Watchlist Manager

Watchlist

Price: 888 JPY -1.11% Market Closed

Market Cap: ¥8.2B

K	Kitakei Co Ltd TSE:9872	JP

Income Statement

Currency: JPY

	Feb-2005	May-2005	Aug-2005	Feb-2006	May-2006	Aug-2006	Feb-2007	May-2007	Aug-2007	Feb-2008	May-2008	Aug-2008	Feb-2009	May-2009	Aug-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	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
Revenue	25 015 N/A	25 212 +1%	25 784 +2%	26 390 +2%	26 928 +2%	27 760 +3%	29 377 +6%	30 889 +5%	31 351 +1%	30 539 -3%	29 684 -3%	29 656 0%	30 195 +2%	28 928 -4%	27 384 -5%	26 385 -4%	26 691 +1%	27 382 +3%	37 992 +39%	38 912 +2%	39 468 +1%	40 408 +2%	40 939 +1%	41 470 +1%	42 240 +2%	42 467 +1%	42 859 +1%	43 243 +1%	44 447 +3%	45 505 +2%	46 613 +2%	48 157 +3%	49 257 +2%	49 335 +0%	48 959 -1%	48 133 -2%	46 908 -3%	47 092 +0%	47 383 +1%	47 708 +1%	49 126 +3%	50 030 +2%	50 828 +2%	52 294 +3%	53 358 +2%	54 271 +2%	55 704 +3%	56 434 +1%	56 728 +1%	56 938 +0%	57 004 +0%	57 245 +0%	56 940 -1%	56 899 0%	56 557 -1%	55 989 -1%	55 123 -2%	54 567 -1%	53 763 -1%	53 779 +0%	54 669 +2%	55 856 +2%	57 226 +2%	100 103 +75%	101 462 +1%	102 336 +1%	60 875 -41%	61 728 +1%	61 836 +0%	61 731 0%	62 369 +1%	62 082 0%	61 520 -1%	61 237 0%	61 286 +0%	61 856 +1%	61 661 0%	60 584 -2%	58 977 -3%
Gross Profit
Cost of Revenue	(22 156)	(22 373)	(22 897)	(23 484)	(23 977)	(24 747)	(26 268)	(27 687)	(28 149)	(27 405)	(26 592)	(26 571)	(27 072)	(25 977)	(24 541)	(23 575)	(23 833)	(24 469)	(33 950)	(34 805)	(35 275)	(36 159)	(36 680)	(37 173)	(37 929)	(38 144)	(38 484)	(38 811)	(39 868)	(40 783)	(41 762)	(43 148)	(44 116)	(44 199)	(43 892)	(43 174)	(42 113)	(42 297)	(42 607)	(42 937)	(44 271)	(45 163)	(45 888)	(47 267)	(48 250)	(49 072)	(50 392)	(51 034)	(51 326)	(51 495)	(51 540)	(51 716)	(51 358)	(51 310)	(50 954)	(50 417)	(49 628)	(49 104)	(48 346)	(48 331)	(49 089)	(50 145)	(51 498)	(90 082)	(91 413)	(92 254)	(54 968)	(55 695)	(55 700)	(55 469)	(55 945)	(55 558)	(54 938)	(54 658)	(54 694)	(55 207)	(55 011)	(54 028)	(52 509)
Gross Profit	2 859 N/A	2 839 -1%	2 887 +2%	2 906 +1%	2 950 +2%	3 012 +2%	3 108 +3%	3 202 +3%	3 203 +0%	3 135 -2%	3 093 -1%	3 085 0%	3 123 +1%	2 951 -6%	2 843 -4%	2 810 -1%	2 859 +2%	2 914 +2%	4 041 +39%	4 108 +2%	4 193 +2%	4 249 +1%	4 259 +0%	4 297 +1%	4 311 +0%	4 323 +0%	4 375 +1%	4 430 +1%	4 576 +3%	4 719 +3%	4 851 +3%	5 008 +3%	5 140 +3%	5 134 0%	5 067 -1%	4 957 -2%	4 794 -3%	4 795 +0%	4 776 0%	4 771 0%	4 855 +2%	4 867 +0%	4 939 +1%	5 028 +2%	5 109 +2%	5 199 +2%	5 312 +2%	5 399 +2%	5 402 +0%	5 445 +1%	5 464 +0%	5 531 +1%	5 583 +1%	5 589 +0%	5 603 +0%	5 572 -1%	5 495 -1%	5 463 -1%	5 416 -1%	5 448 +1%	5 579 +2%	5 712 +2%	5 728 +0%	10 021 +75%	10 049 +0%	10 082 +0%	5 906 -41%	6 033 +2%	6 136 +2%	6 262 +2%	6 424 +3%	6 525 +2%	6 582 +1%	6 579 0%	6 592 +0%	6 648 +1%	6 650 +0%	6 556 -1%	6 468 -1%
