Feed One Co.,Ltd. (TYO:2060)
Japan · Delayed Price · Currency is JPY 1,242.00
-21.00 (-1.66%)
At close: Feb 16, 2026
Feed One 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 |
| 289,596 | 296,045 | 313,875 | 307,911 | 243,202 | 214,120 | |
Revenue Growth (YoY) | -3.80% | -5.68% | 1.94% | 26.61% | 13.58% | -0.43% |
Cost of Revenue | 256,299 | 264,171 | 283,153 | 285,218 | 220,490 | 192,163 |
Gross Profit | 33,297 | 31,874 | 30,722 | 22,693 | 22,712 | 21,957 |
Selling, General & Admin | 25,594 | 25,668 | 22,810 | 21,025 | 18,423 | 16,304 |
Operating Expenses | 25,594 | 25,531 | 22,972 | 21,270 | 18,418 | 16,284 |
Operating Income | 7,703 | 6,343 | 7,750 | 1,423 | 4,294 | 5,673 |
Interest Expense | -241 | -190 | -183 | -158 | -94 | -99 |
Interest & Investment Income | 224 | 170 | 164 | 155 | 152 | 168 |
Earnings From Equity Investments | 258 | 129 | -312 | -42 | 109 | 17 |
Other Non Operating Income (Expenses) | 257 | 336 | 317 | 332 | 605 | 321 |
EBT Excluding Unusual Items | 8,201 | 6,788 | 7,736 | 1,710 | 5,066 | 6,080 |
Gain (Loss) on Sale of Investments | - | 172 | 204 | 305 | 43 | -87 |
Gain (Loss) on Sale of Assets | 42 | -20 | -16 | 24 | -19 | 83 |
Asset Writedown | -90 | -161 | -250 | -251 | -214 | -158 |
Other Unusual Items | - | -6 | -151 | -150 | 213 | 553 |
Pretax Income | 8,163 | 6,773 | 7,523 | 1,638 | 5,089 | 6,471 |
Income Tax Expense | 1,850 | 1,285 | 2,410 | 596 | 1,401 | 1,972 |
Earnings From Continuing Operations | 6,313 | 5,488 | 5,113 | 1,042 | 3,688 | 4,499 |
Minority Interest in Earnings | -52 | -101 | -29 | -12 | -29 | -61 |
Net Income | 6,261 | 5,387 | 5,084 | 1,030 | 3,659 | 4,438 |
Net Income to Common | 6,261 | 5,387 | 5,084 | 1,030 | 3,659 | 4,438 |
Net Income Growth | 13.05% | 5.96% | 393.59% | -71.85% | -17.55% | 15.51% |
Shares Outstanding (Basic) | 38 | 38 | 38 | 38 | 39 | 39 |
Shares Outstanding (Diluted) | 38 | 38 | 38 | 38 | 39 | 39 |
Shares Change (YoY) | 0.05% | 0.05% | 0.18% | -1.29% | -1.77% | 0.00% |
EPS (Basic) | 163.72 | 140.82 | 132.96 | 26.99 | 94.64 | 112.76 |
EPS (Diluted) | 163.72 | 140.82 | 132.96 | 26.99 | 94.64 | 112.76 |
EPS Growth | 13.11% | 5.91% | 392.70% | -71.48% | -16.07% | 15.51% |
Free Cash Flow | - | 4,911 | 8,489 | -9,886 | 116 | 701 |
Free Cash Flow Per Share | - | 128.38 | 222.02 | -259.02 | 3.00 | 17.81 |
Dividend Per Share | 37.000 | 35.500 | 27.000 | 25.000 | 25.000 | 25.000 |
Dividend Growth | 27.59% | 31.48% | 8.00% | - | - | - |
Gross Margin | 11.50% | 10.77% | 9.79% | 7.37% | 9.34% | 10.26% |
Operating Margin | 2.66% | 2.14% | 2.47% | 0.46% | 1.77% | 2.65% |
Profit Margin | 2.16% | 1.82% | 1.62% | 0.34% | 1.50% | 2.07% |
Free Cash Flow Margin | - | 1.66% | 2.71% | -3.21% | 0.05% | 0.33% |
EBITDA | 11,339 | 9,964 | 11,041 | 4,658 | 7,492 | 8,830 |
EBITDA Margin | 3.91% | 3.37% | 3.52% | 1.51% | 3.08% | 4.12% |
D&A For EBITDA | 3,636 | 3,621 | 3,291 | 3,235 | 3,198 | 3,157 |
EBIT | 7,703 | 6,343 | 7,750 | 1,423 | 4,294 | 5,673 |
EBIT Margin | 2.66% | 2.14% | 2.47% | 0.46% | 1.77% | 2.65% |
Effective Tax Rate | 22.66% | 18.97% | 32.04% | 36.39% | 27.53% | 30.47% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.