Fuji Japan Income Statement

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	988	1,113	1,337	1,551	1,694
Other Revenue	1	-	-	-	-
Revenue	989	1,113	1,337	1,551	1,694
Revenue Growth (YoY)	-11.14%	-16.75%	-13.80%	-8.44%	14.38%
Cost of Revenue	706	747	843	997	1,018
Gross Profit	283	366	494	554	676
Selling, General & Admin	350	427	539	576	609
Operating Expenses	350	431	544	582	616
Operating Income	-67	-65	-50	-28	60
Interest Expense	-2	-3	-2	-3	-
Other Non Operating Income (Expenses)	-1	8	7	8	5
EBT Excluding Unusual Items	-70	-60	-45	-23	65
Gain (Loss) on Sale of Assets	243	11	-	-	-
Asset Writedown	-	-	-2	-	-
Other Unusual Items	-7	-3	-1	-	-
Pretax Income	166	-52	-48	-23	65
Income Tax Expense	59	-45	15	-6	22
Net Income to Company	107	-7	-63	-17	43
Net Income	107	-7	-63	-17	43
Net Income to Common	107	-7	-63	-17	43
Net Income Growth	-	-	-	-	7.50%
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
EPS (Basic)	50.23	-3.29	-29.58	-7.98	20.19
EPS (Diluted)	50.23	-3.29	-29.58	-7.98	20.19
EPS Growth	-	-	-	-	7.50%
Free Cash Flow	-66	1	9	-190	-164
Free Cash Flow Per Share	-30.99	0.47	4.22	-89.20	-77.00
Gross Margin	28.62%	32.88%	36.95%	35.72%	39.91%
Operating Margin	-6.78%	-5.84%	-3.74%	-1.80%	3.54%
Profit Margin	10.82%	-0.63%	-4.71%	-1.10%	2.54%
Free Cash Flow Margin	-6.67%	0.09%	0.67%	-12.25%	-9.68%
EBITDA	-39	-35	-18	1	68
EBITDA Margin	-3.94%	-3.15%	-1.35%	0.06%	4.01%
D&A For EBITDA	28	30	32	29	8
EBIT	-67	-65	-50	-28	60
EBIT Margin	-6.77%	-5.84%	-3.74%	-1.80%	3.54%
Effective Tax Rate	35.54%	-	-	-	33.85%

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