4%
|
150 141
+3%
|
153 939
+3%
|
157 246
+2%
|
158 646
+1%
|
155 600
-2%
|
151 231
-3%
|
148 137
-2%
|
147 824
0%
|
154 515
+5%
|
161 756
+5%
|
165 542
+2%
|
168 120
+2%
|
169 959
+1%
|
170 634
+0%
|
176 298
+3%
|
178 627
+1%
|
181 677
+2%
|
185 660
+2%
|
189 138
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(56 020)
|
(57 670)
|
(58 653)
|
(60 019)
|
(61 669)
|
(62 948)
|
(64 346)
|
(64 861)
|
(65 773)
|
(66 258)
|
(66 932)
|
(68 385)
|
(69 526)
|
(71 263)
|
(72 451)
|
(73 883)
|
(75 184)
|
(75 827)
|
(77 534)
|
(79 963)
|
(82 648)
|
(86 450)
|
(89 034)
|
(91 819)
|
(94 216)
|
(94 382)
|
(92 795)
|
(90 772)
|
(89 487)
|
(89 717)
|
(93 805)
|
(97 123)
|
(98 991)
|
(100 869)
|
(102 065)
|
(102 385)
|
(106 343)
|
(107 680)
|
(109 335)
|
(111 479)
|
(113 275)
|
|
Gross Profit |
39 650
N/A
|
41 430
+4%
|
42 879
+3%
|
44 075
+3%
|
44 748
+2%
|
45 209
+1%
|
45 325
+0%
|
46 544
+3%
|
46 759
+0%
|
46 947
+0%
|
47 385
+1%
|
47 552
+0%
|
47 858
+1%
|
48 041
+0%
|
48 888
+2%
|
49 655
+2%
|
51 265
+3%
|
52 563
+3%
|
54 025
+3%
|
56 719
+5%
|
58 493
+3%
|
59 876
+2%
|
61 107
+2%
|
62 120
+2%
|
63 030
+1%
|
64 264
+2%
|
62 805
-2%
|
60 459
-4%
|
58 650
-3%
|
58 107
-1%
|
60 710
+4%
|
64 633
+6%
|
66 551
+3%
|
67 251
+1%
|
67 894
+1%
|
68 249
+1%
|
69 955
+2%
|
70 947
+1%
|
72 342
+2%
|
74 181
+3%
|
75 863
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(28 664)
|
(29 062)
|
(29 551)
|
(30 042)
|
(30 579)
|
(31 419)
|
(32 424)
|
(33 590)
|
(34 167)
|
(34 693)
|
(35 055)
|
(35 747)
|
(36 493)
|
(37 232)
|
(37 986)
|
(38 534)
|
(39 105)
|
(39 860)
|
(40 805)
|
(41 949)
|
(43 367)
|
(44 437)
|
(45 391)
|
(46 461)
|
(47 318)
|
(48 325)
|
(48 851)
|
(49 088)
|
(49 307)
|
(49 446)
|
(50 146)
|
(50 919)
|
(51 575)
|
(52 192)
|
(52 891)
|
(53 365)
|
(54 528)
|
(55 378)
|
(56 403)
|
(57 844)
|
(59 049)
|
|
Selling, General & Administrative |
(28 698)
|
(29 061)
|
(29 550)
|
(28 889)
|
(30 925)
|
(31 798)
|
(32 809)
|
(32 235)
|
(34 166)
|
(34 692)
|
(35 053)
|
(34 196)
|
(36 450)
|
(37 188)
|
(37 942)
|
(36 768)
|
(39 106)
|
(39 861)
|
(40 807)
|
(39 848)
|
(43 367)
|
(44 418)
|
(45 390)
|
(43 754)
|
(47 314)
|
(48 323)
|
(48 848)
|
(45 587)
|
(49 227)
|
(49 316)
|
(50 020)
|
(47 097)
|
(51 573)
|
(52 191)
|
(52 889)
|
(49 299)
|
(54 527)
|
(55 377)
|
(56 402)
|
(53 828)
|
(59 051)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(1 153)
|
0
|
0
|
0
|
(1 353)
|
0
|
0
|
0
|
(1 550)
|
0
|
0
|
0
|
(1 765)
|
0
|
0
|
0
|
(2 100)
|
0
|
0
|
0
|
