Nippon Express Holdings Inc
TSE:9147
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Nippon Express Holdings Inc
TSE:9147
|
JP |
|
Zhaojin Mining Industry Co Ltd
HKEX:1818
|
CN |
|
G
|
GMP Property SOCIMI SA
MAD:YGMP
|
ES |
|
Senko Group Holdings Co Ltd
TSE:9069
|
JP |
|
Auntea Jenny (Shanghai) Industrial Co Ltd
HKEX:2589
|
CN |
|
S
|
Skane mollan AB
STO:SKMO
|
SE |
|
I
|
IOI Properties Group Bhd
KLSE:IOIPG
|
MY |
Income Statement
Earnings Waterfall
Nippon Express Holdings Inc
Income Statement
Nippon Express Holdings Inc
| 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
|
836
|
2 573
|
0
|
0
|
0
|
1 758
|
0
|
0
|
0
|
4 177
|
0
|
0
|
0
|
7 665
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 152 193
N/A
|
2 218 950
+3%
|
1 763 282
-21%
|
2 406 418
+36%
|
2 517 183
+5%
|
2 622 660
+4%
|
2 618 659
0%
|
4 517 136
+72%
|
4 415 190
-2%
|
4 294 010
-3%
|
2 239 017
-48%
|
2 278 601
+2%
|
2 357 043
+3%
|
2 463 866
+5%
|
2 577 643
+5%
|
2 605 322
+1%
|
2 599 739
0%
|
2 586 038
-1%
|
2 574 826
0%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(1 940 339)
|
(2 003 835)
|
(1 603 177)
|
(2 178 704)
|
(2 274 876)
|
(2 359 377)
|
(2 342 812)
|
(4 052 316)
|
(3 957 541)
|
(3 850 481)
|
(2 011 471)
|
(2 053 761)
|
(2 137 378)
|
(2 239 208)
|
(2 355 951)
|
(2 380 911)
|
(2 368 204)
|
(2 352 244)
|
(2 334 163)
|
|
| Gross Profit |
211 854
N/A
|
215 115
+2%
|
160 105
-26%
|
227 714
+42%
|
242 307
+6%
|
263 283
+9%
|
275 847
+5%
|
464 820
+69%
|
457 649
-2%
|
443 529
-3%
|
227 546
-49%
|
224 840
-1%
|
219 665
-2%
|
224 658
+2%
|
221 692
-1%
|
224 411
+1%
|
231 535
+3%
|
233 794
+1%
|
240 663
+3%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(118 106)
|
(121 590)
|
(91 351)
|
(123 137)
|
(125 943)
|
(130 160)
|
(136 985)
|
(222 425)
|
(231 277)
|
(238 466)
|
(153 107)
|
(180 774)
|
(176 055)
|
(182 391)
|
(159 782)
|
(156 643)
|
(173 077)
|
(181 921)
|
(188 315)
|
|
| Selling, General & Administrative |
(118 104)
|
(121 588)
|
(82 789)
|
(123 136)
|
(125 942)
|
(130 159)
|
(122 142)
|
(225 305)
|
(228 759)
|
(229 445)
|
(128 991)
|
(152 676)
|
(155 146)
|
(159 996)
|
(139 201)
|
(158 638)
|
(161 541)
|
(164 089)
|
(174 681)
|
|
| Depreciation & Amortization |
0
|
0
|
(8 561)
|
0
|
0
|
0
|
(15 674)
|
0
|
0
|
0
|
(16 612)
|
0
|
0
|
0
|
(17 806)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(2)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
831
|
2 880
|
(2 518)
|
(9 021)
|
(7 504)
|
(28 098)
|
(20 909)
|
(22 395)
|
(2 775)
|
1 995
|
(11 536)
|
(17 832)
