Watchlist Manager

Watchlist

Price: 7 670 JPY -3.52% Market Closed

Market Cap: ¥183.8B

	NS United Kaiun Kaisha Ltd TSE:9110	JP
K	Kreate Group Oyj OMXH:KREATE	FI

Income Statement

Currency: JPY

	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	0	0	0	0	0	0	0	0	0	175	0	0	247	0	0	291	608	930	1 251	1 242	1 204	1 168	1 175	1 232	1 288	1 320	1 297	1 305	1 371	1 481	1 612	1 690	1 728	1 718	1 715	1 714	1 698	1 707	1 703	1 665	1 636	1 619	1 623	1 696	1 777	1 832	1 845	1 824	1 773	1 709	1 648	1 574	1 513	1 473	1 486	1 495	1 486	1 476	1 432	1 409	1 399	1 379	1 304	1 221	1 172	1 167	1 191	1 236	1 313	1 442	1 585	1 723	1 792	1 741	1 678	0	0	0
Revenue	61 994 N/A	65 244 +5%	68 563 +5%	71 045 +4%	74 828 +5%	77 951 +4%	83 115 +7%	89 676 +8%	97 421 +9%	103 594 +6%	114 548 +11%	112 451 -2%	97 174 -14%	78 267 -19%	70 637 -10%	79 472 +13%	84 030 +6%	93 321 +11%	127 184 +36%	129 748 +2%	134 879 +4%	134 349 0%	135 044 +1%	136 385 +1%	135 193 -1%	132 921 -2%	131 379 -1%	135 478 +3%	140 842 +4%	147 610 +5%	153 665 +4%	154 868 +1%	157 120 +1%	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%	249 971 +0%	247 408 -1%	239 897 -3%	230 214 -4%	229 281 0%
Gross Profit
Cost of Revenue	(50 083)	(52 740)	(57 108)	(60 965)	(63 754)	(65 182)	(66 385)	(71 123)	(76 804)	(81 866)	(90 723)	(93 253)	(84 933)	(70 792)	(62 802)	(69 694)	(74 183)	(83 186)	(113 809)	(117 544)	(124 540)	(125 419)	(126 913)	(129 144)	(127 562)	(125 681)	(124 231)	(126 225)	(129 791)	(134 282)	(138 645)	(138 815)	(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)	(221 127)	(219 423)	(213 876)	(204 248)	(202 500)
Gross Profit	11 911 N/A	12 504 +5%	11 455 -8%	10 080 -12%	11 074 +10%	12 769 +15%	16 730 +31%	18 553 +11%	20 617 +11%	21 728 +5%	23 825 +10%	19 198 -19%	12 241 -36%	7 475 -39%	7 835 +5%	9 778 +25%	9 847 +1%	10 135 +3%	13 375 +32%	12 204 -9%	10 339 -15%	8 930 -14%	8 131 -9%	7 241 -11%	7 631 +5%	7 240 -5%	7 148 -1%	9 253 +29%	11 051 +19%	13 328 +21%	15 020 +13%	16 053 +7%	16 447 +2%	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%	28 844 +1%	27 985 -3%	26 021 -7%	25 966 0%	26 781 +3%
Operating Income
Operating Expenses	(2 946)	(3 043)	(3 087)	(3 112)	(3 064)	(3 139)	(3 207)	(3 428)	(3 715)	(3 950)	(3 824)	(3 739)	(3 589)	(3 613)	(3 585)	(3 700)	(3 812)	(4 259)	(5 981)	(6 379)	(6 681)	(6 649)	(6 504)	(6 335)	(6 246)	(6 094)	(5 975)	(6 013)	(5 992)	(6 029)	(6 178)	(6 748)	(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)	(7 609)	(7 761)	(7 920)	(8 208)	(8 346)
Selling, General & Administrative	(2 946)	(3 029)	(3 087)	(3 112)	(3 073)	(3 139)	(3 207)	(3 358)	(3 715)	(3 905)	(3 817)	(3 598)	(3 448)	(3 471)	(3 440)	(3 552)	(3 664)	(4 104)	(5 768)	(6 214)	(6 566)	(6 591)	(6 250)	(6 335)	(6 246)	(6 093)	(5 844)	(6 013)	(5 991)	(6 030)	(6 043)	(6 130)	(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)	(7 609)	(7 520)	(7 922)	(8 208)	(8 347)
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	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	(10)	0	0	0	(32)	0	0	0	(29)	0	0	0	(10)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	(45)	(94)	(141)	(141)	(142)	(145)	(148)	(148)	(155)	(213)	0	0	0	(254)	0	0	0	(131)	0	0	0	(136)	0	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	0	(232)	0	0	0
Other Operating Expenses	0	(14)	0	0	9	0	0	(70)	0	0	87	0	0	0	0	0	0	0	0	(165)	(115)	(58)	0	0	0	(1)	0	0	(1)	1	1	(618)	(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	0	1	2	0	1
Operating Income	8 965 N/A	9 461 +6%	8 368 -12%	6 968 -17%	8 010 +15%	9 630 +20%	13 523 +40%	15 125 +12%	16 902 +12%	17 778 +5%	20 001 +13%	15 459 -23%	8 652 -44%	3 862 -55%	4 250 +10%	6 078 +43%	6 035 -1%	5 876 -3%	7 394 +26%	5 825 -21%	3 658 -37%	2 281 -38%	1 627 -29%	906 -44%	1 385 +53%	1 146 -17%	1 173 +2%	3 240 +176%	5 059 +56%	7 299 +44%	8 842 +21%	9 305 +5%	9 690 +4%	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%	21 235 +1%	20 224 -5%	18 101 -10%	17 758 -2%	18 435 +4%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	438	43	(633)	(1 245)	(1 220)	(665)	(944)	(1 048)	(1 408)	(1 665)	(1 931)	(2 500)	(2 001)	(1 142)	(1 397)	(1 009)	584	981	2 319	2 417	1 865	11	(859)	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)	570	(1 060)	(2 892)	(320)	(1 050)