(2 705)
|
0
|
0
|
0
|
(3 500)
|
0
|
0
|
0
|
(3 820)
|
0
|
0
|
0
|
(4 065)
|
0
|
0
|
0
|
(4 016)
|
0
|
|
Other Operating Expenses |
34
|
0
|
0
|
0
|
346
|
379
|
385
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(43)
|
(44)
|
(44)
|
(1)
|
1
|
1
|
2
|
(1)
|
0
|
(19)
|
(1)
|
(2)
|
(4)
|
(2)
|
(3)
|
(1)
|
(80)
|
(130)
|
(126)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
1
|
|
Operating Income |
10 986
N/A
|
12 369
+13%
|
13 329
+8%
|
14 033
+5%
|
14 169
+1%
|
13 790
-3%
|
12 901
-6%
|
12 954
+0%
|
12 592
-3%
|
12 254
-3%
|
12 330
+1%
|
11 805
-4%
|
11 365
-4%
|
10 809
-5%
|
10 902
+1%
|
11 121
+2%
|
12 160
+9%
|
12 703
+4%
|
13 220
+4%
|
14 770
+12%
|
15 126
+2%
|
15 439
+2%
|
15 716
+2%
|
15 659
0%
|
15 712
+0%
|
15 939
+1%
|
13 954
-12%
|
11 371
-19%
|
9 343
-18%
|
8 661
-7%
|
10 564
+22%
|
13 714
+30%
|
14 976
+9%
|
15 059
+1%
|
15 003
0%
|
14 884
-1%
|
15 427
+4%
|
15 569
+1%
|
15 939
+2%
|
16 337
+2%
|
16 814
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(110)
|
(420)
|
(433)
|
(186)
|
(321)
|
(329)
|
(322)
|
(643)
|
(549)
|
(503)
|
(777)
|
(848)
|
(868)
|
(844)
|
(529)
|
(481)
|
(420)
|
(469)
|
(637)
|
(699)
|
(891)
|
(912)
|
(942)
|
(1 020)
|
(928)
|
(1 139)
|
(1 018)
|
(964)
|
(963)
|
(761)
|
(863)
|
(892)
|
(884)
|
(751)
|
(732)
|
(908)
|
(1 010)
|
(1 275)
|
(1 166)
|
(1 098)
|
(1 150)
|
|
Non-Reccuring Items |
0
|
(33)
|
(38)
|
347
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
(19)
|
112
|
(33)
|
15
|
13
|
(224)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
0
|
|
Gain/Loss on Disposition of Assets |
(74)
|
(73)
|
(111)
|
(116)
|
(104)
|
(108)
|
(90)
|
(128)
|
(134)
|
(113)
|
(96)
|
(74)
|
(73)
|
(66)
|
(48)
|
(34)
|
(47)
|
(76)
|
(84)
|
(86)
|
(67)
|
(44)
|
(34)
|
(25)
|
(88)
|
(35)
|
(67)
|
(84)
|
0
|
(66)
|
(52)
|
(14)
|
(46)
|
(66)
|
(70)
|
32
|
(98)
|
(105)
|
(85)
|
(123)
|
(87)
|
|
Total Other Income |
427
|
452
|
407
|
487
|
624
|
623
|
697
|
405
|
112
|
25
|
1
|
335
|
332
|
395
|
360
|
387
|
394
|
386
|
426
|
417
|
417
|
390
|
374
|
388
|
471
|
491
|
512
|
613
|
611
|
725
|
716
|
628
|
568
|
485
|
483
|
262
|
388
|
446
|
457
|
598
|
594
|
|
Pre-Tax Income |
11 229
N/A
|
12 294
+9%
|
13 154
+7%
|
14 566
+11%
|
14 368
-1%
|
13 977
-3%
|
13 186
-6%
|
12 588
-5%
|
12 021
-5%
|
11 663
-3%
|
11 458
-2%
|
11 175
-2%
|
10 756
-4%
|
10 294
-4%
|
10 685
+4%
|
10 996
+3%
|
12 087
+10%
|
12 544
+4%
|
12 925
+3%
|
14 382
+11%
|
14 565
+1%
|
14 873
+2%
|
15 095
+1%
|
15 114
+0%
|
15 134
+0%
|
