EM Systems Co., Ltd. (FRA:EMO)
Germany · Delayed Price · Currency is EUR 3.920
-0.080 (-2.00%)
Last updated: Jan 28, 2026, 8:07 AM CET
EM Systems 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 | Sep '25 Sep 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 |
| 25,196 | 24,837 | 20,355 | 16,919 | 14,436 | 13,373 | |
Revenue Growth (YoY) | 9.97% | 22.02% | 20.31% | 17.20% | 7.95% | -4.63% |
Cost of Revenue | 11,877 | 11,275 | 10,433 | 8,644 | 7,345 | 6,723 |
Gross Profit | 13,319 | 13,562 | 9,922 | 8,275 | 7,091 | 6,650 |
Selling, General & Admin | 8,280 | 8,685 | 7,279 | 5,690 | 5,016 | 4,979 |
Research & Development | 13 | 13 | 8 | - | 20 | 66 |
Amortization of Goodwill & Intangibles | 209 | 209 | 209 | 97 | 97 | 186 |
Other Operating Expenses | - | - | -1 | 18 | 18 | -11 |
Operating Expenses | 8,692 | 9,097 | 7,591 | 5,879 | 5,219 | 5,294 |
Operating Income | 4,627 | 4,465 | 2,331 | 2,396 | 1,872 | 1,356 |
Interest Expense | -6 | -8 | -7 | -4 | - | - |
Interest & Investment Income | 21 | 22 | 16 | 12 | 192 | 1 |
Earnings From Equity Investments | - | - | -35 | -218 | - | - |
Other Non Operating Income (Expenses) | 644 | 703 | 563 | 605 | 543 | 544 |
EBT Excluding Unusual Items | 5,286 | 5,182 | 2,868 | 2,791 | 2,607 | 1,901 |
Gain (Loss) on Sale of Investments | - | - | -140 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | -1 | - | - | 40 |
Asset Writedown | -405 | -1,488 | -9 | -2 | -8 | -37 |
Other Unusual Items | -1 | -1 | 31 | - | - | -5 |
Pretax Income | 4,880 | 3,693 | 2,749 | 2,789 | 2,599 | 1,899 |
Income Tax Expense | 1,554 | 1,246 | 766 | 914 | 787 | 621 |
Earnings From Continuing Operations | 3,326 | 2,447 | 1,983 | 1,875 | 1,812 | 1,278 |
Minority Interest in Earnings | -9 | -22 | -21 | 18 | 17 | 6 |
Net Income | 3,317 | 2,425 | 1,962 | 1,893 | 1,829 | 1,284 |
Net Income to Common | 3,317 | 2,425 | 1,962 | 1,893 | 1,829 | 1,284 |
Net Income Growth | 56.83% | 23.60% | 3.65% | 3.50% | 42.45% | -7.83% |
Shares Outstanding (Basic) | 69 | 70 | 71 | 71 | 71 | 71 |
Shares Outstanding (Diluted) | 69 | 70 | 71 | 71 | 71 | 71 |
Shares Change (YoY) | -1.78% | -0.67% | -0.17% | -0.43% | -0.20% | -0.13% |
EPS (Basic) | 47.73 | 34.54 | 27.76 | 26.74 | 25.72 | 18.07 |
EPS (Diluted) | 47.57 | 34.43 | 27.68 | 26.66 | 25.64 | 17.96 |
EPS Growth | 58.51% | 24.39% | 3.83% | 3.98% | 42.77% | -7.76% |
Free Cash Flow | - | 5,359 | 1,414 | 2,407 | 1,596 | 92 |
Free Cash Flow Per Share | - | 76.09 | 19.94 | 33.89 | 22.37 | 1.29 |
Dividend Per Share | 43.000 | 35.000 | 14.000 | 12.000 | 11.000 | - |
Dividend Growth | 168.75% | 150.00% | 16.67% | 9.09% | - | - |
Gross Margin | - | 54.60% | 48.74% | 48.91% | 49.12% | 49.73% |
Operating Margin | 18.36% | 17.98% | 11.45% | 14.16% | 12.97% | 10.14% |
Profit Margin | 13.16% | 9.76% | 9.64% | 11.19% | 12.67% | 9.60% |
Free Cash Flow Margin | - | 21.58% | 6.95% | 14.23% | 11.06% | 0.69% |
EBITDA | 6,271 | 6,029 | 3,789 | 3,366 | 2,845 | 2,267 |
EBITDA Margin | - | 24.27% | 18.62% | 19.89% | 19.71% | 16.95% |
D&A For EBITDA | 1,644 | 1,564 | 1,458 | 970 | 973 | 910.67 |
EBIT | 4,627 | 4,465 | 2,331 | 2,396 | 1,872 | 1,356 |
EBIT Margin | - | 17.98% | 11.45% | 14.16% | 12.97% | 10.14% |
Effective Tax Rate | - | 33.74% | 27.87% | 32.77% | 30.28% | 32.70% |
Advertising Expenses | - | 319 | 597 | 457 | 133 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.