Elecom Co., Ltd. (FRA:9EL)

Elecom Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	120,231	118,007	110,169	103,727	107,358	108,053
Revenue Growth (YoY)	4.47%	7.12%	6.21%	-3.38%	-0.64%	7.13%
Cost of Revenue	72,185	71,817	67,597	65,385	67,652	66,465
Gross Profit	48,046	46,190	42,572	38,342	39,706	41,588
Selling, General & Admin	33,775	32,657	30,192	27,035	25,761	25,645
Operating Expenses	33,775	32,657	30,192	27,035	25,761	25,645
Operating Income	14,271	13,533	12,380	11,307	13,945	15,943
Interest Expense	-4	-2	-1	-1	-6	-1
Interest & Investment Income	721	791	850	366	59	62
Currency Exchange Gain (Loss)	-564	-1,119	68	-419	364	-15
Other Non Operating Income (Expenses)	19	-13	26	26	35	-783
EBT Excluding Unusual Items	14,443	13,190	13,323	11,279	14,397	15,206
Gain (Loss) on Sale of Investments	3	3	114	1	-116	-
Gain (Loss) on Sale of Assets	4	4	-7	-	13	-
Asset Writedown	-138	-156	-34	39	-265	-41
Other Unusual Items	50	-76	104	126	-	-4
Pretax Income	14,362	12,965	13,500	11,445	14,029	15,161
Income Tax Expense	4,173	3,666	3,529	3,319	3,625	4,407
Earnings From Continuing Operations	10,189	9,299	9,971	8,126	10,404	10,754
Minority Interest in Earnings	-	1	14	3	-6	-2
Net Income	10,189	9,300	9,985	8,129	10,398	10,752
Net Income to Common	10,189	9,300	9,985	8,129	10,398	10,752
Net Income Growth	15.40%	-6.86%	22.83%	-21.82%	-3.29%	10.79%
Shares Outstanding (Basic)	76	78	83	85	90	90
Shares Outstanding (Diluted)	76	78	83	85	91	90
Shares Change (YoY)	-5.53%	-6.32%	-2.37%	-5.88%	0.26%	4.46%
EPS (Basic)	133.23	119.23	119.94	95.31	114.90	119.55
EPS (Diluted)	133.23	119.23	119.93	95.31	114.76	118.97
EPS Growth	22.16%	-0.58%	25.82%	-16.94%	-3.54%	6.05%
Free Cash Flow	14,095	14,100	7,317	2,967	6,730	13,099
Free Cash Flow Per Share	184.31	180.77	87.88	34.79	74.27	144.94
Dividend Per Share	24.000	48.000	44.000	40.000	37.000	34.500
Dividend Growth	-47.83%	9.09%	10.00%	8.11%	7.25%	13.11%
Gross Margin	39.96%	39.14%	38.64%	36.96%	36.98%	38.49%
Operating Margin	11.87%	11.47%	11.24%	10.90%	12.99%	14.75%
Profit Margin	8.48%	7.88%	9.06%	7.84%	9.69%	9.95%
Free Cash Flow Margin	11.72%	11.95%	6.64%	2.86%	6.27%	12.12%
EBITDA	17,956	17,349	15,656	14,069	16,023	18,045
EBITDA Margin	14.94%	14.70%	14.21%	13.56%	14.92%	16.70%
D&A For EBITDA	3,685	3,816	3,276	2,762	2,078	2,102
EBIT	14,271	13,533	12,380	11,307	13,945	15,943
EBIT Margin	11.87%	11.47%	11.24%	10.90%	12.99%	14.75%
Effective Tax Rate	29.06%	28.28%	26.14%	29.00%	25.84%	29.07%
Advertising Expenses	-	3,503	2,780	2,293	2,329	2,074

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