KDX Realty Investment Corporation (TYO:8972)

KDX Realty Investment Income Statement

Financials in millions JPY. Fiscal year is May - April.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Rental Revenue	71,622	66,335	46,525	27,739	30,060	30,703
Gain (Loss) on Sale of Assets (Rev)	2,661	2,693	1,495	1,409	770.6	2,186
Gain (Loss) on Sale of Investments (Rev)	-	-	1,096	-	-	-
Other Revenue	4,441	9,225	6,132	4,295	0	0
Total Revenue	78,724	78,253	55,310	33,557	30,920	33,016
Revenue Growth (YoY	0.85%	41.48%	64.83%	8.53%	-6.35%	8.96%
Property Expenses	37,848	37,610	26,109	17,644	16,303	16,170
Selling, General & Administrative	247.85	224.83	172.21	159.55	158.25	159.84
Other Operating Expenses	1,126	1,138	780.37	216.33	172.59	161.76
Total Operating Expenses	39,221	38,972	27,062	18,020	16,634	16,491
Operating Income	39,503	39,281	28,249	15,537	14,286	16,524
Interest Expense	-5,019	-4,711	-2,905	-1,545	-1,582	-1,657
Interest & Investment Income	39.11	22.4	0.9	1.27	0.87	0.83
Other Non-Operating Income	-401.05	-373.72	-314.64	-332.63	-295.53	-339.81
EBT Excluding Unusual Items	34,122	34,219	25,030	13,661	12,409	14,528
Merger & Restructuring Charges	-	-	-3,407	-	-	-
Gain (Loss) on Sale of Assets	-290.4	-	-	-	-	-198.92
Asset Writedown	-	-355.74	-	-	-	-
Other Unusual Items	-	-	17,339	-	-	-
Pretax Income	33,832	33,863	38,961	13,661	12,409	14,329
Income Tax Expense	1.21	1.21	1.98	4.36	2.43	2.42
Net Income	33,831	33,862	38,959	13,657	12,407	14,326
Net Income to Common	33,831	33,862	38,959	13,657	12,407	14,326
Net Income Growth	-31.51%	-13.08%	185.27%	10.08%	-13.40%	19.18%
Basic Shares Outstanding	4	4	3	2	2	2
Diluted Shares Outstanding	4	4	3	2	2	2
Shares Change (YoY)	-1.42%	39.55%	71.40%	-0.76%	-	-
EPS (Basic)	8356.46	8323.04	13362.91	8028.93	7238.24	8358.31
EPS (Diluted)	8356.46	8323.04	13362.91	8028.93	7238.24	8358.31
EPS Growth	-30.53%	-37.71%	66.44%	10.92%	-13.40%	19.18%
Dividend Per Share	8150.000	8075.000	7799.500	7445.500	7000.000	7692.000
Dividend Growth	2.43%	3.53%	4.75%	6.36%	-9.00%	9.69%
Operating Margin	50.18%	50.20%	51.07%	46.30%	46.20%	50.05%
Profit Margin	42.97%	43.27%	70.44%	40.70%	40.13%	43.39%
EBITDA	49,646	49,382	35,675	20,787	19,441	21,597
EBITDA Margin	63.06%	63.10%	64.50%	61.94%	62.88%	65.42%
D&A For Ebitda	10,143	10,100	7,426	5,249	5,156	5,073
EBIT	39,503	39,281	28,249	15,537	14,286	16,524
EBIT Margin	50.18%	50.20%	51.07%	46.30%	46.20%	50.05%
Funds From Operations (FFO)	41,259	41,279	13,695	17,495	-	17,411
Adjusted Funds From Operations (AFFO)	-	41,279	13,695	17,495	-	17,411
FFO Payout Ratio	79.44%	78.63%	145.51%	69.42%	-	73.33%
Effective Tax Rate	0.00%	0.00%	0.01%	0.03%	0.02%	0.02%
Revenue as Reported	78,724	78,253	55,310	33,557	30,920	33,016

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.