Token Corporation (TYO:1766)

Token Income Statement

Financials in millions JPY. Fiscal year is May - April.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Operating Revenue	155,749	151,131	131,486	112,773	113,404	119,469
Other Revenue	219,044	215,509	209,349	204,076	198,182	190,340
Revenue	374,793	366,640	340,835	316,849	311,586	309,809
Revenue Growth (YoY)	6.06%	7.57%	7.57%	1.69%	0.57%	-4.20%
Cost of Revenue	310,212	303,125	290,831	272,176	261,674	258,047
Gross Profit	64,581	63,515	50,004	44,673	49,912	51,762
Selling, General & Admin	41,766	41,258	36,963	34,940	34,870	36,293
Operating Expenses	41,769	41,256	36,966	34,934	34,873	36,200
Operating Income	22,812	22,259	13,038	9,739	15,039	15,562
Interest & Investment Income	139	141	105	70	65	72
Other Non Operating Income (Expenses)	385	353	266	281	257	864
EBT Excluding Unusual Items	23,336	22,753	13,409	10,090	15,361	16,498
Gain (Loss) on Sale of Investments	-	-	-	-	-	107
Gain (Loss) on Sale of Assets	1	2	1	2	3	52
Asset Writedown	-5	-3	-134	-1,560	-21	-1,384
Other Unusual Items	191	24	14	15	-	-
Pretax Income	23,523	22,776	13,290	8,547	15,343	15,273
Income Tax Expense	6,696	6,998	4,347	3,308	5,068	5,193
Net Income	16,827	15,778	8,943	5,239	10,275	10,080
Net Income to Common	16,827	15,778	8,943	5,239	10,275	10,080
Net Income Growth	40.37%	76.43%	70.70%	-49.01%	1.93%	17.13%
Shares Outstanding (Basic)	13	13	13	13	13	13
Shares Outstanding (Diluted)	13	13	13	13	13	13
Shares Change (YoY)	-0.00%	-0.00%	-0.00%	-0.00%	-0.01%	-0.01%
EPS (Basic)	1251.66	1173.63	665.20	389.68	764.23	749.66
EPS (Diluted)	1251.66	1173.63	665.20	389.68	764.23	749.66
EPS Growth	40.37%	76.43%	70.70%	-49.01%	1.94%	17.14%
Free Cash Flow	16,570	21,107	17,314	8,131	2,152	11,388
Free Cash Flow Per Share	1232.55	1570.02	1287.86	604.79	160.06	846.93
Dividend Per Share	330.000	330.000	250.000	250.000	250.000	220.000
Dividend Growth	32.00%	32.00%	-	-	13.64%	-
Gross Margin	17.23%	17.32%	14.67%	14.10%	16.02%	16.71%
Operating Margin	6.09%	6.07%	3.82%	3.07%	4.83%	5.02%
Profit Margin	4.49%	4.30%	2.62%	1.65%	3.30%	3.25%
Free Cash Flow Margin	4.42%	5.76%	5.08%	2.57%	0.69%	3.68%
EBITDA	24,998	24,405	15,050	11,960	17,272	18,041
EBITDA Margin	6.67%	6.66%	4.42%	3.77%	5.54%	5.82%
D&A For EBITDA	2,186	2,146	2,012	2,221	2,233	2,479
EBIT	22,812	22,259	13,038	9,739	15,039	15,562
EBIT Margin	6.09%	6.07%	3.82%	3.07%	4.83%	5.02%
Effective Tax Rate	28.47%	30.73%	32.71%	38.70%	33.03%	34.00%

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