Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
16,727.00
17,467.00
16,502.00
12,566.00
8,749.00
6,382.00
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
16,727.00
17,467.00
16,502.00
12,566.00
8,749.00
6,382.00
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
14.00
7.00
7.00
8.00
6.00
2.00
General and Administration Expenses
8,667.00
8,203.00
6,709.00
4,790.00
3,214.00
1,836.00
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
16,369.00
16,445.00
15,296.00
11,424.00
8,004.00
6,917.00
Operating Profit (PBDIT) excl Other Income
358.00
1,021.00
1,205.00
1,142.00
744.00
-535.00
Other Income
70.00
23.00
63.00
154.00
58.00
286.00
Operating Profit (PBDIT)
777.00
1,398.00
1,520.00
1,517.00
1,004.00
-55.00
Interest
14.00
7.00
7.00
8.00
6.00
2.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
348.00
352.00
250.00
220.00
200.00
193.00
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
362.00
942.00
1,255.00
1,357.00
715.00
-342.00
Provision for Tax
201.00
375.00
417.00
441.00
200.00
-15.00
Profit After Tax
149.00
511.00
779.00
828.00
505.00
-304.00
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
9.25
31.58
49.54
53.99
32.96
-20.13
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is -4.23% vs 5.85% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is -64.97% vs -15.24% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 90.19% vs -4.74% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is -70.84% vs -34.45% in Dec 2023
Compare Profit and Loss Results of KAYAC, Inc.
Figures in Million
consolidated - Profit And Loss Results
Change(JPY)
Change(%)
No of Months
12
12
Operating Income
16,727.00
3,612.00
13,115.00
363.10%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
16,727.00
3,612.00
13,115.00
363.10%
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
14.00
0.00
14.00
0%
General and Administration Expenses
8,667.00
859.00
7,808.00
908.96%
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
16,369.00
2,146.00
14,223.00
662.77%
Operating Profit (PBDIT) excl Other Income
358.00
1,466.00
-1,108.00
-75.58%
Other Income
70.00
2.00
68.00
3,400.00%
Operating Profit (PBDIT)
777.00
1,531.00
-754.00
-49.25%
Interest
14.00
0.00
14.00
0%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
348.00
101.00
247.00
244.55%
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
362.00
1,447.00
-1,085.00
-74.98%
Provision for Tax
201.00
434.00
-233.00
-53.69%
Profit After Tax
149.00
1,012.00
-863.00
-85.28%
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
9.253
334.8499
-325.60
-97.24%
Profit And Loss - Net Sales
Net Sales 16,727.78 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -4.23% vs 5.85% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 358.02 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -64.97% vs -15.24% in Dec 2023
Profit And Loss - Interest
Interest 14.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 90.19% vs -4.74% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 149.05 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -70.84% vs -34.45% in Dec 2023






