Fuji P.S 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 2020
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 '20 Mar 31, 2020
Revenue	33,135	33,771	28,566	26,843	27,301	27,979
Revenue Growth (YoY)	-0.19%	18.22%	6.42%	-1.68%	-2.42%	0.42%
Cost of Revenue	28,164	29,460	24,793	23,470	23,029	24,176
Gross Profit	4,971	4,311	3,773	3,373	4,272	3,803
Selling, General & Admin	3,465	3,425	3,208	3,151	3,222	2,866
Operating Expenses	3,465	3,425	3,208	3,151	3,222	2,866
Operating Income	1,506	886	565	222	1,050	937
Interest Expense	-121	-96	-53	-35	-24	-14
Other Non Operating Income (Expenses)	-2	5	14	15	-3	-6
EBT Excluding Unusual Items	1,383	795	526	202	1,023	917
Gain (Loss) on Sale of Assets	2,311	2,352	36	23	88	7
Asset Writedown	-36	-44	-87	-	-	-
Other Unusual Items	-	-	181	-	-	-
Pretax Income	3,658	3,103	656	225	1,111	924
Income Tax Expense	1,094	916	241	102	336	277
Net Income	2,564	2,187	415	123	775	647
Net Income to Common	2,564	2,187	415	123	775	647
Net Income Growth	376.58%	426.99%	237.40%	-84.13%	19.78%	8.92%
Shares Outstanding (Basic)	18	18	18	18	18	18
Shares Outstanding (Diluted)	18	18	18	18	18	18
Shares Change (YoY)	-0.64%	-0.12%	0.11%	0.03%	0.11%	0.01%
EPS (Basic)	145.18	123.25	23.36	6.93	43.68	36.51
EPS (Diluted)	145.18	123.25	23.36	6.93	43.68	36.51
EPS Growth	379.63%	427.64%	237.04%	-84.13%	19.65%	8.91%
Free Cash Flow	-	-3,987	-2,424	-2,212	2,321	-2,455
Free Cash Flow Per Share	-	-224.68	-136.43	-124.63	130.82	-138.53
Dividend Per Share	13.000	13.000	9.000	9.000	9.000	9.000
Dividend Growth	44.44%	44.44%	-	-	-	-
Gross Margin	15.00%	12.77%	13.21%	12.57%	15.65%	13.59%
Operating Margin	4.54%	2.62%	1.98%	0.83%	3.85%	3.35%
Profit Margin	7.74%	6.48%	1.45%	0.46%	2.84%	2.31%
Free Cash Flow Margin	-	-11.81%	-8.49%	-8.24%	8.50%	-8.77%
EBITDA	2,403	1,694	1,254	879	1,646	1,565
EBITDA Margin	7.25%	5.02%	4.39%	3.28%	6.03%	5.59%
D&A For EBITDA	897.25	808	689	657	596	628
EBIT	1,506	886	565	222	1,050	937
EBIT Margin	4.54%	2.62%	1.98%	0.83%	3.85%	3.35%
Effective Tax Rate	29.91%	29.52%	36.74%	45.33%	30.24%	29.98%

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