Stanley Electric 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	513,955	509,565	472,397	437,790	382,561	359,710
Revenue Growth (YoY)	4.27%	7.87%	7.90%	14.44%	6.35%	-8.15%
Cost of Revenue	407,985	403,892	389,507	356,519	311,684	284,735
Gross Profit	105,970	105,673	82,890	81,271	70,877	74,975
Selling, General & Admin	55,323	50,660	41,624	40,730	37,721	34,042
Operating Expenses	61,332	56,669	47,055	46,602	43,133	39,072
Operating Income	44,638	49,004	35,835	34,669	27,744	35,903
Interest Expense	-719	-419	-176	-181	-90	-97
Interest & Investment Income	7,366	8,449	7,288	4,556	3,261	2,600
Earnings From Equity Investments	898	428	3,476	3,123	2,089	1,303
Currency Exchange Gain (Loss)	141	-2,090	1,157	330	1,448	-479
Other Non Operating Income (Expenses)	201	81	483	2,374	2,261	2,052
EBT Excluding Unusual Items	52,525	55,453	48,063	44,871	36,713	41,282
Gain (Loss) on Sale of Investments	19,663	12,580	6,221	2,153	536	-494
Gain (Loss) on Sale of Assets	-507	61	206	74	72	78
Asset Writedown	-1,507	-11,082	-8,261	-1,935	-1,550	-1,480
Legal Settlements	-	-	-	-	-	-248
Other Unusual Items	-11,493	-3,983	-3,212	-276	1	-1,477
Pretax Income	58,662	53,029	43,017	44,887	35,772	37,661
Income Tax Expense	14,465	12,670	9,764	10,611	8,794	10,377
Earnings From Continuing Operations	44,197	40,359	33,253	34,276	26,978	27,284
Minority Interest in Earnings	-9,740	-8,301	-6,756	-7,780	-5,533	-4,366
Net Income	34,457	32,058	26,497	26,496	21,445	22,918
Net Income to Common	34,457	32,058	26,497	26,496	21,445	22,918
Net Income Growth	8.89%	20.99%	0.00%	23.55%	-6.43%	23.55%
Shares Outstanding (Basic)	125	156	163	163	160	161
Shares Outstanding (Diluted)	125	156	163	163	160	161
Shares Change (YoY)	-17.67%	-4.49%	-0.05%	1.79%	-0.38%	-0.93%
EPS (Basic)	241.24	205.73	162.41	162.32	133.75	142.39
EPS (Diluted)	241.21	205.73	162.41	162.32	133.73	142.37
EPS Growth	20.86%	26.67%	0.06%	21.38%	-6.07%	24.71%
Free Cash Flow	-	22,794	40,493	40,834	8,438	17,271
Free Cash Flow Per Share	-	146.28	248.19	250.15	52.62	107.29
Dividend Per Share	89.000	72.000	55.000	50.000	50.000	45.000
Dividend Growth	48.33%	30.91%	10.00%	-	11.11%	-
Gross Margin	-	20.74%	17.55%	18.56%	18.53%	20.84%
Operating Margin	8.69%	9.62%	7.59%	7.92%	7.25%	9.98%
Profit Margin	6.70%	6.29%	5.61%	6.05%	5.61%	6.37%
Free Cash Flow Margin	-	4.47%	8.57%	9.33%	2.21%	4.80%
EBITDA	93,300	92,687	72,879	76,282	64,061	69,328
EBITDA Margin	-	18.19%	15.43%	17.42%	16.74%	19.27%
D&A For EBITDA	48,662	43,683	37,044	41,613	36,317	33,425
EBIT	44,638	49,004	35,835	34,669	27,744	35,903
EBIT Margin	-	9.62%	7.59%	7.92%	7.25%	9.98%
Effective Tax Rate	-	23.89%	22.70%	23.64%	24.58%	27.55%

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