KAYAC, Inc.

66
Hold
  • Market Cap: Micro Cap
  • Industry: Software Products
  • ISIN: JP3220100006
JPY
430.00
-10 (-2.27%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'25
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
No of Months
12
12
12
12
12
12
Operating Income
20,094.00
16,727.00
17,467.00
16,502.00
12,566.00
8,749.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
20,094.00
16,727.00
17,467.00
16,502.00
12,566.00
8,749.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
Operating Expenses
26.00
14.00
7.00
7.00
8.00
6.00
General and Administration Expenses
9,843.00
8,667.00
8,203.00
6,709.00
4,790.00
3,214.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
19,023.00
16,369.00
16,445.00
15,296.00
11,424.00
8,004.00
Operating Profit (PBDIT) excl Other Income
1,071.00
358.00
1,021.00
1,205.00
1,142.00
744.00
Other Income
150.00
70.00
23.00
63.00
154.00
58.00
Operating Profit (PBDIT)
1,569.00
777.00
1,398.00
1,520.00
1,517.00
1,004.00
Interest
26.00
14.00
7.00
7.00
8.00
6.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
347.00
348.00
352.00
250.00
220.00
200.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
1,104.00
362.00
942.00
1,255.00
1,357.00
715.00
Provision for Tax
400.00
201.00
375.00
417.00
441.00
200.00
Profit After Tax
683.00
149.00
511.00
779.00
828.00
505.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
42.63
9.25
31.58
49.54
53.99
32.96
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Dec 2025 is 20.13% vs -4.23% in Dec 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Dec 2025 is 199.19% vs -64.97% in Dec 2024

stock-summary

Interest

YoY Growth in year ended Dec 2025 is 92.31% vs 90.19% in Dec 2024

stock-summary

Profit After Tax

YoY Growth in year ended Dec 2025 is 358.84% vs -70.84% in Dec 2024

Compare Profit and Loss Results of KAYAC, Inc.
Markets Mojo
Figures in Million
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(JPY)
Change(%)
No of Months
12
12
Operating Income
20,094.00
3,843.00
16,251.00
422.87%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
20,094.00
3,843.00
16,251.00
422.87%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
0.00
0.00
0.00
0%
Operating Expenses
26.00
0.00
26.00
0%
General and Administration Expenses
9,843.00
858.00
8,985.00
1,047.20%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
19,023.00
2,266.00
16,757.00
739.50%
Operating Profit (PBDIT) excl Other Income
1,071.00
1,577.00
-506.00
-32.09%
Other Income
150.00
3.00
147.00
4,900.00%
Operating Profit (PBDIT)
1,569.00
1,661.00
-92.00
-5.54%
Interest
26.00
0.00
26.00
0%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
347.00
121.00
226.00
186.78%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
1,104.00
1,537.00
-433.00
-28.17%
Provision for Tax
400.00
460.00
-60.00
-13.04%
Profit After Tax
683.00
1,077.00
-394.00
-36.58%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
42.6349
356.2139
-313.58
-88.03%
Profit And Loss - Net Sales
Net Sales 20,094.69 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 20.13% vs -4.23% in Dec 2024

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 1,071.18 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 199.19% vs -64.97% in Dec 2024

Profit And Loss - Interest
Interest 26.92 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 92.31% vs 90.19% in Dec 2024

Profit And Loss - Profit After Tax
Profit After Tax 683.92 Million
in Dec 2025

Figures in Million
stock-summary

YoY Growth in year ended Dec 2025 is 358.84% vs -70.84% in Dec 2024