JPRRF Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Rental Revenue	36,117	35,837	34,704	34,412	32,904	33,078
Gain (Loss) on Sale of Assets (Rev)	4,267	1,388	881.85	2,685	2,655	414.93
Other Revenue	0	-	-	0	0	-
Total Revenue	40,384	37,225	35,585	37,098	35,559	33,493
Revenue Growth (YoY	15.20%	4.61%	-4.08%	4.33%	6.17%	4.32%
Property Expenses	18,844	18,630	18,094	17,742	16,771	16,528
Selling, General & Administrative	221.45	219.44	213.8	213.27	216.32	213.99
Other Operating Expenses	349.28	305.93	266	315.08	299.65	205.29
Total Operating Expenses	19,415	19,155	18,574	18,270	17,287	16,947
Operating Income	20,969	18,070	17,011	18,827	18,272	16,546
Interest Expense	-1,778	-1,651	-1,480	-1,472	-1,425	-1,429
Interest & Investment Income	24.48	3.1	0.38	0.37	0.42	0.4
Other Non-Operating Income	-164.6	-149.46	-121.25	-115.69	-64.4	-92.36
EBT Excluding Unusual Items	19,051	16,272	15,411	17,241	16,783	15,026
Gain (Loss) on Sale of Assets	-	-	-	-210.93	-856.2	-
Total Insurance Settlements	20.64	10.1	8.1	4.43	17.3	29.7
Other Unusual Items	49.49	40.26	38	43.82	70.42	62.39
Pretax Income	19,121	16,323	15,457	17,078	16,015	15,118
Income Tax Expense	1.21	1.21	1.21	1.21	1.21	1.21
Net Income	19,120	16,321	15,456	17,077	16,014	15,117
Net Income to Common	19,120	16,321	15,456	17,077	16,014	15,117
Net Income Growth	28.43%	5.60%	-9.49%	6.64%	5.93%	6.98%
Basic Shares Outstanding	4	4	4	4	4	4
Diluted Shares Outstanding	4	4	4	4	4	4
Shares Change (YoY)	-0.24%	-	0.19%	3.86%	0.63%	3.17%
EPS (Basic)	4805.02	4091.91	3874.82	4289.38	4177.81	3968.66
EPS (Diluted)	4805.02	4091.91	3874.82	4289.38	4177.81	3968.66
EPS Growth	28.74%	5.60%	-9.66%	2.67%	5.27%	3.69%
Dividend Per Share	3991.250	3883.750	3800.000	3887.500	3801.750	3836.250
Dividend Growth	5.03%	2.20%	-2.25%	2.26%	-0.90%	3.17%
Operating Margin	51.92%	48.54%	47.80%	50.75%	51.39%	49.40%
Profit Margin	47.34%	43.84%	43.43%	46.03%	45.03%	45.13%
EBITDA	25,330	22,419	21,116	22,930	22,501	20,660
EBITDA Margin	62.72%	60.23%	59.34%	61.81%	63.28%	61.68%
D&A For Ebitda	4,361	4,349	4,105	4,102	4,229	4,114
EBIT	20,969	18,070	17,011	18,827	18,272	16,546
EBIT Margin	51.92%	48.54%	47.80%	50.75%	51.39%	49.40%
Effective Tax Rate	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
Revenue as Reported	40,384	37,225	35,585	37,098	35,559	33,493

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.