Cosmo Energy Holdings Co., Ltd. (FRA:2LW)
Germany · Delayed Price · Currency is EUR 26.00
-0.40 (-1.52%)
Last updated: Feb 20, 2026, 8:06 AM CET
Cosmo Energy Holdings Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Revenue | 2,769,619 | 2,799,947 | 2,729,570 | 2,791,872 | 2,440,452 | 2,233,250 |
Revenue Growth (YoY) | 0.54% | 2.58% | -2.23% | 14.40% | 9.28% | -18.44% |
Cost of Revenue | 2,454,181 | 2,493,124 | 2,409,926 | 2,471,141 | 2,061,600 | 2,000,584 |
Gross Profit | 315,438 | 306,823 | 319,644 | 320,731 | 378,852 | 232,666 |
Selling, General & Admin | 187,440 | 170,150 | 161,904 | 148,468 | 135,437 | 123,454 |
Operating Expenses | 187,440 | 178,572 | 170,443 | 156,949 | 143,548 | 131,376 |
Operating Income | 127,998 | 128,251 | 149,201 | 163,782 | 235,304 | 101,290 |
Interest Expense | -5,450 | -5,242 | -4,761 | -6,512 | -6,402 | -7,225 |
Interest & Investment Income | 6,368 | 7,150 | 5,898 | 3,112 | 955 | 1,108 |
Earnings From Equity Investments | -1,373 | 3,134 | -1,770 | 1,000 | 2,650 | -447 |
Currency Exchange Gain (Loss) | 8,638 | 16,205 | 10,291 | 1,453 | -1,243 | 883 |
Other Non Operating Income (Expenses) | -518 | 1,260 | 2,755 | 1,668 | 1,832 | 1,760 |
EBT Excluding Unusual Items | 135,663 | 150,758 | 161,614 | 164,503 | 233,096 | 97,369 |
Gain (Loss) on Sale of Investments | 3,130 | 2,248 | -714 | -4,139 | -2,033 | 572 |
Gain (Loss) on Sale of Assets | -9,989 | -10,370 | -10,973 | -2,983 | -11,131 | -4,751 |
Asset Writedown | -339 | -236 | -902 | -3,698 | -12,232 | -267 |
Other Unusual Items | 1,237 | -17,451 | 5,927 | -421 | 3,892 | 724 |
Pretax Income | 113,313 | 124,949 | 154,952 | 153,262 | 211,592 | 93,647 |
Income Tax Expense | 64,195 | 66,021 | 64,609 | 71,366 | 66,525 | 4,430 |
Earnings From Continuing Operations | 49,118 | 58,928 | 90,343 | 81,896 | 145,067 | 89,217 |
Minority Interest in Earnings | 205 | -1,257 | -8,283 | -13,961 | -6,177 | -3,307 |
Net Income | 49,323 | 57,671 | 82,060 | 67,935 | 138,890 | 85,910 |
Net Income to Common | 49,323 | 57,671 | 82,060 | 67,935 | 138,890 | 85,910 |
Net Income Growth | -27.63% | -29.72% | 20.79% | -51.09% | 61.67% | - |
Shares Outstanding (Basic) | 165 | 171 | 175 | 168 | 167 | 167 |
Shares Outstanding (Diluted) | 165 | 171 | 175 | 187 | 200 | 200 |
Shares Change (YoY) | -4.87% | -2.00% | -6.44% | -6.48% | 0.20% | 18.64% |
EPS (Basic) | 299.01 | 336.39 | 469.05 | 405.57 | 829.32 | 512.93 |
EPS (Diluted) | 299.01 | 336.39 | 469.05 | 363.32 | 694.70 | 430.58 |
EPS Growth | -23.92% | -28.28% | 29.10% | -47.70% | 61.34% | - |
Free Cash Flow | - | 52,910 | 106,831 | -41,466 | 62,986 | 94,942 |
Free Cash Flow Per Share | - | 308.62 | 610.64 | -221.77 | 315.04 | 475.85 |
Dividend Per Share | 165.000 | 165.000 | 150.000 | 75.000 | 50.000 | 40.000 |
Dividend Growth | 10.00% | 10.00% | 100.00% | 50.00% | 25.00% | - |
Gross Margin | 11.39% | 10.96% | 11.71% | 11.49% | 15.52% | 10.42% |
Operating Margin | 4.62% | 4.58% | 5.47% | 5.87% | 9.64% | 4.54% |
Profit Margin | 1.78% | 2.06% | 3.01% | 2.43% | 5.69% | 3.85% |
Free Cash Flow Margin | - | 1.89% | 3.91% | -1.49% | 2.58% | 4.25% |
EBITDA | 186,613 | 185,441 | 204,491 | 217,550 | 289,257 | 154,854 |
EBITDA Margin | 6.74% | 6.62% | 7.49% | 7.79% | 11.85% | 6.93% |
D&A For EBITDA | 58,615 | 57,190 | 55,290 | 53,768 | 53,953 | 53,564 |
EBIT | 127,998 | 128,251 | 149,201 | 163,782 | 235,304 | 101,290 |
EBIT Margin | 4.62% | 4.58% | 5.47% | 5.87% | 9.64% | 4.54% |
Effective Tax Rate | 56.65% | 52.84% | 41.70% | 46.56% | 31.44% | 4.73% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.