Key Coffee Inc.
TSE:2594.T
2035 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 19,073 | 16,904 | 19,416 | 18,261 | 19,219 | 15,936 | 17,052 | 15,105 | 15,205 | 13,059 | 15,379 | 13,469 | 13,773 | 12,253 | 14,967 | 13,560 | 11,822 | 13,786 | 16,659 | 15,701 | 16,518 | 14,805 | 16,633 | 15,543 | 16,624 | 14,338 | 16,664 | 15,527 | 16,498 | 14,475 | 16,201 | 15,666 | 16,654 | 14,670 | 17,484 | 16,658 | 16,094 | 13,513 | 15,255 | 13,677 | 13,878 | 12,134 | 14,150 | 13,381 | 13,957 | 11,584 | 14,553 | 13,437 | 14,023 | 12,425 | 15,231 | 13,073 | 13,012 | 11,066 | 12,955 | 12,112 | 12,548 | 11,102 | 13,679 | 12,677 | 12,869 | 11,826 | 14,715 | 12,999 | 13,594 |
Cost of Revenue
| 15,006 | 13,983 | 15,565 | 14,293 | 14,890 | 13,163 | 13,207 | 11,553 | 11,154 | 10,215 | 11,214 | 9,921 | 10,045 | 9,568 | 10,963 | 10,258 | 8,910 | 10,415 | 12,048 | 11,699 | 11,866 | 11,156 | 12,121 | 11,574 | 12,200 | 11,061 | 12,270 | 11,585 | 11,957 | 10,901 | 11,561 | 11,339 | 11,909 | 11,334 | 12,686 | 12,622 | 11,776 | 10,246 | 10,850 | 9,541 | 9,607 | 8,715 | 9,698 | 9,405 | 9,636 | 8,193 | 9,865 | 9,590 | 9,887 | 9,306 | 11,087 | 9,504 | 9,192 | 7,856 | 8,737 | 8,192 | 8,390 | 7,628 | 9,074 | 8,580 | 8,630 | 8,291 | 9,921 | 8,799 | 9,115 |
Gross Profit
| 4,067 | 2,921 | 3,851 | 3,968 | 4,329 | 2,773 | 3,845 | 3,552 | 4,051 | 2,844 | 4,165 | 3,548 | 3,728 | 2,685 | 4,004 | 3,302 | 2,912 | 3,371 | 4,611 | 4,002 | 4,652 | 3,649 | 4,512 | 3,969 | 4,424 | 3,277 | 4,394 | 3,942 | 4,541 | 3,574 | 4,640 | 4,327 | 4,745 | 3,336 | 4,798 | 4,036 | 4,318 | 3,267 | 4,405 | 4,136 | 4,271 | 3,419 | 4,452 | 3,976 | 4,321 | 3,391 | 4,688 | 3,847 | 4,136 | 3,119 | 4,144 | 3,569 | 3,820 | 3,210 | 4,218 | 3,920 | 4,158 | 3,474 | 4,605 | 4,097 | 4,239 | 3,535 | 4,794 | 4,200 | 4,479 |
Gross Profit Ratio
| 0.213 | 0.173 | 0.198 | 0.217 | 0.225 | 0.174 | 0.225 | 0.235 | 0.266 | 0.218 | 0.271 | 0.263 | 0.271 | 0.219 | 0.268 | 0.244 | 0.246 | 0.245 | 0.277 | 0.255 | 0.282 | 0.246 | 0.271 | 0.255 | 0.266 | 0.229 | 0.264 | 0.254 | 0.275 | 0.247 | 0.286 | 0.276 | 0.285 | 0.227 | 0.274 | 0.242 | 0.268 | 0.242 | 0.289 | 0.302 | 0.308 | 0.282 | 0.315 | 0.297 | 0.31 | 0.293 | 0.322 | 0.286 | 0.295 | 0.251 | 0.272 | 0.273 | 0.294 | 0.29 | 0.326 | 0.324 | 0.331 | 0.313 | 0.337 | 0.323 | 0.329 | 0.299 | 0.326 | 0.323 | 0.329 |
Reseach & Development Expenses
| 43 | 60 | 57 | 54 | 54 | 63 | 51 | 40 | 45 | 39 | 50 | 47 | 41 | 52 | 45 | 44 | 47 | 60 | 61 | 58 | 54 | 57 | 61 | 55 | 61 | 61 | 62 | 69 | 67 | 67 | 81 | 64 | 56 | 53 | 64 | 55 | 46 | 42 | 69 | 53 | 51 | 63 | 54 | 59 | 48 | 67 | 51 | 51 | 55 | 60 | 51 | 49 | 51 | 55 | 59 | 53 | 66 | 56 | 61 | 64 | 53 | 58 | 70 | 74 | 52 |