Operating Income
Operating Expenses	(2 613)	(2 594)	(2 626)	(2 692)	(2 723)	(2 733)	(2 753)	(2 816)	(2 862)	(2 855)	(2 911)	(2 933)	(2 966)	(2 863)	(2 834)	(2 829)	(2 824)	(2 853)	(3 813)	(3 770)	(3 800)	(3 727)	(3 708)	(3 710)	(3 703)	(3 731)	(3 766)	(3 794)	(3 846)	(3 914)	(4 014)	(4 063)	(4 168)	(4 189)	(4 173)	(4 173)	(4 149)	(4 178)	(4 191)	(4 239)	(4 292)	(4 295)	(4 307)	(4 351)	(4 419)	(4 444)	(4 532)	(4 573)	(4 580)	(4 693)	(4 701)	(4 726)	(4 772)	(4 726)	(4 785)	(4 788)	(4 819)	(4 867)	(4 891)	(4 912)	(4 945)	(4 975)	(4 917)	(8 604)	(8 623)	(8 646)	(5 084)	(5 172)	(5 255)	(5 347)	(5 450)	(5 499)	(5 579)	(5 619)	(5 671)	(5 744)	(5 799)	(5 814)	(5 755)
Selling, General & Administrative	(2 613)	(2 594)	(2 627)	(2 692)	(2 722)	(2 732)	(2 769)	(2 830)	(2 863)	(2 855)	(2 911)	(2 932)	(2 966)	(2 864)	(2 834)	(2 829)	(2 823)	(2 843)	(3 757)	(3 759)	(3 789)	(3 726)	(3 675)	(3 711)	(3 704)	(3 732)	(3 733)	(3 776)	(3 845)	(3 913)	(3 977)	(4 070)	(4 166)	(4 187)	(4 105)	(4 193)	(4 134)	(4 177)	(4 078)	(4 248)	(4 290)	(4 295)	(4 207)	(4 338)	(4 415)	(4 445)	(4 430)	(4 564)	(4 572)	(4 691)	(4 599)	(4 727)	(4 772)	(4 726)	(4 679)	(4 788)	(4 819)	(4 867)	(4 790)	(4 912)	(4 945)	(4 975)	(4 800)	(8 513)	(8 531)	(8 554)	(4 985)	(5 172)	(5 255)	(5 347)	(5 317)	(5 499)	(5 579)	(5 619)	(5 550)	(5 741)	(5 799)	(5 814)	(5 754)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(10)	(55)	0	0	0	(34)	0	0	0	(33)	0	0	0	(38)	0	0	0	(69)	0	0	0	(113)	0	0	0	(100)	0	0	0	(102)	0	0	0	(101)	0	0	0	(106)	0	0	0	(101)	0	0	0	(117)	0	0	0	(98)	0	0	0	(133)	0	0	0	(122)	0	0	0	0
Other Operating Expenses	0	0	0	0	0	0	16	14	0	0	0	0	0	0	0	0	0	0	0	(11)	(11)	0	0	0	0	0	0	(18)	0	0	0	7	0	0	0	20	(15)	0	(0)	9	0	0	(0)	(13)	(4)	0	(0)	(9)	(8)	0	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)	(0)	(0)	0	(0)	(92)	(92)	(92)	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)	(3)	(0)	0	(1)
