Nextage Co. Ltd. | Income Statement
Fiscal year is December-November. All values JPY Millions.
2013
2014
2015
2016
2017
2018
Sales/Revenue
39,769
50,448
63,114
87,201
118,972
163,174
Cost of Goods Sold (COGS) incl. D&A
33,449
42,259
53,820
74,279
99,968
136,037
Gross Income
6,320
8,189
9,294
12,922
19,004
27,137
SG&A Expense
5,291
7,432
8,024
10,758
15,529
22,752
EBIT
1,028
757
1,269
2,164
3,475
4,385
Unusual Expense
24
7
46
116
59
129
Non Operating Income/Expense
30
132
43
36
7
91
Interest Expense
44
53
52
84
70
108
Pretax Income
1,041
568
1,310
1,971
3,254
4,056
Income Tax
455
241
468
637
992
1,145
Consolidated Net Income
586
327
842
1,334
2,262
2,910
Net Income
586
327
842
1,334
2,262
2,910
Net Income After Extraordinaries
586
327
842
1,334
2,262
2,910
Net Income Available to Common
586
327
842
1,334
2,262
2,910
EPS (Basic)
11.70
5.43
13.98
22.40
38.26
42.27
Basic Shares Outstanding
50
60
60
60
59
69
EPS (Diluted)
11.04
5.28
13.28
21.29
35.08
39.58
Diluted Shares Outstanding
53
62
63
63
64
74
EBITDA
1,342
1,160
1,823
2,878
4,393
5,989
Non-Operating Interest Income
3
3
4
2
3
-
Equity in Affiliates (Pretax)
-
-
-
32
87
-
About Nextage Co.
View Profile