General & Administrative Expenses
| 63 | 600 | 701 | 753 | 737 | 583 | 702 | 762 | 754 | 611 | 731 | 755 | 778 | 643 | 748 | 782 | 783 | 625 | 730 | 665 | 725 | 655 | 723 | 659 | 706 | 135 | 672 | 854 | 1,006 | 907 | 490 | 906 | 897 | 823 | 458 | 933 | 820 | 837 | 510 | 796 | 879 | 819 | 337 | 854 | 763 | 879 | 577 | 825 | 886 | 811 | 623 | 858 | 826 | 758 | 894 | 829 | 941 | 759 | 1,039 | 894 | 948 | 980 | 935 | 901 | 971 |
Selling & Marketing Expenses
| 945 | 371 | 403 | 408 | 243 | 353 | 354 | 376 | 224 | 369 | 286 | 361 | 210 | 307 | 285 | 514 | 264 | 364 | 380 | 408 | 309 | 348 | 359 | 455 | 348 | 412 | 449 | 451 | 313 | 415 | 490 | 397 | 278 | 375 | 337 | 342 | 266 | 308 | 397 | 373 | 303 | 335 | 340 | 313 | 230 | 364 | 327 | 322 | 225 | 300 | 302 | 314 | 215 | 332 | 348 | 321 | 280 | 326 | 357 | 298 | 279 | 380 | 359 | 371 | 362 |
SG&A
| 3,359 | 3,443 | 3,493 | 1,161 | 980 | 936 | 1,056 | 1,138 | 978 | 980 | 1,017 | 1,116 | 988 | 950 | 1,033 | 1,296 | 1,047 | 989 | 1,110 | 1,073 | 1,034 | 1,003 | 1,082 | 1,114 | 1,054 | 547 | 1,121 | 1,305 | 1,319 | 1,322 | 980 | 1,303 | 1,175 | 1,198 | 795 | 1,275 | 1,086 | 1,145 | 907 | 1,169 | 1,182 | 1,154 | 677 | 1,167 | 993 | 1,243 | 904 | 1,147 | 1,111 | 1,111 | 925 | 1,172 | 1,041 | 1,090 | 1,242 | 1,150 | 1,221 | 1,085 | 1,396 | 1,192 | 1,227 | 1,360 | 1,294 | 1,272 | 1,333 |
Other Expenses
| 0 | 25 | 25 | 38 | 24 | 28 | 27 | 64 | 55 | 88 | 184 | 84 | 135 | 32 | 26 | 69 | 20 | 39 | 34 | 59 | 22 | 14 | 31 | 18 | 16 | -39 | 38 | 26 | 48 | 32 | 46 | 25 | 71 | 41 | 78 | 57 | 98 | 134 | 124 | 91 | 130 | 91 | 96 | 88 | 82 | 136 | 72 | 46 | 64 | 46 | 49 | 44 | 65 | 40 | 43 | 30 | 57 | 64 | 55 | 42 | 68 | 57 | 57 | 62 | 76 |
Operating Expenses
| 3,402 | 3,503 | 3,550 | 3,679 | 3,569 | 3,394 | 3,494 | 3,664 | 3,417 | 3,308 | 3,595 | 3,527 | 3,444 | 3,783 | 3,669 | 4,079 | 3,837 | 3,936 | 4,034 | 4,053 | 4,074 | 4,001 | 3,978 | 3,884 | 4,188 | 5,655 | 3,469 | 3,345 | 3,356 | 3,334 | 3,560 | 3,333 | 3,204 | 3,375 | 3,338 | 3,338 | 3,078 | 3,185 | 3,311 | 3,263 | 3,212 | 3,159 | 3,123 | 3,249 | 3,059 | 3,323 | 3,222 | 3,302 | 3,179 | 3,143 | 3,150 | 3,257 | 3,096 | 3,187 | 3,276 | 3,227 | 3,306 | 3,230 | 3,515 | 3,319 | 3,406 | 3,599 | 3,474 | 3,595 | 3,514 |
Operating Income
| 665 | -582 | 301 | 287 | 754 | -622 | 352 | -113 | 627 | -464 | 572 | 20 | 277 | -1,095 | 335 | -778 | -932 | -565 | 577 | -54 | 573 | -353 | 535 | 85 | 228 | -451 | 306 | -49 | 513 | -411 | 473 | 377 | 938 | -603 | 882 | 110 | 665 | -439 | 534 | 269 | 481 | -224 | 820 | 215 | 736 | -434 | 944 | 11 | 425 | -498 | 508 | -198 | 209 | -510 | 419 | 147 | 322 | -279 | 575 | 258 | 297 | -584 | 767 | 41 | 361 |
Operating Income Ratio