15 271
+1%
|
13 394
-12%
|
10 712
-20%
|
8 991
-16%
|
8 559
-5%
|
10 365
+21%
|
13 436
+30%
|
14 615
+9%
|
14 727
+1%
|
14 684
0%
|
14 271
-3%
|
14 707
+3%
|
14 635
0%
|
15 147
+3%
|
15 715
+4%
|
16 171
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4 433)
|
(4 938)
|
(5 117)
|
(5 367)
|
(5 237)
|
(4 952)
|
(4 767)
|
(4 707)
|
(4 466)
|
(4 321)
|
(4 194)
|
(4 058)
|
(3 920)
|
(3 670)
|
(3 790)
|
(3 616)
|
(3 821)
|
(4 011)
|
(4 188)
|
(4 630)
|
(4 719)
|
(4 851)
|
(4 845)
|
(5 067)
|
(5 082)
|
(5 094)
|
(4 681)
|
(4 033)
|
(3 504)
|
(3 316)
|
(3 691)
|
(4 321)
|
(4 718)
|
(4 696)
|
(4 691)
|
(4 931)
|
(4 992)
|
(5 017)
|
(5 254)
|
(5 205)
|
(5 402)
|
|
Income from Continuing Operations |
6 796
|
7 356
|
8 037
|
9 199
|
9 132
|
9 026
|
8 420
|
7 881
|
7 555
|
7 342
|
7 264
|
7 117
|
6 836
|
6 624
|
6 895
|
7 380
|
8 266
|
8 533
|
8 737
|
9 752
|
9 846
|
10 022
|
10 250
|
10 047
|
10 052
|
10 177
|
8 713
|
6 679
|
5 487
|
5 243
|
6 674
|
9 115
|
9 897
|
10 031
|
9 993
|
9 340
|
9 715
|
9 618
|
9 893
|
10 510
|
10 769
|
|
Income to Minority Interest |
(315)
|
(323)
|
(328)
|
(317)
|
(309)
|
(320)
|
(293)
|
(319)
|
(285)
|
(231)
|
(187)
|
(196)
|
(214)
|
(207)
|
(249)
|
(208)
|
(229)
|
(282)
|
(329)
|
(428)
|
(450)
|
(435)
|
(402)
|
(343)
|
(329)
|
(355)
|
(299)
|
(244)
|
(198)
|
(170)
|
(205)
|
(286)
|
(268)
|
(236)
|
(219)
|
(171)
|
(179)
|
(171)
|
(169)
|
(222)
|
(214)
|
|
Net Income (Common) |
6 480
N/A
|
7 032
+9%
|
7 709
+10%
|
8 882
+15%
|
8 822
-1%
|
8 705
-1%
|
8 124
-7%
|
7 561
-7%
|
7 268
-4%
|
7 108
-2%
|
7 076
0%
|
6 920
-2%
|
6 620
-4%
|
6 415
-3%
|
6 644
+4%
|
7 171
+8%
|
8 037
+12%
|
8 252
+3%
|
8 407
+2%
|
9 323
+11%
|
9 394
+1%
|
9 585
+2%
|
9 848
+3%
|
9 704
-1%
|
9 723
+0%
|
9 823
+1%
|
8 413
-14%
|
6 433
-24%
|
5 287
-18%
|
5 069
-4%
|
6 468
+28%
|
8 829
+37%
|
9 629
+9%
|
9 796
+2%
|
9 774
0%
|
9 167
-6%
|
9 535
+4%
|
9 444
-1%
|
9 722
+3%
|
10 286
+6%
|
10 551
+3%
|
|
EPS (Diluted) |
240
N/A
|
260.44
+9%
|
285.51
+10%
|
328.96
+15%
|
326.74
-1%
|
322.4
-1%
|
300.88
-7%
|
282.66
-6%
|
269.18
-5%
|
263.25
-2%
|
262.07
0%
|
258.69
-1%
|
245.18
-5%
|
246.73
+1%
|
255.53
+4%
|
275.54
+8%
|
309.11
+12%
|
317.38
+3%
|
262.71
-17%
|
345.75
+32%
|
334.89
-3%
|
341.63
+2%
|
351.29
+3%
|
346.78
-1%
|
350.19
+1%
|
353.78
+1%
|
303.18
-14%
|
231.69
-24%
|
190.41
-18%
|
182.55
-4%
|
232.94
+28%
|
317.97
+37%
|
346.77
+9%
|
352.78
+2%
|
351.99
0%
|
330.12
-6%
|
343.37
+4%
|
340.09
-1%
|
350.09
+3%
|
370.4
+6%
|
380.03
+3%
|