NS United Kaiun Kaisha Ltd
TSE:9110

Watchlist Manager
NS United Kaiun Kaisha Ltd Logo
NS United Kaiun Kaisha Ltd
TSE:9110
Watchlist
Price: 3 860 JPY 0.52% Market Closed
Market Cap: 92.5B JPY
Have any thoughts about
NS United Kaiun Kaisha Ltd?
Write Note

Income Statement

Earnings Waterfall
NS United Kaiun Kaisha Ltd

Revenue
249.5B JPY
Cost of Revenue
-220.9B JPY
Gross Profit
28.6B JPY
Operating Expenses
-7.5B JPY
Operating Income
21.1B JPY
Other Expenses
-5B JPY
Net Income
16.2B JPY

Income Statement
NS United Kaiun Kaisha Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
157 120
N/A
159 781
+2%
157 625
-1%
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%
Gross Profit
Cost of Revenue
(140 673)
(142 924)
(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)
Gross Profit
16 447
N/A
16 857
+2%
15 642
-7%
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%
Operating Income
Operating Expenses
(6 757)
(6 113)
(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)
Selling, General & Administrative
(6 140)
(6 114)
(6 032)
(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)
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
0
0
(10)
0
0
0
(32)
0
0
0
(29)
0
0
Depreciation & Amortization
0
0
(135)
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
Other Operating Expenses
(617)
0
(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
Operating Income
9 690
N/A
10 744
+11%
9 474
-12%
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%
Pre-Tax Income
Interest Income Expense
586
760
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)
Non-Reccuring Items
0
(735)
(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
Gain/Loss on Disposition of Assets
2 218
271
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
Total Other Income
14
(96)
(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)
Pre-Tax Income
12 508
N/A
10 944
-13%
10 691
-2%
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%
Net Income
Tax Provision
(1 779)
(1 462)
(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)
Income from Continuing Operations
10 729
9 482
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
Income to Minority Interest
(326)
(326)
(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
Net Income (Common)
10 403
N/A
9 155
-12%
8 626
-6%
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%
EPS (Diluted)
452.3
N/A
398.04
-12%
373.95
-6%
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%

See Also

Discover More