Operating Income	246 N/A	245 0%	261 +7%	214 -18%	228 +7%	280 +23%	356 +27%	386 +8%	340 -12%	280 -18%	182 -35%	153 -16%	157 +3%	87 -45%	9 -90%	(19) N/A	35 N/A	60 +71%	228 +280%	337 +48%	393 +17%	521 +33%	551 +6%	586 +6%	607 +4%	592 -2%	609 +3%	637 +5%	731 +15%	805 +10%	837 +4%	944 +13%	972 +3%	946 -3%	893 -6%	785 -12%	644 -18%	617 -4%	585 -5%	533 -9%	566 +6%	574 +1%	633 +10%	676 +7%	688 +2%	753 +9%	780 +4%	827 +6%	822 -1%	751 -9%	763 +2%	803 +5%	810 +1%	862 +6%	818 -5%	784 -4%	676 -14%	596 -12%	525 -12%	536 +2%	635 +18%	737 +16%	811 +10%	1 417 +75%	1 426 +1%	1 436 +1%	823 -43%	860 +5%	881 +2%	916 +4%	974 +6%	1 026 +5%	1 003 -2%	960 -4%	920 -4%	904 -2%	851 -6%	742 -13%	713 -4%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	5	8	12	10	11	12	25	15	14	13	14	15	18	19	6	17	16	15	25	16	17	18	18	105	105	104	114	19	20	20	21	21	20	20	21	20	20	20	23	24	26	26	24	24	22	22	305	304	300	301	12	23	25	25	14	14	50	89	89	88	48	10	13	15	17	21	22
Non-Reccuring Items	(443)	(446)	(446)	83	89	103	0	0	0	(25)	(28)	(26)	(12)	(9)	(11)	0	0	0	4	1	7	5	7	10	1	3	(5)	0	(14)	(6)	(2)	0	44	36	22	0	0	(4)	(1)	0	2	(13)	(14)	0	0	(8)	(8)	0	0	0	0	0	0	0	(7)	110	110	110	116	0	0	0	25	0	0	0	0	0	0	0	(2)	0	(3)	(3)	(3)	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12	12	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	2	(3)	(4)	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
Total Other Income	57	46	52	48	38	36	40	50	56	73	75	81	89	77	60	40	35	51	62	51	57	64	76	84	86	86	95	97	100	100	86	82	81	81	74	84	91	82	84	68	66	81	81	85	82	83	88	90	91	73	72	79	79	96	92	85	94	99	101	105	95	93	97	184	204	219	170	169	181	189	188	194	183	170	163	158	158	173	171
Pre-Tax Income	(140) N/A	(155) -11%	(133) +14%	345 N/A	355 +3%	420 +18%	397 -5%	436 +10%	395 -9%	327 -17%	231 -29%	207 -10%	238 +15%	163 -32%	71 -56%	44 -38%	93 +111%	123 +32%	319 +159%	404 +27%	472 +17%	604 +28%	647 +7%	695 +7%	712 +2%	700 -2%	705 +1%	752 +7%	833 +11%	914 +10%	946 +4%	1 043 +10%	1 116 +7%	1 082 -3%	1 008 -7%	975 -3%	840 -14%	795 -5%	778 -2%	620 -20%	654 +5%	662 +1%	721 +9%	781 +8%	789 +1%	847 +7%	880 +4%	937 +6%	933 0%	843 -10%	859 +2%	905 +5%	914 +1%	985 +8%	927 -6%	1 003 +8%	902 -10%	827 -8%	1 048 +27%	945 -10%	1 030 +9%	1 131 +10%	945 -16%	1 624 +72%	1 655 +2%	1 680 +2%	1 007 -40%	1 043 +4%	1 112 +7%	1 193 +7%	1 250 +5%	1 307 +5%	1 232 -6%	1 137 -8%	1 094 -4%	1 077 -2%	1 026 -5%	936 -9%	906 -3%
Net Income
Tax Provision	(177)	(164)	(177)	(153)	(194)	(222)	(265)	(236)	(233)	(189)	(171)	(141)	(170)	(114)	(82)	(82)	(96)	(120)	(221)	(241)	(272)	(314)	(331)	(334)	(339)	(332)	(337)	(361)	(384)	(409)	(413)	(448)	(477)	(466)	(445)	(421)	(357)	(337)	(316)	(267)	(284)	(286)	(302)	(325)	(324)	(342)	(337)	(352)	(348)	(322)	(314)	(324)	(327)	(344)	(357)	(382)	(351)	(329)	(389)	(355)	(378)	(405)	(301)	(546)	(557)	(568)	(366)	(382)	(405)	(431)	(437)	(456)	(434)	(406)	(375)	(371)	(358)	(330)	(355)