Non-Reccuring Items	(535)	1 225	(676)	(589)	0	0	4 487	122	122	(4 365)	(111)	(156)	(210)	(99)	3	(110)	(310)	(1 226)	(1 248)	(965)	(765)	(1 263)	(2 608)	(4 166)	(4 249)	(3 566)	(19 589)	(18 147)	(18 064)	(17 390)	(619)	0	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	0	57	128	(270)	(553)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	236	0	0	227	0	0	92	92	92	169	88	666	908	1 365	1 516	2 083	2 124	3 024	4 809	3 703	3 420	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	879	2 539	7 130	6 663	8 934
Total Other Income	(784)	(2 728)	(859)	(671)	(608)	(382)	(129)	4 176	4 425	4 110	298	170	579	208	29	292	316	106	144	114	110	72	11	14	(30)	296	375	372	402	93	68	25	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)	28	(20)	(204)	224	(95)
Pre-Tax Income	7 646 N/A	7 958 +4%	6 833 -14%	5 708 -16%	7 402 +30%	9 248 +25%	17 881 +93%	19 423 +9%	21 449 +10%	17 961 -16%	20 231 +13%	15 076 -25%	7 776 -48%	2 751 -65%	3 844 +40%	5 316 +38%	4 993 -6%	3 440 -31%	4 717 +37%	3 135 -34%	672 -79%	(823) N/A	(1 446) -76%	(3 735) -158%	(2 538) +32%	(24) +99%	(14 977) -62 304%	(10 092) +33%	(7 162) +29%	(3 324) +54%	12 005 N/A	11 891 -1%	12 508 +5%	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%	22 712 +16%	21 740 -4%	22 263 +2%	24 055 +8%	25 671 +7%
Net Income
Tax Provision	(3 011)	(3 251)	(2 879)	(2 450)	(2 813)	(3 517)	(7 095)	(7 354)	(8 088)	(6 096)	(7 086)	(5 668)	(3 009)	(1 255)	(992)	(1 584)	(1 309)	(862)	(1 284)	(701)	99	496	846	1 440	915	255	(219)	(1 161)	(743)	(1 503)	(775)	(552)	(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)	(4 273)	(3 119)	(3 385)	(3 540)	(3 479)
Income from Continuing Operations	4 635	4 707	3 954	3 258	4 589	5 731	10 786	12 069	13 361	11 865	13 145	9 408	4 767	1 496	2 852	3 732	3 684	2 578	3 433	2 434	771	(327)	(600)	(2 295)	(1 623)	231	(15 196)	(11 253)	(7 905)	(4 827)	11 230	11 339	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	18 439	18 621	18 878	20 515	22 192
Income to Minority Interest	(83)	(62)	(60)	(61)	(106)	(191)	(243)	(278)	(280)	(206)	(215)	(189)	(178)	(122)	(186)	(148)	(220)	(134)	(197)	(256)	(224)	(223)	(314)	(225)	(280)	(352)	(309)	(469)	(504)	(470)	(452)	(387)	(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	0	0	0	0	0
Net Income (Common)	4 552 N/A	4 645 +2%	3 894 -16%	3 197 -18%	4 483 +40%	5 540 +24%	10 543 +90%	11 791 +12%	13 081 +11%	11 659 -11%	12 930 +11%	9 219 -29%	4 589 -50%	1 374 -70%	2 666 +94%	3 584 +34%	3 464 -3%	2 444 -29%	3 236 +32%	2 178 -33%	547 -75%	(550) N/A	(914) -66%	(2 521) -176%	(1 903) +25%	(121) +94%	(15 505) -12 714%	(11 722) +24%	(8 408) +28%	(5 297) +37%	10 778 N/A	10 953 +2%	10 403 -5%	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%	18 438 +14%	18 621 +1%	18 878 +1%	20 515 +9%	22 192 +8%
EPS (Diluted)	284.5 N/A	290.31 +2%	259.6 -11%	199.81 -23%	280.18 +40%	346.25 +24%	658.93 +90%	736.93 +12%	817.56 +11%	728.68 -11%	808.12 +11%	576.18 -29%	286.81 -50%	85.87 -70%	166.62 +94%	224 +34%	216.5 -3%	106.26 -51%	161.8 +52%	94.69 -41%	23.78 -75%	-23.91 N/A	-39.73 -66%	-109.6 -176%	-82.73 +25%	-5.26 +94%	-674.13 -12 716%	-509.65 +24%	-365.56 +28%	-230.3 +37%	468.6 N/A	476.21 +2%	452.3 -5%	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%	782.41 +14%	790.17 +1%	801.08 +1%	870.55 +9%	941.71 +8%

Income Statement Balance Sheet Cash Flow Statement

NS United Kaiun Kaisha Ltd
TSE:9110

Income Statement

Earnings Waterfall
NS United Kaiun Kaisha Ltd

Income Statement
NS United Kaiun Kaisha Ltd

See Also

Company

Help

Tools

Stocks

NS United Kaiun Kaisha Ltd TSE:9110

Income Statement

Earnings Waterfall NS United Kaiun Kaisha Ltd

Income Statement NS United Kaiun Kaisha Ltd

See Also

Company

Help

Tools

Stocks

NS United Kaiun Kaisha Ltd
TSE:9110

Earnings Waterfall
NS United Kaiun Kaisha Ltd

Income Statement
NS United Kaiun Kaisha Ltd