|
(13 634)
|
|
| Operating Income |
93 748
N/A
|
93 525
0%
|
68 754
-26%
|
104 577
+52%
|
116 364
+11%
|
133 123
+14%
|
138 862
+4%
|
242 395
+75%
|
226 372
-7%
|
205 063
-9%
|
74 439
-64%
|
44 066
-41%
|
43 610
-1%
|
42 267
-3%
|
61 910
+46%
|
67 768
+9%
|
58 458
-14%
|
51 873
-11%
|
52 348
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
16 528
|
19 072
|
8 788
|
6 509
|
9 312
|
7 397
|
6 906
|
15 516
|
12 223
|
9 415
|
4 519
|
4 549
|
3 916
|
202
|
5 116
|
(1 181)
|
(6 183)
|
(4 924)
|
(10 580)
|
|
| Non-Reccuring Items |
(10 355)
|
(10 301)
|
(1 734)
|
(2 589)
|
(2 935)
|
(3 885)
|
16 263
|
0
|
0
|
0
|
(16 127)
|
(6 592)
|
(6 592)
|
0
|
(14 929)
|
(11 789)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(11 103)
|
(10 368)
|
1 886
|
1 106
|
67 184
|
65 832
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1 818
|
1 673
|
1 589
|
4 833
|
2 864
|
1 973
|
(1 863)
|
62 378
|
(2 259)
|
(1 861)
|
(1 623)
|
0
|
0
|
1
|
(212)
|
2
|
1
|
0
|
0
|
|
| Pre-Tax Income |
90 636
N/A
|
93 601
+3%
|
79 283
-15%
|
114 436
+44%
|
192 789
+68%
|
204 440
+6%
|
160 168
-22%
|
320 289
+100%
|
236 336
-26%
|
212 617
-10%
|
61 208
-71%
|
42 024
-31%
|
40 934
-3%
|
42 470
+4%
|
51 885
+22%
|
54 800
+6%
|
52 276
-5%
|
46 949
-10%
|
41 768
-11%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(26 533)
|
(27 693)
|
(22 896)
|
(35 559)
|
(55 751)
|
(59 423)
|
(48 594)
|
(97 492)
|
(75 634)
|
(70 535)
|
(26 096)
|
(19 528)
|
(19 454)
|
(18 827)
|
(18 885)
|
(21 353)
|
(21 949)
|
(20 562)
|
(37 593)
|
|
| Income from Continuing Operations |
64 103
|
65 908
|
56 387
|
78 877
|
137 038
|
145 017
|
111 574
|
222 797
|
160 702
|
142 082
|
35 112
|
22 496
|
21 480
|
23 643
|
33 000
|
33 447
|
30 327
|
26 387
|
4 175
|
|
| Income to Minority Interest |
(2 405)
|
(2 263)
|
(2 336)
|
(3 485)
|
(3 525)
|
(3 933)
|
(3 254)
|
(4 843)
|
(3 946)
|
(3 239)
|
1 938
|
2 057
|
1 566
|
1 343
|
(1 267)
|
(1 286)
|
(1 429)
|
(1 518)
|
(1 480)
|
|
| Net Income (Common) |
61 696
N/A
|
63 644
+3%
|
54 049
-15%
|
75 388
+39%
|
133 511
+77%
|
141 082
+6%
|
108 318
-23%
|
217 951
+101%
|
156 752
-28%
|
138 837
-11%
|
37 050
-73%
|
24 551
-34%
|
23 044
-6%
|
24 987
+8%
|
31 733
+27%
|
32 161
+1%
|
28 898
-10%
|
24 868
-14%
|
2 693
-89%
|
|
| EPS (Diluted) |
675.01
N/A
|
235.39
-65%
|
198.39
-16%
|
277.71
+40%
|
491.83
+77%
|
521.5
+6%
|
400.77
-23%
|
814.78
+103%
|
587.69
-28%
|
525.73
-11%
|
139.52
-73%
|
93.04
-33%
|
88.11
-5%
|
96.17
+9%
|
121.47
+26%
|
124.4
+2%
|
114.93
-8%
|
101.12
-12%
|
10.79
-89%
|
|