Income from Continuing Operations	(316)	(318)	(311)	191	160	198	132	200	163	138	60	66	69	51	(10)	(36)	(1)	5	98	164	200	290	316	360	372	367	368	391	449	505	533	595	638	616	563	555	485	458	461	352	369	376	419	457	465	505	543	584	585	521	545	581	588	641	570	621	551	499	659	590	652	726	644	1 078	1 098	1 113	641	661	707	763	813	851	797	731	719	707	669	606	551
Net Income (Common)	(316) N/A	(318) -1%	(311) +2%	191 N/A	160 -16%	198 +24%	132 -33%	200 +52%	163 -19%	138 -15%	60 -57%	66 +10%	69 +5%	51 -26%	(10) N/A	(36) -260%	(1) +97%	5 N/A	98 +1 860%	164 +67%	200 +22%	290 +45%	316 +9%	360 +14%	372 +3%	367 -1%	368 +0%	391 +6%	449 +15%	505 +12%	533 +6%	595 +12%	638 +7%	616 -3%	563 -9%	555 -1%	485 -13%	458 -6%	461 +1%	352 -24%	369 +5%	376 +2%	419 +11%	457 +9%	465 +2%	505 +9%	543 +7%	584 +8%	585 +0%	521 -11%	545 +5%	581 +7%	588 +1%	641 +9%	570 -11%	621 +9%	551 -11%	499 -9%	659 +32%	590 -10%	652 +10%	726 +11%	644 -11%	1 078 +67%	1 098 +2%	1 113 +1%	641 -42%	661 +3%	707 +7%	763 +8%	813 +7%	851 +5%	797 -6%	731 -8%	719 -2%	707 -2%	669 -5%	606 -9%	551 -9%
EPS (Diluted)	-31.6 N/A	-31.8 -1%	-31.1 +2%	19.1 N/A	16 -16%	19.8 +24%	13.2 -33%	20 +52%	18.11 -9%	15.33 -15%	6 -61%	7.33 +22%	7.66 +5%	5.09 -34%	-1.11 N/A	-4 -260%	-0.1 +98%	0.55 N/A	10.88 +1 878%	18.22 +67%	22.22 +22%	32.22 +45%	35.11 +9%	40 +14%	41.33 +3%	40.77 -1%	40.88 +0%	43.44 +6%	49.88 +15%	56.11 +12%	59.22 +6%	66.11 +12%	70.88 +7%	68.44 -3%	62.55 -9%	61.66 -1%	53.88 -13%	50.88 -6%	49.73 -2%	39.11 -21%	41 +5%	41.77 +2%	45.16 +8%	50.77 +12%	51.66 +2%	56.11 +9%	58.5 +4%	64.88 +11%	65 +0%	57.88 -11%	58.71 +1%	62.59 +7%	63.34 +1%	69.07 +9%	61.42 -11%	66.93 +9%	59.36 -11%	53.74 -9%	70.98 +32%	63.59 -10%	70.23 +10%	78.2 +11%	69.42 -11%	116.22 +67%	118.35 +2%	119.91 +1%	69.1 -42%	71.23 +3%	76.2 +7%	82.2 +8%	87.6 +7%	91.71 +5%	85.95 -6%	78.81 -8%	77.47 -2%	76.15 -2%	72.07 -5%	65.29 -9%	59.36 -9%

Income Statement Balance Sheet Cash Flow Statement

Kitakei Co Ltd
TSE:9872

Income Statement

Earnings Waterfall
Kitakei Co Ltd

Income Statement
Kitakei Co Ltd

See Also

Company

Help

Tools

Stocks

Kitakei Co Ltd TSE:9872

Income Statement

Earnings Waterfall Kitakei Co Ltd

Income Statement Kitakei Co Ltd

See Also

Company

Help

Tools

Stocks

Kitakei Co Ltd
TSE:9872

Earnings Waterfall
Kitakei Co Ltd

Income Statement
Kitakei Co Ltd