| 0.035 | -0.034 | 0.016 | 0.016 | 0.039 | -0.039 | 0.021 | -0.007 | 0.041 | -0.036 | 0.037 | 0.001 | 0.02 | -0.089 | 0.022 | -0.057 | -0.079 | -0.041 | 0.035 | -0.003 | 0.035 | -0.024 | 0.032 | 0.005 | 0.014 | -0.031 | 0.018 | -0.003 | 0.031 | -0.028 | 0.029 | 0.024 | 0.056 | -0.041 | 0.05 | 0.007 | 0.041 | -0.032 | 0.035 | 0.02 | 0.035 | -0.018 | 0.058 | 0.016 | 0.053 | -0.037 | 0.065 | 0.001 | 0.03 | -0.04 | 0.033 | -0.015 | 0.016 | -0.046 | 0.032 | 0.012 | 0.026 | -0.025 | 0.042 | 0.02 | 0.023 | -0.049 | 0.052 | 0.003 | 0.027 |
Total Other Income Expenses Net
| 51 | -377 | 43 | 34 | 27 | -68 | 23 | 14 | 93 | 80 | 357 | 28 | 155 | -1,003 | -100 | -34 | -293 | -149 | -25 | 867 | 59 | -172 | 56 | 26 | 56 | 2,012 | -766 | -462 | -597 | -516 | -580 | -594 | -529 | -656 | -407 | -568 | -428 | -348 | -129 | -696 | -427 | -593 | -425 | -373 | -311 | 44 | -394 | -490 | -462 | -310 | -477 | -471 | -495 | -643 | -211 | -528 | -551 | -493 | -490 | -519 | -472 | -506 | -496 | -517 | -550 |
Income Before Tax
| 716 | -959 | 344 | 321 | 782 | -690 | 375 | -99 | 722 | -383 | 929 | 48 | 439 | -2,100 | 235 | -812 | -1,218 | -715 | 553 | 816 | 636 | -525 | 590 | 112 | 291 | -367 | 159 | 135 | 588 | -276 | 500 | 400 | 1,012 | -695 | 1,053 | 130 | 812 | -266 | 965 | 177 | 632 | -333 | 904 | 354 | 951 | 112 | 1,072 | 55 | 495 | -334 | 517 | -159 | 229 | -620 | 731 | 165 | 301 | -249 | 600 | 259 | 361 | -570 | 824 | 88 | 415 |
Income Before Tax Ratio
| 0.038 | -0.057 | 0.018 | 0.018 | 0.041 | -0.043 | 0.022 | -0.007 | 0.047 | -0.029 | 0.06 | 0.004 | 0.032 | -0.171 | 0.016 | -0.06 | -0.103 | -0.052 | 0.033 | 0.052 | 0.039 | -0.035 | 0.035 | 0.007 | 0.018 | -0.026 | 0.01 | 0.009 | 0.036 | -0.019 | 0.031 | 0.026 | 0.061 | -0.047 | 0.06 | 0.008 | 0.05 | -0.02 | 0.063 | 0.013 | 0.046 | -0.027 | 0.064 | 0.026 | 0.068 | 0.01 | 0.074 | 0.004 | 0.035 | -0.027 | 0.034 | -0.012 | 0.018 | -0.056 | 0.056 | 0.014 | 0.024 | -0.022 | 0.044 | 0.02 | 0.028 | -0.048 | 0.056 | 0.007 | 0.031 |
Income Tax Expense
| 239 | -109 | 107 | 125 | 165 | -134 | 114 | -26 | 180 | -73 | 192 | 40 | 120 | 51 | 111 | 199 | -148 | -180 | 257 | 264 | 259 | -72 | 218 | 93 | 139 | 36 | 86 | 62 | 212 | -57 | 230 | 151 | 369 | -51 | 437 | 65 | 296 | -53 | 421 | 101 | 257 | -87 | 374 | 193 | 362 | -68 | 422 | 57 | 215 | -78 | 330 | -41 | 103 | -146 | 333 | 90 | 177 | 68 | 282 | 105 | 140 | -221 | 380 | 75 | 162 |
Net Income
| 463 | -847 | 242 | 195 | 591 | -546 | 262 | -67 | 524 | -302 | 736 | 7 | 301 | -2,132 | 130 | -1,014 | -1,068 | -528 | 324 | 560 | 369 | -359 | 414 | 35 | 144 | -205 | 102 | 76 | 346 | -104 | 337 | 265 | 636 | -539 | 711 | 75 | 504 | -174 | 489 | 139 | 354 | -248 | 555 | 163 | 556 | 182 | 656 | 7 | 249 | -257 | 193 | -112 | 106 | -438 | 345 | 57 | 137 | -307 | 334 | 140 | 188 | -363 | 466 | 11 | 237 |
