Glory Ltd. (FRA:3O5)
Germany · Delayed Price · Currency is EUR 21.60
+0.20 (0.93%)
Last updated: Jan 30, 2026, 8:14 AM CET
Glory 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 | Sep '25 Sep 30, 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 |
| 337,810 | 369,017 | 372,478 | 255,857 | 226,562 | 217,423 | |
Revenue Growth (YoY) | -15.49% | -0.93% | 45.58% | 12.93% | 4.20% | -3.01% |
Cost of Revenue | 188,098 | 212,834 | 209,892 | 164,630 | 136,800 | 131,962 |
Gross Profit | 149,712 | 156,183 | 162,586 | 91,227 | 89,762 | 85,461 |
Selling, General & Admin | 107,370 | 101,551 | 94,644 | 75,691 | 67,311 | 60,194 |
Amortization of Goodwill & Intangibles | 8,694 | 8,694 | 7,560 | 6,703 | 5,254 | 4,502 |
Operating Expenses | 126,827 | 121,008 | 111,308 | 90,704 | 79,464 | 71,259 |
Operating Income | 22,885 | 35,175 | 51,278 | 523 | 10,298 | 14,202 |
Interest Expense | -2,276 | -2,532 | -1,922 | -1,138 | -638 | -559 |
Interest & Investment Income | 2,410 | 2,376 | 430 | 338 | 371 | 774 |
Earnings From Equity Investments | -1,998 | -2,696 | -916 | -2,978 | -58 | -700 |
Currency Exchange Gain (Loss) | -1,464 | -4,400 | -913 | -724 | 480 | -238 |
Other Non Operating Income (Expenses) | 414 | 490 | 480 | -185 | 53 | 657 |
EBT Excluding Unusual Items | 19,971 | 28,413 | 48,437 | -4,164 | 10,506 | 14,136 |
Gain (Loss) on Sale of Investments | 1,090 | 387 | 140 | -115 | 4,691 | -472 |
Gain (Loss) on Sale of Assets | 7 | 25 | 19 | -5 | 11 | 3 |
Asset Writedown | -272 | -241 | -1,782 | -2,377 | -153 | -680 |
Other Unusual Items | -30 | -737 | -1 | -3 | -1,273 | -398 |
Pretax Income | 20,766 | 27,847 | 46,813 | -6,664 | 13,782 | 12,589 |
Income Tax Expense | 8,554 | 11,406 | 16,545 | 2,087 | 6,239 | 6,073 |
Earnings From Continuing Operations | 12,212 | 16,441 | 30,268 | -8,751 | 7,543 | 6,516 |
Minority Interest in Earnings | -167 | -388 | -594 | -789 | -1,034 | -811 |
Net Income | 12,045 | 16,053 | 29,674 | -9,540 | 6,509 | 5,705 |
Net Income to Common | 12,045 | 16,053 | 29,674 | -9,540 | 6,509 | 5,705 |
Net Income Growth | -58.10% | -45.90% | - | - | 14.09% | -32.77% |
Shares Outstanding (Basic) | 55 | 56 | 56 | 57 | 60 | 60 |
Shares Outstanding (Diluted) | 55 | 56 | 56 | 57 | 60 | 60 |
Shares Change (YoY) | -0.53% | 0.32% | -2.62% | -5.55% | 0.03% | 0.04% |
EPS (Basic) | 217.45 | 287.74 | 533.61 | -167.05 | 107.65 | 94.38 |
EPS (Diluted) | 217.45 | 287.74 | 533.61 | -167.05 | 107.65 | 94.38 |
EPS Growth | -57.88% | -46.08% | - | - | 14.06% | -32.80% |
Free Cash Flow | 44,995 | 40,659 | 35,478 | -21,501 | 5,506 | 23,567 |
Free Cash Flow Per Share | 812.31 | 728.78 | 637.98 | -376.49 | 91.06 | 389.87 |
Dividend Per Share | 110.000 | 108.000 | 106.000 | 68.000 | 68.000 | 66.000 |
Dividend Growth | -8.33% | 1.89% | 55.88% | - | 3.03% | - |
Gross Margin | 44.32% | 42.32% | 43.65% | 35.66% | 39.62% | 39.31% |
Operating Margin | 6.78% | 9.53% | 13.77% | 0.20% | 4.54% | 6.53% |
Profit Margin | 3.57% | 4.35% | 7.97% | -3.73% | 2.87% | 2.62% |
Free Cash Flow Margin | 13.32% | 11.02% | 9.53% | -8.40% | 2.43% | 10.84% |
EBITDA | 47,161 | 59,208 | 72,218 | 18,988 | 27,504 | 29,410 |
EBITDA Margin | 13.96% | 16.05% | 19.39% | 7.42% | 12.14% | 13.53% |
D&A For EBITDA | 24,276 | 24,033 | 20,940 | 18,465 | 17,206 | 15,208 |
EBIT | 22,885 | 35,175 | 51,278 | 523 | 10,298 | 14,202 |
EBIT Margin | 6.78% | 9.53% | 13.77% | 0.20% | 4.54% | 6.53% |
Effective Tax Rate | 41.19% | 40.96% | 35.34% | - | 45.27% | 48.24% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.