Sintokogio,Ltd. (SILDF)
OTCMKTS · Delayed Price · Currency is USD
6.78
+1.70 (33.33%)
At close: Oct 20, 2025
Sintokogio,Ltd. 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 |
| 172,575 | 150,224 | 115,495 | 106,381 | 99,247 | 82,544 | |
Revenue Growth (YoY) | 25.45% | 30.07% | 8.57% | 7.19% | 20.23% | -19.63% |
Cost of Revenue | 123,146 | 107,510 | 82,167 | 77,786 | 71,815 | 57,366 |
Gross Profit | 49,429 | 42,714 | 33,328 | 28,595 | 27,432 | 25,178 |
Selling, General & Admin | 42,796 | 36,734 | 25,301 | 23,515 | 22,273 | 20,979 |
Research & Development | 2,550 | 2,550 | 2,513 | 2,479 | 2,520 | 2,480 |
Operating Expenses | 45,771 | 39,709 | 27,919 | 26,352 | 24,825 | 23,459 |
Operating Income | 3,658 | 3,005 | 5,409 | 2,243 | 2,607 | 1,719 |
Interest Expense | -1,214 | -970 | -144 | -128 | -139 | -142 |
Interest & Investment Income | 1,404 | 1,166 | 1,200 | 1,014 | 851 | 802 |
Earnings From Equity Investments | 187 | 377 | 635 | 109 | 628 | 488 |
Currency Exchange Gain (Loss) | -382 | 117 | 224 | 172 | 182 | -182 |
Other Non Operating Income (Expenses) | -143 | -470 | 257 | 540 | 349 | 383 |
EBT Excluding Unusual Items | 3,510 | 3,225 | 7,581 | 3,950 | 4,478 | 3,068 |
Gain (Loss) on Sale of Investments | 1,907 | 1,517 | 4,953 | 5,292 | -178 | 58 |
Gain (Loss) on Sale of Assets | 182 | 244 | 172 | 32 | 61 | 122 |
Asset Writedown | -85 | -92 | -71 | -197 | -21 | -1,300 |
Other Unusual Items | 1 | 2 | - | -1 | -7 | -2 |
Pretax Income | 5,515 | 4,896 | 12,635 | 9,076 | 4,333 | 1,946 |
Income Tax Expense | 1,397 | 1,522 | 3,592 | 2,670 | 1,313 | 1,142 |
Earnings From Continuing Operations | 4,118 | 3,374 | 9,043 | 6,406 | 3,020 | 804 |
Minority Interest in Earnings | -678 | -617 | -337 | -219 | -185 | -198 |
Net Income | 3,440 | 2,757 | 8,706 | 6,187 | 2,835 | 606 |
Net Income to Common | 3,440 | 2,757 | 8,706 | 6,187 | 2,835 | 606 |
Net Income Growth | -43.24% | -68.33% | 40.71% | 118.24% | 367.82% | -78.95% |
Shares Outstanding (Basic) | 53 | 52 | 52 | 52 | 53 | 53 |
Shares Outstanding (Diluted) | 53 | 52 | 52 | 52 | 53 | 53 |
Shares Change (YoY) | 0.18% | 0.11% | -0.18% | -1.41% | -0.02% | -0.00% |
EPS (Basic) | 65.55 | 52.58 | 166.22 | 117.91 | 53.27 | 11.38 |
EPS (Diluted) | 65.55 | 52.58 | 166.22 | 117.91 | 53.27 | 11.38 |
EPS Growth | -43.31% | -68.37% | 40.97% | 121.36% | 367.91% | -78.95% |
Free Cash Flow | - | -3,221 | 2,829 | 2,044 | 1,369 | 4,829 |
Free Cash Flow Per Share | - | -61.43 | 54.01 | 38.95 | 25.72 | 90.71 |
Dividend Per Share | 44.000 | 44.000 | 44.000 | 36.000 | 26.000 | 24.000 |
Dividend Growth | -4.35% | - | 22.22% | 38.46% | 8.33% | - |
Gross Margin | - | 28.43% | 28.86% | 26.88% | 27.64% | 30.50% |
Operating Margin | 2.12% | 2.00% | 4.68% | 2.11% | 2.63% | 2.08% |
Profit Margin | 1.99% | 1.84% | 7.54% | 5.82% | 2.86% | 0.73% |
Free Cash Flow Margin | - | -2.14% | 2.45% | 1.92% | 1.38% | 5.85% |
EBITDA | 13,528 | 9,823 | 8,158 | 5,206 | 5,535 | 4,771 |
EBITDA Margin | - | 6.54% | 7.06% | 4.89% | 5.58% | 5.78% |
D&A For EBITDA | 9,870 | 6,818 | 2,749 | 2,963 | 2,928 | 3,052 |
EBIT | 3,658 | 3,005 | 5,409 | 2,243 | 2,607 | 1,719 |
EBIT Margin | - | 2.00% | 4.68% | 2.11% | 2.63% | 2.08% |
Effective Tax Rate | - | 31.09% | 28.43% | 29.42% | 30.30% | 58.68% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.