Net Income Ratio
| 0.024 | -0.05 | 0.012 | 0.011 | 0.031 | -0.034 | 0.015 | -0.004 | 0.034 | -0.023 | 0.048 | 0.001 | 0.022 | -0.174 | 0.009 | -0.075 | -0.09 | -0.038 | 0.019 | 0.036 | 0.022 | -0.024 | 0.025 | 0.002 | 0.009 | -0.014 | 0.006 | 0.005 | 0.021 | -0.007 | 0.021 | 0.017 | 0.038 | -0.037 | 0.041 | 0.005 | 0.031 | -0.013 | 0.032 | 0.01 | 0.026 | -0.02 | 0.039 | 0.012 | 0.04 | 0.016 | 0.045 | 0.001 | 0.018 | -0.021 | 0.013 | -0.009 | 0.008 | -0.04 | 0.027 | 0.005 | 0.011 | -0.028 | 0.024 | 0.011 | 0.015 | -0.031 | 0.032 | 0.001 | 0.017 |
EPS
| 21.58 | -39.56 | 11.3 | 9.11 | 27.6 | -25.5 | 12.24 | -3.13 | 24.47 | -14.1 | 34.38 | 0.33 | 14.06 | -99.6 | 6.07 | -47.37 | -49.89 | -24.67 | 15.14 | 26.16 | 17.25 | -16.77 | 19.34 | 1.64 | 6.74 | -9.58 | 4.77 | 3.42 | 15.6 | -4.68 | 15.16 | 11.92 | 28.62 | -24.25 | 31.98 | 3.31 | 22.25 | -7.67 | 21.56 | 6.13 | 15.62 | -10.93 | 24.47 | 7.19 | 24.54 | 8.02 | 28.92 | 0.32 | 11.26 | -11.61 | 8.72 | -5.06 | 4.82 | -19.79 | 15.59 | 2.58 | 6.21 | -13.87 | 15.13 | 6.34 | 8.51 | -16.44 | 21.23 | 0.5 | 10.8 |
EPS Diluted
| 21.58 | -39.56 | 11.3 | 9.11 | 27.6 | -25.5 | 12.24 | -3.13 | 24.47 | -14.07 | 34.38 | 0.33 | 14.06 | -99.59 | 6.07 | -47.37 | -49.89 | -24.67 | 15.14 | 26.16 | 17.25 | -16.77 | 19.34 | 1.64 | 6.74 | -9.58 | 4.77 | 3.42 | 15.6 | -4.68 | 15.16 | 11.92 | 28.62 | -24.25 | 31.98 | 3.31 | 22.25 | -7.67 | 21.56 | 6.13 | 15.62 | -10.93 | 24.47 | 7.19 | 24.54 | 8.02 | 28.92 | 0.32 | 11.26 | -11.61 | 8.72 | -5.06 | 4.82 | -19.79 | 15.59 | 2.58 | 6.21 | -13.87 | 15.13 | 6.34 | 8.51 | -16.44 | 21.23 | 0.5 | 10.8 |
EBITDA
| 906 | -311 | 544 | 425 | 855 | -598 | 451 | -28 | 789 | -288 | 1,010 | 102 | 524 | -1,208 | 348 | -772 | -1,061 | -564 | 754 | 155 | 742 | -277 | 708 | 196 | 371 | -2,352 | 1,095 | 755 | 1,321 | 571 | 1,488 | 1,316 | 1,904 | 352 | 1,903 | 1,109 | 1,665 | 596 | 1,574 | 1,280 | 1,505 | 694 | 1,741 | 1,149 | 1,650 | 585 | 1,907 | 928 | 1,332 | 408 | 1,409 | 685 | 1,118 | 462 | 1,391 | 1,101 | 1,287 | 712 | 1,565 | 1,221 | 1,284 | 456 | 1,824 | 1,103 | 1,467 |
EBITDA Ratio
| 0.048 | -0.018 | 0.028 | 0.023 | 0.044 | -0.038 | 0.026 | -0.002 | 0.052 | -0.022 | 0.066 | 0.008 | 0.038 | -0.099 | 0.023 | -0.057 | -0.09 | -0.041 | 0.045 | 0.01 | 0.045 | -0.019 | 0.043 | 0.013 | 0.022 | -0.164 | 0.066 | 0.049 | 0.08 | 0.039 | 0.092 | 0.084 | 0.114 | 0.024 | 0.109 | 0.067 | 0.103 | 0.044 | 0.103 | 0.094 | 0.108 | 0.057 | 0.123 | 0.086 | 0.118 | 0.051 | 0.131 | 0.069 | 0.095 | 0.033 | 0.093 | 0.052 | 0.086 | 0.042 | 0.107 | 0.091 | 0.103 | 0.064 | 0.114 | 0.096 | 0.1 | 0.039 | 0.124 | 0.085 | 0.108 |