Ibiden 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	2017 - 2021
Period Ending	Jun '25 Jun 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	2017 - 2021
Revenue	378,680	369,436	370,511	417,549	401,138	323,461	Upgrade
Revenue Growth (YoY)	4.00%	-0.29%	-11.27%	4.09%	24.01%	9.28%	Upgrade
Cost of Revenue	255,894	256,108	268,040	290,033	281,059	238,011	Upgrade
Gross Profit	122,786	113,328	102,471	127,516	120,079	85,450	Upgrade
Selling, General & Admin	68,822	38,255	34,673	35,470	33,525	29,974	Upgrade
Research & Development	-	27,451	20,229	19,682	15,733	16,841	Upgrade
Operating Expenses	71,532	67,449	54,902	55,152	49,258	46,815	Upgrade
Operating Income	51,254	45,879	47,569	72,364	70,821	38,635	Upgrade
Interest Expense	-1,292	-1,306	-841	-567	-425	-258	Upgrade
Interest & Investment Income	4,049	4,354	2,924	2,505	1,410	1,222	Upgrade
Earnings From Equity Investments	-	-	2	1	2	-	Upgrade
Currency Exchange Gain (Loss)	-1,572	-1,336	1,079	1,405	2,051	677	Upgrade
Other Non Operating Income (Expenses)	-213	298	407	467	534	439	Upgrade
EBT Excluding Unusual Items	52,226	47,889	51,140	76,175	74,393	40,715	Upgrade
Gain (Loss) on Sale of Investments	24,451	24,451	3,135	295	-7,637	35	Upgrade
Gain (Loss) on Sale of Assets	431	71	25	81	136	75	Upgrade
Asset Writedown	-49,052	-48,762	-4,869	-4,575	-7,331	-6,631	Upgrade
Other Unusual Items	27,463	27,801	-1,997	-275	-310	-2,030	Upgrade
Pretax Income	56,570	51,450	47,434	71,701	59,251	32,164	Upgrade
Income Tax Expense	18,538	17,400	15,685	19,288	17,688	6,246	Upgrade
Earnings From Continuing Operations	38,032	34,050	31,749	52,413	41,563	25,918	Upgrade
Minority Interest in Earnings	-416	-346	-259	-226	-331	-220	Upgrade
Net Income	37,616	33,704	31,490	52,187	41,232	25,698	Upgrade
Net Income to Common	37,616	33,704	31,490	52,187	41,232	25,698	Upgrade
Net Income Growth	13.93%	7.03%	-39.66%	26.57%	60.45%	126.83%	Upgrade
Shares Outstanding (Basic)	140	140	140	140	140	140	Upgrade
Shares Outstanding (Diluted)	147	147	140	140	140	140	Upgrade
Shares Change (YoY)	5.44%	5.29%	0.29%	0.02%	-0.07%	-0.02%	Upgrade
EPS (Basic)	269.37	241.32	225.44	373.73	295.34	183.94	Upgrade
EPS (Diluted)	252.96	226.19	224.74	373.73	295.34	183.94	Upgrade
EPS Growth	9.13%	0.64%	-39.87%	26.54%	60.57%	126.87%	Upgrade
Free Cash Flow	-74,641	-78,589	59,775	22,515	42,172	-36,396	Upgrade
Free Cash Flow Per Share	-506.66	-532.96	426.83	161.24	302.07	-260.51	Upgrade
Dividend Per Share	40.000	40.000	40.000	40.000	40.000	35.000	Upgrade
Dividend Growth	-	-	-	-	14.29%	-	Upgrade
Gross Margin	32.42%	30.68%	27.66%	30.54%	29.93%	26.42%	Upgrade
Operating Margin	13.54%	12.42%	12.84%	17.33%	17.66%	11.94%	Upgrade
Profit Margin	9.93%	9.12%	8.50%	12.50%	10.28%	7.95%	Upgrade
Free Cash Flow Margin	-19.71%	-21.27%	16.13%	5.39%	10.51%	-11.25%	Upgrade
EBITDA	106,928	100,084	93,601	127,278	123,536	74,048	Upgrade
EBITDA Margin	28.24%	27.09%	25.26%	30.48%	30.80%	22.89%	Upgrade
D&A For EBITDA	55,674	54,205	46,032	54,914	52,715	35,413	Upgrade
EBIT	51,254	45,879	47,569	72,364	70,821	38,635	Upgrade
EBIT Margin	13.54%	12.42%	12.84%	17.33%	17.66%	11.94%	Upgrade
Effective Tax Rate	32.77%	33.82%	33.07%	26.90%	29.85%	19.42%	Upgrade

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